{"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,{"$f":"+N24","v":"Wannon Water"},{"$f":"+O24","v":"WNW"}]
[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,{"$f":"I7&\"_Price Review Template_\"&O9&P9&Q9","v":"WNW_Price Review Template_Mar2017- v1.2"},null,null,null,null,null,"Draft","Mar",2017,"- v1.2"," << Select"]
[null,"a.",{"$f":"+KeyAssumptionsPriceControl_FO!B1","v":"Key Assumptions Price Control"},null,null,"Decision type:",null,{"$f":"+N9&\" Decision\"","v":"Draft Decision"},null,null,null,null,null,"Draft","Jan",2016," - v1"]
[null,"b.","Expenditure Detail - Removed as it contained confidential information",null,null,null,null,null,null,null,null,null,null,"Final","Feb",2017,"- v1.2"]
[null,"c.",{"$f":"Opex_FO!B1","v":"Operating Expenditure - Forecast"},null,null,"Model Key:",null,null,null,null,null,null,null,null,"Mar",2018," - v3"]
[null,"d.",{"$f":"Opex_Breakdown!B1","v":"Operating Expenditure - Breakdown"},null,null,null,null,null,null,null,null,null,null,null,"Apr",2019," - v3.1"]
[null,"e.",{"$f":"+'Capex_FO input'!B1","v":"Capital Expenditure - Forecast Input"},null,null,null,"BLUE",{"$f":"+I7&\" - DATA INPUT CELL\"","v":"WNW - DATA INPUT CELL"},null,null,null,null,null,null,"May",2020," - v4"]
[null,"f.",{"$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,"Wannon Water",{"$f":"+VLOOKUP(N24,N25:O42,2,FALSE)","v":"WNW"}]
[null,"p.",{"$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,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,"2003-04","2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[]
[]
[]
[null,null,null,null,"Inflation assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate"]
[null,null,null,null,null,"March quarter annual CPI",null,null,141.30000000000001,144.1,147.5,151.9,155.6,162.19999999999999,166.2,171,176.7,99.9,102.4,105.4,106.8,108.2,110.5]
[null,null,null,null,null,"Inflation",null,null,null,{"$f":"+J13/I13-1","v":1.9815994338287179E-2},2.3594725884802159E-2,2.9830508474576245E-2,2.4358130348913765E-2,4.2416452442159303E-2,2.4660912453760897E-2,2.8880866425992746E-2,3.3333333333333215E-2,1.5846066779853007E-2,{"$f":"+IF(S13=0,$X$44,S13/R13-1)","v":2.5025025025025016E-2},2.9296875E-2,1.3282732447817747E-2,1.3108614232209881E-2,2.1256931608133023E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[null,null,null,null,null,"Inflation factor",null,null,0.78718662952646246,0.80278551532033426,0.82172701949860727,0.84623955431754883,0.86685236768802221,0.90362116991643449,0.92590529247910858,0.9526462395543176,0.98440111420612808,{"$f":"+R13/$W$13","v":0.90407239819004526},0.92669683257918556,0.9538461538461539,0.96651583710407241,{"$f":"+V13/$W$13","v":0.97918552036199102},{"$f":"+W13/$W$13","v":1},{"$f":"+W15*(1+X14)","v":1.0229999999999999},{"$f":"+X15*(1+Y14)","v":1.0465289999999998},1.0705991669999997,1.0952229478409996,1.1204130756413424,1.1461825763810931,1.1725447756378582,1.1995133054775289,1.2271021115035119,1.2553254600680925]
[null,null,null,null,null,null,null,null,"CPI index re-referenced in 2012-13, shaded values have been hardcoded to lock in RAB value. "]
[]
[]
[]
[]
[null,null,null,null,"Cost of debt - 10 year trailing average (Nominal)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate","Estimate"]
[null,null,null,null,"Cost of debt",null,null,null,null,null,null,6.981666666666668E-2,7.4139999999999984E-2,6.9152578800222353E-2,7.3618709835995999E-2,7.0467841422711647E-2,6.3088879406120971E-2,5.2694504596907034E-2,7.0525000000000004E-2,5.360833333333332E-2,5.2701384126838099E-2,4.9083333333333298E-2,4.9083333333333298E-2]
[null,null,null,null,"Re-financing weightings - average 10 yrs",null,null,null,null,null,null,{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,null,"Cost of debt - 10 year trailing average  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U23<>\"\",SUMPRODUCT(L23:U23,L24:U24),\"\")","v":6.4981389818879617E-2},{"$f":"IF(V23<>\"\",SUMPRODUCT(M23:V23,M24:V24),\"\")","v":6.2908056485546288E-2},{"$f":"IF(W23<>\"\",SUMPRODUCT(N23:W23,N24:W24),\"\")","v":6.0402389818879618E-2},{"$f":"IF(X23<>\"\",SUMPRODUCT(O23:X23,O24:X24),\"\")","v":""},{"$f":"IF(Y23<>\"\",SUMPRODUCT(P23:Y23,P24:Y24),\"\")","v":""},"","","","","","",""]
[]
[]
[]
[null,null,null,null,"WACC assumptions (retained for historical purposes only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) - Nominal"]
[]
[null,null,null,null,null,null,null,null,null,null,"1st period",null,"2nd period",null,"3rd period",null,null,null,null,null,"Cost of Debt",null,null,{"$f":"+X26","v":6.0402389818879618E-2},{"$f":"+$X$32","v":6.0402389818879618E-2},6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,6.0402389818879618E-2,null,"<< Linked to Benchmark tax liability calculation (Rev&RAV_FO)"]
[null,null,null,null,"Parameters"]
[null,null,null,null,null,"Risk Free Rate (Real)",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,2,FALSE)","v":2.6700000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,2,FALSE)","v":3.2300000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,2,FALSE)","v":5.9589999999999999E-3}]
[null,null,null,null,null,"Debt Premium",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,3,FALSE)","v":1.1599999999999999E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,3,FALSE)","v":1.7500000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,3,FALSE)","v":3.9899999999999998E-2}]
[null,null,null,null,null,"Equity Premium",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,4,FALSE)","v":0.06},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,4,FALSE)","v":0.06},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,4,FALSE)","v":0.06},null,null,null,null,null,"Regulatory Rate of Return (RRR) - Real"]
[null,null,null,null,null,"Equity Beta",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,5,FALSE)","v":0.75},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,5,FALSE)","v":0.65},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,5,FALSE)","v":0.65}]
[null,null,null,null,null,"Gearing (Debt/Assets)",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,6,FALSE)","v":0.6},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,6,FALSE)","v":0.6},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,6,FALSE)","v":0.6},null,null,null,null,null,"Cost of Debt",null,null,{"$f":"(1+X32)/(1+X44)-1","v":3.6561475873782667E-2},{"$f":"+$X$38","v":3.6561475873782667E-2},{"$f":"+$X$38","v":3.6561475873782667E-2},3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2,3.6561475873782667E-2]
[null,null,null,null,null,"Forecast Inflation",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,7,FALSE)","v":2.5499999999999998E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,7,FALSE)","v":2.5000000000000001E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,7,FALSE)","v":2.75E-2}]
[null,null,null,null,null,"Franking credit value",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$54:$BD$61,8,FALSE)","v":0.5},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$54:$BD$61,8,FALSE)","v":0.5},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$54:$BD$61,8,FALSE)","v":0.5},null,null,null,null,null,"Return on Equity",null,null,{"$f":"IF(AG65<>0,(AG65/100),IF(AG63<>0,(AG63/100),(AG61/100)))","v":4.4999999999999998E-2},{"$f":"+$X$40","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,"<< Source: PREMO Assessment Matrix"]
[]
[null,null,null,null,"'Vanilla' After Tax WACC (Real)",null,null,null,null,null,{"$f":"ROUND(((K34+K36*K37)*(1-K38))+((K34+K35)*K38),3)","v":5.1999999999999998E-2},null,{"$f":"ROUND(((M34+M36*M37)*(1-M38))+((M34+M35)*M38),3)","v":5.8000000000000003E-2},null,{"$f":"ROUND(((O34+O36*O37)*(1-O38))+((O34+O35)*O38),3)","v":4.4999999999999998E-2},null,null,null,null,null,"RRR (real)",null,null,{"$f":"ROUND((X40*(1-X43)+X38*X43),3)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,0.6,{"$f":"+X43","v":0.6},{"$f":"+Y43","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,null,2.3E-2,{"$f":"+X44","v":2.3E-2},2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[]
[null,null,null,null,"Form of price control selected"]
[]
[null,null,null,null,"Price caps",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PREMO Graded Scoring System (for reference only)",null,null,null,null,null,null,"PREMO Assessment Matrix (linked to Regulatory Rate of Return calculation above)"]
[null,null,null,null,"Revenue cap / Hybrid Tariff Basket"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water business ",null,"ESC assessment ",null,"Difference",null,null,null,"Water business self-assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"self-assessment",null,"of submission"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leading","Advanced","Standard","Basic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk ",2,null,null,null,{"$f":"IFERROR(IF(X55=0,\"\",X55-V55),\"\")","v":""},null,"ESC assessment of submission","Leading",5.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engagement",3.25,null,null,null,{"$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":216,"n_cols":35,"rows_kept":216,"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,{"$f":"+Model_Name","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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,{"$f":"+SUM(X11:AB11)/5","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2]
[]
[null,null,null,"Customer growth forecast (% per annum)",null,{"$f":"AVERAGE(T13:W13)","v":6.2434370732550966E-3},null,{"$f":"+SUM(X13:AB13)/5","v":8.0827417932984365E-3},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T15=\"\",\"\",T15/S15-1)","v":6.0226623500285736E-3},{"$f":"IF(U15=\"\",\"\",U15/T15-1)","v":4.8508080736375803E-3},7.7002778693542329E-3,6.4000000000000003E-3,8.121378540013496E-3,8.079036055583768E-3,8.1974720644806733E-3,7.9491255961844191E-3,8.0666967102298332E-3,8.0244981894586256E-3,8.004967070980331E-3,8.0953847507589417E-3,7.8339807096408157E-3,7.8813467576052832E-3]
[null,null,null,null,"Net baseline opex growth",{"$f":"IFERROR(F13-F11,\"-\")","v":-3.7565629267449037E-3},null,{"$f":"IFERROR(H13-H11,\"-\")","v":-1.9172582067015637E-3}]
[null,null,null,"Water customers (No.) - Residential & Non-Residential - [BED 1]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BF3","v":42008},{"$f":"+Determination_Lookup!BG3","v":42261},{"$f":"+Determination_Lookup!BH3","v":42466},42793,{"$f":"+V$15*(1+W$13)","v":43066.875199999995},{"$f":"+W$15*(1+X$13)","v":43416.637596034721},{"$f":"+X$15*(1+Y$13)","v":43767.402176585303},44126.184233262749,44476.948813813324,44835.73087049077,45195.515111684079,45557.303721909106,45926.107623745142,46285.89186493845,46650.687028711051,null,"<< Used as normalising metric for dashboard graphs"]
[]
[null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BJ3","v":35419},{"$f":"+Determination_Lookup!BK3","v":35839},{"$f":"+Determination_Lookup!BL3","v":36146},36492,{"$f":"+V$17*(1+W$13)","v":36725.548799999997},{"$f":"+W$17*(1+X$13)","v":37023.810883894541},{"$f":"+X$17*(1+Y$13)","v":37322.927586940641},37628.881243199219,37927.997946245312,38233.951602503897,38540.759877914039,38849.2773916273,39163.777239401483,39470.585514811624,39781.666885979568,null,"<< Used as normalising metric for dashboard graphs"]
[]
[null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BB3","v":11360},{"$f":"+Determination_Lookup!BC3","v":11397},{"$f":"+Determination_Lookup!BD3","v":13557.5},12225,13027,13146,13247,13400,13516,13634,13751,13869,13988,14093,14194,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,{"$f":"+Opex_Breakdown!V37","v":39.471875192544672}]
[]
[null,null,null,"Less non-controllable expenditure items incurred in 2016-17:"]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V29","v":0.33917519254467038}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V30","v":0},null,"Comparison with approved 2016-17 total controllable opex"]
[null,null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!V31","v":0.21},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,{"$f":"+Opex_Breakdown!V32","v":2.6110000000000002}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(V29:V33)","v":3.1601751925446706},null,null,"2016-17","Difference","%"]
[]
[null,null,null,"Baseline year - total controllable operating expenditure in 2016-17:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V26-V34","v":36.311700000000002},null,null,{"$f":"+Determination_Lookup!AX3","v":43.615774064269829},{"$f":"+V52-Y36","v":-8.0040740642698296},{"$f":"+Z36/Y36","v":-0.18351328701573569}]
[]
[null,null,null,"Adjustments for non-recurring expenditure items incurred in 2016-17 and any efficiency savings to be realised from 2016-17:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($, 2017-18)"]
[]
[null,null,null,1,"Capital Expenditure Write-Off - Projects not Proceeding (Abnormally high in 2016/17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72]
[null,null,null,2,"Comittment to Carbon Sequestion Fees - billed late and missed the 16/ 17 baseline year (usually billed April/ May)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.03]
[null,null,null,3,"Increase in Insurance premiums in 2017/ 18 - Due to Revaluation of Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.04]
[null,null,null,4,"Sampling Expenditure Savings, effective from 2017/ 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[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,{"$f":"SUM(V40:V49)","v":0.7}]
[]
[null,null,null,"Baseline controllable operating expenditure (2016-17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V36-V50","v":35.611699999999999}]
[]
[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$11)","v":35.483497879999994},{"$f":"+$W$54*(1+X$13-X$11)","v":35.416837819407242},{"$f":"+X$54*(1+Y$13-Y$11)","v":35.348803350930922},35.285086145403689,35.212720865391645,35.144643996300829,34.758913892488593,34.376738489663722,34.001873382910162,33.622207808808234,33.24837413893836]
[]
[]
[]
[null,null,"Operating expenditure - reconciliation"]
[]
[]
[null,null,null,"Adjusted Baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X54","v":35.416837819407242},35.348803350930922,35.285086145403689,35.212720865391645,35.144643996300829,34.758913892488593,34.376738489663722,34.001873382910162,33.622207808808234,33.24837413893836]
[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,"Water for Community Program      (Refer Section 7.6 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001]
[null,null,null,{"$f":"D65+1","v":2},"Community Partnerships initatives      (Refer Section 7.6 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,{"$f":"D66+1","v":3},"Employee Costs - New Positions commencing 2017-18      (Refer Section 8.1.4 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.251,0.26300000000000001,0.27,0.27350000000000002,0.27650000000000002,0.27950000000000003,0.28249999999999997,0.28549999999999998,0.28899999999999998,0.29249999999999998]
[null,null,null,4,"Employee Costs - New Positions commencing 2017-18      (Refer Section 8.1.4 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.251,0.26300000000000001,0.27,0.27350000000000002,0.27650000000000002,0.27950000000000003,0.28249999999999997,0.28549999999999998,0.28899999999999998,0.29249999999999998]
[null,null,null,5,"Employee Costs - New Positions commencing from 2018-19     (Refer Section 8.1.4 of Written Price Submission)",null,null,"Water",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,6,"Employee Costs - EBA Increases greater than CPI      (Refer Section 8.1.4 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63549999999999995,0.8135,0.92500000000000004,1.0495000000000001,1.1665000000000001,1.2809999999999999,1.393,1.512,1.6385000000000001,1.7629999999999999]
[null,null,null,7,"Employee Costs - EBA Increases greater than CPI      (Refer Section 8.1.4 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63549999999999995,0.8135,0.92500000000000004,1.0495000000000001,1.1665000000000001,1.2809999999999999,1.393,1.512,1.6385000000000001,1.7629999999999999]
[null,null,null,8,"Operating Costs - Capital Program (ex. Electricity)    (Refer 8.1.5, 8.2.3.3 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1E-3,-1E-3,8.8999999999999996E-2,0.20100000000000001,0.23350000000000001,0.25679999999999997,0.25679999999999997,0.25679999999999997,0.25679999999999997,0.25679999999999997]
[null,null,null,9,"Operating Costs - Capital Program (ex. Electricity)    (Refer 8.1.5, 8.2.3.3 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1799999999999997E-2,6.3500000000000001E-2,0.1067,0.1295,0.15690000000000001,0.20419999999999999,0.22889999999999999,0.26329999999999998,0.28129999999999999,0.3]
[null,null,null,10,"Operating Costs - Warrnambool WRP Upgrade (ex. Electricity)    (Refer 8.1.5, 8.2.3.1 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.33600000000000002,0.34100000000000003,0.34400000000000003,0.34899999999999998,0.35199999999999998,0.35799999999999998,0.36]
[null,null,null,11,"Proactive Maintenance - New Program",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,12,"Proactive Maintenance - New Program",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,13,"Insurance Premiums, increase following Asset Revaluation",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.04]
[null,null,null,14,"Insurance Premiums, increase following Asset Revaluation",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.04]
[null,null,null,15,"Operating Projects      (Refer 8.1.6 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.122,0.56899999999999995,0.27100000000000002,-0.25800000000000001,-0.44700000000000001,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2]
[null,null,null,16,"Operating Projects      (Refer 8.1.6 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72599999999999998,1.258,0.40799999999999997,-0.10299999999999999,-0.123,0.39600000000000002,0.39600000000000002,0.39600000000000002,0.39600000000000002,0.39600000000000002]
[null,null,null,17,"Licence Costs - Increase in IT Applications      (Refer 8.1.3 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.166241,0.166241,0.166241,0.166241,0.166241,0.166241,0.166241,0.166241,0.166241,0.166241]
[null,null,null,18,"Licence Costs - Increase in IT Applications      (Refer 8.1.3 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.166241,0.166241,0.166241,0.166241,0.166241,0.166241,0.166241,0.166241,0.166241,0.166241]
[null,null,null,19,"Government Efficiency Rebate - Tenant Customers      (Refer 10.1 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27438899999999999,0,0,0,0,0,0,0,0,0]
[null,null,null,20,"Electricity Costs - Warrnambool WRP Upgrade    (Refer 8.1.2, 8.2.3.1 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.11600000000000001,0.11899999999999999,0.123,0.125,0.128,0.13,0.13300000000000001]
[null,null,null,21,"Electricity Costs - Consumption reduction - Renewable Energy Projects    (Refer 8.1.2, 8.1.8 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.0000000000000001E-3,-0.215,-0.215,-0.216,-0.216,-0.216,-0.216,-0.216,-0.216,-0.216]
[null,null,null,22,"Electricity Costs - Consumption reduction - Renewable Energy Projects    (Refer 8.1.2, 8.1.8 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.0000000000000001E-3,-4.4999999999999998E-2,-4.4999999999999998E-2,-4.3999999999999997E-2,-4.3999999999999997E-2,-4.3999999999999997E-2,-4.3999999999999997E-2,-4.3999999999999997E-2,-4.3999999999999997E-2,-4.3999999999999997E-2]
[null,null,null,23,"Electricity Costs - Prices increases greater than CPI      (Refer 8.1.2 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.56000000000000005,0.56499999999999995,0.56999999999999995,0.57499999999999996,0.57999999999999996]
[null,null,null,24,"Electricity Costs - Prices increases greater than CPI      (Refer 8.1.2 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.56000000000000005,0.56499999999999995,0.56999999999999995,0.57499999999999996,0.57999999999999996]
[null,null,null,25,"Electricity Costs - Increase at small sites due to Capital Projects      (Refer 8.1.2 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,8.6E-3,1.9E-2,3.0499999999999999E-2,3.0499999999999999E-2,3.0499999999999999E-2,3.0499999999999999E-2,3.0499999999999999E-2,3.0499999999999999E-2]
[null,null,null,26,"Electricity Costs - Increase at small sites due to Capital Projects      (Refer 8.1.2 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.14E-2,1.0999999999999999E-2,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3,9.4999999999999998E-3]
[null,null,null,27,"Electricity Costs - Consumption reduction - Carbon Neutrality      (Refer Section 7.5, 8.1.8 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0000000000000001E-3,-8.9999999999999993E-3,-2.5000000000000001E-2,-4.1000000000000002E-2,-5.6000000000000001E-2,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2]
[null,null,null,28,"New Operating Costs, implementation of Carbon Neutrality      (Refer Section 7.5 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000001E-2,4.6999999999999993E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2]
[null,null,null,29,"New Operating Costs, implementation of Carbon Neutrality      (Refer Section 7.5 of Written Price Submission)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.04,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,30,"Natural Environment - CMA Partnership Investment      (Refer Section 7.5 of Written Price Submission)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[null,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,{"$f":"SUM(X65:X95)","v":5.1046709999999997},5.7409819999999998,4.9471820000000006,4.7439819999999999,4.8778819999999987,6.2674820000000011,6.5391820000000003,6.8335820000000016,7.129582000000001,7.4592820000000017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change in baseline opex per annum",{"$f":"IFERROR(X96/X61,\"-\")","v":0.14413119053793139},{"$f":"IFERROR(Y96/Y61,\"-\")","v":0.1624095147721262},0.14020603434588558,0.13472352841278334,0.13879446326198164,0.18031294128998676,0.19022112880098205,0.20097663217093972,0.21204978687128978,0.22435027856788251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change in baseline opex per reg period",null,null,null,null,{"$f":"IFERROR(AVERAGE(X97:AB97),\"-\")","v":0.14405294626614162},null,null,null,null,{"$f":"IFERROR(AVERAGE(AC97:AG97),\"-\")","v":0.20158215354021619}]
[null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X96+X61","v":40.521508819407245},41.089785350930924,40.232268145403687,39.956702865391648,40.022525996300828,41.026395892488594,40.915920489663719,40.835455382910162,40.751789808808233,40.707656138938361]
[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,{"$f":"IFERROR(AB99-V52,\"-\")","v":4.4108259963008294},{"$f":"IFERROR(AB99/V52-1,\"-\")","v":0.1238589002013617}]
[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,{"$f":"+Opex_Breakdown!X29","v":0.33400000000000002},{"$f":"+Opex_Breakdown!Y29","v":0.33400000000000002},{"$f":"+Opex_Breakdown!Z29","v":0.33400000000000002},{"$f":"+Opex_Breakdown!AA29","v":0.33400000000000002},{"$f":"+Opex_Breakdown!AB29","v":0.33400000000000002},{"$f":"+Opex_Breakdown!AC29","v":0.33400000000000002},{"$f":"+Opex_Breakdown!AD29","v":0.33400000000000002},{"$f":"+Opex_Breakdown!AE29","v":0.33400000000000002},{"$f":"+Opex_Breakdown!AF29","v":0.33400000000000002},{"$f":"+Opex_Breakdown!AG29","v":0.33400000000000002}]
[null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X30","v":0},{"$f":"+Opex_Breakdown!Y30","v":0},{"$f":"+Opex_Breakdown!Z30","v":0},{"$f":"+Opex_Breakdown!AA30","v":0},{"$f":"+Opex_Breakdown!AB30","v":0},{"$f":"+Opex_Breakdown!AC30","v":0},{"$f":"+Opex_Breakdown!AD30","v":0},{"$f":"+Opex_Breakdown!AE30","v":0},{"$f":"+Opex_Breakdown!AF30","v":0},{"$f":"+Opex_Breakdown!AG30","v":0}]
[null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X31","v":0.21},{"$f":"+Opex_Breakdown!Y31","v":0.21},{"$f":"+Opex_Breakdown!Z31","v":0.21},{"$f":"+Opex_Breakdown!AA31","v":0.21},{"$f":"+Opex_Breakdown!AB31","v":0.21},{"$f":"+Opex_Breakdown!AC31","v":0.21},{"$f":"+Opex_Breakdown!AD31","v":0.21},{"$f":"+Opex_Breakdown!AE31","v":0.21},{"$f":"+Opex_Breakdown!AF31","v":0.21},{"$f":"+Opex_Breakdown!AG31","v":0.21}]
[null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X32","v":3.286},{"$f":"+Opex_Breakdown!Y32","v":3.2124269999999999},{"$f":"+Opex_Breakdown!Z32","v":3.2747999999999999},{"$f":"+Opex_Breakdown!AA32","v":3.20417},{"$f":"+Opex_Breakdown!AB32","v":3.133861},{"$f":"+Opex_Breakdown!AC32","v":3.3326750000000001},{"$f":"+Opex_Breakdown!AD32","v":3.2589679999999999},{"$f":"+Opex_Breakdown!AE32","v":3.1869179999999999},{"$f":"+Opex_Breakdown!AF32","v":3.1164879999999999},{"$f":"+Opex_Breakdown!AG32","v":3.0470000000000002}]
[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,{"$f":"SUM(X102:X106)","v":3.83},3.756427,3.8188,3.74817,3.677861,3.8766750000000001,3.8029679999999999,3.730918,3.660488,3.5910000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable Opex growth from baseline to 5th year",null,null,null,null,{"$f":"IFERROR(AB107-V34,\"-\")","v":0.51768580745532944},{"$f":"IFERROR(AB107/V34-1,\"-\")","v":0.16381554056769643}]
[]
[null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X107+X99","v":44.351508819407243},44.846212350930927,44.05106814540369,43.70487286539165,43.700386996300828,44.903070892488593,44.718888489663719,44.566373382910164,44.412277808808234,{"$f":"+AG107+AG99","v":44.298656138938362}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prescribed Opex growth from baseline to 5th year",null,null,null,null,{"$f":"IFERROR(AB110-(V52+V34),\"-\")","v":4.9285118037561588},{"$f":"IFERROR((AB110/(V52+V34))-1,\"-\")","v":0.12711564192551217}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_Breakdown' tab row 37 >>",{"$f":"+Opex_Breakdown!X37","v":44.351500000000001},{"$f":"+Opex_Breakdown!Y37","v":44.84612700000001},{"$f":"+Opex_Breakdown!Z37","v":44.051099999999998},{"$f":"+Opex_Breakdown!AA37","v":43.704570000000004},{"$f":"+Opex_Breakdown!AB37","v":43.700460999999997},{"$f":"+Opex_Breakdown!AC37","v":44.903174999999997},{"$f":"+Opex_Breakdown!AD37","v":44.718368000000005},{"$f":"+Opex_Breakdown!AE37","v":44.565418000000008},{"$f":"+Opex_Breakdown!AF37","v":44.411287999999999},{"$f":"+Opex_Breakdown!AG37","v":44.29699999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X113-X110","v":-8.8194072418446012E-6},-8.5350930916661127E-5,3.185459630827836E-5,-3.0286539164592341E-4,7.4003699168656567E-5,1.0410751140454977E-4,-5.2048966371387451E-4,-9.5538291015628829E-4,-9.8980880823518191E-4,-1.6561389383724645E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"ROUND(X113,2)=ROUND(X110,2)","v":true},{"$f":"ROUND(Y113,2)=ROUND(Y110,2)","v":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$175","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total controllable opex",{"$f":"+X99","v":40.521508819407245},41.089785350930924,40.232268145403687,39.956702865391648,40.022525996300828,41.026395892488594,40.915920489663719,40.835455382910162,40.751789808808233,40.707656138938361]
[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":"+Y155-X155","v":0.5682765315236793},-0.85751720552723754,-0.27556528001203873,6.582313090918035E-2,1.0038698961877657,-0.11047540282487489,-8.0465106753557336E-2,-8.3665574101928541E-2,-4.4133669869871994E-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,{"$f":"IFERROR(Y156/X155,\"\")","v":1.4024071365563533E-2},-2.0869352278273943E-2,-6.849359797864653E-3,1.6473614234620148E-3,2.5082622128362177E-2,-2.6927883968745478E-3,-1.9665965177023117E-3,-2.0488463595521207E-3,-1.082987276802571E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$175","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total non-controllable opex",{"$f":"+X107","v":3.83},3.756427,3.8188,3.74817,3.677861,3.8766750000000001,3.8029679999999999,3.730918,3.660488,3.5910000000000002]
[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":"+Y160-X160","v":-7.3573000000000111E-2},6.2373000000000012E-2,-7.0629999999999971E-2,-7.0308999999999955E-2,0.19881400000000005,-7.3707000000000189E-2,-7.2049999999999947E-2,-7.0429999999999993E-2,-6.9487999999999772E-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,{"$f":"IFERROR(Y161/X160,\"\")","v":-1.9209660574412563E-2},1.6604342371088276E-2,-1.8495338849900483E-2,-1.8758220678357692E-2,5.4056964088637402E-2,-1.90129427924704E-2,-1.8945728704527608E-2,-1.8877391569581532E-2,-1.8983261248226951E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$175","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+X155+X160","v":44.351508819407243},44.846212350930927,44.05106814540369,43.70487286539165,43.700386996300828,44.903070892488593,44.718888489663719,44.566373382910164,44.412277808808234,44.298656138938362]
[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":"+Y165-X165","v":0.49470353152368318},-0.79514420552723664,-0.34619528001204003,-4.4858690908213816E-3,1.2026838961877644,-0.18418240282487375,-0.15251510675355462,-0.15409557410193031,-0.11362166986987177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(Y166/X165,\"\")","v":1.1154153369123078E-2},-1.7730465157348586E-2,-7.8589531329710163E-3,-1.0264002150601342E-4,2.7521126901909811E-2,-4.10177743223535E-3,-3.4105299103936097E-3,-3.4576646562186108E-3,-2.5583391682589473E-3]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable vs. Non-controllable opex - %",{"$f":"+X$175","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable opex - %",{"$f":"+X99/X110","v":0.91364442604207241},0.91623758611752582,0.91330970710188197,0.91423908241206564,0.91583916635998386,0.91366570430601679,0.91495835141611326,0.91628401153613515,0.91757936812522545,0.91893659282265394]
[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 - %",{"$f":"+X107/X110","v":8.6355573957927589E-2},8.3762413882474143E-2,8.6690292898117971E-2,8.5760917587934318E-2,8.4160833640016169E-2,8.6334295693983196E-2,8.5041648583886742E-2,8.3715988463864827E-2,8.2420631874774497E-2,8.1063407177346045E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X171:X172)","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,{"$f":"+V6","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Third Reg period Opex",{"$f":"+V184-SUM(V177:V183)","v":36.311700000000002},{"$f":"+W184-SUM(W177:W183)","v":38.827995000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",null,null,{"$f":"+X61","v":35.416837819407242},35.348803350930922,35.285086145403689,35.212720865391645,35.144643996300829,34.758913892488593,34.376738489663722,34.001873382910162,33.622207808808234,33.24837413893836]
[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,{"$f":"+X96","v":5.1046709999999997},5.7409819999999998,4.9471820000000006,4.7439819999999999,4.8778819999999987,6.2674820000000011,6.5391820000000003,6.8335820000000016,7.129582000000001,7.4592820000000017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+V208","v":0.21},{"$f":"+W208","v":0.23},{"$f":"+X104","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+V209","v":2.6110000000000002},{"$f":"+W209","v":2.5569999999999999},{"$f":"+X105","v":3.286},3.2124269999999999,3.2747999999999999,3.20417,3.133861,3.3326750000000001,3.2589679999999999,3.1869179999999999,3.1164879999999999,3.0470000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges",{"$f":"+V206","v":0.33917519254467038},{"$f":"+W206","v":0.34917519254467039},{"$f":"+X102","v":0.33400000000000002},0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+V207","v":0},{"$f":"+W207","v":0},{"$f":"+X103","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+V210","v":0},{"$f":"+W210","v":0},{"$f":"+X106","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",{"$f":"+Opex_Breakdown!V37","v":39.471875192544672},{"$f":"+Opex_Breakdown!W37","v":41.964170192544671},{"$f":"SUM(X177:X183)","v":44.35150881940725},44.846212350930927,44.05106814540369,43.70487286539165,43.700386996300836,44.9030708924886,44.718888489663726,44.566373382910164,44.412277808808234,44.298656138938362]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$175","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",{"$f":"+X177/X$184","v":0.79854865735502567},0.78822271710081537,0.80100409890027491,0.80569324555283994,0.80421814111796686,0.77408767822832969,0.76872971692061454,0.76294907576995785,0.75704758836170261,0.75055040122793149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"+X178/X$184","v":0.1150957686870465},0.12801486901671033,0.11230560820160707,0.10854583685922566,0.11162102524201681,0.13957802607768699,0.14622863449549869,0.15333493576617724,0.16053177976352295,0.16838619159472243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+X179/X$184","v":4.7349009219751414E-3},4.6826697058986021E-3,4.7671942779419644E-3,4.8049562035516547E-3,4.805449434985007E-3,4.6767402724593801E-3,4.6960022284216465E-3,4.7120728939664749E-3,4.7284221922603339E-3,4.7405501273301773E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+X180/X$184","v":7.4089925855287217E-2},7.163206950147967E-2,7.4340989625734974E-2,7.3313792946352888E-2,7.1712431294150239E-2,7.4219311369136023E-2,7.2876766620737318E-2,7.150947582425643E-2,7.0171766767204866E-2,6.8783124942738333E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+X181/X$184","v":7.5307471806652249E-3},7.4476746750958729E-3,7.5821089944410293E-3,7.6421684380297752E-3,7.6429529108809164E-3,7.4382440523877765E-3,7.4688797347277625E-3,7.4944397456419183E-3,7.5204429153092932E-3,7.5397321072775206E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+X182/X$184","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+X183/X$184","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+X184/X$184","v":1},1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$175","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",{"$f":"+SUMIF($H$65:$H$95,$W197,X$65:X$95)","v":2.5811300000000004},2.6307410000000004,2.5398409999999996,2.2602410000000002,2.2552410000000003,2.9300409999999992,3.0500409999999993,3.1770409999999996,3.3120409999999998,3.4650409999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage",2.5235409999999998,3.1102410000000003,2.4073410000000002,2.4837410000000002,2.6226409999999998,3.3374409999999992,3.4891409999999996,3.6565409999999994,3.8175409999999994,3.9942409999999988]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"SUM(X197:X201)","v":5.1046709999999997},5.7409820000000007,4.9471819999999997,4.7439820000000008,4.8778819999999996,6.2674819999999984,6.5391819999999985,6.8335819999999989,7.1295819999999992,7.4592819999999982]
[]
[]
[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":0.33917519254467038},{"$f":"+Opex_Breakdown!W29","v":0.34917519254467039},{"$f":"+X102","v":0.33400000000000002},0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002]
[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},{"$f":"+X103","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+Opex_Breakdown!V31","v":0.21},{"$f":"+Opex_Breakdown!W31","v":0.23},{"$f":"+X104","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+Opex_Breakdown!V32","v":2.6110000000000002},{"$f":"+Opex_Breakdown!W32","v":2.5569999999999999},{"$f":"+X105","v":3.286},3.2124269999999999,3.2747999999999999,3.20417,3.133861,3.3326750000000001,3.2589679999999999,3.1869179999999999,3.1164879999999999,3.0470000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+Opex_Breakdown!V33","v":0},{"$f":"+Opex_Breakdown!W33","v":0},{"$f":"+X106","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",{"$f":"+Opex_Breakdown!V34","v":3.1601751925446706},{"$f":"+Opex_Breakdown!W34","v":3.1361751925446706},{"$f":"SUM(X206:X210)","v":3.83},3.756427,3.8188,3.74817,3.677861,3.8766750000000001,3.8029679999999999,3.730918,3.660488,3.5910000000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR CHECK",null,{"$f":"+X184=X110","v":false},true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X202=X178","v":true},true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X165=X184","v":false},true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X211=X160","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,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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},20.753868868868871,19.687128906249999,19.287817899999997,18.851817322097382,19.384400000000003,21.259923499999999,21.605700000000002,21.8993,21.513699999999996,21.171700000000001,21.223699999999997,{"$f":"+AC57-AC50-AC54","v":21.723700000000004},21.664300000000001,21.616800000000001,21.575700000000001,21.554699999999997]
[null,null,null,null,{"$f":"C59","v":"Sewerage"},null,null,null,null,null,{"$f":"K68-K61-K65","v":0},{"$f":"L68-L61-L65","v":0},0,0,0,0,0,16.72874874874875,17.643310546875,16.655651454838708,15.964994475655431,16.927299999999999,17.568071499999999,18.915800000000001,19.190400000000004,18.718599999999999,18.784699999999997,18.798900000000003,{"$f":"AC68-AC61-AC65","v":19.302799999999998},19.251100000000001,19.217700000000001,19.175099999999997,19.151299999999996]
[null,null,null,null,{"$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,{"$f":"SUM(K12:K16)","v":0},0,0,0,0,0,0,37.48261761761762,37.330439453124995,35.943469354838705,34.816811797752813,36.311700000000002,38.827995000000001,40.521500000000003,41.089700000000008,40.232299999999995,39.956400000000002,40.022599999999997,41.026499999999999,40.915400000000005,40.834500000000006,40.750799999999998,40.705999999999989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex for 3rd Reg Period",{"$f":"SUM(S17:W17)","v":183.23041560571653},null,null,null,"Controllable Opex for 4th Reg Period",{"$f":"SUM(X17:AB17)","v":201.82249999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable Opex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB18-W18,\"-\")","v":18.592084394283461},{"$f":"IFERROR(AB18/W18-1,\"-\")","v":0.10146833064162641}]
[null,null,null,null,"Operations & Maintenance",null,null,null,null,null,{"$f":"K49+K60+K71+K82+K93","v":0},0,0,0,0,0,0,14.394864864864866,13.784443359375,13.847096774193545,12.933052434456929,13.324300000000001,15.176452000000001,15.856200000000001,16.7546,15.6736,14.8192,14.630699999999999,15.3813,15.078600000000002,14.787700000000001,14.4975,14.2089]
[null,null,null,null,"Treatment",null,null,null,null,null,{"$f":"K51+K62+K73+K84+K94","v":0},0,0,0,0,0,0,6.4408558558558564,6.9612841796874996,8.8882258064516115,8.052635767790262,6.7015000000000002,6.2328229999999998,7.1387999999999998,6.8726000000000003,6.9935999999999998,7.4391999999999996,7.5294000000000008,7.6132,7.6852,7.7682000000000002,7.8402999999999992,7.9112999999999998]
[null,null,null,null,"Customer Service and billing",null,null,null,null,null,{"$f":"K52+K63+K74+K85+K95","v":0},0,0,0,0,0,0,2.6104104104104104,2.6675390624999999,2.5916129032258066,2.4365870786516854,2.5041000000000002,2.621,3.1448,2.8997999999999999,2.9180999999999999,2.9377,2.956,2.9741,2.9918,3.0106000000000002,3.0304000000000002,3.0501]
[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},0,0,0,0,0,0,5.7008708708708706,6.09908203125,5.443225806451613,6.3806507490636699,11.3543,11.715999999999999,11.5801,11.7141,11.769400000000001,11.851099999999999,11.9678,12.090299999999999,12.163799999999998,12.2418,12.3245,12.446099999999999]
[null,null,null,null,"Other operating expenditure",null,null,null,null,null,{"$f":"K56+K67+K78+K89+K99","v":0},0,0,0,0,0,0,8.335615615615616,7.8180908203125004,5.1733080645161298,5.0138857677902617,2.4275000000000002,3.0817199999999998,2.8016000000000001,2.8485999999999998,2.8776000000000002,2.9092000000000002,2.9386999999999999,2.9676,2.996,3.0262000000000002,3.0581,3.0895999999999999]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K20:K25)","v":0},{"$f":"SUM(L20:L25)","v":0},0,0,0,0,0,37.48261761761762,37.330439453125003,35.943469354838705,34.816811797752806,36.311700000000002,38.827994999999994,40.521500000000003,41.089700000000001,40.232300000000002,39.956400000000002,40.022599999999997,41.026499999999992,40.915400000000005,40.834500000000006,40.750800000000005,40.705999999999996]
[]
[]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,{"$f":"K50+K61+K72+K83","v":0},0,0,0,0,0,0,0.22744417417417417,0.40250380371093747,0.3236591129032258,0.33831002808988764,0.33917519254467038,0.34917519254467039,{"$f":"X50+X61+X72+X83","v":0.33400000000000002},{"$f":"Y50+Y61+Y72+Y83","v":0.33400000000000002},0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,{"$f":"+K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licence fees",null,null,null,null,null,{"$f":"+K109","v":0},0,0,0,0,0,0,0.24887387387387389,0.22013671874999996,0.19604838709677419,0.21313670411985017,0.21,0.23,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,{"$f":"K111","v":0},0,0,0,0,0,0,1.7354804804804804,2.6621435546874999,2.5937096774193549,2.5876451310861426,2.6110000000000002,2.5569999999999999,3.286,3.2124269999999999,3.2747999999999999,3.20417,3.133861,3.3326750000000001,3.2589679999999999,3.1869179999999999,3.1164879999999999,3.0470000000000002]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,{"$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},{"$f":"SUM(L29:L33)","v":0},0,0,0,0,0,2.2117985285285284,3.2847840771484371,3.1134171774193549,3.1390918632958806,3.1601751925446706,3.1361751925446706,3.83,3.756427,3.8188,3.74817,3.677861,3.8766750000000001,3.8029679999999999,3.730918,3.660488,3.5910000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable Opex for 3rd Reg Period",{"$f":"SUM(S34:W34)","v":15.833643502953013},null,null,null,"Non-controllable Opex for 4th Reg Period",{"$f":"SUM(X34:AB34)","v":18.831257999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable Opex growth from 3rd to 4th Reg Period",{"$f":"IFERROR(AB35-W35,\"-\")","v":2.9976144970469853},{"$f":"IFERROR(AB35/W35-1,\"-\")","v":0.18931931216513265}]
[null,null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,{"$f":"+K34+K17","v":0},0,0,0,0,0,0,39.694416146146146,40.615223530273433,39.056886532258062,37.955903661048694,39.471875192544672,41.964170192544671,44.351500000000001,44.84612700000001,44.051099999999998,43.704570000000004,43.700460999999997,44.903174999999997,44.718368000000005,44.565418000000008,44.411287999999999,44.29699999999999]
[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",{"$f":"SUM(S37:W37)","v":199.06405910866954},null,null,null,"Prescribed Opex for 4th Reg Period",{"$f":"SUM(X37:AB37)","v":220.65375800000001}]
[null,null,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",{"$f":"IFERROR(AB38-W38,\"-\")","v":21.589698891330471},{"$f":"IFERROR(AB38/W38-1,\"-\")","v":0.10845603665473647}]
[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>>",{"$f":"+Opex_FO!X110","v":44.351508819407243},{"$f":"+Opex_FO!Y110","v":44.846212350930927},{"$f":"+Opex_FO!Z110","v":44.05106814540369},{"$f":"+Opex_FO!AA110","v":43.70487286539165},{"$f":"+Opex_FO!AB110","v":43.700386996300828},{"$f":"+Opex_FO!AC110","v":44.903070892488593},{"$f":"+Opex_FO!AD110","v":44.718888489663719},{"$f":"+Opex_FO!AE110","v":44.566373382910164},{"$f":"+Opex_FO!AF110","v":44.412277808808234},{"$f":"+Opex_FO!AG110","v":44.298656138938362}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X40-X37","v":8.8194072418446012E-6},8.5350930916661127E-5,-3.185459630827836E-5,3.0286539164592341E-4,-7.4003699168656567E-5,-1.0410751140454977E-4,5.2048966371387451E-4,9.5538291015628829E-4,9.8980880823518191E-4,1.6561389383724645E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"ROUND(X40,2)=ROUND(X37,2)","v":true},{"$f":"ROUND(Y40,2)=ROUND(Y37,2)","v":true},true,true,true,true,true,true,true,true]
[]
[]
[]
[null,"Total operating expenditure"]
[]
[null,null,"Water"]
[null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,8.9362312312312326,8.2993701171875003,9.3222580645161273,8.4199344569288392,7.5685000000000002,9.2295639999999999,9.1249000000000002,9.5846,9.0501000000000005,8.5431000000000008,8.4545999999999992,8.8362999999999996,8.6912000000000003,8.5524000000000004,8.4143000000000008,8.2769999999999992]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R131","v":0.22744417417417417},{"$f":"+S131","v":0.40250380371093747},{"$f":"+T131","v":0.3236591129032258},0.33831002808988764,0.33917519254467038,0.34917519254467039,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,3.243103103103103,3.2405419921875001,2.7247580645161289,2.880449438202247,3.3824000000000001,3.2111839999999998,3.585,3.4485000000000001,3.5446,3.6415999999999999,3.6985000000000001,3.7305999999999999,3.7551000000000001,3.7814000000000001,3.8096999999999999,3.8380000000000001]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,1.3527677677677679,1.3294531249999999,1.2905645161290322,1.2426076779026218,1.2776000000000001,1.3105,1.5728,1.4502999999999999,1.4595,1.4693000000000001,1.4783999999999999,1.4875,1.4963,1.5057,1.5156000000000001,1.5255000000000001]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,2.951091091091091,3.0376708984374998,2.7111290322580643,3.2518867041198498,5.8395000000000001,5.8544999999999998,5.7953000000000001,5.8624999999999998,5.8902000000000001,5.9311999999999996,5.9896000000000003,6.0509000000000004,6.0877999999999997,6.1269,6.1683000000000003,6.2291999999999996]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,4.2706756756756761,3.7800927734375001,3.2391082225806453,3.0569390449438201,1.3164,1.6541755,1.5277000000000001,1.5533999999999999,1.5692999999999999,1.5865,1.6026,1.6184000000000001,1.6338999999999999,1.6504000000000001,1.6677999999999999,1.6850000000000001]
[null,null,{"$f":"+CONCATENATE(\"Total \",C48)","v":"Total Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K49:K56)","v":0},{"$f":"+SUM(L49:L56)","v":0},0,0,0,0,0,20.981313043043045,20.089632709960938,19.611477012903222,19.190127350187268,19.723575192544672,21.60909869254467,21.939700000000002,22.2333,21.847699999999996,21.505700000000001,21.557699999999997,{"$f":"+SUM(AC49:AC56)","v":22.057700000000004},21.9983,21.950800000000001,21.909700000000001,21.888699999999996]
[]
[null,null,"Sewerage"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,5.4586336336336334,5.4850732421875001,4.524838709677419,4.5131179775280899,5.7557999999999998,5.9468880000000004,6.7313000000000001,7.17,6.6234999999999999,6.2760999999999996,6.1760999999999999,6.5449999999999999,6.3874000000000004,6.2352999999999996,6.0831999999999997,5.9318999999999997]
[null,null,null,{"$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},{"$f":"+T132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,3.1977527527527529,3.7207421875,6.1634677419354826,5.1721863295880146,3.3191000000000002,3.021639,3.5537999999999998,3.4241000000000001,3.4489999999999998,3.7976000000000001,3.8309000000000002,3.8826000000000001,3.9300999999999999,3.9868000000000001,4.0305999999999997,4.0732999999999997]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,1.2576426426426426,1.3380859375,1.3010483870967742,1.1939794007490636,1.2264999999999999,1.3105,1.5720000000000001,1.4495,1.4585999999999999,1.4683999999999999,1.4776,1.4865999999999999,1.4955000000000001,1.5048999999999999,1.5147999999999999,1.5246]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,2.7497797797797801,3.0614111328125002,2.7320967741935482,3.1287640449438201,5.5148000000000001,5.8614999999999995,5.7847999999999997,5.8516000000000004,5.8792,5.9199000000000002,5.9782000000000002,6.0393999999999997,6.0759999999999996,6.1148999999999996,6.1562000000000001,6.2168999999999999]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,4.06493993993994,4.0379980468749999,1.934199841935484,1.9569467228464421,1.1111,1.4275445,1.2739,1.2951999999999999,1.3083,1.3227,1.3361000000000001,1.3492,1.3621000000000001,1.3757999999999999,1.3903000000000001,1.4046000000000001]
[null,null,{"$f":"+CONCATENATE(\"Total \",C59)","v":"Total Sewerage"},null,null,null,null,null,null,null,{"$f":"+SUM(K60:K67)","v":0},0,0,0,0,0,0,16.72874874874875,17.643310546875,16.655651454838708,15.964994475655431,16.927299999999999,17.568071499999999,18.915800000000001,19.190400000000004,18.718599999999999,18.784699999999997,18.798900000000003,{"$f":"+SUM(AC60:AC67)","v":19.302799999999998},19.251100000000001,19.217700000000001,19.175099999999997,19.151299999999996]
[]
[null,null,"Recycled Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"}]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R133","v":0},{"$f":"+S133","v":0},{"$f":"+T133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment"]
[null,null,null,"Customer Service and billing"]
[null,null,null,"GSL Payments"]
[null,null,null,"Licence Fees"]
[null,null,null,"Corporate"]
[null,null,null,"Other operating expenditure"]
[null,null,{"$f":"+CONCATENATE(\"Total \",C70)","v":"Total Recycled Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K71:K78)","v":0},{"$f":"+SUM(L71:L78)","v":0},{"$f":"+SUM(M71:M78)","v":0},{"$f":"+SUM(N71:N78)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X71:X78)","v":0},{"$f":"+SUM(Y71:Y78)","v":0},{"$f":"+SUM(Z71:Z78)","v":0},{"$f":"+SUM(AA71:AA78)","v":0},{"$f":"+SUM(AB71:AB78)","v":0},{"$f":"+SUM(AC71:AC78)","v":0},0,0,0,0]
[]
[null,null,"Rural Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"}]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R134","v":0},{"$f":"+S134","v":0},{"$f":"+T134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment"]
[null,null,null,"Customer Service and billing"]
[null,null,null,"GSL Payments"]
[null,null,null,"Licence Fees"]
[null,null,null,"Corporate"]
[null,null,null,"Other operating expenditure"]
[null,null,{"$f":"+CONCATENATE(\"Total \",C81)","v":"Total Rural Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K82:K89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X82:X89)","v":0},{"$f":"+SUM(Y82:Y89)","v":0},{"$f":"+SUM(Z82:Z89)","v":0},{"$f":"+SUM(AA82:AA89)","v":0},{"$f":"+SUM(AB82:AB89)","v":0},{"$f":"+SUM(AC82:AC89)","v":0},0,0,0,0]
[]
[null,null,"Bulk Water "]
[null,null,null,"Operations & Maintenance"]
[null,null,null,"Treatment"]
[null,null,null,"Customer Service and billing"]
[null,null,null,"GSL Payments"]
[null,null,null,"Licence Fees"]
[null,null,null,"Corporate"]
[null,null,null,"Other operating expenditure"]
[null,null,"Total Bulk water",null,null,null,null,null,null,null,{"$f":"+SUM(K93:K99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AC93:AC99)","v":0},0,0,0,0]
[]
[null,null,"External temporary water purchases"]
[]
[]
[null,null,"Licence fees"]
[null,null,null,"Essential Services Commission",null,null,null,null,null,null,null,null,null,null,null,null,null,6.1941941941941941E-2,6.9062499999999999E-2,4.5080645161290317E-2,4.2420411985018731E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Department of Human Services",null,null,null,null,null,null,null,null,null,null,null,null,null,2.2122122122122122E-2,2.2661132812500002E-2,2.2016129032258063E-2,2.1727528089887642E-2,0.02,0.03,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Environment Protection Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,0.1648098098098098,0.12841308593749998,0.12895161290322579,0.14898876404494379,0.15,0.16,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,{"$f":"+CONCATENATE(\"Total \",C105)","v":"Total Licence fees"},null,null,null,null,null,null,null,{"$f":"+SUM(K106:K108)","v":0},{"$f":"+SUM(L106:L108)","v":0},0,0,0,0,0,0.24887387387387389,0.22013671874999996,0.19604838709677419,0.21313670411985017,0.21,0.23,{"$f":"+SUM(X106:X108)","v":0.21},{"$f":"+SUM(Y106:Y108)","v":0.21},{"$f":"+SUM(Z106:Z108)","v":0.21},{"$f":"+SUM(AA106:AA108)","v":0.21},{"$f":"+SUM(AB106:AB108)","v":0.21},{"$f":"+SUM(AC106:AC108)","v":0.21},0.21,0.21,0.21,0.21]
[]
[null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7354804804804804,2.6621435546874999,2.5937096774193549,2.5876451310861426,2.6110000000000002,2.5569999999999999,3.286,3.2124269999999999,3.2747999999999999,3.20417,3.133861,3.3326750000000001,3.2589679999999999,3.1869179999999999,3.1164879999999999,3.0470000000000002]
[]
[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$179)","v":0.22744417417417417},0.40250380371093747,0.3236591129032258,0.33831002808988764,0.33917519254467038,0.34917519254467039,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002]
[null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":0.22744417417417417},{"$f":"SUM(S131:S134)","v":0.40250380371093747},{"$f":"SUM(T131:T134)","v":0.3236591129032258},0.33831002808988764,0.33917519254467038,0.34917519254467039,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002,0.33400000000000002]
[]
[null,null,"Description",null,null,null,null,"Source","Service","Price"]
[null,1,"Hamilton",null,null,null,null,"Goulburn-Murray Water","Water","Fixed",null,null,null,null,null,null,null,0.17864719719719718,0.3090233935546875,0.25559782258064512,0.2555167649812734,0.25555933456561924,0.25555933456561924,0.25600000000000001,0.25600000000000001,0.25600000000000001,0.25600000000000001,0.25600000000000001,0.25600000000000001,0.25600000000000001,0.25600000000000001,0.25600000000000001,0.25600000000000001,null,null,"ESC USE ONLY"]
[null,2,"Hamilton",null,null,null,null,"Goulburn-Murray Water","Water","Variable",null,null,null,null,null,null,null,1.5607157157157157E-3,1.132625E-2,0,3.1018632958801497E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3]
[null,3,"Glenthompson",null,null,null,null,"Goulburn-Murray Water","Water","Fixed",null,null,null,null,null,null,null,1.0409564564564563E-2,1.9000820312499996E-2,1.5614677419354838E-2,1.5615884831460675E-2,1.5616039741219962E-2,1.5616039741219962E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,"[Service]"]
[null,4,"Glenthompson",null,null,null,null,"Goulburn-Murray Water","Water","Variable",null,null,null,null,null,null,null,1.9294914914914914E-2,2.9590043945312498E-2,3.131008064516129E-2,4.2243487827715351E-2,4.2666666666666665E-2,4.2666666666666665E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,null,null,"Water"]
[null,5,"Balmoral",null,null,null,null,"Goulburn-Murray Water","Water","Fixed",null,null,null,null,null,null,null,1.0960405405405405E-2,1.8541123046875E-2,1.5335806451612902E-2,1.5330323033707866E-2,1.5333151571164508E-2,1.5333151571164508E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,"Sewerage"]
[null,6,"Balmoral",null,null,null,null,"Goulburn-Murray Water","Water","Variable",null,null,null,null,null,null,null,6.5713763763763765E-3,1.5022172851562498E-2,5.8007258064516126E-3,6.5017041198501867E-3,4.0000000000000001E-3,1.4E-2,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,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":202,"n_cols":101,"rows_kept":202,"cut":false,"hidden":false,"merged":[[197,7,197,8],[198,7,198,8],[199,7,199,8],[200,7,200,8],[192,7,192,8],[193,7,193,8],[194,7,194,8],[195,7,195,8],[196,7,196,8],[187,7,187,8],[188,7,188,8],[189,7,189,8],[190,7,190,8],[191,7,191,8],[182,7,182,8],[183,7,183,8],[184,7,184,8],[185,7,185,8],[186,7,186,8],[177,7,177,8],[178,7,178,8],[179,7,179,8],[180,7,180,8],[181,7,181,8],[172,7,172,8],[173,7,173,8],[174,7,174,8],[175,7,175,8],[176,7,176,8],[155,7,155,8],[156,7,156,8],[167,7,167,8],[168,7,168,8],[169,7,169,8],[170,7,170,8],[171,7,171,8],[162,7,162,8],[163,7,163,8],[164,7,164,8],[165,7,165,8],[166,7,166,8],[52,7,52,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[44,7,44,8],[45,7,45,8],[46,7,46,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,7,50,8],[64,7,64,8],[53,7,53,8],[54,7,54,8],[55,7,55,8],[56,7,56,8],[57,7,57,8],[58,7,58,8],[59,7,59,8],[60,7,60,8],[61,7,61,8],[62,7,62,8],[63,7,63,8],[76,7,76,8],[65,7,65,8],[66,7,66,8],[67,7,67,8],[68,7,68,8],[69,7,69,8],[70,7,70,8],[71,7,71,8],[72,7,72,8],[73,7,73,8],[74,7,74,8],[75,7,75,8],[88,7,88,8],[77,7,77,8],[78,7,78,8],[79,7,79,8],[80,7,80,8],[81,7,81,8],[82,7,82,8],[83,7,83,8],[84,7,84,8],[85,7,85,8],[86,7,86,8],[87,7,87,8],[100,7,100,8],[89,7,89,8],[90,7,90,8],[91,7,91,8],[92,7,92,8],[93,7,93,8],[94,7,94,8],[95,7,95,8],[96,7,96,8],[97,7,97,8],[98,7,98,8],[99,7,99,8],[112,7,112,8],[101,7,101,8],[102,7,102,8],[103,7,103,8],[104,7,104,8],[105,7,105,8],[106,7,106,8],[107,7,107,8],[108,7,108,8],[109,7,109,8],[110,7,110,8],[111,7,111,8],[124,7,124,8],[113,7,113,8],[114,7,114,8],[115,7,115,8],[116,7,116,8],[117,7,117,8],[118,7,118,8],[119,7,119,8],[120,7,120,8],[121,7,121,8],[122,7,122,8],[123,7,123,8],[153,7,153,8],[154,7,154,8],[136,7,136,8],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[129,7,129,8],[130,7,130,8],[131,7,131,8],[132,7,132,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[8,15,8,16],[8,18,8,19],[137,7,137,8],[138,7,138,8],[139,7,139,8],[140,7,140,8],[201,7,201,8],[141,7,141,8],[142,7,142,8],[143,7,143,8],[144,7,144,8],[145,7,145,8],[146,7,146,8],[147,7,147,8],[148,7,148,8],[149,7,149,8],[150,7,150,8],[151,7,151,8],[157,7,157,8],[158,7,158,8],[159,7,159,8],[160,7,160,8],[161,7,161,8],[152,7,152,8]]}
[null,"Capital Expenditure - Forecast Input"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[]
[]
[]
[null,null,"Input Summary",null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,{"$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$1079,\"Renewals\",AV$42:AV$1079)","v":15.603751685049017},14.827825857843139,13.226134180964056,11.9547006127451,13.15779513888889,10.420168341503269,11.328294097222225,9.3741587009803915,9.2992700163398681,8.5412517667483669,null,null,{"$f":"SUM(D11:H11)","v":68.770207475490196},{"$f":"IFERROR(P11/$P$16,\"-\")","v":0.43935476107829086},null,{"$f":"SUM(I11:M11)","v":48.96314292279412},{"$f":"IFERROR(S11/$S$16,\"-\")","v":0.51979455023749133}]
[null,null,"Net capital expenditure - Growth",{"$f":"+SUMIF($F$42:$F$1079,\"Growth\",AV$42:AV$1079)","v":3.8015727124183001},18.761488970588236,24.634906045751634,4.5764399509803919,0.75316584967320255,2.4382148692810457,6.2759549632352947,3.0295638378267977,1.635332536764706,0.79784517973856206,null,null,{"$f":"SUM(D12:H12)","v":52.527573529411768},{"$f":"IFERROR(P12/$P$16,\"-\")","v":0.33558484647966463},null,{"$f":"SUM(I12:M12)","v":14.176911386846406},{"$f":"IFERROR(S12/$S$16,\"-\")","v":0.15050261968890119}]
[null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"+SUMIF($F$42:$F$1079,\"Improvements / Compliance\",AV$42:AV$1079)","v":4.3755784620098046},7.8436890461601321,9.4236134803921594,7.8808019812091494,0.61201919934640536,4.2912213031045745,8.2993794934640519,6.8625317606209153,3.1909513888888892,3.3979688521241833,null,null,30.135702169117653,0.19252907199906397,null,26.042052798202615,0.27646340315300694]
[null,null,"Government Contributions",{"$f":"+Z41","v":2.3800000000000002E-2},{"$f":"+AA41","v":0.23968},0.2039,0.125,0,0,0,0,0,0,null,null,0.59238000000000002,3.7845599558546743E-3,null,0,0]
[null,null,"Customer Contributions",{"$f":"+AK41","v":0.99330000000000007},{"$f":"+AL41","v":0.86399999999999988},0.87499999999999989,0.87809999999999988,0.88919999999999988,0.87419999999999998,0.87419999999999998,1.5182,0.87419999999999998,0.87419999999999998,null,null,4.4996,2.8746760487125985E-2,null,5.0149999999999997,5.3239426920600574E-2]
[null,null,"Total prescribed capex",{"$f":"SUM(D11:D15)","v":24.798002859477126},42.536683874591503,48.363553707107847,25.415042544934643,15.412180187908499,18.023804513888887,26.777828553921569,20.784454299428106,14.999753941993463,13.611265798611113,null,null,156.52546317401959,1,null,94.197107107843138,1]
[]
[null,null,"By Capital Type"]
[null,null,"Top 10 Major Projects",{"$f":"+SUMIF($H$42:$H$1079,$C$19,O$42:O$1079)","v":3.8079554738562091},21.645220588235297,29.110498366013076,6.0508578431372557,0,0,0,0,0,0,null,null,{"$f":"SUM(D19:H19)","v":60.614532271241842},{"$f":"IFERROR(P19/$P$23,\"-\")","v":0.38725029807995326},null,{"$f":"SUM(I19:M19)","v":0},{"$f":"IFERROR(S19/$S$23,\"-\")","v":0}]
[null,null,"Significant projects",{"$f":"+SUMIF($H$42:$H$1079,$C$20,O$42:O$1079)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$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$1079,$C$21,O$42:O$1079)","v":10.52586429738562},11.657616145833332,11.791216411356208,11.445207475490196,10.091421200980394,11.256432883986928,10.747186090686274,8.7734091503267972,7.4627195567810469,9.0864517667483664,null,null,55.511325531045756,0.3546472529477851,null,47.326199448529415,0.50241669730204375]
[null,null,"Other Capital expenditure",{"$f":"+SUMIF($H$42:$H$1079,$C$22,O$42:O$1079)","v":10.464183088235291},9.2338471405228759,7.4618389297385663,7.9189772263071889,5.320758986928106,6.7673716299019615,16.030642463235292,12.011045149101308,7.5370343852124186,4.5248140318627454,null,null,40.399605371732029,0.2581024489722617,null,46.87090765931373,0.49758330269795636]
[null,null,"Total prescribed capex",{"$f":"SUM(D19:D22)","v":24.798002859477123},{"$f":"SUM(E19:E22)","v":42.536683874591503},48.363553707107855,25.415042544934639,15.412180187908501,18.023804513888891,26.777828553921566,20.784454299428106,14.999753941993465,13.611265798611111,null,null,156.52546317401962,1,null,94.197107107843138,1]
[]
[null,null,"Difference",{"$f":"+D23-D16","v":0},{"$f":"+E23-E16","v":0},0,0,0,0,0,0,0,0]
[null,null,"Test",{"$f":"ROUND(D23,2)=ROUND(D16,2)","v":true},{"$f":"ROUND(E23,2)=ROUND(E16,2)","v":true},true,true,true,true,true,true,true,true]
[]
[]
[null,null,"Total prescribed capex",{"$f":"+D23","v":24.798002859477123},{"$f":"+E23","v":42.536683874591503},48.363553707107855,25.415042544934639,15.412180187908501,18.023804513888891,26.777828553921566,20.784454299428106,14.999753941993465,13.611265798611111]
[]
[]
[null,null,"Regulatory Depreciation",{"$f":"+BG41","v":0.64876168205763207},{"$f":"+BH41","v":1.9424594515888829},3.5308530220886101,5.3098006499268111,6.1089697837009815,6.1618351205150468,6.163759785688149,6.1797033960673673,6.4386362340345817,6.7465059786985941]
[]
[]
[null,"$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,{"$f":"SUM(O42:O1079)","v":24.798002859477123},42.536683874591496,48.363553707107855,25.415042544934646,15.412180187908502,18.023804513888894,26.777828553921577,20.784454299428106,14.999753941993465,13.611265798611115,null,{"$f":"SUM(Z42:Z1079)","v":2.3800000000000002E-2},0.23968,0.2039,0.125,0,0,0,0,0,0,null,{"$f":"SUM(AK42:AK1079)","v":0.99330000000000007},0.86399999999999988,0.87499999999999989,0.87809999999999988,0.88919999999999988,0.87419999999999998,0.87419999999999998,1.5182,0.87419999999999998,0.87419999999999998,null,{"$f":"SUM(AV42:AV1079)","v":23.780902859477123},41.433003874591499,47.28465370710785,24.41194254493465,14.522980187908502,17.149604513888896,25.903628553921575,19.266254299428105,14.125553941993463,12.737065798611114,null,{"$f":"SUM(BG42:BG1079)","v":0.64876168205763207},1.9424594515888829,3.5308530220886101,5.3098006499268111,6.1089697837009815,6.1618351205150468,6.163759785688149,6.1797033960673673,6.4386362340345817,6.7465059786985941,null,{"$f":"SUM(BR42:BR1079)","v":18.808619934640525},25.419080447303926,28.163432301879084,64.399304677287603,14.597658496732031,17.149604513888896,25.949015870098044,19.266254299428105,14.125553941993463,12.737065798611114,null,{"$f":"SUM(CC42:CC1079)","v":25.368356925245099},44.515873238592356,51.777980311989438,27.835137815567748,17.26800820667312,20.658570693918353,31.398202973827004,24.931229479253648,18.406229734253301,17.086568500750587,null,{"$f":"SUM(CN42:CN1079)","v":0.73371258216652613},2.2690459505730778,4.2092745314945184,5.9756481890374085,6.6150453769998396,6.7705896125315768,6.8852758036672457,7.029953724030122,7.432270869345273,7.8881023070954761]
[null,null,"Warrnambool WRP - Plant Augmentation    (Section 8.2.3.1 of Writen Price Submission)",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2021-22",80,80,null,0.71486928104575165,15.318627450980394,20.424836601307192,1.5318627450980393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O42-Z42-AK42","v":0.71486928104575165},{"$f":"+P42-AA42-AL42","v":15.318627450980394},20.424836601307192,1.5318627450980393,0,0,0,0,0,0,null,{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BR42,\nIF($J42=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BR42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BR42/$L42*0.5,\nIF($J42=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BS42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BR42-((BR42/$L42)*0.5))+BS42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BS42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BS42/$L42*0.5\n+SUM(OFFSET(BS42,0,MAX(-INT($L42+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BH$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BT42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BS42-((BS42/$L42)*0.5))+BT42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BT42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BT42/$L42*0.5\n+SUM(OFFSET(BT42,0,MAX(-INT($L42+(0.5-(10^-12))),-BI$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BI$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BG$38,0)))))","v":0},0.2374387254901961,0.47487745098039219,0.47487745098039219,0.47487745098039219,0.47487745098039219,0.47487745098039219,0.47487745098039219,null,{"$f":"+IF($K42=\"Ongoing\",AV42,IF(RIGHT($K42,2)=RIGHT(BR$39,2),SUM($AV42:AV42),0)+IF(RIGHT(BR$39,2)>RIGHT($K42,2),AV42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AW42,IF(RIGHT($K42,2)=RIGHT(BS$39,2),SUM($AV42:AW42),0)+IF(RIGHT(BS$39,2)>RIGHT($K42,2),AW42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AX42,IF(RIGHT($K42,2)=RIGHT(BT$39,2),SUM($AV42:AX42),0)+IF(RIGHT(BT$39,2)>RIGHT($K42,2),AX42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AY42,IF(RIGHT($K42,2)=RIGHT(BU$39,2),SUM($AV42:AY42),0)+IF(RIGHT(BU$39,2)>RIGHT($K42,2),AY42,0))","v":37.990196078431374},{"$f":"+IF($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$15","v":0.73131127450980382},{"$f":"+P42*KeyAssumptionsPriceControl_FO!Y$15","v":16.031387867647059},{"$f":"+Q42*KeyAssumptionsPriceControl_FO!Z$15","v":21.866813051470583},{"$f":"+R42*KeyAssumptionsPriceControl_FO!AA$15","v":1.6777312313740804},{"$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$38,0))))","v":4.5706954656862739E-3},{"$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$38,0)))))","v":0.10933756510416666},{"$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$38,0)))))","v":0.34620132084865196},0.4933547226164311,0.50384054281251911,0.50384054281251911,0.50384054281251911,0.50384054281251911,0.50384054281251911,0.50384054281251911]
[null,null,"Warrnambool - Wangoom Rd Water Tower and WPS    (Section 8.2.3.2 of Writen Price Submission)",null,"Water","Growth","Headworks","Top 10 Major Projects",null,"Straight line","2021-22",40,40,null,0.2233966503267974,0.53615196078431371,1.6595179738562094,1.9148284313725492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O43-Z43-AK43","v":0.2233966503267974},0.53615196078431371,1.6595179738562094,1.9148284313725492,0,0,0,0,0,0,null,{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BR43,\nIF($J43=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L43)<LEFT($BG$39,4)*1,0,((OFFSET(BR43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BR43/$L43*0.5,\nIF($J43=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BS43,\nIF(AND($J43=\"straight line\",$L43<1.51),(BR43-((BR43/$L43)*0.5))+BS43/$L43*0.5,\nIF($J43=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L43)<LEFT($BG$39,4)*1,0,((OFFSET(BS43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BS43/$L43*0.5\n+SUM(OFFSET(BS43,0,MAX(-INT($L43+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L43+(0.5-(10^-12))),BH$40)-1))*1/$L43,\nIF($J43=\"Declining Balance\",-$BG$38,0)))))","v":0},0,5.4173687704248373E-2,0.10834737540849675,0.10834737540849675,0.10834737540849675,0.10834737540849675,0.10834737540849675,0.10834737540849675,null,{"$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":4.33389501633987},{"$f":"+IF($K43=\"Ongoing\",AZ43,IF(RIGHT($K43,2)=RIGHT(BV$39,2),SUM($AV43:AZ43),0)+IF(RIGHT(BV$39,2)>RIGHT($K43,2),AZ43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BA43,IF(RIGHT($K43,2)=RIGHT(BW$39,2),SUM($AV43:BA43),0)+IF(RIGHT(BW$39,2)>RIGHT($K43,2),BA43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BB43,IF(RIGHT($K43,2)=RIGHT(BX$39,2),SUM($AV43:BB43),0)+IF(RIGHT(BX$39,2)>RIGHT($K43,2),BB43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BC43,IF(RIGHT($K43,2)=RIGHT(BY$39,2),SUM($AV43:BC43),0)+IF(RIGHT(BY$39,2)>RIGHT($K43,2),BC43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BD43,IF(RIGHT($K43,2)=RIGHT(BZ$39,2),SUM($AV43:BD43),0)+IF(RIGHT(BZ$39,2)>RIGHT($K43,2),BD43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BE43,IF(RIGHT($K43,2)=RIGHT(CA$39,2),SUM($AV43:BE43),0)+IF(RIGHT(CA$39,2)>RIGHT($K43,2),BE43,0))","v":0},null,{"$f":"+O43*KeyAssumptionsPriceControl_FO!X$15","v":0.22853477328431371},{"$f":"+P43*KeyAssumptionsPriceControl_FO!Y$15","v":0.56109857536764696},{"$f":"+Q43*KeyAssumptionsPriceControl_FO!Z$15","v":1.776678560431985},{"$f":"+R43*KeyAssumptionsPriceControl_FO!AA$15","v":2.0971640392176005},{"$f":"+S43*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T43*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U43*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V43*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W43*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X43*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M43=0,0,\nIF($M43<=0.5,CC43,\nIF($J43=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M43)<LEFT($CN$39,4)*1,0,((OFFSET(CC43,0,-INT($M43+0.5),1,1))/$M43)*(IF($M43-INT($M43)>0.5,$M43-0.5-INT($M43),IF($M43-INT($M43)<=0.5,$M43-0.5-INT($M43)+1,0))))\n+CC43/$M43*0.5,\nIF($J43=\"Declining Balance\",-$CN$38,0))))","v":2.8566846660539212E-3},{"$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$38,0)))))","v":1.2727101524203428E-2},4.1949315721698827E-2,9.0372348217318654E-2,0.11658689870753865,0.11658689870753865,0.11658689870753865,0.11658689870753865,0.11658689870753865,0.11658689870753865]
[null,null,"Hamilton - New Biosolids Drying Area    (Section 8.2.3.3 of Writen Price Submission)",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2019-20",80,80,null,2.6143790849673203,0.87826797385620925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6143790849673203,0.87826797385620925,0,0,0,0,0,0,0,0,null,0,2.1829044117647058E-2,4.3658088235294115E-2,4.3658088235294115E-2,4.3658088235294115E-2,4.3658088235294115E-2,4.3658088235294115E-2,4.3658088235294115E-2,4.3658088235294115E-2,4.3658088235294115E-2,null,{"$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":3.4926470588235294},{"$f":"+IF($K44=\"Ongoing\",AX44,IF(RIGHT($K44,2)=RIGHT(BT$39,2),SUM($AV44:AX44),0)+IF(RIGHT(BT$39,2)>RIGHT($K44,2),AX44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AY44,IF(RIGHT($K44,2)=RIGHT(BU$39,2),SUM($AV44:AY44),0)+IF(RIGHT(BU$39,2)>RIGHT($K44,2),AY44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AZ44,IF(RIGHT($K44,2)=RIGHT(BV$39,2),SUM($AV44:AZ44),0)+IF(RIGHT(BV$39,2)>RIGHT($K44,2),AZ44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BA44,IF(RIGHT($K44,2)=RIGHT(BW$39,2),SUM($AV44:BA44),0)+IF(RIGHT(BW$39,2)>RIGHT($K44,2),BA44,0))","v":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$15","v":2.6745098039215685},{"$f":"+P44*KeyAssumptionsPriceControl_FO!Y$15","v":0.91913290441176465},{"$f":"+Q44*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R44*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$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$15","v":0},null,1.6715686274509804E-2,3.9175953201593137E-2,4.4920533854166667E-2,4.4920533854166667E-2,4.4920533854166667E-2,4.4920533854166667E-2,4.4920533854166667E-2,4.4920533854166667E-2,4.4920533854166667E-2,4.4920533854166667E-2]
[null,null,"Camperdown - Refurbish Camperdown Biosolids Facility    (Section 8.2.3.3 of Writen Price Submission)",null,"Sewerage","Renewals","Treatment","Top 10 Major Projects",null,"Straight line","2020-21",40,40,null,null,2.1037581699346406,0.70465686274509809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1037581699346406,0.70465686274509809,0,0,0,0,0,0,0,null,0,0,3.5105187908496732E-2,7.0210375816993464E-2,7.0210375816993464E-2,7.0210375816993464E-2,7.0210375816993464E-2,7.0210375816993464E-2,7.0210375816993464E-2,7.0210375816993464E-2,null,{"$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":2.8084150326797386},{"$f":"+IF($K45=\"Ongoing\",AY45,IF(RIGHT($K45,2)=RIGHT(BU$39,2),SUM($AV45:AY45),0)+IF(RIGHT(BU$39,2)>RIGHT($K45,2),AY45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AZ45,IF(RIGHT($K45,2)=RIGHT(BV$39,2),SUM($AV45:AZ45),0)+IF(RIGHT(BV$39,2)>RIGHT($K45,2),AZ45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BA45,IF(RIGHT($K45,2)=RIGHT(BW$39,2),SUM($AV45:BA45),0)+IF(RIGHT(BW$39,2)>RIGHT($K45,2),BA45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BB45,IF(RIGHT($K45,2)=RIGHT(BX$39,2),SUM($AV45:BB45),0)+IF(RIGHT(BX$39,2)>RIGHT($K45,2),BB45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BC45,IF(RIGHT($K45,2)=RIGHT(BY$39,2),SUM($AV45:BC45),0)+IF(RIGHT(BY$39,2)>RIGHT($K45,2),BC45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BD45,IF(RIGHT($K45,2)=RIGHT(BZ$39,2),SUM($AV45:BD45),0)+IF(RIGHT(BZ$39,2)>RIGHT($K45,2),BD45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BE45,IF(RIGHT($K45,2)=RIGHT(CA$39,2),SUM($AV45:BE45),0)+IF(RIGHT(CA$39,2)>RIGHT($K45,2),BE45,0))","v":0},null,{"$f":"+O45*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P45*KeyAssumptionsPriceControl_FO!Y$15","v":2.201643933823529},{"$f":"+Q45*KeyAssumptionsPriceControl_FO!Z$15","v":0.75440505027573512},{"$f":"+R45*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S45*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T45*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U45*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V45*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W45*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X45*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,2.7520549172794111E-2,6.4471161474034908E-2,7.3901224602481608E-2,7.3901224602481608E-2,7.3901224602481608E-2,7.3901224602481608E-2,7.3901224602481608E-2,7.3901224602481608E-2,7.3901224602481608E-2]
[null,null,"Warrnambool WTP – Install UV",null,"Water","Improvements / Compliance","Treatment","Top 10 Major Projects",null,"Straight line","2020-21",40,40,null,null,0.20424836601307192,2.5837418300653594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20424836601307192,2.5837418300653594,0,0,0,0,0,0,0,null,0,0,3.4849877450980393E-2,6.9699754901960786E-2,6.9699754901960786E-2,6.9699754901960786E-2,6.9699754901960786E-2,6.9699754901960786E-2,6.9699754901960786E-2,6.9699754901960786E-2,null,{"$f":"+IF($K46=\"Ongoing\",AV46,IF(RIGHT($K46,2)=RIGHT(BR$39,2),SUM($AV46:AV46),0)+IF(RIGHT(BR$39,2)>RIGHT($K46,2),AV46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AW46,IF(RIGHT($K46,2)=RIGHT(BS$39,2),SUM($AV46:AW46),0)+IF(RIGHT(BS$39,2)>RIGHT($K46,2),AW46,0))","v":0},{"$f":"+IF($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":2.7879901960784315},{"$f":"+IF($K46=\"Ongoing\",AY46,IF(RIGHT($K46,2)=RIGHT(BU$39,2),SUM($AV46:AY46),0)+IF(RIGHT(BU$39,2)>RIGHT($K46,2),AY46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AZ46,IF(RIGHT($K46,2)=RIGHT(BV$39,2),SUM($AV46:AZ46),0)+IF(RIGHT(BV$39,2)>RIGHT($K46,2),AZ46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BA46,IF(RIGHT($K46,2)=RIGHT(BW$39,2),SUM($AV46:BA46),0)+IF(RIGHT(BW$39,2)>RIGHT($K46,2),BA46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BB46,IF(RIGHT($K46,2)=RIGHT(BX$39,2),SUM($AV46:BB46),0)+IF(RIGHT(BX$39,2)>RIGHT($K46,2),BB46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BC46,IF(RIGHT($K46,2)=RIGHT(BY$39,2),SUM($AV46:BC46),0)+IF(RIGHT(BY$39,2)>RIGHT($K46,2),BC46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BD46,IF(RIGHT($K46,2)=RIGHT(BZ$39,2),SUM($AV46:BD46),0)+IF(RIGHT(BZ$39,2)>RIGHT($K46,2),BD46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BE46,IF(RIGHT($K46,2)=RIGHT(CA$39,2),SUM($AV46:BE46),0)+IF(RIGHT(CA$39,2)>RIGHT($K46,2),BE46,0))","v":0},null,{"$f":"+O46*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P46*KeyAssumptionsPriceControl_FO!Y$15","v":0.21375183823529412},{"$f":"+Q46*KeyAssumptionsPriceControl_FO!Z$15","v":2.7661518510110286},{"$f":"+R46*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S46*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T46*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U46*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V46*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W46*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X46*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,2.6718979779411763E-3,3.9920694093520205E-2,7.4497592231158066E-2,7.4497592231158066E-2,7.4497592231158066E-2,7.4497592231158066E-2,7.4497592231158066E-2,7.4497592231158066E-2,7.4497592231158066E-2]
[null,null,"Warrnambool - Wollaston Road Tower and WPS    (Section 8.2.3.2 of Writen Price Submission)",null,"Water","Growth","Headworks","Top 10 Major Projects",null,"Straight line","2020-21",40,40,null,null,0.40849673202614384,2.1446078431372548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.40849673202614384,2.1446078431372548,0,0,0,0,0,0,0,null,0,0,3.1913807189542481E-2,6.3827614379084963E-2,6.3827614379084963E-2,6.3827614379084963E-2,6.3827614379084963E-2,6.3827614379084963E-2,6.3827614379084963E-2,6.3827614379084963E-2,null,{"$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":2.5531045751633985},{"$f":"+IF($K47=\"Ongoing\",AY47,IF(RIGHT($K47,2)=RIGHT(BU$39,2),SUM($AV47:AY47),0)+IF(RIGHT(BU$39,2)>RIGHT($K47,2),AY47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AZ47,IF(RIGHT($K47,2)=RIGHT(BV$39,2),SUM($AV47:AZ47),0)+IF(RIGHT(BV$39,2)>RIGHT($K47,2),AZ47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BA47,IF(RIGHT($K47,2)=RIGHT(BW$39,2),SUM($AV47:BA47),0)+IF(RIGHT(BW$39,2)>RIGHT($K47,2),BA47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BB47,IF(RIGHT($K47,2)=RIGHT(BX$39,2),SUM($AV47:BB47),0)+IF(RIGHT(BX$39,2)>RIGHT($K47,2),BB47,0))","v":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$15","v":0.42750367647058823},{"$f":"+Q47*KeyAssumptionsPriceControl_FO!Z$15","v":2.2960153704044108},{"$f":"+R47*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S47*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T47*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U47*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V47*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W47*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X47*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,5.3437959558823526E-3,3.9387784041819841E-2,6.8087976171874981E-2,6.8087976171874981E-2,6.8087976171874981E-2,6.8087976171874981E-2,6.8087976171874981E-2,6.8087976171874981E-2,6.8087976171874981E-2]
[null,null,"Port Campbell - Second Bore    (Section 7.3 of Writen Price Submission)",null,"Water","Improvements / Compliance","Headworks","Top 10 Major Projects",null,"Straight line","2021-22",40,40,null,null,null,0.1531862745098039,1.7871732026143792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.1531862745098039,1.7871732026143792,0,0,0,0,0,0,null,0,0,0,2.4254493464052288E-2,4.8508986928104576E-2,4.8508986928104576E-2,4.8508986928104576E-2,4.8508986928104576E-2,4.8508986928104576E-2,4.8508986928104576E-2,null,{"$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":1.940359477124183},{"$f":"+IF($K48=\"Ongoing\",AZ48,IF(RIGHT($K48,2)=RIGHT(BV$39,2),SUM($AV48:AZ48),0)+IF(RIGHT(BV$39,2)>RIGHT($K48,2),AZ48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BA48,IF(RIGHT($K48,2)=RIGHT(BW$39,2),SUM($AV48:BA48),0)+IF(RIGHT(BW$39,2)>RIGHT($K48,2),BA48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BB48,IF(RIGHT($K48,2)=RIGHT(BX$39,2),SUM($AV48:BB48),0)+IF(RIGHT(BX$39,2)>RIGHT($K48,2),BB48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BC48,IF(RIGHT($K48,2)=RIGHT(BY$39,2),SUM($AV48:BC48),0)+IF(RIGHT(BY$39,2)>RIGHT($K48,2),BC48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BD48,IF(RIGHT($K48,2)=RIGHT(BZ$39,2),SUM($AV48:BD48),0)+IF(RIGHT(BZ$39,2)>RIGHT($K48,2),BD48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BE48,IF(RIGHT($K48,2)=RIGHT(CA$39,2),SUM($AV48:BE48),0)+IF(RIGHT(CA$39,2)>RIGHT($K48,2),BE48,0))","v":0},null,{"$f":"+O48*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P48*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q48*KeyAssumptionsPriceControl_FO!Z$15","v":0.16400109788602935},{"$f":"+R48*KeyAssumptionsPriceControl_FO!AA$15","v":1.9573531032697604},{"$f":"+S48*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T48*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U48*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V48*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W48*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X48*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,2.050013723575367E-3,2.8566941238022739E-2,5.3033855028894752E-2,5.3033855028894752E-2,5.3033855028894752E-2,5.3033855028894752E-2,5.3033855028894752E-2,5.3033855028894752E-2]
[null,null,"Gellibrand River - Substitution works to improve summer flows (Section 7.5 of Writen Price Submission)",null,"Water","Improvements / Compliance","Headworks","Top 10 Major Projects",null,"Straight line","2021-22",40,40,null,0.1531862745098039,0.81699346405228768,6.1274509803921573E-2,0.81699346405228768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1531862745098039,0.81699346405228768,6.1274509803921573E-2,0.81699346405228768,0,0,0,0,0,0,null,0,0,0,2.3105596405228763E-2,4.6211192810457526E-2,4.6211192810457526E-2,4.6211192810457526E-2,4.6211192810457526E-2,4.6211192810457526E-2,4.6211192810457526E-2,null,{"$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":0},{"$f":"+IF($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":1.848447712418301},{"$f":"+IF($K49=\"Ongoing\",AZ49,IF(RIGHT($K49,2)=RIGHT(BV$39,2),SUM($AV49:AZ49),0)+IF(RIGHT(BV$39,2)>RIGHT($K49,2),AZ49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BA49,IF(RIGHT($K49,2)=RIGHT(BW$39,2),SUM($AV49:BA49),0)+IF(RIGHT(BW$39,2)>RIGHT($K49,2),BA49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BB49,IF(RIGHT($K49,2)=RIGHT(BX$39,2),SUM($AV49:BB49),0)+IF(RIGHT(BX$39,2)>RIGHT($K49,2),BB49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BC49,IF(RIGHT($K49,2)=RIGHT(BY$39,2),SUM($AV49:BC49),0)+IF(RIGHT(BY$39,2)>RIGHT($K49,2),BC49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BD49,IF(RIGHT($K49,2)=RIGHT(BZ$39,2),SUM($AV49:BD49),0)+IF(RIGHT(BZ$39,2)>RIGHT($K49,2),BD49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BE49,IF(RIGHT($K49,2)=RIGHT(CA$39,2),SUM($AV49:BE49),0)+IF(RIGHT(CA$39,2)>RIGHT($K49,2),BE49,0))","v":0},null,{"$f":"+O49*KeyAssumptionsPriceControl_FO!X$15","v":0.15670955882352938},{"$f":"+P49*KeyAssumptionsPriceControl_FO!Y$15","v":0.85500735294117647},{"$f":"+Q49*KeyAssumptionsPriceControl_FO!Z$15","v":6.5600439154411744E-2},{"$f":"+R49*KeyAssumptionsPriceControl_FO!AA$15","v":0.89478999006617621},{"$f":"+S49*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T49*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U49*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V49*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W49*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X49*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.9588694852941172E-3,1.460533088235294E-2,2.6112928283547793E-2,3.8117808648805145E-2,4.9302683524632344E-2,4.9302683524632344E-2,4.9302683524632344E-2,4.9302683524632344E-2,4.9302683524632344E-2,4.9302683524632344E-2]
[null,null,"Hamilton WRP - Effluent Reuse Upgrade",null,"Sewerage","Improvements / Compliance","Treatment","Top 10 Major Projects",null,"Straight line","2020-21",80,80,null,null,0.1531862745098039,1.3786764705882355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1531862745098039,1.3786764705882355,0,0,0,0,0,0,0,null,0,0,9.5741421568627458E-3,1.9148284313725492E-2,1.9148284313725492E-2,1.9148284313725492E-2,1.9148284313725492E-2,1.9148284313725492E-2,1.9148284313725492E-2,1.9148284313725492E-2,null,{"$f":"+IF($K50=\"Ongoing\",AV50,IF(RIGHT($K50,2)=RIGHT(BR$39,2),SUM($AV50:AV50),0)+IF(RIGHT(BR$39,2)>RIGHT($K50,2),AV50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AW50,IF(RIGHT($K50,2)=RIGHT(BS$39,2),SUM($AV50:AW50),0)+IF(RIGHT(BS$39,2)>RIGHT($K50,2),AW50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AX50,IF(RIGHT($K50,2)=RIGHT(BT$39,2),SUM($AV50:AX50),0)+IF(RIGHT(BT$39,2)>RIGHT($K50,2),AX50,0))","v":1.5318627450980393},{"$f":"+IF($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$15","v":0},{"$f":"+P50*KeyAssumptionsPriceControl_FO!Y$15","v":0.16031387867647054},{"$f":"+Q50*KeyAssumptionsPriceControl_FO!Z$15","v":1.4760098809742646},{"$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$15","v":0},null,0,1.0019617417279408E-3,1.1228985239545033E-2,2.045404699563419E-2,2.045404699563419E-2,2.045404699563419E-2,2.045404699563419E-2,2.045404699563419E-2,2.045404699563419E-2,2.045404699563419E-2]
[null,null,"Hamilton WTP - Clear Water Storage",null,"Water","Improvements / Compliance","Headworks","Top 10 Major Projects",null,"Straight line","2019-20",40,40,null,0.10212418300653596,1.2254901960784312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10212418300653596,1.2254901960784312,0,0,0,0,0,0,0,0,null,0,1.6595179738562092E-2,3.3190359477124183E-2,3.3190359477124183E-2,3.3190359477124183E-2,3.3190359477124183E-2,3.3190359477124183E-2,3.3190359477124183E-2,3.3190359477124183E-2,3.3190359477124183E-2,null,{"$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":1.3276143790849673},{"$f":"+IF($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$15","v":0.10447303921568628},{"$f":"+P51*KeyAssumptionsPriceControl_FO!Y$15","v":1.2825110294117643},{"$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$15","v":0},null,1.3059129901960786E-3,1.8643213848039211E-2,3.4674601715686267E-2,3.4674601715686267E-2,3.4674601715686267E-2,3.4674601715686267E-2,3.4674601715686267E-2,3.4674601715686267E-2,3.4674601715686267E-2,3.4674601715686267E-2]
[]
[null,null,"Bores",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,4.8826460375816998E-2,6.1499121732026152E-2,7.1222344771241827E-2,7.3582138480392162E-2,6.3252818627450982E-2,5.8332097630718956E-2,5.935980392156863E-2,5.4017013888888889E-2,6.9118933823529419E-2,8.4846211192810467E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8826460375816998E-2,6.1499121732026152E-2,7.1222344771241827E-2,7.3582138480392162E-2,6.3252818627450982E-2,5.8332097630718956E-2,5.935980392156863E-2,5.4017013888888889E-2,6.9118933823529419E-2,8.4846211192810467E-2,null,6.1033075469771249E-4,1.9894005310457518E-3,3.6484188623366015E-3,5.4584749029820273E-3,7.1689118668300661E-3,8.688723320057188E-3,1.0159872089460783E-2,1.1577082312091503E-2,1.3116281658496733E-2,1.5040845971200981E-2,null,{"$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":4.8826460375816998E-2},{"$f":"+IF($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":6.1499121732026152E-2},{"$f":"+IF($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":7.1222344771241827E-2},{"$f":"+IF($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":7.3582138480392162E-2},{"$f":"+IF($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":6.3252818627450982E-2},{"$f":"+IF($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":5.8332097630718956E-2},{"$f":"+IF($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":5.935980392156863E-2},{"$f":"+IF($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":5.4017013888888889E-2},{"$f":"+IF($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":6.9118933823529419E-2},{"$f":"+IF($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":8.4846211192810467E-2},null,{"$f":"+O53*KeyAssumptionsPriceControl_FO!X$15","v":4.9949468964460786E-2},{"$f":"+P53*KeyAssumptionsPriceControl_FO!Y$15","v":6.4360614367095587E-2},{"$f":"+Q53*KeyAssumptionsPriceControl_FO!Z$15","v":7.6250582983878282E-2},{"$f":"+R53*KeyAssumptionsPriceControl_FO!AA$15","v":8.0588846614939758E-2},{"$f":"+S53*KeyAssumptionsPriceControl_FO!AB$15","v":7.0869285061366347E-2},{"$f":"+T53*KeyAssumptionsPriceControl_FO!AC$15","v":6.6859233948090915E-2},{"$f":"+U53*KeyAssumptionsPriceControl_FO!AD$15","v":6.9602027971122943E-2},{"$f":"+V53*KeyAssumptionsPriceControl_FO!AE$15","v":6.4794126881886696E-2},{"$f":"+W53*KeyAssumptionsPriceControl_FO!AF$15","v":8.4815989639724462E-2},{"$f":"+X53*KeyAssumptionsPriceControl_FO!AG$15","v":0.10650960910064934},null,6.2436836205575987E-4,2.0532444037002148E-3,3.8108843705873881E-3,5.7713772405726133E-3,7.6646038865264398E-3,9.3862103741446552E-3,1.1091976148134829E-2,1.277192808379745E-2,1.4642054540317589E-2,1.7033624524572261E-2]
[null,null,"Computer Equipment",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,0.95750000000000002,0.58399999999999996,0.45650000000000002,9.5500000000000002E-2,0.36399999999999999,0.9385,0.59050000000000002,0.45650000000000002,5.7500000000000002E-2,0.8105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95750000000000002,0.58399999999999996,0.45650000000000002,9.5500000000000002E-2,0.36399999999999999,0.9385,0.59050000000000002,0.45650000000000002,5.7500000000000002E-2,0.8105,null,0.1196875,0.31237500000000001,0.44243750000000004,0.5114375000000001,0.44918749999999996,0.41931249999999998,0.48037500000000005,0.54225000000000001,0.54906250000000001,0.49475000000000008,null,{"$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":0.95750000000000002},{"$f":"+IF($K54=\"Ongoing\",AW54,IF(RIGHT($K54,2)=RIGHT(BS$39,2),SUM($AV54:AW54),0)+IF(RIGHT(BS$39,2)>RIGHT($K54,2),AW54,0))","v":0.58399999999999996},{"$f":"+IF($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":0.45650000000000002},{"$f":"+IF($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":9.5500000000000002E-2},{"$f":"+IF($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":0.36399999999999999},{"$f":"+IF($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":0.9385},{"$f":"+IF($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":0.59050000000000002},{"$f":"+IF($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":0.45650000000000002},{"$f":"+IF($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":5.7500000000000002E-2},{"$f":"+IF($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":0.8105},null,{"$f":"+O54*KeyAssumptionsPriceControl_FO!X$15","v":0.97952249999999996},{"$f":"+P54*KeyAssumptionsPriceControl_FO!Y$15","v":0.61117293599999989},{"$f":"+Q54*KeyAssumptionsPriceControl_FO!Z$15","v":0.48872851973549986},{"$f":"+R54*KeyAssumptionsPriceControl_FO!AA$15","v":0.10459379151881547},{"$f":"+S54*KeyAssumptionsPriceControl_FO!AB$15","v":0.40783035953344865},{"$f":"+T54*KeyAssumptionsPriceControl_FO!AC$15","v":1.075692347933656},{"$f":"+U54*KeyAssumptionsPriceControl_FO!AD$15","v":0.69238769001415534},{"$f":"+V54*KeyAssumptionsPriceControl_FO!AE$15","v":0.54757782395049193},{"$f":"+W54*KeyAssumptionsPriceControl_FO!AF$15","v":7.0558371411451937E-2},{"$f":"+X54*KeyAssumptionsPriceControl_FO!AG$15","v":1.0174412853851891},null,0.1224403125,0.32127724199999996,0.45876492396693747,0.53293021287372688,0.47454291925525993,0.46114632818864798,0.54466865096518691,0.62549905130397843,0.63871305684268842,0.58927267550888041]
[null,null,"Computer Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,0.95750000000000002,0.58399999999999996,0.45650000000000002,9.5500000000000002E-2,0.36399999999999999,0.9385,0.59050000000000002,0.45650000000000002,5.7500000000000002E-2,0.8105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95750000000000002,0.58399999999999996,0.45650000000000002,9.5500000000000002E-2,0.36399999999999999,0.9385,0.59050000000000002,0.45650000000000002,5.7500000000000002E-2,0.8105,null,0.1196875,0.31237500000000001,0.44243750000000004,0.5114375000000001,0.44918749999999996,0.41931249999999998,0.48037500000000005,0.54225000000000001,0.54906250000000001,0.49475000000000008,null,{"$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":0.95750000000000002},{"$f":"+IF($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":0.58399999999999996},{"$f":"+IF($K55=\"Ongoing\",AX55,IF(RIGHT($K55,2)=RIGHT(BT$39,2),SUM($AV55:AX55),0)+IF(RIGHT(BT$39,2)>RIGHT($K55,2),AX55,0))","v":0.45650000000000002},{"$f":"+IF($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":9.5500000000000002E-2},{"$f":"+IF($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":0.36399999999999999},{"$f":"+IF($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":0.9385},{"$f":"+IF($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":0.59050000000000002},{"$f":"+IF($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":0.45650000000000002},{"$f":"+IF($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":5.7500000000000002E-2},{"$f":"+IF($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":0.8105},null,{"$f":"+O55*KeyAssumptionsPriceControl_FO!X$15","v":0.97952249999999996},{"$f":"+P55*KeyAssumptionsPriceControl_FO!Y$15","v":0.61117293599999989},{"$f":"+Q55*KeyAssumptionsPriceControl_FO!Z$15","v":0.48872851973549986},{"$f":"+R55*KeyAssumptionsPriceControl_FO!AA$15","v":0.10459379151881547},{"$f":"+S55*KeyAssumptionsPriceControl_FO!AB$15","v":0.40783035953344865},{"$f":"+T55*KeyAssumptionsPriceControl_FO!AC$15","v":1.075692347933656},{"$f":"+U55*KeyAssumptionsPriceControl_FO!AD$15","v":0.69238769001415534},{"$f":"+V55*KeyAssumptionsPriceControl_FO!AE$15","v":0.54757782395049193},{"$f":"+W55*KeyAssumptionsPriceControl_FO!AF$15","v":7.0558371411451937E-2},{"$f":"+X55*KeyAssumptionsPriceControl_FO!AG$15","v":1.0174412853851891},null,0.1224403125,0.32127724199999996,0.45876492396693747,0.53293021287372688,0.47454291925525993,0.46114632818864798,0.54466865096518691,0.62549905130397843,0.63871305684268842,0.58927267550888041]
[null,null,"Distribution Network",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2023-24",80,80,null,null,null,null,null,null,1.2765522875816995E-2,6.2551062091503268E-2,6.2551062091503268E-2,2.6807598039215688E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.2765522875816995E-2,6.2551062091503268E-2,6.2551062091503268E-2,2.6807598039215688E-2,0,null,0,0,0,0,0,7.9784517973856224E-5,5.5051317401960784E-4,1.3324014501633987E-3,1.8908930759803924E-3,2.0584405637254903E-3,null,{"$f":"+IF($K56=\"Ongoing\",AV56,IF(RIGHT($K56,2)=RIGHT(BR$39,2),SUM($AV56:AV56),0)+IF(RIGHT(BR$39,2)>RIGHT($K56,2),AV56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",AW56,IF(RIGHT($K56,2)=RIGHT(BS$39,2),SUM($AV56:AW56),0)+IF(RIGHT(BS$39,2)>RIGHT($K56,2),AW56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",AX56,IF(RIGHT($K56,2)=RIGHT(BT$39,2),SUM($AV56:AX56),0)+IF(RIGHT(BT$39,2)>RIGHT($K56,2),AX56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",AY56,IF(RIGHT($K56,2)=RIGHT(BU$39,2),SUM($AV56:AY56),0)+IF(RIGHT(BU$39,2)>RIGHT($K56,2),AY56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",AZ56,IF(RIGHT($K56,2)=RIGHT(BV$39,2),SUM($AV56:AZ56),0)+IF(RIGHT(BV$39,2)>RIGHT($K56,2),AZ56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BA56,IF(RIGHT($K56,2)=RIGHT(BW$39,2),SUM($AV56:BA56),0)+IF(RIGHT(BW$39,2)>RIGHT($K56,2),BA56,0))","v":1.2765522875816995E-2},{"$f":"+IF($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":6.2551062091503268E-2},{"$f":"+IF($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":6.2551062091503268E-2},{"$f":"+IF($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":2.6807598039215688E-2},{"$f":"+IF($K56=\"Ongoing\",BE56,IF(RIGHT($K56,2)=RIGHT(CA$39,2),SUM($AV56:BE56),0)+IF(RIGHT(CA$39,2)>RIGHT($K56,2),BE56,0))","v":0},null,{"$f":"+O56*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P56*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q56*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R56*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S56*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T56*KeyAssumptionsPriceControl_FO!AC$15","v":1.4631619898655704E-2},{"$f":"+U56*KeyAssumptionsPriceControl_FO!AD$15","v":7.3343921065991441E-2},{"$f":"+V56*KeyAssumptionsPriceControl_FO!AE$15","v":7.5030831250509231E-2},{"$f":"+W56*KeyAssumptionsPriceControl_FO!AF$15","v":3.2895660158258976E-2},{"$f":"+X56*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,9.1447624366598144E-5,6.4129475539564278E-4,1.5686369573737718E-3,2.2431775286785734E-3,2.448775404667692E-3]
[null,null,"Dosing System",null,"Water","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","2019-20",20,20,null,0.10212418300653596,0.10212418300653596,null,5.106209150326798E-2,5.106209150326798E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10212418300653596,0.10212418300653596,0,5.106209150326798E-2,5.106209150326798E-2,0,0,0,0,0,null,0,5.1062091503267983E-3,1.0212418300653597E-2,1.1488970588235297E-2,1.4042075163398695E-2,1.5318627450980393E-2,1.5318627450980393E-2,1.5318627450980393E-2,1.5318627450980393E-2,1.5318627450980393E-2,null,{"$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":0.20424836601307192},{"$f":"+IF($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":5.106209150326798E-2},{"$f":"+IF($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":5.106209150326798E-2},{"$f":"+IF($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$15","v":0.10447303921568628},{"$f":"+P57*KeyAssumptionsPriceControl_FO!Y$15","v":0.10687591911764706},{"$f":"+Q57*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R57*KeyAssumptionsPriceControl_FO!AA$15","v":5.5924374379136013E-2},{"$f":"+S57*KeyAssumptionsPriceControl_FO!AB$15","v":5.7210634989856131E-2},{"$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$15","v":0},null,2.6118259803921571E-3,7.8955499387254914E-3,1.0567447916666667E-2,1.1965557276145067E-2,1.4793932510369871E-2,1.6224198385116274E-2,1.6224198385116274E-2,1.6224198385116274E-2,1.6224198385116274E-2,1.6224198385116274E-2]
[null,null,"Electrical Equipment",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","2019-20",15,15,null,0.27850000000000003,0.67149999999999999,3.3000000000000002E-2,3.85E-2,3.3000000000000002E-2,0.40450000000000003,0.40450000000000003,null,null,null,null,1.1900000000000001E-2,0.11984,0.10195,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2666,0.55166000000000004,-6.8949999999999997E-2,-2.4E-2,3.3000000000000002E-2,0.40450000000000003,0.40450000000000003,0,0,0,null,0,2.7275333333333332E-2,5.2252333333333331E-2,4.9154000000000003E-2,4.9453999999999998E-2,6.4037333333333335E-2,9.1004000000000002E-2,0.10448733333333335,0.10448733333333335,0.10448733333333335,null,{"$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":0.81825999999999999},{"$f":"+IF($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":-6.8949999999999997E-2},{"$f":"+IF($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":-2.4E-2},{"$f":"+IF($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":3.3000000000000002E-2},{"$f":"+IF($K58=\"Ongoing\",BA58,IF(RIGHT($K58,2)=RIGHT(BW$39,2),SUM($AV58:BA58),0)+IF(RIGHT(BW$39,2)>RIGHT($K58,2),BA58,0))","v":0.40450000000000003},{"$f":"+IF($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":0.40450000000000003},{"$f":"+IF($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$15","v":0.28490549999999998},{"$f":"+P58*KeyAssumptionsPriceControl_FO!Y$15","v":0.70274422349999988},{"$f":"+Q58*KeyAssumptionsPriceControl_FO!Z$15","v":3.5329772510999995E-2},{"$f":"+R58*KeyAssumptionsPriceControl_FO!AA$15","v":4.2166083491878482E-2},{"$f":"+S58*KeyAssumptionsPriceControl_FO!AB$15","v":3.6973631496164304E-2},{"$f":"+T58*KeyAssumptionsPriceControl_FO!AC$15","v":0.46363085214615218},{"$f":"+U58*KeyAssumptionsPriceControl_FO!AD$15","v":0.47429436174551365},{"$f":"+V58*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W58*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X58*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,9.4968499999999994E-3,4.241850744999999E-2,6.7020973983699994E-2,6.9604169183795944E-2,7.2242159683397367E-2,8.8928975804807936E-2,0.12019314960119677,0.13600296165938056,0.13600296165938056,0.13600296165938056]
[null,null,"Electrical Equipment",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","2019-20",15,15,null,0.27850000000000003,0.67149999999999999,3.3000000000000002E-2,3.85E-2,3.3000000000000002E-2,0.40450000000000003,0.40450000000000003,null,null,null,null,1.1900000000000001E-2,0.11984,0.10195,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2666,0.55166000000000004,-6.8949999999999997E-2,-2.4E-2,3.3000000000000002E-2,0.40450000000000003,0.40450000000000003,0,0,0,null,0,2.7275333333333332E-2,5.2252333333333331E-2,4.9154000000000003E-2,4.9453999999999998E-2,6.4037333333333335E-2,9.1004000000000002E-2,0.10448733333333335,0.10448733333333335,0.10448733333333335,null,{"$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":0.81825999999999999},{"$f":"+IF($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":-6.8949999999999997E-2},{"$f":"+IF($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":-2.4E-2},{"$f":"+IF($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":3.3000000000000002E-2},{"$f":"+IF($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":0.40450000000000003},{"$f":"+IF($K59=\"Ongoing\",BB59,IF(RIGHT($K59,2)=RIGHT(BX$39,2),SUM($AV59:BB59),0)+IF(RIGHT(BX$39,2)>RIGHT($K59,2),BB59,0))","v":0.40450000000000003},{"$f":"+IF($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$15","v":0.28490549999999998},{"$f":"+P59*KeyAssumptionsPriceControl_FO!Y$15","v":0.70274422349999988},{"$f":"+Q59*KeyAssumptionsPriceControl_FO!Z$15","v":3.5329772510999995E-2},{"$f":"+R59*KeyAssumptionsPriceControl_FO!AA$15","v":4.2166083491878482E-2},{"$f":"+S59*KeyAssumptionsPriceControl_FO!AB$15","v":3.6973631496164304E-2},{"$f":"+T59*KeyAssumptionsPriceControl_FO!AC$15","v":0.46363085214615218},{"$f":"+U59*KeyAssumptionsPriceControl_FO!AD$15","v":0.47429436174551365},{"$f":"+V59*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W59*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X59*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,9.4968499999999994E-3,4.241850744999999E-2,6.7020973983699994E-2,6.9604169183795944E-2,7.2242159683397367E-2,8.8928975804807936E-2,0.12019314960119677,0.13600296165938056,0.13600296165938056,0.13600296165938056]
[null,null,"Instrumentation",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","2020-21",15,15,null,null,null,5.106209150326798E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.106209150326798E-2,0,0,0,0,0,0,0,null,0,0,1.7020697167755992E-3,3.4041394335511985E-3,3.4041394335511985E-3,3.4041394335511985E-3,3.4041394335511985E-3,3.4041394335511985E-3,3.4041394335511985E-3,3.4041394335511985E-3,null,{"$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":5.106209150326798E-2},{"$f":"+IF($K60=\"Ongoing\",AY60,IF(RIGHT($K60,2)=RIGHT(BU$39,2),SUM($AV60:AY60),0)+IF(RIGHT(BU$39,2)>RIGHT($K60,2),AY60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",AZ60,IF(RIGHT($K60,2)=RIGHT(BV$39,2),SUM($AV60:AZ60),0)+IF(RIGHT(BV$39,2)>RIGHT($K60,2),AZ60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BA60,IF(RIGHT($K60,2)=RIGHT(BW$39,2),SUM($AV60:BA60),0)+IF(RIGHT(BW$39,2)>RIGHT($K60,2),BA60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BB60,IF(RIGHT($K60,2)=RIGHT(BX$39,2),SUM($AV60:BB60),0)+IF(RIGHT(BX$39,2)>RIGHT($K60,2),BB60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BC60,IF(RIGHT($K60,2)=RIGHT(BY$39,2),SUM($AV60:BC60),0)+IF(RIGHT(BY$39,2)>RIGHT($K60,2),BC60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BD60,IF(RIGHT($K60,2)=RIGHT(BZ$39,2),SUM($AV60:BD60),0)+IF(RIGHT(BZ$39,2)>RIGHT($K60,2),BD60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BE60,IF(RIGHT($K60,2)=RIGHT(CA$39,2),SUM($AV60:BE60),0)+IF(RIGHT(CA$39,2)>RIGHT($K60,2),BE60,0))","v":0},null,{"$f":"+O60*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P60*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q60*KeyAssumptionsPriceControl_FO!Z$15","v":5.4667032628676462E-2},{"$f":"+R60*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S60*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T60*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U60*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V60*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W60*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X60*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,1.8222344209558822E-3,3.6444688419117644E-3,3.6444688419117644E-3,3.6444688419117644E-3,3.6444688419117644E-3,3.6444688419117644E-3,3.6444688419117644E-3,3.6444688419117644E-3]
[null,null,"Instrumentation",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","2021-22",15,15,null,null,null,null,0.1531862745098039,null,4.5955882352941173E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.1531862745098039,0,4.5955882352941173E-2,0,0,0,0,null,0,0,0,5.1062091503267966E-3,1.0212418300653593E-2,1.1744281045751632E-2,1.3276143790849673E-2,1.3276143790849673E-2,1.3276143790849673E-2,1.3276143790849673E-2,null,{"$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":0.1531862745098039},{"$f":"+IF($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":4.5955882352941173E-2},{"$f":"+IF($K61=\"Ongoing\",BB61,IF(RIGHT($K61,2)=RIGHT(BX$39,2),SUM($AV61:BB61),0)+IF(RIGHT(BX$39,2)>RIGHT($K61,2),BB61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",BC61,IF(RIGHT($K61,2)=RIGHT(BY$39,2),SUM($AV61:BC61),0)+IF(RIGHT(BY$39,2)>RIGHT($K61,2),BC61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",BD61,IF(RIGHT($K61,2)=RIGHT(BZ$39,2),SUM($AV61:BD61),0)+IF(RIGHT(BZ$39,2)>RIGHT($K61,2),BD61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",BE61,IF(RIGHT($K61,2)=RIGHT(CA$39,2),SUM($AV61:BE61),0)+IF(RIGHT(CA$39,2)>RIGHT($K61,2),BE61,0))","v":0},null,{"$f":"+O61*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P61*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q61*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R61*KeyAssumptionsPriceControl_FO!AA$15","v":0.167773123137408},{"$f":"+S61*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T61*KeyAssumptionsPriceControl_FO!AC$15","v":5.2673831635160526E-2},{"$f":"+U61*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V61*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W61*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X61*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,5.5924374379135999E-3,1.11848748758272E-2,1.2940669263665884E-2,1.4696463651504569E-2,1.4696463651504569E-2,1.4696463651504569E-2,1.4696463651504569E-2]
[null,null,"Mainlines",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2022-23",100,100,null,null,null,null,null,6.3827614379084963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,6.3827614379084963E-2,0,0,0,0,0,null,0,0,0,0,3.1913807189542479E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,null,{"$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":6.3827614379084963E-2},{"$f":"+IF($K62=\"Ongoing\",BA62,IF(RIGHT($K62,2)=RIGHT(BW$39,2),SUM($AV62:BA62),0)+IF(RIGHT(BW$39,2)>RIGHT($K62,2),BA62,0))","v":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":0},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$15","v":7.1513293737320155E-2},{"$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$15","v":0},null,0,0,0,0,3.5756646868660079E-4,7.1513293737320157E-4,7.1513293737320157E-4,7.1513293737320157E-4,7.1513293737320157E-4,7.1513293737320157E-4]
[null,null,"Multiple Facilities",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,6.3589113562091515E-2,9.475231821895426E-2,0.13024958129084968,0.15229107434640526,0.1432218443627451,0.12495179738562093,0.10826455269607843,8.6383741830065364E-2,8.5115471813725502E-2,7.7369914215686286E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3589113562091515E-2,9.475231821895426E-2,0.13024958129084968,0.15229107434640526,0.1432218443627451,0.12495179738562093,0.10826455269607843,8.6383741830065364E-2,8.5115471813725502E-2,7.7369914215686286E-2,null,7.9486391952614396E-4,2.7741318167892161E-3,5.5866555606617647E-3,9.1184137561274511E-3,1.2812325239991831E-2,1.6164495761846406E-2,1.9079700137867649E-2,2.1512803819444447E-2,2.3656543989991834E-2,2.5687611315359481E-2,null,{"$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":6.3589113562091515E-2},{"$f":"+IF($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":9.475231821895426E-2},{"$f":"+IF($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":0.13024958129084968},{"$f":"+IF($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":0.15229107434640526},{"$f":"+IF($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":0.1432218443627451},{"$f":"+IF($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":0.12495179738562093},{"$f":"+IF($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":0.10826455269607843},{"$f":"+IF($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":8.6383741830065364E-2},{"$f":"+IF($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":8.5115471813725502E-2},{"$f":"+IF($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":7.7369914215686286E-2},null,{"$f":"+O63*KeyAssumptionsPriceControl_FO!X$15","v":6.5051663174019614E-2},{"$f":"+P63*KeyAssumptionsPriceControl_FO!Y$15","v":9.9161048833363963E-2},{"$f":"+Q63*KeyAssumptionsPriceControl_FO!Z$15","v":0.1394450932320824},{"$f":"+R63*KeyAssumptionsPriceControl_FO!AA$15","v":0.16679267937554282},{"$f":"+S63*KeyAssumptionsPriceControl_FO!AB$15","v":0.16046762714148891},{"$f":"+T63*KeyAssumptionsPriceControl_FO!AC$15","v":0.14321757305089933},{"$f":"+U63*KeyAssumptionsPriceControl_FO!AD$15","v":0.12694503565055637},{"$f":"+V63*KeyAssumptionsPriceControl_FO!AE$15","v":0.10361844770209919},{"$f":"+W63*KeyAssumptionsPriceControl_FO!AF$15","v":0.10444537518424021},{"$f":"+X63*KeyAssumptionsPriceControl_FO!AG$15","v":9.7124423158235246E-2},null,8.1314578967524515E-4,2.8658046897675395E-3,5.8483814655856193E-3,9.6763536231809343E-3,1.376710745464383E-2,1.7563172457048686E-2,2.094020506581688E-2,2.3822248607725076E-2,2.6423046393804318E-2,2.8942668873085262E-2]
[null,null,"Multiple Facilities",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,5.3307771650326803E-2,6.7613245506535954E-2,9.4502951388888895E-2,0.12169658905228758,0.11794046160130719,0.10020491217320261,8.0857404003267991E-2,5.1593760212418301E-2,4.652561274509804E-2,2.8133925653594776E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3307771650326803E-2,6.7613245506535954E-2,9.4502951388888895E-2,0.12169658905228758,0.11794046160130719,0.10020491217320261,8.0857404003267991E-2,5.1593760212418301E-2,4.652561274509804E-2,2.8133925653594776E-2,null,6.6634714562908504E-4,2.1778598600898694E-3,4.2043123212826801E-3,6.9068065767973865E-3,9.902269709967321E-3,1.2629086882148696E-2,1.4892365834354576E-2,1.6548005387050656E-2,1.7774497549019611E-2,1.8707741779003272E-2,null,{"$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":5.3307771650326803E-2},{"$f":"+IF($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":6.7613245506535954E-2},{"$f":"+IF($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":9.4502951388888895E-2},{"$f":"+IF($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":0.12169658905228758},{"$f":"+IF($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":0.11794046160130719},{"$f":"+IF($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":0.10020491217320261},{"$f":"+IF($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":8.0857404003267991E-2},{"$f":"+IF($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":5.1593760212418301E-2},{"$f":"+IF($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":4.652561274509804E-2},{"$f":"+IF($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":2.8133925653594776E-2},null,{"$f":"+O64*KeyAssumptionsPriceControl_FO!X$15","v":5.4533850398284317E-2},{"$f":"+P64*KeyAssumptionsPriceControl_FO!Y$15","v":7.0759222206709549E-2},{"$f":"+Q64*KeyAssumptionsPriceControl_FO!Z$15","v":0.10117478103598591},{"$f":"+R64*KeyAssumptionsPriceControl_FO!AA$15","v":0.13328489700404114},{"$f":"+S64*KeyAssumptionsPriceControl_FO!AB$15","v":0.13214203532528024},{"$f":"+T64*KeyAssumptionsPriceControl_FO!AC$15","v":0.11485312440072253},{"$f":"+U64*KeyAssumptionsPriceControl_FO!AD$15","v":9.4808926635671517E-2},{"$f":"+V64*KeyAssumptionsPriceControl_FO!AE$15","v":6.1887401854412889E-2},{"$f":"+W64*KeyAssumptionsPriceControl_FO!AF$15","v":5.7091677638504507E-2},{"$f":"+X64*KeyAssumptionsPriceControl_FO!AG$15","v":3.5317233164620376E-2},null,6.8167312997855401E-4,2.2478365375409775E-3,4.3970115780746707E-3,7.3277575535750086E-3,1.0645594207691525E-2,1.373303370426656E-2,1.6353809342221484E-2,1.8312513448347542E-2,1.9799751942009006E-2,2.095486332704807E-2]
[null,null,"Multiple Facilities",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,0.31508442606209147,0.35705232843137258,0.39369494485294121,0.42948780637254902,0.39269521037581701,0.35938384395424833,0.33129577205882355,0.23585886437908499,0.2227171977124183,0.14303981821895426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31508442606209147,0.35705232843137258,0.39369494485294121,0.42948780637254902,0.39269521037581701,0.35938384395424833,0.33129577205882355,0.23585886437908499,0.2227171977124183,0.14303981821895426,null,3.9385553257761437E-3,1.2340264756944445E-2,2.1724605672998363E-2,3.2014390063316994E-2,4.2291677772671565E-2,5.1692665951797383E-2,6.032616115196078E-2,6.741559410743464E-2,7.3147794883578435E-2,7.7719757582720581E-2,null,{"$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":0.31508442606209147},{"$f":"+IF($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":0.35705232843137258},{"$f":"+IF($K65=\"Ongoing\",AX65,IF(RIGHT($K65,2)=RIGHT(BT$39,2),SUM($AV65:AX65),0)+IF(RIGHT(BT$39,2)>RIGHT($K65,2),AX65,0))","v":0.39369494485294121},{"$f":"+IF($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":0.42948780637254902},{"$f":"+IF($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":0.39269521037581701},{"$f":"+IF($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":0.35938384395424833},{"$f":"+IF($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":0.33129577205882355},{"$f":"+IF($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":0.23585886437908499},{"$f":"+IF($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":0.2227171977124183},{"$f":"+IF($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":0.14303981821895426},null,{"$f":"+O65*KeyAssumptionsPriceControl_FO!X$15","v":0.32233136786151956},{"$f":"+P65*KeyAssumptionsPriceControl_FO!Y$15","v":0.37366561622095584},{"$f":"+Q65*KeyAssumptionsPriceControl_FO!Z$15","v":0.42148948001166969},{"$f":"+R65*KeyAssumptionsPriceControl_FO!AA$15","v":0.47038490135710759},{"$f":"+S65*KeyAssumptionsPriceControl_FO!AB$15","v":0.43998084844679314},{"$f":"+T65*KeyAssumptionsPriceControl_FO!AC$15","v":0.4119195001732211},{"$f":"+U65*KeyAssumptionsPriceControl_FO!AD$15","v":0.38845912671848426},{"$f":"+V65*KeyAssumptionsPriceControl_FO!AE$15","v":0.28291584603753245},{"$f":"+W65*KeyAssumptionsPriceControl_FO!AF$15","v":0.2732967435810536},{"$f":"+X65*KeyAssumptionsPriceControl_FO!AG$15","v":0.17956152561376507},null,4.0291420982689948E-3,1.2729104399299938E-2,2.2668543102207755E-2,3.3816972869317473E-2,4.5196544741866233E-2,5.5845299099616406E-2,6.5850031935762721E-2,7.4242219095212933E-2,8.1194876465445265E-2,8.6855604830380503E-2]
[null,null,"Multiple Facilities",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,1.7577502042483661E-2,2.3140328839869283E-2,2.8413296568627452E-2,3.0376715686274511E-2,2.5421282679738564E-2,2.0438674428104577E-2,1.7811049836601308E-2,1.3824234068627452E-2,1.493093341503268E-2,1.3554299428104575E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7577502042483661E-2,2.3140328839869283E-2,2.8413296568627452E-2,3.0376715686274511E-2,2.5421282679738564E-2,2.0438674428104577E-2,1.7811049836601308E-2,1.3824234068627452E-2,1.493093341503268E-2,1.3554299428104575E-2,null,2.1971877553104575E-4,7.2869166156045752E-4,1.3731119791666668E-3,2.1079871323529415E-3,2.8054621119281047E-3,3.3787115757761437E-3,3.8568331290849676E-3,4.2522741779003267E-3,4.6117137714460788E-3,4.9677791819852952E-3,null,{"$f":"+IF($K66=\"Ongoing\",AV66,IF(RIGHT($K66,2)=RIGHT(BR$39,2),SUM($AV66:AV66),0)+IF(RIGHT(BR$39,2)>RIGHT($K66,2),AV66,0))","v":1.7577502042483661E-2},{"$f":"+IF($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":2.3140328839869283E-2},{"$f":"+IF($K66=\"Ongoing\",AX66,IF(RIGHT($K66,2)=RIGHT(BT$39,2),SUM($AV66:AX66),0)+IF(RIGHT(BT$39,2)>RIGHT($K66,2),AX66,0))","v":2.8413296568627452E-2},{"$f":"+IF($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":3.0376715686274511E-2},{"$f":"+IF($K66=\"Ongoing\",AZ66,IF(RIGHT($K66,2)=RIGHT(BV$39,2),SUM($AV66:AZ66),0)+IF(RIGHT(BV$39,2)>RIGHT($K66,2),AZ66,0))","v":2.5421282679738564E-2},{"$f":"+IF($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":2.0438674428104577E-2},{"$f":"+IF($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":1.7811049836601308E-2},{"$f":"+IF($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":1.3824234068627452E-2},{"$f":"+IF($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":1.493093341503268E-2},{"$f":"+IF($K66=\"Ongoing\",BE66,IF(RIGHT($K66,2)=RIGHT(CA$39,2),SUM($AV66:BE66),0)+IF(RIGHT(CA$39,2)>RIGHT($K66,2),BE66,0))","v":1.3554299428104575E-2},null,{"$f":"+O66*KeyAssumptionsPriceControl_FO!X$15","v":1.7981784589460783E-2},{"$f":"+P66*KeyAssumptionsPriceControl_FO!Y$15","v":2.4217025200459558E-2},{"$f":"+Q66*KeyAssumptionsPriceControl_FO!Z$15","v":3.0419251638096501E-2},{"$f":"+R66*KeyAssumptionsPriceControl_FO!AA$15","v":3.3269276099649504E-2},{"$f":"+S66*KeyAssumptionsPriceControl_FO!AB$15","v":2.8482337513953872E-2},{"$f":"+T66*KeyAssumptionsPriceControl_FO!AC$15","v":2.3426452513819269E-2},{"$f":"+U66*KeyAssumptionsPriceControl_FO!AD$15","v":2.0884253434532391E-2},{"$f":"+V66*KeyAssumptionsPriceControl_FO!AE$15","v":1.6582352703354383E-2},{"$f":"+W66*KeyAssumptionsPriceControl_FO!AF$15","v":1.8321779920304943E-2},{"$f":"+X66*KeyAssumptionsPriceControl_FO!AG$15","v":1.7015057165486059E-2},null,2.2477230736825979E-4,7.5225742974226401E-4,1.4352108902242148E-3,2.2313174869460399E-3,3.0032126571160819E-3,3.6520725324632464E-3,4.2059563568176426E-3,4.6742889335412274E-3,5.1105905913369698E-3,5.5523010549093574E-3]
[null,null,"Office Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,null,5.2500000000000008E-4,1.5750000000000002E-3,2.6250000000000006E-3,3.6750000000000003E-3,4.7250000000000009E-3,5.7750000000000006E-3,6.8250000000000003E-3,7.8750000000000001E-3,8.9249999999999989E-3,9.9749999999999978E-3,null,{"$f":"+IF($K67=\"Ongoing\",AV67,IF(RIGHT($K67,2)=RIGHT(BR$39,2),SUM($AV67:AV67),0)+IF(RIGHT(BR$39,2)>RIGHT($K67,2),AV67,0))","v":1.0500000000000001E-2},{"$f":"+IF($K67=\"Ongoing\",AW67,IF(RIGHT($K67,2)=RIGHT(BS$39,2),SUM($AV67:AW67),0)+IF(RIGHT(BS$39,2)>RIGHT($K67,2),AW67,0))","v":1.0500000000000001E-2},{"$f":"+IF($K67=\"Ongoing\",AX67,IF(RIGHT($K67,2)=RIGHT(BT$39,2),SUM($AV67:AX67),0)+IF(RIGHT(BT$39,2)>RIGHT($K67,2),AX67,0))","v":1.0500000000000001E-2},{"$f":"+IF($K67=\"Ongoing\",AY67,IF(RIGHT($K67,2)=RIGHT(BU$39,2),SUM($AV67:AY67),0)+IF(RIGHT(BU$39,2)>RIGHT($K67,2),AY67,0))","v":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},{"$f":"+IF($K67=\"Ongoing\",BA67,IF(RIGHT($K67,2)=RIGHT(BW$39,2),SUM($AV67:BA67),0)+IF(RIGHT(BW$39,2)>RIGHT($K67,2),BA67,0))","v":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},{"$f":"+IF($K67=\"Ongoing\",BC67,IF(RIGHT($K67,2)=RIGHT(BY$39,2),SUM($AV67:BC67),0)+IF(RIGHT(BY$39,2)>RIGHT($K67,2),BC67,0))","v":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},{"$f":"+IF($K67=\"Ongoing\",BE67,IF(RIGHT($K67,2)=RIGHT(CA$39,2),SUM($AV67:BE67),0)+IF(RIGHT(CA$39,2)>RIGHT($K67,2),BE67,0))","v":1.0500000000000001E-2},null,{"$f":"+O67*KeyAssumptionsPriceControl_FO!X$15","v":1.0741499999999999E-2},{"$f":"+P67*KeyAssumptionsPriceControl_FO!Y$15","v":1.0988554499999999E-2},{"$f":"+Q67*KeyAssumptionsPriceControl_FO!Z$15","v":1.1241291253499998E-2},{"$f":"+R67*KeyAssumptionsPriceControl_FO!AA$15","v":1.1499840952330496E-2},{"$f":"+S67*KeyAssumptionsPriceControl_FO!AB$15","v":1.1764337294234095E-2},{"$f":"+T67*KeyAssumptionsPriceControl_FO!AC$15","v":1.2034917052001479E-2},{"$f":"+U67*KeyAssumptionsPriceControl_FO!AD$15","v":1.2311720144197512E-2},{"$f":"+V67*KeyAssumptionsPriceControl_FO!AE$15","v":1.2594889707514054E-2},{"$f":"+W67*KeyAssumptionsPriceControl_FO!AF$15","v":1.2884572170786876E-2},{"$f":"+X67*KeyAssumptionsPriceControl_FO!AG$15","v":1.3180917330714973E-2},null,5.3707499999999992E-4,1.6235777249999999E-3,2.735070012675E-3,3.8721266229665243E-3,5.035335535294754E-3,6.2252982526065327E-3,7.4426301124164819E-3,8.6879606050020604E-3,9.9619336989171074E-3,1.12652081739922E-2]
[null,null,"Office Equipment",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,1.0500000000000001E-2,null,5.2500000000000008E-4,1.5750000000000002E-3,2.6250000000000006E-3,3.6750000000000003E-3,4.7250000000000009E-3,5.7750000000000006E-3,6.8250000000000003E-3,7.8750000000000001E-3,8.9249999999999989E-3,9.9749999999999978E-3,null,{"$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":1.0500000000000001E-2},{"$f":"+IF($K68=\"Ongoing\",AW68,IF(RIGHT($K68,2)=RIGHT(BS$39,2),SUM($AV68:AW68),0)+IF(RIGHT(BS$39,2)>RIGHT($K68,2),AW68,0))","v":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},{"$f":"+IF($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":1.0500000000000001E-2},null,{"$f":"+O68*KeyAssumptionsPriceControl_FO!X$15","v":1.0741499999999999E-2},{"$f":"+P68*KeyAssumptionsPriceControl_FO!Y$15","v":1.0988554499999999E-2},{"$f":"+Q68*KeyAssumptionsPriceControl_FO!Z$15","v":1.1241291253499998E-2},{"$f":"+R68*KeyAssumptionsPriceControl_FO!AA$15","v":1.1499840952330496E-2},{"$f":"+S68*KeyAssumptionsPriceControl_FO!AB$15","v":1.1764337294234095E-2},{"$f":"+T68*KeyAssumptionsPriceControl_FO!AC$15","v":1.2034917052001479E-2},{"$f":"+U68*KeyAssumptionsPriceControl_FO!AD$15","v":1.2311720144197512E-2},{"$f":"+V68*KeyAssumptionsPriceControl_FO!AE$15","v":1.2594889707514054E-2},{"$f":"+W68*KeyAssumptionsPriceControl_FO!AF$15","v":1.2884572170786876E-2},{"$f":"+X68*KeyAssumptionsPriceControl_FO!AG$15","v":1.3180917330714973E-2},null,5.3707499999999992E-4,1.6235777249999999E-3,2.735070012675E-3,3.8721266229665243E-3,5.035335535294754E-3,6.2252982526065327E-3,7.4426301124164819E-3,8.6879606050020604E-3,9.9619336989171074E-3,1.12652081739922E-2]
[null,null,"Plant and Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,0.64249999999999996,0.65400000000000003,0.73299999999999998,0.65,0.58599999999999997,0.54300000000000004,0.77649999999999997,0.623,0.52749999999999997,0.64900000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64249999999999996,0.65400000000000003,0.73299999999999998,0.65,0.58599999999999997,0.54300000000000004,0.77649999999999997,0.623,0.52749999999999997,0.64900000000000002,null,1.60625E-2,4.8475000000000004E-2,8.3150000000000002E-2,0.11772500000000001,0.14862500000000001,0.17685000000000001,0.20983750000000001,0.24482500000000001,0.27358750000000004,0.30299999999999999,null,{"$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":0.64249999999999996},{"$f":"+IF($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":0.65400000000000003},{"$f":"+IF($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":0.73299999999999998},{"$f":"+IF($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":0.65},{"$f":"+IF($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":0.58599999999999997},{"$f":"+IF($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":0.54300000000000004},{"$f":"+IF($K69=\"Ongoing\",BB69,IF(RIGHT($K69,2)=RIGHT(BX$39,2),SUM($AV69:BB69),0)+IF(RIGHT(BX$39,2)>RIGHT($K69,2),BB69,0))","v":0.77649999999999997},{"$f":"+IF($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":0.623},{"$f":"+IF($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":0.52749999999999997},{"$f":"+IF($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":0.64900000000000002},null,{"$f":"+O69*KeyAssumptionsPriceControl_FO!X$15","v":0.65727749999999985},{"$f":"+P69*KeyAssumptionsPriceControl_FO!Y$15","v":0.68442996599999995},{"$f":"+Q69*KeyAssumptionsPriceControl_FO!Z$15","v":0.7847491894109998},{"$f":"+R69*KeyAssumptionsPriceControl_FO!AA$15","v":0.71189491609664979},{"$f":"+S69*KeyAssumptionsPriceControl_FO!AB$15","v":0.65656206232582659},{"$f":"+T69*KeyAssumptionsPriceControl_FO!AC$15","v":0.62237713897493363},{"$f":"+U69*KeyAssumptionsPriceControl_FO!AD$15","v":0.91048101828279682},{"$f":"+V69*KeyAssumptionsPriceControl_FO!AE$15","v":0.74729678931250054},{"$f":"+W69*KeyAssumptionsPriceControl_FO!AF$15","v":0.64729636381810252},{"$f":"+X69*KeyAssumptionsPriceControl_FO!AG$15","v":0.81470622358419209},null,1.6431937499999997E-2,4.9974624149999994E-2,8.6704103035274996E-2,0.12412020567296624,0.15833163013352813,0.19030511016604712,0.22862656409749041,0.27007100928737288,0.30493583811563785,0.34148590280069524]
[null,null,"Plant and Equipment",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,0.64249999999999996,0.65400000000000003,0.73299999999999998,0.65,0.58599999999999997,0.54300000000000004,0.77649999999999997,0.623,0.52749999999999997,0.64900000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64249999999999996,0.65400000000000003,0.73299999999999998,0.65,0.58599999999999997,0.54300000000000004,0.77649999999999997,0.623,0.52749999999999997,0.64900000000000002,null,1.60625E-2,4.8475000000000004E-2,8.3150000000000002E-2,0.11772500000000001,0.14862500000000001,0.17685000000000001,0.20983750000000001,0.24482500000000001,0.27358750000000004,0.30299999999999999,null,{"$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":0.64249999999999996},{"$f":"+IF($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":0.65400000000000003},{"$f":"+IF($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":0.73299999999999998},{"$f":"+IF($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":0.65},{"$f":"+IF($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":0.58599999999999997},{"$f":"+IF($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":0.54300000000000004},{"$f":"+IF($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":0.77649999999999997},{"$f":"+IF($K70=\"Ongoing\",BC70,IF(RIGHT($K70,2)=RIGHT(BY$39,2),SUM($AV70:BC70),0)+IF(RIGHT(BY$39,2)>RIGHT($K70,2),BC70,0))","v":0.623},{"$f":"+IF($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":0.52749999999999997},{"$f":"+IF($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":0.64900000000000002},null,{"$f":"+O70*KeyAssumptionsPriceControl_FO!X$15","v":0.65727749999999985},{"$f":"+P70*KeyAssumptionsPriceControl_FO!Y$15","v":0.68442996599999995},{"$f":"+Q70*KeyAssumptionsPriceControl_FO!Z$15","v":0.7847491894109998},{"$f":"+R70*KeyAssumptionsPriceControl_FO!AA$15","v":0.71189491609664979},{"$f":"+S70*KeyAssumptionsPriceControl_FO!AB$15","v":0.65656206232582659},{"$f":"+T70*KeyAssumptionsPriceControl_FO!AC$15","v":0.62237713897493363},{"$f":"+U70*KeyAssumptionsPriceControl_FO!AD$15","v":0.91048101828279682},{"$f":"+V70*KeyAssumptionsPriceControl_FO!AE$15","v":0.74729678931250054},{"$f":"+W70*KeyAssumptionsPriceControl_FO!AF$15","v":0.64729636381810252},{"$f":"+X70*KeyAssumptionsPriceControl_FO!AG$15","v":0.81470622358419209},null,1.6431937499999997E-2,4.9974624149999994E-2,8.6704103035274996E-2,0.12412020567296624,0.15833163013352813,0.19030511016604712,0.22862656409749041,0.27007100928737288,0.30493583811563785,0.34148590280069524]
[null,null,"Pumping Stations",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,0.29850806781045747,0.35334319852941176,0.37174623161764703,0.38276173406862746,0.38076074346405225,0.41114481209150328,0.45024773284313729,0.44291035539215684,0.49948193423202614,0.55893711192810458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29850806781045747,0.35334319852941176,0.37174623161764703,0.38276173406862746,0.38076074346405225,0.41114481209150328,0.45024773284313729,0.44291035539215684,0.49948193423202614,0.55893711192810458,null,3.7313508476307183E-3,1.1879491676879083E-2,2.094310955371732E-2,3.037445912479575E-2,3.9918490093954248E-2,4.9817309538398698E-2,6.0584716350081697E-2,7.1749192453022873E-2,8.3529096073325176E-2,9.6759334150326809E-2,null,{"$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":0.29850806781045747},{"$f":"+IF($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":0.35334319852941176},{"$f":"+IF($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":0.37174623161764703},{"$f":"+IF($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":0.38276173406862746},{"$f":"+IF($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":0.38076074346405225},{"$f":"+IF($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":0.41114481209150328},{"$f":"+IF($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":0.45024773284313729},{"$f":"+IF($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":0.44291035539215684},{"$f":"+IF($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":0.49948193423202614},{"$f":"+IF($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":0.55893711192810458},null,{"$f":"+O71*KeyAssumptionsPriceControl_FO!X$15","v":0.30537375337009798},{"$f":"+P71*KeyAssumptionsPriceControl_FO!Y$15","v":0.36978390421378671},{"$f":"+Q71*KeyAssumptionsPriceControl_FO!Z$15","v":0.39799120590524184},{"$f":"+R71*KeyAssumptionsPriceControl_FO!AA$15","v":0.41920943470737493},{"$f":"+S71*KeyAssumptionsPriceControl_FO!AB$15","v":0.42660931566804294},{"$f":"+T71*KeyAssumptionsPriceControl_FO!AC$15","v":0.47124701998875962},{"$f":"+U71*KeyAssumptionsPriceControl_FO!AD$15","v":0.52793562688801077},{"$f":"+V71*KeyAssumptionsPriceControl_FO!AE$15","v":0.5312768644266731},{"$f":"+W71*KeyAssumptionsPriceControl_FO!AF$15","v":0.61291533615397753},{"$f":"+X71*KeyAssumptionsPriceControl_FO!AG$15","v":0.70164798718027876},null,3.8171719171262246E-3,1.2256642636924782E-2,2.1853831513412639E-2,3.2068839521070355E-2,4.2641573900763077E-2,5.3864778096473109E-2,6.6354561182432728E-2,7.9594717323866276E-2,9.3897119831124407E-2,0.1103291613728026]
[null,null,"Pumping Stations",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,0.26444970383986932,0.29878421160130719,0.35905270629084968,0.42505167483660128,0.41353213848039216,0.40974312704248367,0.42280888480392165,0.37536643178104573,0.41363213848039221,0.3790975694444445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26444970383986932,0.29878421160130719,0.35905270629084968,0.42505167483660128,0.41353213848039216,0.40974312704248367,0.42280888480392165,0.37536643178104573,0.41363213848039221,0.3790975694444445,null,3.3056212979983663E-3,1.0346045241013072E-2,1.8569006714665034E-2,2.8370311478758171E-2,3.8852609145220589E-2,4.914354996425653E-2,5.955045011233661E-2,6.952764156964869E-2,7.9390123697916662E-2,8.929924504697713E-2,null,{"$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":0.26444970383986932},{"$f":"+IF($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":0.29878421160130719},{"$f":"+IF($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":0.35905270629084968},{"$f":"+IF($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":0.42505167483660128},{"$f":"+IF($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":0.41353213848039216},{"$f":"+IF($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":0.40974312704248367},{"$f":"+IF($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":0.42280888480392165},{"$f":"+IF($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":0.37536643178104573},{"$f":"+IF($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":0.41363213848039221},{"$f":"+IF($K72=\"Ongoing\",BE72,IF(RIGHT($K72,2)=RIGHT(CA$39,2),SUM($AV72:BE72),0)+IF(RIGHT(CA$39,2)>RIGHT($K72,2),BE72,0))","v":0.3790975694444445},null,{"$f":"+O72*KeyAssumptionsPriceControl_FO!X$15","v":0.27053204702818628},{"$f":"+P72*KeyAssumptionsPriceControl_FO!Y$15","v":0.31268634218290436},{"$f":"+Q72*KeyAssumptionsPriceControl_FO!Z$15","v":0.3844015282640792},{"$f":"+R72*KeyAssumptionsPriceControl_FO!AA$15","v":0.46552634829929651},{"$f":"+S72*KeyAssumptionsPriceControl_FO!AB$15","v":0.46332681515135771},{"$f":"+T72*KeyAssumptionsPriceControl_FO!AC$15","v":0.46964043300799946},{"$f":"+U72*KeyAssumptionsPriceControl_FO!AD$15","v":0.49576234897010735},{"$f":"+V72*KeyAssumptionsPriceControl_FO!AE$15","v":0.45025702935098749},{"$f":"+W72*KeyAssumptionsPriceControl_FO!AF$15","v":0.50756887051500232},{"$f":"+X72*KeyAssumptionsPriceControl_FO!AG$15","v":0.47589083077354294},null,3.3816505878523284E-3,1.0671880452990962E-2,1.938547883357826E-2,3.0009577290620454E-2,4.1620241833753624E-2,5.3282332435745594E-2,6.5349867210471924E-2,7.717510943948562E-2,8.9147933187810502E-2,0.10144117945391731]
[null,null,"Reticulation Network",null,"Sewerage","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,0.1531862745098039,0.10212418300653596,0.1531862745098039,5.106209150326798E-2,5.106209150326798E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1531862745098039,0.10212418300653596,0.1531862745098039,5.106209150326798E-2,5.106209150326798E-2,0,0,0,0,0,null,9.5741421568627436E-4,2.5531045751633983E-3,4.1487949346405229E-3,5.425347222222222E-3,6.0636233660130712E-3,6.3827614379084966E-3,6.3827614379084966E-3,6.3827614379084966E-3,6.3827614379084966E-3,6.3827614379084966E-3,null,{"$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":0.1531862745098039},{"$f":"+IF($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":0.10212418300653596},{"$f":"+IF($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":0.1531862745098039},{"$f":"+IF($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":5.106209150326798E-2},{"$f":"+IF($K73=\"Ongoing\",AZ73,IF(RIGHT($K73,2)=RIGHT(BV$39,2),SUM($AV73:AZ73),0)+IF(RIGHT(BV$39,2)>RIGHT($K73,2),AZ73,0))","v":5.106209150326798E-2},{"$f":"+IF($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$15","v":0.15670955882352938},{"$f":"+P73*KeyAssumptionsPriceControl_FO!Y$15","v":0.10687591911764706},{"$f":"+Q73*KeyAssumptionsPriceControl_FO!Z$15","v":0.16400109788602935},{"$f":"+R73*KeyAssumptionsPriceControl_FO!AA$15","v":5.5924374379136013E-2},{"$f":"+S73*KeyAssumptionsPriceControl_FO!AB$15","v":5.7210634989856131E-2},{"$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$15","v":0},null,9.794347426470586E-4,2.6268439797794115E-3,4.3198253360523884E-3,5.6943595377096723E-3,6.4014533462658733E-3,6.7590198149524742E-3,6.7590198149524742E-3,6.7590198149524742E-3,6.7590198149524742E-3,6.7590198149524742E-3]
[null,null,"Reticulation Network",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,2.1777619485294122,2.2440108353758177,2.3325646241830063,2.3356625204248367,2.3191774714052289,2.1013250000000001,1.8790609987745097,1.6984329146241832,1.4514813623366014,1.4004793913398692,null,null,null,null,null,null,null,null,null,null,null,null,0.2457,0.2475,0.2492,0.25009999999999999,0.25190000000000001,0.25190000000000001,0.25190000000000001,0.25190000000000001,0.25190000000000001,0.25190000000000001,null,1.9320619485294122,1.9965108353758176,2.0833646241830062,2.0855625204248369,2.0672774714052289,1.8494250000000001,1.6271609987745097,1.4465329146241832,1.1995813623366014,1.1485793913398692,null,1.2075387178308826E-2,3.6628967077716512E-2,6.2128188699959161E-2,8.8183983353758183E-2,0.1141392333026961,0.13861862374897876,0.16034728624131944,0.17955787320006128,0.19609608743106621,0.21077209214154416,null,{"$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":1.9320619485294122},{"$f":"+IF($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":1.9965108353758176},{"$f":"+IF($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":2.0833646241830062},{"$f":"+IF($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":2.0855625204248369},{"$f":"+IF($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":2.0672774714052289},{"$f":"+IF($K74=\"Ongoing\",BA74,IF(RIGHT($K74,2)=RIGHT(BW$39,2),SUM($AV74:BA74),0)+IF(RIGHT(BW$39,2)>RIGHT($K74,2),BA74,0))","v":1.8494250000000001},{"$f":"+IF($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":1.6271609987745097},{"$f":"+IF($K74=\"Ongoing\",BC74,IF(RIGHT($K74,2)=RIGHT(BY$39,2),SUM($AV74:BC74),0)+IF(RIGHT(BY$39,2)>RIGHT($K74,2),BC74,0))","v":1.4465329146241832},{"$f":"+IF($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":1.1995813623366014},{"$f":"+IF($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":1.1485793913398692},null,{"$f":"+O74*KeyAssumptionsPriceControl_FO!X$15","v":2.2278504733455886},{"$f":"+P74*KeyAssumptionsPriceControl_FO!Y$15","v":2.3484224155350186},{"$f":"+Q74*KeyAssumptionsPriceControl_FO!Z$15","v":2.4972417436239938},{"$f":"+R74*KeyAssumptionsPriceControl_FO!AA$15","v":2.5580711907814284},{"$f":"+S74*KeyAssumptionsPriceControl_FO!AB$15","v":2.5984367636952439},{"$f":"+T74*KeyAssumptionsPriceControl_FO!AC$15","v":2.4085021023140007},{"$f":"+U74*KeyAssumptionsPriceControl_FO!AD$15","v":2.203283157217907},{"$f":"+V74*KeyAssumptionsPriceControl_FO!AE$15","v":2.0372928795526875},{"$f":"+W74*KeyAssumptionsPriceControl_FO!AF$15","v":1.7811158445312376},{"$f":"+X74*KeyAssumptionsPriceControl_FO!AG$15","v":1.7580574362496035},null,1.3924065458409929E-2,4.2525771013913721E-2,7.2811172008657554E-2,0.10440687784869143,0.13663505256417063,0.1679284204767284,0.19675207834880284,0.22325567857861905,0.24712073310414356,0.26924056610902386]
[null,null,"Reticulation Network",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,1.2286111519607843,1.2343128165849673,1.2727936478758164,1.3106949959150327,1.3540496119281049,1.23190318627451,1.1156905330882354,1.0420698529411767,0.98513048406862758,0.99612691993464053,null,null,null,null,null,null,null,null,null,null,null,null,0.59460000000000002,0.60150000000000003,0.61080000000000001,0.61299999999999999,0.62229999999999996,0.62229999999999996,0.62229999999999996,0.62229999999999996,0.62229999999999996,0.62229999999999996,null,0.63401115196078428,0.63281281658496724,0.66199364787581638,0.6976949959150327,0.73174961192810495,0.60960318627451004,0.49339053308823544,0.41976985294117675,0.36283048406862761,0.37382691993464057,null,3.9625696997549016E-3,1.1880219503165848E-2,1.9972759906045748E-2,2.8470813929738555E-2,3.7404842728758173E-2,4.5788297717524511E-2,5.2682008463541666E-2,5.8389260876225493E-2,6.3280512982536771E-2,6.7884621757557204E-2,null,{"$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":0.63401115196078428},{"$f":"+IF($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":0.63281281658496724},{"$f":"+IF($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":0.66199364787581638},{"$f":"+IF($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":0.6976949959150327},{"$f":"+IF($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":0.73174961192810495},{"$f":"+IF($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":0.60960318627451004},{"$f":"+IF($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":0.49339053308823544},{"$f":"+IF($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":0.41976985294117675},{"$f":"+IF($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":0.36283048406862761},{"$f":"+IF($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":0.37382691993464057},null,{"$f":"+O75*KeyAssumptionsPriceControl_FO!X$15","v":1.2568692084558821},{"$f":"+P75*KeyAssumptionsPriceControl_FO!Y$15","v":1.291744157627849},{"$f":"+Q75*KeyAssumptionsPriceControl_FO!Z$15","v":1.36265181917874},{"$f":"+R75*KeyAssumptionsPriceControl_FO!AA$15","v":1.4355032371465091},{"$f":"+S75*KeyAssumptionsPriceControl_FO!AB$15","v":1.5170948902713342},{"$f":"+T75*KeyAssumptionsPriceControl_FO!AC$15","v":1.4119859678961955},{"$f":"+U75*KeyAssumptionsPriceControl_FO!AD$15","v":1.3081971058012274},{"$f":"+V75*KeyAssumptionsPriceControl_FO!AE$15","v":1.2499766538399533},{"$f":"+W75*KeyAssumptionsPriceControl_FO!AF$15","v":1.2088556971070896},{"$f":"+X75*KeyAssumptionsPriceControl_FO!AG$15","v":1.2504634840531645},null,7.8554325528492636E-3,2.3784266090872586E-2,4.0374240945913756E-2,5.7862710047946568E-2,7.6316448344308077E-2,9.4623203707855152E-2,0.11162434791846403,0.12761293391622142,0.1429806361096404,0.158351380991892]
[null,null,"Safety Equipment",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","2018-19",20,20,null,8.6999999999999994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6999999999999994E-2,0,0,0,0,0,0,0,0,0,null,2.1749999999999999E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,null,{"$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":8.6999999999999994E-2},{"$f":"+IF($K76=\"Ongoing\",AW76,IF(RIGHT($K76,2)=RIGHT(BS$39,2),SUM($AV76:AW76),0)+IF(RIGHT(BS$39,2)>RIGHT($K76,2),AW76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AX76,IF(RIGHT($K76,2)=RIGHT(BT$39,2),SUM($AV76:AX76),0)+IF(RIGHT(BT$39,2)>RIGHT($K76,2),AX76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AY76,IF(RIGHT($K76,2)=RIGHT(BU$39,2),SUM($AV76:AY76),0)+IF(RIGHT(BU$39,2)>RIGHT($K76,2),AY76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AZ76,IF(RIGHT($K76,2)=RIGHT(BV$39,2),SUM($AV76:AZ76),0)+IF(RIGHT(BV$39,2)>RIGHT($K76,2),AZ76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BA76,IF(RIGHT($K76,2)=RIGHT(BW$39,2),SUM($AV76:BA76),0)+IF(RIGHT(BW$39,2)>RIGHT($K76,2),BA76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BB76,IF(RIGHT($K76,2)=RIGHT(BX$39,2),SUM($AV76:BB76),0)+IF(RIGHT(BX$39,2)>RIGHT($K76,2),BB76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BC76,IF(RIGHT($K76,2)=RIGHT(BY$39,2),SUM($AV76:BC76),0)+IF(RIGHT(BY$39,2)>RIGHT($K76,2),BC76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BD76,IF(RIGHT($K76,2)=RIGHT(BZ$39,2),SUM($AV76:BD76),0)+IF(RIGHT(BZ$39,2)>RIGHT($K76,2),BD76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BE76,IF(RIGHT($K76,2)=RIGHT(CA$39,2),SUM($AV76:BE76),0)+IF(RIGHT(CA$39,2)>RIGHT($K76,2),BE76,0))","v":0},null,{"$f":"+O76*KeyAssumptionsPriceControl_FO!X$15","v":8.9000999999999983E-2},{"$f":"+P76*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q76*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R76*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S76*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T76*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U76*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V76*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W76*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X76*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.2250249999999994E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3]
[null,null,"Safety Equipment",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","2018-19",20,20,null,8.6999999999999994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6999999999999994E-2,0,0,0,0,0,0,0,0,0,null,2.1749999999999999E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,4.3499999999999997E-3,null,{"$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":8.6999999999999994E-2},{"$f":"+IF($K77=\"Ongoing\",AW77,IF(RIGHT($K77,2)=RIGHT(BS$39,2),SUM($AV77:AW77),0)+IF(RIGHT(BS$39,2)>RIGHT($K77,2),AW77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",AX77,IF(RIGHT($K77,2)=RIGHT(BT$39,2),SUM($AV77:AX77),0)+IF(RIGHT(BT$39,2)>RIGHT($K77,2),AX77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",AY77,IF(RIGHT($K77,2)=RIGHT(BU$39,2),SUM($AV77:AY77),0)+IF(RIGHT(BU$39,2)>RIGHT($K77,2),AY77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",AZ77,IF(RIGHT($K77,2)=RIGHT(BV$39,2),SUM($AV77:AZ77),0)+IF(RIGHT(BV$39,2)>RIGHT($K77,2),AZ77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BA77,IF(RIGHT($K77,2)=RIGHT(BW$39,2),SUM($AV77:BA77),0)+IF(RIGHT(BW$39,2)>RIGHT($K77,2),BA77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BB77,IF(RIGHT($K77,2)=RIGHT(BX$39,2),SUM($AV77:BB77),0)+IF(RIGHT(BX$39,2)>RIGHT($K77,2),BB77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BC77,IF(RIGHT($K77,2)=RIGHT(BY$39,2),SUM($AV77:BC77),0)+IF(RIGHT(BY$39,2)>RIGHT($K77,2),BC77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BD77,IF(RIGHT($K77,2)=RIGHT(BZ$39,2),SUM($AV77:BD77),0)+IF(RIGHT(BZ$39,2)>RIGHT($K77,2),BD77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BE77,IF(RIGHT($K77,2)=RIGHT(CA$39,2),SUM($AV77:BE77),0)+IF(RIGHT(CA$39,2)>RIGHT($K77,2),BE77,0))","v":0},null,{"$f":"+O77*KeyAssumptionsPriceControl_FO!X$15","v":8.9000999999999983E-2},{"$f":"+P77*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q77*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R77*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S77*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T77*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U77*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V77*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W77*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X77*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.2250249999999994E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3,4.4500499999999988E-3]
[null,null,"SCADA Software",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,0.2555,0.83,0.76600000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.2555,0.83,0.76600000000000001,0,0,0,0,0,0,null,0,3.1937500000000001E-2,0.167625,0.36712499999999998,0.46287499999999998,0.43093750000000003,0.29525000000000001,9.5750000000000002E-2,0,0,null,{"$f":"+IF($K78=\"Ongoing\",AV78,IF(RIGHT($K78,2)=RIGHT(BR$39,2),SUM($AV78:AV78),0)+IF(RIGHT(BR$39,2)>RIGHT($K78,2),AV78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",AW78,IF(RIGHT($K78,2)=RIGHT(BS$39,2),SUM($AV78:AW78),0)+IF(RIGHT(BS$39,2)>RIGHT($K78,2),AW78,0))","v":0.2555},{"$f":"+IF($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":0.83},{"$f":"+IF($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":0.76600000000000001},{"$f":"+IF($K78=\"Ongoing\",AZ78,IF(RIGHT($K78,2)=RIGHT(BV$39,2),SUM($AV78:AZ78),0)+IF(RIGHT(BV$39,2)>RIGHT($K78,2),AZ78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BA78,IF(RIGHT($K78,2)=RIGHT(BW$39,2),SUM($AV78:BA78),0)+IF(RIGHT(BW$39,2)>RIGHT($K78,2),BA78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BB78,IF(RIGHT($K78,2)=RIGHT(BX$39,2),SUM($AV78:BB78),0)+IF(RIGHT(BX$39,2)>RIGHT($K78,2),BB78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BC78,IF(RIGHT($K78,2)=RIGHT(BY$39,2),SUM($AV78:BC78),0)+IF(RIGHT(BY$39,2)>RIGHT($K78,2),BC78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BD78,IF(RIGHT($K78,2)=RIGHT(BZ$39,2),SUM($AV78:BD78),0)+IF(RIGHT(BZ$39,2)>RIGHT($K78,2),BD78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BE78,IF(RIGHT($K78,2)=RIGHT(CA$39,2),SUM($AV78:BE78),0)+IF(RIGHT(CA$39,2)>RIGHT($K78,2),BE78,0))","v":0},null,{"$f":"+O78*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P78*KeyAssumptionsPriceControl_FO!Y$15","v":0.26738815949999994},{"$f":"+Q78*KeyAssumptionsPriceControl_FO!Z$15","v":0.88859730860999975},{"$f":"+R78*KeyAssumptionsPriceControl_FO!AA$15","v":0.8389407780462057},{"$f":"+S78*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T78*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U78*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V78*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W78*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X78*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,3.3423519937499993E-2,0.17792170345124997,0.39386396428327564,0.49873156153905135,0.46530804160155131,0.32080985808780138,0.10486759725577571,0,0]
[null,null,"SCADA Software",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,0.2555,0.83,0.76600000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.2555,0.83,0.76600000000000001,0,0,0,0,0,0,null,0,3.1937500000000001E-2,0.167625,0.36712499999999998,0.46287499999999998,0.43093750000000003,0.29525000000000001,9.5750000000000002E-2,0,0,null,{"$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":0.2555},{"$f":"+IF($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":0.83},{"$f":"+IF($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":0.76600000000000001},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":0.26738815949999994},{"$f":"+Q79*KeyAssumptionsPriceControl_FO!Z$15","v":0.88859730860999975},{"$f":"+R79*KeyAssumptionsPriceControl_FO!AA$15","v":0.8389407780462057},{"$f":"+S79*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T79*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U79*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V79*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W79*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X79*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,3.3423519937499993E-2,0.17792170345124997,0.39386396428327564,0.49873156153905135,0.46530804160155131,0.32080985808780138,0.10486759725577571,0,0]
[null,null,"Sewer Main",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,6.1563020833333336E-2,6.3452604166666676E-2,6.6764889705882347E-2,9.5600142973856217E-2,0.10772083333333335,0.10884250408496735,0.11488343545751635,0.12392121119281047,0.13986547181372549,0.10666237745098038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1563020833333336E-2,6.3452604166666676E-2,6.6764889705882347E-2,9.5600142973856217E-2,0.10772083333333335,0.10884250408496735,0.11488343545751635,0.12392121119281047,0.13986547181372549,0.10666237745098038,null,3.0781510416666669E-4,9.3289322916666672E-4,1.5839806985294119E-3,2.3958058619281048E-3,3.4124107434640527E-3,4.4952274305555557E-3,5.6138571282679742E-3,6.8078803615196082E-3,8.1268137765522861E-3,9.359453022875816E-3,null,{"$f":"+IF($K80=\"Ongoing\",AV80,IF(RIGHT($K80,2)=RIGHT(BR$39,2),SUM($AV80:AV80),0)+IF(RIGHT(BR$39,2)>RIGHT($K80,2),AV80,0))","v":6.1563020833333336E-2},{"$f":"+IF($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":6.3452604166666676E-2},{"$f":"+IF($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":6.6764889705882347E-2},{"$f":"+IF($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":9.5600142973856217E-2},{"$f":"+IF($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":0.10772083333333335},{"$f":"+IF($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":0.10884250408496735},{"$f":"+IF($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":0.11488343545751635},{"$f":"+IF($K80=\"Ongoing\",BC80,IF(RIGHT($K80,2)=RIGHT(BY$39,2),SUM($AV80:BC80),0)+IF(RIGHT(BY$39,2)>RIGHT($K80,2),BC80,0))","v":0.12392121119281047},{"$f":"+IF($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":0.13986547181372549},{"$f":"+IF($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":0.10666237745098038},null,{"$f":"+O80*KeyAssumptionsPriceControl_FO!X$15","v":6.2978970312499993E-2},{"$f":"+P80*KeyAssumptionsPriceControl_FO!Y$15","v":6.6404990385937501E-2},{"$f":"+Q80*KeyAssumptionsPriceControl_FO!Z$15","v":7.1478435303964499E-2},{"$f":"+R80*KeyAssumptionsPriceControl_FO!AA$15","v":0.10470347040184783},{"$f":"+S80*KeyAssumptionsPriceControl_FO!AB$15","v":0.12069183018564845},{"$f":"+T80*KeyAssumptionsPriceControl_FO!AC$15","v":0.12475338175187753},{"$f":"+U80*KeyAssumptionsPriceControl_FO!AD$15","v":0.13470597205303989},{"$f":"+V80*KeyAssumptionsPriceControl_FO!AE$15","v":0.14864514165666703},{"$f":"+W80*KeyAssumptionsPriceControl_FO!AF$15","v":0.17162921578905749},{"$f":"+X80*KeyAssumptionsPriceControl_FO!AG$15","v":0.13389599804560848},null,3.1489485156249996E-4,9.6181465505468743E-4,1.6512317835041973E-3,2.5321413120332594E-3,3.6591178149707406E-3,4.8863438746583705E-3,6.1836406436829566E-3,7.6003962122314916E-3,9.2017679994601149E-3,1.0729394068633446E-2]
[null,null,"Treatment Plants",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,1.0330030126633989,1.0674561274509804,1.1622748876633988,1.2908183517156866,1.265397824754902,1.2372561172385621,1.192901307189542,0.94928721405228766,0.92065032679738557,0.78345719975490191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0330030126633989,1.0674561274509804,1.1622748876633988,1.2908183517156866,1.265397824754902,1.2372561172385621,1.192901307189542,0.94928721405228766,0.92065032679738557,0.78345719975490191,null,6.4562688291462432E-3,1.9584138454861115E-2,3.3519957299325991E-2,4.8851790045445272E-2,6.4828141148386448E-2,8.0469728285845588E-2,9.5658212188521247E-2,0.10904689044628268,0.12073400007659314,0.13138467211754493,null,{"$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":1.0330030126633989},{"$f":"+IF($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":1.0674561274509804},{"$f":"+IF($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":1.1622748876633988},{"$f":"+IF($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":1.2908183517156866},{"$f":"+IF($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":1.265397824754902},{"$f":"+IF($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":1.2372561172385621},{"$f":"+IF($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":1.192901307189542},{"$f":"+IF($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":0.94928721405228766},{"$f":"+IF($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":0.92065032679738557},{"$f":"+IF($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":0.78345719975490191},null,{"$f":"+O81*KeyAssumptionsPriceControl_FO!X$15","v":1.056762081954657},{"$f":"+P81*KeyAssumptionsPriceControl_FO!Y$15","v":1.1171237936051468},{"$f":"+Q81*KeyAssumptionsPriceControl_FO!Z$15","v":1.2443305265574529},{"$f":"+R81*KeyAssumptionsPriceControl_FO!AA$15","v":1.4137338802933146},{"$f":"+S81*KeyAssumptionsPriceControl_FO!AB$15","v":1.4177682687435043},{"$f":"+T81*KeyAssumptionsPriceControl_FO!AC$15","v":1.4181214040997629},{"$f":"+U81*KeyAssumptionsPriceControl_FO!AD$15","v":1.3987301955966693},{"$f":"+V81*KeyAssumptionsPriceControl_FO!AE$15","v":1.1386826439754141},{"$f":"+W81*KeyAssumptionsPriceControl_FO!AF$15","v":1.1297319599694702},{"$f":"+X81*KeyAssumptionsPriceControl_FO!AG$15","v":0.98349376972598168},null,6.6047630122166067E-3,2.019154973446538E-2,3.4950639235481626E-2,5.156354177829893E-2,6.9260430209779039E-2,8.6984740665049465E-2,0.10459006316315217,0.12044889341047769,0.13462648468513322,0.14783414549572979]
[null,null,"Treatment Plants",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,0.30514363766339875,0.42245585171568628,0.50203872549019612,0.50943773488562094,0.44890088848039206,0.44405654616013074,0.4986159211601307,0.52000061274509812,0.56763237336601291,0.56775963031045773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30514363766339875,{"$f":"+P82-AA82-AL82","v":0.42245585171568628},0.50203872549019612,0.50943773488562094,0.44890088848039206,0.44405654616013074,0.4986159211601307,0.52000061274509812,0.56763237336601291,0.56775963031045773,null,1.9071477353962423E-3,6.4546445440155243E-3,1.2232735651552289E-2,1.8554463528901145E-2,2.4544079924938723E-2,3.0125063891441994E-2,3.6016766812193624E-2,4.2383120149101311E-2,4.9180826312295749E-2,5.6277026335273692E-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":0.30514363766339875},{"$f":"+IF($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":0.42245585171568628},{"$f":"+IF($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":0.50203872549019612},{"$f":"+IF($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":0.50943773488562094},{"$f":"+IF($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":0.44890088848039206},{"$f":"+IF($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":0.44405654616013074},{"$f":"+IF($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":0.4986159211601307},{"$f":"+IF($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":0.52000061274509812},{"$f":"+IF($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":0.56763237336601291},{"$f":"+IF($K82=\"Ongoing\",BE82,IF(RIGHT($K82,2)=RIGHT(CA$39,2),SUM($AV82:BE82),0)+IF(RIGHT(CA$39,2)>RIGHT($K82,2),BE82,0))","v":0.56775963031045773},null,{"$f":"+O82*KeyAssumptionsPriceControl_FO!X$15","v":0.31216194132965691},{"$f":"+P82*KeyAssumptionsPriceControl_FO!Y$15","v":0.44211230004016538},{"$f":"+Q82*KeyAssumptionsPriceControl_FO!Z$15","v":0.53748224131154543},{"$f":"+R82*KeyAssumptionsPriceControl_FO!AA$15","v":0.55794789774287146},{"$f":"+S82*KeyAssumptionsPriceControl_FO!AB$15","v":0.5029544251204473},{"$f":"+T82*KeyAssumptionsPriceControl_FO!AC$15","v":0.50896987613670841},{"$f":"+U82*KeyAssumptionsPriceControl_FO!AD$15","v":0.58464949340616945},{"$f":"+V82*KeyAssumptionsPriceControl_FO!AE$15","v":0.62374765384421305},{"$f":"+W82*KeyAssumptionsPriceControl_FO!AF$15","v":0.69654288391518426},{"$f":"+X82*KeyAssumptionsPriceControl_FO!AG$15","v":0.71272311912756547},null,1.9510121333103556E-3,6.665226141871745E-3,1.2787692025319937E-2,1.9634130394410042E-2,2.6264769912305783E-2,3.2589296795163009E-2,3.9424417854806E-2,4.6976900025120887E-2,5.5228715886117122E-2,6.4036628405134313E-2]
[null,null,"Water Meter",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,1.5318627450980393E-2,8.1699346405228759E-2,0.13786764705882351,0.30126633986928103,0.33190359477124182,0.23999183006535948,0.29105392156862747,0.47998366013071897,0.3370098039215686,0.58210784313725494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O83-Z83-AK83","v":1.5318627450980393E-2},8.1699346405228759E-2,0.13786764705882351,0.30126633986928103,0.33190359477124182,0.23999183006535948,0.29105392156862747,0.47998366013071897,0.3370098039215686,0.58210784313725494,null,3.8296568627450985E-4,2.808415032679739E-3,8.2975898692810458E-3,1.9275939542483661E-2,3.5105187908496732E-2,4.9402573529411763E-2,6.2678717320261437E-2,8.1954656862745098E-2,0.10237949346405228,0.12535743464052287,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":1.5318627450980393E-2},{"$f":"+IF($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":8.1699346405228759E-2},{"$f":"+IF($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":0.13786764705882351},{"$f":"+IF($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":0.30126633986928103},{"$f":"+IF($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":0.33190359477124182},{"$f":"+IF($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":0.23999183006535948},{"$f":"+IF($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":0.29105392156862747},{"$f":"+IF($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":0.47998366013071897},{"$f":"+IF($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":0.3370098039215686},{"$f":"+IF($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":0.58210784313725494},null,{"$f":"+O83*KeyAssumptionsPriceControl_FO!X$15","v":1.5670955882352941E-2},{"$f":"+P83*KeyAssumptionsPriceControl_FO!Y$15","v":8.5500735294117627E-2},{"$f":"+Q83*KeyAssumptionsPriceControl_FO!Z$15","v":0.14760098809742642},{"$f":"+R83*KeyAssumptionsPriceControl_FO!AA$15","v":0.32995380883690245},{"$f":"+S83*KeyAssumptionsPriceControl_FO!AB$15","v":0.37186912743406481},{"$f":"+T83*KeyAssumptionsPriceControl_FO!AC$15","v":0.27507445409472719},{"$f":"+U83*KeyAssumptionsPriceControl_FO!AD$15","v":0.34127375516420505},{"$f":"+V83*KeyAssumptionsPriceControl_FO!AE$15","v":0.57574678673860147},{"$f":"+W83*KeyAssumptionsPriceControl_FO!AF$15","v":0.41354544198954135},{"$f":"+X83*KeyAssumptionsPriceControl_FO!AG$15","v":0.7307347959955196},null,3.9177389705882354E-4,2.9210661764705876E-3,8.7486092612591888E-3,2.068747918461741E-2,3.8233052591391592E-2,5.4406642129611396E-2,6.981534736108469E-2,9.2740860908654854E-2,0.11747316662685843,0.14608017257648498]
[null,null,"Water Towers",null,"Water","Improvements / Compliance","Headworks","Capital Programs / Allocation",null,"Straight line","2019-20",40,40,null,null,0.25531045751633985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.25531045751633985,0,0,0,0,0,0,0,0,null,0,3.1913807189542483E-3,6.3827614379084966E-3,6.3827614379084966E-3,6.3827614379084966E-3,6.3827614379084966E-3,6.3827614379084966E-3,6.3827614379084966E-3,{"$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$38,0)))))","v":6.3827614379084966E-3},6.3827614379084966E-3,null,{"$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":0.25531045751633985},{"$f":"+IF($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$15","v":0.26718979779411756},{"$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$15","v":0},null,0,3.3398724724264693E-3,6.6797449448529386E-3,6.6797449448529386E-3,6.6797449448529386E-3,6.6797449448529386E-3,6.6797449448529386E-3,6.6797449448529386E-3,{"$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$38,0)))))","v":6.6797449448529386E-3},6.6797449448529386E-3]
[null,null,"Water Towers",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,0.4358093954248366,0.47748498774509807,0.53778156658496734,0.61016919934640534,0.57449467933006537,0.55713703022875816,0.55778371119281056,0.45720822099673203,0.49161991421568624,0.42487955473856209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4358093954248366,0.47748498774509807,0.53778156658496734,0.61016919934640534,0.57449467933006537,0.55713703022875816,0.55778371119281056,0.45720822099673203,0.49161991421568624,0.42487955473856209,null,5.4476174428104577E-3,{"$f":"IF($L85=0,0,\nIF($L85<=0.5,BS85,\nIF(AND($J85=\"straight line\",$L85<1.51),(BR85-((BR85/$L85)*0.5))+BS85/$L85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L85)<LEFT($BG$39,4)*1,0,((OFFSET(BS85,0,-INT($L85+0.5),1,1))/$L85)*(IF($L85-INT($L85)>0.5,$L85-0.5-INT($L85),IF($L85-INT($L85)<=0.5,$L85-0.5-INT($L85)+1,0))))\n+BS85/$L85*0.5\n+SUM(OFFSET(BS85,0,MAX(-INT($L85+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L85+(0.5-(10^-12))),BH$40)-1))*1/$L85,\nIF($J85=\"Declining Balance\",-$BG$38,0)))))","v":1.6863797232434641E-2},2.9554629161560458E-2,4.3904013735702623E-2,5.8712312219158513E-2,7.2857708588643808E-2,8.6794217856413419E-2,9.9481617008782705E-2,0.11134196869893793,0.12279821206086604,null,{"$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":0.4358093954248366},{"$f":"+IF($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":0.47748498774509807},{"$f":"+IF($K85=\"Ongoing\",AX85,IF(RIGHT($K85,2)=RIGHT(BT$39,2),SUM($AV85:AX85),0)+IF(RIGHT(BT$39,2)>RIGHT($K85,2),AX85,0))","v":0.53778156658496734},{"$f":"+IF($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":0.61016919934640534},{"$f":"+IF($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":0.57449467933006537},{"$f":"+IF($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":0.55713703022875816},{"$f":"+IF($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":0.55778371119281056},{"$f":"+IF($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":0.45720822099673203},{"$f":"+IF($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":0.49161991421568624},{"$f":"+IF($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":0.42487955473856209},null,{"$f":"+O85*KeyAssumptionsPriceControl_FO!X$15","v":0.4458330115196078},{"$f":"+P85*KeyAssumptionsPriceControl_FO!Y$15","v":0.49970188673988963},{"$f":"+Q85*KeyAssumptionsPriceControl_FO!Z$15","v":0.57574849721382093},{"$f":"+R85*KeyAssumptionsPriceControl_FO!AA$15","v":0.66827130918995259},{"$f":"+S85*KeyAssumptionsPriceControl_FO!AB$15","v":0.64367135060778524},{"$f":"+T85*KeyAssumptionsPriceControl_FO!AC$15","v":0.63858075670490899},{"$f":"+U85*KeyAssumptionsPriceControl_FO!AD$15","v":0.65402637649502593},{"$f":"+V85*KeyAssumptionsPriceControl_FO!AE$15","v":0.54842734445929053},{"$f":"+W85*KeyAssumptionsPriceControl_FO!AF$15","v":0.60326783479124402},{"$f":"+X85*KeyAssumptionsPriceControl_FO!AG$15","v":0.5333621225257118},null,5.5729126439950979E-3,{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CD85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CC85-((CC85/$M85)*0.5))+CD85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M85)<LEFT($CN$39,4)*1,0,((OFFSET(CD85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CD85/$M85*0.5\n+SUM(OFFSET(CD85,0,MAX(-INT($M85+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CO$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CN$38,0)))))","v":1.7392098872238818E-2},3.0835228671660199E-2,4.6385476251707372E-2,6.2784759499179096E-2,7.881291084058778E-2,9.4970500005586961E-2,0.11000117151751593,0.1243973612581476,0.13860523572460956]
[null,null,"Actuated Valve",null,"Water","Renewals","Treatment","Other Capital expenditure",null,"Straight line","2023-24",20,20,null,null,null,null,null,null,4.4679330065359478E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.4679330065359478E-2,0,0,0,0,null,0,0,0,0,0,1.1169832516339869E-3,2.2339665032679737E-3,2.2339665032679737E-3,2.2339665032679737E-3,2.2339665032679737E-3,null,{"$f":"+IF($K86=\"Ongoing\",AV86,IF(RIGHT($K86,2)=RIGHT(BR$39,2),SUM($AV86:AV86),0)+IF(RIGHT(BR$39,2)>RIGHT($K86,2),AV86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AW86,IF(RIGHT($K86,2)=RIGHT(BS$39,2),SUM($AV86:AW86),0)+IF(RIGHT(BS$39,2)>RIGHT($K86,2),AW86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AX86,IF(RIGHT($K86,2)=RIGHT(BT$39,2),SUM($AV86:AX86),0)+IF(RIGHT(BT$39,2)>RIGHT($K86,2),AX86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AY86,IF(RIGHT($K86,2)=RIGHT(BU$39,2),SUM($AV86:AY86),0)+IF(RIGHT(BU$39,2)>RIGHT($K86,2),AY86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AZ86,IF(RIGHT($K86,2)=RIGHT(BV$39,2),SUM($AV86:AZ86),0)+IF(RIGHT(BV$39,2)>RIGHT($K86,2),AZ86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BA86,IF(RIGHT($K86,2)=RIGHT(BW$39,2),SUM($AV86:BA86),0)+IF(RIGHT(BW$39,2)>RIGHT($K86,2),BA86,0))","v":4.4679330065359478E-2},{"$f":"+IF($K86=\"Ongoing\",BB86,IF(RIGHT($K86,2)=RIGHT(BX$39,2),SUM($AV86:BB86),0)+IF(RIGHT(BX$39,2)>RIGHT($K86,2),BB86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BC86,IF(RIGHT($K86,2)=RIGHT(BY$39,2),SUM($AV86:BC86),0)+IF(RIGHT(BY$39,2)>RIGHT($K86,2),BC86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BD86,IF(RIGHT($K86,2)=RIGHT(BZ$39,2),SUM($AV86:BD86),0)+IF(RIGHT(BZ$39,2)>RIGHT($K86,2),BD86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BE86,IF(RIGHT($K86,2)=RIGHT(CA$39,2),SUM($AV86:BE86),0)+IF(RIGHT(CA$39,2)>RIGHT($K86,2),BE86,0))","v":0},null,{"$f":"+O86*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P86*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q86*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R86*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S86*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T86*KeyAssumptionsPriceControl_FO!AC$15","v":5.1210669645294957E-2},{"$f":"+U86*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V86*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W86*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X86*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,1.280266741132374E-3,2.5605334822647479E-3,2.5605334822647479E-3,2.5605334822647479E-3,2.5605334822647479E-3]
[null,null,"Bores",null,"Water","Renewals","Headworks","Other Capital expenditure",null,"Straight line","2018-19",40,40,null,4.5126123366013078E-2,null,null,null,1.2765522875816995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5126123366013078E-2,0,0,0,1.2765522875816995E-2,0,0,0,0,0,null,5.6407654207516345E-4,1.1281530841503269E-3,1.1281530841503269E-3,1.1281530841503269E-3,1.2877221200980394E-3,1.4472911560457519E-3,1.4472911560457519E-3,1.4472911560457519E-3,1.4472911560457519E-3,1.4472911560457519E-3,null,{"$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":4.5126123366013078E-2},{"$f":"+IF($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":1.2765522875816995E-2},{"$f":"+IF($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$15","v":4.6164024203431374E-2},{"$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$15","v":1.4302658747464033E-2},{"$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$15","v":0},null,5.7705030254289217E-4,1.1541006050857843E-3,1.1541006050857843E-3,1.1541006050857843E-3,1.3328838394290848E-3,1.5116670737723851E-3,1.5116670737723851E-3,1.5116670737723851E-3,1.5116670737723851E-3,1.5116670737723851E-3]
[null,null,"Buildings",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",40,40,null,5.1215277777777998E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1215277777777998E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,null,6.4019097222222494E-4,1.4737796160130773E-3,1.8605749591503323E-3,2.2473703022875876E-3,2.6341656454248424E-3,3.0209609885620973E-3,3.4077563316993525E-3,3.7945516748366073E-3,4.1813470179738622E-3,4.5681423611111174E-3,null,{"$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":5.1215277777777998E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},null,{"$f":"+O88*KeyAssumptionsPriceControl_FO!X$15","v":5.2393229166666888E-2},{"$f":"+P88*KeyAssumptionsPriceControl_FO!Y$15","v":1.619170174632353E-2},{"$f":"+Q88*KeyAssumptionsPriceControl_FO!Z$15","v":1.6564110886488969E-2},{"$f":"+R88*KeyAssumptionsPriceControl_FO!AA$15","v":1.6945085436878216E-2},{"$f":"+S88*KeyAssumptionsPriceControl_FO!AB$15","v":1.7334822401926412E-2},{"$f":"+T88*KeyAssumptionsPriceControl_FO!AC$15","v":1.7733523317170714E-2},{"$f":"+U88*KeyAssumptionsPriceControl_FO!AD$15","v":1.814139435346564E-2},{"$f":"+V88*KeyAssumptionsPriceControl_FO!AE$15","v":1.8558646423595351E-2},{"$f":"+W88*KeyAssumptionsPriceControl_FO!AF$15","v":1.8985495291338042E-2},{"$f":"+X88*KeyAssumptionsPriceControl_FO!AG$15","v":1.9422161683038813E-2},null,6.5491536458333612E-4,1.5122270009957164E-3,1.9216746589058727E-3,2.3405396129479623E-3,2.7690384609330202E-3,3.2073927824217345E-3,3.6558292533046886E-3,4.1145797630179511E-3,4.5838815344546183E-3,5.0639772466343283E-3]
[null,null,"Buildings",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",40,40,null,5.1215277777777998E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1215277777777998E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,null,6.4019097222222494E-4,1.4737796160130773E-3,1.8605749591503323E-3,2.2473703022875876E-3,2.6341656454248424E-3,3.0209609885620973E-3,3.4077563316993525E-3,3.7945516748366073E-3,4.1813470179738622E-3,4.5681423611111174E-3,null,{"$f":"+IF($K89=\"Ongoing\",AV89,IF(RIGHT($K89,2)=RIGHT(BR$39,2),SUM($AV89:AV89),0)+IF(RIGHT(BR$39,2)>RIGHT($K89,2),AV89,0))","v":5.1215277777777998E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($K89=\"Ongoing\",AX89,IF(RIGHT($K89,2)=RIGHT(BT$39,2),SUM($AV89:AX89),0)+IF(RIGHT(BT$39,2)>RIGHT($K89,2),AX89,0))","v":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},null,{"$f":"+O89*KeyAssumptionsPriceControl_FO!X$15","v":5.2393229166666888E-2},{"$f":"+P89*KeyAssumptionsPriceControl_FO!Y$15","v":1.619170174632353E-2},{"$f":"+Q89*KeyAssumptionsPriceControl_FO!Z$15","v":1.6564110886488969E-2},{"$f":"+R89*KeyAssumptionsPriceControl_FO!AA$15","v":1.6945085436878216E-2},{"$f":"+S89*KeyAssumptionsPriceControl_FO!AB$15","v":1.7334822401926412E-2},{"$f":"+T89*KeyAssumptionsPriceControl_FO!AC$15","v":1.7733523317170714E-2},{"$f":"+U89*KeyAssumptionsPriceControl_FO!AD$15","v":1.814139435346564E-2},{"$f":"+V89*KeyAssumptionsPriceControl_FO!AE$15","v":1.8558646423595351E-2},{"$f":"+W89*KeyAssumptionsPriceControl_FO!AF$15","v":1.8985495291338042E-2},{"$f":"+X89*KeyAssumptionsPriceControl_FO!AG$15","v":1.9422161683038813E-2},null,6.5491536458333612E-4,1.5122270009957164E-3,1.9216746589058727E-3,2.3405396129479623E-3,2.7690384609330202E-3,3.2073927824217345E-3,3.6558292533046886E-3,4.1145797630179511E-3,4.5838815344546183E-3,5.0639772466343283E-3]
[null,null,"Buildings",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2022-23",40,40,null,null,null,null,null,6.4593545751633993E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,6.4593545751633993E-2,0,0,0,0,0,null,0,0,0,0,8.074193218954249E-4,1.6148386437908498E-3,1.6148386437908498E-3,1.6148386437908498E-3,1.6148386437908498E-3,1.6148386437908498E-3,null,{"$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":6.4593545751633993E-2},{"$f":"+IF($K90=\"Ongoing\",BA90,IF(RIGHT($K90,2)=RIGHT(BW$39,2),SUM($AV90:BA90),0)+IF(RIGHT(BW$39,2)>RIGHT($K90,2),BA90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BB90,IF(RIGHT($K90,2)=RIGHT(BX$39,2),SUM($AV90:BB90),0)+IF(RIGHT(BX$39,2)>RIGHT($K90,2),BB90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BC90,IF(RIGHT($K90,2)=RIGHT(BY$39,2),SUM($AV90:BC90),0)+IF(RIGHT(BY$39,2)>RIGHT($K90,2),BC90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BD90,IF(RIGHT($K90,2)=RIGHT(BZ$39,2),SUM($AV90:BD90),0)+IF(RIGHT(BZ$39,2)>RIGHT($K90,2),BD90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BE90,IF(RIGHT($K90,2)=RIGHT(CA$39,2),SUM($AV90:BE90),0)+IF(RIGHT(CA$39,2)>RIGHT($K90,2),BE90,0))","v":0},null,{"$f":"+O90*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P90*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q90*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R90*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S90*KeyAssumptionsPriceControl_FO!AB$15","v":7.2371453262168012E-2},{"$f":"+T90*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U90*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V90*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W90*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X90*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,9.0464316577710017E-4,1.8092863315542003E-3,1.8092863315542003E-3,1.8092863315542003E-3,1.8092863315542003E-3,1.8092863315542003E-3]
[null,null,"Cathodic Protection",null,"Water","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",100,100,null,0.56806576797385622,null,0.11488970588235294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56806576797385622,0,0.11488970588235294,0,0,0,0,0,0,0,null,2.8403288398692809E-3,5.6806576797385619E-3,6.2551062091503263E-3,6.8295547385620915E-3,6.8295547385620915E-3,6.8295547385620915E-3,6.8295547385620915E-3,6.8295547385620915E-3,6.8295547385620915E-3,6.8295547385620915E-3,null,{"$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":0.56806576797385622},{"$f":"+IF($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":0.11488970588235294},{"$f":"+IF($K91=\"Ongoing\",AY91,IF(RIGHT($K91,2)=RIGHT(BU$39,2),SUM($AV91:AY91),0)+IF(RIGHT(BU$39,2)>RIGHT($K91,2),AY91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AZ91,IF(RIGHT($K91,2)=RIGHT(BV$39,2),SUM($AV91:AZ91),0)+IF(RIGHT(BV$39,2)>RIGHT($K91,2),AZ91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BA91,IF(RIGHT($K91,2)=RIGHT(BW$39,2),SUM($AV91:BA91),0)+IF(RIGHT(BW$39,2)>RIGHT($K91,2),BA91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BB91,IF(RIGHT($K91,2)=RIGHT(BX$39,2),SUM($AV91:BB91),0)+IF(RIGHT(BX$39,2)>RIGHT($K91,2),BB91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BC91,IF(RIGHT($K91,2)=RIGHT(BY$39,2),SUM($AV91:BC91),0)+IF(RIGHT(BY$39,2)>RIGHT($K91,2),BC91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BD91,IF(RIGHT($K91,2)=RIGHT(BZ$39,2),SUM($AV91:BD91),0)+IF(RIGHT(BZ$39,2)>RIGHT($K91,2),BD91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BE91,IF(RIGHT($K91,2)=RIGHT(CA$39,2),SUM($AV91:BE91),0)+IF(RIGHT(CA$39,2)>RIGHT($K91,2),BE91,0))","v":0},null,{"$f":"+O91*KeyAssumptionsPriceControl_FO!X$15","v":0.58113128063725483},{"$f":"+P91*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q91*KeyAssumptionsPriceControl_FO!Z$15","v":0.12300082341452202},{"$f":"+R91*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S91*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T91*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U91*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V91*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W91*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X91*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.9056564031862742E-3,5.8113128063725485E-3,6.4263169234451585E-3,7.0413210405177685E-3,7.0413210405177685E-3,7.0413210405177685E-3,7.0413210405177685E-3,7.0413210405177685E-3,7.0413210405177685E-3,7.0413210405177685E-3]
[null,null,"Coagulation",null,"Water","Renewals","Treatment","Other Capital expenditure",null,"Straight line","2020-21",20,20,null,null,null,0.1531862745098039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.1531862745098039,0,0,0,0,0,0,0,null,0,0,3.8296568627450974E-3,7.6593137254901949E-3,7.6593137254901949E-3,7.6593137254901949E-3,7.6593137254901949E-3,7.6593137254901949E-3,7.6593137254901949E-3,7.6593137254901949E-3,null,{"$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":0.1531862745098039},{"$f":"+IF($K92=\"Ongoing\",AY92,IF(RIGHT($K92,2)=RIGHT(BU$39,2),SUM($AV92:AY92),0)+IF(RIGHT(BU$39,2)>RIGHT($K92,2),AY92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AZ92,IF(RIGHT($K92,2)=RIGHT(BV$39,2),SUM($AV92:AZ92),0)+IF(RIGHT(BV$39,2)>RIGHT($K92,2),AZ92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BA92,IF(RIGHT($K92,2)=RIGHT(BW$39,2),SUM($AV92:BA92),0)+IF(RIGHT(BW$39,2)>RIGHT($K92,2),BA92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BB92,IF(RIGHT($K92,2)=RIGHT(BX$39,2),SUM($AV92:BB92),0)+IF(RIGHT(BX$39,2)>RIGHT($K92,2),BB92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BC92,IF(RIGHT($K92,2)=RIGHT(BY$39,2),SUM($AV92:BC92),0)+IF(RIGHT(BY$39,2)>RIGHT($K92,2),BC92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BD92,IF(RIGHT($K92,2)=RIGHT(BZ$39,2),SUM($AV92:BD92),0)+IF(RIGHT(BZ$39,2)>RIGHT($K92,2),BD92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BE92,IF(RIGHT($K92,2)=RIGHT(CA$39,2),SUM($AV92:BE92),0)+IF(RIGHT(CA$39,2)>RIGHT($K92,2),BE92,0))","v":0},null,{"$f":"+O92*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P92*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q92*KeyAssumptionsPriceControl_FO!Z$15","v":0.16400109788602935},{"$f":"+R92*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S92*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T92*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U92*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V92*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W92*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X92*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,4.100027447150734E-3,8.200054894301468E-3,8.200054894301468E-3,8.200054894301468E-3,8.200054894301468E-3,8.200054894301468E-3,8.200054894301468E-3,8.200054894301468E-3]
[null,null,"Computer Equipment",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,0.31913807189542498,7.9784517973855995E-2,0.191482843137255,0.1978656045751635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31913807189542498,7.9784517973855995E-2,0.191482843137255,0.1978656045751635,0,0,0,0,0,0,null,3.9892258986928122E-2,8.9757582720588244E-2,0.12366600285947713,0.17233455882352944,0.15717550040849676,0.10731017667483662,7.3401756535947743E-2,2.4733200571895438E-2,0,0,null,{"$f":"+IF($K93=\"Ongoing\",AV93,IF(RIGHT($K93,2)=RIGHT(BR$39,2),SUM($AV93:AV93),0)+IF(RIGHT(BR$39,2)>RIGHT($K93,2),AV93,0))","v":0.31913807189542498},{"$f":"+IF($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":7.9784517973855995E-2},{"$f":"+IF($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":0.191482843137255},{"$f":"+IF($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":0.1978656045751635},{"$f":"+IF($K93=\"Ongoing\",AZ93,IF(RIGHT($K93,2)=RIGHT(BV$39,2),SUM($AV93:AZ93),0)+IF(RIGHT(BV$39,2)>RIGHT($K93,2),AZ93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BA93,IF(RIGHT($K93,2)=RIGHT(BW$39,2),SUM($AV93:BA93),0)+IF(RIGHT(BW$39,2)>RIGHT($K93,2),BA93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BB93,IF(RIGHT($K93,2)=RIGHT(BX$39,2),SUM($AV93:BB93),0)+IF(RIGHT(BX$39,2)>RIGHT($K93,2),BB93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BC93,IF(RIGHT($K93,2)=RIGHT(BY$39,2),SUM($AV93:BC93),0)+IF(RIGHT(BY$39,2)>RIGHT($K93,2),BC93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BD93,IF(RIGHT($K93,2)=RIGHT(BZ$39,2),SUM($AV93:BD93),0)+IF(RIGHT(BZ$39,2)>RIGHT($K93,2),BD93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BE93,IF(RIGHT($K93,2)=RIGHT(CA$39,2),SUM($AV93:BE93),0)+IF(RIGHT(CA$39,2)>RIGHT($K93,2),BE93,0))","v":0},null,{"$f":"+O93*KeyAssumptionsPriceControl_FO!X$15","v":0.32647824754901972},{"$f":"+P93*KeyAssumptionsPriceControl_FO!Y$15","v":8.3496811810661528E-2},{"$f":"+Q93*KeyAssumptionsPriceControl_FO!Z$15","v":0.20500137235753682},{"$f":"+R93*KeyAssumptionsPriceControl_FO!AA$15","v":0.21670695071915214},{"$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$15","v":0},null,4.0809780943627465E-2,9.2056663363587615E-2,0.12811893638461241,0.18083247676919853,0.1671110646654651,0.11586418224550492,7.9801909224480133E-2,2.7088368839894017E-2,0,0]
[null,null,"Computer Equipment",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,0.31913807189542498,7.9784517973855995E-2,0.191482843137255,0.1978656045751635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31913807189542498,7.9784517973855995E-2,0.191482843137255,0.1978656045751635,0,0,0,0,0,0,null,3.9892258986928122E-2,8.9757582720588244E-2,0.12366600285947713,0.17233455882352944,0.15717550040849676,0.10731017667483662,7.3401756535947743E-2,2.4733200571895438E-2,0,0,null,{"$f":"+IF($K94=\"Ongoing\",AV94,IF(RIGHT($K94,2)=RIGHT(BR$39,2),SUM($AV94:AV94),0)+IF(RIGHT(BR$39,2)>RIGHT($K94,2),AV94,0))","v":0.31913807189542498},{"$f":"+IF($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":7.9784517973855995E-2},{"$f":"+IF($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":0.191482843137255},{"$f":"+IF($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":0.1978656045751635},{"$f":"+IF($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$15","v":0.32647824754901972},{"$f":"+P94*KeyAssumptionsPriceControl_FO!Y$15","v":8.3496811810661528E-2},{"$f":"+Q94*KeyAssumptionsPriceControl_FO!Z$15","v":0.20500137235753682},{"$f":"+R94*KeyAssumptionsPriceControl_FO!AA$15","v":0.21670695071915214},{"$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$15","v":0},null,4.0809780943627465E-2,9.2056663363587615E-2,0.12811893638461241,0.18083247676919853,0.1671110646654651,0.11586418224550492,7.9801909224480133E-2,2.7088368839894017E-2,0,0]
[null,null,"Computer Equipment",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,0.53462009803921495,0.36228553921568651,0.61121323529411997,0.20250000000000001,0.74550000000000005,0.10050000000000001,0.65600000000000003,0.63649999999999995,0.98150000000000004,0.16450000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53462009803921495,0.36228553921568651,0.61121323529411997,0.20250000000000001,0.74550000000000005,0.10050000000000001,0.65600000000000003,0.63649999999999995,0.98150000000000004,0.16450000000000001,null,6.6827512254901869E-2,0.17894071691176455,0.30062806372549034,0.4023422181372554,0.45401470588235349,0.4476515012254908,0.42052665441176501,0.48037500000000005,0.56412499999999999,0.60162499999999997,null,{"$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":0.53462009803921495},{"$f":"+IF($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":0.36228553921568651},{"$f":"+IF($K95=\"Ongoing\",AX95,IF(RIGHT($K95,2)=RIGHT(BT$39,2),SUM($AV95:AX95),0)+IF(RIGHT(BT$39,2)>RIGHT($K95,2),AX95,0))","v":0.61121323529411997},{"$f":"+IF($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":0.20250000000000001},{"$f":"+IF($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":0.74550000000000005},{"$f":"+IF($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":0.10050000000000001},{"$f":"+IF($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":0.65600000000000003},{"$f":"+IF($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":0.63649999999999995},{"$f":"+IF($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":0.98150000000000004},{"$f":"+IF($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":0.16450000000000001},null,{"$f":"+O95*KeyAssumptionsPriceControl_FO!X$15","v":0.54691636029411683},{"$f":"+P95*KeyAssumptionsPriceControl_FO!Y$15","v":0.37914232306985313},{"$f":"+Q95*KeyAssumptionsPriceControl_FO!Z$15","v":0.6543643805652597},{"$f":"+R95*KeyAssumptionsPriceControl_FO!AA$15","v":0.22178264693780245},{"$f":"+S95*KeyAssumptionsPriceControl_FO!AB$15","v":0.83526794789062087},{"$f":"+T95*KeyAssumptionsPriceControl_FO!AC$15","v":0.11519134892629987},{"$f":"+U95*KeyAssumptionsPriceControl_FO!AD$15","v":0.76918937281843502},{"$f":"+V95*KeyAssumptionsPriceControl_FO!AE$15","v":0.76349021893644708},{"$f":"+W95*KeyAssumptionsPriceControl_FO!AF$15","v":1.204400722440697},{"$f":"+X95*KeyAssumptionsPriceControl_FO!AG$15","v":0.20650103818120122},null,6.8364545036764604E-2,0.18412188045726086,0.31331021841164997,0.42282859684953272,0.48659537616632104,0.48964545284793992,0.47100470511164261,0.5530712756431202,0.66692631896171028,0.72448162693733242]
[null,null,"Computer Equipment",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,0.53462009803921495,0.36228553921568651,0.61121323529411997,0.20250000000000001,0.74550000000000005,0.10050000000000001,0.65600000000000003,0.63649999999999995,0.98150000000000004,0.16450000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53462009803921495,0.36228553921568651,0.61121323529411997,0.20250000000000001,0.74550000000000005,0.10050000000000001,0.65600000000000003,0.63649999999999995,0.98150000000000004,0.16450000000000001,null,6.6827512254901869E-2,0.17894071691176455,0.30062806372549034,0.4023422181372554,0.45401470588235349,0.4476515012254908,0.42052665441176501,0.48037500000000005,0.56412499999999999,0.60162499999999997,null,{"$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":0.53462009803921495},{"$f":"+IF($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":0.36228553921568651},{"$f":"+IF($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":0.61121323529411997},{"$f":"+IF($K96=\"Ongoing\",AY96,IF(RIGHT($K96,2)=RIGHT(BU$39,2),SUM($AV96:AY96),0)+IF(RIGHT(BU$39,2)>RIGHT($K96,2),AY96,0))","v":0.20250000000000001},{"$f":"+IF($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":0.74550000000000005},{"$f":"+IF($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":0.10050000000000001},{"$f":"+IF($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":0.65600000000000003},{"$f":"+IF($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":0.63649999999999995},{"$f":"+IF($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":0.98150000000000004},{"$f":"+IF($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":0.16450000000000001},null,{"$f":"+O96*KeyAssumptionsPriceControl_FO!X$15","v":0.54691636029411683},{"$f":"+P96*KeyAssumptionsPriceControl_FO!Y$15","v":0.37914232306985313},{"$f":"+Q96*KeyAssumptionsPriceControl_FO!Z$15","v":0.6543643805652597},{"$f":"+R96*KeyAssumptionsPriceControl_FO!AA$15","v":0.22178264693780245},{"$f":"+S96*KeyAssumptionsPriceControl_FO!AB$15","v":0.83526794789062087},{"$f":"+T96*KeyAssumptionsPriceControl_FO!AC$15","v":0.11519134892629987},{"$f":"+U96*KeyAssumptionsPriceControl_FO!AD$15","v":0.76918937281843502},{"$f":"+V96*KeyAssumptionsPriceControl_FO!AE$15","v":0.76349021893644708},{"$f":"+W96*KeyAssumptionsPriceControl_FO!AF$15","v":1.204400722440697},{"$f":"+X96*KeyAssumptionsPriceControl_FO!AG$15","v":0.20650103818120122},null,6.8364545036764604E-2,0.18412188045726086,0.31331021841164997,0.42282859684953272,0.48659537616632104,0.48964545284793992,0.47100470511164261,0.5530712756431202,0.66692631896171028,0.72448162693733242]
[null,null,"Depots",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2020-21",40,40,null,null,null,1.9148284313725498E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.9148284313725498E-2,0,0,0,0,0,0,0,null,0,0,2.3935355392156873E-4,4.7870710784313745E-4,4.7870710784313745E-4,4.7870710784313745E-4,4.7870710784313745E-4,4.7870710784313745E-4,4.7870710784313745E-4,4.7870710784313745E-4,null,{"$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":1.9148284313725498E-2},{"$f":"+IF($K97=\"Ongoing\",AY97,IF(RIGHT($K97,2)=RIGHT(BU$39,2),SUM($AV97:AY97),0)+IF(RIGHT(BU$39,2)>RIGHT($K97,2),AY97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AZ97,IF(RIGHT($K97,2)=RIGHT(BV$39,2),SUM($AV97:AZ97),0)+IF(RIGHT(BV$39,2)>RIGHT($K97,2),AZ97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BA97,IF(RIGHT($K97,2)=RIGHT(BW$39,2),SUM($AV97:BA97),0)+IF(RIGHT(BW$39,2)>RIGHT($K97,2),BA97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BB97,IF(RIGHT($K97,2)=RIGHT(BX$39,2),SUM($AV97:BB97),0)+IF(RIGHT(BX$39,2)>RIGHT($K97,2),BB97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BC97,IF(RIGHT($K97,2)=RIGHT(BY$39,2),SUM($AV97:BC97),0)+IF(RIGHT(BY$39,2)>RIGHT($K97,2),BC97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BD97,IF(RIGHT($K97,2)=RIGHT(BZ$39,2),SUM($AV97:BD97),0)+IF(RIGHT(BZ$39,2)>RIGHT($K97,2),BD97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BE97,IF(RIGHT($K97,2)=RIGHT(CA$39,2),SUM($AV97:BE97),0)+IF(RIGHT(CA$39,2)>RIGHT($K97,2),BE97,0))","v":0},null,{"$f":"+O97*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P97*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q97*KeyAssumptionsPriceControl_FO!Z$15","v":2.0500137235753679E-2},{"$f":"+R97*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S97*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T97*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U97*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V97*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W97*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X97*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,2.5625171544692098E-4,5.1250343089384197E-4,5.1250343089384197E-4,5.1250343089384197E-4,5.1250343089384197E-4,5.1250343089384197E-4,5.1250343089384197E-4,5.1250343089384197E-4]
[null,null,"Depots",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2020-21",40,40,null,null,null,1.9148284313725498E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.9148284313725498E-2,0,0,0,0,0,0,0,null,0,0,2.3935355392156873E-4,4.7870710784313745E-4,4.7870710784313745E-4,4.7870710784313745E-4,4.7870710784313745E-4,4.7870710784313745E-4,4.7870710784313745E-4,4.7870710784313745E-4,null,{"$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":1.9148284313725498E-2},{"$f":"+IF($K98=\"Ongoing\",AY98,IF(RIGHT($K98,2)=RIGHT(BU$39,2),SUM($AV98:AY98),0)+IF(RIGHT(BU$39,2)>RIGHT($K98,2),AY98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AZ98,IF(RIGHT($K98,2)=RIGHT(BV$39,2),SUM($AV98:AZ98),0)+IF(RIGHT(BV$39,2)>RIGHT($K98,2),AZ98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BA98,IF(RIGHT($K98,2)=RIGHT(BW$39,2),SUM($AV98:BA98),0)+IF(RIGHT(BW$39,2)>RIGHT($K98,2),BA98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BB98,IF(RIGHT($K98,2)=RIGHT(BX$39,2),SUM($AV98:BB98),0)+IF(RIGHT(BX$39,2)>RIGHT($K98,2),BB98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BC98,IF(RIGHT($K98,2)=RIGHT(BY$39,2),SUM($AV98:BC98),0)+IF(RIGHT(BY$39,2)>RIGHT($K98,2),BC98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BD98,IF(RIGHT($K98,2)=RIGHT(BZ$39,2),SUM($AV98:BD98),0)+IF(RIGHT(BZ$39,2)>RIGHT($K98,2),BD98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BE98,IF(RIGHT($K98,2)=RIGHT(CA$39,2),SUM($AV98:BE98),0)+IF(RIGHT(CA$39,2)>RIGHT($K98,2),BE98,0))","v":0},null,{"$f":"+O98*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P98*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q98*KeyAssumptionsPriceControl_FO!Z$15","v":2.0500137235753679E-2},{"$f":"+R98*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S98*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T98*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U98*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V98*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W98*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X98*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,2.5625171544692098E-4,5.1250343089384197E-4,5.1250343089384197E-4,5.1250343089384197E-4,5.1250343089384197E-4,5.1250343089384197E-4,5.1250343089384197E-4,5.1250343089384197E-4]
[null,null,"Disinfection System",null,"Sewerage","Renewals","Treatment","Other Capital expenditure",null,"Straight line","2022-23",20,20,null,null,null,null,null,2.553104575163399E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.553104575163399E-2,0,0,0,0,0,null,0,0,0,0,6.3827614379084979E-4,1.2765522875816996E-3,1.2765522875816996E-3,1.2765522875816996E-3,1.2765522875816996E-3,1.2765522875816996E-3,null,{"$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":2.553104575163399E-2},{"$f":"+IF($K99=\"Ongoing\",BA99,IF(RIGHT($K99,2)=RIGHT(BW$39,2),SUM($AV99:BA99),0)+IF(RIGHT(BW$39,2)>RIGHT($K99,2),BA99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BB99,IF(RIGHT($K99,2)=RIGHT(BX$39,2),SUM($AV99:BB99),0)+IF(RIGHT(BX$39,2)>RIGHT($K99,2),BB99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BC99,IF(RIGHT($K99,2)=RIGHT(BY$39,2),SUM($AV99:BC99),0)+IF(RIGHT(BY$39,2)>RIGHT($K99,2),BC99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BD99,IF(RIGHT($K99,2)=RIGHT(BZ$39,2),SUM($AV99:BD99),0)+IF(RIGHT(BZ$39,2)>RIGHT($K99,2),BD99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BE99,IF(RIGHT($K99,2)=RIGHT(CA$39,2),SUM($AV99:BE99),0)+IF(RIGHT(CA$39,2)>RIGHT($K99,2),BE99,0))","v":0},null,{"$f":"+O99*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P99*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q99*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R99*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S99*KeyAssumptionsPriceControl_FO!AB$15","v":2.8605317494928065E-2},{"$f":"+T99*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U99*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V99*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W99*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X99*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,7.1513293737320168E-4,1.4302658747464034E-3,1.4302658747464034E-3,1.4302658747464034E-3,1.4302658747464034E-3,1.4302658747464034E-3]
[null,null,"Disinfection System",null,"Water","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","2022-23",20,20,null,null,null,null,1.0850694444444446E-2,3.1913807189542481E-2,8.2975898692810454E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.0850694444444446E-2,3.1913807189542481E-2,8.2975898692810454E-2,0,0,0,0,null,0,0,0,0,1.0691125408496733E-3,4.2126225490196085E-3,6.2870200163398695E-3,6.2870200163398695E-3,6.2870200163398695E-3,6.2870200163398695E-3,null,{"$f":"+IF($K100=\"Ongoing\",AV100,IF(RIGHT($K100,2)=RIGHT(BR$39,2),SUM($AV100:AV100),0)+IF(RIGHT(BR$39,2)>RIGHT($K100,2),AV100,0))","v":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":4.2764501633986929E-2},{"$f":"+IF($K100=\"Ongoing\",BA100,IF(RIGHT($K100,2)=RIGHT(BW$39,2),SUM($AV100:BA100),0)+IF(RIGHT(BW$39,2)>RIGHT($K100,2),BA100,0))","v":8.2975898692810454E-2},{"$f":"+IF($K100=\"Ongoing\",BB100,IF(RIGHT($K100,2)=RIGHT(BX$39,2),SUM($AV100:BB100),0)+IF(RIGHT(BX$39,2)>RIGHT($K100,2),BB100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BC100,IF(RIGHT($K100,2)=RIGHT(BY$39,2),SUM($AV100:BC100),0)+IF(RIGHT(BY$39,2)>RIGHT($K100,2),BC100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BD100,IF(RIGHT($K100,2)=RIGHT(BZ$39,2),SUM($AV100:BD100),0)+IF(RIGHT(BZ$39,2)>RIGHT($K100,2),BD100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BE100,IF(RIGHT($K100,2)=RIGHT(CA$39,2),SUM($AV100:BE100),0)+IF(RIGHT(CA$39,2)>RIGHT($K100,2),BE100,0))","v":0},null,{"$f":"+O100*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P100*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q100*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R100*KeyAssumptionsPriceControl_FO!AA$15","v":1.1883929555566403E-2},{"$f":"+S100*KeyAssumptionsPriceControl_FO!AB$15","v":3.5756646868660077E-2},{"$f":"+T100*KeyAssumptionsPriceControl_FO!AC$15","v":9.5105529341262068E-2},{"$f":"+U100*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V100*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W100*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X100*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,2.9709823888916006E-4,1.4881126494948221E-3,4.7596670547428756E-3,7.1373052882744269E-3,7.1373052882744269E-3,7.1373052882744269E-3,7.1373052882744269E-3]
[null,null,"Disinfection System",null,"Water","Renewals","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",20,20,null,4.4679330065359478E-2,4.4679330065359478E-2,4.4679330065359478E-2,4.4679330065359478E-2,4.4679330065359478E-2,4.4679330065359478E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4679330065359478E-2,4.4679330065359478E-2,4.4679330065359478E-2,4.4679330065359478E-2,4.4679330065359478E-2,4.4679330065359478E-2,0,0,0,0,null,1.1169832516339869E-3,3.3509497549019606E-3,5.5849162581699339E-3,7.8188827614379085E-3,1.0052849264705881E-2,1.2286815767973856E-2,1.3403799019607842E-2,1.3403799019607842E-2,1.3403799019607842E-2,1.3403799019607842E-2,null,{"$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":4.4679330065359478E-2},{"$f":"+IF($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":4.4679330065359478E-2},{"$f":"+IF($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":4.4679330065359478E-2},{"$f":"+IF($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":4.4679330065359478E-2},{"$f":"+IF($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":4.4679330065359478E-2},{"$f":"+IF($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":4.4679330065359478E-2},{"$f":"+IF($K101=\"Ongoing\",BB101,IF(RIGHT($K101,2)=RIGHT(BX$39,2),SUM($AV101:BB101),0)+IF(RIGHT(BX$39,2)>RIGHT($K101,2),BB101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BC101,IF(RIGHT($K101,2)=RIGHT(BY$39,2),SUM($AV101:BC101),0)+IF(RIGHT(BY$39,2)>RIGHT($K101,2),BC101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BD101,IF(RIGHT($K101,2)=RIGHT(BZ$39,2),SUM($AV101:BD101),0)+IF(RIGHT(BZ$39,2)>RIGHT($K101,2),BD101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BE101,IF(RIGHT($K101,2)=RIGHT(CA$39,2),SUM($AV101:BE101),0)+IF(RIGHT(CA$39,2)>RIGHT($K101,2),BE101,0))","v":0},null,{"$f":"+O101*KeyAssumptionsPriceControl_FO!X$15","v":4.5706954656862739E-2},{"$f":"+P101*KeyAssumptionsPriceControl_FO!Y$15","v":4.6758214613970582E-2},{"$f":"+Q101*KeyAssumptionsPriceControl_FO!Z$15","v":4.7833653550091899E-2},{"$f":"+R101*KeyAssumptionsPriceControl_FO!AA$15","v":4.8933827581744006E-2},{"$f":"+S101*KeyAssumptionsPriceControl_FO!AB$15","v":5.0059305616124115E-2},{"$f":"+T101*KeyAssumptionsPriceControl_FO!AC$15","v":5.1210669645294957E-2},{"$f":"+U101*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V101*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W101*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X101*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.1426738664215685E-3,3.4543030981924014E-3,5.8190998022939634E-3,8.23828683058986E-3,1.0713115160536562E-2,1.324486454207204E-2,1.4525131283204415E-2,1.4525131283204415E-2,1.4525131283204415E-2,1.4525131283204415E-2]
[null,null,"Distribution Network",null,"Sewerage","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","2022-23",80,80,null,null,null,null,6.3827614379084963E-2,0.5106209150326797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,6.3827614379084963E-2,0.5106209150326797,0,0,0,0,0,null,0,0,0,0,3.5903033088235297E-3,7.1806066176470593E-3,7.1806066176470593E-3,7.1806066176470593E-3,7.1806066176470593E-3,7.1806066176470593E-3,null,{"$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":0.57444852941176472},{"$f":"+IF($K102=\"Ongoing\",BA102,IF(RIGHT($K102,2)=RIGHT(BW$39,2),SUM($AV102:BA102),0)+IF(RIGHT(BW$39,2)>RIGHT($K102,2),BA102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BB102,IF(RIGHT($K102,2)=RIGHT(BX$39,2),SUM($AV102:BB102),0)+IF(RIGHT(BX$39,2)>RIGHT($K102,2),BB102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BC102,IF(RIGHT($K102,2)=RIGHT(BY$39,2),SUM($AV102:BC102),0)+IF(RIGHT(BY$39,2)>RIGHT($K102,2),BC102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BD102,IF(RIGHT($K102,2)=RIGHT(BZ$39,2),SUM($AV102:BD102),0)+IF(RIGHT(BZ$39,2)>RIGHT($K102,2),BD102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BE102,IF(RIGHT($K102,2)=RIGHT(CA$39,2),SUM($AV102:BE102),0)+IF(RIGHT(CA$39,2)>RIGHT($K102,2),BE102,0))","v":0},null,{"$f":"+O102*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P102*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q102*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R102*KeyAssumptionsPriceControl_FO!AA$15","v":6.9905467973920013E-2},{"$f":"+S102*KeyAssumptionsPriceControl_FO!AB$15","v":0.57210634989856124},{"$f":"+T102*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U102*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V102*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W102*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X102*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,4.369091748370001E-4,4.4494830365400077E-3,8.0251477234060155E-3,8.0251477234060155E-3,8.0251477234060155E-3,8.0251477234060155E-3,8.0251477234060155E-3]
[null,null,"Electrical Equipment",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2020-21",15,15,null,null,0.11386846405228758,0.90737336601307184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.11386846405228758,0.90737336601307184,0,0,0,0,0,0,0,null,0,0,3.4041394335511982E-2,6.8082788671023964E-2,6.8082788671023964E-2,6.8082788671023964E-2,6.8082788671023964E-2,6.8082788671023964E-2,6.8082788671023964E-2,6.8082788671023964E-2,null,{"$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},{"$f":"+IF($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":1.0212418300653594},{"$f":"+IF($K103=\"Ongoing\",AY103,IF(RIGHT($K103,2)=RIGHT(BU$39,2),SUM($AV103:AY103),0)+IF(RIGHT(BU$39,2)>RIGHT($K103,2),AY103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AZ103,IF(RIGHT($K103,2)=RIGHT(BV$39,2),SUM($AV103:AZ103),0)+IF(RIGHT(BV$39,2)>RIGHT($K103,2),AZ103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BA103,IF(RIGHT($K103,2)=RIGHT(BW$39,2),SUM($AV103:BA103),0)+IF(RIGHT(BW$39,2)>RIGHT($K103,2),BA103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BB103,IF(RIGHT($K103,2)=RIGHT(BX$39,2),SUM($AV103:BB103),0)+IF(RIGHT(BX$39,2)>RIGHT($K103,2),BB103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BC103,IF(RIGHT($K103,2)=RIGHT(BY$39,2),SUM($AV103:BC103),0)+IF(RIGHT(BY$39,2)>RIGHT($K103,2),BC103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BD103,IF(RIGHT($K103,2)=RIGHT(BZ$39,2),SUM($AV103:BD103),0)+IF(RIGHT(BZ$39,2)>RIGHT($K103,2),BD103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BE103,IF(RIGHT($K103,2)=RIGHT(CA$39,2),SUM($AV103:BE103),0)+IF(RIGHT(CA$39,2)>RIGHT($K103,2),BE103,0))","v":0},null,{"$f":"+O103*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P103*KeyAssumptionsPriceControl_FO!Y$15","v":0.11916664981617645},{"$f":"+Q103*KeyAssumptionsPriceControl_FO!Z$15","v":0.97143316981158057},{"$f":"+R103*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S103*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T103*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U103*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V103*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W103*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X103*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,3.9722216605392151E-3,4.0325548981464447E-2,7.2706654641850471E-2,7.2706654641850471E-2,7.2706654641850471E-2,7.2706654641850471E-2,7.2706654641850471E-2,7.2706654641850471E-2,7.2706654641850471E-2]
[null,null,"Electrical Equipment",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2019-20",15,15,null,0.17156862745098039,0.53155637254901966,null,6.3827614379084975E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17156862745098039,0.53155637254901966,0,6.3827614379084975E-3,0,0,0,0,0,0,null,0,2.34375E-2,4.6875E-2,4.7087758714596951E-2,4.7300517429193903E-2,4.7300517429193903E-2,4.7300517429193903E-2,4.7300517429193903E-2,4.7300517429193903E-2,4.7300517429193903E-2,null,{"$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":0.703125},{"$f":"+IF($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":6.3827614379084975E-3},{"$f":"+IF($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$15","v":0.17551470588235293},{"$f":"+P104*KeyAssumptionsPriceControl_FO!Y$15","v":0.55628915900735287},{"$f":"+Q104*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R104*KeyAssumptionsPriceControl_FO!AA$15","v":6.9905467973920016E-3},{"$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$15","v":0},null,5.8504901960784311E-3,3.0243952359068623E-2,4.8786924325980391E-2,4.9019942552560127E-2,4.9252960779139855E-2,4.9252960779139855E-2,4.9252960779139855E-2,4.9252960779139855E-2,4.9252960779139855E-2,4.9252960779139855E-2]
[null,null,"Feeder Mains",null,"Water","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",100,100,null,6.3827614379084963E-2,null,0.11233660130718955,null,0.12765522875816993,0.67018995098039214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3827614379084963E-2,0,0.11233660130718955,0,0.12765522875816993,0.67018995098039214,0,0,0,0,null,3.1913807189542479E-4,6.3827614379084957E-4,1.1999591503267975E-3,1.7616421568627449E-3,2.3999183006535945E-3,6.3891441993464051E-3,9.7400939542483661E-3,9.7400939542483661E-3,9.7400939542483661E-3,9.7400939542483661E-3,null,{"$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":6.3827614379084963E-2},{"$f":"+IF($K105=\"Ongoing\",AW105,IF(RIGHT($K105,2)=RIGHT(BS$39,2),SUM($AV105:AW105),0)+IF(RIGHT(BS$39,2)>RIGHT($K105,2),AW105,0))","v":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":0.11233660130718955},{"$f":"+IF($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":0.12765522875816993},{"$f":"+IF($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":0.67018995098039214},{"$f":"+IF($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$15","v":6.5295649509803905E-2},{"$f":"+P105*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q105*KeyAssumptionsPriceControl_FO!Z$15","v":0.12026747178308821},{"$f":"+R105*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S105*KeyAssumptionsPriceControl_FO!AB$15","v":0.14302658747464031},{"$f":"+T105*KeyAssumptionsPriceControl_FO!AC$15","v":0.76816004467942434},{"$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$15","v":0},null,3.2647824754901953E-4,6.5295649509803906E-4,1.2542938540134802E-3,1.855631212928921E-3,2.5707641503021224E-3,7.1266973110724451E-3,1.0967497534469567E-2,1.0967497534469567E-2,1.0967497534469567E-2,1.0967497534469567E-2]
[null,null,"Feeder Mains",null,"Water","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2019-20",100,100,null,9.9571078431372556E-2,0.25935610702614381,null,0.25935610702614381,null,0.25935610702614381,null,0.25935610702614381,null,0.25935610702614381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9571078431372556E-2,0.25935610702614381,0,0.25935610702614381,0,0.25935610702614381,0,0.25935610702614381,0,0.25935610702614381,null,0,1.7946359272875817E-3,3.5892718545751635E-3,4.8860523897058823E-3,6.1828329248366006E-3,7.4796134599673198E-3,8.7763939950980391E-3,1.0073174530228757E-2,1.1369955065359478E-2,1.2666735600490196E-2,null,{"$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":0.35892718545751634},{"$f":"+IF($K106=\"Ongoing\",AX106,IF(RIGHT($K106,2)=RIGHT(BT$39,2),SUM($AV106:AX106),0)+IF(RIGHT(BT$39,2)>RIGHT($K106,2),AX106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AY106,IF(RIGHT($K106,2)=RIGHT(BU$39,2),SUM($AV106:AY106),0)+IF(RIGHT(BU$39,2)>RIGHT($K106,2),AY106,0))","v":0.25935610702614381},{"$f":"+IF($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":0.25935610702614381},{"$f":"+IF($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":0.25935610702614381},{"$f":"+IF($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":0.25935610702614381},null,{"$f":"+O106*KeyAssumptionsPriceControl_FO!X$15","v":0.10186121323529411},{"$f":"+P106*KeyAssumptionsPriceControl_FO!Y$15","v":0.27142368732996319},{"$f":"+Q106*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R106*KeyAssumptionsPriceControl_FO!AA$15","v":0.284052760077739},{"$f":"+S106*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T106*KeyAssumptionsPriceControl_FO!AC$15","v":0.29726945095139606},{"$f":"+U106*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V106*KeyAssumptionsPriceControl_FO!AE$15","v":0.31110110123471352},{"$f":"+W106*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X106*KeyAssumptionsPriceControl_FO!AG$15","v":0.32557632437406342},null,5.093060661764705E-4,2.3757305690027567E-3,3.7328490056525734E-3,5.1531128060412681E-3,6.5733766064299641E-3,8.0597238611869442E-3,9.5460711159439243E-3,1.1101576622117491E-2,1.265708212829106E-2,1.4284963750161377E-2]
[null,null,"Flowmeter",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2019-20",5,5,null,null,0.11233660130718955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.11233660130718955,0,0,0,0,0,0,0,0,null,{"$f":"IF($L107=0,0,\nIF($L107<=0.5,BR107,\nIF($J107=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L107)<LEFT($BG$39,4)*1,0,((OFFSET(BR107,0,-INT($L107+0.5),1,1))/$L107)*(IF($L107-INT($L107)>0.5,$L107-0.5-INT($L107),IF($L107-INT($L107)<=0.5,$L107-0.5-INT($L107)+1,0))))\n+BR107/$L107*0.5,\nIF($J107=\"Declining Balance\",-$BG$38,0))))","v":0},1.1233660130718954E-2,2.2467320261437908E-2,2.2467320261437908E-2,2.2467320261437908E-2,2.2467320261437908E-2,1.1233660130718954E-2,0,0,0,null,{"$f":"+IF($K107=\"Ongoing\",AV107,IF(RIGHT($K107,2)=RIGHT(BR$39,2),SUM($AV107:AV107),0)+IF(RIGHT(BR$39,2)>RIGHT($K107,2),AV107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AW107,IF(RIGHT($K107,2)=RIGHT(BS$39,2),SUM($AV107:AW107),0)+IF(RIGHT(BS$39,2)>RIGHT($K107,2),AW107,0))","v":0.11233660130718955},{"$f":"+IF($K107=\"Ongoing\",AX107,IF(RIGHT($K107,2)=RIGHT(BT$39,2),SUM($AV107:AX107),0)+IF(RIGHT(BT$39,2)>RIGHT($K107,2),AX107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AY107,IF(RIGHT($K107,2)=RIGHT(BU$39,2),SUM($AV107:AY107),0)+IF(RIGHT(BU$39,2)>RIGHT($K107,2),AY107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AZ107,IF(RIGHT($K107,2)=RIGHT(BV$39,2),SUM($AV107:AZ107),0)+IF(RIGHT(BV$39,2)>RIGHT($K107,2),AZ107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BA107,IF(RIGHT($K107,2)=RIGHT(BW$39,2),SUM($AV107:BA107),0)+IF(RIGHT(BW$39,2)>RIGHT($K107,2),BA107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BB107,IF(RIGHT($K107,2)=RIGHT(BX$39,2),SUM($AV107:BB107),0)+IF(RIGHT(BX$39,2)>RIGHT($K107,2),BB107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BC107,IF(RIGHT($K107,2)=RIGHT(BY$39,2),SUM($AV107:BC107),0)+IF(RIGHT(BY$39,2)>RIGHT($K107,2),BC107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BD107,IF(RIGHT($K107,2)=RIGHT(BZ$39,2),SUM($AV107:BD107),0)+IF(RIGHT(BZ$39,2)>RIGHT($K107,2),BD107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BE107,IF(RIGHT($K107,2)=RIGHT(CA$39,2),SUM($AV107:BE107),0)+IF(RIGHT(CA$39,2)>RIGHT($K107,2),BE107,0))","v":0},null,{"$f":"+O107*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P107*KeyAssumptionsPriceControl_FO!Y$15","v":0.11756351102941175},{"$f":"+Q107*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R107*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S107*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T107*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U107*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V107*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W107*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X107*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M107=0,0,\nIF($M107<=0.5,CC107,\nIF($J107=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M107)<LEFT($CN$39,4)*1,0,((OFFSET(CC107,0,-INT($M107+0.5),1,1))/$M107)*(IF($M107-INT($M107)>0.5,$M107-0.5-INT($M107),IF($M107-INT($M107)<=0.5,$M107-0.5-INT($M107)+1,0))))\n+CC107/$M107*0.5,\nIF($J107=\"Declining Balance\",-$CN$38,0))))","v":0},1.1756351102941175E-2,2.3512702205882349E-2,2.3512702205882349E-2,2.3512702205882349E-2,2.3512702205882349E-2,1.1756351102941175E-2,0,0,0]
[null,null,"Generator",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",20,20,null,null,null,0.10212418300653596,0.10212418300653596,0.11488970588235295,0.10212418300653596,0.20424836601307192,0.20424836601307192,3.0637254901960786,3.0637254901960786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.10212418300653596,0.10212418300653596,0.11488970588235295,0.10212418300653596,0.20424836601307192,0.20424836601307192,3.0637254901960786,3.0637254901960786,null,0,0,2.5531045751633992E-3,7.6593137254901975E-3,1.308466094771242E-2,1.8510008169934644E-2,2.6169321895424841E-2,3.6381740196078434E-2,0.1180810866013072,0.27126736111111116,null,{"$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":0.10212418300653596},{"$f":"+IF($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":0.10212418300653596},{"$f":"+IF($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":0.11488970588235295},{"$f":"+IF($K108=\"Ongoing\",BA108,IF(RIGHT($K108,2)=RIGHT(BW$39,2),SUM($AV108:BA108),0)+IF(RIGHT(BW$39,2)>RIGHT($K108,2),BA108,0))","v":0.10212418300653596},{"$f":"+IF($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":0.20424836601307192},{"$f":"+IF($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":0.20424836601307192},{"$f":"+IF($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":3.0637254901960786},{"$f":"+IF($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":3.0637254901960786},null,{"$f":"+O108*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P108*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q108*KeyAssumptionsPriceControl_FO!Z$15","v":0.10933406525735292},{"$f":"+R108*KeyAssumptionsPriceControl_FO!AA$15","v":0.11184874875827203},{"$f":"+S108*KeyAssumptionsPriceControl_FO!AB$15","v":0.12872392872717631},{"$f":"+T108*KeyAssumptionsPriceControl_FO!AC$15","v":0.11705295918924563},{"$f":"+U108*KeyAssumptionsPriceControl_FO!AD$15","v":0.23949035450119655},{"$f":"+V108*KeyAssumptionsPriceControl_FO!AE$15","v":0.24499863265472407},{"$f":"+W108*KeyAssumptionsPriceControl_FO!AF$15","v":3.7595040180867403},{"$f":"+X108*KeyAssumptionsPriceControl_FO!AG$15","v":3.8459726105027348},null,0,0,2.7333516314338229E-3,8.2629219818244476E-3,1.4277238918960655E-2,2.0421661116871204E-2,2.933524395913226E-2,4.1447468638030276E-2,0.14156003490656688,0.33169695062130378]
[null,null,"Generator",null,"Sewerage","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",20,20,null,5.106209150326798E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.106209150326798E-2,0,0,0,0,0,0,0,0,0,null,1.2765522875816996E-3,2.5531045751633992E-3,2.5531045751633992E-3,2.5531045751633992E-3,2.5531045751633992E-3,2.5531045751633992E-3,2.5531045751633992E-3,2.5531045751633992E-3,2.5531045751633992E-3,2.5531045751633992E-3,null,{"$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":5.106209150326798E-2},{"$f":"+IF($K109=\"Ongoing\",AW109,IF(RIGHT($K109,2)=RIGHT(BS$39,2),SUM($AV109:AW109),0)+IF(RIGHT(BS$39,2)>RIGHT($K109,2),AW109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AX109,IF(RIGHT($K109,2)=RIGHT(BT$39,2),SUM($AV109:AX109),0)+IF(RIGHT(BT$39,2)>RIGHT($K109,2),AX109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AY109,IF(RIGHT($K109,2)=RIGHT(BU$39,2),SUM($AV109:AY109),0)+IF(RIGHT(BU$39,2)>RIGHT($K109,2),AY109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AZ109,IF(RIGHT($K109,2)=RIGHT(BV$39,2),SUM($AV109:AZ109),0)+IF(RIGHT(BV$39,2)>RIGHT($K109,2),AZ109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BA109,IF(RIGHT($K109,2)=RIGHT(BW$39,2),SUM($AV109:BA109),0)+IF(RIGHT(BW$39,2)>RIGHT($K109,2),BA109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BB109,IF(RIGHT($K109,2)=RIGHT(BX$39,2),SUM($AV109:BB109),0)+IF(RIGHT(BX$39,2)>RIGHT($K109,2),BB109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BC109,IF(RIGHT($K109,2)=RIGHT(BY$39,2),SUM($AV109:BC109),0)+IF(RIGHT(BY$39,2)>RIGHT($K109,2),BC109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BD109,IF(RIGHT($K109,2)=RIGHT(BZ$39,2),SUM($AV109:BD109),0)+IF(RIGHT(BZ$39,2)>RIGHT($K109,2),BD109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BE109,IF(RIGHT($K109,2)=RIGHT(CA$39,2),SUM($AV109:BE109),0)+IF(RIGHT(CA$39,2)>RIGHT($K109,2),BE109,0))","v":0},null,{"$f":"+O109*KeyAssumptionsPriceControl_FO!X$15","v":5.2236519607843139E-2},{"$f":"+P109*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q109*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R109*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S109*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T109*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U109*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V109*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W109*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X109*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.3059129901960786E-3,2.6118259803921571E-3,2.6118259803921571E-3,2.6118259803921571E-3,2.6118259803921571E-3,2.6118259803921571E-3,2.6118259803921571E-3,2.6118259803921571E-3,2.6118259803921571E-3,2.6118259803921571E-3]
[null,null,"Generator",null,"Sewerage","Renewals","Treatment","Other Capital expenditure",null,"Straight line","2022-23",20,20,null,null,null,null,null,5.7444852941176475E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"+S110-AD110-AO110","v":5.7444852941176475E-2},0,0,0,0,0,null,0,0,0,0,1.4361213235294119E-3,2.8722426470588237E-3,2.8722426470588237E-3,2.8722426470588237E-3,2.8722426470588237E-3,2.8722426470588237E-3,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":5.7444852941176475E-2},{"$f":"+IF($K110=\"Ongoing\",BA110,IF(RIGHT($K110,2)=RIGHT(BW$39,2),SUM($AV110:BA110),0)+IF(RIGHT(BW$39,2)>RIGHT($K110,2),BA110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BB110,IF(RIGHT($K110,2)=RIGHT(BX$39,2),SUM($AV110:BB110),0)+IF(RIGHT(BX$39,2)>RIGHT($K110,2),BB110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BC110,IF(RIGHT($K110,2)=RIGHT(BY$39,2),SUM($AV110:BC110),0)+IF(RIGHT(BY$39,2)>RIGHT($K110,2),BC110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BD110,IF(RIGHT($K110,2)=RIGHT(BZ$39,2),SUM($AV110:BD110),0)+IF(RIGHT(BZ$39,2)>RIGHT($K110,2),BD110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BE110,IF(RIGHT($K110,2)=RIGHT(CA$39,2),SUM($AV110:BE110),0)+IF(RIGHT(CA$39,2)>RIGHT($K110,2),BE110,0))","v":0},null,{"$f":"+O110*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P110*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q110*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R110*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S110*KeyAssumptionsPriceControl_FO!AB$15","v":6.4361964363588153E-2},{"$f":"+T110*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U110*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V110*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W110*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X110*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,1.6090491090897038E-3,3.2180982181794077E-3,3.2180982181794077E-3,3.2180982181794077E-3,3.2180982181794077E-3,3.2180982181794077E-3]
[null,null,"Instrumentation",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,3.1913807189542502E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,3.1913807189542502E-2,0,0,0,null,2.1275871459695002E-3,6.3827614379085001E-3,1.0637935729847501E-2,1.4893110021786501E-2,1.9148284313725502E-2,2.3403458605664503E-2,2.6594839324618754E-2,2.7658632897603504E-2,2.7658632897603504E-2,2.7658632897603504E-2,null,{"$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":6.3827614379085004E-2},{"$f":"+IF($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":6.3827614379085004E-2},{"$f":"+IF($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":6.3827614379085004E-2},{"$f":"+IF($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":6.3827614379085004E-2},{"$f":"+IF($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":6.3827614379085004E-2},{"$f":"+IF($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":6.3827614379085004E-2},{"$f":"+IF($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":3.1913807189542502E-2},{"$f":"+IF($K111=\"Ongoing\",BC111,IF(RIGHT($K111,2)=RIGHT(BY$39,2),SUM($AV111:BC111),0)+IF(RIGHT(BY$39,2)>RIGHT($K111,2),BC111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BD111,IF(RIGHT($K111,2)=RIGHT(BZ$39,2),SUM($AV111:BD111),0)+IF(RIGHT(BZ$39,2)>RIGHT($K111,2),BD111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BE111,IF(RIGHT($K111,2)=RIGHT(CA$39,2),SUM($AV111:BE111),0)+IF(RIGHT(CA$39,2)>RIGHT($K111,2),BE111,0))","v":0},null,{"$f":"+O111*KeyAssumptionsPriceControl_FO!X$15","v":6.529564950980396E-2},{"$f":"+P111*KeyAssumptionsPriceControl_FO!Y$15","v":6.6797449448529445E-2},{"$f":"+Q111*KeyAssumptionsPriceControl_FO!Z$15","v":6.8333790785845602E-2},{"$f":"+R111*KeyAssumptionsPriceControl_FO!AA$15","v":6.9905467973920055E-2},{"$f":"+S111*KeyAssumptionsPriceControl_FO!AB$15","v":7.1513293737320197E-2},{"$f":"+T111*KeyAssumptionsPriceControl_FO!AC$15","v":7.3158099493278561E-2},{"$f":"+U111*KeyAssumptionsPriceControl_FO!AD$15","v":3.7420367890811976E-2},{"$f":"+V111*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W111*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X111*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.1765216503267988E-3,6.5796249489379118E-3,1.1083999623417081E-2,1.5691974915409267E-2,2.0405933639117274E-2,2.5228313413470569E-2,2.8914262326273584E-2,3.0161607922633987E-2,3.0161607922633987E-2,3.0161607922633987E-2]
[null,null,"Instrumentation",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,3.1913807189542502E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,6.3827614379085004E-2,3.1913807189542502E-2,0,0,0,null,2.1275871459695002E-3,6.3827614379085001E-3,1.0637935729847501E-2,1.4893110021786501E-2,1.9148284313725502E-2,2.3403458605664503E-2,2.6594839324618754E-2,2.7658632897603504E-2,2.7658632897603504E-2,2.7658632897603504E-2,null,{"$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":6.3827614379085004E-2},{"$f":"+IF($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":6.3827614379085004E-2},{"$f":"+IF($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":6.3827614379085004E-2},{"$f":"+IF($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":6.3827614379085004E-2},{"$f":"+IF($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":6.3827614379085004E-2},{"$f":"+IF($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":6.3827614379085004E-2},{"$f":"+IF($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":3.1913807189542502E-2},{"$f":"+IF($K112=\"Ongoing\",BC112,IF(RIGHT($K112,2)=RIGHT(BY$39,2),SUM($AV112:BC112),0)+IF(RIGHT(BY$39,2)>RIGHT($K112,2),BC112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BD112,IF(RIGHT($K112,2)=RIGHT(BZ$39,2),SUM($AV112:BD112),0)+IF(RIGHT(BZ$39,2)>RIGHT($K112,2),BD112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BE112,IF(RIGHT($K112,2)=RIGHT(CA$39,2),SUM($AV112:BE112),0)+IF(RIGHT(CA$39,2)>RIGHT($K112,2),BE112,0))","v":0},null,{"$f":"+O112*KeyAssumptionsPriceControl_FO!X$15","v":6.529564950980396E-2},{"$f":"+P112*KeyAssumptionsPriceControl_FO!Y$15","v":6.6797449448529445E-2},{"$f":"+Q112*KeyAssumptionsPriceControl_FO!Z$15","v":6.8333790785845602E-2},{"$f":"+R112*KeyAssumptionsPriceControl_FO!AA$15","v":6.9905467973920055E-2},{"$f":"+S112*KeyAssumptionsPriceControl_FO!AB$15","v":7.1513293737320197E-2},{"$f":"+T112*KeyAssumptionsPriceControl_FO!AC$15","v":7.3158099493278561E-2},{"$f":"+U112*KeyAssumptionsPriceControl_FO!AD$15","v":3.7420367890811976E-2},{"$f":"+V112*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W112*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X112*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.1765216503267988E-3,6.5796249489379118E-3,1.1083999623417081E-2,1.5691974915409267E-2,2.0405933639117274E-2,2.5228313413470569E-2,2.8914262326273584E-2,3.0161607922633987E-2,3.0161607922633987E-2,3.0161607922633987E-2]
[null,null,"Instrumentation",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2018-19",15,15,null,0.21343954248366012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21343954248366012,0,0,0,0,0,0,0,0,0,null,7.1146514161220037E-3,1.4229302832244007E-2,1.4229302832244007E-2,1.4229302832244007E-2,1.4229302832244007E-2,1.4229302832244007E-2,1.4229302832244007E-2,1.4229302832244007E-2,1.4229302832244007E-2,1.4229302832244007E-2,null,{"$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":0.21343954248366012},{"$f":"+IF($K113=\"Ongoing\",AW113,IF(RIGHT($K113,2)=RIGHT(BS$39,2),SUM($AV113:AW113),0)+IF(RIGHT(BS$39,2)>RIGHT($K113,2),AW113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AX113,IF(RIGHT($K113,2)=RIGHT(BT$39,2),SUM($AV113:AX113),0)+IF(RIGHT(BT$39,2)>RIGHT($K113,2),AX113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AY113,IF(RIGHT($K113,2)=RIGHT(BU$39,2),SUM($AV113:AY113),0)+IF(RIGHT(BU$39,2)>RIGHT($K113,2),AY113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AZ113,IF(RIGHT($K113,2)=RIGHT(BV$39,2),SUM($AV113:AZ113),0)+IF(RIGHT(BV$39,2)>RIGHT($K113,2),AZ113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BA113,IF(RIGHT($K113,2)=RIGHT(BW$39,2),SUM($AV113:BA113),0)+IF(RIGHT(BW$39,2)>RIGHT($K113,2),BA113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BB113,IF(RIGHT($K113,2)=RIGHT(BX$39,2),SUM($AV113:BB113),0)+IF(RIGHT(BX$39,2)>RIGHT($K113,2),BB113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BC113,IF(RIGHT($K113,2)=RIGHT(BY$39,2),SUM($AV113:BC113),0)+IF(RIGHT(BY$39,2)>RIGHT($K113,2),BC113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BD113,IF(RIGHT($K113,2)=RIGHT(BZ$39,2),SUM($AV113:BD113),0)+IF(RIGHT(BZ$39,2)>RIGHT($K113,2),BD113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BE113,IF(RIGHT($K113,2)=RIGHT(CA$39,2),SUM($AV113:BE113),0)+IF(RIGHT(CA$39,2)>RIGHT($K113,2),BE113,0))","v":0},null,{"$f":"+O113*KeyAssumptionsPriceControl_FO!X$15","v":0.21834865196078429},{"$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$15","v":0},null,7.2782883986928096E-3,1.4556576797385619E-2,1.4556576797385619E-2,1.4556576797385619E-2,1.4556576797385619E-2,1.4556576797385619E-2,1.4556576797385619E-2,1.4556576797385619E-2,1.4556576797385619E-2,1.4556576797385619E-2]
[null,null,"Intangibles - Software",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,9.9571078431372501E-2,0.114889705882353,0.14042075163398701,3.8296568627450997E-2,3.8296568627450997E-2,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9571078431372501E-2,0.114889705882353,0.14042075163398701,3.8296568627450997E-2,3.8296568627450997E-2,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,null,1.2446384803921563E-2,3.9253982843137247E-2,7.1167790032679756E-2,9.3507455065359513E-2,9.0635212418300692E-2,6.9427185457516374E-2,3.9138378267973881E-2,1.8423713235294122E-2,1.0474571078431374E-2,6.4999999999999997E-3,null,{"$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":9.9571078431372501E-2},{"$f":"+IF($K114=\"Ongoing\",AW114,IF(RIGHT($K114,2)=RIGHT(BS$39,2),SUM($AV114:AW114),0)+IF(RIGHT(BS$39,2)>RIGHT($K114,2),AW114,0))","v":0.114889705882353},{"$f":"+IF($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":0.14042075163398701},{"$f":"+IF($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":3.8296568627450997E-2},{"$f":"+IF($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":3.8296568627450997E-2},{"$f":"+IF($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":6.4999999999999997E-3},{"$f":"+IF($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":6.4999999999999997E-3},{"$f":"+IF($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":6.4999999999999997E-3},{"$f":"+IF($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":6.4999999999999997E-3},{"$f":"+IF($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":6.4999999999999997E-3},null,{"$f":"+O114*KeyAssumptionsPriceControl_FO!X$15","v":0.10186121323529405},{"$f":"+P114*KeyAssumptionsPriceControl_FO!Y$15","v":0.12023540900735298},{"$f":"+Q114*KeyAssumptionsPriceControl_FO!Z$15","v":0.15033433972886034},{"$f":"+R114*KeyAssumptionsPriceControl_FO!AA$15","v":4.1943280784352027E-2},{"$f":"+S114*KeyAssumptionsPriceControl_FO!AB$15","v":4.2907976242392114E-2},{"$f":"+T114*KeyAssumptionsPriceControl_FO!AC$15","v":7.4501867464771051E-3},{"$f":"+U114*KeyAssumptionsPriceControl_FO!AD$15","v":7.621541041646078E-3},{"$f":"+V114*KeyAssumptionsPriceControl_FO!AE$15","v":7.796836485603937E-3},{"$f":"+W114*KeyAssumptionsPriceControl_FO!AF$15","v":7.9761637247728265E-3},{"$f":"+X114*KeyAssumptionsPriceControl_FO!AG$15","v":8.1596154904426017E-3},null,1.2732651654411757E-2,4.0494729434742638E-2,7.4315948026769302E-2,9.8350650590920852E-2,9.6224406064852108E-2,7.4757098658129878E-2,4.2819846039618616E-2,2.071244066637332E-2,1.2077658564327397E-2,7.7998605926206735E-3]
[null,null,"Intangibles - Software",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,9.9571078431372501E-2,0.114889705882353,0.14042075163398701,3.8296568627450997E-2,3.8296568627450997E-2,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9571078431372501E-2,0.114889705882353,0.14042075163398701,3.8296568627450997E-2,3.8296568627450997E-2,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,null,1.2446384803921563E-2,3.9253982843137247E-2,7.1167790032679756E-2,9.3507455065359513E-2,9.0635212418300692E-2,6.9427185457516374E-2,3.9138378267973881E-2,1.8423713235294122E-2,1.0474571078431374E-2,6.4999999999999997E-3,null,{"$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":9.9571078431372501E-2},{"$f":"+IF($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":0.114889705882353},{"$f":"+IF($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":0.14042075163398701},{"$f":"+IF($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":3.8296568627450997E-2},{"$f":"+IF($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":3.8296568627450997E-2},{"$f":"+IF($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":6.4999999999999997E-3},{"$f":"+IF($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":6.4999999999999997E-3},{"$f":"+IF($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":6.4999999999999997E-3},{"$f":"+IF($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":6.4999999999999997E-3},{"$f":"+IF($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":6.4999999999999997E-3},null,{"$f":"+O115*KeyAssumptionsPriceControl_FO!X$15","v":0.10186121323529405},{"$f":"+P115*KeyAssumptionsPriceControl_FO!Y$15","v":0.12023540900735298},{"$f":"+Q115*KeyAssumptionsPriceControl_FO!Z$15","v":0.15033433972886034},{"$f":"+R115*KeyAssumptionsPriceControl_FO!AA$15","v":4.1943280784352027E-2},{"$f":"+S115*KeyAssumptionsPriceControl_FO!AB$15","v":4.2907976242392114E-2},{"$f":"+T115*KeyAssumptionsPriceControl_FO!AC$15","v":7.4501867464771051E-3},{"$f":"+U115*KeyAssumptionsPriceControl_FO!AD$15","v":7.621541041646078E-3},{"$f":"+V115*KeyAssumptionsPriceControl_FO!AE$15","v":7.796836485603937E-3},{"$f":"+W115*KeyAssumptionsPriceControl_FO!AF$15","v":7.9761637247728265E-3},{"$f":"+X115*KeyAssumptionsPriceControl_FO!AG$15","v":8.1596154904426017E-3},null,1.2732651654411757E-2,4.0494729434742638E-2,7.4315948026769302E-2,9.8350650590920852E-2,9.6224406064852108E-2,7.4757098658129878E-2,4.2819846039618616E-2,2.071244066637332E-2,1.2077658564327397E-2,7.7998605926206735E-3]
[null,null,"Irrigator",null,"Sewerage","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","2020-21",20,20,null,null,null,5.106209150326798E-2,4.4679330065359478E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.106209150326798E-2,4.4679330065359478E-2,0,0,0,0,0,0,null,0,0,1.2765522875816996E-3,3.670087826797386E-3,4.7870710784313729E-3,4.7870710784313729E-3,4.7870710784313729E-3,4.7870710784313729E-3,4.7870710784313729E-3,4.7870710784313729E-3,null,{"$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":5.106209150326798E-2},{"$f":"+IF($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":4.4679330065359478E-2},{"$f":"+IF($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$15","v":5.4667032628676462E-2},{"$f":"+R116*KeyAssumptionsPriceControl_FO!AA$15","v":4.8933827581744006E-2},{"$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$15","v":0},null,0,0,1.3666758157169115E-3,3.9566973209774229E-3,5.1800430105210238E-3,5.1800430105210238E-3,5.1800430105210238E-3,5.1800430105210238E-3,5.1800430105210238E-3,5.1800430105210238E-3]
[null,null,"Irrigator",null,"Sewerage","Renewals","Treatment","Other Capital expenditure",null,"Straight line","2020-21",20,20,null,0.19403594771241831,null,0.2170138888888889,0.2170138888888889,0.44679330065359485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19403594771241831,0,0.2170138888888889,0.2170138888888889,0.44679330065359485,0,0,0,0,0,null,0,0,1.0276245915032681E-2,2.5977839052287587E-2,4.2573018790849682E-2,5.3742851307189553E-2,5.3742851307189553E-2,5.3742851307189553E-2,5.3742851307189553E-2,5.3742851307189553E-2,null,{"$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":0.41104983660130723},{"$f":"+IF($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":0.2170138888888889},{"$f":"+IF($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":0.44679330065359485},{"$f":"+IF($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$15","v":0.19849877450980391},{"$f":"+P117*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q117*KeyAssumptionsPriceControl_FO!Z$15","v":0.23233488867187493},{"$f":"+R117*KeyAssumptionsPriceControl_FO!AA$15","v":0.23767859111132805},{"$f":"+S117*KeyAssumptionsPriceControl_FO!AB$15","v":0.50059305616124117},{"$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$15","v":0},null,4.9624693627450976E-3,9.9249387254901952E-3,1.5733310942287068E-2,2.7483647936867139E-2,4.5940439118681377E-2,5.8455265522712407E-2,5.8455265522712407E-2,5.8455265522712407E-2,5.8455265522712407E-2,5.8455265522712407E-2]
[null,null,"Lagoon",null,"Sewerage","Renewals","Treatment","Other Capital expenditure",null,"Straight line","2022-23",40,40,null,null,null,null,null,0.37581699346405234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.37581699346405234,0,0,0,0,0,null,0,0,0,0,4.6977124183006543E-3,9.3954248366013085E-3,9.3954248366013085E-3,9.3954248366013085E-3,9.3954248366013085E-3,9.3954248366013085E-3,null,{"$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":0.37581699346405234},{"$f":"+IF($K118=\"Ongoing\",BA118,IF(RIGHT($K118,2)=RIGHT(BW$39,2),SUM($AV118:BA118),0)+IF(RIGHT(BW$39,2)>RIGHT($K118,2),BA118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BB118,IF(RIGHT($K118,2)=RIGHT(BX$39,2),SUM($AV118:BB118),0)+IF(RIGHT(BX$39,2)>RIGHT($K118,2),BB118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BC118,IF(RIGHT($K118,2)=RIGHT(BY$39,2),SUM($AV118:BC118),0)+IF(RIGHT(BY$39,2)>RIGHT($K118,2),BC118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BD118,IF(RIGHT($K118,2)=RIGHT(BZ$39,2),SUM($AV118:BD118),0)+IF(RIGHT(BZ$39,2)>RIGHT($K118,2),BD118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BE118,IF(RIGHT($K118,2)=RIGHT(CA$39,2),SUM($AV118:BE118),0)+IF(RIGHT(CA$39,2)>RIGHT($K118,2),BE118,0))","v":0},null,{"$f":"+O118*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P118*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q118*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R118*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S118*KeyAssumptionsPriceControl_FO!AB$15","v":0.42107027352534115},{"$f":"+T118*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U118*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V118*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W118*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X118*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,5.2633784190667648E-3,1.052675683813353E-2,1.052675683813353E-2,1.052675683813353E-2,1.052675683813353E-2,1.052675683813353E-2]
[null,null,"Land",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2021-22",100,100,null,null,null,null,6.3827614379084963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,6.3827614379084963E-2,0,0,0,0,0,0,null,0,0,0,3.1913807189542479E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,null,{"$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":6.3827614379084963E-2},{"$f":"+IF($K119=\"Ongoing\",AZ119,IF(RIGHT($K119,2)=RIGHT(BV$39,2),SUM($AV119:AZ119),0)+IF(RIGHT(BV$39,2)>RIGHT($K119,2),AZ119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BA119,IF(RIGHT($K119,2)=RIGHT(BW$39,2),SUM($AV119:BA119),0)+IF(RIGHT(BW$39,2)>RIGHT($K119,2),BA119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BB119,IF(RIGHT($K119,2)=RIGHT(BX$39,2),SUM($AV119:BB119),0)+IF(RIGHT(BX$39,2)>RIGHT($K119,2),BB119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BC119,IF(RIGHT($K119,2)=RIGHT(BY$39,2),SUM($AV119:BC119),0)+IF(RIGHT(BY$39,2)>RIGHT($K119,2),BC119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BD119,IF(RIGHT($K119,2)=RIGHT(BZ$39,2),SUM($AV119:BD119),0)+IF(RIGHT(BZ$39,2)>RIGHT($K119,2),BD119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BE119,IF(RIGHT($K119,2)=RIGHT(CA$39,2),SUM($AV119:BE119),0)+IF(RIGHT(CA$39,2)>RIGHT($K119,2),BE119,0))","v":0},null,{"$f":"+O119*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P119*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q119*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R119*KeyAssumptionsPriceControl_FO!AA$15","v":6.9905467973920013E-2},{"$f":"+S119*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T119*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U119*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V119*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W119*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X119*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,3.4952733986960005E-4,6.990546797392001E-4,6.990546797392001E-4,6.990546797392001E-4,6.990546797392001E-4,6.990546797392001E-4,6.990546797392001E-4]
[null,null,"Land",null,"Sewerage","Renewals","Treatment","Other Capital expenditure",null,"Straight line","2018-19",100,100,null,6.3827614379084963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3827614379084963E-2,0,0,0,0,0,0,0,0,0,null,3.1913807189542479E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,null,{"$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":6.3827614379084963E-2},{"$f":"+IF($K120=\"Ongoing\",AW120,IF(RIGHT($K120,2)=RIGHT(BS$39,2),SUM($AV120:AW120),0)+IF(RIGHT(BS$39,2)>RIGHT($K120,2),AW120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AX120,IF(RIGHT($K120,2)=RIGHT(BT$39,2),SUM($AV120:AX120),0)+IF(RIGHT(BT$39,2)>RIGHT($K120,2),AX120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AY120,IF(RIGHT($K120,2)=RIGHT(BU$39,2),SUM($AV120:AY120),0)+IF(RIGHT(BU$39,2)>RIGHT($K120,2),AY120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AZ120,IF(RIGHT($K120,2)=RIGHT(BV$39,2),SUM($AV120:AZ120),0)+IF(RIGHT(BV$39,2)>RIGHT($K120,2),AZ120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BA120,IF(RIGHT($K120,2)=RIGHT(BW$39,2),SUM($AV120:BA120),0)+IF(RIGHT(BW$39,2)>RIGHT($K120,2),BA120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BB120,IF(RIGHT($K120,2)=RIGHT(BX$39,2),SUM($AV120:BB120),0)+IF(RIGHT(BX$39,2)>RIGHT($K120,2),BB120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BC120,IF(RIGHT($K120,2)=RIGHT(BY$39,2),SUM($AV120:BC120),0)+IF(RIGHT(BY$39,2)>RIGHT($K120,2),BC120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BD120,IF(RIGHT($K120,2)=RIGHT(BZ$39,2),SUM($AV120:BD120),0)+IF(RIGHT(BZ$39,2)>RIGHT($K120,2),BD120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BE120,IF(RIGHT($K120,2)=RIGHT(CA$39,2),SUM($AV120:BE120),0)+IF(RIGHT(CA$39,2)>RIGHT($K120,2),BE120,0))","v":0},null,{"$f":"+O120*KeyAssumptionsPriceControl_FO!X$15","v":6.5295649509803905E-2},{"$f":"+P120*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q120*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R120*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S120*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T120*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U120*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V120*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W120*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X120*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,3.2647824754901953E-4,6.5295649509803906E-4,6.5295649509803906E-4,6.5295649509803906E-4,6.5295649509803906E-4,6.5295649509803906E-4,6.5295649509803906E-4,6.5295649509803906E-4,6.5295649509803906E-4,6.5295649509803906E-4]
[null,null,"Land",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2023-24",100,100,null,null,null,null,null,null,6.3827614379084963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,6.3827614379084963E-2,0,0,0,0,null,0,0,0,0,{"$f":"IF($L121=0,0,\nIF($L121<=0.5,BV121,\nIF(AND($J121=\"straight line\",$L121<1.51),(BU121-((BU121/$L121)*0.5))+BV121/$L121*0.5,\nIF($J121=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L121)<LEFT($BG$39,4)*1,0,((OFFSET(BV121,0,-INT($L121+0.5),1,1))/$L121)*(IF($L121-INT($L121)>0.5,$L121-0.5-INT($L121),IF($L121-INT($L121)<=0.5,$L121-0.5-INT($L121)+1,0))))\n+BV121/$L121*0.5\n+SUM(OFFSET(BV121,0,MAX(-INT($L121+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L121+(0.5-(10^-12))),BK$40)-1))*1/$L121,\nIF($J121=\"Declining Balance\",-$BG$38,0)))))","v":0},3.1913807189542479E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,6.3827614379084957E-4,null,{"$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":6.3827614379084963E-2},{"$f":"+IF($K121=\"Ongoing\",BB121,IF(RIGHT($K121,2)=RIGHT(BX$39,2),SUM($AV121:BB121),0)+IF(RIGHT(BX$39,2)>RIGHT($K121,2),BB121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BC121,IF(RIGHT($K121,2)=RIGHT(BY$39,2),SUM($AV121:BC121),0)+IF(RIGHT(BY$39,2)>RIGHT($K121,2),BC121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BD121,IF(RIGHT($K121,2)=RIGHT(BZ$39,2),SUM($AV121:BD121),0)+IF(RIGHT(BZ$39,2)>RIGHT($K121,2),BD121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BE121,IF(RIGHT($K121,2)=RIGHT(CA$39,2),SUM($AV121:BE121),0)+IF(RIGHT(CA$39,2)>RIGHT($K121,2),BE121,0))","v":0},null,{"$f":"+O121*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P121*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q121*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R121*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S121*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T121*KeyAssumptionsPriceControl_FO!AC$15","v":7.3158099493278506E-2},{"$f":"+U121*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V121*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W121*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X121*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,{"$f":"IF($M121=0,0,\nIF($M121<=0.5,CG121,\nIF(AND($J121=\"straight line\",$M121<1.51),(CF121-((CF121/$M121)*0.5))+CG121/$M121*0.5,\nIF($J121=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M121)<LEFT($CN$39,4)*1,0,((OFFSET(CG121,0,-INT($M121+0.5),1,1))/$M121)*(IF($M121-INT($M121)>0.5,$M121-0.5-INT($M121),IF($M121-INT($M121)<=0.5,$M121-0.5-INT($M121)+1,0))))\n+CG121/$M121*0.5\n+SUM(OFFSET(CG121,0,MAX(-INT($M121+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M121+(0.5-(10^-12))),CR$40)-1))*1/$M121,\nIF($J121=\"Declining Balance\",-$CN$38,0)))))","v":0},3.6579049746639252E-4,7.3158099493278504E-4,7.3158099493278504E-4,7.3158099493278504E-4,7.3158099493278504E-4]
[null,null,"Mainlines",null,"Water","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2019-20",100,100,null,null,5.106209150326798E-2,2.553104575163399E-2,2.553104575163399E-2,5.106209150326798E-2,1.9148284313725488E-2,2.553104575163399E-2,null,2.553104575163399E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.106209150326798E-2,2.553104575163399E-2,2.553104575163399E-2,5.106209150326798E-2,1.9148284313725488E-2,2.553104575163399E-2,0,2.553104575163399E-2,0,null,0,{"$f":"IF($L122=0,0,\nIF($L122<=0.5,BS122,\nIF(AND($J122=\"straight line\",$L122<1.51),(BR122-((BR122/$L122)*0.5))+BS122/$L122*0.5,\nIF($J122=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L122)<LEFT($BG$39,4)*1,0,((OFFSET(BS122,0,-INT($L122+0.5),1,1))/$L122)*(IF($L122-INT($L122)>0.5,$L122-0.5-INT($L122),IF($L122-INT($L122)<=0.5,$L122-0.5-INT($L122)+1,0))))\n+BS122/$L122*0.5\n+SUM(OFFSET(BS122,0,MAX(-INT($L122+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L122+(0.5-(10^-12))),BH$40)-1))*1/$L122,\nIF($J122=\"Declining Balance\",-$BG$38,0)))))","v":2.5531045751633988E-4},6.3827614379084968E-4,8.9358660130718962E-4,1.2765522875816994E-3,1.627604166666667E-3,1.851000816993464E-3,1.9786560457516339E-3,2.1063112745098038E-3,2.2339665032679737E-3,null,{"$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":5.106209150326798E-2},{"$f":"+IF($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":2.553104575163399E-2},{"$f":"+IF($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":2.553104575163399E-2},{"$f":"+IF($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":5.106209150326798E-2},{"$f":"+IF($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":1.9148284313725488E-2},{"$f":"+IF($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":2.553104575163399E-2},{"$f":"+IF($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":2.553104575163399E-2},{"$f":"+IF($K122=\"Ongoing\",BE122,IF(RIGHT($K122,2)=RIGHT(CA$39,2),SUM($AV122:BE122),0)+IF(RIGHT(CA$39,2)>RIGHT($K122,2),BE122,0))","v":0},null,{"$f":"+O122*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P122*KeyAssumptionsPriceControl_FO!Y$15","v":5.3437959558823529E-2},{"$f":"+Q122*KeyAssumptionsPriceControl_FO!Z$15","v":2.7333516314338231E-2},{"$f":"+R122*KeyAssumptionsPriceControl_FO!AA$15","v":2.7962187189568007E-2},{"$f":"+S122*KeyAssumptionsPriceControl_FO!AB$15","v":5.7210634989856131E-2},{"$f":"+T122*KeyAssumptionsPriceControl_FO!AC$15","v":2.1947429847983552E-2},{"$f":"+U122*KeyAssumptionsPriceControl_FO!AD$15","v":2.9936294312649568E-2},{"$f":"+V122*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W122*KeyAssumptionsPriceControl_FO!AF$15","v":3.1329200150722838E-2},{"$f":"+X122*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,{"$f":"IF($M122=0,0,\nIF($M122<=0.5,CD122,\nIF(AND($J122=\"straight line\",$M122<1.51),(CC122-((CC122/$M122)*0.5))+CD122/$M122*0.5,\nIF($J122=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M122)<LEFT($CN$39,4)*1,0,((OFFSET(CD122,0,-INT($M122+0.5),1,1))/$M122)*(IF($M122-INT($M122)>0.5,$M122-0.5-INT($M122),IF($M122-INT($M122)<=0.5,$M122-0.5-INT($M122)+1,0))))\n+CD122/$M122*0.5\n+SUM(OFFSET(CD122,0,MAX(-INT($M122+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M122+(0.5-(10^-12))),CO$40)-1))*1/$M122,\nIF($J122=\"Declining Balance\",-$CN$38,0)))))","v":2.6718979779411764E-4},6.7104717715992641E-4,9.4752569467945768E-4,1.3733898055765784E-3,1.7691801297657767E-3,2.0285987505689424E-3,2.1782802221321906E-3,2.3349262228858046E-3,2.4915722236394187E-3]
[null,null,"Mainlines",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",100,100,null,0.31913807189542487,4.3147467320261444E-2,1.6850490196078434E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31913807189542487,4.3147467320261444E-2,1.6850490196078434E-2,0,0,0,0,0,0,0,null,1.5956903594771244E-3,3.407118055555556E-3,3.7071078431372552E-3,3.791360294117647E-3,3.791360294117647E-3,3.791360294117647E-3,3.791360294117647E-3,3.791360294117647E-3,3.791360294117647E-3,3.791360294117647E-3,null,{"$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":0.31913807189542487},{"$f":"+IF($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":4.3147467320261444E-2},{"$f":"+IF($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":1.6850490196078434E-2},{"$f":"+IF($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$15","v":0.32647824754901961},{"$f":"+P123*KeyAssumptionsPriceControl_FO!Y$15","v":4.5155075827205883E-2},{"$f":"+Q123*KeyAssumptionsPriceControl_FO!Z$15","v":1.8040120767463232E-2},{"$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$15","v":0},null,1.6323912377450981E-3,3.4905578546262257E-3,3.8065338375995713E-3,3.8967344414368877E-3,3.8967344414368877E-3,3.8967344414368877E-3,3.8967344414368877E-3,3.8967344414368877E-3,3.8967344414368877E-3,3.8967344414368877E-3]
[null,null,"Multiple Facilities",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2019-20",40,40,null,null,7.0210375816993478E-2,7.0210375816993478E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.0210375816993478E-2,7.0210375816993478E-2,0,0,0,0,0,0,0,null,0,8.7762969771241844E-4,2.6328890931372551E-3,3.5105187908496737E-3,3.5105187908496737E-3,3.5105187908496737E-3,3.5105187908496737E-3,3.5105187908496737E-3,3.5105187908496737E-3,3.5105187908496737E-3,null,{"$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":7.0210375816993478E-2},{"$f":"+IF($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":7.0210375816993478E-2},{"$f":"+IF($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$15","v":7.347719439338235E-2},{"$f":"+Q124*KeyAssumptionsPriceControl_FO!Z$15","v":7.5167169864430144E-2},{"$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$15","v":0},null,0,9.1846492991727938E-4,2.7765194831399355E-3,3.7161091064453122E-3,3.7161091064453122E-3,3.7161091064453122E-3,3.7161091064453122E-3,3.7161091064453122E-3,3.7161091064453122E-3,3.7161091064453122E-3]
[null,null,"Office Equipment",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",10,10,null,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,null,7.7359068627450998E-4,2.3207720588235298E-3,3.86795343137255E-3,5.4151348039215702E-3,6.9623161764705895E-3,8.5094975490196106E-3,1.005667892156863E-2,1.1603860294117649E-2,1.3151041666666669E-2,1.469822303921569E-2,null,{"$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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},null,{"$f":"+O125*KeyAssumptionsPriceControl_FO!X$15","v":1.5827665441176475E-2},{"$f":"+P125*KeyAssumptionsPriceControl_FO!Y$15","v":1.619170174632353E-2},{"$f":"+Q125*KeyAssumptionsPriceControl_FO!Z$15","v":1.6564110886488969E-2},{"$f":"+R125*KeyAssumptionsPriceControl_FO!AA$15","v":1.6945085436878216E-2},{"$f":"+S125*KeyAssumptionsPriceControl_FO!AB$15","v":1.7334822401926412E-2},{"$f":"+T125*KeyAssumptionsPriceControl_FO!AC$15","v":1.7733523317170714E-2},{"$f":"+U125*KeyAssumptionsPriceControl_FO!AD$15","v":1.814139435346564E-2},{"$f":"+V125*KeyAssumptionsPriceControl_FO!AE$15","v":1.8558646423595351E-2},{"$f":"+W125*KeyAssumptionsPriceControl_FO!AF$15","v":1.8985495291338042E-2},{"$f":"+X125*KeyAssumptionsPriceControl_FO!AG$15","v":1.9422161683038813E-2},null,7.9138327205882371E-4,2.3923516314338237E-3,4.030142263074449E-3,5.7056020792428091E-3,7.4195974711830405E-3,9.1730147571378959E-3,1.0966760640669712E-2,1.2801762679522762E-2,1.4678969765269433E-2,1.6599352613988275E-2]
[null,null,"Office Equipment",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",10,10,null,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,1.54718137254902E-2,null,7.7359068627450998E-4,2.3207720588235298E-3,3.86795343137255E-3,5.4151348039215702E-3,6.9623161764705895E-3,8.5094975490196106E-3,1.005667892156863E-2,1.1603860294117649E-2,1.3151041666666669E-2,1.469822303921569E-2,null,{"$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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},{"$f":"+IF($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":1.54718137254902E-2},null,{"$f":"+O126*KeyAssumptionsPriceControl_FO!X$15","v":1.5827665441176475E-2},{"$f":"+P126*KeyAssumptionsPriceControl_FO!Y$15","v":1.619170174632353E-2},{"$f":"+Q126*KeyAssumptionsPriceControl_FO!Z$15","v":1.6564110886488969E-2},{"$f":"+R126*KeyAssumptionsPriceControl_FO!AA$15","v":1.6945085436878216E-2},{"$f":"+S126*KeyAssumptionsPriceControl_FO!AB$15","v":1.7334822401926412E-2},{"$f":"+T126*KeyAssumptionsPriceControl_FO!AC$15","v":1.7733523317170714E-2},{"$f":"+U126*KeyAssumptionsPriceControl_FO!AD$15","v":1.814139435346564E-2},{"$f":"+V126*KeyAssumptionsPriceControl_FO!AE$15","v":1.8558646423595351E-2},{"$f":"+W126*KeyAssumptionsPriceControl_FO!AF$15","v":1.8985495291338042E-2},{"$f":"+X126*KeyAssumptionsPriceControl_FO!AG$15","v":1.9422161683038813E-2},null,7.9138327205882371E-4,2.3923516314338237E-3,4.030142263074449E-3,5.7056020792428091E-3,7.4195974711830405E-3,9.1730147571378959E-3,1.0966760640669712E-2,1.2801762679522762E-2,1.4678969765269433E-2,1.6599352613988275E-2]
[null,null,"Office Equipment",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",10,10,null,5.1572712418300498E-2,5.1572712418300498E-2,5.1572712418300498E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1572712418300498E-2,5.1572712418300498E-2,5.1572712418300498E-2,0,0,0,0,0,0,0,null,2.5786356209150248E-3,7.735906862745074E-3,1.2893178104575125E-2,1.547181372549015E-2,1.547181372549015E-2,1.547181372549015E-2,1.547181372549015E-2,1.547181372549015E-2,1.547181372549015E-2,1.547181372549015E-2,null,{"$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":5.1572712418300498E-2},{"$f":"+IF($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":5.1572712418300498E-2},{"$f":"+IF($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":5.1572712418300498E-2},{"$f":"+IF($K127=\"Ongoing\",AY127,IF(RIGHT($K127,2)=RIGHT(BU$39,2),SUM($AV127:AY127),0)+IF(RIGHT(BU$39,2)>RIGHT($K127,2),AY127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AZ127,IF(RIGHT($K127,2)=RIGHT(BV$39,2),SUM($AV127:AZ127),0)+IF(RIGHT(BV$39,2)>RIGHT($K127,2),AZ127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BA127,IF(RIGHT($K127,2)=RIGHT(BW$39,2),SUM($AV127:BA127),0)+IF(RIGHT(BW$39,2)>RIGHT($K127,2),BA127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BB127,IF(RIGHT($K127,2)=RIGHT(BX$39,2),SUM($AV127:BB127),0)+IF(RIGHT(BX$39,2)>RIGHT($K127,2),BB127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BC127,IF(RIGHT($K127,2)=RIGHT(BY$39,2),SUM($AV127:BC127),0)+IF(RIGHT(BY$39,2)>RIGHT($K127,2),BC127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BD127,IF(RIGHT($K127,2)=RIGHT(BZ$39,2),SUM($AV127:BD127),0)+IF(RIGHT(BZ$39,2)>RIGHT($K127,2),BD127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BE127,IF(RIGHT($K127,2)=RIGHT(CA$39,2),SUM($AV127:BE127),0)+IF(RIGHT(CA$39,2)>RIGHT($K127,2),BE127,0))","v":0},null,{"$f":"+O127*KeyAssumptionsPriceControl_FO!X$15","v":5.2758884803921408E-2},{"$f":"+P127*KeyAssumptionsPriceControl_FO!Y$15","v":5.3972339154411596E-2},{"$f":"+Q127*KeyAssumptionsPriceControl_FO!Z$15","v":5.521370295496305E-2},{"$f":"+R127*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S127*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T127*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U127*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V127*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W127*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X127*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.6379442401960702E-3,7.9745054381127195E-3,1.3433807543581453E-2,1.6194492691329606E-2,1.6194492691329606E-2,1.6194492691329606E-2,1.6194492691329606E-2,1.6194492691329606E-2,1.6194492691329606E-2,1.6194492691329606E-2]
[null,null,"Office Equipment",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",10,10,null,5.1572712418300498E-2,5.1572712418300498E-2,5.1572712418300498E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1572712418300498E-2,5.1572712418300498E-2,5.1572712418300498E-2,0,0,0,0,0,0,0,null,2.5786356209150248E-3,7.735906862745074E-3,1.2893178104575125E-2,1.547181372549015E-2,1.547181372549015E-2,1.547181372549015E-2,1.547181372549015E-2,1.547181372549015E-2,1.547181372549015E-2,1.547181372549015E-2,null,{"$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":5.1572712418300498E-2},{"$f":"+IF($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":5.1572712418300498E-2},{"$f":"+IF($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":5.1572712418300498E-2},{"$f":"+IF($K128=\"Ongoing\",AY128,IF(RIGHT($K128,2)=RIGHT(BU$39,2),SUM($AV128:AY128),0)+IF(RIGHT(BU$39,2)>RIGHT($K128,2),AY128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AZ128,IF(RIGHT($K128,2)=RIGHT(BV$39,2),SUM($AV128:AZ128),0)+IF(RIGHT(BV$39,2)>RIGHT($K128,2),AZ128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BA128,IF(RIGHT($K128,2)=RIGHT(BW$39,2),SUM($AV128:BA128),0)+IF(RIGHT(BW$39,2)>RIGHT($K128,2),BA128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BB128,IF(RIGHT($K128,2)=RIGHT(BX$39,2),SUM($AV128:BB128),0)+IF(RIGHT(BX$39,2)>RIGHT($K128,2),BB128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BC128,IF(RIGHT($K128,2)=RIGHT(BY$39,2),SUM($AV128:BC128),0)+IF(RIGHT(BY$39,2)>RIGHT($K128,2),BC128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BD128,IF(RIGHT($K128,2)=RIGHT(BZ$39,2),SUM($AV128:BD128),0)+IF(RIGHT(BZ$39,2)>RIGHT($K128,2),BD128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BE128,IF(RIGHT($K128,2)=RIGHT(CA$39,2),SUM($AV128:BE128),0)+IF(RIGHT(CA$39,2)>RIGHT($K128,2),BE128,0))","v":0},null,{"$f":"+O128*KeyAssumptionsPriceControl_FO!X$15","v":5.2758884803921408E-2},{"$f":"+P128*KeyAssumptionsPriceControl_FO!Y$15","v":5.3972339154411596E-2},{"$f":"+Q128*KeyAssumptionsPriceControl_FO!Z$15","v":5.521370295496305E-2},{"$f":"+R128*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S128*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T128*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U128*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V128*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W128*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X128*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.6379442401960702E-3,7.9745054381127195E-3,1.3433807543581453E-2,1.6194492691329606E-2,1.6194492691329606E-2,1.6194492691329606E-2,1.6194492691329606E-2,1.6194492691329606E-2,1.6194492691329606E-2,1.6194492691329606E-2]
[null,null,"Outfall Sewer",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",80,80,null,3.1913807189542481E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1913807189542481E-2,0,0,0,0,0,0,0,0,0,null,1.9946129493464052E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,null,{"$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":3.1913807189542481E-2},{"$f":"+IF($K129=\"Ongoing\",AW129,IF(RIGHT($K129,2)=RIGHT(BS$39,2),SUM($AV129:AW129),0)+IF(RIGHT(BS$39,2)>RIGHT($K129,2),AW129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AX129,IF(RIGHT($K129,2)=RIGHT(BT$39,2),SUM($AV129:AX129),0)+IF(RIGHT(BT$39,2)>RIGHT($K129,2),AX129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AY129,IF(RIGHT($K129,2)=RIGHT(BU$39,2),SUM($AV129:AY129),0)+IF(RIGHT(BU$39,2)>RIGHT($K129,2),AY129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AZ129,IF(RIGHT($K129,2)=RIGHT(BV$39,2),SUM($AV129:AZ129),0)+IF(RIGHT(BV$39,2)>RIGHT($K129,2),AZ129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BA129,IF(RIGHT($K129,2)=RIGHT(BW$39,2),SUM($AV129:BA129),0)+IF(RIGHT(BW$39,2)>RIGHT($K129,2),BA129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BB129,IF(RIGHT($K129,2)=RIGHT(BX$39,2),SUM($AV129:BB129),0)+IF(RIGHT(BX$39,2)>RIGHT($K129,2),BB129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BC129,IF(RIGHT($K129,2)=RIGHT(BY$39,2),SUM($AV129:BC129),0)+IF(RIGHT(BY$39,2)>RIGHT($K129,2),BC129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BD129,IF(RIGHT($K129,2)=RIGHT(BZ$39,2),SUM($AV129:BD129),0)+IF(RIGHT(BZ$39,2)>RIGHT($K129,2),BD129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BE129,IF(RIGHT($K129,2)=RIGHT(CA$39,2),SUM($AV129:BE129),0)+IF(RIGHT(CA$39,2)>RIGHT($K129,2),BE129,0))","v":0},null,{"$f":"+O129*KeyAssumptionsPriceControl_FO!X$15","v":3.2647824754901952E-2},{"$f":"+P129*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q129*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R129*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S129*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T129*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U129*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V129*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W129*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X129*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.0404890471813721E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4]
[null,null,"Plant and Equipment",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",20,20,null,0.102124183006536,4.1156045751634E-2,1.02124183006536E-2,4.8508986928104597E-2,1.02124183006536E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6499999999999999E-2,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,null,null,null,null,2.5624183006536003E-2,3.3656045751634001E-2,2.7124183006536004E-3,4.1008986928104597E-2,2.7124183006536004E-3,0,0,0,0,0,null,6.4060457516340011E-4,2.12261029411765E-3,3.0318218954248403E-3,4.1248570261437955E-3,5.2178921568627494E-3,5.2857026143790899E-3,5.2857026143790899E-3,5.2857026143790899E-3,5.2857026143790899E-3,5.2857026143790899E-3,null,{"$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":2.5624183006536003E-2},{"$f":"+IF($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":3.3656045751634001E-2},{"$f":"+IF($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":2.7124183006536004E-3},{"$f":"+IF($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":4.1008986928104597E-2},{"$f":"+IF($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":2.7124183006536004E-3},{"$f":"+IF($K130=\"Ongoing\",BA130,IF(RIGHT($K130,2)=RIGHT(BW$39,2),SUM($AV130:BA130),0)+IF(RIGHT(BW$39,2)>RIGHT($K130,2),BA130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BB130,IF(RIGHT($K130,2)=RIGHT(BX$39,2),SUM($AV130:BB130),0)+IF(RIGHT(BX$39,2)>RIGHT($K130,2),BB130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BC130,IF(RIGHT($K130,2)=RIGHT(BY$39,2),SUM($AV130:BC130),0)+IF(RIGHT(BY$39,2)>RIGHT($K130,2),BC130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BD130,IF(RIGHT($K130,2)=RIGHT(BZ$39,2),SUM($AV130:BD130),0)+IF(RIGHT(BZ$39,2)>RIGHT($K130,2),BD130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BE130,IF(RIGHT($K130,2)=RIGHT(CA$39,2),SUM($AV130:BE130),0)+IF(RIGHT(CA$39,2)>RIGHT($K130,2),BE130,0))","v":0},null,{"$f":"+O130*KeyAssumptionsPriceControl_FO!X$15","v":0.10447303921568632},{"$f":"+P130*KeyAssumptionsPriceControl_FO!Y$15","v":4.3070995404411769E-2},{"$f":"+Q130*KeyAssumptionsPriceControl_FO!Z$15","v":1.0933406525735297E-2},{"$f":"+R130*KeyAssumptionsPriceControl_FO!AA$15","v":5.3128155660179234E-2},{"$f":"+S130*KeyAssumptionsPriceControl_FO!AB$15","v":1.1442126997971232E-2},{"$f":"+T130*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U130*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V130*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W130*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X130*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.611825980392158E-3,6.30042684589461E-3,7.6505368941482861E-3,9.2520759487961495E-3,1.086633301524991E-2,1.1152386190199192E-2,1.1152386190199192E-2,1.1152386190199192E-2,1.1152386190199192E-2,1.1152386190199192E-2]
[null,null,"Plant and Equipment",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",20,20,null,0.102124183006536,4.1156045751634E-2,1.02124183006536E-2,4.8508986928104597E-2,1.02124183006536E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6499999999999999E-2,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,null,null,null,null,2.5624183006536003E-2,3.3656045751634001E-2,2.7124183006536004E-3,4.1008986928104597E-2,2.7124183006536004E-3,0,0,0,0,0,null,6.4060457516340011E-4,2.12261029411765E-3,3.0318218954248403E-3,4.1248570261437955E-3,5.2178921568627494E-3,5.2857026143790899E-3,5.2857026143790899E-3,5.2857026143790899E-3,5.2857026143790899E-3,5.2857026143790899E-3,null,{"$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":2.5624183006536003E-2},{"$f":"+IF($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":3.3656045751634001E-2},{"$f":"+IF($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":2.7124183006536004E-3},{"$f":"+IF($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":4.1008986928104597E-2},{"$f":"+IF($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":2.7124183006536004E-3},{"$f":"+IF($K131=\"Ongoing\",BA131,IF(RIGHT($K131,2)=RIGHT(BW$39,2),SUM($AV131:BA131),0)+IF(RIGHT(BW$39,2)>RIGHT($K131,2),BA131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BB131,IF(RIGHT($K131,2)=RIGHT(BX$39,2),SUM($AV131:BB131),0)+IF(RIGHT(BX$39,2)>RIGHT($K131,2),BB131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BC131,IF(RIGHT($K131,2)=RIGHT(BY$39,2),SUM($AV131:BC131),0)+IF(RIGHT(BY$39,2)>RIGHT($K131,2),BC131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BD131,IF(RIGHT($K131,2)=RIGHT(BZ$39,2),SUM($AV131:BD131),0)+IF(RIGHT(BZ$39,2)>RIGHT($K131,2),BD131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BE131,IF(RIGHT($K131,2)=RIGHT(CA$39,2),SUM($AV131:BE131),0)+IF(RIGHT(CA$39,2)>RIGHT($K131,2),BE131,0))","v":0},null,{"$f":"+O131*KeyAssumptionsPriceControl_FO!X$15","v":0.10447303921568632},{"$f":"+P131*KeyAssumptionsPriceControl_FO!Y$15","v":4.3070995404411769E-2},{"$f":"+Q131*KeyAssumptionsPriceControl_FO!Z$15","v":1.0933406525735297E-2},{"$f":"+R131*KeyAssumptionsPriceControl_FO!AA$15","v":5.3128155660179234E-2},{"$f":"+S131*KeyAssumptionsPriceControl_FO!AB$15","v":1.1442126997971232E-2},{"$f":"+T131*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U131*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V131*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W131*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X131*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.611825980392158E-3,6.30042684589461E-3,7.6505368941482861E-3,9.2520759487961495E-3,1.086633301524991E-2,1.1152386190199192E-2,1.1152386190199192E-2,1.1152386190199192E-2,1.1152386190199192E-2,1.1152386190199192E-2]
[null,null,"Plant and Equipment",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2018-19",20,20,null,1.40420751633987E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O132-Z132-AK132","v":1.40420751633987E-2},0,0,0,0,0,0,0,0,0,null,3.5105187908496748E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,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":1.40420751633987E-2},{"$f":"+IF($K132=\"Ongoing\",AW132,IF(RIGHT($K132,2)=RIGHT(BS$39,2),SUM($AV132:AW132),0)+IF(RIGHT(BS$39,2)>RIGHT($K132,2),AW132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AX132,IF(RIGHT($K132,2)=RIGHT(BT$39,2),SUM($AV132:AX132),0)+IF(RIGHT(BT$39,2)>RIGHT($K132,2),AX132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AY132,IF(RIGHT($K132,2)=RIGHT(BU$39,2),SUM($AV132:AY132),0)+IF(RIGHT(BU$39,2)>RIGHT($K132,2),AY132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AZ132,IF(RIGHT($K132,2)=RIGHT(BV$39,2),SUM($AV132:AZ132),0)+IF(RIGHT(BV$39,2)>RIGHT($K132,2),AZ132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BA132,IF(RIGHT($K132,2)=RIGHT(BW$39,2),SUM($AV132:BA132),0)+IF(RIGHT(BW$39,2)>RIGHT($K132,2),BA132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BB132,IF(RIGHT($K132,2)=RIGHT(BX$39,2),SUM($AV132:BB132),0)+IF(RIGHT(BX$39,2)>RIGHT($K132,2),BB132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BC132,IF(RIGHT($K132,2)=RIGHT(BY$39,2),SUM($AV132:BC132),0)+IF(RIGHT(BY$39,2)>RIGHT($K132,2),BC132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BD132,IF(RIGHT($K132,2)=RIGHT(BZ$39,2),SUM($AV132:BD132),0)+IF(RIGHT(BZ$39,2)>RIGHT($K132,2),BD132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BE132,IF(RIGHT($K132,2)=RIGHT(CA$39,2),SUM($AV132:BE132),0)+IF(RIGHT(CA$39,2)>RIGHT($K132,2),BE132,0))","v":0},null,{"$f":"+O132*KeyAssumptionsPriceControl_FO!X$15","v":1.4365042892156869E-2},{"$f":"+P132*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q132*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R132*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S132*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T132*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U132*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V132*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W132*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X132*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,3.5912607230392172E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4]
[null,null,"Plant and Equipment",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2018-19",20,20,null,1.40420751633987E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.40420751633987E-2,0,0,0,0,0,0,0,0,0,null,3.5105187908496748E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,7.0210375816993497E-4,null,{"$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":1.40420751633987E-2},{"$f":"+IF($K133=\"Ongoing\",AW133,IF(RIGHT($K133,2)=RIGHT(BS$39,2),SUM($AV133:AW133),0)+IF(RIGHT(BS$39,2)>RIGHT($K133,2),AW133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AX133,IF(RIGHT($K133,2)=RIGHT(BT$39,2),SUM($AV133:AX133),0)+IF(RIGHT(BT$39,2)>RIGHT($K133,2),AX133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AY133,IF(RIGHT($K133,2)=RIGHT(BU$39,2),SUM($AV133:AY133),0)+IF(RIGHT(BU$39,2)>RIGHT($K133,2),AY133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AZ133,IF(RIGHT($K133,2)=RIGHT(BV$39,2),SUM($AV133:AZ133),0)+IF(RIGHT(BV$39,2)>RIGHT($K133,2),AZ133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BA133,IF(RIGHT($K133,2)=RIGHT(BW$39,2),SUM($AV133:BA133),0)+IF(RIGHT(BW$39,2)>RIGHT($K133,2),BA133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BB133,IF(RIGHT($K133,2)=RIGHT(BX$39,2),SUM($AV133:BB133),0)+IF(RIGHT(BX$39,2)>RIGHT($K133,2),BB133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BC133,IF(RIGHT($K133,2)=RIGHT(BY$39,2),SUM($AV133:BC133),0)+IF(RIGHT(BY$39,2)>RIGHT($K133,2),BC133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BD133,IF(RIGHT($K133,2)=RIGHT(BZ$39,2),SUM($AV133:BD133),0)+IF(RIGHT(BZ$39,2)>RIGHT($K133,2),BD133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BE133,IF(RIGHT($K133,2)=RIGHT(CA$39,2),SUM($AV133:BE133),0)+IF(RIGHT(CA$39,2)>RIGHT($K133,2),BE133,0))","v":0},null,{"$f":"+O133*KeyAssumptionsPriceControl_FO!X$15","v":1.4365042892156869E-2},{"$f":"+P133*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q133*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R133*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S133*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T133*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U133*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V133*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W133*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X133*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,3.5912607230392172E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4,7.1825214460784345E-4]
[null,null,"Plant and Equipment",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2020-21",20,20,null,null,null,1.2765522875816995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.2765522875816995E-2,0,0,0,0,0,0,0,null,0,0,3.191380718954249E-4,6.3827614379084979E-4,6.3827614379084979E-4,6.3827614379084979E-4,6.3827614379084979E-4,6.3827614379084979E-4,6.3827614379084979E-4,6.3827614379084979E-4,null,{"$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":1.2765522875816995E-2},{"$f":"+IF($K134=\"Ongoing\",AY134,IF(RIGHT($K134,2)=RIGHT(BU$39,2),SUM($AV134:AY134),0)+IF(RIGHT(BU$39,2)>RIGHT($K134,2),AY134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AZ134,IF(RIGHT($K134,2)=RIGHT(BV$39,2),SUM($AV134:AZ134),0)+IF(RIGHT(BV$39,2)>RIGHT($K134,2),AZ134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BA134,IF(RIGHT($K134,2)=RIGHT(BW$39,2),SUM($AV134:BA134),0)+IF(RIGHT(BW$39,2)>RIGHT($K134,2),BA134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BB134,IF(RIGHT($K134,2)=RIGHT(BX$39,2),SUM($AV134:BB134),0)+IF(RIGHT(BX$39,2)>RIGHT($K134,2),BB134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BC134,IF(RIGHT($K134,2)=RIGHT(BY$39,2),SUM($AV134:BC134),0)+IF(RIGHT(BY$39,2)>RIGHT($K134,2),BC134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BD134,IF(RIGHT($K134,2)=RIGHT(BZ$39,2),SUM($AV134:BD134),0)+IF(RIGHT(BZ$39,2)>RIGHT($K134,2),BD134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BE134,IF(RIGHT($K134,2)=RIGHT(CA$39,2),SUM($AV134:BE134),0)+IF(RIGHT(CA$39,2)>RIGHT($K134,2),BE134,0))","v":0},null,{"$f":"+O134*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P134*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q134*KeyAssumptionsPriceControl_FO!Z$15","v":1.3666758157169116E-2},{"$f":"+R134*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S134*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T134*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U134*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V134*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W134*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X134*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,3.4166895392922787E-4,6.8333790785845574E-4,6.8333790785845574E-4,6.8333790785845574E-4,6.8333790785845574E-4,6.8333790785845574E-4,6.8333790785845574E-4,6.8333790785845574E-4]
[null,null,"Plant and Equipment",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2018-19",20,20,null,0.28084150326797391,null,null,4.4679330065359478E-2,2.2467320261437908E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28084150326797391,0,0,4.4679330065359478E-2,2.2467320261437908E-2,0,0,0,0,0,null,7.0210375816993475E-3,1.4042075163398695E-2,1.4042075163398695E-2,1.5159058415032681E-2,1.6837724673202617E-2,1.7399407679738563E-2,1.7399407679738563E-2,1.7399407679738563E-2,1.7399407679738563E-2,1.7399407679738563E-2,null,{"$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":0.28084150326797391},{"$f":"+IF($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":4.4679330065359478E-2},{"$f":"+IF($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":2.2467320261437908E-2},{"$f":"+IF($K135=\"Ongoing\",BA135,IF(RIGHT($K135,2)=RIGHT(BW$39,2),SUM($AV135:BA135),0)+IF(RIGHT(BW$39,2)>RIGHT($K135,2),BA135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BB135,IF(RIGHT($K135,2)=RIGHT(BX$39,2),SUM($AV135:BB135),0)+IF(RIGHT(BX$39,2)>RIGHT($K135,2),BB135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BC135,IF(RIGHT($K135,2)=RIGHT(BY$39,2),SUM($AV135:BC135),0)+IF(RIGHT(BY$39,2)>RIGHT($K135,2),BC135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BD135,IF(RIGHT($K135,2)=RIGHT(BZ$39,2),SUM($AV135:BD135),0)+IF(RIGHT(BZ$39,2)>RIGHT($K135,2),BD135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BE135,IF(RIGHT($K135,2)=RIGHT(CA$39,2),SUM($AV135:BE135),0)+IF(RIGHT(CA$39,2)>RIGHT($K135,2),BE135,0))","v":0},null,{"$f":"+O135*KeyAssumptionsPriceControl_FO!X$15","v":0.2873008578431373},{"$f":"+P135*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q135*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R135*KeyAssumptionsPriceControl_FO!AA$15","v":4.8933827581744006E-2},{"$f":"+S135*KeyAssumptionsPriceControl_FO!AB$15","v":2.5172679395536697E-2},{"$f":"+T135*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U135*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V135*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W135*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X135*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,7.1825214460784327E-3,1.4365042892156865E-2,1.4365042892156865E-2,1.5588388581700465E-2,1.7441051256132486E-2,1.8070368241020901E-2,1.8070368241020901E-2,1.8070368241020901E-2,1.8070368241020901E-2,1.8070368241020901E-2]
[null,null,"Plant and Equipment",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2018-19",20,20,null,5.106209150326798E-2,null,null,null,3.8296568627450976E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.106209150326798E-2,0,0,0,3.8296568627450976E-2,0,0,0,0,0,null,1.2765522875816996E-3,2.5531045751633992E-3,2.5531045751633992E-3,2.5531045751633992E-3,3.5105187908496737E-3,4.4679330065359475E-3,4.4679330065359475E-3,4.4679330065359475E-3,4.4679330065359475E-3,4.4679330065359475E-3,null,{"$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":5.106209150326798E-2},{"$f":"+IF($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":3.8296568627450976E-2},{"$f":"+IF($K136=\"Ongoing\",BA136,IF(RIGHT($K136,2)=RIGHT(BW$39,2),SUM($AV136:BA136),0)+IF(RIGHT(BW$39,2)>RIGHT($K136,2),BA136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BB136,IF(RIGHT($K136,2)=RIGHT(BX$39,2),SUM($AV136:BB136),0)+IF(RIGHT(BX$39,2)>RIGHT($K136,2),BB136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BC136,IF(RIGHT($K136,2)=RIGHT(BY$39,2),SUM($AV136:BC136),0)+IF(RIGHT(BY$39,2)>RIGHT($K136,2),BC136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BD136,IF(RIGHT($K136,2)=RIGHT(BZ$39,2),SUM($AV136:BD136),0)+IF(RIGHT(BZ$39,2)>RIGHT($K136,2),BD136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BE136,IF(RIGHT($K136,2)=RIGHT(CA$39,2),SUM($AV136:BE136),0)+IF(RIGHT(CA$39,2)>RIGHT($K136,2),BE136,0))","v":0},null,{"$f":"+O136*KeyAssumptionsPriceControl_FO!X$15","v":5.2236519607843139E-2},{"$f":"+P136*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q136*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R136*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S136*KeyAssumptionsPriceControl_FO!AB$15","v":4.2907976242392093E-2},{"$f":"+T136*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U136*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V136*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W136*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X136*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.3059129901960786E-3,2.6118259803921571E-3,2.6118259803921571E-3,2.6118259803921571E-3,3.6845253864519595E-3,4.7572247925117619E-3,4.7572247925117619E-3,4.7572247925117619E-3,4.7572247925117619E-3,4.7572247925117619E-3]
[null,null,"Pump Set",null,"Sewerage","Renewals","Treatment","Other Capital expenditure",null,"Straight line","2018-19",20,20,null,0.10212418300653596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10212418300653596,0,0,0,0,0,0,0,0,0,null,2.5531045751633992E-3,5.1062091503267983E-3,5.1062091503267983E-3,5.1062091503267983E-3,5.1062091503267983E-3,5.1062091503267983E-3,5.1062091503267983E-3,5.1062091503267983E-3,5.1062091503267983E-3,5.1062091503267983E-3,null,{"$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":0.10212418300653596},{"$f":"+IF($K137=\"Ongoing\",AW137,IF(RIGHT($K137,2)=RIGHT(BS$39,2),SUM($AV137:AW137),0)+IF(RIGHT(BS$39,2)>RIGHT($K137,2),AW137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AX137,IF(RIGHT($K137,2)=RIGHT(BT$39,2),SUM($AV137:AX137),0)+IF(RIGHT(BT$39,2)>RIGHT($K137,2),AX137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AY137,IF(RIGHT($K137,2)=RIGHT(BU$39,2),SUM($AV137:AY137),0)+IF(RIGHT(BU$39,2)>RIGHT($K137,2),AY137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AZ137,IF(RIGHT($K137,2)=RIGHT(BV$39,2),SUM($AV137:AZ137),0)+IF(RIGHT(BV$39,2)>RIGHT($K137,2),AZ137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BA137,IF(RIGHT($K137,2)=RIGHT(BW$39,2),SUM($AV137:BA137),0)+IF(RIGHT(BW$39,2)>RIGHT($K137,2),BA137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BB137,IF(RIGHT($K137,2)=RIGHT(BX$39,2),SUM($AV137:BB137),0)+IF(RIGHT(BX$39,2)>RIGHT($K137,2),BB137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BC137,IF(RIGHT($K137,2)=RIGHT(BY$39,2),SUM($AV137:BC137),0)+IF(RIGHT(BY$39,2)>RIGHT($K137,2),BC137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BD137,IF(RIGHT($K137,2)=RIGHT(BZ$39,2),SUM($AV137:BD137),0)+IF(RIGHT(BZ$39,2)>RIGHT($K137,2),BD137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BE137,IF(RIGHT($K137,2)=RIGHT(CA$39,2),SUM($AV137:BE137),0)+IF(RIGHT(CA$39,2)>RIGHT($K137,2),BE137,0))","v":0},null,{"$f":"+O137*KeyAssumptionsPriceControl_FO!X$15","v":0.10447303921568628},{"$f":"+P137*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q137*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R137*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S137*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T137*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U137*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V137*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W137*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X137*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.6118259803921571E-3,5.2236519607843142E-3,5.2236519607843142E-3,5.2236519607843142E-3,5.2236519607843142E-3,5.2236519607843142E-3,5.2236519607843142E-3,5.2236519607843142E-3,5.2236519607843142E-3,5.2236519607843142E-3]
[null,null,"Pump Set",null,"Water","Renewals","Treatment","Other Capital expenditure",null,"Straight line","2022-23",20,20,null,null,null,null,null,0.15956903594771243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.15956903594771243,0,0,0,0,0,null,0,0,0,0,3.989225898692811E-3,7.9784517973856221E-3,7.9784517973856221E-3,7.9784517973856221E-3,7.9784517973856221E-3,7.9784517973856221E-3,null,{"$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":0.15956903594771243},{"$f":"+IF($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$15","v":0.17878323434330043},{"$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$15","v":0},null,0,0,0,0,4.4695808585825106E-3,8.9391617171650211E-3,8.9391617171650211E-3,8.9391617171650211E-3,8.9391617171650211E-3,8.9391617171650211E-3]
[null,null,"Pumping Stations",null,"Sewerage","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",40,40,null,3.8296568627450976E-2,0.19786560457516339,0.29360702614379086,0.93826593137254899,0.11488970588235295,1.065921160130719,2.2786458333333335,6.30235294117647E-2,0.31982319240196078,0.79784517973856206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8296568627450976E-2,0.19786560457516339,0.29360702614379086,0.93826593137254899,0.11488970588235295,1.065921160130719,2.2786458333333335,6.30235294117647E-2,0.31982319240196078,0.79784517973856206,null,4.7870710784313718E-4,3.4307342728758169E-3,9.5741421568627458E-3,2.4972554125816993E-2,3.8136999591503268E-2,5.2897135416666671E-2,9.4704222834967336E-2,0.12397508986928106,0.12876067389195262,0.14273152854370916,null,{"$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":3.8296568627450976E-2},{"$f":"+IF($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":0.19786560457516339},{"$f":"+IF($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":0.29360702614379086},{"$f":"+IF($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":0.93826593137254899},{"$f":"+IF($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":0.11488970588235295},{"$f":"+IF($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":1.065921160130719},{"$f":"+IF($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":2.2786458333333335},{"$f":"+IF($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":6.30235294117647E-2},{"$f":"+IF($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":0.31982319240196078},{"$f":"+IF($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":0.79784517973856206},null,{"$f":"+O139*KeyAssumptionsPriceControl_FO!X$15","v":3.9177389705882346E-2},{"$f":"+P139*KeyAssumptionsPriceControl_FO!Y$15","v":0.20707209329044113},{"$f":"+Q139*KeyAssumptionsPriceControl_FO!Z$15","v":0.31433543761488963},{"$f":"+R139*KeyAssumptionsPriceControl_FO!AA$15","v":1.0276103792166242},{"$f":"+S139*KeyAssumptionsPriceControl_FO!AB$15","v":0.12872392872717631},{"$f":"+T139*KeyAssumptionsPriceControl_FO!AC$15","v":1.2217402615377513},{"$f":"+U139*KeyAssumptionsPriceControl_FO!AD$15","v":2.671814267403974},{"$f":"+V139*KeyAssumptionsPriceControl_FO!AE$15","v":7.5597562087566142E-2},{"$f":"+W139*KeyAssumptionsPriceControl_FO!AF$15","v":0.39245571470424001},{"$f":"+X139*KeyAssumptionsPriceControl_FO!AG$15","v":1.0015553673184203},null,4.897173713235293E-4,3.5678359087775724E-3,1.0085430045094207E-2,2.6859752755488131E-2,4.1313931604785643E-2,5.8194733983097241E-2,0.1068641655948688,0.14120681346351305,0.14705747942341063,0.16448261794869387]
[null,null,"Pumping Stations",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",40,40,null,4.197161968954248E-2,0.46257745098039221,null,0.12765522875816995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.197161968954248E-2,0.46257745098039221,0,0.12765522875816995,0,0,0,0,0,0,null,5.24645246119281E-4,6.8315086294934643E-3,1.2613726766748368E-2,1.4209417126225492E-2,1.5805107485702616E-2,1.5805107485702616E-2,1.5805107485702616E-2,1.5805107485702616E-2,1.5805107485702616E-2,1.5805107485702616E-2,null,{"$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":4.197161968954248E-2},{"$f":"+IF($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":0.46257745098039221},{"$f":"+IF($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":0.12765522875816995},{"$f":"+IF($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$15","v":4.2936966942401955E-2},{"$f":"+P140*KeyAssumptionsPriceControl_FO!Y$15","v":0.48410071719705877},{"$f":"+Q140*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R140*KeyAssumptionsPriceControl_FO!AA$15","v":0.13981093594784005},{"$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$15","v":0},null,5.3671208678002442E-4,7.1246831385232837E-3,1.3175942103486517E-2,1.4923578802834517E-2,1.6671215502182517E-2,1.6671215502182517E-2,1.6671215502182517E-2,1.6671215502182517E-2,1.6671215502182517E-2,1.6671215502182517E-2]
[null,null,"Pumping Stations",null,"Sewerage","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",40,40,null,0.46849468954248363,0.19148284313725492,3.8296568627450976E-2,3.0637254901960786E-2,0.19403594771241831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46849468954248363,0.19148284313725492,3.8296568627450976E-2,3.0637254901960786E-2,0.19403594771241831,0,0,0,0,0,null,5.8561836192810458E-3,1.4105902777777778E-2,1.69781454248366E-2,1.7839818218954247E-2,2.0648233251633986E-2,2.3073682598039217E-2,2.3073682598039217E-2,2.3073682598039217E-2,2.3073682598039217E-2,2.3073682598039217E-2,null,{"$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":0.46849468954248363},{"$f":"+IF($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":0.19148284313725492},{"$f":"+IF($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":3.8296568627450976E-2},{"$f":"+IF($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":3.0637254901960786E-2},{"$f":"+IF($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":0.19403594771241831},{"$f":"+IF($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$15","v":0.47927006740196071},{"$f":"+P141*KeyAssumptionsPriceControl_FO!Y$15","v":0.20039234834558822},{"$f":"+Q141*KeyAssumptionsPriceControl_FO!Z$15","v":4.1000274471507336E-2},{"$f":"+R141*KeyAssumptionsPriceControl_FO!AA$15","v":3.3554624627481607E-2},{"$f":"+S141*KeyAssumptionsPriceControl_FO!AB$15","v":0.21740041296145329},{"$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$15","v":0},null,5.990875842524509E-3,1.448665603936887E-2,1.7504063824582566E-2,1.8436000063319927E-2,2.157293803318161E-2,2.4290443195199778E-2,2.4290443195199778E-2,2.4290443195199778E-2,2.4290443195199778E-2,2.4290443195199778E-2]
[null,null,"Pumping Stations",null,"Water","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","2024-25",40,40,null,null,null,null,null,null,null,5.9911254084967322E-2,0.6675645322712418,0.54253472222222221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64400000000000002,null,null,null,0,0,0,0,0,0,5.9911254084967322E-2,2.3564532271241778E-2,0.54253472222222221,0,null,0,0,0,0,0,0,7.488906760620915E-4,1.7923380055147051E-3,8.8685786866830058E-3,1.5650262714460784E-2,null,{"$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":5.9911254084967322E-2},{"$f":"+IF($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":2.3564532271241778E-2},{"$f":"+IF($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":0.54253472222222221},{"$f":"+IF($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$15","v":7.0248627979240724E-2},{"$f":"+V142*KeyAssumptionsPriceControl_FO!AE$15","v":0.80075253872423779},{"$f":"+W142*KeyAssumptionsPriceControl_FO!AF$15","v":0.66574550320286019},{"$f":"+X142*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,8.7810784974050901E-4,1.1765622433533992E-2,3.0096847957622713E-2,3.8418666747658467E-2]
[null,null,"Pumping Stations",null,"Water","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",40,40,null,0.19148284313725492,5.7444852941176475E-2,1.2765522875816995E-2,null,null,3.1913807189542481E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19148284313725492,5.7444852941176475E-2,1.2765522875816995E-2,0,0,3.1913807189542481E-2,0,0,0,0,null,2.3935355392156864E-3,5.5051317401960788E-3,6.3827614379084975E-3,6.5423304738562102E-3,6.5423304738562102E-3,6.9412530637254916E-3,7.3401756535947712E-3,7.3401756535947712E-3,7.3401756535947712E-3,7.3401756535947712E-3,null,{"$f":"+IF($K143=\"Ongoing\",AV143,IF(RIGHT($K143,2)=RIGHT(BR$39,2),SUM($AV143:AV143),0)+IF(RIGHT(BR$39,2)>RIGHT($K143,2),AV143,0))","v":0.19148284313725492},{"$f":"+IF($K143=\"Ongoing\",AW143,IF(RIGHT($K143,2)=RIGHT(BS$39,2),SUM($AV143:AW143),0)+IF(RIGHT(BS$39,2)>RIGHT($K143,2),AW143,0))","v":5.7444852941176475E-2},{"$f":"+IF($K143=\"Ongoing\",AX143,IF(RIGHT($K143,2)=RIGHT(BT$39,2),SUM($AV143:AX143),0)+IF(RIGHT(BT$39,2)>RIGHT($K143,2),AX143,0))","v":1.2765522875816995E-2},{"$f":"+IF($K143=\"Ongoing\",AY143,IF(RIGHT($K143,2)=RIGHT(BU$39,2),SUM($AV143:AY143),0)+IF(RIGHT(BU$39,2)>RIGHT($K143,2),AY143,0))","v":0},{"$f":"+IF($K143=\"Ongoing\",AZ143,IF(RIGHT($K143,2)=RIGHT(BV$39,2),SUM($AV143:AZ143),0)+IF(RIGHT(BV$39,2)>RIGHT($K143,2),AZ143,0))","v":0},{"$f":"+IF($K143=\"Ongoing\",BA143,IF(RIGHT($K143,2)=RIGHT(BW$39,2),SUM($AV143:BA143),0)+IF(RIGHT(BW$39,2)>RIGHT($K143,2),BA143,0))","v":3.1913807189542481E-2},{"$f":"+IF($K143=\"Ongoing\",BB143,IF(RIGHT($K143,2)=RIGHT(BX$39,2),SUM($AV143:BB143),0)+IF(RIGHT(BX$39,2)>RIGHT($K143,2),BB143,0))","v":0},{"$f":"+IF($K143=\"Ongoing\",BC143,IF(RIGHT($K143,2)=RIGHT(BY$39,2),SUM($AV143:BC143),0)+IF(RIGHT(BY$39,2)>RIGHT($K143,2),BC143,0))","v":0},{"$f":"+IF($K143=\"Ongoing\",BD143,IF(RIGHT($K143,2)=RIGHT(BZ$39,2),SUM($AV143:BD143),0)+IF(RIGHT(BZ$39,2)>RIGHT($K143,2),BD143,0))","v":0},{"$f":"+IF($K143=\"Ongoing\",BE143,IF(RIGHT($K143,2)=RIGHT(CA$39,2),SUM($AV143:BE143),0)+IF(RIGHT(CA$39,2)>RIGHT($K143,2),BE143,0))","v":0},null,{"$f":"+O143*KeyAssumptionsPriceControl_FO!X$15","v":0.19588694852941177},{"$f":"+P143*KeyAssumptionsPriceControl_FO!Y$15","v":6.0117704503676463E-2},{"$f":"+Q143*KeyAssumptionsPriceControl_FO!Z$15","v":1.3666758157169116E-2},{"$f":"+R143*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S143*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T143*KeyAssumptionsPriceControl_FO!AC$15","v":3.6579049746639253E-2},{"$f":"+U143*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V143*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W143*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X143*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.448586856617647E-3,5.6486450195312498E-3,6.570950802791819E-3,6.7417852797564334E-3,6.7417852797564334E-3,7.1990234015894237E-3,7.6562615234224141E-3,7.6562615234224141E-3,7.6562615234224141E-3,7.6562615234224141E-3]
[null,null,"Pumping Stations",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",40,40,null,0.26194852941176472,0.31045751633986929,1.5318627450980393E-2,0.29360702614379086,1.2765522875816995E-2,0.19148284313725492,null,0.11131433823529413,0.67243387459150328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26194852941176472,0.31045751633986929,1.5318627450980393E-2,0.29360702614379086,1.2765522875816995E-2,0.19148284313725492,0,0.11131433823529413,0.67243387459150328,0,null,3.2743566176470589E-3,1.0429432189542485E-2,1.4501633986928105E-2,1.8363204656862746E-2,2.2192861519607844E-2,2.4745966094771248E-2,2.7139501633986929E-2,2.8530930861928105E-2,3.832778352226307E-2,4.6733206954656867E-2,null,{"$f":"+IF($K144=\"Ongoing\",AV144,IF(RIGHT($K144,2)=RIGHT(BR$39,2),SUM($AV144:AV144),0)+IF(RIGHT(BR$39,2)>RIGHT($K144,2),AV144,0))","v":0.26194852941176472},{"$f":"+IF($K144=\"Ongoing\",AW144,IF(RIGHT($K144,2)=RIGHT(BS$39,2),SUM($AV144:AW144),0)+IF(RIGHT(BS$39,2)>RIGHT($K144,2),AW144,0))","v":0.31045751633986929},{"$f":"+IF($K144=\"Ongoing\",AX144,IF(RIGHT($K144,2)=RIGHT(BT$39,2),SUM($AV144:AX144),0)+IF(RIGHT(BT$39,2)>RIGHT($K144,2),AX144,0))","v":1.5318627450980393E-2},{"$f":"+IF($K144=\"Ongoing\",AY144,IF(RIGHT($K144,2)=RIGHT(BU$39,2),SUM($AV144:AY144),0)+IF(RIGHT(BU$39,2)>RIGHT($K144,2),AY144,0))","v":0.29360702614379086},{"$f":"+IF($K144=\"Ongoing\",AZ144,IF(RIGHT($K144,2)=RIGHT(BV$39,2),SUM($AV144:AZ144),0)+IF(RIGHT(BV$39,2)>RIGHT($K144,2),AZ144,0))","v":1.2765522875816995E-2},{"$f":"+IF($K144=\"Ongoing\",BA144,IF(RIGHT($K144,2)=RIGHT(BW$39,2),SUM($AV144:BA144),0)+IF(RIGHT(BW$39,2)>RIGHT($K144,2),BA144,0))","v":0.19148284313725492},{"$f":"+IF($K144=\"Ongoing\",BB144,IF(RIGHT($K144,2)=RIGHT(BX$39,2),SUM($AV144:BB144),0)+IF(RIGHT(BX$39,2)>RIGHT($K144,2),BB144,0))","v":0},{"$f":"+IF($K144=\"Ongoing\",BC144,IF(RIGHT($K144,2)=RIGHT(BY$39,2),SUM($AV144:BC144),0)+IF(RIGHT(BY$39,2)>RIGHT($K144,2),BC144,0))","v":0.11131433823529413},{"$f":"+IF($K144=\"Ongoing\",BD144,IF(RIGHT($K144,2)=RIGHT(BZ$39,2),SUM($AV144:BD144),0)+IF(RIGHT(BZ$39,2)>RIGHT($K144,2),BD144,0))","v":0.67243387459150328},{"$f":"+IF($K144=\"Ongoing\",BE144,IF(RIGHT($K144,2)=RIGHT(CA$39,2),SUM($AV144:BE144),0)+IF(RIGHT(CA$39,2)>RIGHT($K144,2),BE144,0))","v":0},null,{"$f":"+O144*KeyAssumptionsPriceControl_FO!X$15","v":0.26797334558823527},{"$f":"+P144*KeyAssumptionsPriceControl_FO!Y$15","v":0.324902794117647},{"$f":"+Q144*KeyAssumptionsPriceControl_FO!Z$15","v":1.6400109788602936E-2},{"$f":"+R144*KeyAssumptionsPriceControl_FO!AA$15","v":0.32156515268003205},{"$f":"+S144*KeyAssumptionsPriceControl_FO!AB$15","v":1.4302658747464033E-2},{"$f":"+T144*KeyAssumptionsPriceControl_FO!AC$15","v":0.21947429847983554},{"$f":"+U144*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V144*KeyAssumptionsPriceControl_FO!AE$15","v":0.13352302980366135},{"$f":"+W144*KeyAssumptionsPriceControl_FO!AF$15","v":0.82514502735772144},{"$f":"+X144*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,3.349666819852941E-3,1.076061856617647E-2,1.5026904865004593E-2,1.925147064586253E-2,2.3449818288706233E-2,2.6372030254047479E-2,2.9115458985045424E-2,3.0784496857591191E-2,4.2767847572108476E-2,5.3082160414079996E-2]
[null,null,"Pumping Stations",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","2024-25",40,40,null,null,4.5387316176470592E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5387316176470592E-2,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,5.673414522058824E-4,1.1346829044117648E-3,1.1346829044117648E-3,1.1346829044117648E-3,null,{"$f":"+IF($K145=\"Ongoing\",AV145,IF(RIGHT($K145,2)=RIGHT(BR$39,2),SUM($AV145:AV145),0)+IF(RIGHT(BR$39,2)>RIGHT($K145,2),AV145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",AW145,IF(RIGHT($K145,2)=RIGHT(BS$39,2),SUM($AV145:AW145),0)+IF(RIGHT(BS$39,2)>RIGHT($K145,2),AW145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",AX145,IF(RIGHT($K145,2)=RIGHT(BT$39,2),SUM($AV145:AX145),0)+IF(RIGHT(BT$39,2)>RIGHT($K145,2),AX145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",AY145,IF(RIGHT($K145,2)=RIGHT(BU$39,2),SUM($AV145:AY145),0)+IF(RIGHT(BU$39,2)>RIGHT($K145,2),AY145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",AZ145,IF(RIGHT($K145,2)=RIGHT(BV$39,2),SUM($AV145:AZ145),0)+IF(RIGHT(BV$39,2)>RIGHT($K145,2),AZ145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",BA145,IF(RIGHT($K145,2)=RIGHT(BW$39,2),SUM($AV145:BA145),0)+IF(RIGHT(BW$39,2)>RIGHT($K145,2),BA145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",BB145,IF(RIGHT($K145,2)=RIGHT(BX$39,2),SUM($AV145:BB145),0)+IF(RIGHT(BX$39,2)>RIGHT($K145,2),BB145,0))","v":4.5387316176470592E-2},{"$f":"+IF($K145=\"Ongoing\",BC145,IF(RIGHT($K145,2)=RIGHT(BY$39,2),SUM($AV145:BC145),0)+IF(RIGHT(BY$39,2)>RIGHT($K145,2),BC145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",BD145,IF(RIGHT($K145,2)=RIGHT(BZ$39,2),SUM($AV145:BD145),0)+IF(RIGHT(BZ$39,2)>RIGHT($K145,2),BD145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",BE145,IF(RIGHT($K145,2)=RIGHT(CA$39,2),SUM($AV145:BE145),0)+IF(RIGHT(CA$39,2)>RIGHT($K145,2),BE145,0))","v":0},null,{"$f":"+O145*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P145*KeyAssumptionsPriceControl_FO!Y$15","v":4.7499142610845584E-2},{"$f":"+Q145*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R145*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S145*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T145*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U145*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V145*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W145*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X145*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,5.9373928263556982E-4,1.1874785652711396E-3,1.1874785652711396E-3,1.1874785652711396E-3,1.1874785652711396E-3,1.1874785652711396E-3,1.1874785652711396E-3,1.1874785652711396E-3,1.1874785652711396E-3]
[null,null,"Raw Water Storage",null,"Water","Improvements / Compliance","Headworks","Other Capital expenditure",null,"Straight line","Ongoing",40,40,null,6.3827614379084963E-2,0.38296568627450983,1.0212418300653594,3.8296568627450976E-2,null,1.9148284313725488E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3827614379084963E-2,0.38296568627450983,1.0212418300653594,3.8296568627450976E-2,0,1.9148284313725488E-2,0,0,0,0,null,7.9784517973856208E-4,6.3827614379084966E-3,2.3935355392156861E-2,3.7179585375816997E-2,3.7658292483660136E-2,3.7897646037581702E-2,3.8136999591503268E-2,3.8136999591503268E-2,3.8136999591503268E-2,3.8136999591503268E-2,null,{"$f":"+IF($K146=\"Ongoing\",AV146,IF(RIGHT($K146,2)=RIGHT(BR$39,2),SUM($AV146:AV146),0)+IF(RIGHT(BR$39,2)>RIGHT($K146,2),AV146,0))","v":6.3827614379084963E-2},{"$f":"+IF($K146=\"Ongoing\",AW146,IF(RIGHT($K146,2)=RIGHT(BS$39,2),SUM($AV146:AW146),0)+IF(RIGHT(BS$39,2)>RIGHT($K146,2),AW146,0))","v":0.38296568627450983},{"$f":"+IF($K146=\"Ongoing\",AX146,IF(RIGHT($K146,2)=RIGHT(BT$39,2),SUM($AV146:AX146),0)+IF(RIGHT(BT$39,2)>RIGHT($K146,2),AX146,0))","v":1.0212418300653594},{"$f":"+IF($K146=\"Ongoing\",AY146,IF(RIGHT($K146,2)=RIGHT(BU$39,2),SUM($AV146:AY146),0)+IF(RIGHT(BU$39,2)>RIGHT($K146,2),AY146,0))","v":3.8296568627450976E-2},{"$f":"+IF($K146=\"Ongoing\",AZ146,IF(RIGHT($K146,2)=RIGHT(BV$39,2),SUM($AV146:AZ146),0)+IF(RIGHT(BV$39,2)>RIGHT($K146,2),AZ146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",BA146,IF(RIGHT($K146,2)=RIGHT(BW$39,2),SUM($AV146:BA146),0)+IF(RIGHT(BW$39,2)>RIGHT($K146,2),BA146,0))","v":1.9148284313725488E-2},{"$f":"+IF($K146=\"Ongoing\",BB146,IF(RIGHT($K146,2)=RIGHT(BX$39,2),SUM($AV146:BB146),0)+IF(RIGHT(BX$39,2)>RIGHT($K146,2),BB146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",BC146,IF(RIGHT($K146,2)=RIGHT(BY$39,2),SUM($AV146:BC146),0)+IF(RIGHT(BY$39,2)>RIGHT($K146,2),BC146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",BD146,IF(RIGHT($K146,2)=RIGHT(BZ$39,2),SUM($AV146:BD146),0)+IF(RIGHT(BZ$39,2)>RIGHT($K146,2),BD146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",BE146,IF(RIGHT($K146,2)=RIGHT(CA$39,2),SUM($AV146:BE146),0)+IF(RIGHT(CA$39,2)>RIGHT($K146,2),BE146,0))","v":0},null,{"$f":"+O146*KeyAssumptionsPriceControl_FO!X$15","v":6.5295649509803905E-2},{"$f":"+P146*KeyAssumptionsPriceControl_FO!Y$15","v":0.40078469669117645},{"$f":"+Q146*KeyAssumptionsPriceControl_FO!Z$15","v":1.093340652573529},{"$f":"+R146*KeyAssumptionsPriceControl_FO!AA$15","v":4.1943280784351999E-2},{"$f":"+S146*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T146*KeyAssumptionsPriceControl_FO!AC$15","v":2.1947429847983552E-2},{"$f":"+U146*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V146*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W146*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X146*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,8.1619561887254883E-4,6.6421999463848027E-3,2.5318766812193621E-2,3.950981597916714E-2,4.0034106988971536E-2,4.0308449862071334E-2,4.0582792735171125E-2,4.0582792735171125E-2,4.0582792735171125E-2,4.0582792735171125E-2]
[null,null,"Raw Water Storage",null,"Water","Renewals","Headworks","Other Capital expenditure",null,"Straight line","2018-19",40,40,null,0.10212418300653596,5.3615196078431376E-2,null,0.16595179738562091,0.10467728758169935,null,0.11488970588235295,5.106209150326798E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10212418300653596,5.3615196078431376E-2,0,0.16595179738562091,0.10467728758169935,0,0.11488970588235295,5.106209150326798E-2,0,0,null,1.2765522875816996E-3,3.2232945261437915E-3,3.8934844771241831E-3,5.9678819444444441E-3,9.3507455065359475E-3,1.065921160130719E-2,1.2095332924836602E-2,1.4169730392156861E-2,1.4808006535947712E-2,1.4808006535947712E-2,null,{"$f":"+IF($K147=\"Ongoing\",AV147,IF(RIGHT($K147,2)=RIGHT(BR$39,2),SUM($AV147:AV147),0)+IF(RIGHT(BR$39,2)>RIGHT($K147,2),AV147,0))","v":0.10212418300653596},{"$f":"+IF($K147=\"Ongoing\",AW147,IF(RIGHT($K147,2)=RIGHT(BS$39,2),SUM($AV147:AW147),0)+IF(RIGHT(BS$39,2)>RIGHT($K147,2),AW147,0))","v":5.3615196078431376E-2},{"$f":"+IF($K147=\"Ongoing\",AX147,IF(RIGHT($K147,2)=RIGHT(BT$39,2),SUM($AV147:AX147),0)+IF(RIGHT(BT$39,2)>RIGHT($K147,2),AX147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",AY147,IF(RIGHT($K147,2)=RIGHT(BU$39,2),SUM($AV147:AY147),0)+IF(RIGHT(BU$39,2)>RIGHT($K147,2),AY147,0))","v":0.16595179738562091},{"$f":"+IF($K147=\"Ongoing\",AZ147,IF(RIGHT($K147,2)=RIGHT(BV$39,2),SUM($AV147:AZ147),0)+IF(RIGHT(BV$39,2)>RIGHT($K147,2),AZ147,0))","v":0.10467728758169935},{"$f":"+IF($K147=\"Ongoing\",BA147,IF(RIGHT($K147,2)=RIGHT(BW$39,2),SUM($AV147:BA147),0)+IF(RIGHT(BW$39,2)>RIGHT($K147,2),BA147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",BB147,IF(RIGHT($K147,2)=RIGHT(BX$39,2),SUM($AV147:BB147),0)+IF(RIGHT(BX$39,2)>RIGHT($K147,2),BB147,0))","v":0.11488970588235295},{"$f":"+IF($K147=\"Ongoing\",BC147,IF(RIGHT($K147,2)=RIGHT(BY$39,2),SUM($AV147:BC147),0)+IF(RIGHT(BY$39,2)>RIGHT($K147,2),BC147,0))","v":5.106209150326798E-2},{"$f":"+IF($K147=\"Ongoing\",BD147,IF(RIGHT($K147,2)=RIGHT(BZ$39,2),SUM($AV147:BD147),0)+IF(RIGHT(BZ$39,2)>RIGHT($K147,2),BD147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",BE147,IF(RIGHT($K147,2)=RIGHT(CA$39,2),SUM($AV147:BE147),0)+IF(RIGHT(CA$39,2)>RIGHT($K147,2),BE147,0))","v":0},null,{"$f":"+O147*KeyAssumptionsPriceControl_FO!X$15","v":0.10447303921568628},{"$f":"+P147*KeyAssumptionsPriceControl_FO!Y$15","v":5.6109857536764701E-2},{"$f":"+Q147*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R147*KeyAssumptionsPriceControl_FO!AA$15","v":0.18175421673219203},{"$f":"+S147*KeyAssumptionsPriceControl_FO!AB$15","v":0.11728180172920506},{"$f":"+T147*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U147*KeyAssumptionsPriceControl_FO!AD$15","v":0.13471332440692305},{"$f":"+V147*KeyAssumptionsPriceControl_FO!AE$15","v":6.1249658163681019E-2},{"$f":"+W147*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X147*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.3059129901960786E-3,3.313199199601716E-3,4.014572418811274E-3,6.2865001279636748E-3,1.0024450358731138E-2,1.1490472880346202E-2,1.317438943543274E-2,1.562392671756529E-2,1.6389547444611303E-2,1.6389547444611303E-2]
[null,null,"Recycled Water Pipework",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",80,80,null,7.6593137254901952E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6593137254901952E-2,0,0,0,0,0,0,0,0,0,null,4.7870710784313718E-4,9.5741421568627436E-4,9.5741421568627436E-4,9.5741421568627436E-4,9.5741421568627436E-4,9.5741421568627436E-4,9.5741421568627436E-4,9.5741421568627436E-4,9.5741421568627436E-4,9.5741421568627436E-4,null,{"$f":"+IF($K148=\"Ongoing\",AV148,IF(RIGHT($K148,2)=RIGHT(BR$39,2),SUM($AV148:AV148),0)+IF(RIGHT(BR$39,2)>RIGHT($K148,2),AV148,0))","v":7.6593137254901952E-2},{"$f":"+IF($K148=\"Ongoing\",AW148,IF(RIGHT($K148,2)=RIGHT(BS$39,2),SUM($AV148:AW148),0)+IF(RIGHT(BS$39,2)>RIGHT($K148,2),AW148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",AX148,IF(RIGHT($K148,2)=RIGHT(BT$39,2),SUM($AV148:AX148),0)+IF(RIGHT(BT$39,2)>RIGHT($K148,2),AX148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",AY148,IF(RIGHT($K148,2)=RIGHT(BU$39,2),SUM($AV148:AY148),0)+IF(RIGHT(BU$39,2)>RIGHT($K148,2),AY148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",AZ148,IF(RIGHT($K148,2)=RIGHT(BV$39,2),SUM($AV148:AZ148),0)+IF(RIGHT(BV$39,2)>RIGHT($K148,2),AZ148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",BA148,IF(RIGHT($K148,2)=RIGHT(BW$39,2),SUM($AV148:BA148),0)+IF(RIGHT(BW$39,2)>RIGHT($K148,2),BA148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",BB148,IF(RIGHT($K148,2)=RIGHT(BX$39,2),SUM($AV148:BB148),0)+IF(RIGHT(BX$39,2)>RIGHT($K148,2),BB148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",BC148,IF(RIGHT($K148,2)=RIGHT(BY$39,2),SUM($AV148:BC148),0)+IF(RIGHT(BY$39,2)>RIGHT($K148,2),BC148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",BD148,IF(RIGHT($K148,2)=RIGHT(BZ$39,2),SUM($AV148:BD148),0)+IF(RIGHT(BZ$39,2)>RIGHT($K148,2),BD148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",BE148,IF(RIGHT($K148,2)=RIGHT(CA$39,2),SUM($AV148:BE148),0)+IF(RIGHT(CA$39,2)>RIGHT($K148,2),BE148,0))","v":0},null,{"$f":"+O148*KeyAssumptionsPriceControl_FO!X$15","v":7.8354779411764691E-2},{"$f":"+P148*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q148*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R148*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S148*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T148*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U148*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V148*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W148*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X148*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,4.897173713235293E-4,9.794347426470586E-4,9.794347426470586E-4,9.794347426470586E-4,9.794347426470586E-4,9.794347426470586E-4,9.794347426470586E-4,9.794347426470586E-4,9.794347426470586E-4,9.794347426470586E-4]
[null,null,"Recycled Water Pipework",null,"Sewerage","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",80,80,null,0.1953125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1953125,0,0,0,0,0,0,0,0,0,null,1.220703125E-3,2.44140625E-3,2.44140625E-3,2.44140625E-3,2.44140625E-3,2.44140625E-3,2.44140625E-3,2.44140625E-3,2.44140625E-3,2.44140625E-3,null,{"$f":"+IF($K149=\"Ongoing\",AV149,IF(RIGHT($K149,2)=RIGHT(BR$39,2),SUM($AV149:AV149),0)+IF(RIGHT(BR$39,2)>RIGHT($K149,2),AV149,0))","v":0.1953125},{"$f":"+IF($K149=\"Ongoing\",AW149,IF(RIGHT($K149,2)=RIGHT(BS$39,2),SUM($AV149:AW149),0)+IF(RIGHT(BS$39,2)>RIGHT($K149,2),AW149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",AX149,IF(RIGHT($K149,2)=RIGHT(BT$39,2),SUM($AV149:AX149),0)+IF(RIGHT(BT$39,2)>RIGHT($K149,2),AX149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",AY149,IF(RIGHT($K149,2)=RIGHT(BU$39,2),SUM($AV149:AY149),0)+IF(RIGHT(BU$39,2)>RIGHT($K149,2),AY149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",AZ149,IF(RIGHT($K149,2)=RIGHT(BV$39,2),SUM($AV149:AZ149),0)+IF(RIGHT(BV$39,2)>RIGHT($K149,2),AZ149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",BA149,IF(RIGHT($K149,2)=RIGHT(BW$39,2),SUM($AV149:BA149),0)+IF(RIGHT(BW$39,2)>RIGHT($K149,2),BA149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",BB149,IF(RIGHT($K149,2)=RIGHT(BX$39,2),SUM($AV149:BB149),0)+IF(RIGHT(BX$39,2)>RIGHT($K149,2),BB149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",BC149,IF(RIGHT($K149,2)=RIGHT(BY$39,2),SUM($AV149:BC149),0)+IF(RIGHT(BY$39,2)>RIGHT($K149,2),BC149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",BD149,IF(RIGHT($K149,2)=RIGHT(BZ$39,2),SUM($AV149:BD149),0)+IF(RIGHT(BZ$39,2)>RIGHT($K149,2),BD149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",BE149,IF(RIGHT($K149,2)=RIGHT(CA$39,2),SUM($AV149:BE149),0)+IF(RIGHT(CA$39,2)>RIGHT($K149,2),BE149,0))","v":0},null,{"$f":"+O149*KeyAssumptionsPriceControl_FO!X$15","v":0.19980468749999999},{"$f":"+P149*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q149*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R149*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S149*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T149*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U149*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V149*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W149*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X149*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.2487792968750001E-3,2.4975585937500001E-3,2.4975585937500001E-3,2.4975585937500001E-3,2.4975585937500001E-3,2.4975585937500001E-3,2.4975585937500001E-3,2.4975585937500001E-3,2.4975585937500001E-3,2.4975585937500001E-3]
[null,null,"Recycled Water Pipework",null,"Sewerage","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","2019-20",80,80,null,6.3827614379084963E-2,0.35743464052287582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3827614379084963E-2,0.35743464052287582,0,0,0,0,0,0,0,0,null,0,2.6328890931372551E-3,5.2657781862745102E-3,5.2657781862745102E-3,5.2657781862745102E-3,5.2657781862745102E-3,5.2657781862745102E-3,5.2657781862745102E-3,5.2657781862745102E-3,5.2657781862745102E-3,null,{"$f":"+IF($K150=\"Ongoing\",AV150,IF(RIGHT($K150,2)=RIGHT(BR$39,2),SUM($AV150:AV150),0)+IF(RIGHT(BR$39,2)>RIGHT($K150,2),AV150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",AW150,IF(RIGHT($K150,2)=RIGHT(BS$39,2),SUM($AV150:AW150),0)+IF(RIGHT(BS$39,2)>RIGHT($K150,2),AW150,0))","v":0.42126225490196079},{"$f":"+IF($K150=\"Ongoing\",AX150,IF(RIGHT($K150,2)=RIGHT(BT$39,2),SUM($AV150:AX150),0)+IF(RIGHT(BT$39,2)>RIGHT($K150,2),AX150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",AY150,IF(RIGHT($K150,2)=RIGHT(BU$39,2),SUM($AV150:AY150),0)+IF(RIGHT(BU$39,2)>RIGHT($K150,2),AY150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",AZ150,IF(RIGHT($K150,2)=RIGHT(BV$39,2),SUM($AV150:AZ150),0)+IF(RIGHT(BV$39,2)>RIGHT($K150,2),AZ150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",BA150,IF(RIGHT($K150,2)=RIGHT(BW$39,2),SUM($AV150:BA150),0)+IF(RIGHT(BW$39,2)>RIGHT($K150,2),BA150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",BB150,IF(RIGHT($K150,2)=RIGHT(BX$39,2),SUM($AV150:BB150),0)+IF(RIGHT(BX$39,2)>RIGHT($K150,2),BB150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",BC150,IF(RIGHT($K150,2)=RIGHT(BY$39,2),SUM($AV150:BC150),0)+IF(RIGHT(BY$39,2)>RIGHT($K150,2),BC150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",BD150,IF(RIGHT($K150,2)=RIGHT(BZ$39,2),SUM($AV150:BD150),0)+IF(RIGHT(BZ$39,2)>RIGHT($K150,2),BD150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",BE150,IF(RIGHT($K150,2)=RIGHT(CA$39,2),SUM($AV150:BE150),0)+IF(RIGHT(CA$39,2)>RIGHT($K150,2),BE150,0))","v":0},null,{"$f":"+O150*KeyAssumptionsPriceControl_FO!X$15","v":6.5295649509803905E-2},{"$f":"+P150*KeyAssumptionsPriceControl_FO!Y$15","v":0.37406571691176466},{"$f":"+Q150*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R150*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S150*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T150*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U150*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V150*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W150*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X150*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,4.0809780943627442E-4,3.1541063495710777E-3,5.492017080269607E-3,5.492017080269607E-3,5.492017080269607E-3,5.492017080269607E-3,5.492017080269607E-3,5.492017080269607E-3,5.492017080269607E-3,5.492017080269607E-3]
[null,null,"Reservoirs and Service Basins",null,"Water","Growth","Headworks","Other Capital expenditure",null,"Straight line","2024-25",100,100,null,null,null,null,null,null,null,0.9375,2.8186274509803924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.9375,2.8186274509803924,0,0,null,0,0,0,0,0,0,4.6874999999999998E-3,2.3468137254901961E-2,3.7561274509803927E-2,3.7561274509803927E-2,null,{"$f":"+IF($K151=\"Ongoing\",AV151,IF(RIGHT($K151,2)=RIGHT(BR$39,2),SUM($AV151:AV151),0)+IF(RIGHT(BR$39,2)>RIGHT($K151,2),AV151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",AW151,IF(RIGHT($K151,2)=RIGHT(BS$39,2),SUM($AV151:AW151),0)+IF(RIGHT(BS$39,2)>RIGHT($K151,2),AW151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",AX151,IF(RIGHT($K151,2)=RIGHT(BT$39,2),SUM($AV151:AX151),0)+IF(RIGHT(BT$39,2)>RIGHT($K151,2),AX151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",AY151,IF(RIGHT($K151,2)=RIGHT(BU$39,2),SUM($AV151:AY151),0)+IF(RIGHT(BU$39,2)>RIGHT($K151,2),AY151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",AZ151,IF(RIGHT($K151,2)=RIGHT(BV$39,2),SUM($AV151:AZ151),0)+IF(RIGHT(BV$39,2)>RIGHT($K151,2),AZ151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",BA151,IF(RIGHT($K151,2)=RIGHT(BW$39,2),SUM($AV151:BA151),0)+IF(RIGHT(BW$39,2)>RIGHT($K151,2),BA151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",BB151,IF(RIGHT($K151,2)=RIGHT(BX$39,2),SUM($AV151:BB151),0)+IF(RIGHT(BX$39,2)>RIGHT($K151,2),BB151,0))","v":0.9375},{"$f":"+IF($K151=\"Ongoing\",BC151,IF(RIGHT($K151,2)=RIGHT(BY$39,2),SUM($AV151:BC151),0)+IF(RIGHT(BY$39,2)>RIGHT($K151,2),BC151,0))","v":2.8186274509803924},{"$f":"+IF($K151=\"Ongoing\",BD151,IF(RIGHT($K151,2)=RIGHT(BZ$39,2),SUM($AV151:BD151),0)+IF(RIGHT(BZ$39,2)>RIGHT($K151,2),BD151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",BE151,IF(RIGHT($K151,2)=RIGHT(CA$39,2),SUM($AV151:BE151),0)+IF(RIGHT(CA$39,2)>RIGHT($K151,2),BE151,0))","v":0},null,{"$f":"+O151*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P151*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q151*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R151*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S151*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T151*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U151*KeyAssumptionsPriceControl_FO!AD$15","v":1.0992607271604919},{"$f":"+V151*KeyAssumptionsPriceControl_FO!AE$15","v":3.3809811306351918},{"$f":"+W151*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X151*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,5.4963036358024594E-3,2.7897512924780876E-2,4.4802418577956839E-2,4.4802418577956839E-2]
[null,null,"Reservoirs and Service Basins",null,"Water","Improvements / Compliance","Headworks","Other Capital expenditure",null,"Straight line","2018-19",100,100,null,0.17871732026143791,3.8296568627450976E-2,null,null,null,9.5741421568627444E-2,4.4679330065359478E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17871732026143791,3.8296568627450976E-2,0,0,0,9.5741421568627444E-2,4.4679330065359478E-2,0,0,0,null,8.9358660130718951E-4,1.9786560457516339E-3,2.170138888888889E-3,2.170138888888889E-3,2.170138888888889E-3,2.6488459967320263E-3,3.350949754901961E-3,3.574346405228758E-3,3.574346405228758E-3,3.574346405228758E-3,null,{"$f":"+IF($K152=\"Ongoing\",AV152,IF(RIGHT($K152,2)=RIGHT(BR$39,2),SUM($AV152:AV152),0)+IF(RIGHT(BR$39,2)>RIGHT($K152,2),AV152,0))","v":0.17871732026143791},{"$f":"+IF($K152=\"Ongoing\",AW152,IF(RIGHT($K152,2)=RIGHT(BS$39,2),SUM($AV152:AW152),0)+IF(RIGHT(BS$39,2)>RIGHT($K152,2),AW152,0))","v":3.8296568627450976E-2},{"$f":"+IF($K152=\"Ongoing\",AX152,IF(RIGHT($K152,2)=RIGHT(BT$39,2),SUM($AV152:AX152),0)+IF(RIGHT(BT$39,2)>RIGHT($K152,2),AX152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",AY152,IF(RIGHT($K152,2)=RIGHT(BU$39,2),SUM($AV152:AY152),0)+IF(RIGHT(BU$39,2)>RIGHT($K152,2),AY152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",AZ152,IF(RIGHT($K152,2)=RIGHT(BV$39,2),SUM($AV152:AZ152),0)+IF(RIGHT(BV$39,2)>RIGHT($K152,2),AZ152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",BA152,IF(RIGHT($K152,2)=RIGHT(BW$39,2),SUM($AV152:BA152),0)+IF(RIGHT(BW$39,2)>RIGHT($K152,2),BA152,0))","v":9.5741421568627444E-2},{"$f":"+IF($K152=\"Ongoing\",BB152,IF(RIGHT($K152,2)=RIGHT(BX$39,2),SUM($AV152:BB152),0)+IF(RIGHT(BX$39,2)>RIGHT($K152,2),BB152,0))","v":4.4679330065359478E-2},{"$f":"+IF($K152=\"Ongoing\",BC152,IF(RIGHT($K152,2)=RIGHT(BY$39,2),SUM($AV152:BC152),0)+IF(RIGHT(BY$39,2)>RIGHT($K152,2),BC152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",BD152,IF(RIGHT($K152,2)=RIGHT(BZ$39,2),SUM($AV152:BD152),0)+IF(RIGHT(BZ$39,2)>RIGHT($K152,2),BD152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",BE152,IF(RIGHT($K152,2)=RIGHT(CA$39,2),SUM($AV152:BE152),0)+IF(RIGHT(CA$39,2)>RIGHT($K152,2),BE152,0))","v":0},null,{"$f":"+O152*KeyAssumptionsPriceControl_FO!X$15","v":0.18282781862745096},{"$f":"+P152*KeyAssumptionsPriceControl_FO!Y$15","v":4.0078469669117635E-2},{"$f":"+Q152*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R152*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S152*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T152*KeyAssumptionsPriceControl_FO!AC$15","v":0.10973714923991776},{"$f":"+U152*KeyAssumptionsPriceControl_FO!AD$15","v":5.2388515047136743E-2},{"$f":"+V152*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W152*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X152*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,9.1413909313725476E-4,2.0286705346200975E-3,2.2290628829656858E-3,2.2290628829656858E-3,2.2290628829656858E-3,2.7777486291652746E-3,3.588376950600547E-3,3.8503195258362309E-3,3.8503195258362309E-3,3.8503195258362309E-3]
[null,null,"Reservoirs and Service Basins",null,"Water","Renewals","Headworks","Other Capital expenditure",null,"Straight line","2018-19",100,100,null,0.81188725490196079,0.35743464052287582,null,null,null,null,5.106209150326798E-2,0.10212418300653596,5.106209150326798E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81188725490196079,0.35743464052287582,0,0,0,0,5.106209150326798E-2,0.10212418300653596,5.106209150326798E-2,0,null,4.0594362745098042E-3,9.9060457516339882E-3,1.1693218954248366E-2,1.1693218954248366E-2,1.1693218954248366E-2,1.1693218954248366E-2,1.1948529411764707E-2,1.2714460784313725E-2,1.3480392156862748E-2,1.3735702614379086E-2,null,{"$f":"+IF($K153=\"Ongoing\",AV153,IF(RIGHT($K153,2)=RIGHT(BR$39,2),SUM($AV153:AV153),0)+IF(RIGHT(BR$39,2)>RIGHT($K153,2),AV153,0))","v":0.81188725490196079},{"$f":"+IF($K153=\"Ongoing\",AW153,IF(RIGHT($K153,2)=RIGHT(BS$39,2),SUM($AV153:AW153),0)+IF(RIGHT(BS$39,2)>RIGHT($K153,2),AW153,0))","v":0.35743464052287582},{"$f":"+IF($K153=\"Ongoing\",AX153,IF(RIGHT($K153,2)=RIGHT(BT$39,2),SUM($AV153:AX153),0)+IF(RIGHT(BT$39,2)>RIGHT($K153,2),AX153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",AY153,IF(RIGHT($K153,2)=RIGHT(BU$39,2),SUM($AV153:AY153),0)+IF(RIGHT(BU$39,2)>RIGHT($K153,2),AY153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",AZ153,IF(RIGHT($K153,2)=RIGHT(BV$39,2),SUM($AV153:AZ153),0)+IF(RIGHT(BV$39,2)>RIGHT($K153,2),AZ153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",BA153,IF(RIGHT($K153,2)=RIGHT(BW$39,2),SUM($AV153:BA153),0)+IF(RIGHT(BW$39,2)>RIGHT($K153,2),BA153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",BB153,IF(RIGHT($K153,2)=RIGHT(BX$39,2),SUM($AV153:BB153),0)+IF(RIGHT(BX$39,2)>RIGHT($K153,2),BB153,0))","v":5.106209150326798E-2},{"$f":"+IF($K153=\"Ongoing\",BC153,IF(RIGHT($K153,2)=RIGHT(BY$39,2),SUM($AV153:BC153),0)+IF(RIGHT(BY$39,2)>RIGHT($K153,2),BC153,0))","v":0.10212418300653596},{"$f":"+IF($K153=\"Ongoing\",BD153,IF(RIGHT($K153,2)=RIGHT(BZ$39,2),SUM($AV153:BD153),0)+IF(RIGHT(BZ$39,2)>RIGHT($K153,2),BD153,0))","v":5.106209150326798E-2},{"$f":"+IF($K153=\"Ongoing\",BE153,IF(RIGHT($K153,2)=RIGHT(CA$39,2),SUM($AV153:BE153),0)+IF(RIGHT(CA$39,2)>RIGHT($K153,2),BE153,0))","v":0},null,{"$f":"+O153*KeyAssumptionsPriceControl_FO!X$15","v":0.83056066176470578},{"$f":"+P153*KeyAssumptionsPriceControl_FO!Y$15","v":0.37406571691176466},{"$f":"+Q153*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R153*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S153*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T153*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U153*KeyAssumptionsPriceControl_FO!AD$15","v":5.9872588625299136E-2},{"$f":"+V153*KeyAssumptionsPriceControl_FO!AE$15","v":0.12249931632736204},{"$f":"+W153*KeyAssumptionsPriceControl_FO!AF$15","v":6.2658400301445677E-2},{"$f":"+X153*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,4.1528033088235293E-3,1.0175935202205881E-2,1.2046263786764703E-2,1.2046263786764703E-2,1.2046263786764703E-2,1.2046263786764703E-2,1.23456267298912E-2,1.3257486254654505E-2,1.4183274837798543E-2,1.4496566839305771E-2]
[null,null,"Reticulation Network",null,"Sewerage","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",80,80,null,8.2975898692810454E-2,0.91273488562091509,null,null,null,0.44679330065359479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2975898692810454E-2,0.91273488562091509,0,0,0,0.44679330065359479,0,0,0,0,null,5.1859936683006536E-4,6.74179176879085E-3,1.244638480392157E-2,1.244638480392157E-2,1.244638480392157E-2,1.5238842933006537E-2,1.8031301062091505E-2,1.8031301062091505E-2,1.8031301062091505E-2,1.8031301062091505E-2,null,{"$f":"+IF($K154=\"Ongoing\",AV154,IF(RIGHT($K154,2)=RIGHT(BR$39,2),SUM($AV154:AV154),0)+IF(RIGHT(BR$39,2)>RIGHT($K154,2),AV154,0))","v":8.2975898692810454E-2},{"$f":"+IF($K154=\"Ongoing\",AW154,IF(RIGHT($K154,2)=RIGHT(BS$39,2),SUM($AV154:AW154),0)+IF(RIGHT(BS$39,2)>RIGHT($K154,2),AW154,0))","v":0.91273488562091509},{"$f":"+IF($K154=\"Ongoing\",AX154,IF(RIGHT($K154,2)=RIGHT(BT$39,2),SUM($AV154:AX154),0)+IF(RIGHT(BT$39,2)>RIGHT($K154,2),AX154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",AY154,IF(RIGHT($K154,2)=RIGHT(BU$39,2),SUM($AV154:AY154),0)+IF(RIGHT(BU$39,2)>RIGHT($K154,2),AY154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",AZ154,IF(RIGHT($K154,2)=RIGHT(BV$39,2),SUM($AV154:AZ154),0)+IF(RIGHT(BV$39,2)>RIGHT($K154,2),AZ154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",BA154,IF(RIGHT($K154,2)=RIGHT(BW$39,2),SUM($AV154:BA154),0)+IF(RIGHT(BW$39,2)>RIGHT($K154,2),BA154,0))","v":0.44679330065359479},{"$f":"+IF($K154=\"Ongoing\",BB154,IF(RIGHT($K154,2)=RIGHT(BX$39,2),SUM($AV154:BB154),0)+IF(RIGHT(BX$39,2)>RIGHT($K154,2),BB154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",BC154,IF(RIGHT($K154,2)=RIGHT(BY$39,2),SUM($AV154:BC154),0)+IF(RIGHT(BY$39,2)>RIGHT($K154,2),BC154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",BD154,IF(RIGHT($K154,2)=RIGHT(BZ$39,2),SUM($AV154:BD154),0)+IF(RIGHT(BZ$39,2)>RIGHT($K154,2),BD154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",BE154,IF(RIGHT($K154,2)=RIGHT(CA$39,2),SUM($AV154:BE154),0)+IF(RIGHT(CA$39,2)>RIGHT($K154,2),BE154,0))","v":0},null,{"$f":"+O154*KeyAssumptionsPriceControl_FO!X$15","v":8.4884344362745084E-2},{"$f":"+P154*KeyAssumptionsPriceControl_FO!Y$15","v":0.9552035271139705},{"$f":"+Q154*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R154*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S154*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T154*KeyAssumptionsPriceControl_FO!AC$15","v":0.51210669645294959},{"$f":"+U154*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V154*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W154*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X154*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,5.3052715226715682E-4,7.0310763489966292E-3,1.3001098393458945E-2,1.3001098393458945E-2,1.3001098393458945E-2,1.6201765246289881E-2,1.9402432099120813E-2,1.9402432099120813E-2,1.9402432099120813E-2,1.9402432099120813E-2]
[null,null,"Reticulation Network",null,"Sewerage","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",80,80,null,0.35743464052287582,1.9148284313725488E-2,0.25531045751633985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35743464052287582,1.9148284313725488E-2,0.25531045751633985,0,0,0,0,0,0,0,null,2.2339665032679737E-3,4.5876097834967313E-3,6.3029769199346407E-3,7.8986672794117644E-3,7.8986672794117644E-3,7.8986672794117644E-3,7.8986672794117644E-3,7.8986672794117644E-3,7.8986672794117644E-3,7.8986672794117644E-3,null,{"$f":"+IF($K155=\"Ongoing\",AV155,IF(RIGHT($K155,2)=RIGHT(BR$39,2),SUM($AV155:AV155),0)+IF(RIGHT(BR$39,2)>RIGHT($K155,2),AV155,0))","v":0.35743464052287582},{"$f":"+IF($K155=\"Ongoing\",AW155,IF(RIGHT($K155,2)=RIGHT(BS$39,2),SUM($AV155:AW155),0)+IF(RIGHT(BS$39,2)>RIGHT($K155,2),AW155,0))","v":1.9148284313725488E-2},{"$f":"+IF($K155=\"Ongoing\",AX155,IF(RIGHT($K155,2)=RIGHT(BT$39,2),SUM($AV155:AX155),0)+IF(RIGHT(BT$39,2)>RIGHT($K155,2),AX155,0))","v":0.25531045751633985},{"$f":"+IF($K155=\"Ongoing\",AY155,IF(RIGHT($K155,2)=RIGHT(BU$39,2),SUM($AV155:AY155),0)+IF(RIGHT(BU$39,2)>RIGHT($K155,2),AY155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",AZ155,IF(RIGHT($K155,2)=RIGHT(BV$39,2),SUM($AV155:AZ155),0)+IF(RIGHT(BV$39,2)>RIGHT($K155,2),AZ155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",BA155,IF(RIGHT($K155,2)=RIGHT(BW$39,2),SUM($AV155:BA155),0)+IF(RIGHT(BW$39,2)>RIGHT($K155,2),BA155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",BB155,IF(RIGHT($K155,2)=RIGHT(BX$39,2),SUM($AV155:BB155),0)+IF(RIGHT(BX$39,2)>RIGHT($K155,2),BB155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",BC155,IF(RIGHT($K155,2)=RIGHT(BY$39,2),SUM($AV155:BC155),0)+IF(RIGHT(BY$39,2)>RIGHT($K155,2),BC155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",BD155,IF(RIGHT($K155,2)=RIGHT(BZ$39,2),SUM($AV155:BD155),0)+IF(RIGHT(BZ$39,2)>RIGHT($K155,2),BD155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",BE155,IF(RIGHT($K155,2)=RIGHT(CA$39,2),SUM($AV155:BE155),0)+IF(RIGHT(CA$39,2)>RIGHT($K155,2),BE155,0))","v":0},null,{"$f":"+O155*KeyAssumptionsPriceControl_FO!X$15","v":0.36565563725490191},{"$f":"+P155*KeyAssumptionsPriceControl_FO!Y$15","v":2.0039234834558817E-2},{"$f":"+Q155*KeyAssumptionsPriceControl_FO!Z$15","v":0.27333516314338224},{"$f":"+R155*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S155*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T155*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U155*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V155*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W155*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X155*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.2853477328431369E-3,4.6959406834022662E-3,6.5295306707643984E-3,8.2378754404105366E-3,8.2378754404105366E-3,8.2378754404105366E-3,8.2378754404105366E-3,8.2378754404105366E-3,8.2378754404105366E-3,8.2378754404105366E-3]
[null,null,"Reticulation Network",null,"Water","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","2025-26",80,80,null,null,null,null,null,null,null,null,3.1913807189542481E-2,0.15956903594771243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,3.1913807189542481E-2,0.15956903594771243,0,null,0,0,0,0,0,0,0,1.9946129493464052E-4,1.3962290645424839E-3,2.3935355392156864E-3,null,{"$f":"+IF($K156=\"Ongoing\",AV156,IF(RIGHT($K156,2)=RIGHT(BR$39,2),SUM($AV156:AV156),0)+IF(RIGHT(BR$39,2)>RIGHT($K156,2),AV156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",AW156,IF(RIGHT($K156,2)=RIGHT(BS$39,2),SUM($AV156:AW156),0)+IF(RIGHT(BS$39,2)>RIGHT($K156,2),AW156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",AX156,IF(RIGHT($K156,2)=RIGHT(BT$39,2),SUM($AV156:AX156),0)+IF(RIGHT(BT$39,2)>RIGHT($K156,2),AX156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",AY156,IF(RIGHT($K156,2)=RIGHT(BU$39,2),SUM($AV156:AY156),0)+IF(RIGHT(BU$39,2)>RIGHT($K156,2),AY156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",AZ156,IF(RIGHT($K156,2)=RIGHT(BV$39,2),SUM($AV156:AZ156),0)+IF(RIGHT(BV$39,2)>RIGHT($K156,2),AZ156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",BA156,IF(RIGHT($K156,2)=RIGHT(BW$39,2),SUM($AV156:BA156),0)+IF(RIGHT(BW$39,2)>RIGHT($K156,2),BA156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",BB156,IF(RIGHT($K156,2)=RIGHT(BX$39,2),SUM($AV156:BB156),0)+IF(RIGHT(BX$39,2)>RIGHT($K156,2),BB156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",BC156,IF(RIGHT($K156,2)=RIGHT(BY$39,2),SUM($AV156:BC156),0)+IF(RIGHT(BY$39,2)>RIGHT($K156,2),BC156,0))","v":3.1913807189542481E-2},{"$f":"+IF($K156=\"Ongoing\",BD156,IF(RIGHT($K156,2)=RIGHT(BZ$39,2),SUM($AV156:BD156),0)+IF(RIGHT(BZ$39,2)>RIGHT($K156,2),BD156,0))","v":0.15956903594771243},{"$f":"+IF($K156=\"Ongoing\",BE156,IF(RIGHT($K156,2)=RIGHT(CA$39,2),SUM($AV156:BE156),0)+IF(RIGHT(CA$39,2)>RIGHT($K156,2),BE156,0))","v":0},null,{"$f":"+O156*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P156*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q156*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R156*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S156*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T156*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U156*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V156*KeyAssumptionsPriceControl_FO!AE$15","v":3.8281036352300631E-2},{"$f":"+W156*KeyAssumptionsPriceControl_FO!AF$15","v":0.19580750094201771},{"$f":"+X156*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,2.3925647720187895E-4,1.7023098352913686E-3,2.9261067161789793E-3]
[null,null,"Reticulation Network",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",80,80,null,9.5741421568627458E-2,0.12765522875816993,3.8296568627450976E-2,3.8296568627450976E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5741421568627458E-2,0.12765522875816993,3.8296568627450976E-2,3.8296568627450976E-2,0,0,0,0,0,0,null,5.9838388480392161E-4,1.9946129493464051E-3,3.031811683006536E-3,3.5105187908496729E-3,3.7498723447712415E-3,3.7498723447712415E-3,3.7498723447712415E-3,3.7498723447712415E-3,3.7498723447712415E-3,3.7498723447712415E-3,null,{"$f":"+IF($K157=\"Ongoing\",AV157,IF(RIGHT($K157,2)=RIGHT(BR$39,2),SUM($AV157:AV157),0)+IF(RIGHT(BR$39,2)>RIGHT($K157,2),AV157,0))","v":9.5741421568627458E-2},{"$f":"+IF($K157=\"Ongoing\",AW157,IF(RIGHT($K157,2)=RIGHT(BS$39,2),SUM($AV157:AW157),0)+IF(RIGHT(BS$39,2)>RIGHT($K157,2),AW157,0))","v":0.12765522875816993},{"$f":"+IF($K157=\"Ongoing\",AX157,IF(RIGHT($K157,2)=RIGHT(BT$39,2),SUM($AV157:AX157),0)+IF(RIGHT(BT$39,2)>RIGHT($K157,2),AX157,0))","v":3.8296568627450976E-2},{"$f":"+IF($K157=\"Ongoing\",AY157,IF(RIGHT($K157,2)=RIGHT(BU$39,2),SUM($AV157:AY157),0)+IF(RIGHT(BU$39,2)>RIGHT($K157,2),AY157,0))","v":3.8296568627450976E-2},{"$f":"+IF($K157=\"Ongoing\",AZ157,IF(RIGHT($K157,2)=RIGHT(BV$39,2),SUM($AV157:AZ157),0)+IF(RIGHT(BV$39,2)>RIGHT($K157,2),AZ157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",BA157,IF(RIGHT($K157,2)=RIGHT(BW$39,2),SUM($AV157:BA157),0)+IF(RIGHT(BW$39,2)>RIGHT($K157,2),BA157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",BB157,IF(RIGHT($K157,2)=RIGHT(BX$39,2),SUM($AV157:BB157),0)+IF(RIGHT(BX$39,2)>RIGHT($K157,2),BB157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",BC157,IF(RIGHT($K157,2)=RIGHT(BY$39,2),SUM($AV157:BC157),0)+IF(RIGHT(BY$39,2)>RIGHT($K157,2),BC157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",BD157,IF(RIGHT($K157,2)=RIGHT(BZ$39,2),SUM($AV157:BD157),0)+IF(RIGHT(BZ$39,2)>RIGHT($K157,2),BD157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",BE157,IF(RIGHT($K157,2)=RIGHT(CA$39,2),SUM($AV157:BE157),0)+IF(RIGHT(CA$39,2)>RIGHT($K157,2),BE157,0))","v":0},null,{"$f":"+O157*KeyAssumptionsPriceControl_FO!X$15","v":9.7943474264705885E-2},{"$f":"+P157*KeyAssumptionsPriceControl_FO!Y$15","v":0.13359489889705878},{"$f":"+Q157*KeyAssumptionsPriceControl_FO!Z$15","v":4.1000274471507336E-2},{"$f":"+R157*KeyAssumptionsPriceControl_FO!AA$15","v":4.1943280784351999E-2},{"$f":"+S157*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T157*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U157*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V157*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W157*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X157*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,6.1214671415441176E-4,2.0592615464154408E-3,3.1504813799689791E-3,3.6688786003181003E-3,3.9310241052203003E-3,3.9310241052203003E-3,3.9310241052203003E-3,3.9310241052203003E-3,3.9310241052203003E-3,3.9310241052203003E-3]
[null,null,"Reticulation Network",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",80,80,null,1.0212418300653595E-2,1.0212418300653595E-2,1.0212418300653595E-2,1.0212418300653595E-2,1.0212418300653595E-2,1.0212418300653595E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0212418300653595E-2,1.0212418300653595E-2,1.0212418300653595E-2,1.0212418300653595E-2,1.0212418300653595E-2,1.0212418300653595E-2,0,0,0,0,null,6.3827614379084971E-5,1.9148284313725493E-4,3.1913807189542484E-4,4.4679330065359481E-4,5.7444852941176473E-4,7.0210375816993464E-4,7.659313725490196E-4,7.659313725490196E-4,7.659313725490196E-4,7.659313725490196E-4,null,{"$f":"+IF($K158=\"Ongoing\",AV158,IF(RIGHT($K158,2)=RIGHT(BR$39,2),SUM($AV158:AV158),0)+IF(RIGHT(BR$39,2)>RIGHT($K158,2),AV158,0))","v":1.0212418300653595E-2},{"$f":"+IF($K158=\"Ongoing\",AW158,IF(RIGHT($K158,2)=RIGHT(BS$39,2),SUM($AV158:AW158),0)+IF(RIGHT(BS$39,2)>RIGHT($K158,2),AW158,0))","v":1.0212418300653595E-2},{"$f":"+IF($K158=\"Ongoing\",AX158,IF(RIGHT($K158,2)=RIGHT(BT$39,2),SUM($AV158:AX158),0)+IF(RIGHT(BT$39,2)>RIGHT($K158,2),AX158,0))","v":1.0212418300653595E-2},{"$f":"+IF($K158=\"Ongoing\",AY158,IF(RIGHT($K158,2)=RIGHT(BU$39,2),SUM($AV158:AY158),0)+IF(RIGHT(BU$39,2)>RIGHT($K158,2),AY158,0))","v":1.0212418300653595E-2},{"$f":"+IF($K158=\"Ongoing\",AZ158,IF(RIGHT($K158,2)=RIGHT(BV$39,2),SUM($AV158:AZ158),0)+IF(RIGHT(BV$39,2)>RIGHT($K158,2),AZ158,0))","v":1.0212418300653595E-2},{"$f":"+IF($K158=\"Ongoing\",BA158,IF(RIGHT($K158,2)=RIGHT(BW$39,2),SUM($AV158:BA158),0)+IF(RIGHT(BW$39,2)>RIGHT($K158,2),BA158,0))","v":1.0212418300653595E-2},{"$f":"+IF($K158=\"Ongoing\",BB158,IF(RIGHT($K158,2)=RIGHT(BX$39,2),SUM($AV158:BB158),0)+IF(RIGHT(BX$39,2)>RIGHT($K158,2),BB158,0))","v":0},{"$f":"+IF($K158=\"Ongoing\",BC158,IF(RIGHT($K158,2)=RIGHT(BY$39,2),SUM($AV158:BC158),0)+IF(RIGHT(BY$39,2)>RIGHT($K158,2),BC158,0))","v":0},{"$f":"+IF($K158=\"Ongoing\",BD158,IF(RIGHT($K158,2)=RIGHT(BZ$39,2),SUM($AV158:BD158),0)+IF(RIGHT(BZ$39,2)>RIGHT($K158,2),BD158,0))","v":0},{"$f":"+IF($K158=\"Ongoing\",BE158,IF(RIGHT($K158,2)=RIGHT(CA$39,2),SUM($AV158:BE158),0)+IF(RIGHT(CA$39,2)>RIGHT($K158,2),BE158,0))","v":0},null,{"$f":"+O158*KeyAssumptionsPriceControl_FO!X$15","v":1.0447303921568627E-2},{"$f":"+P158*KeyAssumptionsPriceControl_FO!Y$15","v":1.0687591911764703E-2},{"$f":"+Q158*KeyAssumptionsPriceControl_FO!Z$15","v":1.0933406525735292E-2},{"$f":"+R158*KeyAssumptionsPriceControl_FO!AA$15","v":1.1184874875827202E-2},{"$f":"+S158*KeyAssumptionsPriceControl_FO!AB$15","v":1.1442126997971225E-2},{"$f":"+T158*KeyAssumptionsPriceControl_FO!AC$15","v":1.1705295918924562E-2},{"$f":"+U158*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V158*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W158*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X158*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,6.5295649509803923E-5,1.9738874846813724E-4,3.325199887025122E-4,4.7075924746227778E-4,6.1217800917351796E-4,7.5684940240411662E-4,8.3000750189739518E-4,8.3000750189739518E-4,8.3000750189739518E-4,8.3000750189739518E-4]
[null,null,"Rising Mains",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",80,80,null,3.1913807189542481E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1913807189542481E-2,0,0,0,0,0,0,0,0,0,null,1.9946129493464052E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,3.9892258986928104E-4,null,{"$f":"+IF($K159=\"Ongoing\",AV159,IF(RIGHT($K159,2)=RIGHT(BR$39,2),SUM($AV159:AV159),0)+IF(RIGHT(BR$39,2)>RIGHT($K159,2),AV159,0))","v":3.1913807189542481E-2},{"$f":"+IF($K159=\"Ongoing\",AW159,IF(RIGHT($K159,2)=RIGHT(BS$39,2),SUM($AV159:AW159),0)+IF(RIGHT(BS$39,2)>RIGHT($K159,2),AW159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",AX159,IF(RIGHT($K159,2)=RIGHT(BT$39,2),SUM($AV159:AX159),0)+IF(RIGHT(BT$39,2)>RIGHT($K159,2),AX159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",AY159,IF(RIGHT($K159,2)=RIGHT(BU$39,2),SUM($AV159:AY159),0)+IF(RIGHT(BU$39,2)>RIGHT($K159,2),AY159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",AZ159,IF(RIGHT($K159,2)=RIGHT(BV$39,2),SUM($AV159:AZ159),0)+IF(RIGHT(BV$39,2)>RIGHT($K159,2),AZ159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",BA159,IF(RIGHT($K159,2)=RIGHT(BW$39,2),SUM($AV159:BA159),0)+IF(RIGHT(BW$39,2)>RIGHT($K159,2),BA159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",BB159,IF(RIGHT($K159,2)=RIGHT(BX$39,2),SUM($AV159:BB159),0)+IF(RIGHT(BX$39,2)>RIGHT($K159,2),BB159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",BC159,IF(RIGHT($K159,2)=RIGHT(BY$39,2),SUM($AV159:BC159),0)+IF(RIGHT(BY$39,2)>RIGHT($K159,2),BC159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",BD159,IF(RIGHT($K159,2)=RIGHT(BZ$39,2),SUM($AV159:BD159),0)+IF(RIGHT(BZ$39,2)>RIGHT($K159,2),BD159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",BE159,IF(RIGHT($K159,2)=RIGHT(CA$39,2),SUM($AV159:BE159),0)+IF(RIGHT(CA$39,2)>RIGHT($K159,2),BE159,0))","v":0},null,{"$f":"+O159*KeyAssumptionsPriceControl_FO!X$15","v":3.2647824754901952E-2},{"$f":"+P159*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q159*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R159*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S159*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T159*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U159*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V159*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W159*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X159*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.0404890471813721E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4,4.0809780943627442E-4]
[null,null,"Rising Mains",null,"Sewerage","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",80,80,null,6.3827614379084963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3827614379084963E-2,0,0,0,0,0,0,0,0,0,null,3.9892258986928104E-4,7.9784517973856208E-4,7.9784517973856208E-4,7.9784517973856208E-4,7.9784517973856208E-4,7.9784517973856208E-4,7.9784517973856208E-4,7.9784517973856208E-4,7.9784517973856208E-4,7.9784517973856208E-4,null,{"$f":"+IF($K160=\"Ongoing\",AV160,IF(RIGHT($K160,2)=RIGHT(BR$39,2),SUM($AV160:AV160),0)+IF(RIGHT(BR$39,2)>RIGHT($K160,2),AV160,0))","v":6.3827614379084963E-2},{"$f":"+IF($K160=\"Ongoing\",AW160,IF(RIGHT($K160,2)=RIGHT(BS$39,2),SUM($AV160:AW160),0)+IF(RIGHT(BS$39,2)>RIGHT($K160,2),AW160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",AX160,IF(RIGHT($K160,2)=RIGHT(BT$39,2),SUM($AV160:AX160),0)+IF(RIGHT(BT$39,2)>RIGHT($K160,2),AX160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",AY160,IF(RIGHT($K160,2)=RIGHT(BU$39,2),SUM($AV160:AY160),0)+IF(RIGHT(BU$39,2)>RIGHT($K160,2),AY160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",AZ160,IF(RIGHT($K160,2)=RIGHT(BV$39,2),SUM($AV160:AZ160),0)+IF(RIGHT(BV$39,2)>RIGHT($K160,2),AZ160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",BA160,IF(RIGHT($K160,2)=RIGHT(BW$39,2),SUM($AV160:BA160),0)+IF(RIGHT(BW$39,2)>RIGHT($K160,2),BA160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",BB160,IF(RIGHT($K160,2)=RIGHT(BX$39,2),SUM($AV160:BB160),0)+IF(RIGHT(BX$39,2)>RIGHT($K160,2),BB160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",BC160,IF(RIGHT($K160,2)=RIGHT(BY$39,2),SUM($AV160:BC160),0)+IF(RIGHT(BY$39,2)>RIGHT($K160,2),BC160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",BD160,IF(RIGHT($K160,2)=RIGHT(BZ$39,2),SUM($AV160:BD160),0)+IF(RIGHT(BZ$39,2)>RIGHT($K160,2),BD160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",BE160,IF(RIGHT($K160,2)=RIGHT(CA$39,2),SUM($AV160:BE160),0)+IF(RIGHT(CA$39,2)>RIGHT($K160,2),BE160,0))","v":0},null,{"$f":"+O160*KeyAssumptionsPriceControl_FO!X$15","v":6.5295649509803905E-2},{"$f":"+P160*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q160*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R160*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S160*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T160*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U160*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V160*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W160*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X160*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,4.0809780943627442E-4,8.1619561887254883E-4,8.1619561887254883E-4,8.1619561887254883E-4,8.1619561887254883E-4,8.1619561887254883E-4,8.1619561887254883E-4,8.1619561887254883E-4,8.1619561887254883E-4,8.1619561887254883E-4]
[null,null,"SCADA Software",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2019-20",4,4,null,null,2.5531045751634E-2,0.35743464052287599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5531045751634E-2,0.35743464052287599,0,0,0,0,0,0,0,null,0,3.19138071895425E-3,5.1062091503268001E-2,9.5741421568627499E-2,9.5741421568627499E-2,9.2550040849673249E-2,4.4679330065359499E-2,0,0,0,null,{"$f":"+IF($K161=\"Ongoing\",AV161,IF(RIGHT($K161,2)=RIGHT(BR$39,2),SUM($AV161:AV161),0)+IF(RIGHT(BR$39,2)>RIGHT($K161,2),AV161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",AW161,IF(RIGHT($K161,2)=RIGHT(BS$39,2),SUM($AV161:AW161),0)+IF(RIGHT(BS$39,2)>RIGHT($K161,2),AW161,0))","v":2.5531045751634E-2},{"$f":"+IF($K161=\"Ongoing\",AX161,IF(RIGHT($K161,2)=RIGHT(BT$39,2),SUM($AV161:AX161),0)+IF(RIGHT(BT$39,2)>RIGHT($K161,2),AX161,0))","v":0.35743464052287599},{"$f":"+IF($K161=\"Ongoing\",AY161,IF(RIGHT($K161,2)=RIGHT(BU$39,2),SUM($AV161:AY161),0)+IF(RIGHT(BU$39,2)>RIGHT($K161,2),AY161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",AZ161,IF(RIGHT($K161,2)=RIGHT(BV$39,2),SUM($AV161:AZ161),0)+IF(RIGHT(BV$39,2)>RIGHT($K161,2),AZ161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",BA161,IF(RIGHT($K161,2)=RIGHT(BW$39,2),SUM($AV161:BA161),0)+IF(RIGHT(BW$39,2)>RIGHT($K161,2),BA161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",BB161,IF(RIGHT($K161,2)=RIGHT(BX$39,2),SUM($AV161:BB161),0)+IF(RIGHT(BX$39,2)>RIGHT($K161,2),BB161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",BC161,IF(RIGHT($K161,2)=RIGHT(BY$39,2),SUM($AV161:BC161),0)+IF(RIGHT(BY$39,2)>RIGHT($K161,2),BC161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",BD161,IF(RIGHT($K161,2)=RIGHT(BZ$39,2),SUM($AV161:BD161),0)+IF(RIGHT(BZ$39,2)>RIGHT($K161,2),BD161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",BE161,IF(RIGHT($K161,2)=RIGHT(CA$39,2),SUM($AV161:BE161),0)+IF(RIGHT(CA$39,2)>RIGHT($K161,2),BE161,0))","v":0},null,{"$f":"+O161*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P161*KeyAssumptionsPriceControl_FO!Y$15","v":2.6718979779411775E-2},{"$f":"+Q161*KeyAssumptionsPriceControl_FO!Z$15","v":0.38266922840073536},{"$f":"+R161*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S161*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T161*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U161*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V161*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W161*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X161*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,3.3398724724264719E-3,5.4513398494944867E-2,0.10234705204503679,0.10234705204503679,9.9007179572610307E-2,4.783365355009192E-2,0,0,0]
[null,null,"SCADA Software",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2019-20",4,4,null,null,2.5531045751634E-2,0.35743464052287599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5531045751634E-2,0.35743464052287599,0,0,0,0,0,0,0,null,0,3.19138071895425E-3,5.1062091503268001E-2,9.5741421568627499E-2,9.5741421568627499E-2,9.2550040849673249E-2,4.4679330065359499E-2,0,0,0,null,{"$f":"+IF($K162=\"Ongoing\",AV162,IF(RIGHT($K162,2)=RIGHT(BR$39,2),SUM($AV162:AV162),0)+IF(RIGHT(BR$39,2)>RIGHT($K162,2),AV162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",AW162,IF(RIGHT($K162,2)=RIGHT(BS$39,2),SUM($AV162:AW162),0)+IF(RIGHT(BS$39,2)>RIGHT($K162,2),AW162,0))","v":2.5531045751634E-2},{"$f":"+IF($K162=\"Ongoing\",AX162,IF(RIGHT($K162,2)=RIGHT(BT$39,2),SUM($AV162:AX162),0)+IF(RIGHT(BT$39,2)>RIGHT($K162,2),AX162,0))","v":0.35743464052287599},{"$f":"+IF($K162=\"Ongoing\",AY162,IF(RIGHT($K162,2)=RIGHT(BU$39,2),SUM($AV162:AY162),0)+IF(RIGHT(BU$39,2)>RIGHT($K162,2),AY162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",AZ162,IF(RIGHT($K162,2)=RIGHT(BV$39,2),SUM($AV162:AZ162),0)+IF(RIGHT(BV$39,2)>RIGHT($K162,2),AZ162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",BA162,IF(RIGHT($K162,2)=RIGHT(BW$39,2),SUM($AV162:BA162),0)+IF(RIGHT(BW$39,2)>RIGHT($K162,2),BA162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",BB162,IF(RIGHT($K162,2)=RIGHT(BX$39,2),SUM($AV162:BB162),0)+IF(RIGHT(BX$39,2)>RIGHT($K162,2),BB162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",BC162,IF(RIGHT($K162,2)=RIGHT(BY$39,2),SUM($AV162:BC162),0)+IF(RIGHT(BY$39,2)>RIGHT($K162,2),BC162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",BD162,IF(RIGHT($K162,2)=RIGHT(BZ$39,2),SUM($AV162:BD162),0)+IF(RIGHT(BZ$39,2)>RIGHT($K162,2),BD162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",BE162,IF(RIGHT($K162,2)=RIGHT(CA$39,2),SUM($AV162:BE162),0)+IF(RIGHT(CA$39,2)>RIGHT($K162,2),BE162,0))","v":0},null,{"$f":"+O162*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P162*KeyAssumptionsPriceControl_FO!Y$15","v":2.6718979779411775E-2},{"$f":"+Q162*KeyAssumptionsPriceControl_FO!Z$15","v":0.38266922840073536},{"$f":"+R162*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S162*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T162*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U162*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V162*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W162*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X162*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,3.3398724724264719E-3,5.4513398494944867E-2,0.10234705204503679,0.10234705204503679,9.9007179572610307E-2,4.783365355009192E-2,0,0,0]
[null,null,"SCADA Software",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2023-24",4,4,null,null,null,null,null,null,7.6593137254901952E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+P163-AA163-AL163","v":0},0,0,0,7.6593137254901952E-2,0,0,0,0,null,0,0,0,0,{"$f":"IF($L163=0,0,\nIF($L163<=0.5,BV163,\nIF(AND($J163=\"straight line\",$L163<1.51),(BU163-((BU163/$L163)*0.5))+BV163/$L163*0.5,\nIF($J163=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L163)<LEFT($BG$39,4)*1,0,((OFFSET(BV163,0,-INT($L163+0.5),1,1))/$L163)*(IF($L163-INT($L163)>0.5,$L163-0.5-INT($L163),IF($L163-INT($L163)<=0.5,$L163-0.5-INT($L163)+1,0))))\n+BV163/$L163*0.5\n+SUM(OFFSET(BV163,0,MAX(-INT($L163+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L163+(0.5-(10^-12))),BK$40)-1))*1/$L163,\nIF($J163=\"Declining Balance\",-$BG$38,0)))))","v":0},9.574142156862744E-3,1.9148284313725488E-2,1.9148284313725488E-2,{"$f":"IF($L163=0,0,\nIF($L163<=0.5,BZ163,\nIF(AND($J163=\"straight line\",$L163<1.51),(BY163-((BY163/$L163)*0.5))+BZ163/$L163*0.5,\nIF($J163=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L163)<LEFT($BG$39,4)*1,0,((OFFSET(BZ163,0,-INT($L163+0.5),1,1))/$L163)*(IF($L163-INT($L163)>0.5,$L163-0.5-INT($L163),IF($L163-INT($L163)<=0.5,$L163-0.5-INT($L163)+1,0))))\n+BZ163/$L163*0.5\n+SUM(OFFSET(BZ163,0,MAX(-INT($L163+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L163+(0.5-(10^-12))),BO$40)-1))*1/$L163,\nIF($J163=\"Declining Balance\",-$BG$38,0)))))","v":1.9148284313725488E-2},{"$f":"IF($L163=0,0,\nIF($L163<=0.5,CA163,\nIF(AND($J163=\"straight line\",$L163<1.51),(BZ163-((BZ163/$L163)*0.5))+CA163/$L163*0.5,\nIF($J163=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L163)<LEFT($BG$39,4)*1,0,((OFFSET(CA163,0,-INT($L163+0.5),1,1))/$L163)*(IF($L163-INT($L163)>0.5,$L163-0.5-INT($L163),IF($L163-INT($L163)<=0.5,$L163-0.5-INT($L163)+1,0))))\n+CA163/$L163*0.5\n+SUM(OFFSET(CA163,0,MAX(-INT($L163+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L163+(0.5-(10^-12))),BP$40)-1))*1/$L163,\nIF($J163=\"Declining Balance\",-$BG$38,0)))))","v":9.574142156862744E-3},null,{"$f":"+IF($K163=\"Ongoing\",AV163,IF(RIGHT($K163,2)=RIGHT(BR$39,2),SUM($AV163:AV163),0)+IF(RIGHT(BR$39,2)>RIGHT($K163,2),AV163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",AW163,IF(RIGHT($K163,2)=RIGHT(BS$39,2),SUM($AV163:AW163),0)+IF(RIGHT(BS$39,2)>RIGHT($K163,2),AW163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",AX163,IF(RIGHT($K163,2)=RIGHT(BT$39,2),SUM($AV163:AX163),0)+IF(RIGHT(BT$39,2)>RIGHT($K163,2),AX163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",AY163,IF(RIGHT($K163,2)=RIGHT(BU$39,2),SUM($AV163:AY163),0)+IF(RIGHT(BU$39,2)>RIGHT($K163,2),AY163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",AZ163,IF(RIGHT($K163,2)=RIGHT(BV$39,2),SUM($AV163:AZ163),0)+IF(RIGHT(BV$39,2)>RIGHT($K163,2),AZ163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",BA163,IF(RIGHT($K163,2)=RIGHT(BW$39,2),SUM($AV163:BA163),0)+IF(RIGHT(BW$39,2)>RIGHT($K163,2),BA163,0))","v":7.6593137254901952E-2},{"$f":"+IF($K163=\"Ongoing\",BB163,IF(RIGHT($K163,2)=RIGHT(BX$39,2),SUM($AV163:BB163),0)+IF(RIGHT(BX$39,2)>RIGHT($K163,2),BB163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",BC163,IF(RIGHT($K163,2)=RIGHT(BY$39,2),SUM($AV163:BC163),0)+IF(RIGHT(BY$39,2)>RIGHT($K163,2),BC163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",BD163,IF(RIGHT($K163,2)=RIGHT(BZ$39,2),SUM($AV163:BD163),0)+IF(RIGHT(BZ$39,2)>RIGHT($K163,2),BD163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",BE163,IF(RIGHT($K163,2)=RIGHT(CA$39,2),SUM($AV163:BE163),0)+IF(RIGHT(CA$39,2)>RIGHT($K163,2),BE163,0))","v":0},null,{"$f":"+O163*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P163*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q163*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R163*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S163*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T163*KeyAssumptionsPriceControl_FO!AC$15","v":8.7789719391934209E-2},{"$f":"+U163*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V163*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W163*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X163*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,{"$f":"IF($M163=0,0,\nIF($M163<=0.5,CG163,\nIF(AND($J163=\"straight line\",$M163<1.51),(CF163-((CF163/$M163)*0.5))+CG163/$M163*0.5,\nIF($J163=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M163)<LEFT($CN$39,4)*1,0,((OFFSET(CG163,0,-INT($M163+0.5),1,1))/$M163)*(IF($M163-INT($M163)>0.5,$M163-0.5-INT($M163),IF($M163-INT($M163)<=0.5,$M163-0.5-INT($M163)+1,0))))\n+CG163/$M163*0.5\n+SUM(OFFSET(CG163,0,MAX(-INT($M163+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M163+(0.5-(10^-12))),CR$40)-1))*1/$M163,\nIF($J163=\"Declining Balance\",-$CN$38,0)))))","v":0},1.0973714923991776E-2,2.1947429847983552E-2,2.1947429847983552E-2,{"$f":"IF($M163=0,0,\nIF($M163<=0.5,CK163,\nIF(AND($J163=\"straight line\",$M163<1.51),(CJ163-((CJ163/$M163)*0.5))+CK163/$M163*0.5,\nIF($J163=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M163)<LEFT($CN$39,4)*1,0,((OFFSET(CK163,0,-INT($M163+0.5),1,1))/$M163)*(IF($M163-INT($M163)>0.5,$M163-0.5-INT($M163),IF($M163-INT($M163)<=0.5,$M163-0.5-INT($M163)+1,0))))\n+CK163/$M163*0.5\n+SUM(OFFSET(CK163,0,MAX(-INT($M163+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M163+(0.5-(10^-12))),CV$40)-1))*1/$M163,\nIF($J163=\"Declining Balance\",-$CN$38,0)))))","v":2.1947429847983552E-2},{"$f":"IF($M163=0,0,\nIF($M163<=0.5,CL163,\nIF(AND($J163=\"straight line\",$M163<1.51),(CK163-((CK163/$M163)*0.5))+CL163/$M163*0.5,\nIF($J163=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M163)<LEFT($CN$39,4)*1,0,((OFFSET(CL163,0,-INT($M163+0.5),1,1))/$M163)*(IF($M163-INT($M163)>0.5,$M163-0.5-INT($M163),IF($M163-INT($M163)<=0.5,$M163-0.5-INT($M163)+1,0))))\n+CL163/$M163*0.5\n+SUM(OFFSET(CL163,0,MAX(-INT($M163+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M163+(0.5-(10^-12))),CW$40)-1))*1/$M163,\nIF($J163=\"Declining Balance\",-$CN$38,0)))))","v":1.0973714923991776E-2}]
[null,null,"Storage",null,"Water","Renewals","Headworks","Other Capital expenditure",null,"Straight line","2018-19",80,80,null,0.22314133986928106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O164-Z164-AK164","v":0.22314133986928106},0,0,0,0,0,0,0,0,0,null,1.3946333741830066E-3,2.7892667483660131E-3,2.7892667483660131E-3,2.7892667483660131E-3,2.7892667483660131E-3,2.7892667483660131E-3,2.7892667483660131E-3,2.7892667483660131E-3,2.7892667483660131E-3,2.7892667483660131E-3,null,{"$f":"+IF($K164=\"Ongoing\",AV164,IF(RIGHT($K164,2)=RIGHT(BR$39,2),SUM($AV164:AV164),0)+IF(RIGHT(BR$39,2)>RIGHT($K164,2),AV164,0))","v":0.22314133986928106},{"$f":"+IF($K164=\"Ongoing\",AW164,IF(RIGHT($K164,2)=RIGHT(BS$39,2),SUM($AV164:AW164),0)+IF(RIGHT(BS$39,2)>RIGHT($K164,2),AW164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",AX164,IF(RIGHT($K164,2)=RIGHT(BT$39,2),SUM($AV164:AX164),0)+IF(RIGHT(BT$39,2)>RIGHT($K164,2),AX164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",AY164,IF(RIGHT($K164,2)=RIGHT(BU$39,2),SUM($AV164:AY164),0)+IF(RIGHT(BU$39,2)>RIGHT($K164,2),AY164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",AZ164,IF(RIGHT($K164,2)=RIGHT(BV$39,2),SUM($AV164:AZ164),0)+IF(RIGHT(BV$39,2)>RIGHT($K164,2),AZ164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",BA164,IF(RIGHT($K164,2)=RIGHT(BW$39,2),SUM($AV164:BA164),0)+IF(RIGHT(BW$39,2)>RIGHT($K164,2),BA164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",BB164,IF(RIGHT($K164,2)=RIGHT(BX$39,2),SUM($AV164:BB164),0)+IF(RIGHT(BX$39,2)>RIGHT($K164,2),BB164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",BC164,IF(RIGHT($K164,2)=RIGHT(BY$39,2),SUM($AV164:BC164),0)+IF(RIGHT(BY$39,2)>RIGHT($K164,2),BC164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",BD164,IF(RIGHT($K164,2)=RIGHT(BZ$39,2),SUM($AV164:BD164),0)+IF(RIGHT(BZ$39,2)>RIGHT($K164,2),BD164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",BE164,IF(RIGHT($K164,2)=RIGHT(CA$39,2),SUM($AV164:BE164),0)+IF(RIGHT(CA$39,2)>RIGHT($K164,2),BE164,0))","v":0},null,{"$f":"+O164*KeyAssumptionsPriceControl_FO!X$15","v":0.22827359068627451},{"$f":"+P164*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q164*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R164*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S164*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T164*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U164*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V164*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W164*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X164*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.4267099417892156E-3,2.8534198835784312E-3,2.8534198835784312E-3,2.8534198835784312E-3,2.8534198835784312E-3,2.8534198835784312E-3,2.8534198835784312E-3,2.8534198835784312E-3,2.8534198835784312E-3,2.8534198835784312E-3]
[null,null,"Treatment Plants",null,"Sewerage","Growth","Treatment","Other Capital expenditure",null,"Straight line","2021-22",80,80,null,null,null,null,0.12765522875816993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.12765522875816993,0,0,0,0,0,0,null,0,0,0,7.9784517973856208E-4,1.5956903594771242E-3,1.5956903594771242E-3,1.5956903594771242E-3,1.5956903594771242E-3,1.5956903594771242E-3,1.5956903594771242E-3,null,{"$f":"+IF($K165=\"Ongoing\",AV165,IF(RIGHT($K165,2)=RIGHT(BR$39,2),SUM($AV165:AV165),0)+IF(RIGHT(BR$39,2)>RIGHT($K165,2),AV165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",AW165,IF(RIGHT($K165,2)=RIGHT(BS$39,2),SUM($AV165:AW165),0)+IF(RIGHT(BS$39,2)>RIGHT($K165,2),AW165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",AX165,IF(RIGHT($K165,2)=RIGHT(BT$39,2),SUM($AV165:AX165),0)+IF(RIGHT(BT$39,2)>RIGHT($K165,2),AX165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",AY165,IF(RIGHT($K165,2)=RIGHT(BU$39,2),SUM($AV165:AY165),0)+IF(RIGHT(BU$39,2)>RIGHT($K165,2),AY165,0))","v":0.12765522875816993},{"$f":"+IF($K165=\"Ongoing\",AZ165,IF(RIGHT($K165,2)=RIGHT(BV$39,2),SUM($AV165:AZ165),0)+IF(RIGHT(BV$39,2)>RIGHT($K165,2),AZ165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",BA165,IF(RIGHT($K165,2)=RIGHT(BW$39,2),SUM($AV165:BA165),0)+IF(RIGHT(BW$39,2)>RIGHT($K165,2),BA165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",BB165,IF(RIGHT($K165,2)=RIGHT(BX$39,2),SUM($AV165:BB165),0)+IF(RIGHT(BX$39,2)>RIGHT($K165,2),BB165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",BC165,IF(RIGHT($K165,2)=RIGHT(BY$39,2),SUM($AV165:BC165),0)+IF(RIGHT(BY$39,2)>RIGHT($K165,2),BC165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",BD165,IF(RIGHT($K165,2)=RIGHT(BZ$39,2),SUM($AV165:BD165),0)+IF(RIGHT(BZ$39,2)>RIGHT($K165,2),BD165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",BE165,IF(RIGHT($K165,2)=RIGHT(CA$39,2),SUM($AV165:BE165),0)+IF(RIGHT(CA$39,2)>RIGHT($K165,2),BE165,0))","v":0},null,{"$f":"+O165*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P165*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q165*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R165*KeyAssumptionsPriceControl_FO!AA$15","v":0.13981093594784003},{"$f":"+S165*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T165*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U165*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V165*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W165*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X165*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,8.7381834967400021E-4,1.7476366993480004E-3,1.7476366993480004E-3,1.7476366993480004E-3,1.7476366993480004E-3,1.7476366993480004E-3,1.7476366993480004E-3]
[null,null,"Treatment Plants",null,"Sewerage","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",80,80,null,0.40849673202614384,0.54253472222222221,0.33190359477124176,8.1699346405228759E-2,null,1.0212418300653594,6.6380718954248374,6.1274509803921573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40849673202614384,0.54253472222222221,0.33190359477124176,8.1699346405228759E-2,0,1.0212418300653594,6.6380718954248374,6.1274509803921573,0,0,null,{"$f":"IF($L166=0,0,\nIF($L166<=0.5,BR166,\nIF($J166=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L166)<LEFT($BG$39,4)*1,0,((OFFSET(BR166,0,-INT($L166+0.5),1,1))/$L166)*(IF($L166-INT($L166)>0.5,$L166-0.5-INT($L166),IF($L166-INT($L166)<=0.5,$L166-0.5-INT($L166)+1,0))))\n+BR166/$L166*0.5,\nIF($J166=\"Declining Balance\",-$BG$38,0))))","v":2.5531045751633992E-3},8.4970511642156882E-3,1.3962290645424836E-2,1.6547309027777776E-2,1.7057929942810454E-2,2.3440691380718949E-2,7.1311402165032678E-2,0.1510959201388889,0.18939248876633991,0.18939248876633991,null,{"$f":"+IF($K166=\"Ongoing\",AV166,IF(RIGHT($K166,2)=RIGHT(BR$39,2),SUM($AV166:AV166),0)+IF(RIGHT(BR$39,2)>RIGHT($K166,2),AV166,0))","v":0.40849673202614384},{"$f":"+IF($K166=\"Ongoing\",AW166,IF(RIGHT($K166,2)=RIGHT(BS$39,2),SUM($AV166:AW166),0)+IF(RIGHT(BS$39,2)>RIGHT($K166,2),AW166,0))","v":0.54253472222222221},{"$f":"+IF($K166=\"Ongoing\",AX166,IF(RIGHT($K166,2)=RIGHT(BT$39,2),SUM($AV166:AX166),0)+IF(RIGHT(BT$39,2)>RIGHT($K166,2),AX166,0))","v":0.33190359477124176},{"$f":"+IF($K166=\"Ongoing\",AY166,IF(RIGHT($K166,2)=RIGHT(BU$39,2),SUM($AV166:AY166),0)+IF(RIGHT(BU$39,2)>RIGHT($K166,2),AY166,0))","v":8.1699346405228759E-2},{"$f":"+IF($K166=\"Ongoing\",AZ166,IF(RIGHT($K166,2)=RIGHT(BV$39,2),SUM($AV166:AZ166),0)+IF(RIGHT(BV$39,2)>RIGHT($K166,2),AZ166,0))","v":0},{"$f":"+IF($K166=\"Ongoing\",BA166,IF(RIGHT($K166,2)=RIGHT(BW$39,2),SUM($AV166:BA166),0)+IF(RIGHT(BW$39,2)>RIGHT($K166,2),BA166,0))","v":1.0212418300653594},{"$f":"+IF($K166=\"Ongoing\",BB166,IF(RIGHT($K166,2)=RIGHT(BX$39,2),SUM($AV166:BB166),0)+IF(RIGHT(BX$39,2)>RIGHT($K166,2),BB166,0))","v":6.6380718954248374},{"$f":"+IF($K166=\"Ongoing\",BC166,IF(RIGHT($K166,2)=RIGHT(BY$39,2),SUM($AV166:BC166),0)+IF(RIGHT(BY$39,2)>RIGHT($K166,2),BC166,0))","v":6.1274509803921573},{"$f":"+IF($K166=\"Ongoing\",BD166,IF(RIGHT($K166,2)=RIGHT(BZ$39,2),SUM($AV166:BD166),0)+IF(RIGHT(BZ$39,2)>RIGHT($K166,2),BD166,0))","v":0},{"$f":"+IF($K166=\"Ongoing\",BE166,IF(RIGHT($K166,2)=RIGHT(CA$39,2),SUM($AV166:BE166),0)+IF(RIGHT(CA$39,2)>RIGHT($K166,2),BE166,0))","v":0},null,{"$f":"+O166*KeyAssumptionsPriceControl_FO!X$15","v":0.41789215686274511},{"$f":"+P166*KeyAssumptionsPriceControl_FO!Y$15","v":0.56777832031249986},{"$f":"+Q166*KeyAssumptionsPriceControl_FO!Z$15","v":0.35533571208639686},{"$f":"+R166*KeyAssumptionsPriceControl_FO!AA$15","v":8.9478999006617613E-2},{"$f":"+S166*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T166*KeyAssumptionsPriceControl_FO!AC$15","v":1.1705295918924561},{"$f":"+U166*KeyAssumptionsPriceControl_FO!AD$15","v":7.7834365212888885},{"$f":"+V166*KeyAssumptionsPriceControl_FO!AE$15","v":7.3499589796417215},{"$f":"+W166*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X166*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M166=0,0,\nIF($M166<=0.5,CC166,\nIF($J166=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M166)<LEFT($CN$39,4)*1,0,((OFFSET(CC166,0,-INT($M166+0.5),1,1))/$M166)*(IF($M166-INT($M166)>0.5,$M166-0.5-INT($M166),IF($M166-INT($M166)<=0.5,$M166-0.5-INT($M166)+1,0))))\n+CC166/$M166*0.5,\nIF($J166=\"Declining Balance\",-$CN$38,0))))","v":2.6118259803921571E-3},8.7722664627374394E-3,1.4541729165230541E-2,1.7321821109561882E-2,1.7881064853353244E-2,2.5196874802681096E-2,8.1159163010064511E-2,0.1757428848908808,0.22168012851364161,0.22168012851364161]
[null,null,"Treatment Plants",null,"Sewerage","Renewals","Treatment","Other Capital expenditure",null,"Straight line","2018-19",80,80,null,0.23576808619281045,0.24612894199346405,null,6.3827614379084963E-2,null,0.20424836601307192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23576808619281045,0.24612894199346405,0,6.3827614379084963E-2,0,0.20424836601307192,0,0,0,0,null,1.4735505387050653E-3,4.4854069648692808E-3,6.0237128523284314E-3,6.4226354421977128E-3,6.8215580320669933E-3,8.0981103196486933E-3,9.3746626072303933E-3,9.3746626072303933E-3,9.3746626072303933E-3,9.3746626072303933E-3,null,{"$f":"+IF($K167=\"Ongoing\",AV167,IF(RIGHT($K167,2)=RIGHT(BR$39,2),SUM($AV167:AV167),0)+IF(RIGHT(BR$39,2)>RIGHT($K167,2),AV167,0))","v":0.23576808619281045},{"$f":"+IF($K167=\"Ongoing\",AW167,IF(RIGHT($K167,2)=RIGHT(BS$39,2),SUM($AV167:AW167),0)+IF(RIGHT(BS$39,2)>RIGHT($K167,2),AW167,0))","v":0.24612894199346405},{"$f":"+IF($K167=\"Ongoing\",AX167,IF(RIGHT($K167,2)=RIGHT(BT$39,2),SUM($AV167:AX167),0)+IF(RIGHT(BT$39,2)>RIGHT($K167,2),AX167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",AY167,IF(RIGHT($K167,2)=RIGHT(BU$39,2),SUM($AV167:AY167),0)+IF(RIGHT(BU$39,2)>RIGHT($K167,2),AY167,0))","v":6.3827614379084963E-2},{"$f":"+IF($K167=\"Ongoing\",AZ167,IF(RIGHT($K167,2)=RIGHT(BV$39,2),SUM($AV167:AZ167),0)+IF(RIGHT(BV$39,2)>RIGHT($K167,2),AZ167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",BA167,IF(RIGHT($K167,2)=RIGHT(BW$39,2),SUM($AV167:BA167),0)+IF(RIGHT(BW$39,2)>RIGHT($K167,2),BA167,0))","v":0.20424836601307192},{"$f":"+IF($K167=\"Ongoing\",BB167,IF(RIGHT($K167,2)=RIGHT(BX$39,2),SUM($AV167:BB167),0)+IF(RIGHT(BX$39,2)>RIGHT($K167,2),BB167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",BC167,IF(RIGHT($K167,2)=RIGHT(BY$39,2),SUM($AV167:BC167),0)+IF(RIGHT(BY$39,2)>RIGHT($K167,2),BC167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",BD167,IF(RIGHT($K167,2)=RIGHT(BZ$39,2),SUM($AV167:BD167),0)+IF(RIGHT(BZ$39,2)>RIGHT($K167,2),BD167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",BE167,IF(RIGHT($K167,2)=RIGHT(CA$39,2),SUM($AV167:BE167),0)+IF(RIGHT(CA$39,2)>RIGHT($K167,2),BE167,0))","v":0},null,{"$f":"+O167*KeyAssumptionsPriceControl_FO!X$15","v":0.24119075217524508},{"$f":"+P167*KeyAssumptionsPriceControl_FO!Y$15","v":0.25758107553547788},{"$f":"+Q167*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R167*KeyAssumptionsPriceControl_FO!AA$15","v":6.9905467973920013E-2},{"$f":"+S167*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T167*KeyAssumptionsPriceControl_FO!AC$15","v":0.23410591837849126},{"$f":"+U167*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V167*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W167*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X167*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.5074422010952818E-3,4.6247661242872998E-3,6.2346478463840369E-3,6.6715570212210369E-3,7.1084661960580369E-3,8.5716281859236076E-3,1.0034790175789178E-2,1.0034790175789178E-2,1.0034790175789178E-2,1.0034790175789178E-2]
[null,null,"Treatment Plants",null,"Water","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",80,80,null,0.28933841911764713,0.70222511233660134,0.32552083333333337,2.1287785947712417,0.10212418300653596,1.5765420751633989,0.44041053921568629,0.13403799019607843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28933841911764713,0.70222511233660134,0.32552083333333337,2.1287785947712417,0.10212418300653596,1.5765420751633989,0.44041053921568629,0.13403799019607843,0,0,null,1.8083651194852946E-3,8.0056371910743468E-3,1.4429049351511439E-2,2.9768420777165034E-2,4.3711563138276142E-2,5.4203227251838237E-2,6.6809181091707512E-2,7.0399484400531051E-2,7.1237221839256543E-2,7.1237221839256543E-2,null,{"$f":"+IF($K168=\"Ongoing\",AV168,IF(RIGHT($K168,2)=RIGHT(BR$39,2),SUM($AV168:AV168),0)+IF(RIGHT(BR$39,2)>RIGHT($K168,2),AV168,0))","v":0.28933841911764713},{"$f":"+IF($K168=\"Ongoing\",AW168,IF(RIGHT($K168,2)=RIGHT(BS$39,2),SUM($AV168:AW168),0)+IF(RIGHT(BS$39,2)>RIGHT($K168,2),AW168,0))","v":0.70222511233660134},{"$f":"+IF($K168=\"Ongoing\",AX168,IF(RIGHT($K168,2)=RIGHT(BT$39,2),SUM($AV168:AX168),0)+IF(RIGHT(BT$39,2)>RIGHT($K168,2),AX168,0))","v":0.32552083333333337},{"$f":"+IF($K168=\"Ongoing\",AY168,IF(RIGHT($K168,2)=RIGHT(BU$39,2),SUM($AV168:AY168),0)+IF(RIGHT(BU$39,2)>RIGHT($K168,2),AY168,0))","v":2.1287785947712417},{"$f":"+IF($K168=\"Ongoing\",AZ168,IF(RIGHT($K168,2)=RIGHT(BV$39,2),SUM($AV168:AZ168),0)+IF(RIGHT(BV$39,2)>RIGHT($K168,2),AZ168,0))","v":0.10212418300653596},{"$f":"+IF($K168=\"Ongoing\",BA168,IF(RIGHT($K168,2)=RIGHT(BW$39,2),SUM($AV168:BA168),0)+IF(RIGHT(BW$39,2)>RIGHT($K168,2),BA168,0))","v":1.5765420751633989},{"$f":"+IF($K168=\"Ongoing\",BB168,IF(RIGHT($K168,2)=RIGHT(BX$39,2),SUM($AV168:BB168),0)+IF(RIGHT(BX$39,2)>RIGHT($K168,2),BB168,0))","v":0.44041053921568629},{"$f":"+IF($K168=\"Ongoing\",BC168,IF(RIGHT($K168,2)=RIGHT(BY$39,2),SUM($AV168:BC168),0)+IF(RIGHT(BY$39,2)>RIGHT($K168,2),BC168,0))","v":0.13403799019607843},{"$f":"+IF($K168=\"Ongoing\",BD168,IF(RIGHT($K168,2)=RIGHT(BZ$39,2),SUM($AV168:BD168),0)+IF(RIGHT(BZ$39,2)>RIGHT($K168,2),BD168,0))","v":0},{"$f":"+IF($K168=\"Ongoing\",BE168,IF(RIGHT($K168,2)=RIGHT(CA$39,2),SUM($AV168:BE168),0)+IF(RIGHT(CA$39,2)>RIGHT($K168,2),BE168,0))","v":0},null,{"$f":"+O168*KeyAssumptionsPriceControl_FO!X$15","v":0.29599320275735297},{"$f":"+P168*KeyAssumptionsPriceControl_FO!Y$15","v":0.73489894458851091},{"$f":"+Q168*KeyAssumptionsPriceControl_FO!Z$15","v":0.34850233300781241},{"$f":"+R168*KeyAssumptionsPriceControl_FO!AA$15","v":2.3314871678661802},{"$f":"+S168*KeyAssumptionsPriceControl_FO!AB$15","v":0.11442126997971226},{"$f":"+T168*KeyAssumptionsPriceControl_FO!AC$15","v":1.8070050574839795},{"$f":"+U168*KeyAssumptionsPriceControl_FO!AD$15","v":0.51640107689320502},{"$f":"+V168*KeyAssumptionsPriceControl_FO!AE$15","v":0.16078035267966265},{"$f":"+W168*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X168*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.8499575172334561E-3,8.2930334381451053E-3,1.5064291423122126E-2,3.1814225803584582E-2,4.7101153540121406E-2,5.9110068086769482E-2,7.3631356426626896E-2,7.7863740361457323E-2,7.8868617565705207E-2,7.8868617565705207E-2]
[null,null,"Treatment Plants",null,"Water","Renewals","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",80,80,null,0.44120984477124187,1.0065300551470588,0.28695912990196076,1.8017258986928106,0.20552491830065361,8.1699346405228759E-2,0.64465890522875813,null,5.106209150326798E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44120984477124187,1.0065300551470588,0.28695912990196076,1.8017258986928106,0.20552491830065361,8.1699346405228759E-2,0.64465890522875813,0,5.106209150326798E-2,0,null,2.7575615298202618E-3,1.1805935904309641E-2,1.9890243310866012E-2,3.2944524739583335E-2,4.5489842345792487E-2,4.728499400020425E-2,5.1824733072916671E-2,5.5853851230596406E-2,5.617298930249183E-2,5.649212737438726E-2,null,{"$f":"+IF($K169=\"Ongoing\",AV169,IF(RIGHT($K169,2)=RIGHT(BR$39,2),SUM($AV169:AV169),0)+IF(RIGHT(BR$39,2)>RIGHT($K169,2),AV169,0))","v":0.44120984477124187},{"$f":"+IF($K169=\"Ongoing\",AW169,IF(RIGHT($K169,2)=RIGHT(BS$39,2),SUM($AV169:AW169),0)+IF(RIGHT(BS$39,2)>RIGHT($K169,2),AW169,0))","v":1.0065300551470588},{"$f":"+IF($K169=\"Ongoing\",AX169,IF(RIGHT($K169,2)=RIGHT(BT$39,2),SUM($AV169:AX169),0)+IF(RIGHT(BT$39,2)>RIGHT($K169,2),AX169,0))","v":0.28695912990196076},{"$f":"+IF($K169=\"Ongoing\",AY169,IF(RIGHT($K169,2)=RIGHT(BU$39,2),SUM($AV169:AY169),0)+IF(RIGHT(BU$39,2)>RIGHT($K169,2),AY169,0))","v":1.8017258986928106},{"$f":"+IF($K169=\"Ongoing\",AZ169,IF(RIGHT($K169,2)=RIGHT(BV$39,2),SUM($AV169:AZ169),0)+IF(RIGHT(BV$39,2)>RIGHT($K169,2),AZ169,0))","v":0.20552491830065361},{"$f":"+IF($K169=\"Ongoing\",BA169,IF(RIGHT($K169,2)=RIGHT(BW$39,2),SUM($AV169:BA169),0)+IF(RIGHT(BW$39,2)>RIGHT($K169,2),BA169,0))","v":8.1699346405228759E-2},{"$f":"+IF($K169=\"Ongoing\",BB169,IF(RIGHT($K169,2)=RIGHT(BX$39,2),SUM($AV169:BB169),0)+IF(RIGHT(BX$39,2)>RIGHT($K169,2),BB169,0))","v":0.64465890522875813},{"$f":"+IF($K169=\"Ongoing\",BC169,IF(RIGHT($K169,2)=RIGHT(BY$39,2),SUM($AV169:BC169),0)+IF(RIGHT(BY$39,2)>RIGHT($K169,2),BC169,0))","v":0},{"$f":"+IF($K169=\"Ongoing\",BD169,IF(RIGHT($K169,2)=RIGHT(BZ$39,2),SUM($AV169:BD169),0)+IF(RIGHT(BZ$39,2)>RIGHT($K169,2),BD169,0))","v":5.106209150326798E-2},{"$f":"+IF($K169=\"Ongoing\",BE169,IF(RIGHT($K169,2)=RIGHT(CA$39,2),SUM($AV169:BE169),0)+IF(RIGHT(CA$39,2)>RIGHT($K169,2),BE169,0))","v":0},null,{"$f":"+O169*KeyAssumptionsPriceControl_FO!X$15","v":0.45135767120098041},{"$f":"+P169*KeyAssumptionsPriceControl_FO!Y$15","v":1.0533628920829963},{"$f":"+Q169*KeyAssumptionsPriceControl_FO!Z$15","v":0.30721820543608391},{"$f":"+R169*KeyAssumptionsPriceControl_FO!AA$15","v":1.9732915499678143},{"$f":"+S169*KeyAssumptionsPriceControl_FO!AB$15","v":0.23027280583417092},{"$f":"+T169*KeyAssumptionsPriceControl_FO!AC$15","v":9.3642367351396499E-2},{"$f":"+U169*KeyAssumptionsPriceControl_FO!AD$15","v":0.75589143139440151},{"$f":"+V169*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W169*KeyAssumptionsPriceControl_FO!AF$15","v":6.2658400301445677E-2},{"$f":"+X169*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,2.8209854450061277E-3,1.2225488965530981E-2,2.0729120825025232E-2,3.49823067962996E-2,4.8754584020061997E-2,5.0779053852471799E-2,5.6088640094633033E-2,6.0812961540848046E-2,6.1204576542732078E-2,6.1596191544616118E-2]
[null,null,"Trunk Sewers",null,"Sewerage","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","2019-20",100,100,null,null,0.15190972222222221,null,null,null,null,null,9.2434517973856212E-2,0.61340558619281049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.15190972222222221,0,0,0,0,0,9.2434517973856212E-2,0.61340558619281049,0,null,0,7.5954861111111101E-4,1.519097222222222E-3,1.519097222222222E-3,1.519097222222222E-3,1.519097222222222E-3,1.519097222222222E-3,1.9812698120915033E-3,5.510470332924837E-3,8.5774982638888893E-3,null,{"$f":"+IF($K170=\"Ongoing\",AV170,IF(RIGHT($K170,2)=RIGHT(BR$39,2),SUM($AV170:AV170),0)+IF(RIGHT(BR$39,2)>RIGHT($K170,2),AV170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",AW170,IF(RIGHT($K170,2)=RIGHT(BS$39,2),SUM($AV170:AW170),0)+IF(RIGHT(BS$39,2)>RIGHT($K170,2),AW170,0))","v":0.15190972222222221},{"$f":"+IF($K170=\"Ongoing\",AX170,IF(RIGHT($K170,2)=RIGHT(BT$39,2),SUM($AV170:AX170),0)+IF(RIGHT(BT$39,2)>RIGHT($K170,2),AX170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",AY170,IF(RIGHT($K170,2)=RIGHT(BU$39,2),SUM($AV170:AY170),0)+IF(RIGHT(BU$39,2)>RIGHT($K170,2),AY170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",AZ170,IF(RIGHT($K170,2)=RIGHT(BV$39,2),SUM($AV170:AZ170),0)+IF(RIGHT(BV$39,2)>RIGHT($K170,2),AZ170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",BA170,IF(RIGHT($K170,2)=RIGHT(BW$39,2),SUM($AV170:BA170),0)+IF(RIGHT(BW$39,2)>RIGHT($K170,2),BA170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",BB170,IF(RIGHT($K170,2)=RIGHT(BX$39,2),SUM($AV170:BB170),0)+IF(RIGHT(BX$39,2)>RIGHT($K170,2),BB170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",BC170,IF(RIGHT($K170,2)=RIGHT(BY$39,2),SUM($AV170:BC170),0)+IF(RIGHT(BY$39,2)>RIGHT($K170,2),BC170,0))","v":9.2434517973856212E-2},{"$f":"+IF($K170=\"Ongoing\",BD170,IF(RIGHT($K170,2)=RIGHT(BZ$39,2),SUM($AV170:BD170),0)+IF(RIGHT(BZ$39,2)>RIGHT($K170,2),BD170,0))","v":0.61340558619281049},{"$f":"+IF($K170=\"Ongoing\",BE170,IF(RIGHT($K170,2)=RIGHT(CA$39,2),SUM($AV170:BE170),0)+IF(RIGHT(CA$39,2)>RIGHT($K170,2),BE170,0))","v":0},null,{"$f":"+O170*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P170*KeyAssumptionsPriceControl_FO!Y$15","v":0.15897792968749996},{"$f":"+Q170*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R170*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S170*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T170*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U170*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V170*KeyAssumptionsPriceControl_FO!AE$15","v":0.11087643419504233},{"$f":"+W170*KeyAssumptionsPriceControl_FO!AF$15","v":0.75271129002524717},{"$f":"+X170*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,7.9488964843749978E-4,1.5897792968749996E-3,1.5897792968749996E-3,1.5897792968749996E-3,1.5897792968749996E-3,1.5897792968749996E-3,2.1441614678502112E-3,6.4621000889516587E-3,1.0225656539077895E-2]
[null,null,"Valve",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",20,20,null,0.13255718954248366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13255718954248366,0,0,0,0,0,0,0,0,0,null,3.3139297385620914E-3,6.6278594771241829E-3,6.6278594771241829E-3,6.6278594771241829E-3,6.6278594771241829E-3,6.6278594771241829E-3,6.6278594771241829E-3,6.6278594771241829E-3,6.6278594771241829E-3,6.6278594771241829E-3,null,{"$f":"+IF($K171=\"Ongoing\",AV171,IF(RIGHT($K171,2)=RIGHT(BR$39,2),SUM($AV171:AV171),0)+IF(RIGHT(BR$39,2)>RIGHT($K171,2),AV171,0))","v":0.13255718954248366},{"$f":"+IF($K171=\"Ongoing\",AW171,IF(RIGHT($K171,2)=RIGHT(BS$39,2),SUM($AV171:AW171),0)+IF(RIGHT(BS$39,2)>RIGHT($K171,2),AW171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",AX171,IF(RIGHT($K171,2)=RIGHT(BT$39,2),SUM($AV171:AX171),0)+IF(RIGHT(BT$39,2)>RIGHT($K171,2),AX171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",AY171,IF(RIGHT($K171,2)=RIGHT(BU$39,2),SUM($AV171:AY171),0)+IF(RIGHT(BU$39,2)>RIGHT($K171,2),AY171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",AZ171,IF(RIGHT($K171,2)=RIGHT(BV$39,2),SUM($AV171:AZ171),0)+IF(RIGHT(BV$39,2)>RIGHT($K171,2),AZ171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",BA171,IF(RIGHT($K171,2)=RIGHT(BW$39,2),SUM($AV171:BA171),0)+IF(RIGHT(BW$39,2)>RIGHT($K171,2),BA171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",BB171,IF(RIGHT($K171,2)=RIGHT(BX$39,2),SUM($AV171:BB171),0)+IF(RIGHT(BX$39,2)>RIGHT($K171,2),BB171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",BC171,IF(RIGHT($K171,2)=RIGHT(BY$39,2),SUM($AV171:BC171),0)+IF(RIGHT(BY$39,2)>RIGHT($K171,2),BC171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",BD171,IF(RIGHT($K171,2)=RIGHT(BZ$39,2),SUM($AV171:BD171),0)+IF(RIGHT(BZ$39,2)>RIGHT($K171,2),BD171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",BE171,IF(RIGHT($K171,2)=RIGHT(CA$39,2),SUM($AV171:BE171),0)+IF(RIGHT(CA$39,2)>RIGHT($K171,2),BE171,0))","v":0},null,{"$f":"+O171*KeyAssumptionsPriceControl_FO!X$15","v":0.13560600490196079},{"$f":"+P171*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q171*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R171*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S171*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T171*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U171*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V171*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W171*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X171*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,3.3901501225490197E-3,6.7803002450980395E-3,6.7803002450980395E-3,6.7803002450980395E-3,6.7803002450980395E-3,6.7803002450980395E-3,6.7803002450980395E-3,6.7803002450980395E-3,6.7803002450980395E-3,6.7803002450980395E-3]
[null,null,"Water Main",null,"Water","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2018-19",100,100,null,1.9148284313725488E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9148284313725488E-2,0,0,0,0,0,0,0,0,0,null,9.5741421568627436E-5,1.9148284313725487E-4,1.9148284313725487E-4,1.9148284313725487E-4,1.9148284313725487E-4,1.9148284313725487E-4,1.9148284313725487E-4,1.9148284313725487E-4,1.9148284313725487E-4,1.9148284313725487E-4,null,{"$f":"+IF($K172=\"Ongoing\",AV172,IF(RIGHT($K172,2)=RIGHT(BR$39,2),SUM($AV172:AV172),0)+IF(RIGHT(BR$39,2)>RIGHT($K172,2),AV172,0))","v":1.9148284313725488E-2},{"$f":"+IF($K172=\"Ongoing\",AW172,IF(RIGHT($K172,2)=RIGHT(BS$39,2),SUM($AV172:AW172),0)+IF(RIGHT(BS$39,2)>RIGHT($K172,2),AW172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",AX172,IF(RIGHT($K172,2)=RIGHT(BT$39,2),SUM($AV172:AX172),0)+IF(RIGHT(BT$39,2)>RIGHT($K172,2),AX172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",AY172,IF(RIGHT($K172,2)=RIGHT(BU$39,2),SUM($AV172:AY172),0)+IF(RIGHT(BU$39,2)>RIGHT($K172,2),AY172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",AZ172,IF(RIGHT($K172,2)=RIGHT(BV$39,2),SUM($AV172:AZ172),0)+IF(RIGHT(BV$39,2)>RIGHT($K172,2),AZ172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",BA172,IF(RIGHT($K172,2)=RIGHT(BW$39,2),SUM($AV172:BA172),0)+IF(RIGHT(BW$39,2)>RIGHT($K172,2),BA172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",BB172,IF(RIGHT($K172,2)=RIGHT(BX$39,2),SUM($AV172:BB172),0)+IF(RIGHT(BX$39,2)>RIGHT($K172,2),BB172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",BC172,IF(RIGHT($K172,2)=RIGHT(BY$39,2),SUM($AV172:BC172),0)+IF(RIGHT(BY$39,2)>RIGHT($K172,2),BC172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",BD172,IF(RIGHT($K172,2)=RIGHT(BZ$39,2),SUM($AV172:BD172),0)+IF(RIGHT(BZ$39,2)>RIGHT($K172,2),BD172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",BE172,IF(RIGHT($K172,2)=RIGHT(CA$39,2),SUM($AV172:BE172),0)+IF(RIGHT(CA$39,2)>RIGHT($K172,2),BE172,0))","v":0},null,{"$f":"+O172*KeyAssumptionsPriceControl_FO!X$15","v":1.9588694852941173E-2},{"$f":"+P172*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q172*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R172*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S172*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T172*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U172*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V172*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W172*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X172*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,9.794347426470587E-5,1.9588694852941174E-4,1.9588694852941174E-4,1.9588694852941174E-4,1.9588694852941174E-4,1.9588694852941174E-4,1.9588694852941174E-4,1.9588694852941174E-4,1.9588694852941174E-4,1.9588694852941174E-4]
[null,null,"Water Towers",null,"Water","Growth","Headworks","Other Capital expenditure",null,"Straight line","2022-23",40,40,null,null,null,null,null,null,0.25531045751633985,2.9998978758169934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.25531045751633985,2.9998978758169934,0,0,0,null,0,0,0,0,0,3.1913807189542483E-3,4.3881484885620915E-2,8.1380208333333329E-2,8.1380208333333329E-2,8.1380208333333329E-2,null,{"$f":"+IF($K173=\"Ongoing\",AV173,IF(RIGHT($K173,2)=RIGHT(BR$39,2),SUM($AV173:AV173),0)+IF(RIGHT(BR$39,2)>RIGHT($K173,2),AV173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",AW173,IF(RIGHT($K173,2)=RIGHT(BS$39,2),SUM($AV173:AW173),0)+IF(RIGHT(BS$39,2)>RIGHT($K173,2),AW173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",AX173,IF(RIGHT($K173,2)=RIGHT(BT$39,2),SUM($AV173:AX173),0)+IF(RIGHT(BT$39,2)>RIGHT($K173,2),AX173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",AY173,IF(RIGHT($K173,2)=RIGHT(BU$39,2),SUM($AV173:AY173),0)+IF(RIGHT(BU$39,2)>RIGHT($K173,2),AY173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",AZ173,IF(RIGHT($K173,2)=RIGHT(BV$39,2),SUM($AV173:AZ173),0)+IF(RIGHT(BV$39,2)>RIGHT($K173,2),AZ173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",BA173,IF(RIGHT($K173,2)=RIGHT(BW$39,2),SUM($AV173:BA173),0)+IF(RIGHT(BW$39,2)>RIGHT($K173,2),BA173,0))","v":0.25531045751633985},{"$f":"+IF($K173=\"Ongoing\",BB173,IF(RIGHT($K173,2)=RIGHT(BX$39,2),SUM($AV173:BB173),0)+IF(RIGHT(BX$39,2)>RIGHT($K173,2),BB173,0))","v":2.9998978758169934},{"$f":"+IF($K173=\"Ongoing\",BC173,IF(RIGHT($K173,2)=RIGHT(BY$39,2),SUM($AV173:BC173),0)+IF(RIGHT(BY$39,2)>RIGHT($K173,2),BC173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",BD173,IF(RIGHT($K173,2)=RIGHT(BZ$39,2),SUM($AV173:BD173),0)+IF(RIGHT(BZ$39,2)>RIGHT($K173,2),BD173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",BE173,IF(RIGHT($K173,2)=RIGHT(CA$39,2),SUM($AV173:BE173),0)+IF(RIGHT(CA$39,2)>RIGHT($K173,2),BE173,0))","v":0},null,{"$f":"+O173*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P173*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q173*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R173*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S173*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T173*KeyAssumptionsPriceControl_FO!AC$15","v":0.29263239797311402},{"$f":"+U173*KeyAssumptionsPriceControl_FO!AD$15","v":3.5175145817363238},{"$f":"+V173*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W173*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X173*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,3.6579049746639251E-3,5.1284742221031902E-2,9.5253674492735946E-2,9.5253674492735946E-2,9.5253674492735946E-2]
[null,null,"Water Towers",null,"Water","Improvements / Compliance","Headworks","Other Capital expenditure",null,"Straight line","2018-19",40,40,null,1.0850694444444446E-2,6.3827614379084963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0850694444444446E-2,6.3827614379084963E-2,0,0,0,0,0,0,0,0,null,1.3563368055555556E-4,1.0691125408496733E-3,1.8669577205882352E-3,1.8669577205882352E-3,1.8669577205882352E-3,1.8669577205882352E-3,1.8669577205882352E-3,1.8669577205882352E-3,1.8669577205882352E-3,1.8669577205882352E-3,null,{"$f":"+IF($K174=\"Ongoing\",AV174,IF(RIGHT($K174,2)=RIGHT(BR$39,2),SUM($AV174:AV174),0)+IF(RIGHT(BR$39,2)>RIGHT($K174,2),AV174,0))","v":1.0850694444444446E-2},{"$f":"+IF($K174=\"Ongoing\",AW174,IF(RIGHT($K174,2)=RIGHT(BS$39,2),SUM($AV174:AW174),0)+IF(RIGHT(BS$39,2)>RIGHT($K174,2),AW174,0))","v":6.3827614379084963E-2},{"$f":"+IF($K174=\"Ongoing\",AX174,IF(RIGHT($K174,2)=RIGHT(BT$39,2),SUM($AV174:AX174),0)+IF(RIGHT(BT$39,2)>RIGHT($K174,2),AX174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",AY174,IF(RIGHT($K174,2)=RIGHT(BU$39,2),SUM($AV174:AY174),0)+IF(RIGHT(BU$39,2)>RIGHT($K174,2),AY174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",AZ174,IF(RIGHT($K174,2)=RIGHT(BV$39,2),SUM($AV174:AZ174),0)+IF(RIGHT(BV$39,2)>RIGHT($K174,2),AZ174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",BA174,IF(RIGHT($K174,2)=RIGHT(BW$39,2),SUM($AV174:BA174),0)+IF(RIGHT(BW$39,2)>RIGHT($K174,2),BA174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",BB174,IF(RIGHT($K174,2)=RIGHT(BX$39,2),SUM($AV174:BB174),0)+IF(RIGHT(BX$39,2)>RIGHT($K174,2),BB174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",BC174,IF(RIGHT($K174,2)=RIGHT(BY$39,2),SUM($AV174:BC174),0)+IF(RIGHT(BY$39,2)>RIGHT($K174,2),BC174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",BD174,IF(RIGHT($K174,2)=RIGHT(BZ$39,2),SUM($AV174:BD174),0)+IF(RIGHT(BZ$39,2)>RIGHT($K174,2),BD174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",BE174,IF(RIGHT($K174,2)=RIGHT(CA$39,2),SUM($AV174:BE174),0)+IF(RIGHT(CA$39,2)>RIGHT($K174,2),BE174,0))","v":0},null,{"$f":"+O174*KeyAssumptionsPriceControl_FO!X$15","v":1.1100260416666667E-2},{"$f":"+P174*KeyAssumptionsPriceControl_FO!Y$15","v":6.6797449448529389E-2},{"$f":"+Q174*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R174*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S174*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T174*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U174*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V174*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W174*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X174*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,1.3875325520833334E-4,1.112474628523284E-3,1.9474427466299015E-3,1.9474427466299015E-3,1.9474427466299015E-3,1.9474427466299015E-3,1.9474427466299015E-3,1.9474427466299015E-3,1.9474427466299015E-3,1.9474427466299015E-3]
[null,null,"Water Towers",null,"Water","Renewals","Headworks","Other Capital expenditure",null,"Straight line","Ongoing",40,40,null,0.76363357843137269,0.2297794117647059,5.1871221405228762E-2,2.553104575163399E-2,0.71486928104575165,null,3.8296568627450976E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76363357843137269,0.2297794117647059,5.1871221405228762E-2,2.553104575163399E-2,0.71486928104575165,0,3.8296568627450976E-2,0,0,0,null,9.5454197303921594E-3,2.1963082107843142E-2,2.5483715022467327E-2,2.6451243361928112E-2,3.5706247446895434E-2,4.4642113459967325E-2,4.5120820567810464E-2,4.5599527675653603E-2,4.5599527675653603E-2,4.5599527675653603E-2,null,{"$f":"+IF($K175=\"Ongoing\",AV175,IF(RIGHT($K175,2)=RIGHT(BR$39,2),SUM($AV175:AV175),0)+IF(RIGHT(BR$39,2)>RIGHT($K175,2),AV175,0))","v":0.76363357843137269},{"$f":"+IF($K175=\"Ongoing\",AW175,IF(RIGHT($K175,2)=RIGHT(BS$39,2),SUM($AV175:AW175),0)+IF(RIGHT(BS$39,2)>RIGHT($K175,2),AW175,0))","v":0.2297794117647059},{"$f":"+IF($K175=\"Ongoing\",AX175,IF(RIGHT($K175,2)=RIGHT(BT$39,2),SUM($AV175:AX175),0)+IF(RIGHT(BT$39,2)>RIGHT($K175,2),AX175,0))","v":5.1871221405228762E-2},{"$f":"+IF($K175=\"Ongoing\",AY175,IF(RIGHT($K175,2)=RIGHT(BU$39,2),SUM($AV175:AY175),0)+IF(RIGHT(BU$39,2)>RIGHT($K175,2),AY175,0))","v":2.553104575163399E-2},{"$f":"+IF($K175=\"Ongoing\",AZ175,IF(RIGHT($K175,2)=RIGHT(BV$39,2),SUM($AV175:AZ175),0)+IF(RIGHT(BV$39,2)>RIGHT($K175,2),AZ175,0))","v":0.71486928104575165},{"$f":"+IF($K175=\"Ongoing\",BA175,IF(RIGHT($K175,2)=RIGHT(BW$39,2),SUM($AV175:BA175),0)+IF(RIGHT(BW$39,2)>RIGHT($K175,2),BA175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",BB175,IF(RIGHT($K175,2)=RIGHT(BX$39,2),SUM($AV175:BB175),0)+IF(RIGHT(BX$39,2)>RIGHT($K175,2),BB175,0))","v":3.8296568627450976E-2},{"$f":"+IF($K175=\"Ongoing\",BC175,IF(RIGHT($K175,2)=RIGHT(BY$39,2),SUM($AV175:BC175),0)+IF(RIGHT(BY$39,2)>RIGHT($K175,2),BC175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",BD175,IF(RIGHT($K175,2)=RIGHT(BZ$39,2),SUM($AV175:BD175),0)+IF(RIGHT(BZ$39,2)>RIGHT($K175,2),BD175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",BE175,IF(RIGHT($K175,2)=RIGHT(CA$39,2),SUM($AV175:BE175),0)+IF(RIGHT(CA$39,2)>RIGHT($K175,2),BE175,0))","v":0},null,{"$f":"+O175*KeyAssumptionsPriceControl_FO!X$15","v":0.78119715073529417},{"$f":"+P175*KeyAssumptionsPriceControl_FO!Y$15","v":0.24047081801470585},{"$f":"+Q175*KeyAssumptionsPriceControl_FO!Z$15","v":5.5533286427710465E-2},{"$f":"+R175*KeyAssumptionsPriceControl_FO!AA$15","v":2.7962187189568007E-2},{"$f":"+S175*KeyAssumptionsPriceControl_FO!AB$15","v":0.80094888985798585},{"$f":"+T175*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U175*KeyAssumptionsPriceControl_FO!AD$15","v":4.4904441468974342E-2},{"$f":"+V175*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W175*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X175*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,9.7649643841911764E-3,2.2535813993566176E-2,2.6235865299096384E-2,2.7279558719312366E-2,3.7640947182406792E-2,4.7652808305631608E-2,4.8214113823993786E-2,4.877541934235597E-2,4.877541934235597E-2,4.877541934235597E-2]
[null,null,"Weirs",null,"Water","Renewals","Headworks","Other Capital expenditure",null,"Straight line","2024-25",40,40,null,null,null,null,null,null,null,0.10212418300653596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.10212418300653596,0,0,0,null,0,0,0,0,0,0,1.2765522875816996E-3,2.5531045751633992E-3,2.5531045751633992E-3,2.5531045751633992E-3,null,{"$f":"+IF($K176=\"Ongoing\",AV176,IF(RIGHT($K176,2)=RIGHT(BR$39,2),SUM($AV176:AV176),0)+IF(RIGHT(BR$39,2)>RIGHT($K176,2),AV176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",AW176,IF(RIGHT($K176,2)=RIGHT(BS$39,2),SUM($AV176:AW176),0)+IF(RIGHT(BS$39,2)>RIGHT($K176,2),AW176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",AX176,IF(RIGHT($K176,2)=RIGHT(BT$39,2),SUM($AV176:AX176),0)+IF(RIGHT(BT$39,2)>RIGHT($K176,2),AX176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",AY176,IF(RIGHT($K176,2)=RIGHT(BU$39,2),SUM($AV176:AY176),0)+IF(RIGHT(BU$39,2)>RIGHT($K176,2),AY176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",AZ176,IF(RIGHT($K176,2)=RIGHT(BV$39,2),SUM($AV176:AZ176),0)+IF(RIGHT(BV$39,2)>RIGHT($K176,2),AZ176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",BA176,IF(RIGHT($K176,2)=RIGHT(BW$39,2),SUM($AV176:BA176),0)+IF(RIGHT(BW$39,2)>RIGHT($K176,2),BA176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",BB176,IF(RIGHT($K176,2)=RIGHT(BX$39,2),SUM($AV176:BB176),0)+IF(RIGHT(BX$39,2)>RIGHT($K176,2),BB176,0))","v":0.10212418300653596},{"$f":"+IF($K176=\"Ongoing\",BC176,IF(RIGHT($K176,2)=RIGHT(BY$39,2),SUM($AV176:BC176),0)+IF(RIGHT(BY$39,2)>RIGHT($K176,2),BC176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",BD176,IF(RIGHT($K176,2)=RIGHT(BZ$39,2),SUM($AV176:BD176),0)+IF(RIGHT(BZ$39,2)>RIGHT($K176,2),BD176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",BE176,IF(RIGHT($K176,2)=RIGHT(CA$39,2),SUM($AV176:BE176),0)+IF(RIGHT(CA$39,2)>RIGHT($K176,2),BE176,0))","v":0},null,{"$f":"+O176*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P176*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q176*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R176*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S176*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T176*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U176*KeyAssumptionsPriceControl_FO!AD$15","v":0.11974517725059827},{"$f":"+V176*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W176*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X176*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,1.4968147156324784E-3,2.9936294312649567E-3,2.9936294312649567E-3,2.9936294312649567E-3]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K177=\"Ongoing\",AV177,IF(RIGHT($K177,2)=RIGHT(BR$39,2),SUM($AV177:AV177),0)+IF(RIGHT(BR$39,2)>RIGHT($K177,2),AV177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",AW177,IF(RIGHT($K177,2)=RIGHT(BS$39,2),SUM($AV177:AW177),0)+IF(RIGHT(BS$39,2)>RIGHT($K177,2),AW177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",AX177,IF(RIGHT($K177,2)=RIGHT(BT$39,2),SUM($AV177:AX177),0)+IF(RIGHT(BT$39,2)>RIGHT($K177,2),AX177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",AY177,IF(RIGHT($K177,2)=RIGHT(BU$39,2),SUM($AV177:AY177),0)+IF(RIGHT(BU$39,2)>RIGHT($K177,2),AY177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",AZ177,IF(RIGHT($K177,2)=RIGHT(BV$39,2),SUM($AV177:AZ177),0)+IF(RIGHT(BV$39,2)>RIGHT($K177,2),AZ177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",BA177,IF(RIGHT($K177,2)=RIGHT(BW$39,2),SUM($AV177:BA177),0)+IF(RIGHT(BW$39,2)>RIGHT($K177,2),BA177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",BB177,IF(RIGHT($K177,2)=RIGHT(BX$39,2),SUM($AV177:BB177),0)+IF(RIGHT(BX$39,2)>RIGHT($K177,2),BB177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",BC177,IF(RIGHT($K177,2)=RIGHT(BY$39,2),SUM($AV177:BC177),0)+IF(RIGHT(BY$39,2)>RIGHT($K177,2),BC177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",BD177,IF(RIGHT($K177,2)=RIGHT(BZ$39,2),SUM($AV177:BD177),0)+IF(RIGHT(BZ$39,2)>RIGHT($K177,2),BD177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",BE177,IF(RIGHT($K177,2)=RIGHT(CA$39,2),SUM($AV177:BE177),0)+IF(RIGHT(CA$39,2)>RIGHT($K177,2),BE177,0))","v":0},null,{"$f":"+O177*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P177*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q177*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R177*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S177*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T177*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U177*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V177*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W177*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X177*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K178=\"Ongoing\",AV178,IF(RIGHT($K178,2)=RIGHT(BR$39,2),SUM($AV178:AV178),0)+IF(RIGHT(BR$39,2)>RIGHT($K178,2),AV178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",AW178,IF(RIGHT($K178,2)=RIGHT(BS$39,2),SUM($AV178:AW178),0)+IF(RIGHT(BS$39,2)>RIGHT($K178,2),AW178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",AX178,IF(RIGHT($K178,2)=RIGHT(BT$39,2),SUM($AV178:AX178),0)+IF(RIGHT(BT$39,2)>RIGHT($K178,2),AX178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",AY178,IF(RIGHT($K178,2)=RIGHT(BU$39,2),SUM($AV178:AY178),0)+IF(RIGHT(BU$39,2)>RIGHT($K178,2),AY178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",AZ178,IF(RIGHT($K178,2)=RIGHT(BV$39,2),SUM($AV178:AZ178),0)+IF(RIGHT(BV$39,2)>RIGHT($K178,2),AZ178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",BA178,IF(RIGHT($K178,2)=RIGHT(BW$39,2),SUM($AV178:BA178),0)+IF(RIGHT(BW$39,2)>RIGHT($K178,2),BA178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",BB178,IF(RIGHT($K178,2)=RIGHT(BX$39,2),SUM($AV178:BB178),0)+IF(RIGHT(BX$39,2)>RIGHT($K178,2),BB178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",BC178,IF(RIGHT($K178,2)=RIGHT(BY$39,2),SUM($AV178:BC178),0)+IF(RIGHT(BY$39,2)>RIGHT($K178,2),BC178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",BD178,IF(RIGHT($K178,2)=RIGHT(BZ$39,2),SUM($AV178:BD178),0)+IF(RIGHT(BZ$39,2)>RIGHT($K178,2),BD178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",BE178,IF(RIGHT($K178,2)=RIGHT(CA$39,2),SUM($AV178:BE178),0)+IF(RIGHT(CA$39,2)>RIGHT($K178,2),BE178,0))","v":0},null,{"$f":"+O178*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P178*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q178*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R178*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S178*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T178*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U178*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V178*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W178*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X178*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K179=\"Ongoing\",AV179,IF(RIGHT($K179,2)=RIGHT(BR$39,2),SUM($AV179:AV179),0)+IF(RIGHT(BR$39,2)>RIGHT($K179,2),AV179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",AW179,IF(RIGHT($K179,2)=RIGHT(BS$39,2),SUM($AV179:AW179),0)+IF(RIGHT(BS$39,2)>RIGHT($K179,2),AW179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",AX179,IF(RIGHT($K179,2)=RIGHT(BT$39,2),SUM($AV179:AX179),0)+IF(RIGHT(BT$39,2)>RIGHT($K179,2),AX179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",AY179,IF(RIGHT($K179,2)=RIGHT(BU$39,2),SUM($AV179:AY179),0)+IF(RIGHT(BU$39,2)>RIGHT($K179,2),AY179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",AZ179,IF(RIGHT($K179,2)=RIGHT(BV$39,2),SUM($AV179:AZ179),0)+IF(RIGHT(BV$39,2)>RIGHT($K179,2),AZ179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",BA179,IF(RIGHT($K179,2)=RIGHT(BW$39,2),SUM($AV179:BA179),0)+IF(RIGHT(BW$39,2)>RIGHT($K179,2),BA179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",BB179,IF(RIGHT($K179,2)=RIGHT(BX$39,2),SUM($AV179:BB179),0)+IF(RIGHT(BX$39,2)>RIGHT($K179,2),BB179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",BC179,IF(RIGHT($K179,2)=RIGHT(BY$39,2),SUM($AV179:BC179),0)+IF(RIGHT(BY$39,2)>RIGHT($K179,2),BC179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",BD179,IF(RIGHT($K179,2)=RIGHT(BZ$39,2),SUM($AV179:BD179),0)+IF(RIGHT(BZ$39,2)>RIGHT($K179,2),BD179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",BE179,IF(RIGHT($K179,2)=RIGHT(CA$39,2),SUM($AV179:BE179),0)+IF(RIGHT(CA$39,2)>RIGHT($K179,2),BE179,0))","v":0},null,{"$f":"+O179*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P179*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q179*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R179*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S179*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T179*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U179*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V179*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W179*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X179*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K180=\"Ongoing\",AV180,IF(RIGHT($K180,2)=RIGHT(BR$39,2),SUM($AV180:AV180),0)+IF(RIGHT(BR$39,2)>RIGHT($K180,2),AV180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",AW180,IF(RIGHT($K180,2)=RIGHT(BS$39,2),SUM($AV180:AW180),0)+IF(RIGHT(BS$39,2)>RIGHT($K180,2),AW180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",AX180,IF(RIGHT($K180,2)=RIGHT(BT$39,2),SUM($AV180:AX180),0)+IF(RIGHT(BT$39,2)>RIGHT($K180,2),AX180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",AY180,IF(RIGHT($K180,2)=RIGHT(BU$39,2),SUM($AV180:AY180),0)+IF(RIGHT(BU$39,2)>RIGHT($K180,2),AY180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",AZ180,IF(RIGHT($K180,2)=RIGHT(BV$39,2),SUM($AV180:AZ180),0)+IF(RIGHT(BV$39,2)>RIGHT($K180,2),AZ180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",BA180,IF(RIGHT($K180,2)=RIGHT(BW$39,2),SUM($AV180:BA180),0)+IF(RIGHT(BW$39,2)>RIGHT($K180,2),BA180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",BB180,IF(RIGHT($K180,2)=RIGHT(BX$39,2),SUM($AV180:BB180),0)+IF(RIGHT(BX$39,2)>RIGHT($K180,2),BB180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",BC180,IF(RIGHT($K180,2)=RIGHT(BY$39,2),SUM($AV180:BC180),0)+IF(RIGHT(BY$39,2)>RIGHT($K180,2),BC180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",BD180,IF(RIGHT($K180,2)=RIGHT(BZ$39,2),SUM($AV180:BD180),0)+IF(RIGHT(BZ$39,2)>RIGHT($K180,2),BD180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",BE180,IF(RIGHT($K180,2)=RIGHT(CA$39,2),SUM($AV180:BE180),0)+IF(RIGHT(CA$39,2)>RIGHT($K180,2),BE180,0))","v":0},null,{"$f":"+O180*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P180*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q180*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R180*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S180*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T180*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U180*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V180*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W180*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X180*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K181=\"Ongoing\",AV181,IF(RIGHT($K181,2)=RIGHT(BR$39,2),SUM($AV181:AV181),0)+IF(RIGHT(BR$39,2)>RIGHT($K181,2),AV181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",AW181,IF(RIGHT($K181,2)=RIGHT(BS$39,2),SUM($AV181:AW181),0)+IF(RIGHT(BS$39,2)>RIGHT($K181,2),AW181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",AX181,IF(RIGHT($K181,2)=RIGHT(BT$39,2),SUM($AV181:AX181),0)+IF(RIGHT(BT$39,2)>RIGHT($K181,2),AX181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",AY181,IF(RIGHT($K181,2)=RIGHT(BU$39,2),SUM($AV181:AY181),0)+IF(RIGHT(BU$39,2)>RIGHT($K181,2),AY181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",AZ181,IF(RIGHT($K181,2)=RIGHT(BV$39,2),SUM($AV181:AZ181),0)+IF(RIGHT(BV$39,2)>RIGHT($K181,2),AZ181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",BA181,IF(RIGHT($K181,2)=RIGHT(BW$39,2),SUM($AV181:BA181),0)+IF(RIGHT(BW$39,2)>RIGHT($K181,2),BA181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",BB181,IF(RIGHT($K181,2)=RIGHT(BX$39,2),SUM($AV181:BB181),0)+IF(RIGHT(BX$39,2)>RIGHT($K181,2),BB181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",BC181,IF(RIGHT($K181,2)=RIGHT(BY$39,2),SUM($AV181:BC181),0)+IF(RIGHT(BY$39,2)>RIGHT($K181,2),BC181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",BD181,IF(RIGHT($K181,2)=RIGHT(BZ$39,2),SUM($AV181:BD181),0)+IF(RIGHT(BZ$39,2)>RIGHT($K181,2),BD181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",BE181,IF(RIGHT($K181,2)=RIGHT(CA$39,2),SUM($AV181:BE181),0)+IF(RIGHT(CA$39,2)>RIGHT($K181,2),BE181,0))","v":0},null,{"$f":"+O181*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P181*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q181*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R181*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S181*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T181*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U181*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V181*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W181*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X181*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K182=\"Ongoing\",AV182,IF(RIGHT($K182,2)=RIGHT(BR$39,2),SUM($AV182:AV182),0)+IF(RIGHT(BR$39,2)>RIGHT($K182,2),AV182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",AW182,IF(RIGHT($K182,2)=RIGHT(BS$39,2),SUM($AV182:AW182),0)+IF(RIGHT(BS$39,2)>RIGHT($K182,2),AW182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",AX182,IF(RIGHT($K182,2)=RIGHT(BT$39,2),SUM($AV182:AX182),0)+IF(RIGHT(BT$39,2)>RIGHT($K182,2),AX182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",AY182,IF(RIGHT($K182,2)=RIGHT(BU$39,2),SUM($AV182:AY182),0)+IF(RIGHT(BU$39,2)>RIGHT($K182,2),AY182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",AZ182,IF(RIGHT($K182,2)=RIGHT(BV$39,2),SUM($AV182:AZ182),0)+IF(RIGHT(BV$39,2)>RIGHT($K182,2),AZ182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",BA182,IF(RIGHT($K182,2)=RIGHT(BW$39,2),SUM($AV182:BA182),0)+IF(RIGHT(BW$39,2)>RIGHT($K182,2),BA182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",BB182,IF(RIGHT($K182,2)=RIGHT(BX$39,2),SUM($AV182:BB182),0)+IF(RIGHT(BX$39,2)>RIGHT($K182,2),BB182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",BC182,IF(RIGHT($K182,2)=RIGHT(BY$39,2),SUM($AV182:BC182),0)+IF(RIGHT(BY$39,2)>RIGHT($K182,2),BC182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",BD182,IF(RIGHT($K182,2)=RIGHT(BZ$39,2),SUM($AV182:BD182),0)+IF(RIGHT(BZ$39,2)>RIGHT($K182,2),BD182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",BE182,IF(RIGHT($K182,2)=RIGHT(CA$39,2),SUM($AV182:BE182),0)+IF(RIGHT(CA$39,2)>RIGHT($K182,2),BE182,0))","v":0},null,{"$f":"+O182*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P182*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q182*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R182*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S182*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T182*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U182*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V182*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W182*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X182*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K183=\"Ongoing\",AV183,IF(RIGHT($K183,2)=RIGHT(BR$39,2),SUM($AV183:AV183),0)+IF(RIGHT(BR$39,2)>RIGHT($K183,2),AV183,0))","v":0},{"$f":"+IF($K183=\"Ongoing\",AW183,IF(RIGHT($K183,2)=RIGHT(BS$39,2),SUM($AV183:AW183),0)+IF(RIGHT(BS$39,2)>RIGHT($K183,2),AW183,0))","v":0},{"$f":"+IF($K183=\"Ongoing\",AX183,IF(RIGHT($K183,2)=RIGHT(BT$39,2),SUM($AV183:AX183),0)+IF(RIGHT(BT$39,2)>RIGHT($K183,2),AX183,0))","v":0},{"$f":"+IF($K183=\"Ongoing\",AY183,IF(RIGHT($K183,2)=RIGHT(BU$39,2),SUM($AV183:AY183),0)+IF(RIGHT(BU$39,2)>RIGHT($K183,2),AY183,0))","v":0},{"$f":"+IF($K183=\"Ongoing\",AZ183,IF(RIGHT($K183,2)=RIGHT(BV$39,2),SUM($AV183:AZ183),0)+IF(RIGHT(BV$39,2)>RIGHT($K183,2),AZ183,0))","v":0},{"$f":"+IF($K183=\"Ongoing\",BA183,IF(RIGHT($K183,2)=RIGHT(BW$39,2),SUM($AV183:BA183),0)+IF(RIGHT(BW$39,2)>RIGHT($K183,2),BA183,0))","v":0},{"$f":"+IF($K183=\"Ongoing\",BB183,IF(RIGHT($K183,2)=RIGHT(BX$39,2),SUM($AV183:BB183),0)+IF(RIGHT(BX$39,2)>RIGHT($K183,2),BB183,0))","v":0},{"$f":"+IF($K183=\"Ongoing\",BC183,IF(RIGHT($K183,2)=RIGHT(BY$39,2),SUM($AV183:BC183),0)+IF(RIGHT(BY$39,2)>RIGHT($K183,2),BC183,0))","v":0},{"$f":"+IF($K183=\"Ongoing\",BD183,IF(RIGHT($K183,2)=RIGHT(BZ$39,2),SUM($AV183:BD183),0)+IF(RIGHT(BZ$39,2)>RIGHT($K183,2),BD183,0))","v":0},{"$f":"+IF($K183=\"Ongoing\",BE183,IF(RIGHT($K183,2)=RIGHT(CA$39,2),SUM($AV183:BE183),0)+IF(RIGHT(CA$39,2)>RIGHT($K183,2),BE183,0))","v":0},null,{"$f":"+O183*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P183*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q183*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R183*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S183*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T183*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U183*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V183*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W183*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X183*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K184=\"Ongoing\",AV184,IF(RIGHT($K184,2)=RIGHT(BR$39,2),SUM($AV184:AV184),0)+IF(RIGHT(BR$39,2)>RIGHT($K184,2),AV184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",AW184,IF(RIGHT($K184,2)=RIGHT(BS$39,2),SUM($AV184:AW184),0)+IF(RIGHT(BS$39,2)>RIGHT($K184,2),AW184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",AX184,IF(RIGHT($K184,2)=RIGHT(BT$39,2),SUM($AV184:AX184),0)+IF(RIGHT(BT$39,2)>RIGHT($K184,2),AX184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",AY184,IF(RIGHT($K184,2)=RIGHT(BU$39,2),SUM($AV184:AY184),0)+IF(RIGHT(BU$39,2)>RIGHT($K184,2),AY184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",AZ184,IF(RIGHT($K184,2)=RIGHT(BV$39,2),SUM($AV184:AZ184),0)+IF(RIGHT(BV$39,2)>RIGHT($K184,2),AZ184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",BA184,IF(RIGHT($K184,2)=RIGHT(BW$39,2),SUM($AV184:BA184),0)+IF(RIGHT(BW$39,2)>RIGHT($K184,2),BA184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",BB184,IF(RIGHT($K184,2)=RIGHT(BX$39,2),SUM($AV184:BB184),0)+IF(RIGHT(BX$39,2)>RIGHT($K184,2),BB184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",BC184,IF(RIGHT($K184,2)=RIGHT(BY$39,2),SUM($AV184:BC184),0)+IF(RIGHT(BY$39,2)>RIGHT($K184,2),BC184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",BD184,IF(RIGHT($K184,2)=RIGHT(BZ$39,2),SUM($AV184:BD184),0)+IF(RIGHT(BZ$39,2)>RIGHT($K184,2),BD184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",BE184,IF(RIGHT($K184,2)=RIGHT(CA$39,2),SUM($AV184:BE184),0)+IF(RIGHT(CA$39,2)>RIGHT($K184,2),BE184,0))","v":0},null,{"$f":"+O184*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P184*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q184*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R184*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S184*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T184*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U184*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V184*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W184*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X184*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K185=\"Ongoing\",AV185,IF(RIGHT($K185,2)=RIGHT(BR$39,2),SUM($AV185:AV185),0)+IF(RIGHT(BR$39,2)>RIGHT($K185,2),AV185,0))","v":0},{"$f":"+IF($K185=\"Ongoing\",AW185,IF(RIGHT($K185,2)=RIGHT(BS$39,2),SUM($AV185:AW185),0)+IF(RIGHT(BS$39,2)>RIGHT($K185,2),AW185,0))","v":0},{"$f":"+IF($K185=\"Ongoing\",AX185,IF(RIGHT($K185,2)=RIGHT(BT$39,2),SUM($AV185:AX185),0)+IF(RIGHT(BT$39,2)>RIGHT($K185,2),AX185,0))","v":0},{"$f":"+IF($K185=\"Ongoing\",AY185,IF(RIGHT($K185,2)=RIGHT(BU$39,2),SUM($AV185:AY185),0)+IF(RIGHT(BU$39,2)>RIGHT($K185,2),AY185,0))","v":0},{"$f":"+IF($K185=\"Ongoing\",AZ185,IF(RIGHT($K185,2)=RIGHT(BV$39,2),SUM($AV185:AZ185),0)+IF(RIGHT(BV$39,2)>RIGHT($K185,2),AZ185,0))","v":0},{"$f":"+IF($K185=\"Ongoing\",BA185,IF(RIGHT($K185,2)=RIGHT(BW$39,2),SUM($AV185:BA185),0)+IF(RIGHT(BW$39,2)>RIGHT($K185,2),BA185,0))","v":0},{"$f":"+IF($K185=\"Ongoing\",BB185,IF(RIGHT($K185,2)=RIGHT(BX$39,2),SUM($AV185:BB185),0)+IF(RIGHT(BX$39,2)>RIGHT($K185,2),BB185,0))","v":0},{"$f":"+IF($K185=\"Ongoing\",BC185,IF(RIGHT($K185,2)=RIGHT(BY$39,2),SUM($AV185:BC185),0)+IF(RIGHT(BY$39,2)>RIGHT($K185,2),BC185,0))","v":0},{"$f":"+IF($K185=\"Ongoing\",BD185,IF(RIGHT($K185,2)=RIGHT(BZ$39,2),SUM($AV185:BD185),0)+IF(RIGHT(BZ$39,2)>RIGHT($K185,2),BD185,0))","v":0},{"$f":"+IF($K185=\"Ongoing\",BE185,IF(RIGHT($K185,2)=RIGHT(CA$39,2),SUM($AV185:BE185),0)+IF(RIGHT(CA$39,2)>RIGHT($K185,2),BE185,0))","v":0},null,{"$f":"+O185*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P185*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q185*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R185*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S185*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T185*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U185*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V185*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W185*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X185*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K186=\"Ongoing\",AV186,IF(RIGHT($K186,2)=RIGHT(BR$39,2),SUM($AV186:AV186),0)+IF(RIGHT(BR$39,2)>RIGHT($K186,2),AV186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",AW186,IF(RIGHT($K186,2)=RIGHT(BS$39,2),SUM($AV186:AW186),0)+IF(RIGHT(BS$39,2)>RIGHT($K186,2),AW186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",AX186,IF(RIGHT($K186,2)=RIGHT(BT$39,2),SUM($AV186:AX186),0)+IF(RIGHT(BT$39,2)>RIGHT($K186,2),AX186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",AY186,IF(RIGHT($K186,2)=RIGHT(BU$39,2),SUM($AV186:AY186),0)+IF(RIGHT(BU$39,2)>RIGHT($K186,2),AY186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",AZ186,IF(RIGHT($K186,2)=RIGHT(BV$39,2),SUM($AV186:AZ186),0)+IF(RIGHT(BV$39,2)>RIGHT($K186,2),AZ186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",BA186,IF(RIGHT($K186,2)=RIGHT(BW$39,2),SUM($AV186:BA186),0)+IF(RIGHT(BW$39,2)>RIGHT($K186,2),BA186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",BB186,IF(RIGHT($K186,2)=RIGHT(BX$39,2),SUM($AV186:BB186),0)+IF(RIGHT(BX$39,2)>RIGHT($K186,2),BB186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",BC186,IF(RIGHT($K186,2)=RIGHT(BY$39,2),SUM($AV186:BC186),0)+IF(RIGHT(BY$39,2)>RIGHT($K186,2),BC186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",BD186,IF(RIGHT($K186,2)=RIGHT(BZ$39,2),SUM($AV186:BD186),0)+IF(RIGHT(BZ$39,2)>RIGHT($K186,2),BD186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",BE186,IF(RIGHT($K186,2)=RIGHT(CA$39,2),SUM($AV186:BE186),0)+IF(RIGHT(CA$39,2)>RIGHT($K186,2),BE186,0))","v":0},null,{"$f":"+O186*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P186*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q186*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R186*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S186*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T186*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U186*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V186*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W186*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X186*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K187=\"Ongoing\",AV187,IF(RIGHT($K187,2)=RIGHT(BR$39,2),SUM($AV187:AV187),0)+IF(RIGHT(BR$39,2)>RIGHT($K187,2),AV187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",AW187,IF(RIGHT($K187,2)=RIGHT(BS$39,2),SUM($AV187:AW187),0)+IF(RIGHT(BS$39,2)>RIGHT($K187,2),AW187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",AX187,IF(RIGHT($K187,2)=RIGHT(BT$39,2),SUM($AV187:AX187),0)+IF(RIGHT(BT$39,2)>RIGHT($K187,2),AX187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",AY187,IF(RIGHT($K187,2)=RIGHT(BU$39,2),SUM($AV187:AY187),0)+IF(RIGHT(BU$39,2)>RIGHT($K187,2),AY187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",AZ187,IF(RIGHT($K187,2)=RIGHT(BV$39,2),SUM($AV187:AZ187),0)+IF(RIGHT(BV$39,2)>RIGHT($K187,2),AZ187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",BA187,IF(RIGHT($K187,2)=RIGHT(BW$39,2),SUM($AV187:BA187),0)+IF(RIGHT(BW$39,2)>RIGHT($K187,2),BA187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",BB187,IF(RIGHT($K187,2)=RIGHT(BX$39,2),SUM($AV187:BB187),0)+IF(RIGHT(BX$39,2)>RIGHT($K187,2),BB187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",BC187,IF(RIGHT($K187,2)=RIGHT(BY$39,2),SUM($AV187:BC187),0)+IF(RIGHT(BY$39,2)>RIGHT($K187,2),BC187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",BD187,IF(RIGHT($K187,2)=RIGHT(BZ$39,2),SUM($AV187:BD187),0)+IF(RIGHT(BZ$39,2)>RIGHT($K187,2),BD187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",BE187,IF(RIGHT($K187,2)=RIGHT(CA$39,2),SUM($AV187:BE187),0)+IF(RIGHT(CA$39,2)>RIGHT($K187,2),BE187,0))","v":0},null,{"$f":"+O187*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P187*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q187*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R187*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S187*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T187*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U187*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V187*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W187*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X187*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K188=\"Ongoing\",AV188,IF(RIGHT($K188,2)=RIGHT(BR$39,2),SUM($AV188:AV188),0)+IF(RIGHT(BR$39,2)>RIGHT($K188,2),AV188,0))","v":0},{"$f":"+IF($K188=\"Ongoing\",AW188,IF(RIGHT($K188,2)=RIGHT(BS$39,2),SUM($AV188:AW188),0)+IF(RIGHT(BS$39,2)>RIGHT($K188,2),AW188,0))","v":0},{"$f":"+IF($K188=\"Ongoing\",AX188,IF(RIGHT($K188,2)=RIGHT(BT$39,2),SUM($AV188:AX188),0)+IF(RIGHT(BT$39,2)>RIGHT($K188,2),AX188,0))","v":0},{"$f":"+IF($K188=\"Ongoing\",AY188,IF(RIGHT($K188,2)=RIGHT(BU$39,2),SUM($AV188:AY188),0)+IF(RIGHT(BU$39,2)>RIGHT($K188,2),AY188,0))","v":0},{"$f":"+IF($K188=\"Ongoing\",AZ188,IF(RIGHT($K188,2)=RIGHT(BV$39,2),SUM($AV188:AZ188),0)+IF(RIGHT(BV$39,2)>RIGHT($K188,2),AZ188,0))","v":0},{"$f":"+IF($K188=\"Ongoing\",BA188,IF(RIGHT($K188,2)=RIGHT(BW$39,2),SUM($AV188:BA188),0)+IF(RIGHT(BW$39,2)>RIGHT($K188,2),BA188,0))","v":0},{"$f":"+IF($K188=\"Ongoing\",BB188,IF(RIGHT($K188,2)=RIGHT(BX$39,2),SUM($AV188:BB188),0)+IF(RIGHT(BX$39,2)>RIGHT($K188,2),BB188,0))","v":0},{"$f":"+IF($K188=\"Ongoing\",BC188,IF(RIGHT($K188,2)=RIGHT(BY$39,2),SUM($AV188:BC188),0)+IF(RIGHT(BY$39,2)>RIGHT($K188,2),BC188,0))","v":0},{"$f":"+IF($K188=\"Ongoing\",BD188,IF(RIGHT($K188,2)=RIGHT(BZ$39,2),SUM($AV188:BD188),0)+IF(RIGHT(BZ$39,2)>RIGHT($K188,2),BD188,0))","v":0},{"$f":"+IF($K188=\"Ongoing\",BE188,IF(RIGHT($K188,2)=RIGHT(CA$39,2),SUM($AV188:BE188),0)+IF(RIGHT(CA$39,2)>RIGHT($K188,2),BE188,0))","v":0},null,{"$f":"+O188*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P188*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q188*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R188*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S188*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T188*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U188*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V188*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W188*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X188*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K189=\"Ongoing\",AV189,IF(RIGHT($K189,2)=RIGHT(BR$39,2),SUM($AV189:AV189),0)+IF(RIGHT(BR$39,2)>RIGHT($K189,2),AV189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",AW189,IF(RIGHT($K189,2)=RIGHT(BS$39,2),SUM($AV189:AW189),0)+IF(RIGHT(BS$39,2)>RIGHT($K189,2),AW189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",AX189,IF(RIGHT($K189,2)=RIGHT(BT$39,2),SUM($AV189:AX189),0)+IF(RIGHT(BT$39,2)>RIGHT($K189,2),AX189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",AY189,IF(RIGHT($K189,2)=RIGHT(BU$39,2),SUM($AV189:AY189),0)+IF(RIGHT(BU$39,2)>RIGHT($K189,2),AY189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",AZ189,IF(RIGHT($K189,2)=RIGHT(BV$39,2),SUM($AV189:AZ189),0)+IF(RIGHT(BV$39,2)>RIGHT($K189,2),AZ189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",BA189,IF(RIGHT($K189,2)=RIGHT(BW$39,2),SUM($AV189:BA189),0)+IF(RIGHT(BW$39,2)>RIGHT($K189,2),BA189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",BB189,IF(RIGHT($K189,2)=RIGHT(BX$39,2),SUM($AV189:BB189),0)+IF(RIGHT(BX$39,2)>RIGHT($K189,2),BB189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",BC189,IF(RIGHT($K189,2)=RIGHT(BY$39,2),SUM($AV189:BC189),0)+IF(RIGHT(BY$39,2)>RIGHT($K189,2),BC189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",BD189,IF(RIGHT($K189,2)=RIGHT(BZ$39,2),SUM($AV189:BD189),0)+IF(RIGHT(BZ$39,2)>RIGHT($K189,2),BD189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",BE189,IF(RIGHT($K189,2)=RIGHT(CA$39,2),SUM($AV189:BE189),0)+IF(RIGHT(CA$39,2)>RIGHT($K189,2),BE189,0))","v":0},null,{"$f":"+O189*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P189*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q189*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R189*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S189*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T189*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U189*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V189*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W189*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X189*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K190=\"Ongoing\",AV190,IF(RIGHT($K190,2)=RIGHT(BR$39,2),SUM($AV190:AV190),0)+IF(RIGHT(BR$39,2)>RIGHT($K190,2),AV190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",AW190,IF(RIGHT($K190,2)=RIGHT(BS$39,2),SUM($AV190:AW190),0)+IF(RIGHT(BS$39,2)>RIGHT($K190,2),AW190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",AX190,IF(RIGHT($K190,2)=RIGHT(BT$39,2),SUM($AV190:AX190),0)+IF(RIGHT(BT$39,2)>RIGHT($K190,2),AX190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",AY190,IF(RIGHT($K190,2)=RIGHT(BU$39,2),SUM($AV190:AY190),0)+IF(RIGHT(BU$39,2)>RIGHT($K190,2),AY190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",AZ190,IF(RIGHT($K190,2)=RIGHT(BV$39,2),SUM($AV190:AZ190),0)+IF(RIGHT(BV$39,2)>RIGHT($K190,2),AZ190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",BA190,IF(RIGHT($K190,2)=RIGHT(BW$39,2),SUM($AV190:BA190),0)+IF(RIGHT(BW$39,2)>RIGHT($K190,2),BA190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",BB190,IF(RIGHT($K190,2)=RIGHT(BX$39,2),SUM($AV190:BB190),0)+IF(RIGHT(BX$39,2)>RIGHT($K190,2),BB190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",BC190,IF(RIGHT($K190,2)=RIGHT(BY$39,2),SUM($AV190:BC190),0)+IF(RIGHT(BY$39,2)>RIGHT($K190,2),BC190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",BD190,IF(RIGHT($K190,2)=RIGHT(BZ$39,2),SUM($AV190:BD190),0)+IF(RIGHT(BZ$39,2)>RIGHT($K190,2),BD190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",BE190,IF(RIGHT($K190,2)=RIGHT(CA$39,2),SUM($AV190:BE190),0)+IF(RIGHT(CA$39,2)>RIGHT($K190,2),BE190,0))","v":0},null,{"$f":"+O190*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P190*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q190*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R190*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S190*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T190*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U190*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V190*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W190*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X190*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"+V191-AG191-AR191","v":0},{"$f":"+W191-AH191-AS191","v":0},{"$f":"+X191-AI191-AT191","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K191=\"Ongoing\",AV191,IF(RIGHT($K191,2)=RIGHT(BR$39,2),SUM($AV191:AV191),0)+IF(RIGHT(BR$39,2)>RIGHT($K191,2),AV191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",AW191,IF(RIGHT($K191,2)=RIGHT(BS$39,2),SUM($AV191:AW191),0)+IF(RIGHT(BS$39,2)>RIGHT($K191,2),AW191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",AX191,IF(RIGHT($K191,2)=RIGHT(BT$39,2),SUM($AV191:AX191),0)+IF(RIGHT(BT$39,2)>RIGHT($K191,2),AX191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",AY191,IF(RIGHT($K191,2)=RIGHT(BU$39,2),SUM($AV191:AY191),0)+IF(RIGHT(BU$39,2)>RIGHT($K191,2),AY191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",AZ191,IF(RIGHT($K191,2)=RIGHT(BV$39,2),SUM($AV191:AZ191),0)+IF(RIGHT(BV$39,2)>RIGHT($K191,2),AZ191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",BA191,IF(RIGHT($K191,2)=RIGHT(BW$39,2),SUM($AV191:BA191),0)+IF(RIGHT(BW$39,2)>RIGHT($K191,2),BA191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",BB191,IF(RIGHT($K191,2)=RIGHT(BX$39,2),SUM($AV191:BB191),0)+IF(RIGHT(BX$39,2)>RIGHT($K191,2),BB191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",BC191,IF(RIGHT($K191,2)=RIGHT(BY$39,2),SUM($AV191:BC191),0)+IF(RIGHT(BY$39,2)>RIGHT($K191,2),BC191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",BD191,IF(RIGHT($K191,2)=RIGHT(BZ$39,2),SUM($AV191:BD191),0)+IF(RIGHT(BZ$39,2)>RIGHT($K191,2),BD191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",BE191,IF(RIGHT($K191,2)=RIGHT(CA$39,2),SUM($AV191:BE191),0)+IF(RIGHT(CA$39,2)>RIGHT($K191,2),BE191,0))","v":0},null,{"$f":"+O191*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P191*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q191*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R191*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S191*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T191*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U191*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V191*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W191*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X191*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"+S192-AD192-AO192","v":0},{"$f":"+T192-AE192-AP192","v":0},{"$f":"+U192-AF192-AQ192","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K192=\"Ongoing\",AV192,IF(RIGHT($K192,2)=RIGHT(BR$39,2),SUM($AV192:AV192),0)+IF(RIGHT(BR$39,2)>RIGHT($K192,2),AV192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",AW192,IF(RIGHT($K192,2)=RIGHT(BS$39,2),SUM($AV192:AW192),0)+IF(RIGHT(BS$39,2)>RIGHT($K192,2),AW192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",AX192,IF(RIGHT($K192,2)=RIGHT(BT$39,2),SUM($AV192:AX192),0)+IF(RIGHT(BT$39,2)>RIGHT($K192,2),AX192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",AY192,IF(RIGHT($K192,2)=RIGHT(BU$39,2),SUM($AV192:AY192),0)+IF(RIGHT(BU$39,2)>RIGHT($K192,2),AY192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",AZ192,IF(RIGHT($K192,2)=RIGHT(BV$39,2),SUM($AV192:AZ192),0)+IF(RIGHT(BV$39,2)>RIGHT($K192,2),AZ192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",BA192,IF(RIGHT($K192,2)=RIGHT(BW$39,2),SUM($AV192:BA192),0)+IF(RIGHT(BW$39,2)>RIGHT($K192,2),BA192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",BB192,IF(RIGHT($K192,2)=RIGHT(BX$39,2),SUM($AV192:BB192),0)+IF(RIGHT(BX$39,2)>RIGHT($K192,2),BB192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",BC192,IF(RIGHT($K192,2)=RIGHT(BY$39,2),SUM($AV192:BC192),0)+IF(RIGHT(BY$39,2)>RIGHT($K192,2),BC192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",BD192,IF(RIGHT($K192,2)=RIGHT(BZ$39,2),SUM($AV192:BD192),0)+IF(RIGHT(BZ$39,2)>RIGHT($K192,2),BD192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",BE192,IF(RIGHT($K192,2)=RIGHT(CA$39,2),SUM($AV192:BE192),0)+IF(RIGHT(CA$39,2)>RIGHT($K192,2),BE192,0))","v":0},null,{"$f":"+O192*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P192*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q192*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R192*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S192*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T192*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U192*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V192*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W192*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X192*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K193=\"Ongoing\",AV193,IF(RIGHT($K193,2)=RIGHT(BR$39,2),SUM($AV193:AV193),0)+IF(RIGHT(BR$39,2)>RIGHT($K193,2),AV193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",AW193,IF(RIGHT($K193,2)=RIGHT(BS$39,2),SUM($AV193:AW193),0)+IF(RIGHT(BS$39,2)>RIGHT($K193,2),AW193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",AX193,IF(RIGHT($K193,2)=RIGHT(BT$39,2),SUM($AV193:AX193),0)+IF(RIGHT(BT$39,2)>RIGHT($K193,2),AX193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",AY193,IF(RIGHT($K193,2)=RIGHT(BU$39,2),SUM($AV193:AY193),0)+IF(RIGHT(BU$39,2)>RIGHT($K193,2),AY193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",AZ193,IF(RIGHT($K193,2)=RIGHT(BV$39,2),SUM($AV193:AZ193),0)+IF(RIGHT(BV$39,2)>RIGHT($K193,2),AZ193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",BA193,IF(RIGHT($K193,2)=RIGHT(BW$39,2),SUM($AV193:BA193),0)+IF(RIGHT(BW$39,2)>RIGHT($K193,2),BA193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",BB193,IF(RIGHT($K193,2)=RIGHT(BX$39,2),SUM($AV193:BB193),0)+IF(RIGHT(BX$39,2)>RIGHT($K193,2),BB193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",BC193,IF(RIGHT($K193,2)=RIGHT(BY$39,2),SUM($AV193:BC193),0)+IF(RIGHT(BY$39,2)>RIGHT($K193,2),BC193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",BD193,IF(RIGHT($K193,2)=RIGHT(BZ$39,2),SUM($AV193:BD193),0)+IF(RIGHT(BZ$39,2)>RIGHT($K193,2),BD193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",BE193,IF(RIGHT($K193,2)=RIGHT(CA$39,2),SUM($AV193:BE193),0)+IF(RIGHT(CA$39,2)>RIGHT($K193,2),BE193,0))","v":0},null,{"$f":"+O193*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P193*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q193*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R193*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S193*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T193*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U193*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V193*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W193*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X193*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K194=\"Ongoing\",AV194,IF(RIGHT($K194,2)=RIGHT(BR$39,2),SUM($AV194:AV194),0)+IF(RIGHT(BR$39,2)>RIGHT($K194,2),AV194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",AW194,IF(RIGHT($K194,2)=RIGHT(BS$39,2),SUM($AV194:AW194),0)+IF(RIGHT(BS$39,2)>RIGHT($K194,2),AW194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",AX194,IF(RIGHT($K194,2)=RIGHT(BT$39,2),SUM($AV194:AX194),0)+IF(RIGHT(BT$39,2)>RIGHT($K194,2),AX194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",AY194,IF(RIGHT($K194,2)=RIGHT(BU$39,2),SUM($AV194:AY194),0)+IF(RIGHT(BU$39,2)>RIGHT($K194,2),AY194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",AZ194,IF(RIGHT($K194,2)=RIGHT(BV$39,2),SUM($AV194:AZ194),0)+IF(RIGHT(BV$39,2)>RIGHT($K194,2),AZ194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",BA194,IF(RIGHT($K194,2)=RIGHT(BW$39,2),SUM($AV194:BA194),0)+IF(RIGHT(BW$39,2)>RIGHT($K194,2),BA194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",BB194,IF(RIGHT($K194,2)=RIGHT(BX$39,2),SUM($AV194:BB194),0)+IF(RIGHT(BX$39,2)>RIGHT($K194,2),BB194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",BC194,IF(RIGHT($K194,2)=RIGHT(BY$39,2),SUM($AV194:BC194),0)+IF(RIGHT(BY$39,2)>RIGHT($K194,2),BC194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",BD194,IF(RIGHT($K194,2)=RIGHT(BZ$39,2),SUM($AV194:BD194),0)+IF(RIGHT(BZ$39,2)>RIGHT($K194,2),BD194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",BE194,IF(RIGHT($K194,2)=RIGHT(CA$39,2),SUM($AV194:BE194),0)+IF(RIGHT(CA$39,2)>RIGHT($K194,2),BE194,0))","v":0},null,{"$f":"+O194*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P194*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q194*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R194*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S194*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T194*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U194*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V194*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W194*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X194*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K195=\"Ongoing\",AV195,IF(RIGHT($K195,2)=RIGHT(BR$39,2),SUM($AV195:AV195),0)+IF(RIGHT(BR$39,2)>RIGHT($K195,2),AV195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",AW195,IF(RIGHT($K195,2)=RIGHT(BS$39,2),SUM($AV195:AW195),0)+IF(RIGHT(BS$39,2)>RIGHT($K195,2),AW195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",AX195,IF(RIGHT($K195,2)=RIGHT(BT$39,2),SUM($AV195:AX195),0)+IF(RIGHT(BT$39,2)>RIGHT($K195,2),AX195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",AY195,IF(RIGHT($K195,2)=RIGHT(BU$39,2),SUM($AV195:AY195),0)+IF(RIGHT(BU$39,2)>RIGHT($K195,2),AY195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",AZ195,IF(RIGHT($K195,2)=RIGHT(BV$39,2),SUM($AV195:AZ195),0)+IF(RIGHT(BV$39,2)>RIGHT($K195,2),AZ195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",BA195,IF(RIGHT($K195,2)=RIGHT(BW$39,2),SUM($AV195:BA195),0)+IF(RIGHT(BW$39,2)>RIGHT($K195,2),BA195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",BB195,IF(RIGHT($K195,2)=RIGHT(BX$39,2),SUM($AV195:BB195),0)+IF(RIGHT(BX$39,2)>RIGHT($K195,2),BB195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",BC195,IF(RIGHT($K195,2)=RIGHT(BY$39,2),SUM($AV195:BC195),0)+IF(RIGHT(BY$39,2)>RIGHT($K195,2),BC195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",BD195,IF(RIGHT($K195,2)=RIGHT(BZ$39,2),SUM($AV195:BD195),0)+IF(RIGHT(BZ$39,2)>RIGHT($K195,2),BD195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",BE195,IF(RIGHT($K195,2)=RIGHT(CA$39,2),SUM($AV195:BE195),0)+IF(RIGHT(CA$39,2)>RIGHT($K195,2),BE195,0))","v":0},null,{"$f":"+O195*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P195*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q195*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R195*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S195*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T195*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U195*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V195*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W195*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X195*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K196=\"Ongoing\",AV196,IF(RIGHT($K196,2)=RIGHT(BR$39,2),SUM($AV196:AV196),0)+IF(RIGHT(BR$39,2)>RIGHT($K196,2),AV196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",AW196,IF(RIGHT($K196,2)=RIGHT(BS$39,2),SUM($AV196:AW196),0)+IF(RIGHT(BS$39,2)>RIGHT($K196,2),AW196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",AX196,IF(RIGHT($K196,2)=RIGHT(BT$39,2),SUM($AV196:AX196),0)+IF(RIGHT(BT$39,2)>RIGHT($K196,2),AX196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",AY196,IF(RIGHT($K196,2)=RIGHT(BU$39,2),SUM($AV196:AY196),0)+IF(RIGHT(BU$39,2)>RIGHT($K196,2),AY196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",AZ196,IF(RIGHT($K196,2)=RIGHT(BV$39,2),SUM($AV196:AZ196),0)+IF(RIGHT(BV$39,2)>RIGHT($K196,2),AZ196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",BA196,IF(RIGHT($K196,2)=RIGHT(BW$39,2),SUM($AV196:BA196),0)+IF(RIGHT(BW$39,2)>RIGHT($K196,2),BA196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",BB196,IF(RIGHT($K196,2)=RIGHT(BX$39,2),SUM($AV196:BB196),0)+IF(RIGHT(BX$39,2)>RIGHT($K196,2),BB196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",BC196,IF(RIGHT($K196,2)=RIGHT(BY$39,2),SUM($AV196:BC196),0)+IF(RIGHT(BY$39,2)>RIGHT($K196,2),BC196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",BD196,IF(RIGHT($K196,2)=RIGHT(BZ$39,2),SUM($AV196:BD196),0)+IF(RIGHT(BZ$39,2)>RIGHT($K196,2),BD196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",BE196,IF(RIGHT($K196,2)=RIGHT(CA$39,2),SUM($AV196:BE196),0)+IF(RIGHT(CA$39,2)>RIGHT($K196,2),BE196,0))","v":0},null,{"$f":"+O196*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P196*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q196*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R196*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S196*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T196*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U196*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V196*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W196*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X196*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K197=\"Ongoing\",AV197,IF(RIGHT($K197,2)=RIGHT(BR$39,2),SUM($AV197:AV197),0)+IF(RIGHT(BR$39,2)>RIGHT($K197,2),AV197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",AW197,IF(RIGHT($K197,2)=RIGHT(BS$39,2),SUM($AV197:AW197),0)+IF(RIGHT(BS$39,2)>RIGHT($K197,2),AW197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",AX197,IF(RIGHT($K197,2)=RIGHT(BT$39,2),SUM($AV197:AX197),0)+IF(RIGHT(BT$39,2)>RIGHT($K197,2),AX197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",AY197,IF(RIGHT($K197,2)=RIGHT(BU$39,2),SUM($AV197:AY197),0)+IF(RIGHT(BU$39,2)>RIGHT($K197,2),AY197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",AZ197,IF(RIGHT($K197,2)=RIGHT(BV$39,2),SUM($AV197:AZ197),0)+IF(RIGHT(BV$39,2)>RIGHT($K197,2),AZ197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",BA197,IF(RIGHT($K197,2)=RIGHT(BW$39,2),SUM($AV197:BA197),0)+IF(RIGHT(BW$39,2)>RIGHT($K197,2),BA197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",BB197,IF(RIGHT($K197,2)=RIGHT(BX$39,2),SUM($AV197:BB197),0)+IF(RIGHT(BX$39,2)>RIGHT($K197,2),BB197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",BC197,IF(RIGHT($K197,2)=RIGHT(BY$39,2),SUM($AV197:BC197),0)+IF(RIGHT(BY$39,2)>RIGHT($K197,2),BC197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",BD197,IF(RIGHT($K197,2)=RIGHT(BZ$39,2),SUM($AV197:BD197),0)+IF(RIGHT(BZ$39,2)>RIGHT($K197,2),BD197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",BE197,IF(RIGHT($K197,2)=RIGHT(CA$39,2),SUM($AV197:BE197),0)+IF(RIGHT(CA$39,2)>RIGHT($K197,2),BE197,0))","v":0},null,{"$f":"+O197*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P197*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q197*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R197*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S197*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T197*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U197*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V197*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W197*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X197*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K198=\"Ongoing\",AV198,IF(RIGHT($K198,2)=RIGHT(BR$39,2),SUM($AV198:AV198),0)+IF(RIGHT(BR$39,2)>RIGHT($K198,2),AV198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",AW198,IF(RIGHT($K198,2)=RIGHT(BS$39,2),SUM($AV198:AW198),0)+IF(RIGHT(BS$39,2)>RIGHT($K198,2),AW198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",AX198,IF(RIGHT($K198,2)=RIGHT(BT$39,2),SUM($AV198:AX198),0)+IF(RIGHT(BT$39,2)>RIGHT($K198,2),AX198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",AY198,IF(RIGHT($K198,2)=RIGHT(BU$39,2),SUM($AV198:AY198),0)+IF(RIGHT(BU$39,2)>RIGHT($K198,2),AY198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",AZ198,IF(RIGHT($K198,2)=RIGHT(BV$39,2),SUM($AV198:AZ198),0)+IF(RIGHT(BV$39,2)>RIGHT($K198,2),AZ198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",BA198,IF(RIGHT($K198,2)=RIGHT(BW$39,2),SUM($AV198:BA198),0)+IF(RIGHT(BW$39,2)>RIGHT($K198,2),BA198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",BB198,IF(RIGHT($K198,2)=RIGHT(BX$39,2),SUM($AV198:BB198),0)+IF(RIGHT(BX$39,2)>RIGHT($K198,2),BB198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",BC198,IF(RIGHT($K198,2)=RIGHT(BY$39,2),SUM($AV198:BC198),0)+IF(RIGHT(BY$39,2)>RIGHT($K198,2),BC198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",BD198,IF(RIGHT($K198,2)=RIGHT(BZ$39,2),SUM($AV198:BD198),0)+IF(RIGHT(BZ$39,2)>RIGHT($K198,2),BD198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",BE198,IF(RIGHT($K198,2)=RIGHT(CA$39,2),SUM($AV198:BE198),0)+IF(RIGHT(CA$39,2)>RIGHT($K198,2),BE198,0))","v":0},null,{"$f":"+O198*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P198*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q198*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R198*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S198*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T198*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U198*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V198*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W198*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X198*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"IF($L199=0,0,\nIF($L199<=0.5,BY199,\nIF(AND($J199=\"straight line\",$L199<1.51),(BX199-((BX199/$L199)*0.5))+BY199/$L199*0.5,\nIF($J199=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L199)<LEFT($BG$39,4)*1,0,((OFFSET(BY199,0,-INT($L199+0.5),1,1))/$L199)*(IF($L199-INT($L199)>0.5,$L199-0.5-INT($L199),IF($L199-INT($L199)<=0.5,$L199-0.5-INT($L199)+1,0))))\n+BY199/$L199*0.5\n+SUM(OFFSET(BY199,0,MAX(-INT($L199+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L199+(0.5-(10^-12))),BN$40)-1))*1/$L199,\nIF($J199=\"Declining Balance\",-$BG$38,0)))))","v":0},0,0,null,{"$f":"+IF($K199=\"Ongoing\",AV199,IF(RIGHT($K199,2)=RIGHT(BR$39,2),SUM($AV199:AV199),0)+IF(RIGHT(BR$39,2)>RIGHT($K199,2),AV199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",AW199,IF(RIGHT($K199,2)=RIGHT(BS$39,2),SUM($AV199:AW199),0)+IF(RIGHT(BS$39,2)>RIGHT($K199,2),AW199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",AX199,IF(RIGHT($K199,2)=RIGHT(BT$39,2),SUM($AV199:AX199),0)+IF(RIGHT(BT$39,2)>RIGHT($K199,2),AX199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",AY199,IF(RIGHT($K199,2)=RIGHT(BU$39,2),SUM($AV199:AY199),0)+IF(RIGHT(BU$39,2)>RIGHT($K199,2),AY199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",AZ199,IF(RIGHT($K199,2)=RIGHT(BV$39,2),SUM($AV199:AZ199),0)+IF(RIGHT(BV$39,2)>RIGHT($K199,2),AZ199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",BA199,IF(RIGHT($K199,2)=RIGHT(BW$39,2),SUM($AV199:BA199),0)+IF(RIGHT(BW$39,2)>RIGHT($K199,2),BA199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",BB199,IF(RIGHT($K199,2)=RIGHT(BX$39,2),SUM($AV199:BB199),0)+IF(RIGHT(BX$39,2)>RIGHT($K199,2),BB199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",BC199,IF(RIGHT($K199,2)=RIGHT(BY$39,2),SUM($AV199:BC199),0)+IF(RIGHT(BY$39,2)>RIGHT($K199,2),BC199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",BD199,IF(RIGHT($K199,2)=RIGHT(BZ$39,2),SUM($AV199:BD199),0)+IF(RIGHT(BZ$39,2)>RIGHT($K199,2),BD199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",BE199,IF(RIGHT($K199,2)=RIGHT(CA$39,2),SUM($AV199:BE199),0)+IF(RIGHT(CA$39,2)>RIGHT($K199,2),BE199,0))","v":0},null,{"$f":"+O199*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P199*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q199*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R199*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S199*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T199*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U199*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V199*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W199*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X199*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,0,0,0,0,0,0,{"$f":"IF($M199=0,0,\nIF($M199<=0.5,CJ199,\nIF(AND($J199=\"straight line\",$M199<1.51),(CI199-((CI199/$M199)*0.5))+CJ199/$M199*0.5,\nIF($J199=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M199)<LEFT($CN$39,4)*1,0,((OFFSET(CJ199,0,-INT($M199+0.5),1,1))/$M199)*(IF($M199-INT($M199)>0.5,$M199-0.5-INT($M199),IF($M199-INT($M199)<=0.5,$M199-0.5-INT($M199)+1,0))))\n+CJ199/$M199*0.5\n+SUM(OFFSET(CJ199,0,MAX(-INT($M199+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M199+(0.5-(10^-12))),CU$40)-1))*1/$M199,\nIF($J199=\"Declining Balance\",-$CN$38,0)))))","v":0},0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($L200=0,0,\nIF($L200<=0.5,BS200,\nIF(AND($J200=\"straight line\",$L200<1.51),(BR200-((BR200/$L200)*0.5))+BS200/$L200*0.5,\nIF($J200=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L200)<LEFT($BG$39,4)*1,0,((OFFSET(BS200,0,-INT($L200+0.5),1,1))/$L200)*(IF($L200-INT($L200)>0.5,$L200-0.5-INT($L200),IF($L200-INT($L200)<=0.5,$L200-0.5-INT($L200)+1,0))))\n+BS200/$L200*0.5\n+SUM(OFFSET(BS200,0,MAX(-INT($L200+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L200+(0.5-(10^-12))),BH$40)-1))*1/$L200,\nIF($J200=\"Declining Balance\",-$BG$38,0)))))","v":0},0,0,{"$f":"IF($L200=0,0,\nIF($L200<=0.5,BV200,\nIF(AND($J200=\"straight line\",$L200<1.51),(BU200-((BU200/$L200)*0.5))+BV200/$L200*0.5,\nIF($J200=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L200)<LEFT($BG$39,4)*1,0,((OFFSET(BV200,0,-INT($L200+0.5),1,1))/$L200)*(IF($L200-INT($L200)>0.5,$L200-0.5-INT($L200),IF($L200-INT($L200)<=0.5,$L200-0.5-INT($L200)+1,0))))\n+BV200/$L200*0.5\n+SUM(OFFSET(BV200,0,MAX(-INT($L200+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L200+(0.5-(10^-12))),BK$40)-1))*1/$L200,\nIF($J200=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L200=0,0,\nIF($L200<=0.5,BW200,\nIF(AND($J200=\"straight line\",$L200<1.51),(BV200-((BV200/$L200)*0.5))+BW200/$L200*0.5,\nIF($J200=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L200)<LEFT($BG$39,4)*1,0,((OFFSET(BW200,0,-INT($L200+0.5),1,1))/$L200)*(IF($L200-INT($L200)>0.5,$L200-0.5-INT($L200),IF($L200-INT($L200)<=0.5,$L200-0.5-INT($L200)+1,0))))\n+BW200/$L200*0.5\n+SUM(OFFSET(BW200,0,MAX(-INT($L200+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L200+(0.5-(10^-12))),BL$40)-1))*1/$L200,\nIF($J200=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L200=0,0,\nIF($L200<=0.5,BX200,\nIF(AND($J200=\"straight line\",$L200<1.51),(BW200-((BW200/$L200)*0.5))+BX200/$L200*0.5,\nIF($J200=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L200)<LEFT($BG$39,4)*1,0,((OFFSET(BX200,0,-INT($L200+0.5),1,1))/$L200)*(IF($L200-INT($L200)>0.5,$L200-0.5-INT($L200),IF($L200-INT($L200)<=0.5,$L200-0.5-INT($L200)+1,0))))\n+BX200/$L200*0.5\n+SUM(OFFSET(BX200,0,MAX(-INT($L200+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L200+(0.5-(10^-12))),BM$40)-1))*1/$L200,\nIF($J200=\"Declining Balance\",-$BG$38,0)))))","v":0},0,0,0,null,{"$f":"+IF($K200=\"Ongoing\",AV200,IF(RIGHT($K200,2)=RIGHT(BR$39,2),SUM($AV200:AV200),0)+IF(RIGHT(BR$39,2)>RIGHT($K200,2),AV200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",AW200,IF(RIGHT($K200,2)=RIGHT(BS$39,2),SUM($AV200:AW200),0)+IF(RIGHT(BS$39,2)>RIGHT($K200,2),AW200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",AX200,IF(RIGHT($K200,2)=RIGHT(BT$39,2),SUM($AV200:AX200),0)+IF(RIGHT(BT$39,2)>RIGHT($K200,2),AX200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",AY200,IF(RIGHT($K200,2)=RIGHT(BU$39,2),SUM($AV200:AY200),0)+IF(RIGHT(BU$39,2)>RIGHT($K200,2),AY200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",AZ200,IF(RIGHT($K200,2)=RIGHT(BV$39,2),SUM($AV200:AZ200),0)+IF(RIGHT(BV$39,2)>RIGHT($K200,2),AZ200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",BA200,IF(RIGHT($K200,2)=RIGHT(BW$39,2),SUM($AV200:BA200),0)+IF(RIGHT(BW$39,2)>RIGHT($K200,2),BA200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",BB200,IF(RIGHT($K200,2)=RIGHT(BX$39,2),SUM($AV200:BB200),0)+IF(RIGHT(BX$39,2)>RIGHT($K200,2),BB200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",BC200,IF(RIGHT($K200,2)=RIGHT(BY$39,2),SUM($AV200:BC200),0)+IF(RIGHT(BY$39,2)>RIGHT($K200,2),BC200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",BD200,IF(RIGHT($K200,2)=RIGHT(BZ$39,2),SUM($AV200:BD200),0)+IF(RIGHT(BZ$39,2)>RIGHT($K200,2),BD200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",BE200,IF(RIGHT($K200,2)=RIGHT(CA$39,2),SUM($AV200:BE200),0)+IF(RIGHT(CA$39,2)>RIGHT($K200,2),BE200,0))","v":0},null,{"$f":"+O200*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P200*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q200*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R200*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S200*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T200*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U200*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V200*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W200*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X200*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,0,{"$f":"IF($M200=0,0,\nIF($M200<=0.5,CD200,\nIF(AND($J200=\"straight line\",$M200<1.51),(CC200-((CC200/$M200)*0.5))+CD200/$M200*0.5,\nIF($J200=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M200)<LEFT($CN$39,4)*1,0,((OFFSET(CD200,0,-INT($M200+0.5),1,1))/$M200)*(IF($M200-INT($M200)>0.5,$M200-0.5-INT($M200),IF($M200-INT($M200)<=0.5,$M200-0.5-INT($M200)+1,0))))\n+CD200/$M200*0.5\n+SUM(OFFSET(CD200,0,MAX(-INT($M200+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M200+(0.5-(10^-12))),CO$40)-1))*1/$M200,\nIF($J200=\"Declining Balance\",-$CN$38,0)))))","v":0},0,0,{"$f":"IF($M200=0,0,\nIF($M200<=0.5,CG200,\nIF(AND($J200=\"straight line\",$M200<1.51),(CF200-((CF200/$M200)*0.5))+CG200/$M200*0.5,\nIF($J200=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M200)<LEFT($CN$39,4)*1,0,((OFFSET(CG200,0,-INT($M200+0.5),1,1))/$M200)*(IF($M200-INT($M200)>0.5,$M200-0.5-INT($M200),IF($M200-INT($M200)<=0.5,$M200-0.5-INT($M200)+1,0))))\n+CG200/$M200*0.5\n+SUM(OFFSET(CG200,0,MAX(-INT($M200+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M200+(0.5-(10^-12))),CR$40)-1))*1/$M200,\nIF($J200=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M200=0,0,\nIF($M200<=0.5,CH200,\nIF(AND($J200=\"straight line\",$M200<1.51),(CG200-((CG200/$M200)*0.5))+CH200/$M200*0.5,\nIF($J200=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M200)<LEFT($CN$39,4)*1,0,((OFFSET(CH200,0,-INT($M200+0.5),1,1))/$M200)*(IF($M200-INT($M200)>0.5,$M200-0.5-INT($M200),IF($M200-INT($M200)<=0.5,$M200-0.5-INT($M200)+1,0))))\n+CH200/$M200*0.5\n+SUM(OFFSET(CH200,0,MAX(-INT($M200+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M200+(0.5-(10^-12))),CS$40)-1))*1/$M200,\nIF($J200=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M200=0,0,\nIF($M200<=0.5,CI200,\nIF(AND($J200=\"straight line\",$M200<1.51),(CH200-((CH200/$M200)*0.5))+CI200/$M200*0.5,\nIF($J200=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M200)<LEFT($CN$39,4)*1,0,((OFFSET(CI200,0,-INT($M200+0.5),1,1))/$M200)*(IF($M200-INT($M200)>0.5,$M200-0.5-INT($M200),IF($M200-INT($M200)<=0.5,$M200-0.5-INT($M200)+1,0))))\n+CI200/$M200*0.5\n+SUM(OFFSET(CI200,0,MAX(-INT($M200+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M200+(0.5-(10^-12))),CT$40)-1))*1/$M200,\nIF($J200=\"Declining Balance\",-$CN$38,0)))))","v":0},0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O201-Z201-AK201","v":0},{"$f":"+P201-AA201-AL201","v":0},{"$f":"+Q201-AB201-AM201","v":0},{"$f":"+R201-AC201-AN201","v":0},{"$f":"+S201-AD201-AO201","v":0},{"$f":"+T201-AE201-AP201","v":0},{"$f":"+U201-AF201-AQ201","v":0},{"$f":"+V201-AG201-AR201","v":0},{"$f":"+W201-AH201-AS201","v":0},{"$f":"+X201-AI201-AT201","v":0},null,{"$f":"IF($L201=0,0,\nIF($L201<=0.5,BR201,\nIF($J201=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L201)<LEFT($BG$39,4)*1,0,((OFFSET(BR201,0,-INT($L201+0.5),1,1))/$L201)*(IF($L201-INT($L201)>0.5,$L201-0.5-INT($L201),IF($L201-INT($L201)<=0.5,$L201-0.5-INT($L201)+1,0))))\n+BR201/$L201*0.5,\nIF($J201=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L201=0,0,\nIF($L201<=0.5,BS201,\nIF(AND($J201=\"straight line\",$L201<1.51),(BR201-((BR201/$L201)*0.5))+BS201/$L201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L201)<LEFT($BG$39,4)*1,0,((OFFSET(BS201,0,-INT($L201+0.5),1,1))/$L201)*(IF($L201-INT($L201)>0.5,$L201-0.5-INT($L201),IF($L201-INT($L201)<=0.5,$L201-0.5-INT($L201)+1,0))))\n+BS201/$L201*0.5\n+SUM(OFFSET(BS201,0,MAX(-INT($L201+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L201+(0.5-(10^-12))),BH$40)-1))*1/$L201,\nIF($J201=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L201=0,0,\nIF($L201<=0.5,BT201,\nIF(AND($J201=\"straight line\",$L201<1.51),(BS201-((BS201/$L201)*0.5))+BT201/$L201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L201)<LEFT($BG$39,4)*1,0,((OFFSET(BT201,0,-INT($L201+0.5),1,1))/$L201)*(IF($L201-INT($L201)>0.5,$L201-0.5-INT($L201),IF($L201-INT($L201)<=0.5,$L201-0.5-INT($L201)+1,0))))\n+BT201/$L201*0.5\n+SUM(OFFSET(BT201,0,MAX(-INT($L201+(0.5-(10^-12))),-BI$40)+1,1,MIN(INT($L201+(0.5-(10^-12))),BI$40)-1))*1/$L201,\nIF($J201=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L201=0,0,\nIF($L201<=0.5,BU201,\nIF(AND($J201=\"straight line\",$L201<1.51),(BT201-((BT201/$L201)*0.5))+BU201/$L201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L201)<LEFT($BG$39,4)*1,0,((OFFSET(BU201,0,-INT($L201+0.5),1,1))/$L201)*(IF($L201-INT($L201)>0.5,$L201-0.5-INT($L201),IF($L201-INT($L201)<=0.5,$L201-0.5-INT($L201)+1,0))))\n+BU201/$L201*0.5\n+SUM(OFFSET(BU201,0,MAX(-INT($L201+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L201+(0.5-(10^-12))),BJ$40)-1))*1/$L201,\nIF($J201=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L201=0,0,\nIF($L201<=0.5,BV201,\nIF(AND($J201=\"straight line\",$L201<1.51),(BU201-((BU201/$L201)*0.5))+BV201/$L201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L201)<LEFT($BG$39,4)*1,0,((OFFSET(BV201,0,-INT($L201+0.5),1,1))/$L201)*(IF($L201-INT($L201)>0.5,$L201-0.5-INT($L201),IF($L201-INT($L201)<=0.5,$L201-0.5-INT($L201)+1,0))))\n+BV201/$L201*0.5\n+SUM(OFFSET(BV201,0,MAX(-INT($L201+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L201+(0.5-(10^-12))),BK$40)-1))*1/$L201,\nIF($J201=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L201=0,0,\nIF($L201<=0.5,BW201,\nIF(AND($J201=\"straight line\",$L201<1.51),(BV201-((BV201/$L201)*0.5))+BW201/$L201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L201)<LEFT($BG$39,4)*1,0,((OFFSET(BW201,0,-INT($L201+0.5),1,1))/$L201)*(IF($L201-INT($L201)>0.5,$L201-0.5-INT($L201),IF($L201-INT($L201)<=0.5,$L201-0.5-INT($L201)+1,0))))\n+BW201/$L201*0.5\n+SUM(OFFSET(BW201,0,MAX(-INT($L201+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L201+(0.5-(10^-12))),BL$40)-1))*1/$L201,\nIF($J201=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L201=0,0,\nIF($L201<=0.5,BX201,\nIF(AND($J201=\"straight line\",$L201<1.51),(BW201-((BW201/$L201)*0.5))+BX201/$L201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L201)<LEFT($BG$39,4)*1,0,((OFFSET(BX201,0,-INT($L201+0.5),1,1))/$L201)*(IF($L201-INT($L201)>0.5,$L201-0.5-INT($L201),IF($L201-INT($L201)<=0.5,$L201-0.5-INT($L201)+1,0))))\n+BX201/$L201*0.5\n+SUM(OFFSET(BX201,0,MAX(-INT($L201+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L201+(0.5-(10^-12))),BM$40)-1))*1/$L201,\nIF($J201=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L201=0,0,\nIF($L201<=0.5,BY201,\nIF(AND($J201=\"straight line\",$L201<1.51),(BX201-((BX201/$L201)*0.5))+BY201/$L201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L201)<LEFT($BG$39,4)*1,0,((OFFSET(BY201,0,-INT($L201+0.5),1,1))/$L201)*(IF($L201-INT($L201)>0.5,$L201-0.5-INT($L201),IF($L201-INT($L201)<=0.5,$L201-0.5-INT($L201)+1,0))))\n+BY201/$L201*0.5\n+SUM(OFFSET(BY201,0,MAX(-INT($L201+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L201+(0.5-(10^-12))),BN$40)-1))*1/$L201,\nIF($J201=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L201=0,0,\nIF($L201<=0.5,BZ201,\nIF(AND($J201=\"straight line\",$L201<1.51),(BY201-((BY201/$L201)*0.5))+BZ201/$L201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L201)<LEFT($BG$39,4)*1,0,((OFFSET(BZ201,0,-INT($L201+0.5),1,1))/$L201)*(IF($L201-INT($L201)>0.5,$L201-0.5-INT($L201),IF($L201-INT($L201)<=0.5,$L201-0.5-INT($L201)+1,0))))\n+BZ201/$L201*0.5\n+SUM(OFFSET(BZ201,0,MAX(-INT($L201+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L201+(0.5-(10^-12))),BO$40)-1))*1/$L201,\nIF($J201=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L201=0,0,\nIF($L201<=0.5,CA201,\nIF(AND($J201=\"straight line\",$L201<1.51),(BZ201-((BZ201/$L201)*0.5))+CA201/$L201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L201)<LEFT($BG$39,4)*1,0,((OFFSET(CA201,0,-INT($L201+0.5),1,1))/$L201)*(IF($L201-INT($L201)>0.5,$L201-0.5-INT($L201),IF($L201-INT($L201)<=0.5,$L201-0.5-INT($L201)+1,0))))\n+CA201/$L201*0.5\n+SUM(OFFSET(CA201,0,MAX(-INT($L201+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L201+(0.5-(10^-12))),BP$40)-1))*1/$L201,\nIF($J201=\"Declining Balance\",-$BG$38,0)))))","v":0},null,{"$f":"+IF($K201=\"Ongoing\",AV201,IF(RIGHT($K201,2)=RIGHT(BR$39,2),SUM($AV201:AV201),0)+IF(RIGHT(BR$39,2)>RIGHT($K201,2),AV201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",AW201,IF(RIGHT($K201,2)=RIGHT(BS$39,2),SUM($AV201:AW201),0)+IF(RIGHT(BS$39,2)>RIGHT($K201,2),AW201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",AX201,IF(RIGHT($K201,2)=RIGHT(BT$39,2),SUM($AV201:AX201),0)+IF(RIGHT(BT$39,2)>RIGHT($K201,2),AX201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",AY201,IF(RIGHT($K201,2)=RIGHT(BU$39,2),SUM($AV201:AY201),0)+IF(RIGHT(BU$39,2)>RIGHT($K201,2),AY201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",AZ201,IF(RIGHT($K201,2)=RIGHT(BV$39,2),SUM($AV201:AZ201),0)+IF(RIGHT(BV$39,2)>RIGHT($K201,2),AZ201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",BA201,IF(RIGHT($K201,2)=RIGHT(BW$39,2),SUM($AV201:BA201),0)+IF(RIGHT(BW$39,2)>RIGHT($K201,2),BA201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",BB201,IF(RIGHT($K201,2)=RIGHT(BX$39,2),SUM($AV201:BB201),0)+IF(RIGHT(BX$39,2)>RIGHT($K201,2),BB201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",BC201,IF(RIGHT($K201,2)=RIGHT(BY$39,2),SUM($AV201:BC201),0)+IF(RIGHT(BY$39,2)>RIGHT($K201,2),BC201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",BD201,IF(RIGHT($K201,2)=RIGHT(BZ$39,2),SUM($AV201:BD201),0)+IF(RIGHT(BZ$39,2)>RIGHT($K201,2),BD201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",BE201,IF(RIGHT($K201,2)=RIGHT(CA$39,2),SUM($AV201:BE201),0)+IF(RIGHT(CA$39,2)>RIGHT($K201,2),BE201,0))","v":0},null,{"$f":"+O201*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P201*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q201*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R201*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S201*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T201*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U201*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V201*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W201*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X201*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M201=0,0,\nIF($M201<=0.5,CC201,\nIF($J201=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M201)<LEFT($CN$39,4)*1,0,((OFFSET(CC201,0,-INT($M201+0.5),1,1))/$M201)*(IF($M201-INT($M201)>0.5,$M201-0.5-INT($M201),IF($M201-INT($M201)<=0.5,$M201-0.5-INT($M201)+1,0))))\n+CC201/$M201*0.5,\nIF($J201=\"Declining Balance\",-$CN$38,0))))","v":0},{"$f":"IF($M201=0,0,\nIF($M201<=0.5,CD201,\nIF(AND($J201=\"straight line\",$M201<1.51),(CC201-((CC201/$M201)*0.5))+CD201/$M201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M201)<LEFT($CN$39,4)*1,0,((OFFSET(CD201,0,-INT($M201+0.5),1,1))/$M201)*(IF($M201-INT($M201)>0.5,$M201-0.5-INT($M201),IF($M201-INT($M201)<=0.5,$M201-0.5-INT($M201)+1,0))))\n+CD201/$M201*0.5\n+SUM(OFFSET(CD201,0,MAX(-INT($M201+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M201+(0.5-(10^-12))),CO$40)-1))*1/$M201,\nIF($J201=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M201=0,0,\nIF($M201<=0.5,CE201,\nIF(AND($J201=\"straight line\",$M201<1.51),(CD201-((CD201/$M201)*0.5))+CE201/$M201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M201)<LEFT($CN$39,4)*1,0,((OFFSET(CE201,0,-INT($M201+0.5),1,1))/$M201)*(IF($M201-INT($M201)>0.5,$M201-0.5-INT($M201),IF($M201-INT($M201)<=0.5,$M201-0.5-INT($M201)+1,0))))\n+CE201/$M201*0.5\n+SUM(OFFSET(CE201,0,MAX(-INT($M201+(0.5-(10^-12))),-CP$40)+1,1,MIN(INT($M201+(0.5-(10^-12))),CP$40)-1))*1/$M201,\nIF($J201=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M201=0,0,\nIF($M201<=0.5,CF201,\nIF(AND($J201=\"straight line\",$M201<1.51),(CE201-((CE201/$M201)*0.5))+CF201/$M201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M201)<LEFT($CN$39,4)*1,0,((OFFSET(CF201,0,-INT($M201+0.5),1,1))/$M201)*(IF($M201-INT($M201)>0.5,$M201-0.5-INT($M201),IF($M201-INT($M201)<=0.5,$M201-0.5-INT($M201)+1,0))))\n+CF201/$M201*0.5\n+SUM(OFFSET(CF201,0,MAX(-INT($M201+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M201+(0.5-(10^-12))),CQ$40)-1))*1/$M201,\nIF($J201=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M201=0,0,\nIF($M201<=0.5,CG201,\nIF(AND($J201=\"straight line\",$M201<1.51),(CF201-((CF201/$M201)*0.5))+CG201/$M201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M201)<LEFT($CN$39,4)*1,0,((OFFSET(CG201,0,-INT($M201+0.5),1,1))/$M201)*(IF($M201-INT($M201)>0.5,$M201-0.5-INT($M201),IF($M201-INT($M201)<=0.5,$M201-0.5-INT($M201)+1,0))))\n+CG201/$M201*0.5\n+SUM(OFFSET(CG201,0,MAX(-INT($M201+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M201+(0.5-(10^-12))),CR$40)-1))*1/$M201,\nIF($J201=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M201=0,0,\nIF($M201<=0.5,CH201,\nIF(AND($J201=\"straight line\",$M201<1.51),(CG201-((CG201/$M201)*0.5))+CH201/$M201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M201)<LEFT($CN$39,4)*1,0,((OFFSET(CH201,0,-INT($M201+0.5),1,1))/$M201)*(IF($M201-INT($M201)>0.5,$M201-0.5-INT($M201),IF($M201-INT($M201)<=0.5,$M201-0.5-INT($M201)+1,0))))\n+CH201/$M201*0.5\n+SUM(OFFSET(CH201,0,MAX(-INT($M201+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M201+(0.5-(10^-12))),CS$40)-1))*1/$M201,\nIF($J201=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M201=0,0,\nIF($M201<=0.5,CI201,\nIF(AND($J201=\"straight line\",$M201<1.51),(CH201-((CH201/$M201)*0.5))+CI201/$M201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M201)<LEFT($CN$39,4)*1,0,((OFFSET(CI201,0,-INT($M201+0.5),1,1))/$M201)*(IF($M201-INT($M201)>0.5,$M201-0.5-INT($M201),IF($M201-INT($M201)<=0.5,$M201-0.5-INT($M201)+1,0))))\n+CI201/$M201*0.5\n+SUM(OFFSET(CI201,0,MAX(-INT($M201+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M201+(0.5-(10^-12))),CT$40)-1))*1/$M201,\nIF($J201=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M201=0,0,\nIF($M201<=0.5,CJ201,\nIF(AND($J201=\"straight line\",$M201<1.51),(CI201-((CI201/$M201)*0.5))+CJ201/$M201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M201)<LEFT($CN$39,4)*1,0,((OFFSET(CJ201,0,-INT($M201+0.5),1,1))/$M201)*(IF($M201-INT($M201)>0.5,$M201-0.5-INT($M201),IF($M201-INT($M201)<=0.5,$M201-0.5-INT($M201)+1,0))))\n+CJ201/$M201*0.5\n+SUM(OFFSET(CJ201,0,MAX(-INT($M201+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M201+(0.5-(10^-12))),CU$40)-1))*1/$M201,\nIF($J201=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M201=0,0,\nIF($M201<=0.5,CK201,\nIF(AND($J201=\"straight line\",$M201<1.51),(CJ201-((CJ201/$M201)*0.5))+CK201/$M201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M201)<LEFT($CN$39,4)*1,0,((OFFSET(CK201,0,-INT($M201+0.5),1,1))/$M201)*(IF($M201-INT($M201)>0.5,$M201-0.5-INT($M201),IF($M201-INT($M201)<=0.5,$M201-0.5-INT($M201)+1,0))))\n+CK201/$M201*0.5\n+SUM(OFFSET(CK201,0,MAX(-INT($M201+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M201+(0.5-(10^-12))),CV$40)-1))*1/$M201,\nIF($J201=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M201=0,0,\nIF($M201<=0.5,CL201,\nIF(AND($J201=\"straight line\",$M201<1.51),(CK201-((CK201/$M201)*0.5))+CL201/$M201*0.5,\nIF($J201=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M201)<LEFT($CN$39,4)*1,0,((OFFSET(CL201,0,-INT($M201+0.5),1,1))/$M201)*(IF($M201-INT($M201)>0.5,$M201-0.5-INT($M201),IF($M201-INT($M201)<=0.5,$M201-0.5-INT($M201)+1,0))))\n+CL201/$M201*0.5\n+SUM(OFFSET(CL201,0,MAX(-INT($M201+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M201+(0.5-(10^-12))),CW$40)-1))*1/$M201,\nIF($J201=\"Declining Balance\",-$CN$38,0)))))","v":0}]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K202=\"Ongoing\",AV202,IF(RIGHT($K202,2)=RIGHT(BR$39,2),SUM($AV202:AV202),0)+IF(RIGHT(BR$39,2)>RIGHT($K202,2),AV202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",AW202,IF(RIGHT($K202,2)=RIGHT(BS$39,2),SUM($AV202:AW202),0)+IF(RIGHT(BS$39,2)>RIGHT($K202,2),AW202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",AX202,IF(RIGHT($K202,2)=RIGHT(BT$39,2),SUM($AV202:AX202),0)+IF(RIGHT(BT$39,2)>RIGHT($K202,2),AX202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",AY202,IF(RIGHT($K202,2)=RIGHT(BU$39,2),SUM($AV202:AY202),0)+IF(RIGHT(BU$39,2)>RIGHT($K202,2),AY202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",AZ202,IF(RIGHT($K202,2)=RIGHT(BV$39,2),SUM($AV202:AZ202),0)+IF(RIGHT(BV$39,2)>RIGHT($K202,2),AZ202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",BA202,IF(RIGHT($K202,2)=RIGHT(BW$39,2),SUM($AV202:BA202),0)+IF(RIGHT(BW$39,2)>RIGHT($K202,2),BA202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",BB202,IF(RIGHT($K202,2)=RIGHT(BX$39,2),SUM($AV202:BB202),0)+IF(RIGHT(BX$39,2)>RIGHT($K202,2),BB202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",BC202,IF(RIGHT($K202,2)=RIGHT(BY$39,2),SUM($AV202:BC202),0)+IF(RIGHT(BY$39,2)>RIGHT($K202,2),BC202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",BD202,IF(RIGHT($K202,2)=RIGHT(BZ$39,2),SUM($AV202:BD202),0)+IF(RIGHT(BZ$39,2)>RIGHT($K202,2),BD202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",BE202,IF(RIGHT($K202,2)=RIGHT(CA$39,2),SUM($AV202:BE202),0)+IF(RIGHT(CA$39,2)>RIGHT($K202,2),BE202,0))","v":0},null,{"$f":"+O202*KeyAssumptionsPriceControl_FO!X$15","v":0},{"$f":"+P202*KeyAssumptionsPriceControl_FO!Y$15","v":0},{"$f":"+Q202*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R202*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S202*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T202*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U202*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V202*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W202*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X202*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,{"$f":"+Contents!H7","v":"Wannon Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per 2013 Decision"]
[null,"Go to Table of Contents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s3.9.1 guidance"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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},0,0,0,0,0,0,0,6.7671571571571576,{"$f":"+S37","v":9.2155273437500007},{"$f":"+T37","v":8.5433064516129029},11.800117041198501,12.124000000000001,{"$f":"+Determination_Lookup!AR3","v":10.582263796677266},11.630663674428105,13.839989144199349,15.867290686274512,15.583952491830066,7.4431966503267981,{"$f":"+AC37","v":9.2105267054738569},11.519030433006536,9.3563390522875824,6.4316269505718964,5.2575078839869285]
[null,null,null,null,"Sewerage",null,null,null,null,{"$f":"+J44","v":0},0,0,0,0,0,0,0,23.397462462462464,{"$f":"+S44","v":11.271215820312499},{"$f":"+T44","v":8.8190322580645155},5.8115964419475654,9.4250000000000007,{"$f":"+Determination_Lookup!AS3","v":9.8125826890416157},13.16733918504902,28.69669473039216,32.496263020833339,9.8310900531045746,7.9689835375816989,{"$f":"+AC44","v":8.8132778084150338},15.258798120915033,11.428115247140523,8.5681269914215683,8.3537579146241825]
[null,null,null,null,"Recycled Water",null,null,null,null,{"$f":"+J51","v":0},0,0,0,0,0,0,0,0,{"$f":"+S51","v":0},{"$f":"+T51","v":0},0,0,{"$f":"+Determination_Lookup!AT3","v":0},0,0,0,0,0,{"$f":"+AC51","v":0},0,0,0,0]
[null,null,null,null,"Rural Water",null,null,null,null,{"$f":"+J58","v":0},0,0,0,0,0,0,0,0,{"$f":"+S58","v":0},{"$f":"+T58","v":0},0,0,{"$f":"+Determination_Lookup!AU3","v":0},0,0,0,0,0,{"$f":"+AC58","v":0},0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,{"$f":"+J65","v":0},0,0,0,0,0,0,0,0,{"$f":"+S65","v":0},{"$f":"+T65","v":0},0,0,{"$f":"+Determination_Lookup!AV3","v":0},0,0,0,0,0,{"$f":"+AC65","v":0},0,0,0,0]
[null,null,null,null,"Total prescribed capex",null,null,null,null,{"$f":"+SUM(J12:J16)","v":0},0,0,0,0,0,0,0,30.164619619619621,20.486743164062499,17.362338709677417,17.611713483146065,21.548999999999999,20.39484648571888,24.798002859477123,42.53668387459151,48.363553707107855,25.415042544934643,15.412180187908497,{"$f":"+SUM(AC12:AC16)","v":18.023804513888891},26.777828553921569,20.784454299428106,14.999753941993465,13.611265798611111]
[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",{"$f":"SUM(S17:W17)","v":97.40464184260486},null,null,null,"Prescribed Capex for 4th Reg Period",{"$f":"SUM(X17:AB17)","v":156.52546317401962}]
[null,null,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",{"$f":"IFERROR(AB18-W18,\"-\")","v":59.12082133141476},{"$f":"IFERROR(AB18/W18-1,\"-\")","v":0.60696102580970912}]
[null,null,null,null,"Government contributions",null,null,null,null,{"$f":"+J76","v":0},0,0,0,0,0,0,0,0,0.1154638671875,{"$f":"+T76","v":7.7580645161290318E-2},{"$f":"+U76","v":8.4840823970037463E-2},0.16973290203327171,0.05,2.3800000000000002E-2,0.23968,0.2039,0.125,0,{"$f":"+AC76","v":0},0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,{"$f":"+J84","v":0},0,0,0,0,0,0,0,0.9902381731731732,0.6524841552734375,{"$f":"+T84","v":1.993191451612903},{"$f":"+U84","v":0.63380854868913861},1.0280656515711644,1,0.99330000000000007,0.86399999999999999,0.875,0.87809999999999988,0.88919999999999999,{"$f":"+AC84","v":0.87419999999999998},0.87419999999999998,1.5182,0.87419999999999998,0.87419999999999998]
[]
[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":1.9567017017017017},1.6305224609374998,0.91104838709677416,2.4800421348314603,3.5641499260628464,1,{"$f":"+X88","v":1},{"$f":"+Y88","v":1},{"$f":"+Z88","v":1},{"$f":"+AA88","v":1},{"$f":"+AB88","v":1},{"$f":"+AC88","v":1},1,1,1,1]
[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,{"$f":"+R91","v":1.1215915915915915},0.4823583984375,0.36872193548387094,0.4997331460674157,0.51825317005545279,0.5,{"$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":3.841054109109109},1.6300800292968751,1.8338785483870967,1.8323548689138576,3.6323075924214416,1.8,{"$f":"X92","v":1.7595307917888565},{"$f":"Y92","v":1.7199714484739557},{"$f":"Z92","v":1.6813015136597809},{"$f":"AA92","v":1.6435009908697762},{"$f":"AB92","v":1.6065503332060376},{"$f":"AC92","v":1.5704304332414838},1.5351226131392803,1.5006086149944089,1.4668705913923843,1.4338910961802389]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHECK",{"$f":"+'Capex_FO input'!D29","v":24.798002859477123},{"$f":"+'Capex_FO input'!E29","v":42.536683874591503},{"$f":"+'Capex_FO input'!F29","v":48.363553707107855},{"$f":"+'Capex_FO input'!G29","v":25.415042544934639},{"$f":"+'Capex_FO input'!H29","v":15.412180187908501},{"$f":"+'Capex_FO input'!I29","v":18.023804513888891},{"$f":"+'Capex_FO input'!J29","v":26.777828553921566},{"$f":"+'Capex_FO input'!K29","v":20.784454299428106},{"$f":"+'Capex_FO input'!L29","v":14.999753941993465},{"$f":"+'Capex_FO input'!M29","v":13.611265798611111}]
[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,{"$f":"E12","v":"Water"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,1.2841891891891892,1.7567773437499998,2.6083870967741936,3.9440636704119849,2.31,1.6379999999999999,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$33)","v":3.2159588439542488},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$33)","v":4.9749592830882365},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$33)","v":5.7952065155228754},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$33)","v":5.5542224366830073},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$33)","v":1.5880000510620915},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$33)","v":1.0858742034313726},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$33)","v":4.9864506740196077},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$33)","v":3.5346327205882355},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$33)","v":0.65832655228758175},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$33)","v":0.53785969158496738}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,3.4466266266266268,2.8164550781249997,2.0611290322580644,1.6399110486891386,5.3810000000000002,3.206,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$34)","v":3.5509787275326801},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$34)","v":2.8123690767973866},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$34)","v":2.5380782475490187},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$34)","v":3.1508075571895424},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$34)","v":2.865424264705883},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$34)","v":3.5449334252450981},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$34)","v":2.423725908905229},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$34)","v":3.3898998672385625},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$34)","v":3.5252313725490207},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$34)","v":2.4663906352124183}]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,0.96120620620620623,2.4128710937500002,1.5820161290322579,3.776451310861423,2.2509999999999999,4.2240000000000002,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$35)","v":1.2000729166666668},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$35)","v":2.5054032271241828},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$35)","v":3.9245394199346406},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$35)","v":4.576911060049019},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$35)","v":1.0691955371732027},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$35)","v":2.2950712009803929},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$35)","v":1.6014964154411764},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$35)","v":0.66786283700980398},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$35)","v":0.63362539828431363},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$35)","v":0.58131392973856233}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,1.075135135135135,2.2294238281249998,2.2917741935483869,2.4396910112359551,2.1819999999999999,1.5109999999999999,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$36)","v":3.6636531862745083},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$36)","v":3.5472575571895426},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$36)","v":3.6094665032679765},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$36)","v":2.3020114379084968},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$36)","v":1.9205767973856209},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$36)","v":2.2846478758169932},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$36)","v":2.507357434640523},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$36)","v":1.7639436274509801},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$36)","v":1.6144436274509804},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$36)","v":1.6719436274509802}]
[null,null,{"$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},{"$f":"+SUM(L33:L36)","v":0},0,0,0,0,0,6.7671571571571576,9.2155273437500007,8.5433064516129029,11.800117041198501,12.124000000000001,10.578999999999999,{"$f":"+SUM(X33:X36)","v":11.630663674428105},{"$f":"+SUM(Y33:Y36)","v":13.839989144199349},{"$f":"+SUM(Z33:Z36)","v":15.867290686274512},{"$f":"+SUM(AA33:AA36)","v":15.583952491830066},{"$f":"+SUM(AB33:AB36)","v":7.4431966503267981},{"$f":"+SUM(AC33:AC36)","v":9.2105267054738569},11.519030433006536,9.3563390522875824,6.4316269505718964,5.2575078839869285]
[]
[null,null,{"$f":"E13","v":"Sewerage"}]
[null,null,null,{"$f":"+D33","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.965823970037453E-2,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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,7.5901001001001003,5.0275341796874997,3.6651612903225805,2.8069897003745319,3.7170000000000001,3.4590000000000001,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$41)","v":4.2288217013888891},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$41)","v":5.2326234783496739},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$41)","v":3.5851319342320256},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$41)","v":4.0702931270424827},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$41)","v":3.6854365808823526},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$41)","v":4.1273084558823534},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$41)","v":4.8122029309640526},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$41)","v":2.5010496834150326},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$41)","v":5.9479175653594769},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$41)","v":5.8209871732026146}]
[null,null,null,{"$f":"+D35","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,12.372902902902903,3.9139013671874996,3.0046774193548385,1.7785533707865169,3.8860000000000001,4.899,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$42)","v":5.4300930555555569},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$42)","v":20.40471197916667},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$42)","v":24.400673978758174},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$42)","v":3.5098475796568631},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$42)","v":2.3142058619281047},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$42)","v":2.5876981107026147},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$42)","v":7.9392377553104581},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$42)","v":7.1631219362745107},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$42)","v":1.005765798611111},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$42)","v":0.8608271139705882}]
[null,null,null,{"$f":"+D36","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,3.4344594594594593,2.3297802734374997,2.1491935483870965,1.2063951310861423,1.8220000000000001,1.452,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$43)","v":3.5084244281045742},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$43)","v":3.0593592728758172},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$43)","v":4.5104571078431404},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$43)","v":2.2509493464052284},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$43)","v":1.9693410947712418},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$43)","v":2.0982712418300653},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$43)","v":2.507357434640523},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$43)","v":1.7639436274509801},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$43)","v":1.6144436274509804},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$43)","v":1.6719436274509802}]
[null,null,{"$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},0,0,0,0,0,0,23.397462462462464,11.271215820312499,8.8190322580645155,5.8115964419475654,9.4250000000000007,9.81,{"$f":"+SUM(X40:X43)","v":13.16733918504902},{"$f":"+SUM(Y40:Y43)","v":28.69669473039216},{"$f":"+SUM(Z40:Z43)","v":32.496263020833339},{"$f":"+SUM(AA40:AA43)","v":9.8310900531045746},{"$f":"+SUM(AB40:AB43)","v":7.9689835375816989},{"$f":"+SUM(AC40:AC43)","v":8.8132778084150338},15.258798120915033,11.428115247140523,8.5681269914215683,8.3537579146241825]
[]
[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$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$47)","v":0}]
[null,null,null,{"$f":"+D41","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$50)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C46)","v":"Total Recycled Water"},null,null,null,null,null,null,{"$f":"+SUM(J47:J50)","v":0},{"$f":"+SUM(K47:K50)","v":0},{"$f":"+SUM(L47:L50)","v":0},{"$f":"+SUM(M47:M50)","v":0},{"$f":"+SUM(N47:N50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X47:X50)","v":0},{"$f":"+SUM(Y47:Y50)","v":0},{"$f":"+SUM(Z47:Z50)","v":0},{"$f":"+SUM(AA47:AA50)","v":0},{"$f":"+SUM(AB47:AB50)","v":0},{"$f":"+SUM(AC47:AC50)","v":0},0,0,0,0]
[]
[null,null,{"$f":"E15","v":"Rural Water"}]
[null,null,null,{"$f":"+D47","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!O$42:O$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$56)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1077,'Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1077,Capex_FO_AC!$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,{"$f":"C32","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,7.7580645161290318E-2,8.4840823970037463E-2,0.1359292975970425,0.05,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$71,'Capex_FO input'!Z$42:Z$1077)","v":1.1900000000000001E-2},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$71,'Capex_FO input'!AA$42:AA$1077)","v":0.11984},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$71,'Capex_FO input'!AB$42:AB$1077)","v":0.10195},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$71,'Capex_FO input'!AC$42:AC$1077)","v":6.25E-2},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$71,'Capex_FO input'!AD$42:AD$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$71,'Capex_FO input'!AE$42:AE$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$71,'Capex_FO input'!AF$42:AF$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$71,'Capex_FO input'!AG$42:AG$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$71,'Capex_FO input'!AH$42:AH$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$71,'Capex_FO input'!AI$42:AI$1077)","v":0}]
[null,null,null,null,null,{"$f":"C39","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,0.1154638671875,null,null,3.38036044362292E-2,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$72,'Capex_FO input'!Z$42:Z$1077)","v":1.1900000000000001E-2},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$72,'Capex_FO input'!AA$42:AA$1077)","v":0.11984},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$72,'Capex_FO input'!AB$42:AB$1077)","v":0.10195},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$72,'Capex_FO input'!AC$42:AC$1077)","v":6.25E-2},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$72,'Capex_FO input'!AD$42:AD$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$72,'Capex_FO input'!AE$42:AE$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$72,'Capex_FO input'!AF$42:AF$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$72,'Capex_FO input'!AG$42:AG$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$72,'Capex_FO input'!AH$42:AH$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$72,'Capex_FO input'!AI$42:AI$1077)","v":0}]
[null,null,null,null,null,{"$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$1077,Capex_FO_AC!$F$73,'Capex_FO input'!Z$42:Z$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$73,'Capex_FO input'!AA$42:AA$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$73,'Capex_FO input'!AB$42:AB$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$73,'Capex_FO input'!AC$42:AC$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$73,'Capex_FO input'!AD$42:AD$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$73,'Capex_FO input'!AE$42:AE$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$73,'Capex_FO input'!AF$42:AF$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$73,'Capex_FO input'!AG$42:AG$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$73,'Capex_FO input'!AH$42:AH$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$73,'Capex_FO input'!AI$42:AI$1077)","v":0}]
[null,null,null,null,null,{"$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$1077,Capex_FO_AC!$F$74,'Capex_FO input'!Z$42:Z$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$74,'Capex_FO input'!AA$42:AA$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$74,'Capex_FO input'!AB$42:AB$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$74,'Capex_FO input'!AC$42:AC$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$74,'Capex_FO input'!AD$42:AD$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$74,'Capex_FO input'!AE$42:AE$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$74,'Capex_FO input'!AF$42:AF$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$74,'Capex_FO input'!AG$42:AG$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$74,'Capex_FO input'!AH$42:AH$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$74,'Capex_FO input'!AI$42:AI$1077)","v":0}]
[null,null,null,null,null,{"$f":"C60","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$75,'Capex_FO input'!Z$42:Z$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$75,'Capex_FO input'!AA$42:AA$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$75,'Capex_FO input'!AB$42:AB$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$75,'Capex_FO input'!AC$42:AC$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$75,'Capex_FO input'!AD$42:AD$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$75,'Capex_FO input'!AE$42:AE$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$75,'Capex_FO input'!AF$42:AF$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$75,'Capex_FO input'!AG$42:AG$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$75,'Capex_FO input'!AH$42:AH$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$75,'Capex_FO input'!AI$42:AI$1077)","v":0}]
[null,null,null,null,{"$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},{"$f":"+SUM(N71:N75)","v":0},0,0,0,0,0.1154638671875,7.7580645161290318E-2,8.4840823970037463E-2,0.16973290203327171,0.05,2.3800000000000002E-2,0.23968,0.2039,0.125,0,0,0,0,0,0]
[]
[null,null,null,null,"Customer contributions"]
[null,null,null,null,null,{"$f":"+F71","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,0.37070593093093096,0.37319540527343747,0.58670677419354833,0.41062544943820223,0.67513253234750459,0.5,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$79,'Capex_FO input'!AK$42:AK$1077)","v":0.67110000000000003},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$79,'Capex_FO input'!AL$42:AL$1077)","v":0.60899999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$79,'Capex_FO input'!AM$42:AM$1077)","v":0.61829999999999996},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$79,'Capex_FO input'!AN$42:AN$1077)","v":0.62049999999999994},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$79,'Capex_FO input'!AO$42:AO$1077)","v":0.62979999999999992},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$79,'Capex_FO input'!AP$42:AP$1077)","v":0.62229999999999996},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$79,'Capex_FO input'!AQ$42:AQ$1077)","v":0.62229999999999996},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$79,'Capex_FO input'!AR$42:AR$1077)","v":1.2663},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$79,'Capex_FO input'!AS$42:AS$1077)","v":0.62229999999999996},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$79,'Capex_FO input'!AT$42:AT$1077)","v":0.62229999999999996}]
[null,null,null,null,null,{"$f":"+F72","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,0.61953224224224224,0.27928874999999997,1.4064846774193547,0.22318309925093635,0.35293311922365983,0.5,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$80,'Capex_FO input'!AK$42:AK$1077)","v":0.32219999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$80,'Capex_FO input'!AL$42:AL$1077)","v":0.255},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$80,'Capex_FO input'!AM$42:AM$1077)","v":0.25669999999999998},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$80,'Capex_FO input'!AN$42:AN$1077)","v":0.2576},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$80,'Capex_FO input'!AO$42:AO$1077)","v":0.25940000000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$80,'Capex_FO input'!AP$42:AP$1077)","v":0.25190000000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$80,'Capex_FO input'!AQ$42:AQ$1077)","v":0.25190000000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$80,'Capex_FO input'!AR$42:AR$1077)","v":0.25190000000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$80,'Capex_FO input'!AS$42:AS$1077)","v":0.25190000000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$80,'Capex_FO input'!AT$42:AT$1077)","v":0.25190000000000001}]
[null,null,null,null,null,{"$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$1077,Capex_FO_AC!$F$81,'Capex_FO input'!AK$42:AK$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$81,'Capex_FO input'!AL$42:AL$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$81,'Capex_FO input'!AM$42:AM$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$81,'Capex_FO input'!AN$42:AN$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$81,'Capex_FO input'!AO$42:AO$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$81,'Capex_FO input'!AP$42:AP$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$81,'Capex_FO input'!AQ$42:AQ$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$81,'Capex_FO input'!AR$42:AR$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$81,'Capex_FO input'!AS$42:AS$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$81,'Capex_FO input'!AT$42:AT$1077)","v":0}]
[null,null,null,null,null,{"$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$1077,Capex_FO_AC!$F$82,'Capex_FO input'!AK$42:AK$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$82,'Capex_FO input'!AL$42:AL$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$82,'Capex_FO input'!AM$42:AM$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$82,'Capex_FO input'!AN$42:AN$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$82,'Capex_FO input'!AO$42:AO$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$82,'Capex_FO input'!AP$42:AP$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$82,'Capex_FO input'!AQ$42:AQ$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$82,'Capex_FO input'!AR$42:AR$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$82,'Capex_FO input'!AS$42:AS$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$82,'Capex_FO input'!AT$42:AT$1077)","v":0}]
[null,null,null,null,null,{"$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$1077,Capex_FO_AC!$F$83,'Capex_FO input'!AK$42:AK$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$83,'Capex_FO input'!AL$42:AL$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$83,'Capex_FO input'!AM$42:AM$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$83,'Capex_FO input'!AN$42:AN$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$83,'Capex_FO input'!AO$42:AO$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$83,'Capex_FO input'!AP$42:AP$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$83,'Capex_FO input'!AQ$42:AQ$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$83,'Capex_FO input'!AR$42:AR$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$83,'Capex_FO input'!AS$42:AS$1077)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1077,Capex_FO_AC!$F$83,'Capex_FO input'!AT$42:AT$1077)","v":0}]
[null,null,null,null,{"$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},0,0,0,0.9902381731731732,0.6524841552734375,1.993191451612903,0.63380854868913861,1.0280656515711644,1,0.99330000000000007,0.86399999999999999,0.875,0.87809999999999988,0.88919999999999999,0.87419999999999998,0.87419999999999998,1.5182,0.87419999999999998,0.87419999999999998]
[]
[]
[]
[null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9567017017017017,1.6305224609374998,0.91104838709677416,2.4800421348314603,3.5641499260628464,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Asset disposals"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,1.1215915915915915,0.4823583984375,0.36872193548387094,0.4997331460674157,0.51825317005545279,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,3.841054109109109,1.6300800292968751,1.8338785483870967,1.8323548689138576,3.6323075924214416,1.8,1.7595307917888565,1.7199714484739557,1.6813015136597809,1.6435009908697762,1.6065503332060376,1.5704304332414838,1.5351226131392803,1.5006086149944089,1.4668705913923843,1.4338910961802389]

{"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,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$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},{"$f":"Opex_Breakdown!R37","v":39.694416146146146},{"$f":"Opex_Breakdown!S37","v":40.615223530273433},{"$f":"Opex_Breakdown!T37","v":39.056886532258062},{"$f":"Opex_Breakdown!U37","v":37.955903661048694},{"$f":"Opex_Breakdown!V37","v":39.471875192544672},{"$f":"Opex_Breakdown!W37","v":41.964170192544671},{"$f":"+Opex_FO!X110","v":44.351508819407243},{"$f":"+Opex_FO!Y110","v":44.846212350930927},{"$f":"+Opex_FO!Z110","v":44.05106814540369},{"$f":"+Opex_FO!AA110","v":43.70487286539165},{"$f":"+Opex_FO!AB110","v":43.700386996300828},{"$f":"+Opex_FO!AC110","v":44.903070892488593},{"$f":"+Opex_FO!AD110","v":44.718888489663719},{"$f":"+Opex_FO!AE110","v":44.566373382910164},{"$f":"+Opex_FO!AF110","v":44.412277808808234},{"$f":"+Opex_FO!AG110","v":44.298656138938362}]
[]
[null,null,null,null,null,null,"Total Labour costs",null,null,null,null,null,null,null,null,null,null,19.73,20.48,19.3,19.079999999999998,20.02,21.388999999999999,21.416,21.821000000000002,22.074999999999999,22.344000000000001,22.596,22.841999999999999,23.082999999999998,23.338999999999999,23.611000000000001,23.879000000000001]
[null,null,null,null,null,null,"Total Energy costs",null,null,null,null,null,null,null,null,null,null,3.2891412462462459,3.1888995703124996,3.2396453225806452,3.4753248876404497,2.7094652181146026,3.12048142,4.2034960000000003,3.7181438599999996,3.7146151299999999,3.8267270000000004,3.827814,3.872058,3.8807799999999997,3.8918019999999998,3.9051489999999998,3.9208209999999997]
[null,null,null,null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,2.6389999999999998,2.5223,2.4247999999999998,2.609,2.8395999999999999,3.1063999999999998,3.2896000000000001,3.2947000000000002,3.3125,3.3218999999999999,3.3307000000000002,3.3891,3.3944999999999999,3.4035000000000002,3.4131,3.4224999999999999]
[null,null,null,null,null,null,"Total Chemical costs",null,null,null,null,null,null,null,null,null,null,0.71335641941941952,0.67227476562499988,0.62553532258064515,0.70048453932584265,0.71494700919305409,0.72381000000000006,0.71479700000000013,0.71479700000000013,0.78479699999999997,0.91079700000000008,0.943797,0.945797,0.948797,0.950797,0.95379700000000001,0.95579700000000001]
[]
[]
[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},{"$f":"Capex_FO_AC!R17","v":30.164619619619621},{"$f":"Capex_FO_AC!S17","v":20.486743164062499},{"$f":"Capex_FO_AC!T17","v":17.362338709677417},{"$f":"Capex_FO_AC!U17","v":17.611713483146065},{"$f":"Capex_FO_AC!V17","v":21.548999999999999},{"$f":"Capex_FO_AC!W17","v":20.39484648571888},{"$f":"Capex_FO_AC!X17","v":24.798002859477123},{"$f":"Capex_FO_AC!Y17","v":42.53668387459151},{"$f":"Capex_FO_AC!Z17","v":48.363553707107855},{"$f":"Capex_FO_AC!AA17","v":25.415042544934643},{"$f":"Capex_FO_AC!AB17","v":15.412180187908497},{"$f":"Capex_FO_AC!AC17","v":18.023804513888891},{"$f":"Capex_FO_AC!AD17","v":26.777828553921569},{"$f":"Capex_FO_AC!AE17","v":20.784454299428106},{"$f":"Capex_FO_AC!AF17","v":14.999753941993465},{"$f":"Capex_FO_AC!AG17","v":13.611265798611111}]
[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":0.1154638671875},{"$f":"Capex_FO_AC!T20","v":7.7580645161290318E-2},{"$f":"Capex_FO_AC!U20","v":8.4840823970037463E-2},{"$f":"Capex_FO_AC!V20","v":0.16973290203327171},{"$f":"Capex_FO_AC!W20","v":0.05},{"$f":"Capex_FO_AC!X20","v":2.3800000000000002E-2},{"$f":"Capex_FO_AC!Y20","v":0.23968},{"$f":"Capex_FO_AC!Z20","v":0.2039},{"$f":"Capex_FO_AC!AA20","v":0.125},{"$f":"Capex_FO_AC!AB20","v":0},{"$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},{"$f":"Capex_FO_AC!R21","v":0.9902381731731732},{"$f":"Capex_FO_AC!S21","v":0.6524841552734375},{"$f":"Capex_FO_AC!T21","v":1.993191451612903},{"$f":"Capex_FO_AC!U21","v":0.63380854868913861},{"$f":"Capex_FO_AC!V21","v":1.0280656515711644},{"$f":"Capex_FO_AC!W21","v":1},{"$f":"Capex_FO_AC!X21","v":0.99330000000000007},{"$f":"Capex_FO_AC!Y21","v":0.86399999999999999},{"$f":"Capex_FO_AC!Z21","v":0.875},{"$f":"Capex_FO_AC!AA21","v":0.87809999999999988},{"$f":"Capex_FO_AC!AB21","v":0.88919999999999999},{"$f":"Capex_FO_AC!AC21","v":0.87419999999999998},{"$f":"Capex_FO_AC!AD21","v":0.87419999999999998},{"$f":"Capex_FO_AC!AE21","v":1.5182},{"$f":"Capex_FO_AC!AF21","v":0.87419999999999998},{"$f":"Capex_FO_AC!AG21","v":0.87419999999999998}]
[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},0,0,0,0,0,0,29.17438144644645,19.718795141601561,15.291566612903223,16.89306411048689,20.351201446395564,{"$f":"W22-SUM(W23:W24)","v":19.344846485718879},23.780902859477123,41.433003874591513,47.284653707107857,24.411942544934643,14.522980187908496,17.149604513888892,25.903628553921571,19.266254299428105,14.125553941993465,12.737065798611111]
[]
[null,null,null,null,null,null,"Gifted Assets",null,null,{"$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":1.9567017017017017},{"$f":"Capex_FO_AC!S23","v":1.6305224609374998},{"$f":"Capex_FO_AC!T23","v":0.91104838709677416},{"$f":"Capex_FO_AC!U23","v":2.4800421348314603},{"$f":"Capex_FO_AC!V23","v":3.5641499260628464},{"$f":"Capex_FO_AC!W23","v":1},{"$f":"Capex_FO_AC!X23","v":1},{"$f":"Capex_FO_AC!Y23","v":1},{"$f":"Capex_FO_AC!Z23","v":1},{"$f":"Capex_FO_AC!AA23","v":1},{"$f":"Capex_FO_AC!AB23","v":1},{"$f":"Capex_FO_AC!AC23","v":1},{"$f":"Capex_FO_AC!AD23","v":1},{"$f":"Capex_FO_AC!AE23","v":1},{"$f":"Capex_FO_AC!AF23","v":1},{"$f":"Capex_FO_AC!AG23","v":1}]
[null,null,null,null,null,null,"Proceeds from Disposals",null,null,{"$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":1.1215915915915915},{"$f":"Capex_FO_AC!S24","v":0.4823583984375},{"$f":"Capex_FO_AC!T24","v":0.36872193548387094},{"$f":"Capex_FO_AC!U24","v":0.4997331460674157},{"$f":"Capex_FO_AC!V24","v":0.51825317005545279},{"$f":"Capex_FO_AC!W24","v":0.5},{"$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":9.2470738580155398},{"$f":"+RollForward_FO!Y15","v":8.5345370023146643},{"$f":"+RollForward_FO!Z15","v":7.7337676417761774},{"$f":"+RollForward_FO!AA15","v":7.2259513095237109},{"$f":"+RollForward_FO!AB15","v":6.8188136639105501},{"$f":"+RollForward_FO!AC15","v":6.7346654774794059},{"$f":"+RollForward_FO!AD15","v":6.6401828042630306},{"$f":"+RollForward_FO!AE15","v":6.5279919086434903},{"$f":"+RollForward_FO!AF15","v":6.3970922449585386},{"$f":"+RollForward_FO!AG15","v":6.2436765097330404}]
[null,null,null,null,null,null,"Regulatory Depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!D32","v":0.64876168205763207},{"$f":"+'Capex_FO input'!E32","v":1.9424594515888829},{"$f":"+'Capex_FO input'!F32","v":3.5308530220886101},{"$f":"+'Capex_FO input'!G32","v":5.3098006499268111},{"$f":"+'Capex_FO input'!H32","v":6.1089697837009815},{"$f":"+'Capex_FO input'!I32","v":6.1618351205150468},{"$f":"+'Capex_FO input'!J32","v":6.163759785688149},{"$f":"+'Capex_FO input'!K32","v":6.1797033960673673},{"$f":"+'Capex_FO input'!L32","v":6.4386362340345817},{"$f":"+'Capex_FO input'!M32","v":6.7465059786985941}]
[null,null,null,null,null,null,"Regulatory Depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X31:X32)","v":9.8958355400731719},{"$f":"SUM(Y31:Y32)","v":10.476996453903547},11.264620663864788,12.535751959450522,12.927783447611532,12.896500597994454,12.803942589951181,12.707695304710857,12.83572847899312,12.990182488431635]

{"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,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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":264.32578946516202},285.82141610491237,296.82089561290155,302.96015231278307,310.01400482968768,320.19892370981802,329.61216299533726,342.99723031474122,373.45323773542918,408.9732707786722,420.3494613641563,{"$f":"+AC24","v":421.44465810445331},425.19776202034774,437.79744798431813,443.85600697903539,444.64583244203573]
[null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R30","v":285.82141610491237},296.82089561290155,302.96015231278307,310.01400482968768,320.19892370981802,329.61216299533726,342.99723031474122,373.45323773542918,408.9732707786722,420.3494613641563,421.44465810445331,{"$f":"+AC30","v":425.19776202034774},437.79744798431813,443.85600697903539,444.64583244203573,443.89271575221517]
[]
[null,null,null,null,"Regulatory depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!W3","v":3.6216458424641269},{"$f":"+Determination_Lookup!X3","v":7.3619775184683256},{"$f":"+Determination_Lookup!Y3","v":6.4382038489198532},{"$f":"+Determination_Lookup!Z3","v":5.82620379284399},{"$f":"+Determination_Lookup!AA3","v":5.7954113371923741},{"$f":"+Determination_Lookup!AB3","v":5.7578830318669683},{"$f":"IF(X37=\"\",X82,X37)","v":9.2470738580155398},8.5345370023146643,7.7337676417761774,7.2259513095237109,6.8188136639105501,6.7346654774794059,6.6401828042630306,6.5279919086434903,6.3970922449585386,6.2436765097330404]
[null,null,null,null,"Regulatory depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!AE3","v":2.9355173726403518},{"$f":"+Determination_Lookup!AF3","v":0.87497971670656116},{"$f":"+Determination_Lookup!AG3","v":2.3453841286179955},{"$f":"+Determination_Lookup!AH3","v":3.5132746546708478},{"$f":"+Determination_Lookup!AI3","v":3.8526180590173569},{"$f":"+Determination_Lookup!AJ3","v":3.6737241683326478},{"$f":"IF(X34=\"\",ExpSummary_FO!X32,X34)","v":0.64876168205763207},{"$f":"IF(Y34=\"\",ExpSummary_FO!Y32,Y34)","v":1.9424594515888829},{"$f":"IF(Z34=\"\",ExpSummary_FO!Z32,Z34)","v":3.5308530220886101},{"$f":"IF(AA34=\"\",ExpSummary_FO!AA32,AA34)","v":5.3098006499268111},{"$f":"IF(AB34=\"\",ExpSummary_FO!AB32,AB34)","v":6.1089697837009815},{"$f":"IF(AC34=\"\",ExpSummary_FO!AC32,AC34)","v":6.1618351205150468},{"$f":"IF(AD34=\"\",ExpSummary_FO!AD32,AD34)","v":6.163759785688149},{"$f":"IF(AE34=\"\",ExpSummary_FO!AE32,AE34)","v":6.1797033960673673},{"$f":"IF(AF34=\"\",ExpSummary_FO!AF32,AF34)","v":6.4386362340345817},{"$f":"IF(AG34=\"\",ExpSummary_FO!AG32,AG34)","v":6.7465059786985941}]
[null,null,null,null,"Regulatory depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R15:R16)","v":6.5571632151044792},{"$f":"SUM(S15:S16)","v":8.2369572351748861},8.7835879775378487,9.3394784475148374,9.648029396209731,9.4316072001996165,9.8958355400731719,10.476996453903547,11.264620663864788,12.535751959450522,12.927783447611532,{"$f":"SUM(AC15:AC16)","v":12.896500597994454},12.803942589951181,12.707695304710857,12.83572847899312,12.990182488431635]
[]
[]
[]
[]
[null,null,"Rolled forward asset base"]
[]
[null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!D3","v":264.32578946516202},{"$f":"+R30+S22","v":285.82141610491237},{"$f":"+S30+T22","v":296.82089561290155},{"$f":"+T30","v":302.96015231278307},{"$f":"+U30","v":310.01400482968768},{"$f":"+V30","v":320.19892370981802},{"$f":"+W30+X22","v":329.61216299533726},{"$f":"+X30+Y22","v":342.99723031474122},{"$f":"+Y30","v":373.45323773542918},{"$f":"+Z30","v":408.9732707786722},{"$f":"+AA30","v":420.3494613641563},{"$f":"+AB30","v":421.44465810445331},425.19776202034774,437.79744798431813,443.85600697903539,444.64583244203573]
[null,null,null,"plus Gross capex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R22","v":30.164619619619621},{"$f":"ExpSummary_FO!S22","v":20.486743164062499},{"$f":"ExpSummary_FO!T22","v":17.362338709677417},{"$f":"ExpSummary_FO!U22","v":17.611713483146065},{"$f":"ExpSummary_FO!V22","v":21.548999999999999},{"$f":"ExpSummary_FO!W22","v":20.39484648571888},{"$f":"ExpSummary_FO!X22","v":24.798002859477123},{"$f":"ExpSummary_FO!Y22","v":42.53668387459151},{"$f":"ExpSummary_FO!Z22","v":48.363553707107855},{"$f":"ExpSummary_FO!AA22","v":25.415042544934643},{"$f":"ExpSummary_FO!AB22","v":15.412180187908497},{"$f":"ExpSummary_FO!AC22","v":18.023804513888891},{"$f":"ExpSummary_FO!AD22","v":26.777828553921569},{"$f":"ExpSummary_FO!AE22","v":20.784454299428106},{"$f":"ExpSummary_FO!AF22","v":14.999753941993465},{"$f":"ExpSummary_FO!AG22","v":13.611265798611111}]
[null,null,null,"less Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R23","v":0},{"$f":"ExpSummary_FO!S23","v":0.1154638671875},{"$f":"ExpSummary_FO!T23","v":7.7580645161290318E-2},{"$f":"ExpSummary_FO!U23","v":8.4840823970037463E-2},{"$f":"ExpSummary_FO!V23","v":0.16973290203327171},{"$f":"ExpSummary_FO!W23","v":0.05},{"$f":"ExpSummary_FO!X23","v":2.3800000000000002E-2},{"$f":"ExpSummary_FO!Y23","v":0.23968},{"$f":"ExpSummary_FO!Z23","v":0.2039},{"$f":"ExpSummary_FO!AA23","v":0.125},{"$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":0.9902381731731732},{"$f":"ExpSummary_FO!S24","v":0.6524841552734375},{"$f":"ExpSummary_FO!T24","v":1.993191451612903},{"$f":"ExpSummary_FO!U24","v":0.63380854868913861},{"$f":"ExpSummary_FO!V24","v":1.0280656515711644},{"$f":"ExpSummary_FO!W24","v":1},{"$f":"ExpSummary_FO!X24","v":0.99330000000000007},{"$f":"ExpSummary_FO!Y24","v":0.86399999999999999},{"$f":"ExpSummary_FO!Z24","v":0.875},{"$f":"ExpSummary_FO!AA24","v":0.87809999999999988},{"$f":"ExpSummary_FO!AB24","v":0.88919999999999999},{"$f":"ExpSummary_FO!AC24","v":0.87419999999999998},{"$f":"ExpSummary_FO!AD24","v":0.87419999999999998},{"$f":"ExpSummary_FO!AE24","v":1.5182},{"$f":"ExpSummary_FO!AF24","v":0.87419999999999998},{"$f":"ExpSummary_FO!AG24","v":0.87419999999999998}]
[null,null,null,"less Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R28","v":1.1215915915915915},{"$f":"ExpSummary_FO!S28","v":0.4823583984375},{"$f":"ExpSummary_FO!T28","v":0.36872193548387094},{"$f":"ExpSummary_FO!U28","v":0.4997331460674157},{"$f":"ExpSummary_FO!V28","v":0.51825317005545279},{"$f":"ExpSummary_FO!W28","v":0.5},{"$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":6.5571632151044792},{"$f":"S17","v":8.2369572351748861},8.7835879775378487,9.3394784475148374,9.648029396209731,9.4316072001996165,9.8958355400731719,10.476996453903547,11.264620663864788,12.535751959450522,12.927783447611532,{"$f":"AC17","v":12.896500597994454},12.803942589951181,12.707695304710857,12.83572847899312,12.990182488431635]
[null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R24:R25)-SUM(R26:R29)","v":285.82141610491237},{"$f":"+SUM(S24:S25)-SUM(S26:S29)","v":296.82089561290155},302.96015231278307,310.01400482968768,320.19892370981802,329.61216299533726,342.99723031474122,373.45323773542918,408.9732707786722,420.3494613641563,421.44465810445331,{"$f":"+SUM(AC24:AC25)-SUM(AC26:AC29)","v":425.19776202034774},437.79744798431813,443.85600697903539,444.64583244203573,443.89271575221517]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business to provide separate depreciation reconciliation workbook if (new assets) override is used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (New assets):"]
[]
[]
[null,null,"Depreciation of asset base as at 1/7/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (Existing assets):"]
[]
[]
[null,null,null,"Asset class",null,"Remaining Life","Book Value","% of total","Average Asset life"]
[null,null,1,"1 Year",null,1,0.71252817679083147,{"$f":"+IF(ISERROR(G41/$G$82),\"\",G41/$G$82)","v":2.1617432112508374E-3},{"$f":"G41/$G$82*F41","v":2.1617432112508374E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F41<=0,0,($W$30*H41)/MAX(F41,1))","v":0.71253685570087477},{"$f":"IF($F41<=0,0,IF(SUM($X41:X41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:X41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:Y41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:Y41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:Z41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:Z41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AA41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AA41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AB41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AB41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AC41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AC41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AD41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AD41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AE41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AE41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($X41:AF41)+($W$30*$H41)/$F41<($W$30*$H41),($W$30*$H41)/$F41,($W$30*$H41)-SUM($X41:AF41)))","v":0}]
[null,null,2,"2 Years",null,2,1.601519213860779,4.8588580789102427E-3,9.7177161578204854E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F42<=0,0,($W$30*H42)/MAX(F42,1))","v":0.80076936053848713},{"$f":"IF($F42<=0,0,IF(SUM($X42:X42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:X42)))","v":0.80076936053848713},{"$f":"IF($F42<=0,0,IF(SUM($X42:Y42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:Y42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:Z42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:Z42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AA42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AA42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AB42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AB42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AC42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AC42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AD42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AD42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AE42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AE42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($X42:AF42)+($W$30*$H42)/$F42<($W$30*$H42),($W$30*$H42)/$F42,($W$30*$H42)-SUM($X42:AF42)))","v":0}]
[null,null,3,"3 Years",null,3,1.5234304406971853,4.6219441142982013E-3,1.3865832342894603E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50781633225246614,{"$f":"IF($F43<=0,0,IF(SUM($X43:X43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:X43)))","v":0.50781633225246614},{"$f":"IF($F43<=0,0,IF(SUM($X43:Y43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:Y43)))","v":0.50781633225246625},{"$f":"IF($F43<=0,0,IF(SUM($X43:Z43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:Z43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AA43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AA43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AB43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AB43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AC43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AC43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AD43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AD43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AE43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AE43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($X43:AF43)+($W$30*$H43)/$F43<($W$30*$H43),($W$30*$H43)/$F43,($W$30*$H43)-SUM($X43:AF43)))","v":0}]
[null,null,4,"4 Years",null,4,1.6285307462239744,4.9408085176628723E-3,1.9763234070651489E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40713764561316135,{"$f":"IF($F44<=0,0,IF(SUM($X44:X44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:X44)))","v":0.40713764561316135},{"$f":"IF($F44<=0,0,IF(SUM($X44:Y44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:Y44)))","v":0.40713764561316135},{"$f":"IF($F44<=0,0,IF(SUM($X44:Z44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:Z44)))","v":0.40713764561316124},{"$f":"IF($F44<=0,0,IF(SUM($X44:AA44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AA44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AB44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AB44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AC44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AC44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AD44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AD44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AE44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AE44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($X44:AF44)+($W$30*$H44)/$F44<($W$30*$H44),($W$30*$H44)/$F44,($W$30*$H44)-SUM($X44:AF44)))","v":0}]
[null,null,5,"5 Years",null,5,0.4207358074064928,1.276472713665222E-3,6.3823635683261104E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4148186431144328E-2,{"$f":"IF($F45<=0,0,IF(SUM($X45:X45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:X45)))","v":8.4148186431144328E-2},{"$f":"IF($F45<=0,0,IF(SUM($X45:Y45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:Y45)))","v":8.4148186431144328E-2},{"$f":"IF($F45<=0,0,IF(SUM($X45:Z45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:Z45)))","v":8.4148186431144328E-2},{"$f":"IF($F45<=0,0,IF(SUM($X45:AA45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AA45)))","v":8.4148186431144301E-2},{"$f":"IF($F45<=0,0,IF(SUM($X45:AB45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AB45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:AC45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AC45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:AD45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AD45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:AE45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AE45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($X45:AF45)+($W$30*$H45)/$F45<($W$30*$H45),($W$30*$H45)/$F45,($W$30*$H45)-SUM($X45:AF45)))","v":0}]
[null,null,6,"6 Years",null,6,0.56688913433650512,1.719888107728195E-3,1.0319328646369169E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4482673216374657E-2,{"$f":"IF($F46<=0,0,IF(SUM($X46:X46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:X46)))","v":9.4482673216374657E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:Y46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:Y46)))","v":9.4482673216374657E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:Z46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:Z46)))","v":9.4482673216374657E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:AA46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AA46)))","v":9.4482673216374657E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:AB46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AB46)))","v":9.4482673216374657E-2},{"$f":"IF($F46<=0,0,IF(SUM($X46:AC46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AC46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:AD46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AD46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:AE46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AE46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($X46:AF46)+($W$30*$H46)/$F46<($W$30*$H46),($W$30*$H46)/$F46,($W$30*$H46)-SUM($X46:AF46)))","v":0}]
[null,null,7,"7 Years",null,7,0.78532670370831259,2.3826070682588726E-3,1.6678249477812108E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11219089561954088,{"$f":"IF($F47<=0,0,IF(SUM($X47:X47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:X47)))","v":0.11219089561954088},{"$f":"IF($F47<=0,0,IF(SUM($X47:Y47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:Y47)))","v":0.11219089561954088},{"$f":"IF($F47<=0,0,IF(SUM($X47:Z47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:Z47)))","v":0.11219089561954088},{"$f":"IF($F47<=0,0,IF(SUM($X47:AA47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AA47)))","v":0.11219089561954088},{"$f":"IF($F47<=0,0,IF(SUM($X47:AB47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AB47)))","v":0.11219089561954088},{"$f":"IF($F47<=0,0,IF(SUM($X47:AC47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AC47)))","v":0.11219089561954088},{"$f":"IF($F47<=0,0,IF(SUM($X47:AD47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AD47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($X47:AE47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AE47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($X47:AF47)+($W$30*$H47)/$F47<($W$30*$H47),($W$30*$H47)/$F47,($W$30*$H47)-SUM($X47:AF47)))","v":0}]
[null,null,8,"8 Years",null,8,1.0471845543060736,3.1770590622726058E-3,2.5416472498180846E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13089966368495143,{"$f":"IF($F48<=0,0,IF(SUM($X48:X48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:X48)))","v":0.13089966368495143},{"$f":"IF($F48<=0,0,IF(SUM($X48:Y48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:Y48)))","v":0.13089966368495143},{"$f":"IF($F48<=0,0,IF(SUM($X48:Z48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:Z48)))","v":0.13089966368495143},{"$f":"IF($F48<=0,0,IF(SUM($X48:AA48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AA48)))","v":0.13089966368495143},{"$f":"IF($F48<=0,0,IF(SUM($X48:AB48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AB48)))","v":0.13089966368495143},{"$f":"IF($F48<=0,0,IF(SUM($X48:AC48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AC48)))","v":0.13089966368495143},{"$f":"IF($F48<=0,0,IF(SUM($X48:AD48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AD48)))","v":0.13089966368495143},{"$f":"IF($F48<=0,0,IF(SUM($X48:AE48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AE48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($X48:AF48)+($W$30*$H48)/$F48<($W$30*$H48),($W$30*$H48)/$F48,($W$30*$H48)-SUM($X48:AF48)))","v":0}]
[null,null,9,"9 Years",null,9,1.3807247991874394,4.1889886722687843E-3,3.7700898050419061E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15341573522549778,{"$f":"IF($F49<=0,0,IF(SUM($X49:X49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:X49)))","v":0.15341573522549778},{"$f":"IF($F49<=0,0,IF(SUM($X49:Y49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:Y49)))","v":0.15341573522549778},{"$f":"IF($F49<=0,0,IF(SUM($X49:Z49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:Z49)))","v":0.15341573522549778},{"$f":"IF($F49<=0,0,IF(SUM($X49:AA49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AA49)))","v":0.15341573522549778},{"$f":"IF($F49<=0,0,IF(SUM($X49:AB49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AB49)))","v":0.15341573522549778},{"$f":"IF($F49<=0,0,IF(SUM($X49:AC49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AC49)))","v":0.15341573522549778},{"$f":"IF($F49<=0,0,IF(SUM($X49:AD49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AD49)))","v":0.15341573522549778},{"$f":"IF($F49<=0,0,IF(SUM($X49:AE49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AE49)))","v":0.15341573522549767},{"$f":"IF($F49<=0,0,IF(SUM($X49:AF49)+($W$30*$H49)/$F49<($W$30*$H49),($W$30*$H49)/$F49,($W$30*$H49)-SUM($X49:AF49)))","v":0}]
[null,null,10,"10 Years",null,10,1.5005314496556852,4.5524707376081624E-3,4.5524707376081622E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1500549726796005,{"$f":"IF($F50<=0,0,IF(SUM($X50:X50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:X50)))","v":0.1500549726796005},{"$f":"IF($F50<=0,0,IF(SUM($X50:Y50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:Y50)))","v":0.1500549726796005},{"$f":"IF($F50<=0,0,IF(SUM($X50:Z50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:Z50)))","v":0.1500549726796005},{"$f":"IF($F50<=0,0,IF(SUM($X50:AA50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AA50)))","v":0.1500549726796005},{"$f":"IF($F50<=0,0,IF(SUM($X50:AB50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AB50)))","v":0.1500549726796005},{"$f":"IF($F50<=0,0,IF(SUM($X50:AC50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AC50)))","v":0.1500549726796005},{"$f":"IF($F50<=0,0,IF(SUM($X50:AD50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AD50)))","v":0.1500549726796005},{"$f":"IF($F50<=0,0,IF(SUM($X50:AE50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AE50)))","v":0.1500549726796005},{"$f":"IF($F50<=0,0,IF(SUM($X50:AF50)+($W$30*$H50)/$F50<($W$30*$H50),($W$30*$H50)/$F50,($W$30*$H50)-SUM($X50:AF50)))","v":0.15005497267960011}]
[null,null,11,"11 - 20 Years",null,20,29.308943316508518,8.892056666272341E-2,1.7784113332544682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4654650156235669,{"$f":"IF($F51<=0,0,IF(SUM($X51:X51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:X51)))","v":1.4654650156235669},{"$f":"IF($F51<=0,0,IF(SUM($X51:Y51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:Y51)))","v":1.4654650156235669},{"$f":"IF($F51<=0,0,IF(SUM($X51:Z51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:Z51)))","v":1.4654650156235669},{"$f":"IF($F51<=0,0,IF(SUM($X51:AA51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AA51)))","v":1.4654650156235669},{"$f":"IF($F51<=0,0,IF(SUM($X51:AB51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AB51)))","v":1.4654650156235669},{"$f":"IF($F51<=0,0,IF(SUM($X51:AC51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AC51)))","v":1.4654650156235669},{"$f":"IF($F51<=0,0,IF(SUM($X51:AD51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AD51)))","v":1.4654650156235669},{"$f":"IF($F51<=0,0,IF(SUM($X51:AE51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AE51)))","v":1.4654650156235669},{"$f":"IF($F51<=0,0,IF(SUM($X51:AF51)+($W$30*$H51)/$F51<($W$30*$H51),($W$30*$H51)/$F51,($W$30*$H51)-SUM($X51:AF51)))","v":1.4654650156235669}]
[null,null,12,"21 - 30 Years",null,30,17.060379060382932,5.1759579222893273E-2,1.5527873766867981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56868622877954567,{"$f":"IF($F52<=0,0,IF(SUM($X52:X52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:X52)))","v":0.56868622877954567},{"$f":"IF($F52<=0,0,IF(SUM($X52:Y52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:Y52)))","v":0.56868622877954567},{"$f":"IF($F52<=0,0,IF(SUM($X52:Z52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:Z52)))","v":0.56868622877954567},{"$f":"IF($F52<=0,0,IF(SUM($X52:AA52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AA52)))","v":0.56868622877954567},{"$f":"IF($F52<=0,0,IF(SUM($X52:AB52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AB52)))","v":0.56868622877954567},{"$f":"IF($F52<=0,0,IF(SUM($X52:AC52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AC52)))","v":0.56868622877954567},{"$f":"IF($F52<=0,0,IF(SUM($X52:AD52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AD52)))","v":0.56868622877954567},{"$f":"IF($F52<=0,0,IF(SUM($X52:AE52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AE52)))","v":0.56868622877954567},{"$f":"IF($F52<=0,0,IF(SUM($X52:AF52)+($W$30*$H52)/$F52<($W$30*$H52),($W$30*$H52)/$F52,($W$30*$H52)-SUM($X52:AF52)))","v":0.56868622877954567}]
[null,null,13,"31 - 40 Years",null,40,36.710474609510698,0.1113761137508003,4.4550445500320119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91777304398540027,{"$f":"IF($F53<=0,0,IF(SUM($X53:X53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:X53)))","v":0.91777304398540027},{"$f":"IF($F53<=0,0,IF(SUM($X53:Y53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:Y53)))","v":0.91777304398540027},{"$f":"IF($F53<=0,0,IF(SUM($X53:Z53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:Z53)))","v":0.91777304398540027},{"$f":"IF($F53<=0,0,IF(SUM($X53:AA53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AA53)))","v":0.91777304398540027},{"$f":"IF($F53<=0,0,IF(SUM($X53:AB53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AB53)))","v":0.91777304398540027},{"$f":"IF($F53<=0,0,IF(SUM($X53:AC53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AC53)))","v":0.91777304398540027},{"$f":"IF($F53<=0,0,IF(SUM($X53:AD53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AD53)))","v":0.91777304398540027},{"$f":"IF($F53<=0,0,IF(SUM($X53:AE53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AE53)))","v":0.91777304398540027},{"$f":"IF($F53<=0,0,IF(SUM($X53:AF53)+($W$30*$H53)/$F53<($W$30*$H53),($W$30*$H53)/$F53,($W$30*$H53)-SUM($X53:AF53)))","v":0.91777304398540027}]
[null,null,14,"41 - 50 Years",null,50,18.885558479890552,5.7297001247669697E-2,2.8648500623834847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37771577028781889,{"$f":"IF($F54<=0,0,IF(SUM($X54:X54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:X54)))","v":0.37771577028781889},{"$f":"IF($F54<=0,0,IF(SUM($X54:Y54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:Y54)))","v":0.37771577028781889},{"$f":"IF($F54<=0,0,IF(SUM($X54:Z54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:Z54)))","v":0.37771577028781889},{"$f":"IF($F54<=0,0,IF(SUM($X54:AA54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AA54)))","v":0.37771577028781889},{"$f":"IF($F54<=0,0,IF(SUM($X54:AB54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AB54)))","v":0.37771577028781889},{"$f":"IF($F54<=0,0,IF(SUM($X54:AC54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AC54)))","v":0.37771577028781889},{"$f":"IF($F54<=0,0,IF(SUM($X54:AD54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AD54)))","v":0.37771577028781889},{"$f":"IF($F54<=0,0,IF(SUM($X54:AE54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AE54)))","v":0.37771577028781889},{"$f":"IF($F54<=0,0,IF(SUM($X54:AF54)+($W$30*$H54)/$F54<($W$30*$H54),($W$30*$H54)/$F54,($W$30*$H54)-SUM($X54:AF54)))","v":0.37771577028781889}]
[null,null,15,"51 - 60 Years",null,60,33.658146487496836,0.10211563843038292,6.1269383058229749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56097594097813841,{"$f":"IF($F55<=0,0,IF(SUM($X55:X55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:X55)))","v":0.56097594097813841},{"$f":"IF($F55<=0,0,IF(SUM($X55:Y55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:Y55)))","v":0.56097594097813841},{"$f":"IF($F55<=0,0,IF(SUM($X55:Z55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:Z55)))","v":0.56097594097813841},{"$f":"IF($F55<=0,0,IF(SUM($X55:AA55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AA55)))","v":0.56097594097813841},{"$f":"IF($F55<=0,0,IF(SUM($X55:AB55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AB55)))","v":0.56097594097813841},{"$f":"IF($F55<=0,0,IF(SUM($X55:AC55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AC55)))","v":0.56097594097813841},{"$f":"IF($F55<=0,0,IF(SUM($X55:AD55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AD55)))","v":0.56097594097813841},{"$f":"IF($F55<=0,0,IF(SUM($X55:AE55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AE55)))","v":0.56097594097813841},{"$f":"IF($F55<=0,0,IF(SUM($X55:AF55)+($W$30*$H55)/$F55<($W$30*$H55),($W$30*$H55)/$F55,($W$30*$H55)-SUM($X55:AF55)))","v":0.56097594097813841}]
[null,null,16,"61 - 70 Years",null,70,43.772780777641444,0.13280248383975929,9.2961738687831499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6253330564225198,{"$f":"IF($F56<=0,0,IF(SUM($X56:X56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:X56)))","v":0.6253330564225198},{"$f":"IF($F56<=0,0,IF(SUM($X56:Y56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:Y56)))","v":0.6253330564225198},{"$f":"IF($F56<=0,0,IF(SUM($X56:Z56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:Z56)))","v":0.6253330564225198},{"$f":"IF($F56<=0,0,IF(SUM($X56:AA56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AA56)))","v":0.6253330564225198},{"$f":"IF($F56<=0,0,IF(SUM($X56:AB56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AB56)))","v":0.6253330564225198},{"$f":"IF($F56<=0,0,IF(SUM($X56:AC56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AC56)))","v":0.6253330564225198},{"$f":"IF($F56<=0,0,IF(SUM($X56:AD56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AD56)))","v":0.6253330564225198},{"$f":"IF($F56<=0,0,IF(SUM($X56:AE56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AE56)))","v":0.6253330564225198},{"$f":"IF($F56<=0,0,IF(SUM($X56:AF56)+($W$30*$H56)/$F56<($W$30*$H56),($W$30*$H56)/$F56,($W$30*$H56)-SUM($X56:AF56)))","v":0.6253330564225198}]
[null,null,17,"71 - 80 Years",null,80,69.449680689569604,0.21070377375165625,16.8563019001325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86813158271954483,{"$f":"IF($F57<=0,0,IF(SUM($X57:X57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:X57)))","v":0.86813158271954483},{"$f":"IF($F57<=0,0,IF(SUM($X57:Y57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:Y57)))","v":0.86813158271954483},{"$f":"IF($F57<=0,0,IF(SUM($X57:Z57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:Z57)))","v":0.86813158271954483},{"$f":"IF($F57<=0,0,IF(SUM($X57:AA57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AA57)))","v":0.86813158271954483},{"$f":"IF($F57<=0,0,IF(SUM($X57:AB57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AB57)))","v":0.86813158271954483},{"$f":"IF($F57<=0,0,IF(SUM($X57:AC57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AC57)))","v":0.86813158271954483},{"$f":"IF($F57<=0,0,IF(SUM($X57:AD57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AD57)))","v":0.86813158271954483},{"$f":"IF($F57<=0,0,IF(SUM($X57:AE57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AE57)))","v":0.86813158271954483},{"$f":"IF($F57<=0,0,IF(SUM($X57:AF57)+($W$30*$H57)/$F57<($W$30*$H57),($W$30*$H57)/$F57,($W$30*$H57)-SUM($X57:AF57)))","v":0.86813158271954483}]
[null,null,18,"81 - 90 Years",null,90,19.061842354987007,5.7831829879933912E-2,5.2048646891940518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21180082818559323,{"$f":"IF($F58<=0,0,IF(SUM($X58:X58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:X58)))","v":0.21180082818559323},{"$f":"IF($F58<=0,0,IF(SUM($X58:Y58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:Y58)))","v":0.21180082818559323},{"$f":"IF($F58<=0,0,IF(SUM($X58:Z58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:Z58)))","v":0.21180082818559323},{"$f":"IF($F58<=0,0,IF(SUM($X58:AA58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AA58)))","v":0.21180082818559323},{"$f":"IF($F58<=0,0,IF(SUM($X58:AB58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AB58)))","v":0.21180082818559323},{"$f":"IF($F58<=0,0,IF(SUM($X58:AC58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AC58)))","v":0.21180082818559323},{"$f":"IF($F58<=0,0,IF(SUM($X58:AD58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AD58)))","v":0.21180082818559323},{"$f":"IF($F58<=0,0,IF(SUM($X58:AE58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AE58)))","v":0.21180082818559323},{"$f":"IF($F58<=0,0,IF(SUM($X58:AF58)+($W$30*$H58)/$F58<($W$30*$H58),($W$30*$H58)/$F58,($W$30*$H58)-SUM($X58:AF58)))","v":0.21180082818559323}]
[null,null,19,"91 - 100 Years",null,100,44.979347897939469,0.13646309455829991,13.646309455829991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4497989576639847,{"$f":"IF($F59<=0,0,IF(SUM($X59:X59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:X59)))","v":0.4497989576639847},{"$f":"IF($F59<=0,0,IF(SUM($X59:Y59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:Y59)))","v":0.4497989576639847},{"$f":"IF($F59<=0,0,IF(SUM($X59:Z59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:Z59)))","v":0.4497989576639847},{"$f":"IF($F59<=0,0,IF(SUM($X59:AA59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AA59)))","v":0.4497989576639847},{"$f":"IF($F59<=0,0,IF(SUM($X59:AB59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AB59)))","v":0.4497989576639847},{"$f":"IF($F59<=0,0,IF(SUM($X59:AC59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AC59)))","v":0.4497989576639847},{"$f":"IF($F59<=0,0,IF(SUM($X59:AD59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AD59)))","v":0.4497989576639847},{"$f":"IF($F59<=0,0,IF(SUM($X59:AE59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AE59)))","v":0.4497989576639847},{"$f":"IF($F59<=0,0,IF(SUM($X59:AF59)+($W$30*$H59)/$F59<($W$30*$H59),($W$30*$H59)/$F59,($W$30*$H59)-SUM($X59:AF59)))","v":0.4497989576639847}]
[null,null,20,"101 - 110 Years",null,110,2.1919688452721,6.6502265101739521E-3,0.73152491611913473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9927232222066996E-2,{"$f":"IF($F60<=0,0,IF(SUM($X60:X60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:X60)))","v":1.9927232222066996E-2},{"$f":"IF($F60<=0,0,IF(SUM($X60:Y60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:Y60)))","v":1.9927232222066996E-2},{"$f":"IF($F60<=0,0,IF(SUM($X60:Z60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:Z60)))","v":1.9927232222066996E-2},{"$f":"IF($F60<=0,0,IF(SUM($X60:AA60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AA60)))","v":1.9927232222066996E-2},{"$f":"IF($F60<=0,0,IF(SUM($X60:AB60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AB60)))","v":1.9927232222066996E-2},{"$f":"IF($F60<=0,0,IF(SUM($X60:AC60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AC60)))","v":1.9927232222066996E-2},{"$f":"IF($F60<=0,0,IF(SUM($X60:AD60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AD60)))","v":1.9927232222066996E-2},{"$f":"IF($F60<=0,0,IF(SUM($X60:AE60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AE60)))","v":1.9927232222066996E-2},{"$f":"IF($F60<=0,0,IF(SUM($X60:AF60)+($W$30*$H60)/$F60<($W$30*$H60),($W$30*$H60)/$F60,($W$30*$H60)-SUM($X60:AF60)))","v":1.9927232222066996E-2}]
[null,null,21,"111 - 120 Years",null,120,3.3616246761479265,1.0198851861783081E-2,1.2238622234139698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8013880185261197E-2,{"$f":"IF($F61<=0,0,IF(SUM($X61:X61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:X61)))","v":2.8013880185261197E-2},{"$f":"IF($F61<=0,0,IF(SUM($X61:Y61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:Y61)))","v":2.8013880185261197E-2},{"$f":"IF($F61<=0,0,IF(SUM($X61:Z61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:Z61)))","v":2.8013880185261197E-2},{"$f":"IF($F61<=0,0,IF(SUM($X61:AA61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AA61)))","v":2.8013880185261197E-2},{"$f":"IF($F61<=0,0,IF(SUM($X61:AB61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AB61)))","v":2.8013880185261197E-2},{"$f":"IF($F61<=0,0,IF(SUM($X61:AC61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AC61)))","v":2.8013880185261197E-2},{"$f":"IF($F61<=0,0,IF(SUM($X61:AD61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AD61)))","v":2.8013880185261197E-2},{"$f":"IF($F61<=0,0,IF(SUM($X61:AE61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AE61)))","v":2.8013880185261197E-2},{"$f":"IF($F61<=0,0,IF(SUM($X61:AF61)+($W$30*$H61)/$F61<($W$30*$H61),($W$30*$H61)/$F61,($W$30*$H61)-SUM($X61:AF61)))","v":2.8013880185261197E-2}]
[null,null,22,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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":329.60814822152037},null,{"$f":"SUM(I41:I81)","v":63.92459922705234},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulatory depreciation (Existing assets):",{"$f":"+SUM(X41:X81)","v":9.2470738580155398},8.5345370023146643,7.7337676417761774,7.2259513095237109,6.8188136639105501,6.7346654774794059,6.6401828042630306,6.5279919086434903,6.3970922449585386,6.2436765097330404]
[]
[null,null,null,null,null,"RAB Rolled forward",{"$f":"+W30","v":329.61216299533726}]
[null,null,null,null,null,"Difference",{"$f":"G82-G84","v":-4.0147738168911928E-3}]

{"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,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Adjustments Summary"]
[]
[null,null,null,null,{"$f":"+D26","v":"Additional expenses incurred to be carried forward"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$26:$D$72,$E12,S26:S72)","v":0},0,0,0,{"$f":"+SUMIF($D$26:$D$72,$E12,W26:W72)","v":0}]
[]
[null,null,null,null,{"$f":"+D29","v":"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$26:$D$72,$E14,X26:X72)","v":0.14000000000000001},{"$f":"+SUMIF($D$26:$D$72,$E14,Y26:Y72)","v":0.14000000000000001},0.14000000000000001,0.13,0.13,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Total adjustments required"]
[]
[]
[null,null,"Super - Defined Benefits Contribution - $1.458M on 1/7/2013 - Deloitte Adjustment in Regulatory Period 3",null,null,null,null,null,"Water"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S26*(1+RRR)^4.5)+(T26*(1+RRR)^3.5)+(U26*(1+RRR)^2.5)+(V26*(1+RRR)^1.5)+(W26*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,X29:AG29)*(1+RRR)^0.5","v":0.61849863902023661},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((X28-X26)/X26),\"\")","v":""},{"$f":"IF(X31=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S36*(1+RRR)^4.5)+(T36*(1+RRR)^3.5)+(U36*(1+RRR)^2.5)+(V36*(1+RRR)^1.5)+(W36*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,X39:AG39)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((X38-X36)/X36),\"\")","v":""},{"$f":"IF(X41=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S46*(1+RRR)^4.5)+(T46*(1+RRR)^3.5)+(U46*(1+RRR)^2.5)+(V46*(1+RRR)^1.5)+(W46*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,X49:AG49)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((X48-X46)/X46),\"\")","v":""},{"$f":"IF(X51=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S56*(1+RRR)^4.5)+(T56*(1+RRR)^3.5)+(U56*(1+RRR)^2.5)+(V56*(1+RRR)^1.5)+(W56*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,X59:AG59)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((X58-X56)/X56),\"\")","v":""},{"$f":"IF(X61=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S66*(1+RRR)^4.5)+(T66*(1+RRR)^3.5)+(U66*(1+RRR)^2.5)+(V66*(1+RRR)^1.5)+(W66*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,X69:AG69)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((X68-X66)/X66),\"\")","v":""},{"$f":"IF(X71=\"\",\"\",\"Difference\")","v":""}]

{"sheet":"RevenuePriceCap_FO","index":9,"n_rows":592,"n_cols":115,"rows_kept":592,"cut":false,"hidden":false,"merged":[[63,107,63,110],[63,111,63,114],[541,8,541,32],[63,75,63,79],[63,80,63,84],[63,85,63,89],[63,94,63,97],[63,98,63,102],[61,75,61,89],[61,94,62,102],[61,107,62,114],[62,51,62,54],[62,55,62,65],[62,75,62,78],[62,79,62,89],[61,67,62,70],[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],[2,2,2,6],[3,28,3,32],[50,51,50,65],[63,40,63,44],[33,24,33,26],[33,29,33,31],[61,51,61,65],[63,51,63,55],[63,56,63,60],[63,61,63,65]]}
[80,null,"Revenue forecast (price caps)"]
[null,null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,"$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},0,0,0,0,0,0,7.4040320370370365,6.7603694970703128,7.7252950806451617,7.1780944850187272,7.1993753974121999,7.3980000000000006,7.3887999999999998,7.4870000000000001,7.5888999999999998,7.6943999999999999,7.8037000000000001,7.8901000000000003,7.9785000000000004,8.0688000000000013,8.1610000000000014,8.2552000000000003]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,{"$f":"+SUMIF($E$66:$E$65615,$E$68,K$66:K$65615)","v":0},0,0,0,0,0,0,{"$f":"+SUMIF($E$66:$E$65615,$E$68,R$66:R$65615)+R62","v":66.244266058258248},{"$f":"+SUMIF($E$66:$E$65615,$E$68,S$66:S$65615)+S62","v":64.279756349039076},61.483903650612888,62.313176432698825,57.753285902307766,59.262867519989406,62.284914126349321,62.788767244975027,63.410583302521289,63.946831598369215,64.493464538148302,65.040994867970255,65.593039487363896,66.153305873598484,66.674144589646744,67.185518990598112]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,{"$f":"+K12+K13","v":0},0,0,0,0,0,0,73.648298095295289,{"$f":"+S12+S13","v":71.04012584610939},69.209198731258056,69.491270917717557,64.952661299719963,66.660867519989409,69.673714126349324,{"$f":"+Y12+Y13","v":70.275767244975029},{"$f":"+Z12+Z13","v":70.999483302521284},{"$f":"+AA12+AA13","v":71.641231598369217},{"$f":"+AB12+AB13","v":72.297164538148309},{"$f":"+AC12+AC13","v":72.931094867970259},73.571539487363893,74.22210587359848,74.835144589646745,75.440718990598114]
[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},0,0,0,0,0,73.648298095295289,{"$f":"+S14-S15","v":71.04012584610939},69.209198731258056,69.491270917717557,64.952661299719963,66.660867519989409,69.673714126349324,70.275767244975029,70.999483302521284,71.641231598369217,72.297164538148309,72.931094867970259,73.571539487363893,74.22210587359848,74.835144589646745,75.440718990598114]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!O3","v":62.480620759547328},{"$f":"+Determination_Lookup!P3","v":68.769719877288225},{"$f":"+Determination_Lookup!Q3","v":70.167016359144128},{"$f":"+Determination_Lookup!R3","v":70.818177592135271},{"$f":"+Determination_Lookup!S3","v":71.523290324400392},{"$f":"+Determination_Lookup!T3","v":71.227358489396124},{"$f":"+'Rev&RAV_FO'!X23","v":67.839532225681992},{"$f":"+'Rev&RAV_FO'!Y23","v":69.79221816583788},{"$f":"+'Rev&RAV_FO'!Z23","v":71.10421897955051},{"$f":"+'Rev&RAV_FO'!AA23","v":72.957079467698748},{"$f":"+'Rev&RAV_FO'!AB23","v":73.59405283328455},{"$f":"+'Rev&RAV_FO'!AC23","v":74.732419892979067},{"$f":"+'Rev&RAV_FO'!AD23","v":74.78273527970822},{"$f":"+'Rev&RAV_FO'!AE23","v":74.9071377868881},{"$f":"+'Rev&RAV_FO'!AF23","v":75.018043076222781},{"$f":"+'Rev&RAV_FO'!AG23","v":75.059609591255025}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,{"$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},{"$f":"+NotPres_FO!R12","v":4.8037170570570566},{"$f":"+NotPres_FO!S12","v":5.3124299414062497},{"$f":"+NotPres_FO!T12","v":5.6124229032258057},{"$f":"+NotPres_FO!U12","v":4.0261895880149803},{"$f":"+NotPres_FO!V12","v":3.3385062707948241},{"$f":"+NotPres_FO!W12","v":3.1489799999999999},{"$f":"+NotPres_FO!X12","v":2.9572882140762466},{"$f":"+NotPres_FO!Y12","v":3.0777425727753367},{"$f":"+NotPres_FO!Z12","v":3.1175833511623035},{"$f":"+NotPres_FO!AA12","v":3.0525666090091454},{"$f":"+NotPres_FO!AB12","v":2.9754768901565174},{"$f":"+NotPres_FO!AC12","v":2.8961342052527441},{"$f":"+NotPres_FO!AD12","v":2.8143549751607959},{"$f":"+NotPres_FO!AE12","v":2.729945680543016},{"$f":"+NotPres_FO!AF12","v":2.65207937740144},{"$f":"+NotPres_FO!AG12","v":2.6392964151255618}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,{"$f":"+K17+K20","v":0},0,0,0,0,0,0,78.452015152352345,{"$f":"+S17+S20","v":76.352555787515641},74.821621634483861,73.517460505732544,68.291167570514787,69.809847519989404,72.631002340425567,73.353509817750364,74.117066653683594,74.693798207378364,75.272641428304823,75.827229073223009,76.385894462524689,76.952051554141491,77.48722396704818,78.080015405723671]
[]
[]
[]
[]
[]
[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,{"$f":"+NPV(RRR,X17:AB17)*(1+RRR)^0.5","v":322.00140933757888},null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":336.64382121057207}]
[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,{"$f":"+NPV(RRR,X18:AB18)*(1+RRR)^0.5","v":322.07600269498687},null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":340.01320334664956}]
[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,{"$f":"+AA30-AA31","v":-7.4593357407991334E-2},null,"Variance",null,null,{"$f":"+AF30-AF31","v":-3.3693821360774905}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA30+AA31=0,\"\",IF(AA30<(AA31*0.99),\"INSUFFICIENT REVENUE\",IF(AA30>(AA31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"},null,null,null,null,{"$f":"IF(AF30+AF31=0,\"\",IF(AF30<(AF31*0.99),\"INSUFFICIENT REVENUE\",IF(AF30>(AF31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"}]
[]
[]
[null,null,"Revenue forecast"]
[]
[null,null,null,null,"Non-scheduled tariff revenue",null,null,null,"$m, 01/01/18"]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,4.316804724724725,4.9141098144531252,5.3969080645161291,5.0206099204119852,4.9993753974121997,5.1980000000000004,5.1887999999999996,5.2869999999999999,5.3888999999999996,5.4943999999999997,5.6036999999999999,5.6901000000000002,5.7785000000000002,5.8688000000000002,5.9610000000000003,6.0552000000000001]
[null,null,null,null,null,"Sewerage Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Water Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Recycled Water Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,0.46919914914914918,0.34380931152343747,0.45894508064516126,0.4336338670411985,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F41)","v":"Total Contract revenue"},null,null,null,null,{"$f":"+SUM(K42:K45)","v":0},{"$f":"+SUM(L42:L45)","v":0},0,0,0,0,0,4.7860038738738737,{"$f":"+SUM(S42:S45)","v":5.2579191259765627},5.8558531451612907,5.4542437874531835,5.3993753974122001,5.5980000000000008,5.5888,5.6870000000000003,5.7888999999999999,5.8944000000000001,6.0037000000000003,6.0901000000000005,6.1785000000000005,6.2688000000000006,6.3610000000000007,6.4552000000000005]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services",null,null,null,null,null,null,null,null,null,null,null,1.2892374574574574,0.97406937011718742,1.1367179032258063,1.2735631975655433,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,null,"Government contribution to operations",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,1.3287907057057056,0.52838100097656249,0.73272403225806448,0.45028750000000001,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - Overall Average Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F48)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,{"$f":"+SUM(K47:K51)","v":0},0,0,0,0,0,0,2.6180281631631628,{"$f":"+SUM(S49:S51)","v":1.50245037109375},{"$f":"+SUM(T49:T51)","v":1.8694419354838709},1.7238506975655432,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+R46+R52","v":7.4040320370370365},6.7603694970703128,7.7252950806451617,7.1780944850187272,7.1993753974121999,7.3980000000000006,7.3887999999999998,7.4870000000000001,7.5888999999999998,7.6943999999999999,7.8037000000000001,7.8901000000000003,7.9785000000000004,8.0688000000000013,8.1610000000000014,8.2552000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$66,AZ$66:AZ$65589),\"-\")","v":-6.3231410035601968E-2},{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$66,BA$66:BA$65589),\"-\")","v":-1.9359944886110106E-2},-2.1038623166526847E-2,-3.8810885938429553E-2,-1.9346683590619196E-2,-7.4344076296606061E-4,-7.4282858702590104E-4,-7.450569118200805E-4,-7.4290409218639411E-4,-7.4444438950968734E-4,-7.4280811091541527E-4,-7.4509892333944584E-4,-7.4261815247644945E-4,-7.4421166555654298E-4,-7.441620903861682E-4,null,null,null,null,null,null,"Price",null,null,{"$f":"SUMIF($BU$66:$BU$65589,$BU$66,BX$66:BX$65589)","v":-2.1892674138379673E-2},{"$f":"SUMIF($BU$66:$BU$65589,$BU$66,BY$66:BY$65589)","v":-1.1705899954447169E-2},-1.2997907183440943E-2,-3.2451660024383759E-2,-1.2794103330833743E-2,-1.7914325670829507E-4,-1.6767543387495663E-4,-1.6308012482629865E-4,-1.5738539972716601E-4,-1.5287465783135466E-4,-1.4783978606638798E-4,-1.4374318872241044E-4,-1.3885695907954766E-4,-1.3487685735689005E-4,-1.3166645599102173E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$67,AZ$66:AZ$65589),\"-\")","v":9.1865299387170543E-3},{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$67,BA$66:BA$65589),\"-\")","v":1.832831287390092E-3},5.7514840935427768E-2,-3.9629872114076252E-2,2.8050179378646359E-2,7.0500649257716687E-4,1.7149735765115996E-4,2.2982343631605148E-3,1.9466485740493428E-3,1.0455213016255247E-3,2.4655842529413374E-3,6.816382194073118E-4,4.3162240830293937E-3,4.955189942237795E-4,-1.096001535920434E-3,null,null,null,null,null,null,"Quantity",null,null,{"$f":"SUMIF($BU$66:$BU$65589,$BU$67,BX$66:BX$65589)","v":-7.8570099735557168E-3},{"$f":"SUMIF($BU$66:$BU$65589,$BU$67,BY$66:BY$65589)","v":7.8444325543112481E-3},2.6926985313700521E-2,-4.2365994293532196E-2,3.8959702477951871E-2,9.2541672038556136E-3,8.2571642883293595E-3,1.0066381062718028E-2,8.6141487335319386E-3,8.7011158468917257E-3,8.637542327911904E-3,8.6313842605462206E-3,8.6804093953330736E-3,8.0080845401815336E-3,7.8014392459917143E-3]
[null,null,null,null,"Revenue not collected",null,null,null,"$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$65589),\"-\")","v":-5.6559772709552217E-2},{"$f":"IFERROR(AVERAGEIF($AW$66:$AW$65589,$AW$68,BA$66:BA$65589),\"-\")","v":-1.7328570843973976E-2},3.4909785967527175E-2,-7.6065469190013155E-2,8.1380172824915865E-3,-2.2249775980193233E-4,-7.5512386946362383E-4,1.3688334731581599E-3,1.0199331600848718E-3,1.1688448584540724E-4,1.5389885681911836E-3,-2.4781507671713668E-4,3.3898653567443391E-3,-4.3282751641890812E-4,-2.0241918265814138E-3,null,null,null,null,null,null,"Revenue",null,null,{"$f":"SUMIF($BU$66:$BU$65589,$BU$68,BX$66:BX$65589)","v":-2.9676531290035502E-2},{"$f":"SUMIF($BU$66:$BU$65589,$BU$68,BY$66:BY$65589)","v":-4.0179627434438663E-3},1.331885125104852E-2,-7.3386257248780257E-2,2.5620250737658376E-2,9.0750520328516885E-3,8.0894888544543898E-3,9.9033009378918097E-3,8.4567633338047676E-3,8.5482411890603939E-3,8.4897025418455164E-3,8.4876410718238669E-3,8.5415524362535168E-3,7.8732076828246372E-3,7.6697557066333173E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ54:BD54),\"-\")","v":-3.2357509523457534E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BE54:BI54),\"-\")","v":-7.4373494870162466E-4},null,null,null,null,{"$f":"IFERROR(AVERAGE(BJ54:BN54),\"-\")","v":-7.4377978853480437E-4},null,null,null,null,null,null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX54:CB54)","v":-1.8368448926297059E-2},null,null,null,null,{"$f":"AVERAGE(CC54:CG54)","v":-1.6403177459361419E-4},null,null,null,null,{"$f":"AVERAGE(CH54:CL54)","v":-1.3939664944325158E-4}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,"$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,{"$f":"IFERROR(AVERAGE(AZ55:BD55),\"-\")","v":1.1390901885221004E-2},null,null,null,null,1.2333816178127419E-3,null,null,null,null,1.3725928027362778E-3,null,null,null,null,null,null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX55:CB55)","v":4.7016232157751454E-3},null,null,null,null,{"$f":"AVERAGE(CC55:CG55)","v":8.9785954270653317E-3},null,null,null,null,{"$f":"AVERAGE(CH55:CL55)","v":8.351771953992889E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(X58>0,\"CHECK\",\"\")","v":""},{"$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,-2.1381201898704117E-2,null,null,null,null,3.0560589796457653E-4,null,null,null,null,4.4480390104361295E-4,null,null,null,null,null,null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,-1.3628329858710545E-2,null,null,null,null,8.8145692696126095E-3,null,null,null,null,8.2123718878761697E-3]
[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":2.0987857921761499E-5},{"$f":"IFERROR((T13/S13-1)-BY56,\"-\")","v":-3.9477110312600518E-2},1.6878913688685333E-4,2.0926978905802529E-4,5.1820344891663483E-4,4.1918879459588672E-2,-7.9276862852140084E-16,5.6898930012039273E-16,-1.3877787807814457E-16,-1.1449174941446927E-16,2.6194324487249787E-16,-5.5164206536062466E-16,2.4633073358870661E-16,-1.2490009027033011E-16,5.4557053319470583E-16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"CQ61+1","v":3},{"$f":"CR61+1","v":4},5,6,7,8,9,10,null,null,null,null,2,{"$f":"DD61+1","v":3},{"$f":"DE61+1","v":4},5,6,7,8,9]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,"Enter negative figures only",null,null,null,null,null,null,null,0,0,-2.5375790322580642,-2.5272012172284644,-2.5141609519408501,-2.4842330000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - Year-over-Year (YoY) Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 - YoY Growth Rate",null,null,null,null,null,null,null,"4 - Revenue-Weighted YoY Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 - Compound Annual Growth Rate (CAGR) - Base Period: 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,"7 - Compound Annual Growth Rate (CAGR) - Base Period: 2018-19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R62>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(S62>0,\"CHECK\",\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPM",null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD",null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,null,"3rd Reg Period","4th Reg Period","5th Reg Period","3rd, 4th, & 5th Reg Periods",null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,null,null,null,null,"4th Reg Period",null,null,null,"5th Reg Period",null,null,null,null,null,null,null,null,"4th Reg Period",null,null,null,"5th Reg Period"]
[null,null,null,null,"PQR","Service","Category","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,{"$f":"+X65","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,{"$f":"E65","v":"PQR"},{"$f":"F65","v":"Service"},{"$f":"I65","v":"Type"},{"$f":"S65","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2013/14 - 2017/18","2018/19 - 2022/23","2023/24 - 2027/28","2013/14 - 2027/28",null,{"$f":"AW65","v":"PQR"},{"$f":"AX65","v":"Service"},"Type","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27",{"$f":"BN65","v":"2027-28"},null,{"$f":"AW65","v":"PQR"},"Service","Type",{"$f":"BF65","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"CN65","v":"PQR"},{"$f":"CO65","v":"Service"},"Type",{"$f":"CR65","v":"2020-21"},{"$f":"CS65","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,1,"Price","Water","Group A","Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,171.79,171.18,170.66,169.5,165.59,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,null,null,{"$f":"IFERROR((X66-W66)/W66,\"\")","v":0},{"$f":"IFERROR((Y66-X66)/X66,\"\")","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"E66","v":"Price"},"Water",{"$f":"I66","v":"Fixed"},{"$f":"IFERROR(S66/R66-1,\"-\")","v":-3.550846964316845E-3},-3.03773805351093E-3,-6.7971405133012697E-3,-2.3067846607669584E-2,-3.2610664895222907E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AW66","v":"Price"},"Water","Fixed",{"$f":"IFERROR((S66/R66-1)*(R68/R$13),\"-\")","v":-2.4120336673286817E-4},-2.1473136775830928E-4,-5.0613767429013353E-4,-1.6928665177890867E-3,-2.5443539307627028E-4,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IFERROR((Y66/$W66)^(1/CQ$61)-1,\"-\")","v":0},0,0,0,0,0,0,0,0,null,{"$f":"CN66","v":"Price"},"Water","Fixed",{"$f":"IFERROR((Z66/$X66)^(1/DD$61)-1,\"-\")","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F66","v":"Water"},{"$f":"+G66","v":"Group A"},{"$f":"+H66","v":"Residential - 20mm"},{"$f":"+I66","v":"Fixed"},"cust",null,null,null,null,null,null,null,26194,26544,26827,26979,27212,27447,27735,28025,28319,28599,28882,29167,29455,29747,30036,30329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",1.3361838588989761E-2,1.0661543098251958E-2,5.6659335743840522E-3,8.6363467882426548E-3,8.6358959282668568E-3,1.0492950049185712E-2,1.0456102397692346E-2,1.0490633363068769E-2,9.8873547794766647E-3,9.8954508898911886E-3,9.8677376912956749E-3,9.874172866595865E-3,9.9134272619250119E-3,9.7152654049148524E-3,9.7549607138101013E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S67/R67-1)*(R68/R$13),\"-\")","v":9.0764836834514263E-4},7.5364224682105828E-4,4.2190424582355852E-4,6.3379051207018157E-4,6.7379109936400463E-4,8.0209416096793933E-4,7.684766154273415E-4,7.7282453739978144E-4,7.2880578592883591E-4,7.3043728410761277E-4,7.2936460053524125E-4,7.3083752941498767E-4,7.3475174159728636E-4,7.2104408646094605E-4,7.2531339243472491E-4,null,"Qty","Water","Fixed",1.0474526055479716E-2,1.0479895129481109E-2,1.0331727456205364E-2,1.0244457067769552E-2,1.0181660747358157E-2,1.0137728175811933E-2,1.0109687837433379E-2,1.0065855515305921E-2,1.0034761728160868E-2,null,"Qty","Water","Fixed",1.0473367732876993E-2,1.0277992308262762E-2,1.0182343371059055E-2,1.0119414395315385E-2,1.0078536671797922E-2,1.0054947960683069E-2,1.0012481392638994E-2,9.9838647409158376E-3]
[null,null,null,null,"Rev",{"$f":"+F66","v":"Water"},{"$f":"+G66","v":"Group A"},{"$f":"+H66","v":"Residential - 20mm"},{"$f":"+I66","v":"Fixed"},"$m",{"$f":"K66*K67/10^6","v":0},0,0,0,0,0,0,4.4998672599999994,4.5438019199999999,4.5782958200000001,4.5729404999999996,4.5060350800000002,4.5301273500000008,4.5776617499999999,4.6255262500000001,4.6740509499999998,4.7202649499999998,4.7669741000000005,4.8140133500000006,4.8615477499999997,4.9097423500000001,4.9574418000000007,5.0058014499999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",9.7635457806817261E-3,7.5914180695624278E-3,-1.1697190855615158E-3,-1.4630721742388664E-2,5.3466672079260924E-3,1.049295004918549E-2,1.0456102397692568E-2,1.0490633363068547E-2,9.8873547794766647E-3,9.8954508898914106E-3,9.8677376912956749E-3,9.874172866595643E-3,9.9134272619250119E-3,9.7152654049148524E-3,9.7549607138098793E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S68/R68-1)*(R68/R$13),\"-\")","v":6.6322208115888364E-4},5.3662151133085476E-4,-8.7101170908609468E-5,-1.0736961880327301E-3,4.171584287126756E-4,8.0209416096792242E-4,7.6847661542735787E-4,7.7282453739976507E-4,7.2880578592883591E-4,7.3043728410762915E-4,7.2936460053524125E-4,7.308375294149712E-4,7.3475174159728636E-4,7.2104408646094605E-4,7.2531339243470843E-4,null,"Rev","Water","Fixed",1.0474526055479716E-2,1.0479895129481109E-2,1.0331727456205364E-2,1.024445706776933E-2,1.0181660747358157E-2,1.0137728175811933E-2,1.0109687837433379E-2,1.0065855515305921E-2,1.0034761728160868E-2,null,"Rev","Water","Fixed",1.0473367732876993E-2,1.0277992308262762E-2,1.0182343371059277E-2,1.0119414395315385E-2,1.0078536671797922E-2,1.0054947960683069E-2,1.0012481392638994E-2,9.9838647409158376E-3]
[null,null,null,{"$f":"D66+1","v":2},"Price","Water","Group A","Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,255.76,254.85,254.08,252.67,246.85,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,null,null,{"$f":"IFERROR((X69-W69)/W69,\"\")","v":0},{"$f":"IFERROR((Y69-X69)/X69,\"\")","v":0},{"$f":"IFERROR((Z69-Y69)/Y69,\"\")","v":0},{"$f":"IFERROR((AA69-Z69)/Z69,\"\")","v":0},{"$f":"IFERROR((AB69-AA69)/AA69,\"\")","v":0},{"$f":"IFERROR((AC69-AB69)/AB69,\"\")","v":0},{"$f":"IFERROR((AD69-AC69)/AC69,\"\")","v":0},{"$f":"IFERROR((AE69-AD69)/AD69,\"\")","v":0},{"$f":"IFERROR((AF69-AE69)/AE69,\"\")","v":0},{"$f":"IFERROR((AG69-AF69)/AF69,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5580231467000623E-3,-3.0213851285069149E-3,-5.5494332493704057E-3,-2.3033996912969479E-2,-3.4028762406319579E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S69/R69-1)*(R71/R$13),\"-\")","v":-4.6980669953577797E-6},-4.1327163494135869E-6,-7.980625348519495E-6,-3.2783114534473161E-5,-5.1197086950196285E-6,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Water"},{"$f":"+G69","v":"Group A"},{"$f":"+H69","v":"Residential - 25mm"},{"$f":"+I69","v":"Fixed"},"cust",null,null,null,null,null,null,null,342,345,348,351,352,353,357,360,364,368,371,375,379,383,386,390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",8.7719298245614308E-3,8.6956521739129933E-3,8.6206896551723755E-3,2.8490028490029129E-3,2.8409090909091717E-3,1.1331444759206777E-2,8.4033613445377853E-3,1.1111111111111072E-2,1.098901098901095E-2,8.152173913043459E-3,1.0781671159029615E-2,1.0666666666666602E-2,1.055408970976246E-2,7.8328981723236879E-3,1.0362694300518172E-2,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S70/R70-1)*(R71/R$13),\"-\")","v":1.1582587379339686E-5},1.1894102333687905E-5,1.2397391101441533E-5,4.0548406366814119E-6,4.2742156769671026E-6,1.6604663951977699E-5,1.1849257727205847E-5,1.5672229973248105E-5,1.5518545150504392E-5,1.1541306763020603E-5,1.5257980123209704E-5,1.5129534872545271E-5,1.5002201570329157E-5,1.115635855614191E-5,1.4758944506245781E-5,null,"Qty","Water","Fixed",9.86634181391155E-3,1.0281094550451009E-2,1.0458027174797602E-2,9.9964349907679662E-3,1.012726531025665E-2,1.0204305017808002E-2,1.0248021482343495E-2,9.9793888993697788E-3,1.001771289484843E-2,null,"Qty","Water","Fixed",9.7563285948025769E-3,1.0167055636808531E-2,9.6629579961260426E-3,9.8866015312595312E-3,1.0016570563533778E-2,1.0093341504794795E-2,9.8105090614306611E-3,9.8718480710886514E-3]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Water"},{"$f":"+G69","v":"Group A"},{"$f":"+H69","v":"Residential - 25mm"},{"$f":"+I69","v":"Fixed"},"$m",{"$f":"K69*K70/10^6","v":0},0,0,0,0,0,0,8.7469919999999993E-2,8.7923249999999994E-2,8.8419840000000013E-2,8.8687169999999996E-2,8.6891200000000002E-2,8.684153E-2,8.7825569999999992E-2,8.8563599999999992E-2,8.9547639999999998E-2,9.0531679999999989E-2,9.126970999999999E-2,9.2253749999999995E-2,9.3237789999999987E-2,9.4221830000000006E-2,9.4959860000000007E-2,9.5943899999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",5.1826959485044011E-3,5.6479941312452819E-3,3.023416463997064E-3,-2.0250617986795505E-2,-5.7163441177010554E-4,1.1331444759206777E-2,8.4033613445377853E-3,1.1111111111111072E-2,1.098901098901095E-2,8.152173913043459E-3,1.0781671159029615E-2,1.0666666666666602E-2,1.0554089709762682E-2,7.8328981723236879E-3,1.0362694300517949E-2,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S71/R71-1)*(R71/R$13),\"-\")","v":6.8433092699876064E-6},7.725449320366556E-6,4.3479672585382659E-6,-2.8821673084499602E-5,-8.6003764502711755E-7,1.6604663951977699E-5,1.1849257727205847E-5,1.5672229973248105E-5,1.5518545150504392E-5,1.1541306763020603E-5,1.5257980123209704E-5,1.5129534872545271E-5,1.5002201570329472E-5,1.115635855614191E-5,1.4758944506245464E-5,null,"Rev","Water","Fixed",9.86634181391155E-3,1.0281094550451009E-2,1.0458027174797602E-2,9.9964349907679662E-3,1.012726531025665E-2,1.0204305017808002E-2,1.0248021482343495E-2,9.9793888993697788E-3,1.001771289484843E-2,null,"Rev","Water","Fixed",9.7563285948025769E-3,1.0167055636808531E-2,9.6629579961260426E-3,9.8866015312595312E-3,1.0016570563533778E-2,1.0093341504794795E-2,9.8105090614306611E-3,9.8718480710886514E-3]
[null,null,null,{"$f":"D69+1","v":3},"Price","Water","Group A","Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,687.1905405405405,684.75468749999993,682.69919354838714,680.00072734859589,664.35827171903873,662.0051969038816,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,null,null,{"$f":"IFERROR((X72-W72)/W72,\"\")","v":7.2553752460819405E-6},{"$f":"IFERROR((Y72-X72)/X72,\"\")","v":0},{"$f":"IFERROR((Z72-Y72)/Y72,\"\")","v":0},{"$f":"IFERROR((AA72-Z72)/Z72,\"\")","v":0},{"$f":"IFERROR((AB72-AA72)/AA72,\"\")","v":0},{"$f":"IFERROR((AC72-AB72)/AB72,\"\")","v":0},{"$f":"IFERROR((AD72-AC72)/AC72,\"\")","v":0},{"$f":"IFERROR((AE72-AD72)/AD72,\"\")","v":0},{"$f":"IFERROR((AF72-AE72)/AE72,\"\")","v":0},{"$f":"IFERROR((AG72-AF72)/AF72,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5446544980443084E-3,-3.0017961017795303E-3,-3.9526430165616189E-3,-2.3003586614603999E-2,-3.541876296758506E-3,7.2553752461512744E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S72/R72-1)*(R74/R$13),\"-\")","v":-6.9864473597712105E-7},-6.0756896570324782E-7,-8.3389073809277016E-7,-4.5185339193249319E-6,-6.9264062178793569E-7,1.2967569932237476E-9,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",3.6276810431168371E-6,2.4184525664328049E-6,1.8138388764299407E-6,1.4510708379322779E-6,1.2092255521345407E-6,1.0364789551076115E-6,9.0691902698836202E-7,8.0615020570107276E-7,7.255351557322598E-7,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F72","v":"Water"},{"$f":"+G72","v":"Group A"},{"$f":"+H72","v":"Residential - 32mm"},{"$f":"+I72","v":"Fixed"},"cust",null,null,null,null,null,null,null,19,19,19,18,17,16,16,16,17,17,17,17,17,17,18,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,-5.2631578947368474E-2,-5.555555555555558E-2,-5.8823529411764719E-2,0,0,6.25E-2,0,0,0,0,0,5.8823529411764719E-2,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S73/R73-1)*(R74/R$13),\"-\")","v":0},0,-1.1103706059847462E-5,-1.0912631425281764E-5,-1.1503384809010352E-5,0,0,1.0543446368633405E-5,0,0,0,0,0,1.0007209636128036E-5,0,null,"Qty","Water","Fixed",0,2.0413775479336982E-2,1.5271592434465298E-2,1.2198729249942586E-2,1.0155322452610305E-2,8.6982722807908974E-3,7.6068640270694488E-3,1.3173013591409877E-2,1.1847940917808941E-2,null,"Qty","Water","Fixed",3.0776406404415146E-2,2.0413775479336982E-2,1.5271592434465298E-2,1.2198729249942586E-2,1.0155322452610305E-2,8.6982722807908974E-3,1.4831794906702278E-2,1.3173013591409877E-2]
[null,null,null,null,"Rev",{"$f":"+F72","v":"Water"},{"$f":"+G72","v":"Group A"},{"$f":"+H72","v":"Residential - 32mm"},{"$f":"+I72","v":"Fixed"},"$m",{"$f":"K72*K73/10^6","v":0},0,0,0,0,0,0,1.3056620270270268E-2,1.3010339062499999E-2,1.2971284677419355E-2,1.2240013092274727E-2,1.1294090619223658E-2,1.0592083150462105E-2,1.059216E-2,1.059216E-2,1.1254170000000001E-2,1.1254170000000001E-2,1.1254170000000001E-2,1.1254170000000001E-2,1.1254170000000001E-2,1.1254170000000001E-2,1.191618E-2,1.191618E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.5446544980441974E-3,-3.0017961017797523E-3,-5.6376188120952908E-2,-7.7281165136015018E-2,-6.2157060044008117E-2,7.2553752461512744E-6,0,6.25E-2,0,0,0,0,0,5.8823529411764719E-2,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S74/R74-1)*(R74/R$13),\"-\")","v":-6.9864473597709924E-7},-6.0756896570329271E-7,-1.1893707811724769E-5,-1.5180135682421999E-5,-1.2155281864810781E-5,1.2967569932237476E-9,0,1.0543446368633405E-5,0,0,0,0,0,1.0007209636128036E-5,0,null,"Rev","Water","Fixed",3.6276810431168371E-6,2.041624330165126E-2,1.5273433973550077E-2,1.2200198022000786E-2,1.015654395823784E-2,8.6993177753222906E-3,7.6077778449061828E-3,1.3173830361043137E-2,1.1848675049062285E-2,null,"Rev","Water","Fixed",3.0776406404415146E-2,2.0413775479336982E-2,1.5271592434465298E-2,1.2198729249942586E-2,1.0155322452610305E-2,8.6982722807908974E-3,1.4831794906702278E-2,1.3173013591409877E-2]
[null,null,null,{"$f":"D72+1","v":4},"Price","Water","Group A","Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,1202.7355355355355,1198.4825683593751,1194.8782258064516,1190.6510377964319,1163.2524953789277,1159.1027378927909,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,null,null,{"$f":"IFERROR((X75-W75)/W75,\"\")","v":-2.3620794787562248E-6},{"$f":"IFERROR((Y75-X75)/X75,\"\")","v":0},{"$f":"IFERROR((Z75-Y75)/Y75,\"\")","v":0},{"$f":"IFERROR((AA75-Z75)/Z75,\"\")","v":0},{"$f":"IFERROR((AB75-AA75)/AA75,\"\")","v":0},{"$f":"IFERROR((AC75-AB75)/AB75,\"\")","v":0},{"$f":"IFERROR((AD75-AC75)/AC75,\"\")","v":0},{"$f":"IFERROR((AE75-AD75)/AD75,\"\")","v":0},{"$f":"IFERROR((AF75-AE75)/AE75,\"\")","v":0},{"$f":"IFERROR((AG75-AF75)/AF75,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5360784233141596E-3,-3.0074217582134466E-3,-3.5377563325892369E-3,-2.3011395906739618E-2,-3.5673746694049324E-3,-2.3620794787904131E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S75/R75-1)*(R77/R$13),\"-\")","v":-5.778115882781671E-7},-5.0465472831240143E-7,-6.1877483099267494E-7,-3.5175279433358126E-6,-7.1853184131485842E-7,-6.0058866153948871E-10,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-1.1810404367817995E-6,-7.8736044617500056E-7,-5.9052039280693691E-7,-4.7241634215655637E-7,-3.936803005810674E-7,-3.374402671729726E-7,-2.9526023992421102E-7,-2.6245355100318335E-7,-2.3620819900038725E-7,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F75","v":"Water"},{"$f":"+G75","v":"Group A"},{"$f":"+H75","v":"Residential - 40mm"},{"$f":"+I75","v":"Fixed"},"cust",null,null,null,null,null,null,null,9,9,9,8,10,13,13,13,13,14,14,14,14,14,14,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,-0.11111111111111116,0.25,0.30000000000000004,0,0,0,7.6923076923076872E-2,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S76/R76-1)*(R77/R$13),\"-\")","v":0},0,-1.9434000687341545E-5,3.8215064805190639E-5,6.042526293724418E-5,0,0,0,1.8279283041288658E-5,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,1.869968259813537E-2,1.4931978945393665E-2,1.2427921368117767E-2,1.0643092184314806E-2,9.3065354975838677E-3,8.2682135523024503E-3,7.4383251323097976E-3,null,"Qty","Water","Fixed",0,2.501029596576787E-2,1.869968259813537E-2,1.4931978945393665E-2,1.2427921368117767E-2,1.0643092184314806E-2,9.3065354975838677E-3,8.2682135523024503E-3]
[null,null,null,null,"Rev",{"$f":"+F75","v":"Water"},{"$f":"+G75","v":"Group A"},{"$f":"+H75","v":"Residential - 40mm"},{"$f":"+I75","v":"Fixed"},"$m",{"$f":"K75*K76/10^6","v":0},0,0,0,0,0,0,1.082461981981982E-2,1.0786343115234376E-2,1.0753904032258064E-2,9.5252083023714545E-3,1.1632524953789278E-2,1.5068335592606282E-2,1.50683E-2,1.50683E-2,1.50683E-2,1.6227399999999999E-2,1.6227399999999999E-2,1.6227399999999999E-2,1.6227399999999999E-2,1.6227399999999999E-2,1.6227399999999999E-2,1.6227399999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.5360784233141596E-3,-3.0074217582134466E-3,-0.11425578340674603,0.22123575511657556,0.29536241292977361,-2.3620794787904131E-6,0,0,7.6923076923076872E-2,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S77/R77-1)*(R77/R$13),\"-\")","v":-5.778115882781671E-7},-5.0465472831240143E-7,-1.9984022759335033E-5,3.3818154876020883E-5,5.949117154353486E-5,-6.0058866153948871E-10,0,0,1.8279283041288658E-5,0,0,0,0,0,0,null,"Rev","Water","Fixed",-1.1810404367817995E-6,-7.8736044617500056E-7,1.8699081035198573E-2,1.4931499474940768E-2,1.2427522795189549E-2,1.0642751152639685E-2,9.3062374894938849E-3,8.2679489287293961E-3,7.4380871671175797E-3,null,"Rev","Water","Fixed",0,2.501029596576787E-2,1.869968259813537E-2,1.4931978945393665E-2,1.2427921368117767E-2,1.0643092184314806E-2,9.3065354975838677E-3,8.2682135523024503E-3]
[null,null,null,{"$f":"D75+1","v":5},"Price","Water","Group A","Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,1889.8818318318317,1883.194091796875,1877.5354838709677,1871.2606855065599,1828.2030961182993,1821.6184868299447,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,null,null,{"$f":"IFERROR((X78-W78)/W78,\"\")","v":8.3067341825124042E-7},{"$f":"IFERROR((Y78-X78)/X78,\"\")","v":0},{"$f":"IFERROR((Z78-Y78)/Y78,\"\")","v":0},{"$f":"IFERROR((AA78-Z78)/Z78,\"\")","v":0},{"$f":"IFERROR((AB78-AA78)/AA78,\"\")","v":0},{"$f":"IFERROR((AC78-AB78)/AB78,\"\")","v":0},{"$f":"IFERROR((AD78-AC78)/AC78,\"\")","v":0},{"$f":"IFERROR((AE78-AD78)/AD78,\"\")","v":0},{"$f":"IFERROR((AF78-AE78)/AE78,\"\")","v":0},{"$f":"IFERROR((AG78-AF78)/AF78,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5387080410601568E-3,-3.0047927351493087E-3,-3.3420398273756868E-3,-2.3009936414393639E-2,-3.6016836982364353E-3,8.3067341827280927E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S78/R78-1)*(R80/R$13),\"-\")","v":-8.0764605698253746E-7},-6.1621664006110669E-7,-6.1233571635902202E-7,-4.1459214747075039E-6,-7.9808904893220625E-7,2.0426551985302829E-10,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",4.1533662287207562E-7,2.7689106274486619E-7,2.0766828989771113E-7,1.6613462849868199E-7,1.3844552171349278E-7,1.1866758886647233E-7,1.0383413950876275E-7,9.2297012477260409E-8,8.3067310807649619E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F78","v":"Water"},{"$f":"+G78","v":"Group A"},{"$f":"+H78","v":"Residential - 50mm"},{"$f":"+I78","v":"Fixed"},"cust",null,null,null,null,null,null,null,8,7,6,6,7,8,8,8,8,8,8,9,9,9,9,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-0.125,-0.1428571428571429,0,0.16666666666666674,0.14285714285714279,0,0,0,0,0,0.125,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S79/R79-1)*(R80/R$13),\"-\")","v":-2.8528987402015788E-5},-2.9296845519624119E-5,0,3.0029935763708189E-5,3.1655395317433276E-5,0,0,0,0,0,2.8245032470266809E-5,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,1.982445132775279E-2,1.6968504897215686E-2,1.4831794906702278E-2,1.3173013591409877E-2,1.1847940917808941E-2,null,"Qty","Water","Fixed",0,0,0,2.3836255539609663E-2,1.982445132775279E-2,1.6968504897215686E-2,1.4831794906702278E-2,1.3173013591409877E-2]
[null,null,null,null,"Rev",{"$f":"+F78","v":"Water"},{"$f":"+G78","v":"Group A"},{"$f":"+H78","v":"Residential - 50mm"},{"$f":"+I78","v":"Fixed"},"$m",{"$f":"K78*K79/10^6","v":0},0,0,0,0,0,0,1.5119054654654653E-2,1.3182358642578124E-2,1.1265212903225805E-2,1.122756411303936E-2,1.2797421672828095E-2,1.4572947894639558E-2,1.4572959999999999E-2,1.4572959999999999E-2,1.4572959999999999E-2,1.4572959999999999E-2,1.4572959999999999E-2,1.6394579999999999E-2,1.6394579999999999E-2,1.6394579999999999E-2,1.6394579999999999E-2,1.6394579999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.12809636953592762,-0.1454326794872709,-3.3420398273755758E-3,0.13982174084987409,0.13874093291630119,8.3067341827280927E-7,0,0,0,0,0.125,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S80/R80-1)*(R80/R$13),\"-\")","v":-2.9235677701875504E-5},-2.9825031211105071E-5,-6.1233571635900159E-7,2.5193027376549423E-5,3.0743293547225048E-5,2.0426551985302829E-10,0,0,0,0,2.8245032470266809E-5,0,0,0,0,null,"Rev","Water","Fixed",4.1533662287207562E-7,2.7689106274486619E-7,2.0766828989771113E-7,1.6613462849868199E-7,1.9824592517881046E-2,1.6968625578416052E-2,1.4831900280888322E-2,1.3173107104252013E-2,1.1848024969296267E-2,null,"Rev","Water","Fixed",0,0,0,2.3836255539609663E-2,1.982445132775279E-2,1.6968504897215686E-2,1.4831794906702278E-2,1.3173013591409877E-2]
[null,null,null,{"$f":"D78+1","v":6},"Price","Water","Group A","Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,2749.0055055055059,2739.2885253906247,2731.0693548387094,2722.2265461797501,2659.6083641404803,2649.9895390480592,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,null,null,{"$f":"IFERROR((X81-W81)/W81,\"\")","v":1.7394481516828787E-7},{"$f":"IFERROR((Y81-X81)/X81,\"\")","v":0},{"$f":"IFERROR((Z81-Y81)/Y81,\"\")","v":0},{"$f":"IFERROR((AA81-Z81)/Z81,\"\")","v":0},{"$f":"IFERROR((AB81-AA81)/AA81,\"\")","v":0},{"$f":"IFERROR((AC81-AB81)/AB81,\"\")","v":0},{"$f":"IFERROR((AD81-AC81)/AC81,\"\")","v":0},{"$f":"IFERROR((AE81-AD81)/AD81,\"\")","v":0},{"$f":"IFERROR((AF81-AE81)/AE81,\"\")","v":0},{"$f":"IFERROR((AG81-AF81)/AF81,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5347255927354881E-3,-3.0004763922205635E-3,-3.2378557663840235E-3,-2.300256094671671E-2,-3.6166321410745494E-3,1.7394481521826322E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S81/R81-1)*(R83/R$13),\"-\")","v":-1.4668409347815117E-7},-2.5573122920022137E-7,-2.8764629875191933E-7,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",8.6972403723351022E-8,5.7981601742085331E-8,4.3486200862474789E-8,3.4788960601161989E-8,2.8990800426953456E-8,2.4849257540537906E-8,2.1743100209192789E-8,1.9327200284635637E-8,1.739448007853639E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F81","v":"Water"},"Group A","Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,1,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",1,0,-1,"-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S82/R82-1)*(R83/R$13),\"-\")","v":4.1498014380413006E-5},0,-8.8838515210687514E-5,"-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F81","v":"Water"},"Group A","Residential - 80mm","Fixed","$m",{"$f":"K81*K82/10^6","v":0},0,0,0,0,0,0,2.7490055055055061E-3,5.4785770507812491E-3,5.4621387096774185E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR(S83/R83-1,\"-\")","v":0.9929305488145288},-3.0004763922205635E-3,-1,"-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S83/R83-1)*(R83/R$13),\"-\")","v":4.1204646193456695E-5},-2.5573122920022137E-7,-8.8838515210687514E-5,"-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D81+1","v":7},"Price","Water","Group A","Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,3974.8697197197198,3960.8207031249999,3948.9282258064513,3936.4409367606436,3845.8799907578555,3832.0023507855817,3832,3832,3832,3832,3832,3832,3832,3832,3832,3832,null,null,{"$f":"IFERROR((X84-W84)/W84,\"\")","v":-6.1346141429939622E-7},{"$f":"IFERROR((Y84-X84)/X84,\"\")","v":0},{"$f":"IFERROR((Z84-Y84)/Y84,\"\")","v":0},{"$f":"IFERROR((AA84-Z84)/Z84,\"\")","v":0},{"$f":"IFERROR((AB84-AA84)/AA84,\"\")","v":0},{"$f":"IFERROR((AC84-AB84)/AB84,\"\")","v":0},{"$f":"IFERROR((AD84-AC84)/AC84,\"\")","v":0},{"$f":"IFERROR((AE84-AD84)/AD84,\"\")","v":0},{"$f":"IFERROR((AF84-AE84)/AE84,\"\")","v":0},{"$f":"IFERROR((AG84-AF84)/AF84,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5344596390219918E-3,-3.0025285691840375E-3,-3.1621970144209977E-3,-2.3005793166380406E-2,-3.6084433226266643E-3,-6.1346141433382684E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S84/R84-1)*(R86/R$13),\"-\")","v":-2.1207898329441306E-7},-3.7002247656236488E-7,-4.0619701431997458E-7,-4.3599580949270754E-6,-4.8058356353085512E-7,-3.9667091388221315E-11,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-3.0673075424036966E-7,-2.0448717996668364E-7,-1.5336538883303774E-7,-1.226923129760138E-7,-1.0224359514587888E-7,-8.7637367918169673E-8,-7.6682697414121037E-8,-6.816239794815715E-8,-6.134615837538604E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F84","v":"Water"},"Group A","Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,1,2,2,3,2,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",1,0,0.5,-0.33333333333333337,-0.5,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S85/R85-1)*(R86/R$13),\"-\")","v":6.0003226788323636E-5},0,6.4227025145419309E-5,-6.3171886944524263E-5,-6.6591535540736703E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F84","v":"Water"},"Group A","Residential - 100mm","Fixed","$m",{"$f":"K84*K85/10^6","v":0},0,0,0,0,0,0,3.9748697197197194E-3,7.921641406249999E-3,7.8978564516129033E-3,1.1809322810281931E-2,7.691759981515711E-3,3.8320023507855817E-3,3.8319999999999999E-3,3.8319999999999999E-3,3.8319999999999999E-3,3.8319999999999999E-3,3.8319999999999999E-3,3.8319999999999999E-3,3.8319999999999999E-3,3.8319999999999999E-3,3.8319999999999999E-3,3.8319999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",0.99293108072195602,-3.0025285691839265E-3,0.49525670447836845,-0.34867052877758697,-0.50180422166131333,-6.1346141433382684E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S86/R86-1)*(R86/R$13),\"-\")","v":5.957906882173481E-5},-3.7002247656235116E-7,6.3617729623939334E-5,-6.6078525674475655E-5,-6.683182732250213E-5,-3.9667091388221315E-11,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",-3.0673075424036966E-7,-2.0448717996668364E-7,-1.5336538883303774E-7,-1.226923129760138E-7,-1.0224359514587888E-7,-8.7637367918169673E-8,-7.6682697414121037E-8,-6.816239794815715E-8,-6.134615837538604E-8,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D84+1","v":8},"Price","Water","Group A","Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,5552.287637637638,5532.66162109375,5516.0572580645157,5498.8654861011328,5372.3731515711643,5352.9360321164513,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,null,null,{"$f":"IFERROR((X87-W87)/W87,\"\")","v":7.4125368292805145E-7},{"$f":"IFERROR((Y87-X87)/X87,\"\")","v":0},{"$f":"IFERROR((Z87-Y87)/Y87,\"\")","v":0},{"$f":"IFERROR((AA87-Z87)/Z87,\"\")","v":0},{"$f":"IFERROR((AB87-AA87)/AA87,\"\")","v":0},{"$f":"IFERROR((AC87-AB87)/AB87,\"\")","v":0},{"$f":"IFERROR((AD87-AC87)/AC87,\"\")","v":0},{"$f":"IFERROR((AE87-AD87)/AD87,\"\")","v":0},{"$f":"IFERROR((AF87-AE87)/AE87,\"\")","v":0},{"$f":"IFERROR((AG87-AF87)/AF87,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5347622141993496E-3,-3.0011528205391436E-3,-3.1166775758624254E-3,-2.3003351300316277E-2,-3.6179764335670939E-3,7.4125368287880633E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S87/R87-1)*(R89/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",3.7062677282762024E-7,2.4708449997135062E-7,1.8531336931637554E-7,1.4825069261092949E-7,1.2354224221411414E-7,1.0589334964450359E-7,9.2656680328317975E-8,8.2361493181082324E-8,7.4125343640929486E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F87","v":"Water"},"Group A","Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S88/R88-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F87","v":"Water"},"Group A","Residential - 150mm","Fixed","$m",{"$f":"K87*K88/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S89/R89-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D87+1","v":9},"Price","Water","Group A","Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,7334.324124124124,7308.4095703125004,7286.4790322580648,7263.9755284620242,7096.8778188539736,7071.1771853974114,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,null,null,{"$f":"IFERROR((X90-W90)/W90,\"\")","v":3.9803875861775948E-7},{"$f":"IFERROR((Y90-X90)/X90,\"\")","v":0},{"$f":"IFERROR((Z90-Y90)/Y90,\"\")","v":0},{"$f":"IFERROR((AA90-Z90)/Z90,\"\")","v":0},{"$f":"IFERROR((AB90-AA90)/AA90,\"\")","v":0},{"$f":"IFERROR((AC90-AB90)/AB90,\"\")","v":0},{"$f":"IFERROR((AD90-AC90)/AC90,\"\")","v":0},{"$f":"IFERROR((AE90-AD90)/AD90,\"\")","v":0},{"$f":"IFERROR((AF90-AE90)/AE90,\"\")","v":0},{"$f":"IFERROR((AG90-AF90)/AF90,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5333254125469171E-3,-3.0007264704374759E-3,-3.0883920335754711E-3,-2.3003616814693428E-2,-3.6214000173828698E-3,3.9803875861998961E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S90/R90-1)*(R92/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",1.9901935943700266E-7,1.3267956866513941E-7,9.9509674722497721E-8,7.9607739067455441E-8,6.6339782112123657E-8,5.6862670128055015E-8,4.9754836251025836E-8,4.422652088997836E-8,3.9803868645549301E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F90","v":"Water"},"Group A","Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S91/R91-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F90","v":"Water"},"Group A","Residential > 150mm","Fixed","$m",{"$f":"K90*K91/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S92/R92-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D90+1","v":10},"Price","Water","Group A","Non-Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,171.78933933933934,171.17788085937499,170.65645161290323,169.50058608483585,165.58659889094267,165.04983909426986,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,null,null,{"$f":"IFERROR((X93-W93)/W93,\"\")","v":9.7489177231571606E-7},{"$f":"IFERROR((Y93-X93)/X93,\"\")","v":0},{"$f":"IFERROR((Z93-Y93)/Y93,\"\")","v":0},{"$f":"IFERROR((AA93-Z93)/Z93,\"\")","v":0},{"$f":"IFERROR((AB93-AA93)/AA93,\"\")","v":0},{"$f":"IFERROR((AC93-AB93)/AB93,\"\")","v":0},{"$f":"IFERROR((AD93-AC93)/AC93,\"\")","v":0},{"$f":"IFERROR((AE93-AD93)/AD93,\"\")","v":0},{"$f":"IFERROR((AF93-AE93)/AE93,\"\")","v":0},{"$f":"IFERROR((AG93-AF93)/AF93,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5593505529264435E-3,-3.0461251410170975E-3,-6.7730549718050259E-3,-2.30912900320841E-2,-3.2415654422995877E-3,9.7489177242060521E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S93/R93-1)*(R95/R$13),\"-\")","v":-3.0921708847662592E-5},-2.7028762209518167E-5,-6.2696271824410729E-5,-2.0884840357561577E-4,-3.102341578147715E-5,9.0684970414968506E-9,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",4.8744576730541667E-7,3.2496381852098466E-7,2.4372285389873127E-7,1.9497827841163939E-7,1.6248189615986064E-7,1.3927019493209514E-7,1.2186141962189367E-7,1.0832126107196416E-7,9.7489134542882994E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F93","v":"Water"},"Group A","Non-Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,3350,3332,3335,3325,3338,3340,3374,3410,3445,3478,3513,3548,3583,3619,3654,3690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-5.3731343283581756E-3,9.0036014405758813E-4,-2.9985007496251548E-3,3.9097744360903075E-3,5.9916117435587779E-4,1.017964071856281E-2,1.0669828097213951E-2,1.0263929618768319E-2,9.5791001451379643E-3,1.0063254744105743E-2,9.9629945915171714E-3,9.8647125140924885E-3,1.0047446274072058E-2,9.6711798839459462E-3,9.8522167487684609E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S94/R94-1)*(R95/R$13),\"-\")","v":-4.6678879427672411E-5},7.9890415232692752E-6,-2.7756281153303153E-5,3.53618246613187E-5,5.7342745543875414E-6,9.469157946689487E-5,9.5397097087532656E-5,9.2002921119020798E-5,8.5894967627327928E-5,9.0336766585747202E-5,8.9571091293800577E-5,8.8817060866404636E-5,9.0585831155829926E-5,8.7323678291118331E-5,8.911700384863496E-5,null,"Qty","Water","Fixed",1.0424704682310937E-2,1.0371110151774721E-2,1.0173049419639257E-2,{"$f":"IFERROR((AB94/$W94)^(1/CT$61)-1,\"-\")","v":1.015108952979249E-2},1.0119737940902374E-2,1.0083301794431954E-2,1.0078819784780091E-2,1.0033518336340919E-2,1.0015386712948882E-2,null,"Qty","Water","Fixed",1.0466858477118146E-2,1.0170852329555169E-2,1.0143951858687661E-2,1.0107757811638862E-2,1.006724620034527E-2,1.0064417615685883E-2,1.0015254524792239E-2,9.9971379165717522E-3]
[null,null,null,null,"Rev",{"$f":"+F93","v":"Water"},"Group A","Non-Residential - 20mm","Fixed","$m",{"$f":"K93*K94/10^6","v":0},0,0,0,0,0,0,0.57549428678678671,0.57036469902343745,0.56913926612903221,0.56358944873207928,0.55272806709796662,0.55126646257486134,0.55687870000000006,0.56282049999999995,0.56859725000000005,0.57404390000000005,0.57982065000000005,0.58559740000000005,0.59137415000000004,0.59731595000000004,0.60309270000000004,0.60903450000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-8.9133600126419799E-3,-2.1485076066303233E-3,-9.7512467110197898E-3,-1.9271797331457785E-2,-2.6443464881008572E-3,1.0180625534383259E-2,1.0669828097213729E-2,1.0263929618768541E-2,9.5791001451379643E-3,1.0063254744105743E-2,9.9629945915171714E-3,9.8647125140924885E-3,1.0047446274072058E-2,9.6711798839459462E-3,9.8522167487684609E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S95/R95-1)*(R95/R$13),\"-\")","v":-7.7434441780033702E-5},-1.906405630648582E-5,-9.0264558159648019E-5,-1.7430312906361714E-4,-2.530772925332165E-5,9.4700740277978523E-5,9.5397097087530664E-5,9.200292111902279E-5,8.5894967627327928E-5,9.0336766585747202E-5,8.9571091293800577E-5,8.8817060866404636E-5,9.0585831155829926E-5,8.7323678291118331E-5,8.911700384863496E-5,null,"Rev","Water","Fixed",{"$f":"IFERROR((Y95/$W95)^(1/CQ$61)-1,\"-\")","v":1.0425197209556369E-2},1.0371438485828666E-2,1.0173295621897838E-2,1.0151286487313005E-2,1.0119902067072584E-2,1.0083442468930448E-2,1.0078942874418795E-2,1.0033627744445495E-2,1.0015485178474837E-2,null,"Rev","Water","Fixed",1.0466858477118146E-2,1.0170852329555169E-2,1.0143951858687661E-2,1.0107757811638862E-2,1.006724620034527E-2,1.0064417615685883E-2,1.0015254524792239E-2,9.9971379165717522E-3]
[null,null,null,{"$f":"D93+1","v":11},"Price","Water","Group A","Non-Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,255.7649149149149,254.85141601562498,254.07661290322579,252.67286132193328,246.84801293900185,246.00746890018485,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,null,null,{"$f":"IFERROR((X96-W96)/W96,\"\")","v":1.028871125929497E-5},{"$f":"IFERROR((Y96-X96)/X96,\"\")","v":0},{"$f":"IFERROR((Z96-Y96)/Y96,\"\")","v":0},{"$f":"IFERROR((AA96-Z96)/Z96,\"\")","v":0},{"$f":"IFERROR((AB96-AA96)/AA96,\"\")","v":0},{"$f":"IFERROR((AC96-AB96)/AB96,\"\")","v":0},{"$f":"IFERROR((AD96-AC96)/AC96,\"\")","v":0},{"$f":"IFERROR((AE96-AD96)/AD96,\"\")","v":0},{"$f":"IFERROR((AF96-AE96)/AE96,\"\")","v":0},{"$f":"IFERROR((AG96-AF96)/AF96,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5716349116680091E-3,-3.0402150575128406E-3,-5.5249145730196236E-3,-2.3052924451233192E-2,-3.4051075753431803E-3,1.0288711259187622E-5,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S96/R96-1)*(R98/R$13),\"-\")","v":-1.1128413907984636E-5},-9.8357457406133434E-6,-1.8835743760631678E-5,-7.7492427539230062E-5,-1.2065304982957766E-5,3.5406348604794095E-8,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",5.1443423974006919E-6,3.4295586579524695E-6,2.5721678906798218E-6,2.057733783367155E-6,1.7147778585968609E-6,1.4698094130682904E-6,1.2860831184458021E-6,1.143184912510975E-6,1.0288663623292393E-6,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F96","v":"Water"},"Group A","Non-Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,807,816,825,829,829,829,838,846,855,863,872,881,889,898,907,916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",1.1152416356877248E-2,1.1029411764705843E-2,4.8484848484848797E-3,0,0,1.0856453558504287E-2,9.5465393794749165E-3,1.0638297872340496E-2,9.3567251461987855E-3,1.0428736964078755E-2,1.0321100917431103E-2,9.0805902383654935E-3,1.0123734533183271E-2,1.0022271714922093E-2,9.9228224917309316E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S97/R97-1)*(R98/R$13),\"-\")","v":3.4748429882366507E-5},3.5682505261625888E-5,1.6529634445271253E-5,0,0,3.7360109504570811E-5,3.1598020605882294E-5,3.5262517439808593E-5,3.1037090301008744E-5,3.4623920289061764E-5,3.4330455277221649E-5,3.0259069745090724E-5,3.3754953533240569E-5,3.3469075668426177E-5,3.3207625139052715E-5,null,"Qty","Water","Fixed",1.0201284150538559E-2,1.0346934390362161E-2,1.0099291045434278E-2,1.0165171634888948E-2,1.0191158177326409E-2,1.0032430813589066E-2,1.0043843327196988E-2,1.004144645863736E-2,1.002958343497129E-2,null,"Qty","Water","Fixed",1.0092271122487118E-2,9.8470295927208795E-3,9.9924250319978203E-3,1.0058151654030345E-2,9.8951590104359166E-3,9.9278094895469682E-3,9.9396167845613448E-3,{"$f":"IFERROR((AG97/$X97)^(1/DK$61)-1,\"-\")","v":9.9377507382332197E-3}]
[null,null,null,null,"Rev",{"$f":"+F96","v":"Water"},"Group A","Non-Residential - 25mm","Fixed","$m",{"$f":"K96*K97/10^6","v":0},0,0,0,0,0,0,0.20640228633633631,0.20795875546875001,0.20961320564516128,0.20946580203588269,0.20463700272643251,0.20394019171825326,0.20615638,0.20812445999999998,0.21033854999999999,0.21230663,0.21452072,0.21673481,0.21870288999999998,0.22091697999999999,0.22313106999999999,0.22534516000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",7.5409490855997685E-3,7.9556649234702181E-3,-7.0321718913124442E-4,-2.3052924451233192E-2,-3.4051075753429583E-3,1.0866853968679369E-2,9.5465393794749165E-3,1.0638297872340496E-2,9.3567251461987855E-3,1.0428736964078755E-2,1.0321100917431103E-2,9.0805902383654935E-3,1.0123734533183271E-2,1.0022271714922093E-2,9.9228224917311536E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S98/R98-1)*(R98/R$13),\"-\")","v":2.3495907269089017E-5},2.5738277031225671E-5,-2.3974341335939308E-6,-7.7492427539230062E-5,-1.2065304982956979E-5,3.7395900240554672E-5,3.1598020605882294E-5,3.5262517439808593E-5,3.1037090301008744E-5,3.4623920289061764E-5,3.4330455277221649E-5,3.0259069745090724E-5,3.3754953533240569E-5,3.3469075668426177E-5,3.3207625139053461E-5,null,"Rev","Water","Fixed",1.0206480971834297E-2,1.0350399434438273E-2,1.0101889190397229E-2,1.0167250285889384E-2,1.0192890430757551E-2,1.0033915368763635E-2,1.004514232753273E-2,1.0042601122779882E-2,1.0030622620434748E-2,null,"Rev","Water","Fixed",{"$f":"IFERROR((Z98/$X98)^(1/DD$61)-1,\"-\")","v":1.0092271122487118E-2},9.8470295927208795E-3,9.9924250319978203E-3,1.0058151654030345E-2,9.8951590104359166E-3,9.9278094895469682E-3,9.9396167845613448E-3,9.9377507382332197E-3]
[null,null,null,{"$f":"D96+1","v":12},"Price","Water","Group A","Non-Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,687.1905405405405,684.75468749999993,682.69919354838714,680.00072734859589,664.35827171903873,662.0051969038816,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,null,null,{"$f":"IFERROR((X99-W99)/W99,\"\")","v":7.2553752460819405E-6},{"$f":"IFERROR((Y99-X99)/X99,\"\")","v":0},{"$f":"IFERROR((Z99-Y99)/Y99,\"\")","v":0},{"$f":"IFERROR((AA99-Z99)/Z99,\"\")","v":0},{"$f":"IFERROR((AB99-AA99)/AA99,\"\")","v":0},{"$f":"IFERROR((AC99-AB99)/AB99,\"\")","v":0},{"$f":"IFERROR((AD99-AC99)/AC99,\"\")","v":0},{"$f":"IFERROR((AE99-AD99)/AD99,\"\")","v":0},{"$f":"IFERROR((AF99-AE99)/AE99,\"\")","v":0},{"$f":"IFERROR((AG99-AF99)/AF99,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5446544980443084E-3,-3.0017961017795303E-3,-3.9526430165616189E-3,-2.3003586614603999E-2,-3.541876296758506E-3,7.2553752461512744E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S99/R99-1)*(R101/R$13),\"-\")","v":-6.8761350330379823E-6},-6.1076669710168591E-6,-8.6900192706509741E-6,-5.1210051085682558E-5,-8.3116874614552282E-6,1.6533651663602787E-8,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",3.6276810431168371E-6,2.4184525664328049E-6,1.8138388764299407E-6,1.4510708379322779E-6,1.2092255521345407E-6,1.0364789551076115E-6,9.0691902698836202E-7,8.0615020570107276E-7,7.255351557322598E-7,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F99","v":"Water"},"Group A","Non-Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,187,191,198,204,204,204,206,208,210,212,215,217,219,221,223,225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR(S100/R100-1,\"-\")","v":2.1390374331550888E-2},3.6649214659685958E-2,3.0303030303030276E-2,0,0,9.8039215686274161E-3,9.7087378640776656E-3,9.6153846153845812E-3,9.52380952380949E-3,1.4150943396226356E-2,9.302325581395321E-3,9.2165898617511122E-3,9.1324200913243114E-3,9.0497737556560764E-3,8.9686098654708779E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S100/R100-1)*(R101/R$13),\"-\")","v":4.1494340955408654E-5},7.4569088072961668E-5,6.6622236359084662E-5,0,0,2.2341315046241545E-5,2.1257474921039978E-5,2.1086892737266731E-5,2.0880110717217621E-5,3.1057519979623823E-5,2.0529522014076784E-5,2.0356699688983598E-5,2.0185373483951459E-5,2.0014419272255994E-5,1.9858072542944923E-5,null,"Qty","Water","Fixed",9.7563285948025769E-3,9.7093450822418603E-3,9.6629579961260426E-3,1.0558963379809994E-2,1.0349415147626884E-2,1.018750514575828E-2,1.0055559210159659E-2,9.9437557812995792E-3,9.8461987941722562E-3,null,"Qty","Water","Fixed",9.6620601608021772E-3,9.6159745116075612E-3,1.0747812027575021E-2,1.0458549219247937E-2,1.0251449906493404E-2,1.0091512563216831E-2,9.9612364193435443E-3,9.8508963729357912E-3]
[null,null,null,null,"Rev",{"$f":"+F99","v":"Water"},"Group A","Non-Residential - 32mm","Fixed","$m",{"$f":"K99*K100/10^6","v":0},0,0,0,0,0,0,0.12850463108108107,0.13078814531249999,0.13517444032258066,0.13872014837911356,0.1355290874306839,0.13504906016839185,0.13637405999999999,0.13769808,0.13902210000000001,0.14034611999999999,0.14233214999999999,0.14365616999999997,0.14498019000000001,0.14630420999999999,0.14762823,0.14895225000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",1.7769898346917445E-2,3.3537405088207572E-2,2.6230610225360662E-2,-2.3003586614603999E-2,-3.541876296758506E-3,9.8112480750032205E-3,9.7087378640776656E-3,9.6153846153845812E-3,9.52380952380949E-3,1.4150943396226356E-2,9.302325581395321E-3,9.2165898617513342E-3,9.1324200913240894E-3,9.0497737556560764E-3,8.9686098654708779E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S101/R101-1)*(R101/R$13),\"-\")","v":3.4471122820059796E-5},6.8237579904053872E-5,5.7668883171141082E-5,-5.1210051085682558E-5,-8.3116874614552282E-6,2.2358010792528819E-5,2.1257474921039978E-5,2.1086892737266731E-5,2.0880110717217621E-5,3.1057519979623823E-5,2.0529522014076784E-5,2.0356699688984089E-5,2.0185373483950968E-5,2.0014419272255994E-5,1.9858072542944923E-5,null,"Rev","Water","Fixed",9.7599916686939014E-3,9.711787016398965E-3,9.6647893620513958E-3,1.0560429772451752E-2,1.0350636887956233E-2,1.0188552183848065E-2,1.0056475248764629E-2,9.9445699476661265E-3,9.8469314730913471E-3,null,"Rev","Water","Fixed",9.6620601608023993E-3,9.6159745116075612E-3,1.0747812027575021E-2,1.0458549219247937E-2,1.0251449906493404E-2,1.0091512563216831E-2,9.9612364193435443E-3,9.8508963729357912E-3]
[null,null,null,{"$f":"D99+1","v":13},"Price","Water","Group A","Non-Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,1202.7355355355355,1198.4825683593751,1194.8782258064516,1190.6510377964319,1163.2524953789277,1159.1027378927909,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,null,null,{"$f":"IFERROR((X102-W102)/W102,\"\")","v":-2.3620794787562248E-6},{"$f":"IFERROR((Y102-X102)/X102,\"\")","v":0},{"$f":"IFERROR((Z102-Y102)/Y102,\"\")","v":0},{"$f":"IFERROR((AA102-Z102)/Z102,\"\")","v":0},{"$f":"IFERROR((AB102-AA102)/AA102,\"\")","v":0},{"$f":"IFERROR((AC102-AB102)/AB102,\"\")","v":0},{"$f":"IFERROR((AD102-AC102)/AC102,\"\")","v":0},{"$f":"IFERROR((AE102-AD102)/AD102,\"\")","v":0},{"$f":"IFERROR((AF102-AE102)/AE102,\"\")","v":0},{"$f":"IFERROR((AG102-AF102)/AF102,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5360784233141596E-3,-3.0074217582134466E-3,-3.5377563325892369E-3,-2.3011395906739618E-2,-3.5673746694049324E-3,-2.3620794787904131E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S102/R102-1)*(R104/R$13),\"-\")","v":-8.3461673862401913E-6},-7.2894571867346873E-6,-9.2816224648901227E-6,-5.672013808628998E-5,-9.1253543846987018E-6,-5.7748909763412386E-9,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-1.1810404367817995E-6,-7.8736044617500056E-7,-5.9052039280693691E-7,-4.7241634215655637E-7,-3.936803005810674E-7,-3.374402671729726E-7,-2.9526023992421102E-7,-2.6245355100318335E-7,-2.3620819900038725E-7,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F102","v":"Water"},"Group A","Non-Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,130,130,135,129,127,125,126,128,129,130,131,133,134,135,137,138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,3.8461538461538547E-2,-4.4444444444444398E-2,-1.5503875968992276E-2,-1.5748031496062964E-2,8.0000000000000071E-3,1.5873015873015817E-2,7.8125E-3,7.7519379844961378E-3,7.692307692307665E-3,1.5267175572519109E-2,7.5187969924812581E-3,7.4626865671640896E-3,1.4814814814814836E-2,7.2992700729928028E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S103/R103-1)*(R104/R$13),\"-\")","v":0},9.3223950776323542E-5,-1.1660400412404908E-4,-3.8215064805190706E-5,-4.0283508624829375E-5,1.9558667786398049E-5,3.721928548054766E-5,1.8460308282175462E-5,1.8279283041288702E-5,1.8125995784747459E-5,3.594472737045741E-5,1.7821068117929616E-5,1.7671082313898255E-5,3.5042844335390762E-5,1.738454999511164E-5,null,"Qty","Water","Fixed",1.1928851253881323E-2,1.0554869441712134E-2,9.8534065489688238E-3,9.4208163195881323E-3,1.0392866364510978E-2,9.9817836133058169E-3,9.6665523370937922E-3,1.023728930953105E-2,9.9431021743603409E-3,null,"Qty","Water","Fixed",1.1834731470275139E-2,1.0471965723432008E-2,9.7763332107585477E-3,1.087212085035083E-2,1.0312459482048064E-2,9.904856063069678E-3,1.0517299400849778E-2,1.015923349886716E-2]
[null,null,null,null,"Rev",{"$f":"+F102","v":"Water"},"Group A","Non-Residential - 40mm","Fixed","$m",{"$f":"K102*K103/10^6","v":0},0,0,0,0,0,0,0.15635561961961963,0.15580273388671878,0.16130856048387096,0.15359398387573972,0.14773306691312382,0.14488784223659887,0.14604659999999997,0.14836479999999999,0.14952389999999999,0.15068300000000001,0.15184209999999998,0.1541603,0.1553194,0.15647849999999999,0.15879669999999999,0.15995579999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.5360784233141596E-3,3.5338446635701182E-2,-4.7824967162251819E-2,-3.8158506047720531E-2,-1.9259227036815818E-2,7.997619023885294E-3,1.5873015873016039E-2,7.8125E-3,7.7519379844963598E-3,7.6923076923074429E-3,1.5267175572519109E-2,7.5187969924812581E-3,7.4626865671640896E-3,1.4814814814814836E-2,7.2992700729925808E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S104/R104-1)*(R104/R$13),\"-\")","v":-8.3461673862401913E-6},8.5654129851636744E-5,-1.2547311003494391E-4,-9.4055820905646986E-5,-4.9265156641265019E-5,1.9552846696293672E-5,3.7219285480548181E-5,1.8460308282175462E-5,1.8279283041289224E-5,1.8125995784746937E-5,3.594472737045741E-5,1.7821068117929616E-5,1.7671082313898255E-5,3.5042844335390762E-5,1.7384549995111112E-5,null,"Rev","Water","Fixed",1.1927656124988806E-2,1.0554073770779215E-2,9.8528102099386672E-3,9.4203394526983786E-3,1.0392468592743676E-2,9.9814428047830805E-3,9.6662542227052839E-3,1.0237024169167164E-2,9.9428636175191709E-3,null,"Rev","Water","Fixed",1.1834731470275139E-2,1.0471965723432231E-2,9.7763332107585477E-3,1.0872120850351052E-2,1.0312459482048286E-2,9.904856063069678E-3,1.0517299400849778E-2,1.015923349886716E-2]
[null,null,null,{"$f":"D102+1","v":14},"Price","Water","Group A","Non-Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,1889.8818318318317,1883.194091796875,1877.5354838709677,1871.2606855065599,1828.2030961182993,1821.6184868299447,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,null,null,{"$f":"IFERROR((X105-W105)/W105,\"\")","v":8.3067341825124042E-7},{"$f":"IFERROR((Y105-X105)/X105,\"\")","v":0},{"$f":"IFERROR((Z105-Y105)/Y105,\"\")","v":0},{"$f":"IFERROR((AA105-Z105)/Z105,\"\")","v":0},{"$f":"IFERROR((AB105-AA105)/AA105,\"\")","v":0},{"$f":"IFERROR((AC105-AB105)/AB105,\"\")","v":0},{"$f":"IFERROR((AD105-AC105)/AC105,\"\")","v":0},{"$f":"IFERROR((AE105-AD105)/AD105,\"\")","v":0},{"$f":"IFERROR((AF105-AE105)/AE105,\"\")","v":0},{"$f":"IFERROR((AG105-AF105)/AF105,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5387080410601568E-3,-3.0047927351493087E-3,-3.3420398273756868E-3,-2.3009936414393639E-2,-3.6016836982364353E-3,8.3067341827280927E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S105/R105-1)*(R107/R$13),\"-\")","v":-9.7927084409132671E-6},-8.7150639094356528E-6,-1.0409707178103374E-5,-7.3935599632283811E-5,-1.2313373897811184E-5,2.7831177079975104E-9,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",4.1533662287207562E-7,2.7689106274486619E-7,2.0766828989771113E-7,1.6613462849868199E-7,1.3844552171349278E-7,1.1866758886647233E-7,1.0383413950876275E-7,9.2297012477260409E-8,8.3067310807649619E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F105","v":"Water"},"Group A","Non-Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,97,99,102,107,108,109,110,111,112,114,115,116,117,118,119,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",2.0618556701030855E-2,3.0303030303030276E-2,4.9019607843137303E-2,9.3457943925232545E-3,9.2592592592593004E-3,9.1743119266054496E-3,9.0909090909090384E-3,9.009009009008917E-3,1.7857142857142794E-2,8.7719298245614308E-3,8.6956521739129933E-3,8.6206896551723755E-3,8.5470085470085166E-3,8.4745762711864181E-3,8.4033613445377853E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S106/R106-1)*(R107/R$13),\"-\")","v":5.7057974804031372E-5},8.7890536558872257E-5,1.5268512345444201E-4,3.002993576370782E-5,3.1655395317433432E-5,3.0737940350515453E-5,2.9246568379378435E-5,2.9011877122747061E-5,5.7454762442709258E-5,2.8486477820215582E-5,2.824503247026665E-5,2.800725917089342E-5,2.7771544271110009E-5,2.7536341169111491E-5,2.7321235408588312E-5,null,"Qty","Water","Fixed",9.1326096471220364E-3,9.0914077522077363E-3,1.1275738815022418E-2,1.0774480346176896E-2,1.0427711703426823E-2,1.0169367622301584E-2,9.9664301035633507E-3,9.8005596423422769E-3,9.6607527415097927E-3,null,"Qty","Water","Fixed",9.0499582190259886E-3,1.197718640592571E-2,1.1174918741109874E-2,1.0678578404444528E-2,1.033530560022311E-2,1.0079640586616367E-2,9.878867926770285E-3,9.7148161925517673E-3]
[null,null,null,null,"Rev",{"$f":"+F105","v":"Water"},"Group A","Non-Residential - 50mm","Fixed","$m",{"$f":"K105*K106/10^6","v":0},0,0,0,0,0,0,0.18331853768768766,0.18643621508789063,0.19150861935483871,0.2002248933492019,0.19744593438077634,0.19855641506446398,0.20037819999999998,0.20219981999999997,0.20402144,0.20766467999999999,0.20948629999999999,0.21130791999999998,0.21312953999999998,0.21495115999999997,0.21677278,0.21859439999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",1.7006885607578015E-2,2.720718324257354E-2,4.5513742534027513E-2,-1.3879188156584066E-2,5.6242266378909722E-3,9.1751502208807789E-3,9.0909090909090384E-3,9.009009009009139E-3,1.7857142857142794E-2,8.7719298245614308E-3,8.6956521739129933E-3,8.6206896551723755E-3,8.5470085470085166E-3,8.4745762711866401E-3,8.4033613445377853E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S107/R107-1)*(R107/R$13),\"-\")","v":4.7063354848873328E-5},7.8911379803696499E-5,1.4176513651270614E-4,-4.4596650781026349E-5,1.9228008698345968E-5,3.0740749001413457E-5,2.9246568379378435E-5,2.9011877122747776E-5,5.7454762442709258E-5,2.8486477820215582E-5,2.824503247026665E-5,2.800725917089342E-5,2.7771544271110009E-5,2.7536341169112213E-5,2.7321235408588312E-5,null,"Rev","Water","Fixed",9.1330287768522922E-3,9.0916871605999372E-3,1.1275948824925663E-2,1.0774648270819531E-2,1.0427851592618387E-2,1.0169487496664686E-2,9.9665349725586161E-3,9.8006528439169571E-3,9.6608366113133393E-3,null,"Rev","Water","Fixed",9.0499582190259886E-3,1.197718640592571E-2,1.1174918741109874E-2,1.0678578404444528E-2,1.033530560022311E-2,1.0079640586616367E-2,9.878867926770285E-3,9.7148161925517673E-3]
[null,null,null,{"$f":"D105+1","v":15},"Price","Water","Group A","Non-Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,2749.0055055055059,2739.2885253906247,2731.0693548387094,2722.2265461797501,2659.6083641404803,2649.9895390480592,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,null,null,{"$f":"IFERROR((X108-W108)/W108,\"\")","v":1.7394481516828787E-7},{"$f":"IFERROR((Y108-X108)/X108,\"\")","v":0},{"$f":"IFERROR((Z108-Y108)/Y108,\"\")","v":0},{"$f":"IFERROR((AA108-Z108)/Z108,\"\")","v":0},{"$f":"IFERROR((AB108-AA108)/AA108,\"\")","v":0},{"$f":"IFERROR((AC108-AB108)/AB108,\"\")","v":0},{"$f":"IFERROR((AD108-AC108)/AC108,\"\")","v":0},{"$f":"IFERROR((AE108-AD108)/AD108,\"\")","v":0},{"$f":"IFERROR((AF108-AE108)/AE108,\"\")","v":0},{"$f":"IFERROR((AG108-AF108)/AF108,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5347255927354881E-3,-3.0004763922205635E-3,-3.2378557663840235E-3,-2.300256094671671E-2,-3.6166321410745494E-3,1.7394481521826322E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S108/R108-1)*(R110/R$13),\"-\")","v":-7.0408364869512561E-6},-6.6490119592057562E-6,-7.6226269169258632E-6,-5.0244736044631293E-5,-8.3275132679825644E-6,3.8890451980286455E-10,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",8.6972403723351022E-8,5.7981601742085331E-8,4.3486200862474789E-8,3.4788960601161989E-8,2.8990800426953456E-8,2.4849257540537906E-8,2.1743100209192789E-8,1.9327200284635637E-8,1.739448007853639E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F108","v":"Water"},"Group A","Non-Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,48,52,53,50,50,50,51,51,52,52,53,53,54,54,55,55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",8.3333333333333259E-2,1.9230769230769162E-2,-5.6603773584905648E-2,0,0,2.0000000000000018E-2,0,1.9607843137254832E-2,0,1.9230769230769162E-2,0,1.8867924528301883E-2,0,1.8518518518518601E-2,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S109/R109-1)*(R110/R$13),\"-\")","v":1.6599205752165186E-4},4.2615104365304035E-5,-1.3325777281603124E-4,0,0,4.4715850750121366E-5,0,4.2204841984886528E-5,0,4.144052072264939E-5,0,4.074338046918466E-5,0,4.005831552943769E-5,0,null,"Qty","Water","Fixed",9.9504938362078299E-3,1.3159403820177218E-2,9.8534065489688238E-3,1.1721951492754235E-2,9.7587941791923427E-3,1.1055095349371102E-2,9.6665523370937922E-3,1.0646292707510829E-2,9.5765827768869993E-3,null,"Qty","Water","Fixed",9.7563285948025769E-3,6.4936884475026435E-3,9.6629579961260426E-3,7.7229252960444583E-3,9.571922911484787E-3,8.1989162108155877E-3,9.4831266440611461E-3,8.4250204537203999E-3]
[null,null,null,null,"Rev",{"$f":"+F108","v":"Water"},"Group A","Non-Residential - 80mm","Fixed","$m",{"$f":"K108*K109/10^6","v":0},0,0,0,0,0,0,0.13195226426426429,0.14244300332031248,0.14474667580645159,0.13611132730898751,0.13298041820702403,0.13249947695240297,0.13514948999999998,0.13514948999999998,0.13779947999999997,0.13779947999999997,0.14044946999999999,0.14044946999999999,0.14309945999999998,0.14309945999999998,0.14574944999999997,0.14574944999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",7.9504047274536527E-2,1.6172591369467471E-2,-5.9658354496588628E-2,-2.3002560946716599E-2,-3.6166321410745494E-3,2.0000177423711296E-2,0,1.9607843137254832E-2,0,1.9230769230769384E-2,0,1.8867924528301883E-2,0,1.8518518518518379E-2,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S110/R110-1)*(R110/R$13),\"-\")","v":1.583644846607881E-4},3.5838226791498252E-5,-1.4044893028482909E-4,-5.0244736044631049E-5,-8.3275132679825644E-6,4.4716247432731019E-5,0,4.2204841984886528E-5,0,4.1440520722649871E-5,0,4.074338046918466E-5,0,4.0058315529437208E-5,0,null,"Rev","Water","Fixed",9.9505816740299569E-3,1.3159462564782176E-2,9.853450463656932E-3,1.1721986689509301E-2,9.7588234529080164E-3,1.1055120473339564E-2,9.6665742903749852E-3,1.0646312240473854E-2,9.5766003379469389E-3,null,"Rev","Water","Fixed",9.7563285948025769E-3,6.4936884475026435E-3,9.6629579961260426E-3,7.7229252960444583E-3,9.571922911484787E-3,8.1989162108155877E-3,9.4831266440611461E-3,8.4250204537203999E-3]
[null,null,null,{"$f":"D108+1","v":16},"Price","Water","Group A","Non-Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,3974.8697197197198,3960.8207031249999,3948.9282258064513,3936.4409367606436,3845.8799907578555,3832.0023507855817,3832,3832,3832,3832,3832,3832,3832,3832,3832,3832,null,null,{"$f":"IFERROR((X111-W111)/W111,\"\")","v":-6.1346141429939622E-7},{"$f":"IFERROR((Y111-X111)/X111,\"\")","v":0},{"$f":"IFERROR((Z111-Y111)/Y111,\"\")","v":0},{"$f":"IFERROR((AA111-Z111)/Z111,\"\")","v":0},{"$f":"IFERROR((AB111-AA111)/AA111,\"\")","v":0},{"$f":"IFERROR((AC111-AB111)/AB111,\"\")","v":0},{"$f":"IFERROR((AD111-AC111)/AC111,\"\")","v":0},{"$f":"IFERROR((AE111-AD111)/AD111,\"\")","v":0},{"$f":"IFERROR((AF111-AE111)/AE111,\"\")","v":0},{"$f":"IFERROR((AG111-AF111)/AF111,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5344596390219918E-3,-3.0025285691840375E-3,-3.1621970144209977E-3,-2.3005793166380406E-2,-3.6084433226266643E-3,-6.1346141433382684E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S111/R111-1)*(R113/R$13),\"-\")","v":-1.442137086402009E-5},-1.3875842871088686E-5,-1.4623092515519082E-5,-1.0899895237317689E-4,-1.7781591850641638E-5,-2.895697671340155E-9,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-3.0673075424036966E-7,-2.0448717996668364E-7,-1.5336538883303774E-7,-1.226923129760138E-7,-1.0224359514587888E-7,-8.7637367918169673E-8,-7.6682697414121037E-8,-6.816239794815715E-8,-6.134615837538604E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F111","v":"Water"},"Group A","Non-Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,68,75,72,75,74,73,74,75,75,76,77,78,78,79,80,81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0.10294117647058831,-4.0000000000000036E-2,4.1666666666666741E-2,-1.3333333333333308E-2,-1.3513513513513487E-2,1.3698630136986356E-2,1.3513513513513598E-2,0,1.3333333333333419E-2,1.3157894736842035E-2,1.298701298701288E-2,0,1.2820512820512775E-2,1.2658227848101333E-2,1.2499999999999956E-2,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S112/R112-1)*(R113/R$13),\"-\")","v":4.2002258751826579E-4},-1.8485543169848441E-4,1.9268107543625823E-4,-6.3171886944524141E-5,-6.6591535540736554E-5,6.4661102493784317E-5,6.1523726150228652E-5,0,6.0431552596168264E-5,5.9924782889441918E-5,5.9416873127250217E-5,0,5.8420832910757217E-5,5.7926054479000061E-5,5.7473553257929985E-5,null,"Qty","Water","Fixed",1.3606067599228888E-2,9.0502656879980492E-3,1.0119332419691762E-2,1.0726314970801676E-2,1.1102747305655081E-2,9.5091250769987479E-3,9.9224557442176842E-3,1.0226065074320223E-2,1.0453228564971884E-2,null,"Qty","Water","Fixed",6.7340828210364911E-3,8.929043886532817E-3,9.9845989397258084E-3,1.0584368990204318E-2,8.8125595497419162E-3,9.3841517938071384E-3,9.7928316986408692E-3,1.0093270376089647E-2]
[null,null,null,null,"Rev",{"$f":"+F111","v":"Water"},"Group A","Non-Residential - 100mm","Fixed","$m",{"$f":"K111*K112/10^6","v":0},0,0,0,0,0,0,0.27029114094094092,0.29706155273437501,0.28432283225806448,0.29523307025704831,0.28459511931608128,0.27973617160734743,0.28356799999999999,0.28739999999999999,0.28739999999999999,0.29123199999999999,0.29506399999999999,0.298896,0.298896,0.302728,0.30656,0.310392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",9.9042875398137609E-2,-4.2882427426416792E-2,3.8372711443311669E-2,-3.603238259082886E-2,-1.7073194088537136E-2,1.369800827199108E-2,1.3513513513513598E-2,0,1.3333333333333419E-2,1.3157894736842035E-2,1.2987012987013102E-2,0,1.2820512820512775E-2,1.2658227848101333E-2,1.2499999999999956E-2,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S113/R113-1)*(R113/R$13),\"-\")","v":4.0411666377118487E-4},-1.981762408547299E-4,1.774486873992598E-4,-1.7071751995272638E-4,-8.4132835609613011E-5,6.4658167129021942E-5,6.1523726150228652E-5,0,6.0431552596168264E-5,5.9924782889441918E-5,5.9416873127251233E-5,0,5.8420832910757217E-5,5.7926054479000061E-5,5.7473553257929985E-5,null,"Rev","Water","Fixed",1.3605756695075355E-2,9.0500593501547932E-3,1.0119177502347698E-2,1.0726190962452309E-2,1.11026439268751E-2,9.5090366062762222E-3,9.9223783006396893E-3,1.0225996214889177E-2,1.0453166577548023E-2,null,"Rev","Water","Fixed",6.7340828210364911E-3,8.929043886532817E-3,9.9845989397258084E-3,1.0584368990204318E-2,8.8125595497419162E-3,9.3841517938071384E-3,9.7928316986408692E-3,1.0093270376089647E-2]
[null,null,null,{"$f":"D111+1","v":17},"Price","Water","Group A","Non-Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,5552.287637637638,5532.66162109375,5516.0572580645157,5498.8654861011328,5372.3731515711643,5352.9360321164513,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,null,null,{"$f":"IFERROR((X114-W114)/W114,\"\")","v":7.4125368292805145E-7},{"$f":"IFERROR((Y114-X114)/X114,\"\")","v":0},{"$f":"IFERROR((Z114-Y114)/Y114,\"\")","v":0},{"$f":"IFERROR((AA114-Z114)/Z114,\"\")","v":0},{"$f":"IFERROR((AB114-AA114)/AA114,\"\")","v":0},{"$f":"IFERROR((AC114-AB114)/AB114,\"\")","v":0},{"$f":"IFERROR((AD114-AC114)/AC114,\"\")","v":0},{"$f":"IFERROR((AE114-AD114)/AD114,\"\")","v":0},{"$f":"IFERROR((AF114-AE114)/AE114,\"\")","v":0},{"$f":"IFERROR((AG114-AF114)/AF114,\"\")","v":0},null,null,null,"Price","Water","Fixed",-3.5347622141993496E-3,-3.0011528205391436E-3,-3.1166775758624254E-3,-2.3003351300316277E-2,-3.6179764335670939E-3,7.4125368287880633E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S114/R114-1)*(R116/R$13),\"-\")","v":-5.6290806211955883E-6},-5.4245946689735757E-6,-6.1515121964877479E-6,-4.465879480024426E-5,-7.4041956457164962E-6,1.4729870779036726E-9,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",3.7062677282762024E-7,2.4708449997135062E-7,1.8531336931637554E-7,1.4825069261092949E-7,1.2354224221411414E-7,1.0589334964450359E-7,9.2656680328317975E-8,8.2361493181082324E-8,7.4125343640929486E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F114","v":"Water"},"Group A","Non-Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,19,21,22,22,22,22,22,22,23,23,23,23,24,24,24,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0.10526315789473695,4.7619047619047672E-2,0,0,0,0,0,4.5454545454545414E-2,0,0,0,4.3478260869565188E-2,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S115/R115-1)*(R116/R$13),\"-\")","v":1.676307390213881E-4},8.607160224832533E-5,0,0,0,0,0,8.5253146938131521E-5,0,0,0,8.2301016625993778E-5,0,0,0,null,"Qty","Water","Fixed",0,1.4927573906107439E-2,1.1174918741109874E-2,8.9299890719962693E-3,7.4361388723889199E-3,1.2507772703009623E-2,1.0935785427717892E-2,9.7148161925517673E-3,8.7391026304013408E-3,null,"Qty","Water","Fixed",2.2474716291090102E-2,1.4927573906107439E-2,1.1174918741109874E-2,8.9299890719962693E-3,1.4607558812853805E-2,1.2507772703009623E-2,1.0935785427717892E-2,9.7148161925517673E-3]
[null,null,null,null,"Rev",{"$f":"+F114","v":"Water"},"Group A","Non-Residential - 150mm","Fixed","$m",{"$f":"K114*K115/10^6","v":0},0,0,0,0,0,0,0.10549346511511512,0.11618589404296875,0.12135325967741935,0.12097504069422492,0.11819220933456562,0.11776459270656194,0.11776468,0.11776468,0.12311762,0.12311762,0.12311762,0.12311762,0.12847056000000001,0.12847056000000001,0.12847056000000001,0.12847056000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",0.10135631544746393,4.4474982759435067E-2,-3.1166775758624254E-3,-2.3003351300316166E-2,-3.6179764335670939E-3,7.4125368287880633E-7,0,4.5454545454545414E-2,0,0,0,4.347826086956541E-2,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S116/R116-1)*(R116/R$13),\"-\")","v":1.6140912359796132E-4},8.038869354749556E-5,-6.1515121964877479E-6,-4.4658794800244044E-5,-7.4041956457164962E-6,1.4729870779036726E-9,0,8.5253146938131521E-5,0,0,0,8.2301016625994198E-5,0,0,0,null,"Rev","Water","Fixed",3.7062677282762024E-7,1.4927824678979462E-2,1.1175106125340895E-2,8.9301386465661103E-3,7.4362633333087125E-3,1.2507879920849119E-2,1.0935879097671686E-2,9.7148993541718021E-3,8.7391774035339154E-3,null,"Rev","Water","Fixed",2.2474716291090102E-2,1.4927573906107439E-2,1.1174918741109874E-2,8.9299890719962693E-3,1.4607558812853805E-2,1.2507772703009623E-2,1.0935785427717892E-2,9.7148161925517673E-3]
[null,null,null,{"$f":"D114+1","v":18},"Price","Water","Group A","Non-Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,7334.324124124124,7308.4095703125004,7286.4790322580648,7263.9755284620242,7096.8778188539736,7071.1771853974114,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,null,null,{"$f":"IFERROR((X117-W117)/W117,\"\")","v":3.9803875861775948E-7},{"$f":"IFERROR((Y117-X117)/X117,\"\")","v":0},{"$f":"IFERROR((Z117-Y117)/Y117,\"\")","v":0},{"$f":"IFERROR((AA117-Z117)/Z117,\"\")","v":0},{"$f":"IFERROR((AB117-AA117)/AA117,\"\")","v":0},{"$f":"IFERROR((AC117-AB117)/AB117,\"\")","v":0},{"$f":"IFERROR((AD117-AC117)/AC117,\"\")","v":0},{"$f":"IFERROR((AE117-AD117)/AD117,\"\")","v":0},{"$f":"IFERROR((AF117-AE117)/AE117,\"\")","v":0},{"$f":"IFERROR((AG117-AF117)/AF117,\"\")","v":0},null,null,null,"Price","Water","Fixed",{"$f":"IFERROR(S117/R117-1,\"-\")","v":-3.5333254125469171E-3},-3.0007264704374759E-3,-3.0883920335754711E-3,-2.3003616814693428E-2,-3.6214000173828698E-3,3.9803875861998961E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S117/R117-1)*(R119/R$13),\"-\")","v":-7.8239386904319319E-7},-6.8234664535293134E-7,-7.3201285084039048E-7,-5.3631581368195539E-6,-8.9001458722316314E-7,9.4987053669254539E-11,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",1.9901935943700266E-7,1.3267956866513941E-7,9.9509674722497721E-8,7.9607739067455441E-8,6.6339782112123657E-8,5.6862670128055015E-8,4.9754836251025836E-8,4.422652088997836E-8,3.9803868645549301E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F117","v":"Water"},"Group A","Non-Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S118/R118-1)*(R119/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F117","v":"Water"},"Group A","Non-Residential > 150mm","Fixed","$m",{"$f":"K117*K118/10^6","v":0},0,0,0,0,0,0,1.4668648248248248E-2,1.4616819140625001E-2,1.4572958064516129E-2,1.4527951056924048E-2,1.4193755637707948E-2,1.4142354370794823E-2,1.4142360000000001E-2,1.4142360000000001E-2,1.4142360000000001E-2,1.4142360000000001E-2,1.4142360000000001E-2,1.4142360000000001E-2,1.4142360000000001E-2,1.4142360000000001E-2,1.4142360000000001E-2,1.4142360000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.5333254125469171E-3,-3.0007264704375869E-3,-3.0883920335754711E-3,-2.3003616814693317E-2,-3.6214000173829808E-3,3.9803875861998961E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S119/R119-1)*(R119/R$13),\"-\")","v":-7.8239386904319319E-7},-6.8234664535295654E-7,-7.3201285084039048E-7,-5.3631581368195284E-6,-8.9001458722319035E-7,9.4987053669254539E-11,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",1.9901935943700266E-7,1.3267956866513941E-7,9.9509674722497721E-8,7.9607739067455441E-8,6.6339782112123657E-8,5.6862670128055015E-8,4.9754836251025836E-8,4.422652088997836E-8,3.9803868645549301E-8,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D117+1","v":19},"Price","Water","Group A","Residential Usage - Block 1","Variable","$",null,null,null,null,null,null,null,1.9269474474474475,1.9201533203125001,1.9143548387096774,1.9086503295962336,1.8646109057301294,1.856117073012939,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,null,null,{"$f":"IFERROR((X120-W120)/W120,\"\")","v":-9.1982414187096802E-6},{"$f":"IFERROR((Y120-X120)/X120,\"\")","v":0},{"$f":"IFERROR((Z120-Y120)/Y120,\"\")","v":0},{"$f":"IFERROR((AA120-Z120)/Z120,\"\")","v":0},{"$f":"IFERROR((AB120-AA120)/AA120,\"\")","v":0},{"$f":"IFERROR((AC120-AB120)/AB120,\"\")","v":0},{"$f":"IFERROR((AD120-AC120)/AC120,\"\")","v":0},{"$f":"IFERROR((AE120-AD120)/AD120,\"\")","v":0},{"$f":"IFERROR((AF120-AE120)/AE120,\"\")","v":0},{"$f":"IFERROR((AG120-AF120)/AF120,\"\")","v":0},null,null,null,"Price","Water","Variable",-3.5258497287755652E-3,-3.0198013572577675E-3,-2.9798598452566161E-3,-2.3073594562195376E-2,-4.5552842639116076E-3,-9.1982414187619099E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S120/R120-1)*(R122/R$13),\"-\")","v":-2.9872809049216709E-4},-2.5919031369221225E-4,-2.7265070806337165E-4,-2.1254338401330338E-3,-4.2232419079084364E-4,-8.4312115360462747E-7,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",-4.5991312853654875E-6,-3.0660898737711051E-6,-2.2995682866788769E-6,-1.8396550524046873E-6,-1.5330461120566241E-6,-1.3140396685207278E-6,-1.1497848043662273E-6,-1.0220310024955381E-6,-9.1982794925282718E-7,null,"Price","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F120","v":"Water"},"Group A","Residential Usage - Block 1","Variable","kL",null,null,null,null,null,null,null,2912666,2873285,2938663,3007363,2871567,2926594,2955370.9500675774,2984471.2250002329,3013898.6923468243,3042026.869675288,3070448.0179003505,3099165.3027010122,3128181.9249745896,3157501.1212389097,3186708.8255780628,3216216.3708485966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-1.3520602774228174E-2,2.2753747017786319E-2,2.337797835274058E-2,-4.5154509116458463E-2,1.9162708026662756E-2,9.8329150089071504E-3,9.8465727058696384E-3,9.8601946971659249E-3,9.3328211063925526E-3,9.3428327370745912E-3,9.3527995371500694E-3,9.3627217135816565E-3,9.3725994739126683E-3,9.2502593720988902E-3,9.2595674363757929E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S121/R121-1)*(R122/R$13),\"-\")","v":-1.1455348808784634E-3},1.9529598571240939E-3,2.139034277437966E-3,-4.1594265450066439E-3,1.7765905905885722E-3,9.012960486877434E-4,8.6719265909129361E-4,8.6990594876474345E-4,8.2334378932112672E-4,8.2494303317264602E-4,8.2647370086591813E-4,8.2805856077871839E-4,8.2965144795108675E-4,8.1949676298093826E-4,8.2144218142909205E-4,null,"Qty","Water","Variable",9.8397438342989751E-3,9.8465607425703983E-3,9.7181013242240155E-3,9.6430364466160157E-3,9.5946578334009658E-3,9.5615208393018403E-3,9.5379037350211693E-3,9.5059392022380784E-3,9.4812993194970385E-3,null,"Qty","Water","Variable",9.8533836785492657E-3,9.6798329969198793E-3,9.5955723848688557E-3,9.5470131443726736E-3,9.5162955693866014E-3,9.4957663033561346E-3,9.4650746712428013E-3,9.4422384677343985E-3]
[null,null,null,null,"Rev",{"$f":"+F120","v":"Water"},"Group A","Residential Usage - Block 1","Variable","$m",{"$f":"K120*K121/10^6","v":0},0,0,0,0,0,0,5.6125543139669674,5.5171477329541014,5.625643733387097,5.7400043811655177,5.3543551447347504,5.4321010891772294,5.4854640204204301,5.5394770407229323,5.5940973628649413,5.6463060728043022,5.6990585660248412,5.7523607183433496,5.8062184709453355,5.8606378311315401,5.9148502511554426,5.969619205932081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-1.699878088937945E-2,1.9665233864401666E-2,2.0328455408527235E-2,-6.7186226842645858E-2,1.4520132180423584E-2,9.8236263219622089E-3,9.8465727058696384E-3,9.8601946971659249E-3,9.3328211063925526E-3,9.3428327370745912E-3,9.3527995371500694E-3,9.3627217135814345E-3,9.3725994739126683E-3,9.2502593720988902E-3,9.2595674363757929E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S122/R122-1)*(R122/R$13),\"-\")","v":-1.440223987521591E-3},1.6878719926046793E-3,1.8600095470236184E-3,-6.1888874634289737E-3,1.3461735246370278E-3,9.0044463719548607E-4,8.6719265909129361E-4,8.6990594876474345E-4,8.2334378932112672E-4,8.2494303317264602E-4,8.2647370086591813E-4,8.2805856077869877E-4,8.2965144795108675E-4,8.1949676298093826E-4,8.2144218142909205E-4,null,"Rev","Water","Variable",9.8350994487399479E-3,9.8434644622564793E-3,9.7157794084998805E-3,9.6411790517028084E-3,9.5931100782362666E-3,9.5601942354155423E-3,9.5367429836799023E-3,9.50490745587107E-3,9.4803707703836615E-3,null,"Rev","Water","Variable",9.8533836785492657E-3,9.6798329969198793E-3,9.5955723848688557E-3,9.5470131443728956E-3,9.5162955693866014E-3,9.4957663033561346E-3,9.4650746712428013E-3,9.4422384677343985E-3]
[null,null,null,{"$f":"D120+1","v":20},"Price","Water","Group A","Residential Usage - Block 2","Variable","$",null,null,null,null,null,null,null,2.3135315315315315,2.30528466796875,2.2982741935483872,2.2914744852851716,2.2385951940850277,2.2283794085027728,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,null,null,{"$f":"IFERROR((X123-W123)/W123,\"\")","v":9.2405705907883729E-6},{"$f":"IFERROR((Y123-X123)/X123,\"\")","v":0},{"$f":"IFERROR((Z123-Y123)/Y123,\"\")","v":0},{"$f":"IFERROR((AA123-Z123)/Z123,\"\")","v":0},{"$f":"IFERROR((AB123-AA123)/AA123,\"\")","v":0},{"$f":"IFERROR((AC123-AB123)/AB123,\"\")","v":0},{"$f":"IFERROR((AD123-AC123)/AC123,\"\")","v":0},{"$f":"IFERROR((AE123-AD123)/AD123,\"\")","v":0},{"$f":"IFERROR((AF123-AE123)/AE123,\"\")","v":0},{"$f":"IFERROR((AG123-AF123)/AF123,\"\")","v":0},null,null,null,"Price","Water","Variable",-3.564621208046459E-3,-3.0410450031491676E-3,-2.95861489560445E-3,-2.3076535016955724E-2,-4.5634805297749548E-3,9.2405705907072644E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S123/R123-1)*(R125/R$13),\"-\")","v":-9.7762985396594553E-5},-7.6263410052223796E-5,-8.1160889394174575E-5,-6.7905140778985122E-4,-1.2086647475568482E-4,2.6163348084441076E-7,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",4.6202746217804957E-6,3.0801807093805422E-6,2.3101346426912528E-6,1.8481072872056359E-6,1.5400891688610585E-6,1.3200762851717229E-6,1.1550666541015886E-6,1.026725849007093E-6,9.2405321661104267E-7,null,"Price","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F123","v":"Water"},"Group A","Residential Usage - Block 2","Variable","kL",null,null,null,null,null,null,null,785297,699267,733868,800197,683299,752988,760392.06700672698,767879.32277947513,775450.76240600855,782687.90564835956,790000.42783616332,797389.14347197767,804854.87611973693,812398.45850823284,819913.35496292741,827505.39796519175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.10955090876445472,4.9481814528642198E-2,9.0382739130197898E-2,-0.14608652619292495,0.10198902676573507,9.8329150089071504E-3,9.8465727058694164E-3,9.8601946971657028E-3,9.3328211063925526E-3,9.3428327370743691E-3,9.3527995371500694E-3,9.3627217135814345E-3,9.3725994739126683E-3,9.2502593720991122E-3,9.2595674363757929E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S124/R124-1)*(R125/R$13),\"-\")","v":-3.0045335166460868E-3},1.2409063028064704E-3,2.4793843580611943E-3,-4.2987502758774759E-3,2.701239557944489E-3,2.7840486205632915E-4,2.6787547190232786E-4,2.6871360601712154E-4,2.5433057324696957E-4,2.5482457904477725E-4,2.5529740169423997E-4,2.5578696429902494E-4,2.5627900652115101E-4,2.5314222832097198E-4,2.5374316731575957E-4,null,"Qty","Water","Variable",9.8397438342989751E-3,9.8465607425703983E-3,9.7181013242240155E-3,9.6430364466160157E-3,9.5946578334009658E-3,9.5615208393018403E-3,9.5379037350209472E-3,9.5059392022380784E-3,9.4812993194970385E-3,null,"Qty","Water","Variable",9.8533836785490436E-3,9.6798329969196573E-3,9.5955723848688557E-3,9.5470131443726736E-3,9.5162955693863793E-3,9.4957663033561346E-3,9.4650746712428013E-3,9.4422384677343985E-3]
[null,null,null,null,"Rev",{"$f":"+F123","v":"Water"},"Group A","Residential Usage - Block 2","Variable","$m",{"$f":"K123*K124/10^6","v":0},0,0,0,0,0,0,1.8168093711171172,1.6120094939165039,1.6866298858709678,1.8336310087017385,1.5296298575231053,1.677942954049686,1.6944576821177904,1.7111422828817824,1.7280144789455496,1.7441417289468046,1.7604369533901065,1.7769019673129551,1.7935386059452219,1.8103487249397461,1.8270949201993876,1.8440130288256336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.11272502247975869,4.6290293100673896E-2,8.7156716516297195E-2,-0.16579189037268427,9.6960121298063973E-2,9.8422464412430966E-3,9.8465727058696384E-3,9.8601946971659249E-3,9.3328211063925526E-3,9.3428327370745912E-3,9.3527995371498474E-3,9.3627217135814345E-3,9.3725994739126683E-3,9.2502593720991122E-3,9.2595674363757929E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S125/R125-1)*(R125/R$13),\"-\")","v":-3.0915864781489596E-3},1.1608692408427194E-3,2.3908879251733277E-3,-4.8786014223968941E-3,2.5680460290598661E-3,2.7866906815695382E-4,2.6787547190233388E-4,2.6871360601712761E-4,2.5433057324696957E-4,2.5482457904478333E-4,2.552974016942339E-4,2.5578696429902494E-4,2.5627900652115101E-4,2.5314222832097198E-4,2.5374316731575957E-4,null,"Rev","Water","Variable",9.8444095712395541E-3,9.8496712524662744E-3,9.7204339089891345E-3,9.6449023752689378E-3,9.5962126991984142E-3,9.562853537523841E-3,9.5390698185897627E-3,9.5069756880803435E-3,9.4822321339387283E-3,null,"Rev","Water","Variable",9.8533836785492657E-3,9.6798329969196573E-3,9.5955723848688557E-3,9.5470131443726736E-3,9.5162955693863793E-3,9.4957663033561346E-3,9.4650746712428013E-3,9.4422384677343985E-3]
[null,null,null,{"$f":"D123+1","v":21},"Price","Water","Group A","Residential Usage - Block 3","Variable","$",null,null,null,null,null,null,null,3.4701866866866871,3.4578730468750001,3.4474112903225804,3.4371580960763017,3.3578927911275414,3.3427191127541587,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,null,null,{"$f":"IFERROR((X126-W126)/W126,\"\")","v":-5.7177266513255653E-6},{"$f":"IFERROR((Y126-X126)/X126,\"\")","v":0},{"$f":"IFERROR((Z126-Y126)/Y126,\"\")","v":0},{"$f":"IFERROR((AA126-Z126)/Z126,\"\")","v":0},{"$f":"IFERROR((AB126-AA126)/AA126,\"\")","v":0},{"$f":"IFERROR((AC126-AB126)/AB126,\"\")","v":0},{"$f":"IFERROR((AD126-AC126)/AC126,\"\")","v":0},{"$f":"IFERROR((AE126-AD126)/AD126,\"\")","v":0},{"$f":"IFERROR((AF126-AE126)/AE126,\"\")","v":0},{"$f":"IFERROR((AG126-AF126)/AF126,\"\")","v":0},null,null,null,"Price","Water","Variable",-3.5484084642846137E-3,-3.0254889091068105E-3,-2.9741720331023513E-3,-2.3061291547585738E-2,-4.5188096574958481E-3,-5.7177266513663838E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S126/R126-1)*(R128/R$13),\"-\")","v":-7.5170078583218451E-5},-5.217682517984934E-5,-5.5938563112740809E-5,-5.357188847419786E-4,-7.3605099298602528E-5,-1.1919350709738759E-7,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",-2.8588674122476121E-6,-1.905912516253494E-6,-1.4294347278065445E-6,-1.1435479456700648E-6,-9.5295671220796407E-7,-8.1682009467343164E-7,-7.1471761931007904E-7,-6.3530457572458232E-7,-5.7177413625986162E-7,null,"Price","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F126","v":"Water"},"Group A","Residential Usage - Block 3","Variable","kL",null,null,null,null,null,null,null,404396,320588,335439,421147,280152,369583,373217.07822773693,376891.98732357856,380608.21569839079,384160.36408712715,387749.51011300681,391376.05355172185,395040.39862648642,398742.95405882731,402431.42980666837,406157.77076948032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.20724240595851595,4.6324254182938951E-2,0.2555099436857371,-0.33478809061919002,0.31922313601187935,9.8329150089071504E-3,9.8465727058696384E-3,9.8601946971657028E-3,9.3328211063925526E-3,9.3428327370743691E-3,9.3527995371498474E-3,9.3627217135816565E-3,9.3725994739126683E-3,9.2502593720988902E-3,9.2595674363757929E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S127/R127-1)*(R128/R$13),\"-\")","v":-4.39025780106114E-3},7.9889650390543854E-4,4.8056598447294959E-3,-7.7772011234203894E-3,5.1996991255406216E-3,2.0498000278171779E-4,1.9722462183620709E-4,1.9784170216335736E-4,1.8725212418219282E-4,1.8761583835865555E-4,1.8796395633889629E-4,1.8832439919284845E-4,1.8868666767714049E-4,1.8637719943832718E-4,1.8681964370227238E-4,null,"Qty","Water","Variable",9.8397438342989751E-3,9.8465607425703983E-3,9.7181013242240155E-3,9.6430364466160157E-3,9.5946578334009658E-3,9.5615208393018403E-3,9.5379037350209472E-3,9.5059392022380784E-3,9.4812993194968165E-3,null,"Qty","Water","Variable",9.8533836785492657E-3,9.6798329969196573E-3,9.5955723848688557E-3,9.5470131443726736E-3,9.5162955693863793E-3,9.4957663033561346E-3,9.4650746712428013E-3,9.4422384677343985E-3]
[null,null,null,null,"Rev",{"$f":"+F126","v":"Water"},"Group A","Residential Usage - Block 3","Variable","$m",{"$f":"K126*K127/10^6","v":0},0,0,0,0,0,0,1.4033296153493495,1.1085526043515626,1.1563961958145161,1.4475488206882463,0.94072038121996293,1.2354121578490203,1.2475527273918563,1.2598368460265261,1.2722590826150109,1.2841328490340398,1.2961302874547478,1.3082527342073405,1.3205015404887561,1.3328780725324418,1.3452075404147503,1.3576635803511417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.21005543371533864,4.315861175657898E-2,0.25177584112394524,-0.3501287364023471,0.31326181776447704,9.8271410603356646E-3,9.8465727058696384E-3,9.8601946971657028E-3,9.3328211063925526E-3,9.3428327370745912E-3,9.3527995371498474E-3,9.3627217135816565E-3,9.3725994739126683E-3,9.2502593720991122E-3,9.2595674363755709E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S128/R128-1)*(R128/R$13),\"-\")","v":-4.449849451702681E-3},7.4430262621349855E-4,4.7354284225059606E-3,-8.1335677056309612E-3,5.102597575617456E-3,2.0485963725499733E-4,1.9722462183620709E-4,1.9784170216335736E-4,1.8725212418219282E-4,1.8761583835866E-4,1.8796395633889629E-4,1.8832439919284845E-4,1.8868666767714049E-4,1.8637719943833165E-4,1.8681964370226791E-4,null,"Rev","Water","Variable",9.8368568363638165E-3,9.8446360633706043E-3,9.7166579981047274E-3,9.6418818713956966E-3,9.5936957333953021E-3,9.5606962091647762E-3,9.5371822004939322E-3,9.5052978584955206E-3,9.4807221241988149E-3,null,"Rev","Water","Variable",9.8533836785490436E-3,9.6798329969196573E-3,9.5955723848688557E-3,9.5470131443726736E-3,9.5162955693863793E-3,9.4957663033559125E-3,9.4650746712428013E-3,9.4422384677343985E-3]
[null,null,null,{"$f":"D126+1","v":22},"Price","Water","Group A","Non-Residential Usage - Potable","Variable","$",null,null,null,null,null,null,null,2.3135315315315315,2.30528466796875,2.2982741935483872,2.2914264981273411,2.2385951940850277,2.2283794085027728,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,null,null,{"$f":"IFERROR((X129-W129)/W129,\"\")","v":9.2405705907883729E-6},{"$f":"IFERROR((Y129-X129)/X129,\"\")","v":0},{"$f":"IFERROR((Z129-Y129)/Y129,\"\")","v":0},{"$f":"IFERROR((AA129-Z129)/Z129,\"\")","v":0},{"$f":"IFERROR((AB129-AA129)/AA129,\"\")","v":0},{"$f":"IFERROR((AC129-AB129)/AB129,\"\")","v":0},{"$f":"IFERROR((AD129-AC129)/AC129,\"\")","v":0},{"$f":"IFERROR((AE129-AD129)/AD129,\"\")","v":0},{"$f":"IFERROR((AF129-AE129)/AE129,\"\")","v":0},{"$f":"IFERROR((AG129-AF129)/AF129,\"\")","v":0},null,null,null,"Price","Water","Variable",-3.564621208046459E-3,-3.0410450031491676E-3,-2.9794945443275545E-3,-2.3056076241367407E-2,-4.5634805297749548E-3,9.2405705907072644E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S129/R129-1)*(R131/R$13),\"-\")","v":-5.0974074258562185E-4},-4.7009248140804805E-4,-4.6235325692935592E-4,-3.5982303687427737E-3,-6.773856780298924E-4,1.4570482612511904E-6,0,0,0,0,0,0,0,0,0,null,{"$f":"AW129","v":"Price"},"Water","Variable",4.6202746217804957E-6,3.0801807093805422E-6,2.3101346426912528E-6,1.8481072872056359E-6,1.5400891688610585E-6,1.3200762851717229E-6,1.1550666541015886E-6,1.026725849007093E-6,9.2405321661104267E-7,null,"Price","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F129","v":"Water"},"Group A","Non-Residential Usage - Potable","Variable","kL",null,null,null,null,null,null,null,4094575,4310326,4151365,4244021,3829490,4193423,4252130.9220000003,4296778.2966809999,4380135.7956366111,4435763.5202411963,4491654.1405962352,4547799.8173536882,4603737.7551071383,4659903.3557194453,4706968.3796122121,4750743.1855426058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E130","v":"Qty"},"Water",{"$f":"I130","v":"Variable"},5.269191552236796E-2,-3.6879113087965987E-2,2.2319405785807822E-2,-9.7674116127135058E-2,9.50343257196129E-2,1.4000000000000012E-2,1.0499999999999954E-2,1.9399999999999862E-2,1.2700000000000156E-2,1.2599999999999945E-2,1.2499999999999956E-2,1.2299999999999978E-2,1.2199999999999989E-2,1.0099999999999998E-2,9.300000000000086E-3,null,null,null,null,null,null,{"$f":"AW130","v":"Qty"},"Water","Variable",{"$f":"IFERROR((S130/R130-1)*(R131/R$13),\"-\")","v":7.5349425868872387E-3},-5.700867223502765E-3,3.4634901337351385E-3,-1.5243442431812575E-2,1.4106533542473168E-2,2.2075125618357932E-3,1.5973725120229443E-3,2.9583930187377424E-3,1.9548916766379881E-3,1.9476595678955379E-3,1.9399644131740099E-3,1.9165158949801685E-3,1.9081205167901423E-3,1.585403750540269E-3,1.4630525541146171E-3,null,"Qty","Water","Variable",1.2248487279679754E-2,1.4626732864881697E-2,1.4144706257251061E-2,1.3835576606618716E-2,1.3612858224960611E-2,1.3425202857306306E-2,1.3271971433779894E-2,1.2919038843217212E-2,1.2556551771085944E-2,null,{"$f":"CN130","v":"Qty"},"Water","Variable",1.4940244546446158E-2,1.4192946265253692E-2,1.37944749243466E-2,1.3535447608889584E-2,1.3329435016443014E-2,1.316801003166268E-2,1.2783999748026353E-2,1.2396295526094114E-2]
[null,null,null,null,"Rev",{"$f":"+F129","v":"Water"},"Group A","Non-Residential Usage - Potable","Variable","$m",{"$f":"K129*K130/10^6","v":0},0,0,0,0,0,0,9.4729283707207195,9.9365284417470701,9.5409750475000017,9.7248621780088964,8.5726779097966723,9.3445374643419239,9.4754485465848024,9.5749407563239419,9.7606946069966263,9.8846554285054822,10.009202086904651,10.134317112990958,10.258969213480748,10.384128637885214,10.489008337127855,10.586556114663143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",4.893946759475809E-2,-3.9808007048538263E-2,1.9273410693708692E-2,-0.11847821050026708,9.0037157894756303E-2,1.4009369938579264E-2,1.0499999999999954E-2,1.9400000000000084E-2,1.2699999999999934E-2,1.2599999999999945E-2,1.2499999999999956E-2,1.23000000000002E-2,1.2199999999999989E-2,1.0099999999999998E-2,9.2999999999998639E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S131/R131-1)*(R131/R$13),\"-\")","v":6.998342628155017E-3},-6.1536231111271383E-3,2.9908174268479665E-3,-1.8490218829666585E-2,1.3364772973279598E-2,2.2089900087727452E-3,1.5973725120229443E-3,2.9583930187377767E-3,1.9548916766379543E-3,1.9476595678955379E-3,1.9399644131740099E-3,1.9165158949802029E-3,1.9081205167901423E-3,1.585403750540269E-3,1.4630525541145822E-3,null,"Rev","Water","Variable",1.2253164145676676E-2,1.4629858098571535E-2,1.4147049068069517E-2,1.383745028353589E-2,1.3614419279144974E-2,1.3426540655883334E-2,1.3273141830445923E-2,1.2920078833377202E-2,1.2557487427224512E-2,null,"Rev","Water","Variable",1.4940244546446158E-2,1.419294626525347E-2,1.37944749243466E-2,1.3535447608889584E-2,1.3329435016443014E-2,1.316801003166268E-2,1.2783999748026353E-2,1.2396295526094114E-2]
[null,null,null,{"$f":"D129+1","v":23},"Price","Water","Group A","Non-Residential Usage - Non-Potable","Variable","$",null,null,null,null,null,null,null,1.9269474474474475,1.9201533203125001,1.9143548387096774,1.9086081460674158,1.8646109057301294,1.856217073012939,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,null,null,{"$f":"IFERROR((X132-W132)/W132,\"\")","v":-9.1977458817623889E-6},{"$f":"IFERROR((Y132-X132)/X132,\"\")","v":0},{"$f":"IFERROR((Z132-Y132)/Y132,\"\")","v":0},{"$f":"IFERROR((AA132-Z132)/Z132,\"\")","v":0},{"$f":"IFERROR((AB132-AA132)/AA132,\"\")","v":0},{"$f":"IFERROR((AC132-AB132)/AB132,\"\")","v":0},{"$f":"IFERROR((AD132-AC132)/AC132,\"\")","v":0},{"$f":"IFERROR((AE132-AD132)/AD132,\"\")","v":0},{"$f":"IFERROR((AF132-AE132)/AE132,\"\")","v":0},{"$f":"IFERROR((AG132-AF132)/AF132,\"\")","v":0},null,null,null,"Price","Water","Variable",-3.5258497287755652E-3,-3.0198013572577675E-3,-3.0018952213347605E-3,-2.3052002805259098E-2,-4.5016537720525829E-3,-9.1977458818170987E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S132/R132-1)*(R134/R$13),\"-\")","v":-1.4054701765574853E-4},-1.1544317276581748E-4,-1.272944326143408E-4,-9.676993084985039E-4,-1.7461579647266414E-4,-3.8689620148849463E-7,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",-4.5988835157828589E-6,-3.0659246937903006E-6,-2.2994444015544957E-6,-1.8395559442385689E-6,-1.5329635218996884E-6,-1.3139688769259195E-6,-1.1497228616930144E-6,-1.0219759424279218E-6,-9.1977839511425685E-7,null,"Price","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F132","v":"Water"},"Group A","Non-Residential Usage - Non-Potable","Variable","kL",null,null,null,null,null,null,null,1370365,1279759,1361924,1370550,1201434,1342972,1361773.608,1376072.230884,1402768.0321631497,1420583.1861716218,1438482.5343173842,1456463.5659963517,1474378.0678581067,1492365.4802859756,1507438.371636864,1521457.5484930868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-6.6118151003564773E-2,6.4203494564210928E-2,6.3336867549144138E-3,-0.1233927985115465,0.11780755330713122,1.4000000000000012E-2,1.0499999999999954E-2,1.9400000000000084E-2,1.2700000000000156E-2,1.2599999999999945E-2,1.2500000000000178E-2,1.2299999999999978E-2,1.2199999999999989E-2,1.0099999999999998E-2,9.2999999999998639E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S133/R133-1)*(R134/R$13),\"-\")","v":-2.6355941549700075E-3},2.4544181018171375E-3,2.6857801567947747E-4,-5.1799024493471412E-3,4.569667236279021E-3,5.8889937713400289E-4,4.2612411319120055E-4,7.8919763054152649E-4,5.2149794479514414E-4,5.1956866662040198E-4,5.1751586368502863E-4,5.1126060453551511E-4,5.0902100603284687E-4,4.2293125877908668E-4,3.9029216258683341E-4,null,"Qty","Water","Variable",1.2248487279679754E-2,1.4626732864881697E-2,1.4144706257251061E-2,1.3835576606618716E-2,1.3612858224960611E-2,1.3425202857306306E-2,1.3271971433780116E-2,1.2919038843217212E-2,1.2556551771085944E-2,null,"Qty","Water","Variable",1.4940244546446158E-2,1.4192946265253692E-2,1.37944749243466E-2,1.3535447608889584E-2,1.3329435016443014E-2,1.316801003166268E-2,1.2783999748026353E-2,1.2396295526094114E-2]
[null,null,null,null,"Rev",{"$f":"+F132","v":"Water"},"Group A","Non-Residential Usage - Non-Potable","Variable","$m",{"$f":"K132*K133/10^6","v":0},0,0,0,0,0,0,2.6406213388213211,2.4573334930498048,2.6072057993548388,2.6158428945926966,2.2402069389149726,2.4928475549783329,2.5277241711695999,2.5542652749668808,2.6038180213012385,2.6368865101717645,2.6701112801999285,2.7034876712024283,2.7367405695582177,2.770128804506828,2.7981071054323468,2.8241295015128678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR(S134/R134-1,\"-\")","v":-6.9410878067557191E-2},6.0989811406927608E-2,3.3127784695765605E-3,-0.14360035017936845,0.11277557071835731,1.3990673485675842E-2,1.0499999999999954E-2,1.9400000000000084E-2,1.2700000000000156E-2,1.2599999999999945E-2,1.2500000000000178E-2,1.2299999999999756E-2,1.2199999999999989E-2,1.0099999999999998E-2,9.300000000000086E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S134/R134-1)*(R134/R$13),\"-\")","v":-2.7668484636892894E-3},2.3315630739361801E-3,1.404773400033093E-4,-6.0281946320523173E-3,4.3744803800551367E-3,5.8850706438569322E-4,4.2612411319120055E-4,7.8919763054152649E-4,5.2149794479514414E-4,5.1956866662040198E-4,5.1751586368502863E-4,5.1126060453550589E-4,5.0902100603284687E-4,4.2293125877908668E-4,3.9029216258684273E-4,null,"Rev","Water","Variable",1.2243832066797689E-2,1.4623622095726541E-2,1.4142374287883896E-2,1.3833711599357423E-2,1.3611304393423618E-2,1.3423871248130714E-2,1.3270806451829431E-2,1.2918003664327937E-2,1.2555620443445825E-2,null,"Rev","Water","Variable",1.494024454644638E-2,1.4192946265253692E-2,1.37944749243466E-2,{"$f":"IFERROR((AC134/$X134)^(1/DG$61)-1,\"-\")","v":1.3535447608889584E-2},1.3329435016443014E-2,1.316801003166268E-2,1.2783999748026353E-2,1.2396295526094114E-2]
[null,null,null,{"$f":"D132+1","v":24},"Price","Water","Group A","Rural Water Surcharge","Variable","$",null,null,null,null,null,null,null,2.6562032032032032,2.6474677734374996,2.6395241935483869,2.6316175093632959,2.5709121996303139,2.563199463031423,2.5055000000000001,2.4491999999999998,2.3940000000000001,2.3401999999999998,2.2875000000000001,2.2361,2.1857000000000002,2.1366000000000001,2.0884999999999998,2.0415000000000001,null,null,{"$f":"IFERROR((X135-W135)/W135,\"\")","v":-2.2510719069511437E-2},{"$f":"IFERROR((Y135-X135)/X135,\"\")","v":-2.247056475753352E-2},{"$f":"IFERROR((Z135-Y135)/Y135,\"\")","v":-2.2537971582557447E-2},{"$f":"IFERROR((AA135-Z135)/Z135,\"\")","v":-2.2472848788638384E-2},{"$f":"IFERROR((AB135-AA135)/AA135,\"\")","v":-2.2519442782668042E-2},{"$f":"IFERROR((AC135-AB135)/AB135,\"\")","v":-2.2469945355191305E-2},{"$f":"IFERROR((AD135-AC135)/AC135,\"\")","v":-2.2539242431018191E-2},{"$f":"IFERROR((AE135-AD135)/AD135,\"\")","v":-2.2464199112412563E-2},{"$f":"IFERROR((AF135-AE135)/AE135,\"\")","v":-2.2512402883085394E-2},{"$f":"IFERROR((AG135-AF135)/AF135,\"\")","v":-2.250418960976764E-2},null,null,null,"Price","Water","Variable",-3.2886903212711038E-3,-3.0004444128884922E-3,-2.9954960081126636E-3,-2.3067679674949937E-2,-3.0000000000000027E-3,-2.2510719069511409E-2,-2.2470564757533507E-2,-2.2537971582557437E-2,-2.2472848788638422E-2,-2.2519442782668042E-2,-2.2469945355191312E-2,-2.2539242431018236E-2,-2.2464199112412597E-2,-2.2512402883085425E-2,-2.2504189609767633E-2,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S135/R135-1)*(R137/R$13),\"-\")","v":-2.0706804480897637E-5},-1.7621022865086489E-5,-1.9074629003236457E-5,-1.7210553935170439E-4,-2.1367405101589915E-5,-1.5577906489107579E-4,-1.4462571115899224E-4,-1.4066210227605273E-4,-1.3575021000725908E-4,-1.3185954314294743E-4,-1.275167966071271E-4,-1.2398334337242948E-4,-1.1976880567508154E-4,-1.16335833838827E-4,-1.1278734877339046E-4,null,"Price","Water","Variable",-2.249064211970575E-2,-2.2506418861954036E-2,-2.2498026451707065E-2,-2.25023097554371E-2,-2.2496915763142278E-2,-2.2502962542195637E-2,-2.2498117197536027E-2,-2.2499704506240503E-2,-2.2500153017519287E-2,null,"Price","Water","Variable",{"$f":"IFERROR((Z135/$X135)^(1/DD$61)-1,\"-\")","v":-2.2504268751081247E-2},-2.2493795542480766E-2,-2.2500207415614537E-2,-2.2494155078478295E-2,-2.2501669781659128E-2,-2.2496316916848613E-2,-2.2498327677104912E-2,-2.2498979004692221E-2]
[null,null,null,null,"Qty",{"$f":"+F135","v":"Water"},"Group A","Rural Water Surcharge","Variable","kL",null,null,null,null,null,null,null,157028,142590,148328,176664,160000,160000,160000,160000,160000,160000,160000,160000,160000,160000,160000,160000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-9.1945385536337465E-2,4.0241251139631062E-2,0.19103608219621382,-9.4325952089842846E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S136/R136-1)*(R137/R$13),\"-\")","v":-5.7892198268331431E-4},2.3632899293358085E-4,1.2164737940747446E-3,-7.0375603823364015E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,{"$f":"IFERROR((AE136/$W136)^(1/CW$61)-1,\"-\")","v":0},0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F135","v":"Water"},"Group A","Rural Water Surcharge","Variable","$m",{"$f":"K135*K136/10^6","v":0},0,0,0,0,0,0,0.41709827659259258,0.37750242981445309,0.39151534458064513,0.46491207567415732,0.41134595194085022,0.41011191408502773,0.40088000000000001,0.391872,0.38303999999999999,0.37443199999999999,0.36599999999999999,0.35777599999999998,0.34971200000000008,0.34185599999999999,0.33415999999999996,0.32663999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-9.4931695958109574E-2,3.7120065089593091E-2,0.18746833836647703,-0.11521775091694963,-2.9999999999998916E-3,-2.251071906951152E-2,-2.2470564757533507E-2,-2.2537971582557548E-2,-2.2472848788638311E-2,-2.2519442782668153E-2,-2.2469945355191312E-2,-2.2539242431018014E-2,-2.2464199112412708E-2,-2.2512402883085425E-2,-2.2504189609767744E-2,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S137/R137-1)*(R137/R$13),\"-\")","v":-5.977248920429896E-4},2.1799887806204366E-4,1.1937552226773842E-3,-8.5962755872605919E-4,-2.1367405101589122E-5,-1.5577906489107658E-4,-1.4462571115899224E-4,-1.4066210227605343E-4,-1.3575021000725843E-4,-1.3185954314294808E-4,-1.275167966071271E-4,-1.2398334337242826E-4,-1.1976880567508213E-4,-1.16335833838827E-4,-1.1278734877339102E-4,null,"Rev","Water","Variable",-2.249064211970575E-2,-2.2506418861954147E-2,-2.2498026451707176E-2,-2.25023097554371E-2,-2.2496915763142389E-2,-2.2502962542195637E-2,-2.2498117197536027E-2,-2.2499704506240503E-2,-2.2500153017519287E-2,null,"Rev","Water","Variable",-2.2504268751081358E-2,-2.2493795542480766E-2,-2.2500207415614537E-2,-2.2494155078478295E-2,-2.2501669781659128E-2,-2.2496316916848613E-2,-2.2498327677104912E-2,-2.2498979004692332E-2]
[null,null,null,{"$f":"D135+1","v":25},"Price","Water","Group A (was Group B)","Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,228.85335335335336,206.86376953124997,196.71935483870965,186.43603768567769,173.55240295748612,165.0483352125693,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,null,null,{"$f":"IFERROR((X138-W138)/W138,\"\")","v":1.0086665997378323E-5},{"$f":"IFERROR((Y138-X138)/X138,\"\")","v":0},{"$f":"IFERROR((Z138-Y138)/Y138,\"\")","v":0},{"$f":"IFERROR((AA138-Z138)/Z138,\"\")","v":0},{"$f":"IFERROR((AB138-AA138)/AA138,\"\")","v":0},{"$f":"IFERROR((AC138-AB138)/AB138,\"\")","v":0},{"$f":"IFERROR((AD138-AC138)/AC138,\"\")","v":0},{"$f":"IFERROR((AE138-AD138)/AD138,\"\")","v":0},{"$f":"IFERROR((AF138-AE138)/AE138,\"\")","v":0},{"$f":"IFERROR((AG138-AF138)/AF138,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6085914844127762E-2,-4.9039107793150127E-2,-5.2274048791300931E-2,-6.9104851659166688E-2,-4.9000000000000044E-2,1.00866659973331E-5,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S138/R138-1)*(R140/R$13),\"-\")","v":-1.8721809469153621E-3},-8.9608284000760794E-4,-9.5250118664079279E-4,-1.1826453868043333E-3,-8.4594094398696259E-4,1.6208840167796696E-7,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",5.043320281172825E-6,3.3622106947461816E-6,2.5216569612407369E-6,2.0173250603328086E-6,1.6811039342812251E-6,1.4409460562525567E-6,1.2608276858117051E-6,1.1207356420683823E-6,1.0086620214622144E-6,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F138","v":"Water"},"Group A (was Group B)","Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,5640,5678,5695,5720,5745,5770,5767,5764,5761,5765,5769,5773,5777,5781,5784,5787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",6.737588652482307E-3,2.9940119760478723E-3,4.3898156277435429E-3,4.3706293706293753E-3,4.3516100957354809E-3,-5.1993067590982989E-4,-5.2020114444251142E-4,-5.2047189451764897E-4,6.9432390210022454E-4,6.9384215091061741E-4,6.9336106777595496E-4,6.9288065130779231E-4,6.9240090012123723E-4,5.1894135962626819E-4,5.1867219917012264E-4,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S139/R139-1)*(R140/R$13),\"-\")","v":1.3127819122910105E-4},5.4709044989772786E-5,7.9988152653977018E-5,7.4797999539887689E-5,7.5126635760197266E-5,-8.3550632353496675E-6,-7.9497580906276513E-6,-7.8859646673439354E-6,1.0411511227553233E-5,1.0324201895513282E-5,1.0236696147861655E-5,1.0150521241874479E-5,1.0065092350648693E-5,7.4848867106658488E-6,7.4264169873862297E-6,null,"Qty","Water","Fixed",-5.200659101853855E-4,-5.2020123831442167E-4,-2.1670821512831395E-4,-3.4664448225307787E-5,8.6636345842938667E-5,1.7322018361509706E-4,2.3810303957128021E-4,2.693034041476583E-4,2.9423748652912529E-4,null,"Qty","Water","Fixed",-5.2033651948923954E-4,-1.1561362031464739E-4,8.668891763630171E-5,2.0799391684001023E-4,2.8879205337384306E-4,3.4644049194554327E-4,3.6800147383320159E-4,3.8474154498602253E-4]
[null,null,null,null,"Rev",{"$f":"+F138","v":"Water"},"Group A (was Group B)","Residential - 20mm","Fixed","$m",{"$f":"K138*K139/10^6","v":0},0,0,0,0,0,0,1.2907329129129128,1.1745724833984372,1.1203167258064515,1.0664141355620764,0.99705855499075768,0.95232889417652478,0.95184335000000009,0.95134820000000009,0.95085305000000009,0.95151325000000009,0.95217345000000009,0.95283364999999998,0.95349385000000009,0.95415405000000009,0.95464920000000009,0.95514435000000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-8.9995713561162649E-2,-4.6191919493129507E-2,-4.8113706599866801E-2,-6.5036253982851955E-2,-4.4861618798955671E-2,-5.098492542794375E-4,-5.2020114444251142E-4,-5.2047189451764897E-4,6.9432390210022454E-4,6.9384215091061741E-4,6.9336106777595496E-4,6.9288065130801435E-4,6.9240090012123723E-4,5.1894135962626819E-4,5.1867219917012264E-4,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S140/R140-1)*(R140/R$13),\"-\")","v":-1.7535167407895919E-3},-8.4405667777234631E-4,-8.7669433858137454E-4,-1.1130162919270536E-3,-7.7449551337901621E-4,-8.1930591084018696E-6,-7.9497580906276513E-6,-7.8859646673439354E-6,1.0411511227553233E-5,1.0324201895513282E-5,1.0236696147861655E-5,1.0150521241877732E-5,1.0065092350648693E-5,7.4848867106658488E-6,7.4264169873862297E-6,null,"Rev","Water","Fixed",-5.1502521276314273E-4,-5.1684077664593264E-4,-2.1418710463083634E-4,-3.2647193094481608E-5,8.8317595421827377E-5,1.7466137927257819E-4,2.3936416746406231E-4,2.7042444160785273E-4,2.9524644533673872E-4,null,"Rev","Water","Fixed",-5.2033651948923954E-4,-1.1561362031464739E-4,8.668891763630171E-5,2.0799391684001023E-4,2.8879205337384306E-4,3.4644049194554327E-4,3.6800147383320159E-4,3.8474154498602253E-4]
[null,null,null,{"$f":"D138+1","v":26},"Price","Water","Group A (was Group B)","Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,340.71386386386382,307.96479492187495,292.86693548387098,277.87193718475635,258.68438077634011,246.0088461182994,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,null,null,{"$f":"IFERROR((X141-W141)/W141,\"\")","v":4.6904073523991368E-6},{"$f":"IFERROR((Y141-X141)/X141,\"\")","v":0},{"$f":"IFERROR((Z141-Y141)/Y141,\"\")","v":0},{"$f":"IFERROR((AA141-Z141)/Z141,\"\")","v":0},{"$f":"IFERROR((AB141-AA141)/AA141,\"\")","v":0},{"$f":"IFERROR((AC141-AB141)/AB141,\"\")","v":0},{"$f":"IFERROR((AD141-AC141)/AC141,\"\")","v":0},{"$f":"IFERROR((AE141-AD141)/AD141,\"\")","v":0},{"$f":"IFERROR((AF141-AE141)/AE141,\"\")","v":0},{"$f":"IFERROR((AG141-AF141)/AF141,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6118979634694734E-2,-4.9024627772255691E-2,-5.1200721154609274E-2,-6.9051796316007552E-2,-4.9000000000000155E-2,4.690407352292425E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S141/R141-1)*(R143/R$13),\"-\")","v":-1.1864840557166236E-5},-6.1068113459638478E-6,-6.5848934442544781E-6,-8.3138760160424833E-6,-6.364841399759938E-6,5.6464647622760109E-10,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",2.3452009261237805E-6,1.5634666730157676E-6,1.1725997755007711E-6,9.3807971057735529E-7,7.8173303097450741E-7,6.7005684623033801E-7,5.8629971588786134E-7,5.2115528603735584E-7,4.690397452655759E-7,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F141","v":"Water"},"Group A (was Group B)","Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,24,26,27,27,29,29,29,29,29,29,29,29,29,29,29,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",8.3333333333333259E-2,3.8461538461538547E-2,0,7.4074074074074181E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S142/R142-1)*(R143/R$13),\"-\")","v":1.0286591855790934E-5},4.7910075024184417E-6,0,8.918561148455385E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F141","v":"Water"},"Group A (was Group B)","Residential - 25mm","Fixed","$m",{"$f":"K141*K142/10^6","v":0},0,0,0,0,0,0,8.1771327327327323E-3,8.0070846679687491E-3,7.9074072580645159E-3,7.5025423039884213E-3,7.5018470425138629E-3,7.1342565374306827E-3,7.1342899999999997E-3,7.1342899999999997E-3,7.1342899999999997E-3,7.1342899999999997E-3,7.1342899999999997E-3,7.1342899999999997E-3,7.1342899999999997E-3,7.1342899999999997E-3,7.1342899999999997E-3,7.1342899999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-2.0795561270919305E-2,-1.2448651917342568E-2,-5.1200721154609274E-2,-9.2670117193272006E-5,-4.9000000000000155E-2,4.690407352292425E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S143/R143-1)*(R143/R$13),\"-\")","v":-2.5669854144724809E-6},-1.5506812030055795E-6,-6.5848934442544781E-6,-1.1157535442106746E-8,-6.364841399759938E-6,5.6464647622760109E-10,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",2.3452009261237805E-6,1.5634666730157676E-6,1.1725997755007711E-6,9.3807971057735529E-7,7.8173303097450741E-7,6.7005684623033801E-7,5.8629971588786134E-7,5.2115528603735584E-7,4.690397452655759E-7,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D141+1","v":27},"Price","Water","Group A (was Group B)","Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,915.44659659659658,827.47666015624998,786.92983870967737,747.71914708807026,696.11936229205173,662.00951353974108,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,null,null,{"$f":"IFERROR((X144-W144)/W144,\"\")","v":7.3482366788237955E-7},{"$f":"IFERROR((Y144-X144)/X144,\"\")","v":0},{"$f":"IFERROR((Z144-Y144)/Y144,\"\")","v":0},{"$f":"IFERROR((AA144-Z144)/Z144,\"\")","v":0},{"$f":"IFERROR((AB144-AA144)/AA144,\"\")","v":0},{"$f":"IFERROR((AC144-AB144)/AB144,\"\")","v":0},{"$f":"IFERROR((AD144-AC144)/AC144,\"\")","v":0},{"$f":"IFERROR((AE144-AD144)/AD144,\"\")","v":0},{"$f":"IFERROR((AF144-AE144)/AE144,\"\")","v":0},{"$f":"IFERROR((AG144-AF144)/AF144,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6095104583267865E-2,-4.9000562068924447E-2,-4.9827430213982726E-2,-6.9009580665373549E-2,-4.9000000000000155E-2,7.3482366791388642E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S144/R144-1)*(R146/R$13),\"-\")","v":-5.3118521299930633E-6},-2.5231471772483632E-6,-1.9132174094422322E-6,-2.4842154300262014E-6,-1.7718393794948199E-6,2.4625551173460014E-11,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",3.6741176656640562E-7,2.4494116268591881E-7,1.8370586629679053E-7,1.4696469041730609E-7,1.2247057390446514E-7,1.049747766490583E-7,9.1852929040570075E-8,8.1647047567301456E-8,7.3482342433095482E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F144","v":"Water"},"Group A (was Group B)","Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,-0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S145/R145-1)*(R146/R$13),\"-\")","v":0},-1.287305221978521E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F144","v":"Water"},"Group A (was Group B)","Residential - 32mm","Fixed","$m",{"$f":"K144*K145/10^6","v":0},0,0,0,0,0,0,3.6617863863863862E-3,3.3099066406249997E-3,2.3607895161290322E-3,2.2431574412642109E-3,2.0883580868761549E-3,1.9860285406192234E-3,1.9860300000000002E-3,1.9860300000000002E-3,1.9860300000000002E-3,1.9860300000000002E-3,1.9860300000000002E-3,1.9860300000000002E-3,1.9860300000000002E-3,1.9860300000000002E-3,1.9860300000000002E-3,1.9860300000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-9.6095104583267865E-2,-0.28675042155169328,-4.9827430213982615E-2,-6.9009580665373771E-2,-4.9000000000000044E-2,7.3482366791388642E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S146/R146-1)*(R146/R$13),\"-\")","v":-5.3118521299930633E-6},-1.476541260272148E-5,-1.913217409442228E-6,-2.4842154300262095E-6,-1.7718393794948158E-6,2.4625551173460014E-11,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",3.6741176656640562E-7,2.4494116268591881E-7,1.8370586629679053E-7,1.4696469041730609E-7,1.2247057390446514E-7,1.049747766490583E-7,9.1852929040570075E-8,8.1647047567301456E-8,7.3482342433095482E-8,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D144+1","v":28},"Price","Water","Group A (was Group B)","Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,1602.2278778778777,1448.2729980468748,1377.2975806451611,1309.1681664372531,1218.8190850277265,1159.0969498613676,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,null,null,{"$f":"IFERROR((X147-W147)/W147,\"\")","v":2.6314784389916923E-6},{"$f":"IFERROR((Y147-X147)/X147,\"\")","v":0},{"$f":"IFERROR((Z147-Y147)/Y147,\"\")","v":0},{"$f":"IFERROR((AA147-Z147)/Z147,\"\")","v":0},{"$f":"IFERROR((AB147-AA147)/AA147,\"\")","v":0},{"$f":"IFERROR((AC147-AB147)/AB147,\"\")","v":0},{"$f":"IFERROR((AD147-AC147)/AC147,\"\")","v":0},{"$f":"IFERROR((AE147-AD147)/AD147,\"\")","v":0},{"$f":"IFERROR((AF147-AE147)/AE147,\"\")","v":0},{"$f":"IFERROR((AG147-AF147)/AF147,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6088004681901706E-2,-4.9006932738116626E-2,-4.9466008773495718E-2,-6.9012586561282729E-2,-4.9000000000000155E-2,2.6314784389303014E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S147/R147-1)*(R149/R$13),\"-\")","v":-6.972145167807035E-6},-3.3124931440149143E-6,-3.3242561140095489E-6,-4.3497581048740795E-6,-3.102272064695059E-6,1.5440386669584886E-10,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",1.3157383538242584E-6,8.7715871033289261E-7,6.5786896064068401E-7,5.2629513391799776E-7,4.3857925891011007E-7,3.7592506729744457E-7,3.289344261414584E-7,2.9238615129045797E-7,2.6314753220901821E-7,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F147","v":"Water"},"Group A (was Group B)","Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S148/R148-1)*(R149/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F147","v":"Water"},"Group A (was Group B)","Residential - 40mm","Fixed","$m",{"$f":"K147*K148/10^6","v":0},0,0,0,0,0,0,4.8066836336336325E-3,4.3448189941406243E-3,4.1318927419354834E-3,3.9275044993117595E-3,3.6564572550831795E-3,3.4772908495841028E-3,3.4772999999999996E-3,3.4772999999999996E-3,3.4772999999999996E-3,3.4772999999999996E-3,3.4772999999999996E-3,3.4772999999999996E-3,3.4772999999999996E-3,3.4772999999999996E-3,3.4772999999999996E-3,3.4772999999999996E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-9.6088004681901595E-2,-4.9006932738116626E-2,-4.9466008773495718E-2,-6.9012586561282729E-2,-4.9000000000000266E-2,2.6314784389303014E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S149/R149-1)*(R149/R$13),\"-\")","v":-6.9721451678070273E-6},-3.3124931440149143E-6,-3.3242561140095489E-6,-4.3497581048740795E-6,-3.1022720646950662E-6,1.5440386669584886E-10,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",1.3157383538242584E-6,8.7715871033289261E-7,6.5786896064068401E-7,5.2629513391799776E-7,4.3857925891011007E-7,3.7592506729744457E-7,3.289344261414584E-7,2.9238615129045797E-7,2.6314753220901821E-7,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D147+1","v":29},"Price","Water","Group A (was Group B)","Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,2517.5859859859861,2275.663330078125,2164.1540322580645,2057.4610640989426,1915.4797134935302,1821.6212075323472,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,null,null,{"$f":"IFERROR((X150-W150)/W150,\"\")","v":-6.6288882797745491E-7},{"$f":"IFERROR((Y150-X150)/X150,\"\")","v":0},{"$f":"IFERROR((Z150-Y150)/Y150,\"\")","v":0},{"$f":"IFERROR((AA150-Z150)/Z150,\"\")","v":0},{"$f":"IFERROR((AB150-AA150)/AA150,\"\")","v":0},{"$f":"IFERROR((AC150-AB150)/AB150,\"\")","v":0},{"$f":"IFERROR((AD150-AC150)/AC150,\"\")","v":0},{"$f":"IFERROR((AE150-AD150)/AD150,\"\")","v":0},{"$f":"IFERROR((AF150-AE150)/AE150,\"\")","v":0},{"$f":"IFERROR((AG150-AF150)/AF150,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6093105560052905E-2,-4.9000788625544356E-2,-4.9300080571344163E-2,-6.9008037664903599E-2,-4.9000000000000044E-2,-6.6288882794030002E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S150/R150-1)*(R152/R$13),\"-\")","v":-3.6519788096844996E-6},-3.4694997042168326E-6,-3.4705983785744346E-6,-6.8355374609457936E-6,-4.8754891342433152E-6,-6.1127603054560761E-11,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-3.3144446887067858E-7,-2.2096299145957232E-7,-1.6572224814659364E-7,-1.3257780073772096E-7,-1.104815018360128E-7,-9.4698430874728956E-8,-8.2861127514988198E-8,-7.3654335963624362E-8,-6.6288902589306531E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F150","v":"Water"},"Group A (was Group B)","Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,1,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR(S151/R151-1,\"-\")","v":1},0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S151/R151-1)*(R152/R$13),\"-\")","v":3.8004587201130822E-5},0,3.519870899147913E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F150","v":"Water"},"Group A (was Group B)","Residential - 50mm","Fixed","$m",{"$f":"K150*K151/10^6","v":0},0,0,0,0,0,0,2.5175859859859861E-3,4.5513266601562496E-3,4.3283080645161289E-3,6.1723831922968278E-3,5.7464391404805897E-3,5.4648636225970411E-3,5.4648599999999993E-3,5.4648599999999993E-3,5.4648599999999993E-3,5.4648599999999993E-3,5.4648599999999993E-3,5.4648599999999993E-3,5.4648599999999993E-3,5.4648599999999993E-3,5.4648599999999993E-3,5.4648599999999993E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",0.80781378887989419,-4.9000788625544245E-2,0.42604987914298387,-6.900803766490371E-2,-4.8999999999999932E-2,-6.6288882794030002E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S152/R152-1)*(R152/R$13),\"-\")","v":3.070062958176182E-5},-3.4694997042168245E-6,2.9992811423617486E-5,-6.8355374609458046E-6,-4.8754891342433042E-6,-6.1127603054560761E-11,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",-3.3144446887067858E-7,-2.2096299145957232E-7,-1.6572224814659364E-7,-1.3257780073772096E-7,-1.104815018360128E-7,-9.4698430874728956E-8,-8.2861127514988198E-8,-7.3654335963624362E-8,-6.6288902589306531E-8,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D150+1","v":30},"Price","Water","Group A (was Group B)","Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,3662.0629129129129,3310.1764160156249,3147.9709677419351,2993.07605109624,2786.5301756007393,2649.990196996303,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,null,null,{"$f":"IFERROR((X153-W153)/W153,\"\")","v":-7.4338502620031699E-8},{"$f":"IFERROR((Y153-X153)/X153,\"\")","v":0},{"$f":"IFERROR((Z153-Y153)/Y153,\"\")","v":0},{"$f":"IFERROR((AA153-Z153)/Z153,\"\")","v":0},{"$f":"IFERROR((AB153-AA153)/AA153,\"\")","v":0},{"$f":"IFERROR((AC153-AB153)/AB153,\"\")","v":0},{"$f":"IFERROR((AD153-AC153)/AC153,\"\")","v":0},{"$f":"IFERROR((AE153-AD153)/AD153,\"\")","v":0},{"$f":"IFERROR((AF153-AE153)/AE153,\"\")","v":0},{"$f":"IFERROR((AG153-AF153)/AF153,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6089691866431348E-2,-4.9002055446015325E-2,-4.9204683979916841E-2,-6.9007894209654808E-2,-4.9000000000000044E-2,-7.433850257587693E-8,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S153/R153-1)*(R155/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-3.7169252009583431E-8,-2.477950145074459E-8,-1.8584626171325169E-8,-1.4867700959264596E-8,-1.2389750780883446E-8,-1.0619786383614382E-8,-9.2923131411737359E-9,-8.2598339279371658E-9,-7.4338505351434492E-9,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F153","v":"Water"},"Group A (was Group B)","Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S154/R154-1)*(R155/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F153","v":"Water"},"Group A (was Group B)","Residential - 80mm","Fixed","$m",{"$f":"K153*K154/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S155/R155-1)*(R155/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D153+1","v":31},"Price","Water","Group A (was Group B)","Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,5295.1179679679681,4786.301025390625,4551.7717741935476,4328.0850770625093,4029.4407116451016,3831.9981167744918,3832,3832,3832,3832,3832,3832,3832,3832,3832,3832,null,null,{"$f":"IFERROR((X156-W156)/W156,\"\")","v":4.9144739919497138E-7},{"$f":"IFERROR((Y156-X156)/X156,\"\")","v":0},{"$f":"IFERROR((Z156-Y156)/Y156,\"\")","v":0},{"$f":"IFERROR((AA156-Z156)/Z156,\"\")","v":0},{"$f":"IFERROR((AB156-AA156)/AA156,\"\")","v":0},{"$f":"IFERROR((AC156-AB156)/AB156,\"\")","v":0},{"$f":"IFERROR((AD156-AC156)/AC156,\"\")","v":0},{"$f":"IFERROR((AE156-AD156)/AD156,\"\")","v":0},{"$f":"IFERROR((AF156-AE156)/AE156,\"\")","v":0},{"$f":"IFERROR((AG156-AF156)/AF156,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6091710450145973E-2,-4.9000104663901034E-2,-4.9142775215409329E-2,-6.9001500686788453E-2,-4.8999999999999932E-2,4.9144739922013514E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S156/R156-1)*(R158/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",2.457236694120013E-7,1.6381577294666272E-7,1.2286182715648408E-7,9.828946057055532E-8,8.1907883142662286E-8,7.020675663049758E-8,6.1430911690862899E-8,5.4605254762307709E-8,4.9144728953010031E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F156","v":"Water"},"Group A (was Group B)","Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S157/R157-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"Water"},"Group A (was Group B)","Residential - 100mm","Fixed","$m",{"$f":"K156*K157/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S158/R158-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-",{"$f":"IFERROR((AB158/$W158)^(1/CT$61)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":32},"Price","Water","Group A (was Group B)","Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,7396.4541041041048,6685.7355957031241,6358.1322580645165,6045.9361849531942,5628.7494916820697,5352.9407665896479,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,null,null,{"$f":"IFERROR((X159-W159)/W159,\"\")","v":-1.4320906613605578E-7},{"$f":"IFERROR((Y159-X159)/X159,\"\")","v":0},{"$f":"IFERROR((Z159-Y159)/Y159,\"\")","v":0},{"$f":"IFERROR((AA159-Z159)/Z159,\"\")","v":0},{"$f":"IFERROR((AB159-AA159)/AA159,\"\")","v":0},{"$f":"IFERROR((AC159-AB159)/AB159,\"\")","v":0},{"$f":"IFERROR((AD159-AC159)/AC159,\"\")","v":0},{"$f":"IFERROR((AE159-AD159)/AD159,\"\")","v":0},{"$f":"IFERROR((AF159-AE159)/AE159,\"\")","v":0},{"$f":"IFERROR((AG159-AF159)/AF159,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6089085174830058E-2,-4.9000343036173288E-2,-4.9101852625877629E-2,-6.9002827768741004E-2,-4.9000000000000044E-2,-1.4320906616127616E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S159/R159-1)*(R161/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IFERROR((Y159/$W159)^(1/CQ$61)-1,\"-\")","v":-7.1604535634151034E-8},-4.7736357644545535E-8,-3.5802268483209332E-8,-2.8641814919794228E-8,-2.3868179099828524E-8,-2.0458439276005436E-8,-1.7901134352626968E-8,-1.5912119510907985E-8,-1.4320907570919417E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F159","v":"Water"},"Group A (was Group B)","Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S160/R160-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"Water"},"Group A (was Group B)","Residential - 150mm","Fixed","$m",{"$f":"K159*K160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S161/R161-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":33},"Price","Water","Group A (was Group B)","Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,9770.3790290290272,8831.5506347656246,8398.7967741935481,7986.6141107927497,7435.5164048059141,7071.1761009704242,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,null,null,{"$f":"IFERROR((X162-W162)/W162,\"\")","v":5.5139760634687304E-7},{"$f":"IFERROR((Y162-X162)/X162,\"\")","v":0},{"$f":"IFERROR((Z162-Y162)/Y162,\"\")","v":0},{"$f":"IFERROR((AA162-Z162)/Z162,\"\")","v":0},{"$f":"IFERROR((AB162-AA162)/AA162,\"\")","v":0},{"$f":"IFERROR((AC162-AB162)/AB162,\"\")","v":0},{"$f":"IFERROR((AD162-AC162)/AC162,\"\")","v":0},{"$f":"IFERROR((AE162-AD162)/AD162,\"\")","v":0},{"$f":"IFERROR((AF162-AE162)/AE162,\"\")","v":0},{"$f":"IFERROR((AG162-AF162)/AF162,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6089250117526115E-2,-4.9000892195367185E-2,-4.9076394450605854E-2,-6.900267101200086E-2,-4.9000000000000044E-2,5.5139760624101086E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S162/R162-1)*(R164/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",2.7569876515087799E-7,1.8379916832955701E-7,1.3784937302752098E-7,1.1027949686770455E-7,9.1899579945931009E-8,7.8771067890670565E-8,6.892468418229214E-8,6.1266385742442253E-8,5.5139746990562344E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F162","v":"Water"},"Group A (was Group B)","Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S163/R163-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"Water"},"Group A (was Group B)","Residential > 150mm","Fixed","$m",{"$f":"K162*K163/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S164/R164-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+1","v":34},"Price","Water","Group A (was Group B)","Non-Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,228.85335335335336,206.86376953124997,196.71935483870965,186.43603768567769,173.55240295748612,165.0483352125693,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,null,null,{"$f":"IFERROR((X165-W165)/W165,\"\")","v":1.0086665997378323E-5},{"$f":"IFERROR((Y165-X165)/X165,\"\")","v":0},{"$f":"IFERROR((Z165-Y165)/Y165,\"\")","v":0},{"$f":"IFERROR((AA165-Z165)/Z165,\"\")","v":0},{"$f":"IFERROR((AB165-AA165)/AA165,\"\")","v":0},{"$f":"IFERROR((AC165-AB165)/AB165,\"\")","v":0},{"$f":"IFERROR((AD165-AC165)/AC165,\"\")","v":0},{"$f":"IFERROR((AE165-AD165)/AD165,\"\")","v":0},{"$f":"IFERROR((AF165-AE165)/AE165,\"\")","v":0},{"$f":"IFERROR((AG165-AF165)/AF165,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6085914844127762E-2,-4.9039107793150127E-2,-5.2274048791300931E-2,-6.9104851659166688E-2,-4.9000000000000044E-2,1.00866659973331E-5,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S165/R165-1)*(R167/R$13),\"-\")","v":-2.5891864159467779E-4},-1.2262352354454234E-4,-1.3196197300431706E-4,-1.6085631310030964E-4,-1.1500084895627814E-4,2.1939521960223951E-8,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",5.043320281172825E-6,3.3622106947461816E-6,2.5216569612407369E-6,2.0173250603328086E-6,1.6811039342812251E-6,1.4409460562525567E-6,1.2608276858117051E-6,1.1207356420683823E-6,1.0086620214622144E-6,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F165","v":"Water"},"Group A (was Group B)","Non-Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,780,777,789,778,781,781,781,781,781,782,783,783,784,785,785,785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-3.8461538461538325E-3,1.5444015444015413E-2,-1.3941698352344711E-2,3.8560411311054921E-3,0,0,0,0,1.280409731113874E-3,1.2787723785165905E-3,0,1.2771392081736277E-3,1.2755102040815647E-3,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S166/R166-1)*(R167/R$13),\"-\")","v":-1.0364067728613148E-5},3.8618149404545832E-5,-3.5194787167750554E-5,8.9757599447867302E-6,0,0,0,0,2.6028778068885349E-6,2.58105047387844E-6,0,2.5376303104685673E-6,2.5162730876617951E-6,0,0,null,"Qty","Water","Fixed",0,0,3.1994884912456278E-4,5.1164007337800577E-4,4.2634855257239757E-4,5.478457999694708E-4,6.3877492270236758E-4,5.6777978625888181E-4,5.1098730382737045E-4,null,"Qty","Water","Fixed",0,4.2662121216352489E-4,6.3959098892385491E-4,5.1164007337800577E-4,6.3918260865203358E-4,7.3006178586010329E-4,6.3877492270236758E-4,5.6777978625888181E-4]
[null,null,null,null,"Rev",{"$f":"+F165","v":"Water"},"Group A (was Group B)","Non-Residential - 20mm","Fixed","$m",{"$f":"K165*K166/10^6","v":0},0,0,0,0,0,0,0.17850561561561562,0.16073314892578122,0.15521157096774194,0.14504723731945723,0.13554442670979666,0.12890274980101663,0.12890404999999999,0.12890404999999999,0.12890404999999999,0.12906909999999999,0.12923415000000002,0.12923415000000002,0.12939920000000002,0.12956425000000002,0.12956425000000002,0.12956425000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-9.9562507479342699E-2,-3.4352453087252655E-2,-6.5486958123741834E-2,-6.5515281678417914E-2,-4.9000000000000044E-2,1.00866659973331E-5,0,0,1.280409731113874E-3,1.2787723785168126E-3,0,1.2771392081736277E-3,1.2755102040815647E-3,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S167/R167-1)*(R167/R$13),\"-\")","v":-2.6828686839408078E-4},-8.5899173731417489E-5,-1.6531698615046181E-4,-1.5250082171503574E-4,-1.1500084895627814E-4,2.1939521960223951E-8,0,0,2.6028778068885349E-6,2.5810504738788881E-6,0,2.5376303104685673E-6,2.5162730876617951E-6,0,0,null,"Rev","Water","Fixed",5.043320281172825E-6,3.3622106947461816E-6,3.2247131288687392E-4,5.136584305824865E-4,4.2803037324290472E-4,5.4928753544203346E-4,6.4003655577327123E-4,5.6890115823216014E-4,5.1199648126232233E-4,null,"Rev","Water","Fixed",0,4.2662121216352489E-4,6.3959098892385491E-4,5.1164007337800577E-4,6.3918260865203358E-4,7.3006178586032533E-4,6.3877492270236758E-4,5.6777978625888181E-4]
[null,null,null,{"$f":"D165+1","v":35},"Price","Water","Group A (was Group B)","Non-Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,340.71386386386382,307.96479492187495,292.86693548387098,277.87193718475635,258.68438077634011,246.0088461182994,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,246.01,null,null,{"$f":"IFERROR((X168-W168)/W168,\"\")","v":4.6904073523991368E-6},{"$f":"IFERROR((Y168-X168)/X168,\"\")","v":0},{"$f":"IFERROR((Z168-Y168)/Y168,\"\")","v":0},{"$f":"IFERROR((AA168-Z168)/Z168,\"\")","v":0},{"$f":"IFERROR((AB168-AA168)/AA168,\"\")","v":0},{"$f":"IFERROR((AC168-AB168)/AB168,\"\")","v":0},{"$f":"IFERROR((AD168-AC168)/AC168,\"\")","v":0},{"$f":"IFERROR((AE168-AD168)/AD168,\"\")","v":0},{"$f":"IFERROR((AF168-AE168)/AE168,\"\")","v":0},{"$f":"IFERROR((AG168-AF168)/AF168,\"\")","v":0},null,null,null,"Price","Water","Fixed",{"$f":"IFERROR(S168/R168-1,\"-\")","v":-9.6118979634694734E-2},-4.9024627772255691E-2,-5.1200721154609274E-2,-6.9051796316007552E-2,-4.9000000000000155E-2,4.690407352292425E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S168/R168-1)*(R170/R$13),\"-\")","v":-5.4874887576893842E-5},-2.6071386900076425E-5,-2.8046768373676482E-5,-3.5103032067734934E-5,-2.502041101974596E-5,2.2196447686188457E-9,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",2.3452009261237805E-6,1.5634666730157676E-6,1.1725997755007711E-6,9.3807971057735529E-7,7.8173303097450741E-7,6.7005684623033801E-7,5.8629971588786134E-7,5.2115528603735584E-7,4.690397452655759E-7,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F168","v":"Water"},"Group A (was Group B)","Non-Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,111,111,115,114,114,114,114,114,114,114,114,114,114,115,115,115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,3.6036036036036112E-2,-8.6956521739129933E-3,0,0,0,0,0,0,0,0,0,8.7719298245614308E-3,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S169/R169-1)*(R170/R$13),\"-\")","v":0},1.9164030009673764E-5,-4.7633106893815434E-6,0,0,0,0,0,0,0,0,0,3.7505503925823277E-6,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,1.0923061283669711E-3,9.7087988446120654E-4,8.7374949375873534E-4,null,"Qty","Water","Fixed",0,0,0,0,0,1.2484472291951487E-3,1.0923061283669711E-3,9.7087988446120654E-4]
[null,null,null,null,"Rev",{"$f":"+F168","v":"Water"},"Group A (was Group B)","Non-Residential - 25mm","Fixed","$m",{"$f":"K168*K169/10^6","v":0},0,0,0,0,0,0,3.7819238888888884E-2,3.4184092236328123E-2,3.3679697580645158E-2,3.1677400839062224E-2,2.9490019408502773E-2,2.8045008457486132E-2,2.804514E-2,2.804514E-2,2.804514E-2,2.804514E-2,2.804514E-2,2.804514E-2,2.804514E-2,2.8291149999999998E-2,2.8291149999999998E-2,2.8291149999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-9.6118979634694623E-2,-1.4755244989274163E-2,-5.9451149666308267E-2,-6.9051796316007552E-2,-4.9000000000000155E-2,4.6904073525144696E-6,0,0,0,0,0,0,8.7719298245614308E-3,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S170/R170-1)*(R170/R$13),\"-\")","v":-5.4874887576893774E-5},-7.8468663282434271E-6,-3.2566194120678224E-5,-3.5103032067734934E-5,-2.502041101974596E-5,2.2196447687239241E-9,0,0,0,0,0,0,3.7505503925823277E-6,0,0,null,"Rev","Water","Fixed",2.3452009263458251E-6,1.5634666730157676E-6,1.1725997757228157E-6,9.3807971057735529E-7,7.8173303097450741E-7,6.7005684623033801E-7,1.092893068501688E-3,9.7140154572650239E-4,8.7421894332728733E-4,null,"Rev","Water","Fixed",0,0,0,0,0,1.2484472291951487E-3,1.0923061283669711E-3,9.7087988446120654E-4]
[null,null,null,{"$f":"D168+1","v":36},"Price","Water","Group A (was Group B)","Non-Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,915.44659659659658,827.47666015624998,786.92983870967737,747.71914708807026,696.11936229205173,662.00951353974108,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,662.01,null,null,{"$f":"IFERROR((X171-W171)/W171,\"\")","v":7.3482366788237955E-7},{"$f":"IFERROR((Y171-X171)/X171,\"\")","v":0},{"$f":"IFERROR((Z171-Y171)/Y171,\"\")","v":0},{"$f":"IFERROR((AA171-Z171)/Z171,\"\")","v":0},{"$f":"IFERROR((AB171-AA171)/AA171,\"\")","v":0},{"$f":"IFERROR((AC171-AB171)/AB171,\"\")","v":0},{"$f":"IFERROR((AD171-AC171)/AC171,\"\")","v":0},{"$f":"IFERROR((AE171-AD171)/AD171,\"\")","v":0},{"$f":"IFERROR((AF171-AE171)/AE171,\"\")","v":0},{"$f":"IFERROR((AG171-AF171)/AF171,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6095104583267865E-2,-4.9000562068924447E-2,-4.9827430213982726E-2,-6.9009580665373549E-2,-4.9000000000000155E-2,7.3482366791388642E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S171/R171-1)*(R173/R$13),\"-\")","v":-5.311852129993064E-5},-2.5231471772483637E-5,-2.614730459571051E-5,-3.3122872400349354E-5,-2.3033911933432663E-5,3.1192364819716024E-10,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",3.6741176656640562E-7,2.4494116268591881E-7,1.8370586629679053E-7,1.4696469041730609E-7,1.2247057390446514E-7,1.049747766490583E-7,9.1852929040570075E-8,8.1647047567301456E-8,7.3482342433095482E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F171","v":"Water"},"Group A (was Group B)","Non-Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,40,40,41,40,39,38,38,38,38,38,38,38,38,38,38,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,2.4999999999999911E-2,-2.4390243902439046E-2,-2.5000000000000022E-2,-2.5641025641025661E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S172/R172-1)*(R173/R$13),\"-\")","v":0},1.2873052219785166E-5,-1.2798956995012366E-5,-1.1999374608926298E-5,-1.2053329112209632E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F171","v":"Water"},"Group A (was Group B)","Non-Residential - 32mm","Fixed","$m",{"$f":"K171*K172/10^6","v":0},0,0,0,0,0,0,3.6617863863863863E-2,3.3099066406250002E-2,3.2264123387096777E-2,2.9908765883522811E-2,2.714865512939002E-2,2.5156361514510162E-2,2.5156380000000002E-2,2.5156380000000002E-2,2.5156380000000002E-2,2.5156380000000002E-2,2.5156380000000002E-2,2.5156380000000002E-2,2.5156380000000002E-2,2.5156380000000002E-2,2.5156380000000002E-2,2.5156380000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-9.6095104583267754E-2,-2.5225576120647464E-2,-7.3002370940471017E-2,-9.228434114873918E-2,-7.3384615384615604E-2,7.3482366791388642E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S173/R173-1)*(R173/R$13),\"-\")","v":-5.3118521299930579E-5},-1.2989206347010466E-5,-3.8308522454242154E-5,-4.4294175199266891E-5,-3.4496627919144045E-5,3.1192364819716024E-10,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",3.6741176656640562E-7,2.4494116268591881E-7,1.8370586629679053E-7,1.4696469041730609E-7,1.2247057390446514E-7,1.049747766490583E-7,9.1852929040570075E-8,8.1647047567301456E-8,7.3482342433095482E-8,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D171+1","v":37},"Price","Water","Group A (was Group B)","Non-Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,1602.2278778778777,1448.2729980468748,1377.2975806451611,1309.1681664372531,1218.8190850277265,1159.0969498613676,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,1159.0999999999999,null,null,{"$f":"IFERROR((X174-W174)/W174,\"\")","v":2.6314784389916923E-6},{"$f":"IFERROR((Y174-X174)/X174,\"\")","v":0},{"$f":"IFERROR((Z174-Y174)/Y174,\"\")","v":0},{"$f":"IFERROR((AA174-Z174)/Z174,\"\")","v":0},{"$f":"IFERROR((AB174-AA174)/AA174,\"\")","v":0},{"$f":"IFERROR((AC174-AB174)/AB174,\"\")","v":0},{"$f":"IFERROR((AD174-AC174)/AC174,\"\")","v":0},{"$f":"IFERROR((AE174-AD174)/AD174,\"\")","v":0},{"$f":"IFERROR((AF174-AE174)/AE174,\"\")","v":0},{"$f":"IFERROR((AG174-AF174)/AF174,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6088004681901706E-2,-4.9006932738116626E-2,-4.9466008773495718E-2,-6.9012586561282729E-2,-4.9000000000000155E-2,2.6314784389303014E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S174/R174-1)*(R176/R$13),\"-\")","v":-8.8313838792222454E-5},-4.0854082109517284E-5,-4.0999158739451093E-5,-5.3647016626780312E-5,-3.8261355464572394E-5,1.9043143559154698E-9,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",1.3157383538242584E-6,8.7715871033289261E-7,6.5786896064068401E-7,5.2629513391799776E-7,4.3857925891011007E-7,3.7592506729744457E-7,3.289344261414584E-7,2.9238615129045797E-7,2.6314753220901821E-7,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F174","v":"Water"},"Group A (was Group B)","Non-Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,38,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-2.6315789473684181E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S175/R175-1)*(R176/R$13),\"-\")","v":-2.4186665098965745E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F174","v":"Water"},"Group A (was Group B)","Non-Residential - 40mm","Fixed","$m",{"$f":"K174*K175/10^6","v":0},0,0,0,0,0,0,6.0884659359359355E-2,5.3586100927734366E-2,5.0960010483870957E-2,4.843922215817837E-2,4.5096306146025882E-2,4.2886587144870605E-2,4.28867E-2,4.28867E-2,4.28867E-2,4.28867E-2,4.28867E-2,4.28867E-2,4.28867E-2,4.28867E-2,4.28867E-2,4.28867E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.11987516245343066,-4.9006932738116626E-2,-4.9466008773495607E-2,-6.9012586561282729E-2,-4.9000000000000155E-2,2.6314784389303014E-6,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S176/R176-1)*(R176/R$13),\"-\")","v":-1.1017645550191926E-4},-4.0854082109517284E-5,-4.0999158739451005E-5,-5.3647016626780312E-5,-3.8261355464572394E-5,1.9043143559154698E-9,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",1.3157383538242584E-6,8.7715871033289261E-7,6.5786896064068401E-7,5.2629513391799776E-7,4.3857925891011007E-7,3.7592506729744457E-7,3.289344261414584E-7,2.9238615129045797E-7,2.6314753220901821E-7,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D174+1","v":38},"Price","Water","Group A (was Group B)","Non-Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,2517.5859859859861,2275.663330078125,2164.1540322580645,2057.4610640989426,1915.4797134935302,1821.6212075323472,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,1821.62,null,null,{"$f":"IFERROR((X177-W177)/W177,\"\")","v":-6.6288882797745491E-7},{"$f":"IFERROR((Y177-X177)/X177,\"\")","v":0},{"$f":"IFERROR((Z177-Y177)/Y177,\"\")","v":0},{"$f":"IFERROR((AA177-Z177)/Z177,\"\")","v":0},{"$f":"IFERROR((AB177-AA177)/AA177,\"\")","v":0},{"$f":"IFERROR((AC177-AB177)/AB177,\"\")","v":0},{"$f":"IFERROR((AD177-AC177)/AC177,\"\")","v":0},{"$f":"IFERROR((AE177-AD177)/AD177,\"\")","v":0},{"$f":"IFERROR((AF177-AE177)/AE177,\"\")","v":0},{"$f":"IFERROR((AG177-AF177)/AF177,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6093105560052905E-2,-4.9000788625544356E-2,-4.9300080571344163E-2,-6.9008037664903599E-2,-4.9000000000000044E-2,-6.6288882794030002E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S177/R177-1)*(R179/R$13),\"-\")","v":-1.4242717357769549E-4},-6.0716244823794578E-5,-7.2882565950063138E-5,-7.7469424557385667E-5,-5.5255543521424244E-5,-6.9277950128502209E-10,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-3.3144446887067858E-7,-2.2096299145957232E-7,-1.6572224814659364E-7,-1.3257780073772096E-7,-1.104815018360128E-7,-9.4698430874728956E-8,-8.2861127514988198E-8,-7.3654335963624362E-8,-6.6288902589306531E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F177","v":"Water"},"Group A (was Group B)","Non-Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,39,35,42,34,34,34,34,34,34,34,34,34,34,34,34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-0.10256410256410253,0.19999999999999996,-0.19047619047619047,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S178/R178-1)*(R179/R$13),\"-\")","v":-1.5201834880452324E-4},2.4781741897167295E-4,-2.8158967193183309E-4,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F177","v":"Water"},"Group A (was Group B)","Non-Residential - 50mm","Fixed","$m",{"$f":"K177*K178/10^6","v":0},0,0,0,0,0,0,9.8185853453453459E-2,7.964821655273438E-2,9.0894469354838719E-2,6.9953676179364044E-2,6.5126310258780018E-2,6.1935121056099801E-2,6.1935079999999997E-2,6.1935079999999997E-2,6.1935079999999997E-2,6.1935079999999997E-2,6.1935079999999997E-2,6.1935079999999997E-2,6.1935079999999997E-2,6.1935079999999997E-2,6.1935079999999997E-2,6.1935079999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.18880150498979098,0.14119905364934682,-0.23038577951013584,-6.9008037664903599E-2,-4.8999999999999932E-2,-6.6288882794030002E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S179/R179-1)*(R179/R$13),\"-\")","v":-2.7983760714348063E-4},1.7495792518311959E-4,-3.405898443675986E-4,-7.7469424557385667E-5,-5.5255543521424115E-5,-6.9277950128502209E-10,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",-3.3144446887067858E-7,-2.2096299145957232E-7,-1.6572224814659364E-7,-1.3257780073772096E-7,-1.104815018360128E-7,-9.4698430874728956E-8,-8.2861127514988198E-8,-7.3654335963624362E-8,-6.6288902589306531E-8,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D177+1","v":39},"Price","Water","Group A (was Group B)","Non-Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,3662.0629129129129,3310.1764160156249,3147.9709677419351,2993.07605109624,2786.5301756007393,2649.990196996303,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,2649.99,null,null,{"$f":"IFERROR((X180-W180)/W180,\"\")","v":-7.4338502620031699E-8},{"$f":"IFERROR((Y180-X180)/X180,\"\")","v":0},{"$f":"IFERROR((Z180-Y180)/Y180,\"\")","v":0},{"$f":"IFERROR((AA180-Z180)/Z180,\"\")","v":0},{"$f":"IFERROR((AB180-AA180)/AA180,\"\")","v":0},{"$f":"IFERROR((AC180-AB180)/AB180,\"\")","v":0},{"$f":"IFERROR((AD180-AC180)/AC180,\"\")","v":0},{"$f":"IFERROR((AE180-AD180)/AD180,\"\")","v":0},{"$f":"IFERROR((AF180-AE180)/AE180,\"\")","v":0},{"$f":"IFERROR((AG180-AF180)/AF180,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6089691866431348E-2,-4.9002055446015325E-2,-4.9204683979916841E-2,-6.9007894209654808E-2,-4.9000000000000044E-2,-7.433850257587693E-8,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S180/R180-1)*(R182/R$13),\"-\")","v":-6.9055402555772823E-5},-3.280458650322019E-5,-3.5269862586516372E-5,-3.9775704719899174E-5,-3.0734523484260213E-5,-4.653754296087948E-11,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-3.7169252009583431E-8,-2.477950145074459E-8,-1.8584626171325169E-8,-1.4867700959264596E-8,-1.2389750780883446E-8,-1.0619786383614382E-8,-9.2923131411737359E-9,-8.2598339279371658E-9,-7.4338505351434492E-9,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F180","v":"Water"},"Group A (was Group B)","Non-Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,13,13,14,12,13,14,14,14,14,14,14,14,14,14,14,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,7.6923076923076872E-2,-0.1428571428571429,8.3333333333333259E-2,7.6923076923076872E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S181/R181-1)*(R182/R$13),\"-\")","v":0},5.1496405774181301E-5,-1.0239984063570617E-4,4.8032795348330561E-5,4.8248859472935899E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F180","v":"Water"},"Group A (was Group B)","Non-Residential - 80mm","Fixed","$m",{"$f":"K180*K181/10^6","v":0},0,0,0,0,0,0,4.7606817867867864E-2,4.3032293408203123E-2,4.4071593548387092E-2,3.5916912613154883E-2,3.6224892282809611E-2,3.7099862757948243E-2,3.7099859999999998E-2,3.7099859999999998E-2,3.7099859999999998E-2,3.7099859999999998E-2,3.7099859999999998E-2,3.7099859999999998E-2,3.7099859999999998E-2,3.7099859999999998E-2,3.7099859999999998E-2,3.7099859999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-9.6089691866431348E-2,2.4151632596598915E-2,-0.18503258626850017,8.5747812728738104E-3,2.4153846153846192E-2,-7.433850257587693E-8,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S182/R182-1)*(R182/R$13),\"-\")","v":-6.9055402555772823E-5},1.6168389539944231E-5,-1.3263115142414874E-4,4.9424485684397468E-6,1.5150141874501907E-5,-4.653754296087948E-11,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",-3.7169252009583431E-8,-2.477950145074459E-8,-1.8584626171325169E-8,-1.4867700959264596E-8,-1.2389750780883446E-8,-1.0619786383614382E-8,-9.2923131411737359E-9,-8.2598339279371658E-9,-7.4338505351434492E-9,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D180+1","v":40},"Price","Water","Group A (was Group B)","Non-Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,5295.1179679679681,4786.301025390625,4551.7717741935476,4328.0850770625093,4029.4407116451016,3831.9981167744918,3832,3832,3832,3832,3832,3832,3832,3832,3832,3832,null,null,{"$f":"IFERROR((X183-W183)/W183,\"\")","v":4.9144739919497138E-7},{"$f":"IFERROR((Y183-X183)/X183,\"\")","v":0},{"$f":"IFERROR((Z183-Y183)/Y183,\"\")","v":0},{"$f":"IFERROR((AA183-Z183)/Z183,\"\")","v":0},{"$f":"IFERROR((AB183-AA183)/AA183,\"\")","v":0},{"$f":"IFERROR((AC183-AB183)/AB183,\"\")","v":0},{"$f":"IFERROR((AD183-AC183)/AC183,\"\")","v":0},{"$f":"IFERROR((AE183-AD183)/AD183,\"\")","v":0},{"$f":"IFERROR((AF183-AE183)/AE183,\"\")","v":0},{"$f":"IFERROR((AG183-AF183)/AF183,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6091710450145973E-2,-4.9000104663901034E-2,-4.9142775215409329E-2,-6.9001500686788453E-2,-4.8999999999999932E-2,4.9144739922013514E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S183/R183-1)*(R185/R$13),\"-\")","v":-6.9128284690614541E-5},-3.6485709423598873E-5,-3.6381342733564161E-5,-4.792635884000515E-5,-3.4187248705570207E-5,3.177749554002034E-10,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",2.457236694120013E-7,1.6381577294666272E-7,1.2286182715648408E-7,9.828946057055532E-8,8.1907883142662286E-8,7.020675663049758E-8,6.1430911690862899E-8,5.4605254762307709E-8,4.9144728953010031E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F183","v":"Water"},"Group A (was Group B)","Non-Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,9,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0.11111111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S184/R184-1)*(R185/R$13),\"-\")","v":7.9933227176389891E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F183","v":"Water"},"Group A (was Group B)","Non-Residential - 100mm","Fixed","$m",{"$f":"K183*K184/10^6","v":0},0,0,0,0,0,0,4.7656061711711717E-2,4.7863010253906248E-2,4.5517717741935478E-2,4.3280850770625094E-2,4.029440711645102E-2,3.8319981167744918E-2,3.832E-2,3.832E-2,3.832E-2,3.832E-2,3.832E-2,3.832E-2,3.832E-2,3.832E-2,3.832E-2,3.832E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR(S185/R185-1,\"-\")","v":4.342543944282129E-3},-4.9000104663900923E-2,-4.9142775215409329E-2,-6.9001500686788453E-2,-4.9000000000000044E-2,4.9144739922013514E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S185/R185-1)*(R185/R$13),\"-\")","v":3.1240219645958353E-6},-3.6485709423598792E-5,-3.6381342733564161E-5,-4.792635884000515E-5,-3.4187248705570281E-5,3.177749554002034E-10,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",2.457236694120013E-7,1.6381577294666272E-7,1.2286182715648408E-7,9.828946057055532E-8,8.1907883142662286E-8,7.020675663049758E-8,6.1430911690862899E-8,5.4605254762307709E-8,4.9144728953010031E-8,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D183+1","v":41},"Price","Water","Group A (was Group B)","Non-Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,7396.4541041041048,6685.7355957031241,6358.1322580645165,6045.9361849531942,5628.7494916820697,5352.9407665896479,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,5352.94,null,null,{"$f":"IFERROR((X186-W186)/W186,\"\")","v":-1.4320906613605578E-7},{"$f":"IFERROR((Y186-X186)/X186,\"\")","v":0},{"$f":"IFERROR((Z186-Y186)/Y186,\"\")","v":0},{"$f":"IFERROR((AA186-Z186)/Z186,\"\")","v":0},{"$f":"IFERROR((AB186-AA186)/AA186,\"\")","v":0},{"$f":"IFERROR((AC186-AB186)/AB186,\"\")","v":0},{"$f":"IFERROR((AD186-AC186)/AC186,\"\")","v":0},{"$f":"IFERROR((AE186-AD186)/AD186,\"\")","v":0},{"$f":"IFERROR((AF186-AE186)/AE186,\"\")","v":0},{"$f":"IFERROR((AG186-AF186)/AF186,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6089085174830058E-2,-4.9000343036173288E-2,-4.9101852625877629E-2,-6.9002827768741004E-2,-4.9000000000000044E-2,-1.4320906616127616E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S186/R186-1)*(R188/R$13),\"-\")","v":-3.2186265349031518E-5},-1.5289572779012478E-5,-1.5233063675595542E-5,-2.008499889529973E-5,-1.4326910795636684E-5,-3.8806238061701527E-11,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-7.1604535634151034E-8,-4.7736357644545535E-8,-3.5802268483209332E-8,-2.8641814919794228E-8,-2.3868179099828524E-8,-2.0458439276005436E-8,-1.7901134352626968E-8,-1.5912119510907985E-8,-1.4320907570919417E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F186","v":"Water"},"Group A (was Group B)","Non-Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S187/R187-1)*(R188/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F186","v":"Water"},"Group A (was Group B)","Non-Residential - 150mm","Fixed","$m",{"$f":"K186*K187/10^6","v":0},0,0,0,0,0,0,2.2189362312312316E-2,2.0057206787109372E-2,1.907439677419355E-2,1.8137808554859584E-2,1.688624847504621E-2,1.6058822299768946E-2,1.6058820000000001E-2,1.6058820000000001E-2,1.6058820000000001E-2,1.6058820000000001E-2,1.6058820000000001E-2,1.6058820000000001E-2,1.6058820000000001E-2,1.6058820000000001E-2,1.6058820000000001E-2,1.6058820000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-9.6089085174830169E-2,-4.9000343036173288E-2,-4.9101852625877518E-2,-6.9002827768741004E-2,-4.8999999999999932E-2,-1.4320906616127616E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S188/R188-1)*(R188/R$13),\"-\")","v":-3.2186265349031552E-5},-1.5289572779012478E-5,-1.5233063675595509E-5,-2.008499889529973E-5,-1.4326910795636652E-5,-3.8806238061701527E-11,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",-7.1604535634151034E-8,-4.7736357644545535E-8,-3.5802268483209332E-8,-2.8641814919794228E-8,-2.3868179099828524E-8,-2.0458439276005436E-8,-1.7901134352626968E-8,-1.5912119510907985E-8,-1.4320907570919417E-8,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D186+1","v":42},"Price","Water","Group A (was Group B)","Non-Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,9770.3790290290272,8831.5506347656246,8398.7967741935481,7986.6141107927497,7435.5164048059141,7071.1761009704242,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,7071.18,null,null,{"$f":"IFERROR((X189-W189)/W189,\"\")","v":5.5139760634687304E-7},{"$f":"IFERROR((Y189-X189)/X189,\"\")","v":0},{"$f":"IFERROR((Z189-Y189)/Y189,\"\")","v":0},{"$f":"IFERROR((AA189-Z189)/Z189,\"\")","v":0},{"$f":"IFERROR((AB189-AA189)/AA189,\"\")","v":0},{"$f":"IFERROR((AC189-AB189)/AB189,\"\")","v":0},{"$f":"IFERROR((AD189-AC189)/AC189,\"\")","v":0},{"$f":"IFERROR((AE189-AD189)/AD189,\"\")","v":0},{"$f":"IFERROR((AF189-AE189)/AE189,\"\")","v":0},{"$f":"IFERROR((AG189-AF189)/AF189,\"\")","v":0},null,null,null,"Price","Water","Fixed",-9.6089250117526115E-2,-4.9000892195367185E-2,-4.9076394450605854E-2,-6.900267101200086E-2,-4.9000000000000044E-2,5.5139760624101086E-7,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S189/R189-1)*(R191/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",2.7569876515087799E-7,1.8379916832955701E-7,1.3784937302752098E-7,1.1027949686770455E-7,9.1899579945931009E-8,7.8771067890670565E-8,6.892468418229214E-8,6.1266385742442253E-8,5.5139746990562344E-8,null,"Price","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F189","v":"Water"},"Group A (was Group B)","Non-Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S190/R190-1)*(R191/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-",{"$f":"IFERROR((AE190/$X190)^(1/DI$61)-1,\"-\")","v":"-"},"-","-"]
[null,null,null,null,"Rev",{"$f":"+F189","v":"Water"},"Group A (was Group B)","Non-Residential > 150mm","Fixed","$m",{"$f":"K189*K190/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S191/R191-1)*(R191/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D189+1","v":43},"Price","Water","Group A (was Group B)","Residential Usage - Block 1","Variable","$",null,null,null,null,null,null,null,2.5669404404404403,2.5581181640624999,2.3738629032258065,2.2030111807363952,2.0001317005545283,1.8561222181146024,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561000000000001,1.8561222181146024,null,null,{"$f":"IFERROR((X192-W192)/W192,\"\")","v":-1.197017867978244E-5},{"$f":"IFERROR((Y192-X192)/X192,\"\")","v":0},{"$f":"IFERROR((Z192-Y192)/Y192,\"\")","v":0},{"$f":"IFERROR((AA192-Z192)/Z192,\"\")","v":0},{"$f":"IFERROR((AB192-AA192)/AA192,\"\")","v":0},{"$f":"IFERROR((AC192-AB192)/AB192,\"\")","v":0},{"$f":"IFERROR((AD192-AC192)/AC192,\"\")","v":0},{"$f":"IFERROR((AE192-AD192)/AD192,\"\")","v":0},{"$f":"IFERROR((AF192-AE192)/AE192,\"\")","v":0},{"$f":"IFERROR((AG192-AF192)/AF192,\"\")","v":1.1970321966675237E-5},null,null,null,"Price","Water","Variable",-3.4368839412677321E-3,-7.2027658231424763E-2,-7.1972025957035446E-2,-9.2091897651672805E-2,-7.1999999999999953E-2,-1.1970178679820975E-5,0,0,0,0,0,0,0,0,1.1970321966758846E-5,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S192/R192-1)*(R194/R$13),\"-\")","v":-7.8878776780583838E-5},-1.6258868528832582E-3,-1.6131291157012353E-3,-1.9281521602910446E-3,-1.4041210357448521E-3,-2.1807302750822177E-7,0,0,0,0,0,0,0,0,1.9427127541470267E-7,null,"Price","Water","Variable",-5.9851072506944547E-6,-3.9900754805755057E-6,-2.992558102987708E-6,-2.3940471988170842E-6,-1.9950397304180356E-6,-1.7100342982745431E-6,-1.4962801709872409E-6,-1.3300269291471878E-6,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,1.3300286980655329E-6]
[null,null,null,null,"Qty",{"$f":"+F192","v":"Water"},"Group A (was Group B)","Residential Usage - Block 1","Variable","kL",null,null,null,null,null,null,null,592281,567211,580512,592220,563106,581671,581359.83742143807,581049.36405594717,580739.57725089497,581129.23035133956,581519.92672316113,581911.66493769328,582304.44357393961,582698.26121854736,582986.96079085243,583275.80766727799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-4.2327881529206524E-2,2.3449827312939986E-2,2.0168403064880547E-2,-4.9160784843470307E-2,3.2968925921584846E-2,-5.3494600652592705E-4,-5.340468080284877E-4,-5.3315057930669596E-4,6.7096012689393802E-4,6.7230548975372173E-4,6.7364538432856946E-4,6.7497982926401079E-4,6.7630884317249063E-4,4.9545294969877141E-4,4.9546026901481355E-4,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S193/R193-1)*(R194/R$13),\"-\")","v":-9.7145308826044816E-4},5.2933507581199744E-4,4.5204004984629085E-4,-1.0292922169556217E-3,6.4294947795015339E-4,-9.7456603044029578E-6,-9.2521539408181266E-6,-9.1576139186493432E-6,1.1405590077681106E-5,1.1340226209995561E-5,1.1274092734823195E-5,1.1208875697808924E-5,1.1143940513644792E-5,8.1002040499582422E-6,8.0410283571413198E-6,null,{"$f":"AW193","v":"Qty"},"Water","Variable",-5.3449640737834869E-4,-5.3404779822252557E-4,-2.3293192310502864E-4,-5.1949976588416824E-5,6.894603616025563E-5,1.5549981595497364E-4,2.2058611793940308E-4,2.5112314753994447E-4,2.7555417424895978E-4,null,"Qty","Water","Variable",-5.3359869376812252E-4,-1.3224028303160384E-4,6.8835496807473362E-5,1.8976822333938159E-4,2.7062048294657082E-4,3.2856589172047812E-4,3.4942525150949422E-4,3.6565031188318109E-4]
[null,null,null,null,"Rev",{"$f":"+F192","v":"Water"},"Group A (was Group B)","Residential Usage - Block 1","Variable","$m",{"$f":"K192*K193/10^6","v":0},0,0,0,0,0,0,1.5203500510045045,1.4509927619560548,1.3780559016774194,1.3046672814557079,1.1262861613724582,1.079652466732939,1.0790619942379311,1.0784857246242436,1.0779107293353862,1.0786339644551215,1.0793591359908594,1.0800862412908525,1.0808152777175895,1.0815462426477458,1.0820820979239012,1.0826311858999742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E194","v":"Rev"},"Water",{"$f":"I194","v":"Variable"},-4.5619289454178591E-2,-5.0266867065767107E-2,-5.3255183721052424E-2,-0.1367253725288623,-4.1404836744769025E-2,-5.4690978180660377E-4,-5.3404680802837667E-4,-5.3315057930669596E-4,6.7096012689393802E-4,6.7230548975372173E-4,6.7364538432856946E-4,6.7497982926401079E-4,6.7630884317249063E-4,4.9545294969877141E-4,5.0743652180051946E-4,null,null,null,null,null,null,{"$f":"AW194","v":"Rev"},"Water","Variable",{"$f":"IFERROR((S194/R194-1)*(R194/R$13),\"-\")","v":-1.0469930935222936E-3},-1.1346785430017517E-3,-1.193623304056101E-3,-2.8626549037491251E-3,-8.0746392020710595E-4,-9.9636166746184957E-6,-9.2521539408162038E-6,-9.1576139186493432E-6,1.1405590077681106E-5,1.1340226209995561E-5,1.1274092734823195E-5,1.1208875697808924E-5,1.1143940513644792E-5,8.1002040499582422E-6,8.2353958862544848E-6,null,"Rev","Water","Variable",-5.4047831561065962E-4,-5.3803574281208189E-4,-2.3592378414571957E-4,-5.4343899416608998E-5,6.695085887975516E-5,1.5378951574662736E-4,2.1908950770965774E-4,2.4979278661030335E-4,2.7555417424895978E-4,null,{"$f":"CN194","v":"Rev"},"Water","Variable",-5.335986937680115E-4,-1.3224028303149282E-4,6.8835496807473362E-5,1.8976822333938159E-4,2.7062048294657082E-4,3.2856589172047812E-4,3.4942525150949422E-4,3.6698082690689304E-4]
[null,null,null,{"$f":"D192+1","v":44},"Price","Water","Group A (was Group B)","Residential Usage - Block 2","Variable","$",null,null,null,null,null,null,null,3.081722222222222,3.0711230468749999,2.8499354838709676,2.6448029276874125,2.4012814232902033,2.2283891608133088,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2283891608133088,null,null,{"$f":"IFERROR((X195-W195)/W195,\"\")","v":4.8641354400403471E-6},{"$f":"IFERROR((Y195-X195)/X195,\"\")","v":0},{"$f":"IFERROR((Z195-Y195)/Y195,\"\")","v":0},{"$f":"IFERROR((AA195-Z195)/Z195,\"\")","v":0},{"$f":"IFERROR((AB195-AA195)/AA195,\"\")","v":0},{"$f":"IFERROR((AC195-AB195)/AB195,\"\")","v":0},{"$f":"IFERROR((AD195-AC195)/AC195,\"\")","v":0},{"$f":"IFERROR((AE195-AD195)/AD195,\"\")","v":0},{"$f":"IFERROR((AF195-AE195)/AE195,\"\")","v":0},{"$f":"IFERROR((AG195-AF195)/AF195,\"\")","v":-4.864111780341852E-6},null,null,null,"Price","Water","Variable",-3.4393675298803883E-3,-7.2021719621133462E-2,-7.1977964885342138E-2,-9.2075482013377008E-2,-7.1999999999999953E-2,4.8641354399858727E-6,0,0,0,0,0,0,0,0,-4.8641117803560618E-6,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S195/R195-1)*(R197/R$13),\"-\")","v":-2.6438631425619327E-5},-4.841438348110131E-4,-4.967142295583092E-4,-6.4764976821244692E-4,-4.3143669999648335E-4,2.8306905771475454E-8,0,0,0,0,0,0,0,0,-2.521732627900514E-8,null,"Price","Water","Variable",2.4320647624698211E-6,1.6213758511351983E-6,1.2160316418263761E-6,9.7282519528896216E-7,8.1068759705260618E-7,6.9487504283927137E-7,6.0801563606105447E-7,5.4045832498239577E-7,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,-5.4045803288271799E-7]
[null,null,null,null,"Qty",{"$f":"+F195","v":"Water"},"Group A (was Group B)","Residential Usage - Block 2","Variable","kL",null,null,null,null,null,null,null,165240,140698,148879,165723,144118,154767,154684.20801140802,154601.59940386709,154519.1734715832,154622.84967582324,154726.80346650165,154831.03446348879,154935.54228869572,155040.32656606732,155117.14175318673,155193.99613396858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.14852335996126842,5.8145815860922045E-2,0.1131388577301029,-0.13036814443378408,7.3890839451005386E-2,-5.3494600652581603E-4,-5.3404680802859872E-4,-5.3315057930658494E-4,6.7096012689393802E-4,6.7230548975372173E-4,6.7364538432879151E-4,6.7497982926401079E-4,6.7630884317271267E-4,4.9545294969877141E-4,4.9546026901481355E-4,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S196/R196-1)*(R197/R$13),\"-\")","v":-1.1417082757210087E-3},3.9086734414574362E-4,7.807622880146133E-4,-9.1699654108311256E-4,4.4276694350988538E-4,-3.1131259370518984E-6,-2.9555314256477298E-6,-2.9253313221583321E-6,3.6434305047517001E-6,3.6225505057501504E-6,3.6014246613901814E-6,3.5805915663479685E-6,3.5598485070945158E-6,2.5875496427039213E-6,2.5686464099136343E-6,null,"Qty","Water","Variable",-5.3449640737834869E-4,-5.3404779822241455E-4,-2.3293192310491762E-4,-5.1949976588416824E-5,6.894603616025563E-5,1.5549981595497364E-4,2.2058611793940308E-4,2.5112314753994447E-4,2.7555417424918183E-4,null,"Qty","Water","Variable",-5.335986937680115E-4,-1.3224028303160384E-4,6.8835496807473362E-5,1.8976822333938159E-4,2.7062048294657082E-4,3.2856589172047812E-4,3.4942525150949422E-4,3.6565031188318109E-4]
[null,null,null,null,"Rev",{"$f":"+F195","v":"Water"},"Group A (was Group B)","Residential Usage - Block 2","Variable","$m",{"$f":"K195*K196/10^6","v":0},0,0,0,0,0,0,0.50922378000000001,0.43210087044921874,0.4242955449032258,0.43830467558514108,0.34606787616173756,0.34488110525159338,0.34469828913262168,0.34451420411157746,0.344330526164076,0.34456155821760454,0.34479320884475229,0.3450254771984384,0.34525836243612962,0.34549186371982449,0.34566303868280135,0.34583261880823812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.15145190106946949,-1.8063665407288876E-2,3.3017388115895718E-2,-0.21043991670923079,-3.4293009894670323E-3,-5.3008447313551699E-4,-5.3404680802870974E-4,-5.3315057930669596E-4,6.7096012689393802E-4,6.7230548975349969E-4,6.7364538432856946E-4,6.7497982926423283E-4,6.7630884317271267E-4,4.9545294969854936E-4,4.9059374726034832E-4,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S197/R197-1)*(R197/R$13),\"-\")","v":-1.164220152774519E-3},-1.2142742893439183E-4,2.2785037790578897E-4,-1.4802134107707319E-3,-2.0548976419310173E-5,-3.084834173945796E-6,-2.9555314256483443E-6,-2.9253313221589412E-6,3.6434305047517001E-6,3.6225505057489539E-6,3.6014246613889943E-6,3.5805915663491463E-6,3.5598485070945158E-6,2.5875496427027617E-6,2.5434165894514813E-6,null,"Rev","Water","Variable",-5.3206564254570932E-4,-5.3242728826352614E-4,-2.3171617471562378E-4,-5.0977201931368121E-5,6.9756779650820278E-5,1.5619479905093492E-4,2.2119426769529049E-4,2.51663741586583E-4,2.7555417424918183E-4,null,"Rev","Water","Variable",-5.3359869376812252E-4,-1.3224028303160384E-4,6.8835496807473362E-5,1.8976822333938159E-4,2.7062048294657082E-4,3.2856589172047812E-4,3.4942525150949422E-4,3.6510965623182123E-4]
[null,null,null,{"$f":"D195+1","v":45},"Price","Water","Group A (was Group B)","Residential Usage - Block 3","Variable","$",null,null,null,null,null,null,null,4.6226386386386382,4.6067924804687497,4.275008064516129,3.9672973220626617,3.602075323475046,3.3427259001848428,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3426999999999998,3.3427259001848428,null,null,{"$f":"IFERROR((X198-W198)/W198,\"\")","v":-7.7482227428879814E-6},{"$f":"IFERROR((Y198-X198)/X198,\"\")","v":0},{"$f":"IFERROR((Z198-Y198)/Y198,\"\")","v":0},{"$f":"IFERROR((AA198-Z198)/Z198,\"\")","v":0},{"$f":"IFERROR((AB198-AA198)/AA198,\"\")","v":0},{"$f":"IFERROR((AC198-AB198)/AB198,\"\")","v":0},{"$f":"IFERROR((AD198-AC198)/AC198,\"\")","v":0},{"$f":"IFERROR((AE198-AD198)/AD198,\"\")","v":0},{"$f":"IFERROR((AF198-AE198)/AE198,\"\")","v":0},{"$f":"IFERROR((AG198-AF198)/AF198,\"\")","v":7.7482827783088214E-6},null,null,null,"Price","Water","Variable",-3.4279465492796923E-3,-7.2020699295502255E-2,-7.1978985257960204E-2,-9.2058136544636571E-2,-7.1999999999999953E-2,-7.7482227428538053E-6,0,0,0,0,0,0,0,0,7.7482827782748842E-6,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S198/R198-1)*(R200/R$13),\"-\")","v":-2.9217582328446374E-5},-4.7829681769957755E-4,-5.1574811533617758E-4,-7.8488542457283092E-4,-4.6268897192246189E-4,-4.9243807285879346E-8,0,0,0,0,0,0,0,0,4.3869053211118457E-8,null,"Price","Water","Variable",-3.8741188758129042E-6,-2.5827475849116155E-6,-1.9370613140168302E-6,-1.5496493513955656E-6,-1.2913746262332992E-6,-1.106892638880197E-6,-9.6853112607764302E-7,-8.6091660278508897E-7,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,8.6091734408100251E-7]
[null,null,null,null,"Qty",{"$f":"+F198","v":"Water"},"Group A (was Group B)","Residential Usage - Block 3","Variable","kL",null,null,null,null,null,null,null,122143,92665,103052,133915,103034,112676,112615.7244237687,112555.58235560636,112495.57328166928,112571.05332579334,112646.73546293163,112722.61941633592,112798.70491074375,112874.9916723733,112930.9159199446,112986.86870192639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.24134006860810686,0.11209194409971412,0.2994895780770872,-0.23060150095209653,9.3580759749209097E-2,-5.3494600652581603E-4,-5.3404680802859872E-4,-5.3315057930658494E-4,6.7096012689393802E-4,6.7230548975372173E-4,6.7364538432856946E-4,6.7497982926401079E-4,6.7630884317271267E-4,4.9545294969877141E-4,4.9546026901481355E-4,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S199/R199-1)*(R200/R$13),\"-\")","v":-2.0570254589272838E-3},7.4441404592138398E-4,2.145920575325182E-3,-1.9661027669635512E-3,6.0137202111228453E-4,-3.3998478009688107E-6,-3.227697975764133E-6,-3.1947168299523493E-6,3.9789437401928753E-6,3.956140960995055E-6,3.9330696972321041E-6,3.9103181412481969E-6,3.8876649121935079E-6,2.8258297886696555E-6,2.8051858105061558E-6,null,"Qty","Water","Variable",-5.3449640737834869E-4,-5.3404779822241455E-4,-2.3293192310502864E-4,-5.1949976588416824E-5,6.894603616025563E-5,1.5549981595497364E-4,2.2058611793940308E-4,2.5112314753994447E-4,2.7555417424918183E-4,null,"Qty","Water","Variable",{"$f":"IFERROR((Z199/$X199)^(1/DD$61)-1,\"-\")","v":-5.335986937680115E-4},-1.3224028303160384E-4,6.8835496807473362E-5,1.8976822333938159E-4,2.7062048294657082E-4,3.2856589172047812E-4,3.4942525150949422E-4,3.6565031188318109E-4]
[null,null,null,null,"Rev",{"$f":"+F198","v":"Water"},"Group A (was Group B)","Residential Usage - Block 3","Variable","$m",{"$f":"K198*K199/10^6","v":0},0,0,0,0,0,0,0.56462295123923922,0.4268884252026367,0.44054813106451612,0.53128062088402139,0.37113622887892789,0.37664498352922737,0.37644058203133163,0.37623954514008534,0.37603895280863592,0.37629125995212936,0.37654424263194153,0.37679789992298607,0.37705223090514306,0.37730723466324223,0.37749417264559876,0.37768413239071358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.2439407143019986,3.1998304604758054E-2,0.20595363689380397,-0.30143089303468695,1.4842945047266021E-2,-5.426900843878979E-4,-5.3404680802870974E-4,-5.3315057930647392E-4,6.7096012689371598E-4,6.7230548975372173E-4,6.7364538432856946E-4,6.7497982926378874E-4,6.7630884317271267E-4,4.9545294969854936E-4,5.0321239075956647E-4,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S200/R200-1)*(R200/R$13),\"-\")","v":-2.0791916679320211E-3},2.1250400806915388E-4,1.475711274532922E-3,-2.5699924345544646E-3,9.5384263669737743E-5,-3.4490652654769035E-6,-3.2276979757648038E-6,-3.1947168299516839E-6,3.9789437401915582E-6,3.956140960995055E-6,3.9330696972321041E-6,3.9103181412469102E-6,3.8876649121935079E-6,2.8258297886683888E-6,2.8490765990913592E-6,null,"Rev","Water","Variable",-5.3836845555155222E-4,-5.3662916649666048E-4,-2.348685332156375E-4,-5.3499545435542473E-5,6.7654572498687671E-5,1.5439275119444318E-4,2.1961737316877894E-4,2.5026201474109833E-4,2.7555417424918183E-4,null,"Rev","Water","Variable",-5.335986937680115E-4,-1.3224028303160384E-4,6.8835496807473362E-5,1.8976822333938159E-4,2.7062048294657082E-4,3.2856589172047812E-4,3.4942525150949422E-4,3.665115440218969E-4]
[null,null,null,{"$f":"D198+1","v":46},"Price","Water","Group A (was Group B)","Non-Residential Usage - Potable","Variable","$",null,null,null,null,null,null,null,3.081722222222222,3.0711230468749999,2.8499354838709676,2.644757490636704,2.4012814232902033,2.2283891608133088,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2284000000000002,2.2283891608133088,null,null,{"$f":"IFERROR((X201-W201)/W201,\"\")","v":4.8641354400403471E-6},{"$f":"IFERROR((Y201-X201)/X201,\"\")","v":0},{"$f":"IFERROR((Z201-Y201)/Y201,\"\")","v":0},{"$f":"IFERROR((AA201-Z201)/Z201,\"\")","v":0},{"$f":"IFERROR((AB201-AA201)/AA201,\"\")","v":0},{"$f":"IFERROR((AC201-AB201)/AB201,\"\")","v":0},{"$f":"IFERROR((AD201-AC201)/AC201,\"\")","v":0},{"$f":"IFERROR((AE201-AD201)/AD201,\"\")","v":0},{"$f":"IFERROR((AF201-AE201)/AE201,\"\")","v":0},{"$f":"IFERROR((AG201-AF201)/AF201,\"\")","v":-4.864111780341852E-6},null,null,null,"Price","Water","Variable",-3.4393675298803883E-3,-7.2021719621133462E-2,-7.1993908071061874E-2,-9.2059883829986089E-2,-7.1999999999999953E-2,4.8641354399858727E-6,0,0,0,0,0,0,0,0,-4.8641117803560618E-6,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S201/R201-1)*(R203/R$13),\"-\")","v":-6.7780113300555005E-5},-1.2394980964106062E-3,-1.1538059902940589E-3,-1.3722504083318514E-3,-9.6430075002960913E-4,6.7585442165199173E-8,0,0,0,0,0,0,0,0,-6.148200717839294E-8,null,"Price","Water","Variable",2.4320647624698211E-6,1.6213758511351983E-6,1.2160316418263761E-6,9.7282519528896216E-7,8.1068759705260618E-7,6.9487504283927137E-7,6.0801563606105447E-7,5.4045832498239577E-7,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,-5.4045803288271799E-7]
[null,null,null,null,"Qty",{"$f":"+F201","v":"Water"},"Group A (was Group B)","Non-Residential Usage - Potable","Variable","kL",null,null,null,null,null,null,null,423622,360213,345751,351202,322117,369521,370074.56981841929,370628.39432571299,371182.47253212746,372564.97513965919,373947.8351960599,375331.05213642505,376714.62539868278,378098.55442358513,378188.91333857406,378279.31822401693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR(S202/R202-1,\"-\")","v":-0.14968297208360282},-4.0148467712159186E-2,1.5765681082628769E-2,-8.2815587610548969E-2,0.14716391870034795,1.4980740429346717E-3,1.4965213836914959E-3,1.4949696647568178E-3,3.7245902213556281E-3,3.7117285538779132E-3,3.6989569404510814E-3,3.6862744352812449E-3,3.6736801058299129E-3,2.3898243971509636E-4,2.3904689496268006E-4,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S202/R202-1)*(R203/R$13),\"-\")","v":-2.9498239774750808E-3},-6.9095752732376676E-4,2.5266772927853501E-4,-1.2344543484835637E-3,1.9709760719450286E-3,2.0815209164537866E-5,1.9814469512629134E-5,1.9664470722234415E-5,4.8584457832944937E-5,4.8189492311951855E-5,4.7793379561527568E-5,4.740325180870516E-5,4.7016382579532838E-5,3.0437754168476709E-6,3.0215347787488931E-6,null,"Qty","Water","Variable",1.4972977130123244E-3,1.4965216963258587E-3,2.0530747230591562E-3,2.3845860674405195E-3,2.6035282906300417E-3,2.758134769632381E-3,2.8725322484779436E-3,2.5795735203324455E-3,2.3452746149850157E-3,null,"Qty","Water","Variable",1.4957455239237305E-3,2.2381432891298569E-3,2.6063366601916105E-3,2.8247655212281231E-3,2.9682989708852414E-3,3.0690373448083452E-3,2.7148430465293583E-3,2.4394522400037477E-3]
[null,null,null,null,"Rev",{"$f":"+F201","v":"Water"},"Group A (was Group B)","Non-Residential Usage - Potable","Variable","$m",{"$f":"K201*K202/10^6","v":0},0,0,0,0,0,0,1.3054853312222221,1.1062584460839844,0.98536804348387097,0.92884412022659169,0.77349356822597037,0.82343659109289469,0.82467417138336563,0.82590831391541897,0.82714302179059296,0.83022379060121665,0.83330535595089994,0.83638771658080968,0.83947087123842479,0.84255481867751714,0.84275617448367857,0.84295353249024763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.15260752485952289,-0.10927862564850932,-5.7363259982973536E-2,-0.16725147806579588,6.4568116553923138E-2,1.5029454652097929E-3,1.4965213836914959E-3,1.4949696647568178E-3,3.7245902213554061E-3,3.7117285538779132E-3,3.6989569404513034E-3,3.6862744352812449E-3,3.6736801058299129E-3,2.3898243971531841E-4,2.3418162043120638E-4,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S203/R203-1)*(R203/R$13),\"-\")","v":-3.0074585619686458E-3},-1.8806916744313477E-3,-9.1932879828972628E-4,-2.4930610329005972E-3,8.6476504473537977E-4,2.0882895854700922E-5,1.9814469512629134E-5,1.9664470722234415E-5,4.8584457832942037E-5,4.8189492311951855E-5,4.7793379561530434E-5,4.740325180870516E-5,4.7016382579532838E-5,3.0437754168504987E-6,2.9600380744837993E-6,null,"Rev","Water","Variable",1.4997334192998757E-3,1.4981454986011666E-3,2.0542932513047951E-3,2.3855612124210612E-3,2.604341088875195E-3,2.7588315612343539E-3,2.8731420106584693E-3,2.5801153728093329E-3,2.3452746149850157E-3,null,"Rev","Water","Variable",1.4957455239237305E-3,2.2381432891298569E-3,2.6063366601916105E-3,2.8247655212281231E-3,2.9682989708852414E-3,3.0690373448083452E-3,2.7148430465293583E-3,2.4389104635493819E-3]
[null,null,null,{"$f":"D201+1","v":47},"Price","Water","Group A (was Group B)","Non-Residential Usage - Non-Potable","Variable","$",null,null,null,null,null,null,null,2.5669404404404403,2.5581181640624999,2.3738629032258065,1.9086081460674158,1.8646109057301294,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,1.8562000000000001,null,null,{"$f":"IFERROR((X204-W204)/W204,\"\")","v":0},{"$f":"IFERROR((Y204-X204)/X204,\"\")","v":0},{"$f":"IFERROR((Z204-Y204)/Y204,\"\")","v":0},{"$f":"IFERROR((AA204-Z204)/Z204,\"\")","v":0},{"$f":"IFERROR((AB204-AA204)/AA204,\"\")","v":0},{"$f":"IFERROR((AC204-AB204)/AB204,\"\")","v":0},{"$f":"IFERROR((AD204-AC204)/AC204,\"\")","v":0},{"$f":"IFERROR((AE204-AD204)/AD204,\"\")","v":0},{"$f":"IFERROR((AF204-AE204)/AE204,\"\")","v":0},{"$f":"IFERROR((AG204-AF204)/AF204,\"\")","v":0},null,null,null,"Price","Water","Variable",-3.4368839412677321E-3,-7.2027658231424763E-2,-0.19599057575151579,-2.3052002805259098E-2,-4.5108101128669142E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S204/R204-1)*(R206/R$13),\"-\")","v":-7.2836359446055345E-6},-1.2196494726535584E-4,-3.6963006207380532E-4,-5.0886205657208542E-5,-7.1939371736180341E-6,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F204","v":"Water"},"Group A (was Group B)","Non-Residential Usage - Non-Potable","Variable","kL",null,null,null,null,null,null,null,54691,42549,48847,72070,49397,54252,54333.273512977292,54414.584418635415,54495.932571661622,54698.907589221686,54901.935086386533,55105.014980218526,55308.147188195901,55511.33162821149,55524.597861675837,55537.870844388715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.22201093415735673,0.14801757973160345,0.4754232603844657,-0.31459691966144032,9.828532097090914E-2,1.4980740429346717E-3,1.4965213836914959E-3,1.4949696647568178E-3,3.7245902213556281E-3,3.7117285538779132E-3,3.6989569404513034E-3,3.6862744352812449E-3,3.6736801058299129E-3,2.3898243971509636E-4,2.3904689496245801E-4,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S205/R205-1)*(R206/R$13),\"-\")","v":-4.7049794166965984E-4},2.506392231759985E-4,8.9662846579949317E-4,-6.944578173209377E-4,1.5674754788208578E-4,2.5456057241503533E-6,2.4232080143266938E-6,2.4048639314436206E-6,5.941630055625352E-6,5.8933277977605559E-6,5.8448852396195776E-6,5.7971746159940043E-6,5.7498624931017295E-6,3.7223812523543993E-7,3.695182092438889E-7,null,"Qty","Water","Variable",1.4972977130121023E-3,1.4965216963256367E-3,2.0530747230589341E-3,2.3845860674405195E-3,2.6035282906300417E-3,2.758134769632381E-3,2.8725322484779436E-3,2.5795735203324455E-3,2.3452746149847936E-3,null,"Qty","Water","Variable",1.4957455239235085E-3,2.2381432891298569E-3,2.6063366601916105E-3,2.8247655212281231E-3,2.9682989708852414E-3,3.0690373448083452E-3,2.7148430465293583E-3,2.4394522400037477E-3]
[null,null,null,null,"Rev",{"$f":"+F204","v":"Water"},"Group A (was Group B)","Non-Residential Usage - Non-Potable","Variable","$m",{"$f":"K204*K205/10^6","v":0},0,0,0,0,0,0,0.14038853962812811,0.10884536976269531,0.11595608123387097,0.13755338908707865,9.2106184910351205E-2,0.10070256240000001,0.10085342229478846,0.10100435159787106,0.10115535003951831,0.1015321122671133,0.10190897190735068,0.10228592880628164,0.10266298281072925,0.10304013376828618,0.10306475855084268,0.10308939586135434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.22468479228423321,6.5328561855028333E-2,0.18625420610453558,-0.33039683339213788,9.3331164438260394E-2,1.4980740429346717E-3,1.4965213836914959E-3,1.4949696647568178E-3,3.7245902213556281E-3,3.7117285538779132E-3,3.6989569404513034E-3,3.6862744352814669E-3,3.6736801058299129E-3,2.3898243971509636E-4,2.3904689496268006E-4,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S206/R206-1)*(R206/R$13),\"-\")","v":-4.7616453079414145E-4},1.1062131960433247E-4,3.5126767447844678E-4,-7.2933537942512956E-4,1.4884655228431431E-4,2.5456057241503533E-6,2.4232080143266938E-6,2.4048639314436206E-6,5.941630055625352E-6,5.8933277977605559E-6,5.8448852396195776E-6,5.7971746159943532E-6,5.7498624931017295E-6,3.7223812523543993E-7,3.6951820924423211E-7,null,"Rev","Water","Variable",1.4972977130121023E-3,1.4965216963256367E-3,2.0530747230589341E-3,2.3845860674402974E-3,2.6035282906300417E-3,2.758134769632381E-3,2.8725322484779436E-3,2.5795735203324455E-3,2.3452746149847936E-3,null,"Rev","Water","Variable",1.4957455239235085E-3,2.2381432891298569E-3,2.6063366601916105E-3,2.8247655212281231E-3,2.9682989708852414E-3,3.0690373448083452E-3,2.7148430465293583E-3,2.4394522400037477E-3]
[null,null,null,{"$f":"D204+1","v":48},"Price","Water","Group A (was Group B)","Rural Water Surcharge","Variable","$",null,null,null,null,null,null,null,2.6562032032032032,2.6474677734374996,2.6395241935483869,2.6316175093632959,2.5709121996303139,2.563199463031423,2.5055000000000001,2.4491999999999998,2.3940000000000001,2.3401999999999998,2.2875000000000001,2.2361,2.1857000000000002,2.1366000000000001,2.0884999999999998,2.0415031957599452,null,null,{"$f":"IFERROR((X207-W207)/W207,\"\")","v":-2.2510719069511437E-2},{"$f":"IFERROR((Y207-X207)/X207,\"\")","v":-2.247056475753352E-2},{"$f":"IFERROR((Z207-Y207)/Y207,\"\")","v":-2.2537971582557447E-2},{"$f":"IFERROR((AA207-Z207)/Z207,\"\")","v":-2.2472848788638384E-2},{"$f":"IFERROR((AB207-AA207)/AA207,\"\")","v":-2.2519442782668042E-2},{"$f":"IFERROR((AC207-AB207)/AB207,\"\")","v":-2.2469945355191305E-2},{"$f":"IFERROR((AD207-AC207)/AC207,\"\")","v":-2.2539242431018191E-2},{"$f":"IFERROR((AE207-AD207)/AD207,\"\")","v":-2.2464199112412563E-2},{"$f":"IFERROR((AF207-AE207)/AE207,\"\")","v":-2.2512402883085394E-2},{"$f":"IFERROR((AG207-AF207)/AF207,\"\")","v":-2.2502659439815463E-2},null,null,null,"Price","Water","Variable",-3.2886903212711038E-3,-3.0004444128884922E-3,-2.9954960081126636E-3,-2.3067679674949937E-2,-3.0000000000000027E-3,-2.2510719069511409E-2,-2.2470564757533507E-2,-2.2537971582557437E-2,-2.2472848788638422E-2,-2.2519442782668042E-2,-2.2469945355191312E-2,-2.2539242431018236E-2,-2.2464199112412597E-2,-2.2512402883085425E-2,-2.2502659439815442E-2,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S207/R207-1)*(R209/R$13),\"-\")","v":-1.6528204356138458E-6},-1.206000155273014E-6,-1.1321735191231174E-6,-1.4568141984022706E-5,-1.5357822416767749E-6,-1.1196620289046073E-5,-1.0394972989552566E-5,-1.011008860109129E-5,-9.7570463442717463E-6,-9.4774046633993478E-6,-9.1652697561372593E-6,-8.9113028048933709E-6,-8.608382907896484E-6,-8.3616380571656915E-6,-8.1060394863251254E-6,null,"Price","Water","Variable",-2.249064211970575E-2,-2.2506418861954036E-2,-2.2498026451707065E-2,-2.25023097554371E-2,-2.2496915763142278E-2,-2.2502962542195637E-2,-2.2498117197536027E-2,-2.2499704506240503E-2,-2.2499999999999964E-2,null,"Price","Water","Variable",-2.2504268751081247E-2,-2.2493795542480766E-2,-2.2500207415614537E-2,-2.2494155078478295E-2,-2.2501669781659128E-2,-2.2496316916848613E-2,-2.2498327677104912E-2,-2.2498808985020657E-2]
[null,null,null,null,"Qty",{"$f":"+F207","v":"Water"},"Group A (was Group B)","Rural Water Surcharge","Variable","kL",null,null,null,null,null,null,null,12534,9759,8804,14954,11500,11500,11500,11500,11500,11500,11500,11500,11500,11500,11500,11500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.22139779798946868,-9.7858387129828861E-2,0.69854611540209,-0.23097498996923904,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S208/R208-1)*(R209/R$13),\"-\")","v":-1.1126946266423311E-4},-3.9333249956704421E-5,2.6402152151184637E-4,-1.4586974052202315E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F207","v":"Water"},"Group A (was Group B)","Rural Water Surcharge","Variable","$m",{"$f":"K207*K208/10^6","v":0},0,0,0,0,0,0,3.3292850948948953E-2,2.5836638000976561E-2,2.3238371000000001E-2,3.9353208235018727E-2,2.9565490295748609E-2,2.9476793824861364E-2,2.8813249999999999E-2,2.8165799999999998E-2,2.7531E-2,2.69123E-2,2.630625E-2,2.5715150000000003E-2,2.5135550000000003E-2,2.4570900000000003E-2,2.4017749999999997E-2,2.3477286751239373E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.22395837951534103,-0.10056521289179932,0.69345812729380762,-0.2487146125626537,-3.0000000000000027E-3,-2.251071906951152E-2,-2.2470564757533507E-2,-2.2537971582557548E-2,-2.24728487886382E-2,-2.2519442782668153E-2,-2.2469945355191201E-2,-2.2539242431018236E-2,-2.2464199112412486E-2,-2.2512402883085536E-2,-2.2502659439815331E-2,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S209/R209-1)*(R209/R$13),\"-\")","v":-1.1255635229493003E-4},-4.0421232881904073E-5,2.6209847257897866E-4,-1.570730060574157E-4,-1.5357822416767749E-6,-1.1196620289046128E-5,-1.0394972989552566E-5,-1.0110088601091339E-5,-9.7570463442716497E-6,-9.4774046633993936E-6,-9.1652697561372135E-6,-8.9113028048933709E-6,-8.6083829078964416E-6,-8.3616380571657322E-6,-8.1060394863250864E-6,null,"Rev","Water","Variable",-2.249064211970575E-2,-2.2506418861954036E-2,-2.2498026451707065E-2,-2.25023097554371E-2,-2.2496915763142278E-2,-2.2502962542195637E-2,-2.2498117197536027E-2,-2.2499704506240503E-2,-2.2499999999999964E-2,null,"Rev","Water","Variable",-2.2504268751081247E-2,-2.2493795542480766E-2,-2.2500207415614537E-2,-2.2494155078478184E-2,-2.2501669781659128E-2,-2.2496316916848613E-2,-2.2498327677104912E-2,-2.2498808985020657E-2]
[null,null,null,{"$f":"D207+1","v":49},"Price","Water","Group B (was Group C)","Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,310.03048048048049,308.96835937499998,308.03709677419351,306.46560833174055,299.40189463955636,298.24368895563771,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.24368895563771,null,null,{"$f":"IFERROR((X210-W210)/W210,\"\")","v":-1.2368931093284002E-5},{"$f":"IFERROR((Y210-X210)/X210,\"\")","v":0},{"$f":"IFERROR((Z210-Y210)/Y210,\"\")","v":0},{"$f":"IFERROR((AA210-Z210)/Z210,\"\")","v":0},{"$f":"IFERROR((AB210-AA210)/AA210,\"\")","v":0},{"$f":"IFERROR((AC210-AB210)/AB210,\"\")","v":0},{"$f":"IFERROR((AD210-AC210)/AC210,\"\")","v":0},{"$f":"IFERROR((AE210-AD210)/AD210,\"\")","v":0},{"$f":"IFERROR((AF210-AE210)/AE210,\"\")","v":0},{"$f":"IFERROR((AG210-AF210)/AF210,\"\")","v":1.2369084085632743E-5},null,null,null,"Price","Water","Fixed",-3.425860269720804E-3,-3.0141034593000882E-3,-5.1016207427929672E-3,-2.3048960471081403E-2,-3.8683979782859756E-3,-1.2368931093242885E-5,0,0,0,0,0,0,0,0,1.2369084085639415E-5,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S210/R210-1)*(R212/R$13),\"-\")","v":-1.4830899050273533E-5},-1.3966094431078969E-5,-2.4715888771269562E-5,-1.0995751899791129E-4,-1.9553009394666503E-5,-6.1002389459364391E-8,0,0,0,0,0,0,0,0,5.7319941098303743E-8,null,"Price","Water","Fixed",-6.1844846706016199E-6,-4.1229940301867885E-6,-3.0922471162542209E-6,-2.4737984579692451E-6,-2.0614991399492411E-6,-1.7669995230340518E-6,-1.5461247533377076E-6,-1.3743332322180279E-6,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,1.3743351210404597E-6]
[null,null,null,null,"Qty",{"$f":"+F210","v":"Water"},"Group B (was Group C)","Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,925,964,967,970,975,980,987,994,1001,1006,1012,1018,1024,1030,1036,1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",4.2162162162162176E-2,3.1120331950207358E-3,3.1023784901758056E-3,5.1546391752577136E-3,5.12820512820511E-3,7.1428571428571175E-3,7.0921985815601829E-3,7.0422535211267512E-3,4.9950049950049369E-3,5.9642147117295874E-3,5.9288537549406772E-3,5.893909626718985E-3,5.859375E-3,5.8252427184466438E-3,5.791505791505891E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S211/R211-1)*(R212/R$13),\"-\")","v":1.8252430675441697E-4},1.4419859855907076E-5,1.5030133668381187E-5,2.4590754787050285E-5,2.5920767101114111E-5,3.5227890752759679E-5,3.3518228760257495E-5,3.3249259248151172E-5,2.3516579131368607E-5,2.7983247258267978E-5,2.7746067183931861E-5,2.7512494291215035E-5,2.728094343523637E-5,2.7049895335830389E-5,2.6838589546417631E-5,null,"Qty","Water","Fixed",7.1175275436894392E-3,7.0924355776833536E-3,6.5676679118751302E-3,6.4469483190536803E-3,6.3605806981952284E-3,6.2939001491535418E-3,6.2395742416594402E-3,6.1935289785692849E-3,6.1533194297829219E-3,null,"Qty","Water","Fixed",7.0672257417181417E-3,6.3760111766479888E-3,6.2730462595881331E-3,6.204198338328748E-3,6.1524769069862817E-3,6.1105999774897501E-3,6.0749258932351058E-3,6.0434308273102921E-3]
[null,null,null,null,"Rev",{"$f":"+F210","v":"Water"},"Group B (was Group C)","Residential - 20mm","Fixed","$m",{"$f":"K210*K211/10^6","v":0},0,0,0,0,0,0,0.28677819444444441,0.29784549843749997,0.29787187258064513,0.29727164008178836,0.29191684727356748,0.29227881517652499,0.29436287999999999,0.29645055999999997,0.29853824000000001,0.30002943999999998,0.30181888000000001,0.30360831999999999,0.30539776000000002,0.30718719999999999,0.30897664000000002,0.31076992389177449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",3.8591860216204754E-2,8.854974570216001E-5,-2.0150694110745437E-3,-1.8013130370416852E-2,1.239969211568992E-3,7.1303998622558318E-3,7.0921985815601829E-3,7.0422535211269732E-3,4.9950049950049369E-3,5.9642147117298094E-3,5.9288537549406772E-3,5.893909626719207E-3,5.859375E-3,5.8252427184466438E-3,5.8039465112134092E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S212/R212-1)*(R212/R$13),\"-\")","v":1.6706810493337626E-4},4.1030247535417094E-7,-9.7624331445774874E-6,-8.5933555545901578E-5,6.2674858633982484E-6,3.5166452631945883E-5,3.3518228760257495E-5,3.3249259248152215E-5,2.3516579131368607E-5,2.7983247258269018E-5,2.7746067183931861E-5,2.7512494291216071E-5,2.728094343523637E-5,2.7049895335830389E-5,2.6896241456285668E-5,null,"Rev","Water","Fixed",7.1112990407788956E-3,7.0882833415835123E-3,6.5645553559068315E-3,6.4444585721448178E-3,6.3585060867235033E-3,6.292122028312086E-3,6.2380184697459207E-3,6.1921461333644956E-3,6.1533194297829219E-3,null,"Rev","Water","Fixed",7.0672257417181417E-3,6.3760111766479888E-3,6.2730462595881331E-3,6.204198338328748E-3,6.1524769069862817E-3,6.1105999774897501E-3,6.0749258932351058E-3,6.0448134681305721E-3]
[null,null,null,{"$f":"D210+1","v":50},"Price","Water","Group B (was Group C)","Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,461.57807807807808,459.99941406249997,458.61693548387092,456.59188692581097,446.08502772643249,444.36677264325323,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.36677264325323,null,null,{"$f":"IFERROR((X213-W213)/W213,\"\")","v":7.2628219422874477E-6},{"$f":"IFERROR((Y213-X213)/X213,\"\")","v":0},{"$f":"IFERROR((Z213-Y213)/Y213,\"\")","v":0},{"$f":"IFERROR((AA213-Z213)/Z213,\"\")","v":0},{"$f":"IFERROR((AB213-AA213)/AA213,\"\")","v":0},{"$f":"IFERROR((AC213-AB213)/AB213,\"\")","v":0},{"$f":"IFERROR((AD213-AC213)/AC213,\"\")","v":0},{"$f":"IFERROR((AE213-AD213)/AD213,\"\")","v":0},{"$f":"IFERROR((AF213-AE213)/AE213,\"\")","v":0},{"$f":"IFERROR((AG213-AF213)/AF213,\"\")","v":-7.262769194087983E-6},null,null,null,"Price","Water","Fixed",-3.4201451294033625E-3,-3.0053920426107439E-3,-4.415555557108708E-3,-2.3011489034814314E-2,-3.8518555351133577E-3,7.2628219422998797E-6,0,0,0,0,0,0,0,0,-7.2627691940496675E-6,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S213/R213-1)*(R215/R$13),\"-\")","v":-4.7661906743438104E-7},-4.3014431203571571E-7,-6.5872478415406719E-7,-3.3722752717401209E-6,-5.9503283885379579E-7,1.0891665833394956E-9,0,0,0,0,0,0,0,0,-1.0165033552223628E-9,null,"Price","Water","Fixed",3.6314043776464189E-6,2.4209347864179165E-6,1.8157005403640625E-6,1.4525601685910772E-6,1.2104666606838066E-6,1.0375427623721123E-6,9.078498581782668E-7,8.0697761095649412E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-8.0697695969966787E-7]
[null,null,null,null,"Qty",{"$f":"+F213","v":"Water"},"Group B (was Group C)","Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,5.0000000000000044E-2,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S214/R214-1)*(R215/R$13),\"-\")","v":0},0,0,0,0,0,0,0,7.0078207273379809E-6,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,1.2272234429039353E-2,9.805797673485328E-3,8.1648460519010424E-3,6.9943706001001082E-3,6.1174058871256154E-3,5.4358502631846051E-3,4.8909381985118294E-3,null,"Qty","Water","Fixed",0,1.6396356814853519E-2,1.2272234429039353E-2,9.805797673485328E-3,8.1648460519010424E-3,6.9943706001001082E-3,6.1174058871256154E-3,5.4358502631846051E-3]
[null,null,null,null,"Rev",{"$f":"+F213","v":"Water"},"Group B (was Group C)","Residential - 25mm","Fixed","$m",{"$f":"K213*K214/10^6","v":0},0,0,0,0,0,0,9.2315615615615604E-3,9.1999882812499999E-3,9.1723387096774179E-3,9.1318377385162207E-3,8.9217005545286499E-3,8.8873354528650646E-3,8.8874000000000002E-3,8.8874000000000002E-3,8.8874000000000002E-3,9.3317699999999996E-3,9.3317699999999996E-3,9.3317699999999996E-3,9.3317699999999996E-3,9.3317699999999996E-3,9.3317699999999996E-3,9.3317022255083176E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.4201451294031404E-3,-3.0053920426108549E-3,-4.4155555571084859E-3,-2.3011489034814425E-2,-3.8518555351133577E-3,7.2628219422998797E-6,0,0,5.0000000000000044E-2,0,0,0,0,0,-7.2627691940496675E-6,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S215/R215-1)*(R215/R$13),\"-\")","v":-4.7661906743435012E-7},-4.3014431203573165E-7,-6.5872478415403405E-7,-3.3722752717401375E-6,-5.9503283885379579E-7,1.0891665833394956E-9,0,0,7.0078207273379809E-6,0,0,0,0,0,-1.0165033552223628E-9,null,"Rev","Water","Fixed",3.6314043776464189E-6,2.4209347864179165E-6,1.2274072412282289E-2,9.8072644771649564E-3,8.1660664018357032E-3,6.99541539982107E-3,6.1183192906699713E-3,5.4366616274050816E-3,4.8909381985118294E-3,null,"Rev","Water","Fixed",0,1.6396356814853519E-2,1.2272234429039353E-2,9.805797673485328E-3,8.1648460519010424E-3,6.9943706001001082E-3,6.1174058871256154E-3,5.4350388996191601E-3]
[null,null,null,{"$f":"D213+1","v":51},"Price","Water","Group B (was Group C)","Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,1240.1108608608608,1235.884228515625,1232.1693548387095,1227.8286372253433,1199.5683918669129,1194.8796866913124,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8796866913124,null,null,{"$f":"IFERROR((X216-W216)/W216,\"\")","v":2.6220940168838597E-7},{"$f":"IFERROR((Y216-X216)/X216,\"\")","v":0},{"$f":"IFERROR((Z216-Y216)/Y216,\"\")","v":0},{"$f":"IFERROR((AA216-Z216)/Z216,\"\")","v":0},{"$f":"IFERROR((AB216-AA216)/AA216,\"\")","v":0},{"$f":"IFERROR((AC216-AB216)/AB216,\"\")","v":0},{"$f":"IFERROR((AD216-AC216)/AC216,\"\")","v":0},{"$f":"IFERROR((AE216-AD216)/AD216,\"\")","v":0},{"$f":"IFERROR((AF216-AE216)/AE216,\"\")","v":0},{"$f":"IFERROR((AG216-AF216)/AF216,\"\")","v":-2.6220933293463365E-7},null,null,null,"Price","Water","Fixed",-3.408269759287319E-3,-3.0058427732969628E-3,-3.5228254917396562E-3,-2.3016440976888375E-2,-3.9086601542605015E-3,2.6220940174681573E-7,0,0,0,0,0,0,0,0,-2.622093329129882E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S216/R216-1)*(R218/R$13),\"-\")","v":-6.3803746297358657E-8},-5.7792279994709673E-8,-7.0599252090964824E-8,-1.3605587281665607E-6,-2.4355524204449775E-7,1.5860286596884923E-11,0,0,0,0,0,0,0,0,-1.4097309668059351E-11,null,"Price","Water","Fixed",1.3110469221366827E-7,8.7403126292073807E-8,6.5552343997410389E-8,5.2441874842656944E-8,4.3701562146836181E-8,3.7458481649821351E-8,3.2776171554615985E-8,2.9134374468497981E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-2.9134373691341864E-8]
[null,null,null,null,"Qty",{"$f":"+F216","v":"Water"},"Group B (was Group C)","Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,1,1,1,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S217/R217-1)*(R218/R$13),\"-\")","v":0},0,4.0081038505317056E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F216","v":"Water"},"Group B (was Group C)","Residential - 32mm","Fixed","$m",{"$f":"K216*K217/10^6","v":0},0,0,0,0,0,0,1.2401108608608609E-3,1.2358842285156249E-3,1.2321693548387096E-3,3.68348591167603E-3,3.5987051756007386E-3,3.5846390600739369E-3,3.5846400000000005E-3,3.5846400000000005E-3,3.5846400000000005E-3,3.5846400000000005E-3,3.5846400000000005E-3,3.5846400000000005E-3,3.5846400000000005E-3,3.5846400000000005E-3,3.5846400000000005E-3,3.5846390600739369E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.40826975928743E-3,-3.0058427732968518E-3,1.989431523524781,-2.3016440976888486E-2,-3.9086601542605015E-3,2.6220940174681573E-7,0,0,0,0,0,0,0,0,-2.622093330240105E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S218/R218-1)*(R218/R$13),\"-\")","v":-6.3803746297360735E-8},-5.7792279994707542E-8,3.9869240749044161E-5,-1.3605587281665673E-6,-2.4355524204449775E-7,1.5860286596884923E-11,0,0,0,0,0,0,0,0,-1.4097309674028307E-11,null,"Rev","Water","Fixed",1.3110469221366827E-7,8.7403126292073807E-8,6.5552343997410389E-8,5.2441874842656944E-8,4.3701562146836181E-8,3.7458481649821351E-8,3.2776171554615985E-8,2.9134374468497981E-8,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-2.9134373691341864E-8]
[null,null,null,{"$f":"D216+1","v":52},"Price","Water","Group B (was Group C)","Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,2170.4677677677678,2163.0698730468748,2156.574193548387,2149.4598253762233,2100.0106284658041,2091.7805965804068,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7805965804068,null,null,{"$f":"IFERROR((X219-W219)/W219,\"\")","v":-2.8520218975719747E-7},{"$f":"IFERROR((Y219-X219)/X219,\"\")","v":0},{"$f":"IFERROR((Z219-Y219)/Y219,\"\")","v":0},{"$f":"IFERROR((AA219-Z219)/Z219,\"\")","v":0},{"$f":"IFERROR((AB219-AA219)/AA219,\"\")","v":0},{"$f":"IFERROR((AC219-AB219)/AB219,\"\")","v":0},{"$f":"IFERROR((AD219-AC219)/AC219,\"\")","v":0},{"$f":"IFERROR((AE219-AD219)/AD219,\"\")","v":0},{"$f":"IFERROR((AF219-AE219)/AE219,\"\")","v":0},{"$f":"IFERROR((AG219-AF219)/AF219,\"\")","v":2.8520227109750971E-7},null,null,null,"Price","Water","Fixed",{"$f":"IFERROR(S219/R219-1,\"-\")","v":-3.4084333482184981E-3},-3.0029910635008816E-3,-3.2989211284485398E-3,-2.30054064405526E-2,-3.9190429676110305E-3,-2.8520218975369716E-7,0,0,0,0,0,0,0,0,2.8520227113304486E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S219/R219-1)*(R221/R$13),\"-\")","v":-1.1167600097474058E-7},-1.0105326882722163E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-1.4260110503538925E-7,-9.5067405614379652E-8,-7.1300555015696432E-8,-5.7040444478850816E-8,-4.7533703972924002E-8,-4.0743174944957161E-8,-3.5650278173982031E-8,-3.1689136203993939E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,3.1689137314216964E-8]
[null,null,null,null,"Qty",{"$f":"+F219","v":"Water"},"Group B (was Group C)","Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,-1,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S220/R220-1)*(R221/R$13),\"-\")","v":0},-3.3650872310427028E-5,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F219","v":"Water"},"Group B (was Group C)","Residential - 40mm","Fixed","$m",{"$f":"K219*K220/10^6","v":0},0,0,0,0,0,0,2.1704677677677679E-3,2.1630698730468749E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.4084333482184981E-3,-1,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S221/R221-1)*(R221/R$13),\"-\")","v":-1.1167600097474058E-7},-3.3650872310427028E-5,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-",{"$f":"IFERROR((AE221/$W221)^(1/CW$61)-1,\"-\")","v":"-"},"-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+1","v":53},"Price","Water","Group B (was Group C)","Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,3410.468018018018,3398.8461914062495,3388.6491935483868,3377.8330247413523,3300.1304990757853,3287.1601075785579,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.1601075785579,null,null,{"$f":"IFERROR((X222-W222)/W222,\"\")","v":-3.2726899375663503E-8},{"$f":"IFERROR((Y222-X222)/X222,\"\")","v":0},{"$f":"IFERROR((Z222-Y222)/Y222,\"\")","v":0},{"$f":"IFERROR((AA222-Z222)/Z222,\"\")","v":0},{"$f":"IFERROR((AB222-AA222)/AA222,\"\")","v":0},{"$f":"IFERROR((AC222-AB222)/AB222,\"\")","v":0},{"$f":"IFERROR((AD222-AC222)/AC222,\"\")","v":0},{"$f":"IFERROR((AE222-AD222)/AD222,\"\")","v":0},{"$f":"IFERROR((AF222-AE222)/AE222,\"\")","v":0},{"$f":"IFERROR((AG222-AF222)/AF222,\"\")","v":3.2726900446713477E-8},null,null,null,"Price","Water","Fixed",-3.4076925953765436E-3,-3.0001351292815448E-3,-3.1918821303861256E-3,-2.3003660955537297E-2,-3.9302662427621593E-3,-3.2726899412693911E-8,0,0,0,0,0,0,0,0,3.2726900522916935E-8,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S222/R222-1)*(R224/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-1.6363449817369258E-8,-1.0908966618927707E-8,-8.1817249641957801E-9,-6.5453800157655451E-9,-5.4544833094638534E-9,-4.6752713922515454E-9,-4.0908625376090413E-9,-3.6363222433166698E-9,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,3.6363221322943673E-9]
[null,null,null,null,"Qty",{"$f":"+F222","v":"Water"},"Group B (was Group C)","Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S223/R223-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IFERROR((Y223/$W223)^(1/CQ$61)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F222","v":"Water"},"Group B (was Group C)","Residential - 50mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S224/R224-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D222+1","v":54},"Price","Water","Group B (was Group C)","Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,4960.8305805805803,4943.9253906250005,4929.0862903225807,4913.656175759942,4800.6224584103511,4781.7405910351199,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.7405910351199,null,null,{"$f":"IFERROR((X225-W225)/W225,\"\")","v":-1.2360250600624132E-7},{"$f":"IFERROR((Y225-X225)/X225,\"\")","v":0},{"$f":"IFERROR((Z225-Y225)/Y225,\"\")","v":0},{"$f":"IFERROR((AA225-Z225)/Z225,\"\")","v":0},{"$f":"IFERROR((AB225-AA225)/AA225,\"\")","v":0},{"$f":"IFERROR((AC225-AB225)/AB225,\"\")","v":0},{"$f":"IFERROR((AD225-AC225)/AC225,\"\")","v":0},{"$f":"IFERROR((AE225-AD225)/AD225,\"\")","v":0},{"$f":"IFERROR((AF225-AE225)/AE225,\"\")","v":0},{"$f":"IFERROR((AG225-AF225)/AF225,\"\")","v":1.236025212838227E-7},null,null,null,"Price","Water","Fixed",-3.4077337818703146E-3,-3.0014814403467316E-3,-3.1304208637883413E-3,-2.3003994033446884E-2,-3.9332123154470766E-3,-1.2360250600806921E-7,0,0,0,0,0,0,0,0,1.2360252132914695E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S225/R225-1)*(R227/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-6.1801254891413748E-8,-4.1200837075372476E-8,-3.0900627945307235E-8,-2.472050242285917E-8,-2.0600418704219692E-8,-1.7657501794055008E-8,-1.5450314139187071E-8,-1.3733612580502097E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,1.3733612691524399E-8]
[null,null,null,null,"Qty",{"$f":"+F225","v":"Water"},"Group B (was Group C)","Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S226/R226-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F225","v":"Water"},"Group B (was Group C)","Residential - 80mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S227/R227-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D225+1","v":55},"Price","Water","Group B (was Group C)","Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,7173.0206706706713,7148.5838378906246,7127.1346774193544,7105.1072580807167,6941.6774029574854,6914.3223707486131,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.3223707486131,null,null,{"$f":"IFERROR((X228-W228)/W228,\"\")","v":-3.4287504780793368E-7},{"$f":"IFERROR((Y228-X228)/X228,\"\")","v":0},{"$f":"IFERROR((Z228-Y228)/Y228,\"\")","v":0},{"$f":"IFERROR((AA228-Z228)/Z228,\"\")","v":0},{"$f":"IFERROR((AB228-AA228)/AA228,\"\")","v":0},{"$f":"IFERROR((AC228-AB228)/AB228,\"\")","v":0},{"$f":"IFERROR((AD228-AC228)/AC228,\"\")","v":0},{"$f":"IFERROR((AE228-AD228)/AD228,\"\")","v":0},{"$f":"IFERROR((AF228-AE228)/AE228,\"\")","v":0},{"$f":"IFERROR((AG228-AF228)/AF228,\"\")","v":3.4287516537127238E-7},null,null,null,"Price","Water","Fixed",-3.4067701602986666E-3,-3.0004768717378782E-3,-3.0906416583408314E-3,-2.3001743560923882E-2,-3.940694823590829E-3,-3.4287504779850764E-7,0,0,0,0,0,0,0,0,3.4287516537112595E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S228/R228-1)*(R230/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-1.7143753860970889E-7,-1.142916956631268E-7,-8.5718772968590429E-8,-6.8575018996597237E-8,-5.7145849496897938E-8,-4.8982156886090422E-8,-4.2859387372473634E-8,-3.80972333680063E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,3.809723470027393E-8]
[null,null,null,null,"Qty",{"$f":"+F228","v":"Water"},"Group B (was Group C)","Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S229/R229-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F228","v":"Water"},"Group B (was Group C)","Residential - 100mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S230/R230-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D228+1","v":56},"Price","Water","Group B (was Group C)","Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,10019.628978978979,9985.4986816406254,9955.5362903225796,9925.0271021266399,9696.7324399260615,9658.5022426062842,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5022426062842,null,null,{"$f":"IFERROR((X231-W231)/W231,\"\")","v":-2.3218986007022428E-7},{"$f":"IFERROR((Y231-X231)/X231,\"\")","v":0},{"$f":"IFERROR((Z231-Y231)/Y231,\"\")","v":0},{"$f":"IFERROR((AA231-Z231)/Z231,\"\")","v":0},{"$f":"IFERROR((AB231-AA231)/AA231,\"\")","v":0},{"$f":"IFERROR((AC231-AB231)/AB231,\"\")","v":0},{"$f":"IFERROR((AD231-AC231)/AC231,\"\")","v":0},{"$f":"IFERROR((AE231-AD231)/AD231,\"\")","v":0},{"$f":"IFERROR((AF231-AE231)/AE231,\"\")","v":0},{"$f":"IFERROR((AG231-AF231)/AF231,\"\")","v":2.3218991398236792E-7},null,null,null,"Price","Water","Fixed",-3.4063434294780981E-3,-3.0005903834462444E-3,-3.0645449231696542E-3,-2.3001918266969956E-2,-3.942585562365819E-3,-2.3218986011652731E-7,0,0,0,0,0,0,0,0,2.3218991396234401E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S231/R231-1)*(R233/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-1.1609493677511296E-7,-7.7396625997039337E-8,-5.8047470052891015E-8,-4.6437976353175259E-8,-3.8698313775675786E-8,-3.3169983315595175E-8,-2.9023735415023566E-8,-2.5798876035487694E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,2.5798876590599207E-8]
[null,null,null,null,"Qty",{"$f":"+F231","v":"Water"},"Group B (was Group C)","Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S232/R232-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F231","v":"Water"},"Group B (was Group C)","Residential - 150mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S233/R233-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D231+1","v":57},"Price","Water","Group B (was Group C)","Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,13235.422322322323,13190.333203124999,13150.758064516127,13110.662541247217,12809.094639556375,12758.607355637707,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.607355637707,null,null,{"$f":"IFERROR((X234-W234)/W234,\"\")","v":2.0726104503511878E-7},{"$f":"IFERROR((Y234-X234)/X234,\"\")","v":0},{"$f":"IFERROR((Z234-Y234)/Y234,\"\")","v":0},{"$f":"IFERROR((AA234-Z234)/Z234,\"\")","v":0},{"$f":"IFERROR((AB234-AA234)/AA234,\"\")","v":0},{"$f":"IFERROR((AC234-AB234)/AB234,\"\")","v":0},{"$f":"IFERROR((AD234-AC234)/AC234,\"\")","v":0},{"$f":"IFERROR((AE234-AD234)/AD234,\"\")","v":0},{"$f":"IFERROR((AF234-AE234)/AE234,\"\")","v":0},{"$f":"IFERROR((AG234-AF234)/AF234,\"\")","v":-2.0726100207798688E-7},null,null,null,"Price","Water","Fixed",-3.4067004512035037E-3,-3.0003137903670263E-3,-3.0489134597568857E-3,-2.3001728611508732E-2,-3.9415185334610303E-3,2.0726104499324549E-7,0,0,0,0,0,0,0,0,-2.0726100202761444E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S234/R234-1)*(R236/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",1.0363051705652992E-7,6.9087010334811794E-8,5.1815257195997333E-8,4.1452205667980024E-8,3.4543504501272082E-8,2.9608718143947499E-8,2.5907628264931759E-8,2.3029002926833186E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-2.3029002371721674E-8]
[null,null,null,null,"Qty",{"$f":"+F234","v":"Water"},"Group B (was Group C)","Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S235/R235-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F234","v":"Water"},"Group B (was Group C)","Residential > 150mm","Fixed","$m",{"$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","Water","Fixed",{"$f":"IFERROR(S236/R236-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S236/R236-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D234+1","v":58},"Price","Water","Group B (was Group C)","Non-Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,310.03048048048049,308.96835937499998,308.03709677419351,306.46560833174055,299.40189463955636,298.24368895563771,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.24368895563771,null,null,{"$f":"IFERROR((X237-W237)/W237,\"\")","v":-1.2368931093284002E-5},{"$f":"IFERROR((Y237-X237)/X237,\"\")","v":0},{"$f":"IFERROR((Z237-Y237)/Y237,\"\")","v":0},{"$f":"IFERROR((AA237-Z237)/Z237,\"\")","v":0},{"$f":"IFERROR((AB237-AA237)/AA237,\"\")","v":0},{"$f":"IFERROR((AC237-AB237)/AB237,\"\")","v":0},{"$f":"IFERROR((AD237-AC237)/AC237,\"\")","v":0},{"$f":"IFERROR((AE237-AD237)/AD237,\"\")","v":0},{"$f":"IFERROR((AF237-AE237)/AE237,\"\")","v":0},{"$f":"IFERROR((AG237-AF237)/AF237,\"\")","v":1.2369084085632743E-5},null,null,null,"Price","Water","Fixed",-3.425860269720804E-3,-3.0141034593000882E-3,-5.1016207427929672E-3,-2.3048960471081403E-2,-3.8683979782859756E-3,-1.2368931093242885E-5,0,0,0,0,0,0,0,0,1.2369084085639415E-5,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S237/R237-1)*(R239/R$13),\"-\")","v":-2.3889772524224399E-6},-2.1731474737156075E-6,-3.8339020844782164E-6,-1.700374005122339E-5,-3.0482640287069833E-6,-9.4615950998197844E-9,0,0,0,0,0,0,0,0,9.0184849411423846E-9,null,"Price","Water","Fixed",-6.1844846706016199E-6,-4.1229940301867885E-6,-3.0922471162542209E-6,-2.4737984579692451E-6,-2.0614991399492411E-6,-1.7669995230340518E-6,-1.5461247533377076E-6,-1.3743332322180279E-6,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,1.3743351210404597E-6]
[null,null,null,null,"Qty",{"$f":"+F237","v":"Water"},"Group B (was Group C)","Non-Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,149,150,150,150,152,152,153,154,156,157,158,159,161,162,163,164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",6.7114093959732557E-3,0,0,1.3333333333333419E-2,0,6.5789473684210176E-3,6.5359477124182774E-3,1.298701298701288E-2,6.4102564102563875E-3,6.3694267515923553E-3,6.3291139240506666E-3,1.2578616352201255E-2,6.2111801242235032E-3,6.1728395061728669E-3,6.1349693251533388E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S238/R238-1)*(R239/R$13),\"-\")","v":4.6801104296005056E-6},0,0,9.8363019148202101E-6,0,5.0325558218228023E-6,4.788318394322551E-6,9.4997883566145544E-6,4.7033158262737593E-6,4.6638745430446895E-6,4.6243445306553607E-6,9.1708314304051217E-6,4.5468239058726549E-6,4.5083158893050539E-6,4.4730982577361694E-6,null,"Qty","Water","Fixed",6.5574473108040987E-3,8.6960886614695365E-3,8.1241443322637164E-3,7.7729562229764682E-3,7.532172061042619E-3,8.2515499318911445E-3,7.9962776131523583E-3,7.7935103018922369E-3,7.627533249179308E-3,null,"Qty","Water","Fixed",9.7563285948025769E-3,8.6397369245554412E-3,8.0716796740099017E-3,7.7229252960444583E-3,8.5305871122944854E-3,8.1989162108155877E-3,7.9454336768145506E-3,7.7441101994404349E-3]
[null,null,null,null,"Rev",{"$f":"+F237","v":"Water"},"Group B (was Group C)","Non-Residential - 20mm","Fixed","$m",{"$f":"K237*K238/10^6","v":0},0,0,0,0,0,0,4.6194541591591594E-2,4.6345253906250002E-2,4.6205564516129033E-2,4.5969841249761084E-2,4.5509087985212568E-2,4.5333040721256934E-2,4.563072E-2,4.5928959999999998E-2,4.6525440000000001E-2,4.6823679999999999E-2,4.7121919999999998E-2,4.7420160000000003E-2,4.8016639999999999E-2,4.8314880000000004E-2,4.8613120000000003E-2,4.8911964988724584E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",3.2625567754489548E-3,-3.0141034593000882E-3,-5.1016207427930782E-3,-1.0022946610695804E-2,-3.8683979782859756E-3,6.5664970627810071E-3,6.5359477124182774E-3,1.2987012987013102E-2,6.4102564102563875E-3,6.3694267515923553E-3,6.3291139240506666E-3,1.2578616352201255E-2,6.2111801242237252E-3,6.1728395061728669E-3,6.1474142931903231E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S239/R239-1)*(R239/R$13),\"-\")","v":2.2750997727993904E-6},-2.1731474737156075E-6,-3.8339020844783002E-6,-7.3941546704195426E-6,-3.0482640287069833E-6,5.0230319793867223E-6,4.788318394322551E-6,9.499788356614717E-6,4.7033158262737593E-6,4.6638745430446895E-6,4.6243445306553607E-6,9.1708314304051217E-6,4.5468239058728175E-6,4.5083158893050539E-6,4.4821720708057119E-6,null,"Rev","Water","Fixed",6.5512222717010182E-3,8.6919298135175183E-3,8.1210269632854271E-3,7.7704631957913328E-3,7.530095034336437E-3,8.2497683518831799E-3,7.9947191251561467E-3,7.7921252577799471E-3,7.627533249179308E-3,null,"Rev","Water","Fixed",9.7563285948025769E-3,8.6397369245554412E-3,8.0716796740099017E-3,7.7229252960444583E-3,8.5305871122944854E-3,8.1989162108155877E-3,7.9454336768145506E-3,7.7454951775639547E-3]
[null,null,null,{"$f":"D237+1","v":59},"Price","Water","Group B (was Group C)","Non-Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,461.57807807807808,459.99941406249997,458.61693548387092,456.59188692581097,446.08502772643249,444.36677264325323,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.36677264325323,null,null,{"$f":"IFERROR((X240-W240)/W240,\"\")","v":7.2628219422874477E-6},{"$f":"IFERROR((Y240-X240)/X240,\"\")","v":0},{"$f":"IFERROR((Z240-Y240)/Y240,\"\")","v":0},{"$f":"IFERROR((AA240-Z240)/Z240,\"\")","v":0},{"$f":"IFERROR((AB240-AA240)/AA240,\"\")","v":0},{"$f":"IFERROR((AC240-AB240)/AB240,\"\")","v":0},{"$f":"IFERROR((AD240-AC240)/AC240,\"\")","v":0},{"$f":"IFERROR((AE240-AD240)/AD240,\"\")","v":0},{"$f":"IFERROR((AF240-AE240)/AE240,\"\")","v":0},{"$f":"IFERROR((AG240-AF240)/AF240,\"\")","v":-7.262769194087983E-6},null,null,null,"Price","Water","Fixed",-3.4201451294033625E-3,-3.0053920426107439E-3,-4.415555557108708E-3,-2.3011489034814314E-2,-3.8518555351133577E-3,7.2628219422998797E-6,0,0,0,0,0,0,0,0,-7.2627691940496675E-6,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S240/R240-1)*(R242/R$13),\"-\")","v":-1.7634905495072102E-6},-1.5700267389303626E-6,-2.4043454621623453E-6,-1.2308804741851443E-5,-2.1718698618163548E-6,3.9754580291891586E-9,0,0,0,0,0,0,0,0,-3.7755838908259192E-9,null,"Price","Water","Fixed",3.6314043776464189E-6,2.4209347864179165E-6,1.8157005403640625E-6,1.4525601685910772E-6,1.2104666606838066E-6,1.0375427623721123E-6,9.078498581782668E-7,8.0697761095649412E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-8.0697695969966787E-7]
[null,null,null,null,"Qty",{"$f":"+F240","v":"Water"},"Group B (was Group C)","Non-Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,74,73,73,73,73,73,74,74,75,75,76,77,77,78,78,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-1.3513513513513487E-2,0,0,0,0,1.3698630136986356E-2,0,1.3513513513513598E-2,0,1.3333333333333419E-2,1.3157894736842035E-2,0,1.298701298701288E-2,0,1.2820512820512775E-2,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S241/R241-1)*(R242/R$13),\"-\")","v":-6.9678193380864728E-6},0,0,0,0,7.498232725464554E-6,0,7.0772212849196452E-6,0,6.949054220402303E-6,6.8901555092787721E-6,0,6.7746517537977707E-6,0,6.6648024168127209E-6,null,"Qty","Water","Fixed",6.8260178089292189E-3,9.0502656879980492E-3,6.7800492655925026E-3,8.0873068406144277E-3,8.9306390955790071E-3,7.6499670046112911E-3,8.3155569544670627E-3,7.3882019125477427E-3,7.930119276939207E-3,null,"Qty","Water","Fixed",6.7340828210364911E-3,4.4843649163135435E-3,6.6893361007969165E-3,7.9797354530708464E-3,6.6453712507632545E-3,7.5488835911019514E-3,6.6021655266332857E-3,7.291203350675568E-3]
[null,null,null,null,"Rev",{"$f":"+F240","v":"Water"},"Group B (was Group C)","Non-Residential - 25mm","Fixed","$m",{"$f":"K240*K241/10^6","v":0},0,0,0,0,0,0,3.4156777777777779E-2,3.3579957226562498E-2,3.3479036290322575E-2,3.33312077455842E-2,3.2564207024029575E-2,3.2438774402957483E-2,3.2883379999999997E-2,3.2883379999999997E-2,3.3327750000000003E-2,3.3327750000000003E-2,3.3772120000000003E-2,3.4216489999999995E-2,3.4216489999999995E-2,3.4660860000000002E-2,3.4660860000000002E-2,3.5104975038817009E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-1.6887440465492509E-2,-3.0053920426108549E-3,-4.4155555571085969E-3,-2.3011489034814203E-2,-3.8518555351135797E-3,1.3705992449640103E-2,0,1.351351351351382E-2,0,1.3333333333333419E-2,1.3157894736841813E-2,0,1.2987012987013102E-2,0,1.2813156938893178E-2,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S242/R242-1)*(R242/R$13),\"-\")","v":-8.7074789342219795E-6},-1.5700267389304206E-6,-2.4043454621622851E-6,-1.2308804741851383E-5,-2.1718698618164802E-6,7.5022626418228599E-6,0,7.0772212849197621E-6,0,6.949054220402303E-6,6.8901555092786552E-6,0,6.7746517537978867E-6,0,6.6609784280002265E-6,null,"Rev","Water","Fixed",6.8296740013378265E-3,9.0527085328875323E-3,6.7818772766721214E-3,8.0887711480828184E-3,8.9318603724803936E-3,7.6510124845414751E-3,8.3164723536024443E-3,7.3890148522721688E-3,7.930119276939207E-3,null,"Rev","Water","Fixed",6.7340828210367132E-3,4.4843649163135435E-3,6.6893361007971386E-3,7.9797354530708464E-3,6.6453712507632545E-3,7.5488835911021734E-3,6.6021655266332857E-3,7.2903904898826699E-3]
[null,null,null,{"$f":"D240+1","v":60},"Price","Water","Group B (was Group C)","Non-Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,1240.1108608608608,1235.884228515625,1232.1693548387095,1227.8286372253433,1199.5683918669129,1194.8796866913124,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8796866913124,null,null,{"$f":"IFERROR((X243-W243)/W243,\"\")","v":2.6220940168838597E-7},{"$f":"IFERROR((Y243-X243)/X243,\"\")","v":0},{"$f":"IFERROR((Z243-Y243)/Y243,\"\")","v":0},{"$f":"IFERROR((AA243-Z243)/Z243,\"\")","v":0},{"$f":"IFERROR((AB243-AA243)/AA243,\"\")","v":0},{"$f":"IFERROR((AC243-AB243)/AB243,\"\")","v":0},{"$f":"IFERROR((AD243-AC243)/AC243,\"\")","v":0},{"$f":"IFERROR((AE243-AD243)/AD243,\"\")","v":0},{"$f":"IFERROR((AF243-AE243)/AE243,\"\")","v":0},{"$f":"IFERROR((AG243-AF243)/AF243,\"\")","v":-2.6220933293463365E-7},null,null,null,"Price","Water","Fixed",-3.408269759287319E-3,-3.0058427732969628E-3,-3.5228254917396562E-3,-2.3016440976888375E-2,-3.9086601542605015E-3,2.6220940174681573E-7,0,0,0,0,0,0,0,0,-2.622093329129882E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S243/R243-1)*(R245/R$13),\"-\")","v":-3.8282247778415189E-7},-4.0454595996296784E-7,-5.6479401672771859E-7,-3.6281566084441616E-6,-6.4948064545199401E-7,4.2294097591693126E-11,0,0,0,0,0,0,0,0,-4.2291929004178056E-11,null,"Price","Water","Fixed",1.3110469221366827E-7,8.7403126292073807E-8,6.5552343997410389E-8,5.2441874842656944E-8,4.3701562146836181E-8,3.7458481649821351E-8,3.2776171554615985E-8,2.9134374468497981E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-2.9134373691341864E-8]
[null,null,null,null,"Qty",{"$f":"+F243","v":"Water"},"Group B (was Group C)","Non-Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,6,7,8,8,8,8,8,8,8,8,8,8,8,9,9,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0.16666666666666674,0.14285714285714279,0,0,0,0,0,0,0,0,0,0,0.125,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S244/R244-1)*(R245/R$13),\"-\")","v":1.8720274744537902E-5},1.9226647683677787E-5,0,0,0,0,0,0,0,0,0,0,1.8216567022026578E-5,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,1.4831794906702278E-2,1.3173013591409877E-2,1.1847940917808941E-2,null,"Qty","Water","Fixed",0,0,0,0,0,1.6968504897215686E-2,1.4831794906702278E-2,1.3173013591409877E-2]
[null,null,null,null,"Rev",{"$f":"+F243","v":"Water"},"Group B (was Group C)","Non-Residential - 32mm","Fixed","$m",{"$f":"K243*K244/10^6","v":0},0,0,0,0,0,0,7.4406651651651645E-3,8.6511895996093761E-3,9.8573548387096768E-3,9.8226290978027462E-3,9.5965471349353029E-3,9.5590374935304988E-3,9.5590400000000013E-3,9.5590400000000013E-3,9.5590400000000013E-3,9.5590400000000013E-3,9.5590400000000013E-3,9.5590400000000013E-3,9.5590400000000013E-3,1.0753920000000002E-2,1.0753920000000002E-2,1.0753917180221811E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",0.16269035194749826,0.13942189397337468,-3.5228254917397672E-3,-2.3016440976888375E-2,-3.9086601542605015E-3,2.6220940174681573E-7,0,0,0,0,0,0,0.125,0,-2.622093330240105E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S245/R245-1)*(R245/R$13),\"-\")","v":1.8273648520456398E-5},1.8764309443720087E-5,-5.6479401672773638E-7,-3.6281566084441616E-6,-6.4948064545199401E-7,4.2294097591693126E-11,0,0,0,0,0,0,1.8216567022026578E-5,0,-4.2291929022084926E-11,null,"Rev","Water","Fixed",1.3110469221366827E-7,8.7403126292073807E-8,6.5552343997410389E-8,5.2441874842656944E-8,4.3701562146836181E-8,3.7458481649821351E-8,1.4831828169003192E-2,1.3173043109572014E-2,1.1847940917808941E-2,null,"Rev","Water","Fixed",0,0,0,0,0,1.6968504897215686E-2,1.4831794906702278E-2,1.3172984073248628E-2]
[null,null,null,{"$f":"D243+1","v":61},"Price","Water","Group B (was Group C)","Non-Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,2170.4677677677678,2163.0698730468748,2156.574193548387,2149.4598253762233,2100.0106284658041,2091.7805965804068,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7805965804068,null,null,{"$f":"IFERROR((X246-W246)/W246,\"\")","v":-2.8520218975719747E-7},{"$f":"IFERROR((Y246-X246)/X246,\"\")","v":0},{"$f":"IFERROR((Z246-Y246)/Y246,\"\")","v":0},{"$f":"IFERROR((AA246-Z246)/Z246,\"\")","v":0},{"$f":"IFERROR((AB246-AA246)/AA246,\"\")","v":0},{"$f":"IFERROR((AC246-AB246)/AB246,\"\")","v":0},{"$f":"IFERROR((AD246-AC246)/AC246,\"\")","v":0},{"$f":"IFERROR((AE246-AD246)/AD246,\"\")","v":0},{"$f":"IFERROR((AF246-AE246)/AE246,\"\")","v":0},{"$f":"IFERROR((AG246-AF246)/AF246,\"\")","v":2.8520227109750971E-7},null,null,null,"Price","Water","Fixed",-3.4084333482184981E-3,-3.0029910635008816E-3,-3.2989211284485398E-3,-2.30054064405526E-2,-3.9190429676110305E-3,-2.8520218975369716E-7,0,0,0,0,0,0,0,0,2.8520227113304486E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S246/R246-1)*(R248/R$13),\"-\")","v":-1.1167600097474059E-6},-1.0105326882722162E-6,-1.1571106825928948E-6,-7.1420331568948395E-6,-1.2825293974418897E-6,-9.0600132669081532E-11,0,0,0,0,0,0,0,0,8.9477024472139764E-11,null,"Price","Water","Fixed",-1.4260110503538925E-7,-9.5067405614379652E-8,-7.1300555015696432E-8,-5.7040444478850816E-8,-4.7533703972924002E-8,-4.0743174944957161E-8,-3.5650278173982031E-8,-3.1689136203993939E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,3.1689137314216964E-8]
[null,null,null,null,"Qty",{"$f":"+F246","v":"Water"},"Group B (was Group C)","Non-Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,10,10,10,9,9,9,9,9,9,9,9,9,10,10,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,-9.9999999999999978E-2,0,0,0,0,0,0,0,0,0.11111111111111116,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S247/R247-1)*(R248/R$13),\"-\")","v":0},0,-3.5075427315143961E-5,0,0,0,0,0,0,0,0,3.2160947172567128E-5,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,1.5165346555491288E-2,1.3257171738912943E-2,1.1775515835346528E-2,1.0591751203291366E-2,null,"Qty","Water","Fixed",0,0,0,0,1.7715170689366566E-2,1.5165346555491288E-2,1.3257171738912943E-2,1.1775515835346528E-2]
[null,null,null,null,"Rev",{"$f":"+F246","v":"Water"},"Group B (was Group C)","Non-Residential - 40mm","Fixed","$m",{"$f":"K246*K247/10^6","v":0},0,0,0,0,0,0,2.170467767767768E-2,2.1630698730468748E-2,2.156574193548387E-2,1.9345138428386009E-2,1.8900095656192235E-2,1.8826025369223662E-2,1.8826019999999999E-2,1.8826019999999999E-2,1.8826019999999999E-2,1.8826019999999999E-2,1.8826019999999999E-2,1.8826019999999999E-2,2.0917800000000004E-2,2.0917800000000004E-2,2.0917800000000004E-2,2.091780596580407E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.4084333482186091E-3,-3.0029910635008816E-3,-0.10296902901560379,-2.30054064405526E-2,-3.9190429676109195E-3,-2.8520218997574176E-7,0,0,0,0,0,0.11111111111111138,0,0,2.8520227113304486E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S248/R248-1)*(R248/R$13),\"-\")","v":-1.1167600097474423E-6},-1.0105326882722162E-6,-3.6116826929477609E-5,-7.1420331568948395E-6,-1.2825293974418535E-6,-9.0600132739618402E-11,0,0,0,0,0,3.2160947172567189E-5,0,0,8.9477024472139764E-11,null,"Rev","Water","Fixed",-1.4260110514641156E-7,-9.5067405725401954E-8,-7.1300555126718734E-8,-5.7040444478850816E-8,-4.7533703972924002E-8,1.5165305194432044E-2,1.3257135616012938E-2,1.1775483773054374E-2,1.0591751203291366E-2,null,"Rev","Water","Fixed",0,0,0,0,1.7715170689366566E-2,1.5165346555491288E-2,1.3257171738912943E-2,1.1775547897639571E-2]
[null,null,null,{"$f":"D246+1","v":62},"Price","Water","Group B (was Group C)","Non-Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,3410.468018018018,3398.8461914062495,3388.6491935483868,3377.8330247413523,3300.1304990757853,3287.1601075785579,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.1601075785579,null,null,{"$f":"IFERROR((X249-W249)/W249,\"\")","v":-3.2726899375663503E-8},{"$f":"IFERROR((Y249-X249)/X249,\"\")","v":0},{"$f":"IFERROR((Z249-Y249)/Y249,\"\")","v":0},{"$f":"IFERROR((AA249-Z249)/Z249,\"\")","v":0},{"$f":"IFERROR((AB249-AA249)/AA249,\"\")","v":0},{"$f":"IFERROR((AC249-AB249)/AB249,\"\")","v":0},{"$f":"IFERROR((AD249-AC249)/AC249,\"\")","v":0},{"$f":"IFERROR((AE249-AD249)/AD249,\"\")","v":0},{"$f":"IFERROR((AF249-AE249)/AE249,\"\")","v":0},{"$f":"IFERROR((AG249-AF249)/AF249,\"\")","v":3.2726900446713477E-8},null,null,null,"Price","Water","Fixed",-3.4076925953765436E-3,-3.0001351292815448E-3,-3.1918821303861256E-3,-2.3003660955537297E-2,-3.9302662427621593E-3,-3.2726899412693911E-8,0,0,0,0,0,0,0,0,3.2726900522916935E-8,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S249/R249-1)*(R251/R$13),\"-\")","v":-3.5087796433725295E-7},-3.1726933756540636E-7,-3.5183741320324031E-7,-2.4939356365339357E-6,-4.4916549057199578E-7,-3.6305552767205279E-12,0,0,0,0,0,0,0,0,3.2269947814108615E-12,null,"Price","Water","Fixed",-1.6363449817369258E-8,-1.0908966618927707E-8,-8.1817249641957801E-9,-6.5453800157655451E-9,-5.4544833094638534E-9,-4.6752713922515454E-9,-4.0908625376090413E-9,-3.6363222433166698E-9,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,3.6363221322943673E-9]
[null,null,null,null,"Qty",{"$f":"+F249","v":"Water"},"Group B (was Group C)","Non-Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S250/R250-1)*(R251/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IFERROR((Z250/$X250)^(1/DD$61)-1,\"-\")","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F249","v":"Water"},"Group B (was Group C)","Non-Residential - 50mm","Fixed","$m",{"$f":"K249*K250/10^6","v":0},0,0,0,0,0,0,6.8209360360360358E-3,6.7976923828124989E-3,6.7772983870967741E-3,6.7556660494827048E-3,6.6002609981515711E-3,6.5743202151571159E-3,6.5743199999999998E-3,6.5743199999999998E-3,6.5743199999999998E-3,6.5743199999999998E-3,6.5743199999999998E-3,6.5743199999999998E-3,6.5743199999999998E-3,6.5743199999999998E-3,6.5743199999999998E-3,6.5743202151571159E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.4076925953765436E-3,-3.0001351292814338E-3,-3.1918821303861256E-3,-2.3003660955537186E-2,-3.9302662427622703E-3,-3.2726899412693911E-8,0,0,0,0,0,0,0,0,3.2726900522916935E-8,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S251/R251-1)*(R251/R$13),\"-\")","v":-3.5087796433725295E-7},-3.1726933756539461E-7,-3.5183741320324031E-7,-2.4939356365339239E-6,-4.4916549057200849E-7,-3.6305552767205279E-12,0,0,0,0,0,0,0,0,3.2269947814108615E-12,null,"Rev","Water","Fixed",-1.6363449817369258E-8,-1.0908966618927707E-8,-8.1817249641957801E-9,-6.5453800157655451E-9,-5.4544833094638534E-9,-4.6752713922515454E-9,-4.0908625376090413E-9,-3.6363222433166698E-9,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,3.6363221322943673E-9]
[null,null,null,{"$f":"D249+1","v":63},"Price","Water","Group B (was Group C)","Non-Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,4960.8305805805803,4943.9253906250005,4929.0862903225807,4913.656175759942,4800.6224584103511,4781.7405910351199,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.7405910351199,null,null,{"$f":"IFERROR((X252-W252)/W252,\"\")","v":-1.2360250600624132E-7},{"$f":"IFERROR((Y252-X252)/X252,\"\")","v":0},{"$f":"IFERROR((Z252-Y252)/Y252,\"\")","v":0},{"$f":"IFERROR((AA252-Z252)/Z252,\"\")","v":0},{"$f":"IFERROR((AB252-AA252)/AA252,\"\")","v":0},{"$f":"IFERROR((AC252-AB252)/AB252,\"\")","v":0},{"$f":"IFERROR((AD252-AC252)/AC252,\"\")","v":0},{"$f":"IFERROR((AE252-AD252)/AD252,\"\")","v":0},{"$f":"IFERROR((AF252-AE252)/AE252,\"\")","v":0},{"$f":"IFERROR((AG252-AF252)/AF252,\"\")","v":1.236025212838227E-7},null,null,null,"Price","Water","Fixed",-3.4077337818703146E-3,-3.0014814403467316E-3,-3.1304208637883413E-3,-2.3003994033446884E-2,-3.9332123154470766E-3,-1.2360250600806921E-7,0,0,0,0,0,0,0,0,1.2360252132914695E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S252/R252-1)*(R254/R$13),\"-\")","v":-2.5519476569809938E-7},-2.308518442702799E-7,-2.5096185581061543E-7,-1.8139617304162449E-6,-3.2694013994581935E-7,-9.9731103955287054E-12,0,0,0,0,0,0,0,0,8.8645324807393464E-12,null,"Price","Water","Fixed",-6.1801254891413748E-8,-4.1200837075372476E-8,-3.0900627945307235E-8,-2.472050242285917E-8,-2.0600418704219692E-8,-1.7657501794055008E-8,-1.5450314139187071E-8,-1.3733612580502097E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,1.3733612691524399E-8]
[null,null,null,null,"Qty",{"$f":"+F252","v":"Water"},"Group B (was Group C)","Non-Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR(S253/R253-1,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S253/R253-1)*(R254/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F252","v":"Water"},"Group B (was Group C)","Non-Residential - 80mm","Fixed","$m",{"$f":"K252*K253/10^6","v":0},0,0,0,0,0,0,4.9608305805805804E-3,4.9439253906250003E-3,4.9290862903225803E-3,4.9136561757599419E-3,4.8006224584103514E-3,4.7817405910351198E-3,4.7817399999999996E-3,4.7817399999999996E-3,4.7817399999999996E-3,4.7817399999999996E-3,4.7817399999999996E-3,4.7817399999999996E-3,4.7817399999999996E-3,4.7817399999999996E-3,4.7817399999999996E-3,4.7817405910351198E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.4077337818704256E-3,-3.0014814403467316E-3,-3.1304208637882303E-3,-2.3003994033446773E-2,-3.9332123154470766E-3,-1.2360250600806921E-7,0,0,0,0,0,0,0,0,1.2360252132914695E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S254/R254-1)*(R254/R$13),\"-\")","v":-2.5519476569810769E-7},-2.308518442702799E-7,-2.5096185581060653E-7,-1.813961730416236E-6,-3.2694013994581935E-7,-9.9731103955287054E-12,0,0,0,0,0,0,0,0,8.8645324807393464E-12,null,"Rev","Water","Fixed",-6.1801254891413748E-8,-4.1200837075372476E-8,-3.0900627945307235E-8,-2.472050242285917E-8,-2.0600418704219692E-8,-1.7657501794055008E-8,-1.5450314139187071E-8,-1.3733612580502097E-8,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,1.3733612691524399E-8]
[null,null,null,{"$f":"D252+1","v":64},"Price","Water","Group B (was Group C)","Non-Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,7173.0206706706713,7148.5838378906246,7127.1346774193544,7105.1072580807167,6941.6774029574854,6914.3223707486131,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.3223707486131,null,null,{"$f":"IFERROR((X255-W255)/W255,\"\")","v":-3.4287504780793368E-7},{"$f":"IFERROR((Y255-X255)/X255,\"\")","v":0},{"$f":"IFERROR((Z255-Y255)/Y255,\"\")","v":0},{"$f":"IFERROR((AA255-Z255)/Z255,\"\")","v":0},{"$f":"IFERROR((AB255-AA255)/AA255,\"\")","v":0},{"$f":"IFERROR((AC255-AB255)/AB255,\"\")","v":0},{"$f":"IFERROR((AD255-AC255)/AC255,\"\")","v":0},{"$f":"IFERROR((AE255-AD255)/AD255,\"\")","v":0},{"$f":"IFERROR((AF255-AE255)/AE255,\"\")","v":0},{"$f":"IFERROR((AG255-AF255)/AF255,\"\")","v":3.4287516537127238E-7},null,null,null,"Price","Water","Fixed",-3.4067701602986666E-3,-3.0004768717378782E-3,-3.0906416583408314E-3,-2.3001743560923882E-2,-3.940694823590829E-3,-3.4287504779850764E-7,0,0,0,0,0,0,0,0,3.4287516537112595E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S255/R255-1)*(R257/R$13),\"-\")","v":-1.4755591228714348E-6},-1.3347381315387119E-6,-1.4330527523958361E-6,-1.0490869795395113E-5,-1.8946130445387463E-6,-1.600157881368171E-10,0,0,0,0,0,0,0,0,1.4222896314725372E-10,null,"Price","Water","Fixed",-1.7143753860970889E-7,-1.142916956631268E-7,-8.5718772968590429E-8,-6.8575018996597237E-8,-5.7145849496897938E-8,-4.8982156886090422E-8,-4.2859387372473634E-8,-3.80972333680063E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,3.809723470027393E-8]
[null,null,null,null,"Qty",{"$f":"+F255","v":"Water"},"Group B (was Group C)","Non-Residential - 100mm","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","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S256/R256-1)*(R257/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F255","v":"Water"},"Group B (was Group C)","Non-Residential - 100mm","Fixed","$m",{"$f":"K255*K256/10^6","v":0},0,0,0,0,0,0,2.8692082682682685E-2,2.85943353515625E-2,2.8508538709677417E-2,2.8420429032322867E-2,2.7766709611829941E-2,2.7657289482994452E-2,2.7657279999999999E-2,2.7657279999999999E-2,2.7657279999999999E-2,2.7657279999999999E-2,2.7657279999999999E-2,2.7657279999999999E-2,2.7657279999999999E-2,2.7657279999999999E-2,2.7657279999999999E-2,2.7657289482994452E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.4067701602986666E-3,-3.0004768717379893E-3,-3.0906416583408314E-3,-2.3001743560923882E-2,-3.94069482359094E-3,-3.4287504779850764E-7,0,0,0,0,0,0,0,0,3.4287516537112595E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S257/R257-1)*(R257/R$13),\"-\")","v":-1.4755591228714348E-6},-1.3347381315387613E-6,-1.4330527523958361E-6,-1.0490869795395113E-5,-1.8946130445387997E-6,-1.600157881368171E-10,0,0,0,0,0,0,0,0,1.4222896314725372E-10,null,{"$f":"AW257","v":"Rev"},"Water","Fixed",-1.7143753860970889E-7,-1.142916956631268E-7,-8.5718772968590429E-8,-6.8575018996597237E-8,-5.7145849496897938E-8,-4.8982156886090422E-8,-4.2859387372473634E-8,-3.80972333680063E-8,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,3.809723470027393E-8]
[null,null,null,{"$f":"D255+1","v":65},"Price","Water","Group B (was Group C)","Non-Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,10019.628978978979,9985.4986816406254,9955.5362903225796,9925.0271021266399,9696.7324399260615,9658.5022426062842,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5022426062842,null,null,{"$f":"IFERROR((X258-W258)/W258,\"\")","v":-2.3218986007022428E-7},{"$f":"IFERROR((Y258-X258)/X258,\"\")","v":0},{"$f":"IFERROR((Z258-Y258)/Y258,\"\")","v":0},{"$f":"IFERROR((AA258-Z258)/Z258,\"\")","v":0},{"$f":"IFERROR((AB258-AA258)/AA258,\"\")","v":0},{"$f":"IFERROR((AC258-AB258)/AB258,\"\")","v":0},{"$f":"IFERROR((AD258-AC258)/AC258,\"\")","v":0},{"$f":"IFERROR((AE258-AD258)/AD258,\"\")","v":0},{"$f":"IFERROR((AF258-AE258)/AE258,\"\")","v":0},{"$f":"IFERROR((AG258-AF258)/AF258,\"\")","v":2.3218991398236792E-7},null,null,null,{"$f":"E258","v":"Price"},"Water",{"$f":"I258","v":"Fixed"},-3.4063434294780981E-3,-3.0005903834462444E-3,-3.0645449231696542E-3,-2.3001918266969956E-2,-3.942585562365819E-3,-2.3218986011652731E-7,0,0,0,0,0,0,0,0,2.3218991396234401E-7,null,null,null,null,null,null,{"$f":"AW258","v":"Price"},"Water","Fixed",{"$f":"IFERROR((S258/R258-1)*(R260/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-1.1609493677511296E-7,-7.7396625997039337E-8,-5.8047470052891015E-8,-4.6437976353175259E-8,-3.8698313775675786E-8,-3.3169983315595175E-8,-2.9023735415023566E-8,-2.5798876035487694E-8,0,null,{"$f":"CN258","v":"Price"},"Water","Fixed",0,0,0,0,0,0,0,2.5798876590599207E-8]
[null,null,null,null,"Qty",{"$f":"+F258","v":"Water"},"Group B (was Group C)","Non-Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S259/R259-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"Water"},"Group B (was Group C)","Non-Residential - 150mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S260/R260-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D258+1","v":66},"Price","Water","Group B (was Group C)","Non-Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,13235.422322322323,13190.333203124999,13150.758064516127,13110.662541247217,12809.094639556375,12758.607355637707,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.607355637707,null,null,{"$f":"IFERROR((X261-W261)/W261,\"\")","v":2.0726104503511878E-7},{"$f":"IFERROR((Y261-X261)/X261,\"\")","v":0},{"$f":"IFERROR((Z261-Y261)/Y261,\"\")","v":0},{"$f":"IFERROR((AA261-Z261)/Z261,\"\")","v":0},{"$f":"IFERROR((AB261-AA261)/AA261,\"\")","v":0},{"$f":"IFERROR((AC261-AB261)/AB261,\"\")","v":0},{"$f":"IFERROR((AD261-AC261)/AC261,\"\")","v":0},{"$f":"IFERROR((AE261-AD261)/AD261,\"\")","v":0},{"$f":"IFERROR((AF261-AE261)/AE261,\"\")","v":0},{"$f":"IFERROR((AG261-AF261)/AF261,\"\")","v":-2.0726100207798688E-7},null,null,null,"Price","Water","Fixed",-3.4067004512035037E-3,-3.0003137903670263E-3,-3.0489134597568857E-3,-2.3001728611508732E-2,-3.9415185334610303E-3,2.0726104499324549E-7,0,0,0,0,0,0,0,0,-2.0726100202761444E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S261/R261-1)*(R263/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",1.0363051705652992E-7,6.9087010334811794E-8,5.1815257195997333E-8,4.1452205667980024E-8,3.4543504501272082E-8,2.9608718143947499E-8,2.5907628264931759E-8,2.3029002926833186E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-2.3029002371721674E-8]
[null,null,null,null,"Qty",{"$f":"+F261","v":"Water"},"Group B (was Group C)","Non-Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S262/R262-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F261","v":"Water"},"Group B (was Group C)","Non-Residential > 150mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S263/R263-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D261+1","v":67},"Price","Water","Group B (was Group C)","Residential Usage - 1","Variable","$",null,null,null,null,null,null,null,1.490146146146146,1.4850595703125,1.4805322580645159,1.4761630794595577,1.4420147874306837,1.4313887430683918,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4313887430683918,null,null,{"$f":"IFERROR((X264-W264)/W264,\"\")","v":7.8643426970535177E-6},{"$f":"IFERROR((Y264-X264)/X264,\"\")","v":0},{"$f":"IFERROR((Z264-Y264)/Y264,\"\")","v":0},{"$f":"IFERROR((AA264-Z264)/Z264,\"\")","v":0},{"$f":"IFERROR((AB264-AA264)/AA264,\"\")","v":0},{"$f":"IFERROR((AC264-AB264)/AB264,\"\")","v":0},{"$f":"IFERROR((AD264-AC264)/AC264,\"\")","v":0},{"$f":"IFERROR((AE264-AD264)/AD264,\"\")","v":0},{"$f":"IFERROR((AF264-AE264)/AE264,\"\")","v":0},{"$f":"IFERROR((AG264-AF264)/AF264,\"\")","v":-7.864280849653849E-6},null,null,null,"Price","Water","Variable",-3.4134744748366419E-3,-3.0485728239382226E-3,-2.9510863955575228E-3,-2.3133143284802982E-2,-7.3688872367424496E-3,7.8643426970614883E-6,0,0,0,0,0,0,0,0,-7.8642808496454109E-6,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S264/R264-1)*(R266/R$13),\"-\")","v":-5.8220803457217126E-6},-5.2524205141679662E-6,-5.5132150625100576E-6,-4.4609173001101101E-5,-1.4688313578649299E-5,1.4655717003058917E-8,0,0,0,0,0,0,0,0,-1.3735376695824981E-8,null,"Price","Water","Variable",3.9321636176037345E-6,2.6214406936286849E-6,1.9660798760146037E-6,1.5728635915923661E-6,1.3107194878347883E-6,1.1234737415932727E-6,9.8303945494926381E-7,8.7381280100551351E-7,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,-8.7381203750513947E-7]
[null,null,null,null,"Qty",{"$f":"+F264","v":"Water"},"Group B (was Group C)","Residential Usage - 1","Variable","kL",null,null,null,null,null,null,null,75823,74575,77583,81402,79832,77156,77650.584931836478,78148.539884251368,78649.88782001198,79098.67552623908,79550.18208197123,80004.423958565691,80461.417727166598,80921.18005930954,81353.829239312967,81788.930075081837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-1.6459385674531424E-2,4.0335232986925984E-2,4.9224701287653216E-2,-1.9286995405518259E-2,-3.3520392824932355E-2,6.4101940463019424E-3,6.4127649888536808E-3,6.4153205741677155E-3,5.7061455351867796E-3,5.7081430596441773E-3,5.7101299419577423E-3,5.712106230995273E-3,5.7140719754893432E-3,5.3465505530978508E-3,5.3482526862866919E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S265/R265-1)*(R266/R$13),\"-\")","v":-2.8073409232957262E-5},6.9494027999170957E-5,9.1961511189636759E-5,-3.7192391199228839E-5,-6.6815792571385343E-5,1.194581588012401E-5,1.1443745710891795E-5,1.142926460791696E-5,1.0130717764079171E-5,1.0106622450571559E-5,1.0081669930643951E-5,1.005736277102179E-5,1.0033134725464123E-5,9.3614979339085547E-6,9.3410022753597111E-6,null,"Qty","Water","Variable",6.4114795167569127E-3,6.4127598675982611E-3,6.2360597539710128E-3,{"$f":"IFERROR((AB265/$W265)^(1/CT$61)-1,\"-\")","v":6.1304542506208648E-3},6.0603880018934575E-3,6.0106260798056255E-3,5.9735520351642535E-3,5.9038658976582337E-3,5.8482907614501034E-3,null,"Qty","Water","Variable",6.4140427806995692E-3,6.1780216855880088E-3,6.0605314519077691E-3,5.9904413845506266E-3,5.9440468435301153E-3,5.9111900715629329E-3,5.840592792781818E-3,5.7858764320330991E-3]
[null,null,null,null,"Rev",{"$f":"+F264","v":"Water"},"Group B (was Group C)","Residential Usage - 1","Variable","$m",{"$f":"K264*K265/10^6","v":0},0,0,0,0,0,0,0.11298735123923923,0.11074831745605469,0.11486413417741934,0.12016262699416691,0.11511892451016634,0.11044022986018484,0.11114904727143074,0.11186181999031741,0.11257944942556515,0.11322184414825862,0.11386813063213362,0.11451833245429092,0.11517247333466626,0.11583057713689568,0.11644987117315259,0.11707175381707999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-1.981667645649654E-2,3.7163695267856456E-2,4.6128348545800391E-2,-4.1973969862072136E-2,-4.0642272066816587E-2,6.4181088009618303E-3,6.4127649888536808E-3,6.4153205741677155E-3,5.7061455351867796E-3,5.7081430596441773E-3,5.7101299419577423E-3,5.712106230995273E-3,5.7140719754893432E-3,5.3465505530978508E-3,5.3403463452759148E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S266/R266-1)*(R266/R$13),\"-\")","v":-3.3799661712840595E-5},6.4029749879818457E-5,8.6176909762540187E-5,-8.0941187285613894E-5,-8.1011748108942566E-5,1.1960565543117117E-5,1.1443745710891795E-5,1.142926460791696E-5,1.0130717764079171E-5,1.0106622450571559E-5,1.0081669930643951E-5,1.005736277102179E-5,1.0033134725464123E-5,9.3614979339085547E-6,9.3271934383986581E-6,null,"Rev","Water","Variable",{"$f":"IFERROR((Y266/$W266)^(1/CQ$61)-1,\"-\")","v":6.4154368913609261E-3},6.4153981189616349E-3,6.2380380944386804E-3,6.1320367565806944E-3,6.0617066648498419E-3,6.0117563063277757E-3,5.9745409468563437E-3,5.9047448693327897E-3,5.8482907614501034E-3,null,"Rev","Water","Variable",6.4140427806995692E-3,6.1780216855880088E-3,6.0605314519077691E-3,5.9904413845506266E-3,5.9440468435301153E-3,5.9111900715629329E-3,5.840592792781818E-3,5.7849975642272344E-3]
[null,null,null,{"$f":"D264+1","v":68},"Price","Water","Group B (was Group C)","Residential Usage - 2","Variable","$",null,null,null,null,null,null,null,1.7891266266266266,1.78299951171875,1.7776451612903226,1.7723181631965028,1.7314390018484287,1.7185446848428834,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7185446848428834,null,null,{"$f":"IFERROR((X267-W267)/W267,\"\")","v":-2.6001560086016639E-5},{"$f":"IFERROR((Y267-X267)/X267,\"\")","v":0},{"$f":"IFERROR((Z267-Y267)/Y267,\"\")","v":0},{"$f":"IFERROR((AA267-Z267)/Z267,\"\")","v":0},{"$f":"IFERROR((AB267-AA267)/AA267,\"\")","v":0},{"$f":"IFERROR((AC267-AB267)/AB267,\"\")","v":0},{"$f":"IFERROR((AD267-AC267)/AC267,\"\")","v":0},{"$f":"IFERROR((AE267-AD267)/AD267,\"\")","v":0},{"$f":"IFERROR((AF267-AE267)/AE267,\"\")","v":0},{"$f":"IFERROR((AG267-AF267)/AF267,\"\")","v":2.6002236184723169E-5},null,null,null,"Price","Water","Variable",-3.4246401661514048E-3,-3.0030016235204071E-3,-2.996659968940607E-3,-2.3065362753121987E-2,-7.4471679289768167E-3,-2.6001560086030828E-5,0,0,0,0,0,0,0,0,2.6002236184652361E-5,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S267/R267-1)*(R269/R$13),\"-\")","v":-1.5777414758681318E-6},-1.2591267558113575E-6,-1.3835626482600294E-6,-1.2370711776717058E-5,-3.778322276830361E-6,-1.2598766664270464E-8,0,0,0,0,0,0,0,0,1.18075974038141E-8,null,"Price","Water","Variable",-1.300086455424676E-5,-8.6672618165861692E-6,-6.5004534051116281E-6,-5.2003661045185723E-6,-4.3336402985039157E-6,-3.7145499770518953E-6,-3.250231984552876E-6,-2.8890956190741335E-6,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,2.8891039658418549E-6]
[null,null,null,null,"Qty",{"$f":"+F267","v":"Water"},"Group B (was Group C)","Residential Usage - 2","Variable","kL",null,null,null,null,null,null,null,17058,15116,15969,18857,16923,16709,16816.107932319661,16923.945680516827,17032.518217437144,17129.70824521656,17227.487070450225,17325.858260195895,17424.8254031213,17524.392109635068,17618.087157961541,17712.313139931342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.11384687536639704,5.6430272558878114E-2,0.18085039764543809,-0.10256138304078066,-1.2645512025054706E-2,6.4101940463019424E-3,6.4127649888536808E-3,6.4153205741677155E-3,5.7061455351867796E-3,5.7081430596443994E-3,5.7101299419579643E-3,5.712106230995273E-3,5.7140719754891212E-3,5.3465505530978508E-3,5.3482526862866919E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S268/R268-1)*(R269/R$13),\"-\")","v":-5.2449579648950894E-5},2.3660615252453934E-5,8.3498914691231997E-5,-5.5007039022061038E-5,-6.4157032904124196E-6,3.1059882097398451E-6,2.9753460027398239E-6,2.9715809512488224E-6,2.6339619356929363E-6,2.6276972128880394E-6,2.6212096185023803E-6,2.6148898162236489E-6,2.6085905834089282E-6,2.4339666540127397E-6,2.4286378327266475E-6,null,"Qty","Water","Variable",6.4114795167569127E-3,6.4127598675982611E-3,6.2360597539710128E-3,6.1304542506208648E-3,6.0603880018934575E-3,6.0106260798056255E-3,5.9735520351642535E-3,5.9038658976582337E-3,5.8482907614501034E-3,null,"Qty","Water","Variable",6.4140427806995692E-3,6.1780216855880088E-3,6.0605314519077691E-3,5.9904413845506266E-3,5.9440468435301153E-3,5.9111900715629329E-3,5.840592792781818E-3,5.7858764320330991E-3]
[null,null,null,null,"Rev",{"$f":"+F267","v":"Water"},"Group B (was Group C)","Residential Usage - 2","Variable","$m",{"$f":"K267*K268/10^6","v":0},0,0,0,0,0,0,3.0518921996996996E-2,2.6951820619140626E-2,2.8387215580645164E-2,3.3420603603396458E-2,2.9301142228280959E-2,2.8715163139039736E-2,2.8898481481691336E-2,2.9083800651968167E-2,2.9270382556665728E-2,2.9437403619404657E-2,2.9605436530568709E-2,2.9774487420146645E-2,2.9944562455263952E-2,3.0115667840407864E-2,3.0276682780956906E-2,3.0439401602901768E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.11688163095037785,5.3257810735247713E-2,0.1773117905295063,-0.12326113028960517,-1.9998506702433083E-2,6.3840258111704795E-3,6.4127649888539029E-3,6.4153205741677155E-3,5.7061455351867796E-3,5.7081430596443994E-3,5.7101299419579643E-3,5.712106230995273E-3,5.7140719754893432E-3,5.3465505530978508E-3,5.3743939890009695E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S269/R269-1)*(R269/R$13),\"-\")","v":-5.384770018765547E-5},2.2330435630625975E-5,8.1865134187866727E-5,-6.6108993489759127E-5,-1.014624674745661E-5,3.0933086825366221E-6,2.9753460027399268E-6,2.9715809512488224E-6,2.6339619356929363E-6,2.6276972128880394E-6,2.6212096185023803E-6,2.6148898162236489E-6,2.6085905834090298E-6,2.4339666540127397E-6,2.4405085801450412E-6,null,"Rev","Water","Variable",6.3983952974260294E-3,6.4040370247131495E-3,6.2295187633500948E-3,6.1252220039098582E-3,6.0560280980532788E-3,6.006889203057586E-3,5.9702823877498812E-3,5.9009597452062135E-3,5.8482907614501034E-3,null,"Rev","Water","Variable",6.4140427806995692E-3,6.1780216855882308E-3,6.0605314519077691E-3,5.9904413845506266E-3,5.9440468435301153E-3,5.9111900715629329E-3,5.840592792781818E-3,5.7887822519977483E-3]
[null,null,null,{"$f":"D267+1","v":69},"Price","Water","Group B (was Group C)","Residential Usage - 3","Variable","$",null,null,null,null,null,null,null,2.6836346346346347,2.6744453125000001,2.666362903225806,2.6584236129432988,2.5971585027726429,2.5776670272643254,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5776670272643254,null,null,{"$f":"IFERROR((X270-W270)/W270,\"\")","v":1.2791697036875139E-5},{"$f":"IFERROR((Y270-X270)/X270,\"\")","v":0},{"$f":"IFERROR((Z270-Y270)/Y270,\"\")","v":0},{"$f":"IFERROR((AA270-Z270)/Z270,\"\")","v":0},{"$f":"IFERROR((AB270-AA270)/AA270,\"\")","v":0},{"$f":"IFERROR((AC270-AB270)/AB270,\"\")","v":0},{"$f":"IFERROR((AD270-AC270)/AC270,\"\")","v":0},{"$f":"IFERROR((AE270-AD270)/AD270,\"\")","v":0},{"$f":"IFERROR((AF270-AE270)/AE270,\"\")","v":0},{"$f":"IFERROR((AG270-AF270)/AF270,\"\")","v":-1.2791533411455104E-5},null,null,null,"Price","Water","Variable",{"$f":"IFERROR(S270/R270-1,\"-\")","v":-3.4242076086060669E-3},-3.0220880705310593E-3,-2.9775730351266905E-3,-2.3045653774804387E-2,-7.5049233566257811E-3,1.2791697036940164E-5,0,0,0,0,0,0,0,0,-1.2791533411493639E-5,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S270/R270-1)*(R272/R$13),\"-\")","v":-1.8488435708941299E-6},-1.4148041983763676E-6,-1.8620250029068176E-6,-1.5513607694623987E-5,-4.4654032826250979E-6,7.6007213438084036E-9,0,0,0,0,0,0,0,0,-7.1234161246029254E-9,null,"Price","Water","Variable",6.3958280651643662E-6,4.2638808315231813E-6,3.1979089192279986E-6,2.5583263172368476E-6,2.1319381431350592E-6,1.8273752731001736E-6,1.598953181414231E-6,1.4212915904199264E-6,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,-1.4212895703691331E-6]
[null,null,null,null,"Qty",{"$f":"+F270","v":"Water"},"Group B (was Group C)","Residential Usage - 3","Variable","kL",null,null,null,null,null,null,null,13328,11252,14420,15779,13231,13661,13748.569660866531,13836.736007034553,13925.50310421981,14004.964051583183,14084.906389934795,14165.333035641634,14246.246922738646,14327.651003035768,14404.254513430642,14481.292106326056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.15576230492196874,0.28154994667614641,9.4244105409153844E-2,-0.16148044869763611,3.2499433149421719E-2,6.4101940463019424E-3,6.4127649888536808E-3,6.4153205741677155E-3,5.7061455351867796E-3,5.7081430596441773E-3,5.7101299419577423E-3,5.712106230995273E-3,5.7140719754893432E-3,5.3465505530978508E-3,5.348252686286914E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S271/R271-1)*(R272/R$13),\"-\")","v":-8.4101248802453453E-5},1.3180888091724477E-4,5.8935541992830923E-5,-1.0870354800634182E-4,1.9337049636990578E-5,3.8088846667474927E-6,3.6488191997227673E-6,3.6442019242342499E-6,3.2301624326869061E-6,3.2224796822334231E-6,3.2145236129451422E-6,3.2067733157119852E-6,3.1990482438661102E-6,2.9848979750484731E-6,2.9783629685644167E-6,null,"Qty","Water","Variable",6.4114795167569127E-3,6.4127598675982611E-3,6.2360597539710128E-3,6.1304542506208648E-3,6.0603880018934575E-3,6.0106260798056255E-3,5.9735520351642535E-3,5.9038658976582337E-3,5.8482907614501034E-3,null,"Qty","Water","Variable",6.4140427806995692E-3,6.1780216855882308E-3,6.0605314519077691E-3,5.9904413845506266E-3,5.9440468435301153E-3,5.9111900715629329E-3,5.840592792781818E-3,5.7858764320330991E-3]
[null,null,null,null,"Rev",{"$f":"+F270","v":"Water"},"Group B (was Group C)","Residential Usage - 3","Variable","$m",{"$f":"K270*K271/10^6","v":0},0,0,0,0,0,0,3.576748241041041E-2,3.0092858656250002E-2,3.8448953064516123E-2,4.1947266188632308E-2,3.4363004150184839E-2,3.5213509259457945E-2,3.5439688014815653E-2,3.5666954405332969E-2,3.5895769351747403E-2,3.6100595835765976E-2,3.6306663201334924E-2,3.6513978965973436E-2,3.6722550692743411E-2,3.6932385990525299E-2,3.712984685927017E-2,3.7327949174659827E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.15865315006092695,0.27767698987050671,9.0985913667041229E-2,-0.18080467996035465,2.4750604037875767E-2,6.4230677405989756E-3,6.4127649888539029E-3,6.4153205741677155E-3,5.7061455351870016E-3,5.7081430596441773E-3,5.7101299419575202E-3,5.7121062309954951E-3,5.7140719754893432E-3,5.3465505530980728E-3,5.3353927405224155E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S272/R272-1)*(R272/R$13),\"-\")","v":-8.5662112237304934E-5},1.2999573867225833E-4,5.6898032109275684E-5,-1.2171201136951879E-4,1.4726523278896609E-5,3.8165341101899498E-6,3.6488191997228935E-6,3.6442019242342499E-6,3.2301624326870319E-6,3.2224796822334231E-6,3.2145236129450173E-6,3.2067733157121102E-6,3.1990482438661102E-6,2.9848979750485968E-6,2.9712014546103478E-6,null,"Rev","Water","Variable",6.4179163515427629E-3,6.4170510916738976E-3,6.2392776052413446E-3,6.1330282606406605E-3,6.0625328604089201E-3,6.012464438748033E-3,5.975160539775537E-3,5.9052955803637897E-3,5.8482907614501034E-3,null,"Rev","Water","Variable",6.4140427806995692E-3,6.1780216855882308E-3,6.0605314519079911E-3,5.9904413845506266E-3,5.9440468435301153E-3,5.9111900715629329E-3,5.840592792781818E-3,5.7844469190568848E-3]
[null,null,null,{"$f":"D270+1","v":70},"Price","Water","Group B (was Group C)","Non-Residential Usage - Potable","Variable","$",null,null,null,null,null,null,null,1.7891266266266266,1.78299951171875,1.7776451612903226,1.7723455056179775,1.7314390018484287,1.7185446848428834,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7185446848428834,null,null,{"$f":"IFERROR((X273-W273)/W273,\"\")","v":-2.6001560086016639E-5},{"$f":"IFERROR((Y273-X273)/X273,\"\")","v":0},{"$f":"IFERROR((Z273-Y273)/Y273,\"\")","v":0},{"$f":"IFERROR((AA273-Z273)/Z273,\"\")","v":0},{"$f":"IFERROR((AB273-AA273)/AA273,\"\")","v":0},{"$f":"IFERROR((AC273-AB273)/AB273,\"\")","v":0},{"$f":"IFERROR((AD273-AC273)/AC273,\"\")","v":0},{"$f":"IFERROR((AE273-AD273)/AD273,\"\")","v":0},{"$f":"IFERROR((AF273-AE273)/AE273,\"\")","v":0},{"$f":"IFERROR((AG273-AF273)/AF273,\"\")","v":2.6002236184723169E-5},null,null,null,"Price","Water","Variable",-3.4246401661514048E-3,-3.0030016235204071E-3,-2.9812787094687376E-3,-2.3080434170359876E-2,-7.4471679289768167E-3,-2.6001560086030828E-5,0,0,0,0,0,0,0,0,2.6002236184652361E-5,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S273/R273-1)*(R275/R$13),\"-\")","v":-1.5460997031577038E-5},-1.4094706220169622E-5,-1.4542355874624468E-5,-1.1748647053060453E-4,-3.2633157179480942E-5,-1.2868400930782111E-7,0,0,0,0,0,0,0,0,1.1742619748311543E-7,null,"Price","Water","Variable",-1.300086455424676E-5,-8.6672618165861692E-6,-6.5004534051116281E-6,-5.2003661045185723E-6,-4.3336402985039157E-6,-3.7145499770518953E-6,-3.250231984552876E-6,-2.8890956190741335E-6,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,2.8891039658418549E-6]
[null,null,null,null,"Qty",{"$f":"+F273","v":"Water"},"Group B (was Group C)","Non-Residential Usage - Potable","Variable","kL",null,null,null,null,null,null,null,167159,169209,168713,178968,146163,170666,171201.52856114198,171740.70612603484,172283.55755839136,172769.49762470432,173258.38161726674,173750.22737099769,174245.05282886387,174742.87604253428,175211.34157379536,175682.4617182482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",1.2263772815104268E-2,-2.9312861609016583E-3,6.0783697758916011E-2,-0.18330092530508246,0.16764160560470165,3.1378749202652934E-3,3.1493735448764326E-3,3.1608780737057973E-3,2.8205829575365104E-3,2.8296892639254612E-3,2.8387991919343047E-3,2.8479125774587555E-3,2.8570292561438393E-3,2.6808848627801751E-3,2.6888678565046842E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S274/R274-1)*(R275/R$13),\"-\")","v":5.5366446076390356E-5},-1.3758106875987497E-5,2.9649631930698877E-4,-9.3305778392782841E-4,7.3459802675221952E-4,1.5529619150165277E-5,1.4876421654668527E-5,1.4857596787415244E-5,1.3169536699808533E-5,1.3138213735048393E-5,1.3105776435481475E-5,1.3074178079059454E-5,1.3042682567826102E-5,1.2169581018527757E-5,1.2142937464366458E-5,null,"Qty","Water","Variable",3.1436242160951533E-3,3.1493754689921882E-3,3.0671672362159175E-3,3.0196671432514144E-3,2.989520219537134E-3,2.9692893322177394E-3,2.955256135511064E-3,2.9247667313454517E-3,2.9011743466194062E-3,null,"Qty","Water","Variable",3.155125792798863E-3,3.0435991157584663E-3,2.9901173755262356E-3,2.9598519123279488E-3,2.9411944888575459E-3,2.9291704517324657E-3,2.8981313911882189E-3,2.8748777307705531E-3]
[null,null,null,null,"Rev",{"$f":"+F273","v":"Water"},"Group B (was Group C)","Non-Residential Usage - Potable","Variable","$m",{"$f":"K273*K274/10^6","v":0},0,0,0,0,0,0,0.29906861778028032,0.30169956437841799,0.29991184809677418,0.3171931304494382,0.2530723188271719,0.2932971471833955,0.29420982683232244,0.2951364034775909,0.29606929366409551,0.29690438166805438,0.29774452880927288,0.29858976573705953,0.29944012328640257,0.30029563247909513,0.30110069049456734,0.30191816080600881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",8.7971336399814692E-3,-5.9254851273219389E-3,5.7621205905435735E-2,-0.20215069453557222,0.15894598248690306,3.1117917705358877E-3,3.1493735448766547E-3,3.1608780737055753E-3,2.8205829575367325E-3,2.8296892639254612E-3,2.8387991919343047E-3,2.8479125774587555E-3,2.8570292561438393E-3,2.6808848627801751E-3,2.714940009266531E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S275/R275-1)*(R275/R$13),\"-\")","v":3.9715838889722006E-5},-2.7811497478872264E-5,2.8107002526817808E-4,-1.0290088756993443E-3,6.9649419470721864E-4,1.5400531346531547E-5,1.4876421654669576E-5,1.48575967874142E-5,1.3169536699809568E-5,1.3138213735048393E-5,1.3105776435481475E-5,1.3074178079059454E-5,1.3042682567826102E-5,1.2169581018527757E-5,1.2260679405378041E-5,null,"Rev","Water","Variable",3.1305824817084993E-3,3.1406809107137335E-3,3.0606468448330926E-3,3.0144510737724062E-3,2.9851736237334059E-3,2.9655637526668777E-3,2.9519962982584858E-3,2.9218691857955115E-3,2.9011743466194062E-3,null,"Rev","Water","Variable",3.155125792798863E-3,3.0435991157584663E-3,2.9901173755262356E-3,2.9598519123279488E-3,2.9411944888575459E-3,2.9291704517324657E-3,2.8981313911882189E-3,2.8777751405573149E-3]
[null,null,null,{"$f":"D273+1","v":71},"Price","Water","Group B (was Group C)","Non-Residential Usage - Non-Potable","Variable","$",null,null,null,null,null,null,null,1.490146146146146,1.4850595703125,1.4805322580645159,1.4761268726591761,1.4420147874306837,1.4313887430683918,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4313887430683918,null,null,{"$f":"IFERROR((X276-W276)/W276,\"\")","v":7.8643426970535177E-6},{"$f":"IFERROR((Y276-X276)/X276,\"\")","v":0},{"$f":"IFERROR((Z276-Y276)/Y276,\"\")","v":0},{"$f":"IFERROR((AA276-Z276)/Z276,\"\")","v":0},{"$f":"IFERROR((AB276-AA276)/AA276,\"\")","v":0},{"$f":"IFERROR((AC276-AB276)/AB276,\"\")","v":0},{"$f":"IFERROR((AD276-AC276)/AC276,\"\")","v":0},{"$f":"IFERROR((AE276-AD276)/AD276,\"\")","v":0},{"$f":"IFERROR((AF276-AE276)/AE276,\"\")","v":0},{"$f":"IFERROR((AG276-AF276)/AF276,\"\")","v":-7.864280849653849E-6},null,null,null,"Price","Water","Variable",-3.4134744748366419E-3,-3.0485728239382226E-3,-2.9755416549308578E-3,-2.3109182456004573E-2,-7.3688872367424496E-3,7.8643426970614883E-6,0,0,0,0,0,0,0,0,-7.8642808496454109E-6,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S276/R276-1)*(R278/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",3.9321636176037345E-6,2.6214406936286849E-6,1.9660798760146037E-6,1.5728635915923661E-6,1.3107194878347883E-6,1.1234737415932727E-6,9.8303945494926381E-7,8.7381280100551351E-7,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,-8.7381203750513947E-7]
[null,null,null,null,"Qty",{"$f":"+F276","v":"Water"},"Group B (was Group C)","Non-Residential Usage - Non-Potable","Variable","kL",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","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S277/R277-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Variable","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Variable","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"Water"},"Group B (was Group C)","Non-Residential Usage - Non-Potable","Variable","$m",{"$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","Water","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S278/R278-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Variable","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Variable","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":72},"Price","Water","Group B (was Group C)","Rural Water Surcharge","Variable","$",null,null,null,null,null,null,null,2.6562032032032032,2.6474677734374996,2.6395241935483869,2.6316175093632959,2.5709121996303139,2.563199463031423,2.5055000000000001,2.4491999999999998,2.3940000000000001,2.3401999999999998,2.2875000000000001,2.2361,2.1857000000000002,2.1366000000000001,2.0884999999999998,2.0415031957599452,null,null,{"$f":"IFERROR((X279-W279)/W279,\"\")","v":-2.2510719069511437E-2},{"$f":"IFERROR((Y279-X279)/X279,\"\")","v":-2.247056475753352E-2},{"$f":"IFERROR((Z279-Y279)/Y279,\"\")","v":-2.2537971582557447E-2},{"$f":"IFERROR((AA279-Z279)/Z279,\"\")","v":-2.2472848788638384E-2},{"$f":"IFERROR((AB279-AA279)/AA279,\"\")","v":-2.2519442782668042E-2},{"$f":"IFERROR((AC279-AB279)/AB279,\"\")","v":-2.2469945355191305E-2},{"$f":"IFERROR((AD279-AC279)/AC279,\"\")","v":-2.2539242431018191E-2},{"$f":"IFERROR((AE279-AD279)/AD279,\"\")","v":-2.2464199112412563E-2},{"$f":"IFERROR((AF279-AE279)/AE279,\"\")","v":-2.2512402883085394E-2},{"$f":"IFERROR((AG279-AF279)/AF279,\"\")","v":-2.2502659439815463E-2},null,null,null,"Price","Water","Variable",-3.2886903212711038E-3,-3.0004444128884922E-3,-2.9954960081126636E-3,-2.3067679674949937E-2,-3.0000000000000027E-3,-2.2510719069511409E-2,-2.2470564757533507E-2,-2.2537971582557437E-2,-2.2472848788638422E-2,-2.2519442782668042E-2,-2.2469945355191312E-2,-2.2539242431018236E-2,-2.2464199112412597E-2,-2.2512402883085425E-2,-2.2502659439815442E-2,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S279/R279-1)*(R281/R$13),\"-\")","v":-1.6277657138357515E-6},-1.2443094132025796E-6,-8.883524159589385E-7,-8.3060036482397741E-6,-1.0683702550794955E-6,-7.7889532445537898E-6,-7.2312855579496117E-6,-7.0331051138026373E-6,-6.787510500362953E-6,-6.5929771571473721E-6,-6.3758398303563534E-6,-6.1991671686214742E-6,-5.988440283754076E-6,-5.8167916919413488E-6,-5.6389839904870451E-6,null,"Price","Water","Variable",-2.249064211970575E-2,-2.2506418861954036E-2,-2.2498026451707065E-2,-2.25023097554371E-2,-2.2496915763142278E-2,-2.2502962542195637E-2,-2.2498117197536027E-2,-2.2499704506240503E-2,-2.2499999999999964E-2,null,"Price","Water","Variable",-2.2504268751081247E-2,-2.2493795542480766E-2,-2.2500207415614537E-2,-2.2494155078478295E-2,-2.2501669781659128E-2,-2.2496316916848613E-2,-2.2498327677104912E-2,-2.2498808985020657E-2]
[null,null,null,null,"Qty",{"$f":"+F279","v":"Water"},"Group B (was Group C)","Rural Water Surcharge","Variable","kL",null,null,null,null,null,null,null,12344,10069,6908,8526,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.184300064808814,-0.31393385639090277,0.23422119281991893,-6.169364297443114E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S280/R280-1)*(R281/R$13),\"-\")","v":-9.1220910832839718E-5},-1.3019099802423316E-4,6.94612718384012E-5,-2.2214094821825174E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F279","v":"Water"},"Group B (was Group C)","Rural Water Surcharge","Variable","$m",{"$f":"K279*K280/10^6","v":0},0,0,0,0,0,0,3.2788172340340337E-2,2.6657353010742183E-2,1.8233833129032255E-2,2.2437170884831461E-2,2.0567297597042511E-2,2.0505595704251384E-2,2.0043999999999999E-2,1.9593599999999999E-2,1.9151999999999999E-2,1.8721599999999998E-2,1.83E-2,1.78888E-2,1.7485600000000004E-2,1.7092799999999998E-2,1.6708000000000001E-2,1.6332025566079562E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.1869826492907386,-0.3159923597183667,0.23052408816369896,-8.3338193455266163E-2,-3.0000000000000027E-3,-2.251071906951152E-2,-2.2470564757533396E-2,-2.2537971582557548E-2,-2.2472848788638311E-2,-2.2519442782668042E-2,-2.2469945355191312E-2,-2.2539242431018014E-2,-2.2464199112412819E-2,-2.2512402883085092E-2,-2.2502659439815553E-2,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S281/R281-1)*(R281/R$13),\"-\")","v":-9.2548679220121914E-5},-1.310446765848056E-4,6.8364848459931936E-5,-3.0007670846446118E-5,-1.0683702550794955E-6,-7.7889532445538288E-6,-7.2312855579495762E-6,-7.033105113802672E-6,-6.7875105003629199E-6,-6.5929771571473721E-6,-6.3758398303563534E-6,-6.1991671686214132E-6,-5.9884402837541353E-6,-5.8167916919412632E-6,-5.6389839904870722E-6,null,"Rev","Water","Variable",-2.249064211970575E-2,-2.2506418861954147E-2,-2.2498026451707176E-2,-2.25023097554371E-2,-2.2496915763142278E-2,-2.2502962542195637E-2,-2.2498117197536027E-2,-2.2499704506240503E-2,-2.2499999999999964E-2,null,"Rev","Water","Variable",-2.2504268751081358E-2,-2.2493795542480766E-2,-2.2500207415614537E-2,-2.2494155078478295E-2,-2.2501669781659017E-2,-2.2496316916848613E-2,-2.2498327677104912E-2,-2.2498808985020657E-2]
[null,null,null,{"$f":"D279+1","v":73},"Price","Water","Group B (was Group D)","Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,381.16416416416416,347.56782226562495,336.43790322580645,325.02767578863671,308.10300369685763,298.2437075785582,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.2437075785582,null,null,{"$f":"IFERROR((X282-W282)/W282,\"\")","v":-1.2431372277034009E-5},{"$f":"IFERROR((Y282-X282)/X282,\"\")","v":0},{"$f":"IFERROR((Z282-Y282)/Y282,\"\")","v":0},{"$f":"IFERROR((AA282-Z282)/Z282,\"\")","v":0},{"$f":"IFERROR((AB282-AA282)/AA282,\"\")","v":0},{"$f":"IFERROR((AC282-AB282)/AB282,\"\")","v":0},{"$f":"IFERROR((AD282-AC282)/AC282,\"\")","v":0},{"$f":"IFERROR((AE282-AD282)/AD282,\"\")","v":0},{"$f":"IFERROR((AF282-AE282)/AE282,\"\")","v":0},{"$f":"IFERROR((AG282-AF282)/AF282,\"\")","v":1.2431526817971856E-5},null,null,null,"Price","Water","Fixed",-8.8141396954802831E-2,-3.2022294144688046E-2,-3.3914809620934849E-2,-5.2071479915405949E-2,-3.1999999999999917E-2,-1.2431372277021957E-5,0,0,0,0,0,0,0,0,1.2431526817957561E-5,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S282/R282-1)*(R284/R$13),\"-\")","v":-8.931060996478817E-4},-3.0612587819327139E-4,-3.2903462605533943E-4,-4.8373141478374511E-4,-3.0267597323057878E-4,-1.1079655611225323E-7,0,0,0,0,0,0,0,0,1.0026021603358338E-7,null,"Price","Water","Fixed",-6.2157054560030289E-6,-4.1438079301236996E-6,-3.1078575574161604E-6,-2.4862868186481535E-6,-2.0719061114560233E-6,-1.7759197868949528E-6,-1.5539299860201083E-6,-1.381271217959501E-6,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,1.3812731258777688E-6]
[null,null,null,null,"Qty",{"$f":"+F282","v":"Water"},"Group B (was Group D)","Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,1761,1768,1773,1781,1773,1771,1772,1773,1774,1779,1784,1789,1794,1799,1803,1808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",3.9750141964791652E-3,2.8280542986425239E-3,4.5121263395375699E-3,-4.4918585064570582E-3,-1.1280315848843925E-3,5.6465273856587395E-4,5.6433408577882815E-4,5.6401579244225175E-4,2.818489289740711E-3,2.8105677346823565E-3,2.8026905829596771E-3,2.7948574622693734E-3,2.7870680044592699E-3,2.2234574763757564E-3,2.7731558513588439E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S283/R283-1)*(R284/R$13),\"-\")","v":4.0277435435733925E-5},2.7035558471809567E-5,4.3775737485719317E-5,-4.1728275706141576E-5,-1.0669626805928644E-5,5.0325561360662973E-6,4.7883183943229677E-6,4.7498941783078506E-6,2.3516579131368979E-5,2.3319372715223043E-5,2.3121722653276979E-5,2.2927078576012395E-5,2.2734119529363325E-5,1.8033263557220066E-5,2.2365491288680955E-5,null,"Qty","Water","Fixed",5.6449341215958349E-4,5.643342055619005E-4,1.1273975060721586E-3,1.463805390169437E-3,1.6868287186695419E-3,1.8450435501069506E-3,1.9627481944866076E-3,1.9917125430881644E-3,2.0698294626617653E-3,null,"Qty","Water","Fixed",5.6417493909788341E-4,1.3150494204432484E-3,1.6887197777237795E-3,{"$f":"IFERROR((AC283/$X283)^(1/DG$61)-1,\"-\")","v":1.9114148977370515E-3},2.0586012583316826E-3,2.1626355280588427E-3,2.1702380697368184E-3,2.2372110289134994E-3]
[null,null,null,null,"Rev",{"$f":"+F282","v":"Water"},"Group B (was Group D)","Residential - 20mm","Fixed","$m",{"$f":"K282*K283/10^6","v":0},0,0,0,0,0,0,0.67123009309309312,0.61449990976562485,0.59650440241935487,0.57887429057956197,0.54626662555452854,0.52818960612162658,0.52848128000000005,0.52877952000000006,0.52907776000000006,0.53056895999999998,0.53206016,0.53355136000000003,0.53504256000000006,0.53653375999999997,0.53772671999999999,0.53922462330203313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-8.4516746062516468E-2,-2.9284800632653596E-2,-2.9555711187188471E-2,-5.6329440701861189E-2,-3.3091934574167925E-2,5.5221434688035309E-4,5.6433408577882815E-4,5.6401579244225175E-4,2.818489289740489E-3,2.8105677346823565E-3,2.8026905829596771E-3,2.7948574622693734E-3,2.7870680044590479E-3,2.2234574763757564E-3,2.7856218527380072E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S284/R284-1)*(R284/R$13),\"-\")","v":-8.5637877363720972E-4},-2.7995606032721007E-4,-2.8674353437246598E-4,-5.2328683741954991E-4,-3.1300417197871689E-4,4.9216970183743333E-6,4.7883183943229677E-6,4.7498941783078506E-6,2.351657913136713E-5,2.3319372715223043E-5,2.3121722653276979E-5,2.2927078576012395E-5,2.2734119529361516E-5,1.8033263557220066E-5,2.2466029541918236E-5,null,"Rev","Water","Fixed",5.5827419797882527E-4,5.6018805913904401E-4,1.1242861447238184E-3,1.4613154639107062E-3,1.6847533176074236E-3,1.8432643536707705E-3,1.9611912145274246E-3,1.9903285207749644E-3,2.0698294626617653E-3,null,"Rev","Water","Fixed",{"$f":"IFERROR((Z284/$X284)^(1/DD$61)-1,\"-\")","v":5.6417493909788341E-4},1.3150494204432484E-3,1.6887197777237795E-3,1.9114148977370515E-3,2.0586012583316826E-3,2.1626355280588427E-3,2.1702380697368184E-3,2.2385953922388069E-3]
[null,null,null,{"$f":"D282+1","v":74},"Price","Water","Group B (was Group D)","Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,567.50985985985994,517.49394531249993,500.92983870967737,484.25258535393249,459.05499075785576,444.36523105360442,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.36523105360442,null,null,{"$f":"IFERROR((X285-W285)/W285,\"\")","v":1.0732042163332401E-5},{"$f":"IFERROR((Y285-X285)/X285,\"\")","v":0},{"$f":"IFERROR((Z285-Y285)/Y285,\"\")","v":0},{"$f":"IFERROR((AA285-Z285)/Z285,\"\")","v":0},{"$f":"IFERROR((AB285-AA285)/AA285,\"\")","v":0},{"$f":"IFERROR((AC285-AB285)/AB285,\"\")","v":0},{"$f":"IFERROR((AD285-AC285)/AC285,\"\")","v":0},{"$f":"IFERROR((AE285-AD285)/AD285,\"\")","v":0},{"$f":"IFERROR((AF285-AE285)/AE285,\"\")","v":0},{"$f":"IFERROR((AG285-AF285)/AF285,\"\")","v":-1.0731926987839473E-5},null,null,null,"Price","Water","Fixed",-8.8132238900150317E-2,-3.2008309957752168E-2,-3.3292593227632561E-2,-5.203399085140703E-2,-3.1999999999999917E-2,1.0732042163397182E-5,0,0,0,0,0,0,0,0,-1.0731926987861407E-5,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S285/R285-1)*(R287/R$13),\"-\")","v":-5.2851578357531498E-6},-2.0615021018909215E-6,-1.8987209100060198E-6,-2.8305917346877547E-6,-1.780475627026626E-6,5.6329749413568468E-10,0,0,0,0,0,0,0,0,-5.0068321048029643E-10,null,"Price","Water","Fixed",5.3660066847704968E-6,3.5773345905543152E-6,2.6829997430422026E-6,2.1463992185832836E-6,1.7886656955568014E-6,1.5331418288244691E-6,1.3414989716853398E-6,1.1924434415444551E-6,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-1.1924420196818275E-6]
[null,null,null,null,"Qty",{"$f":"+F285","v":"Water"},"Group B (was Group D)","Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,7,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0.14285714285714279,-0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S286/R286-1)*(R287/R$13),\"-\")","v":8.5669280320920972E-6},-8.0506519424639346E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F285","v":"Water"},"Group B (was Group D)","Residential - 25mm","Fixed","$m",{"$f":"K285*K286/10^6","v":0},0,0,0,0,0,0,3.9725690190190194E-3,4.1399515624999991E-3,3.5065088709677417E-3,3.3897680974775274E-3,3.2133849353049903E-3,3.1105566173752308E-3,3.1105900000000003E-3,3.1105900000000003E-3,3.1105900000000003E-3,3.1105900000000003E-3,3.1105900000000003E-3,3.1105900000000003E-3,3.1105900000000003E-3,3.1105900000000003E-3,3.1105900000000003E-3,3.1105566173752308E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR(S287/R287-1,\"-\")","v":4.213458411411386E-2},-0.15300727121303304,-3.3292593227632561E-2,-5.203399085140703E-2,-3.1999999999999917E-2,1.0732042163397182E-5,0,0,0,0,0,0,0,0,-1.0731926987972429E-5,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S287/R287-1)*(R287/R$13),\"-\")","v":2.5267476483742119E-6},-9.8544662816184842E-6,-1.8987209100060198E-6,-2.8305917346877547E-6,-1.780475627026626E-6,5.6329749413568468E-10,0,0,0,0,0,0,0,0,-5.0068321048547603E-10,null,"Rev","Water","Fixed",5.3660066847704968E-6,3.5773345905543152E-6,2.6829997430422026E-6,2.1463992185832836E-6,1.7886656955568014E-6,1.5331418288244691E-6,1.3414989716853398E-6,1.1924434415444551E-6,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-1.1924420196818275E-6]
[null,null,null,{"$f":"D285+1","v":75},"Price","Water","Group B (was Group D)","Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,1524.6898398398398,1390.325244140625,1345.825,1302.1167379029218,1234.3830406654342,1194.8827833641403,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8827833641403,null,null,{"$f":"IFERROR((X288-W288)/W288,\"\")","v":-2.3294035021389476E-6},{"$f":"IFERROR((Y288-X288)/X288,\"\")","v":0},{"$f":"IFERROR((Z288-Y288)/Y288,\"\")","v":0},{"$f":"IFERROR((AA288-Z288)/Z288,\"\")","v":0},{"$f":"IFERROR((AB288-AA288)/AA288,\"\")","v":0},{"$f":"IFERROR((AC288-AB288)/AB288,\"\")","v":0},{"$f":"IFERROR((AD288-AC288)/AC288,\"\")","v":0},{"$f":"IFERROR((AE288-AD288)/AD288,\"\")","v":0},{"$f":"IFERROR((AF288-AE288)/AE288,\"\")","v":0},{"$f":"IFERROR((AG288-AF288)/AF288,\"\")","v":2.3294089282722629E-6},null,null,null,"Price","Water","Fixed",-8.8125854969512418E-2,-3.2007074839622174E-2,-3.2476928350326562E-2,-5.2018144967995505E-2,-3.2000000000000028E-2,-2.329403502088212E-6,0,0,0,0,0,0,0,0,2.3294089281922226E-6,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S288/R288-1)*(R290/R$13),\"-\")","v":0},-6.9229018073728583E-7,-7.1088950931700568E-7,-1.0869883564777537E-6,-6.8394822362333403E-7,-4.6966410108564324E-11,0,0,0,0,0,0,0,0,4.1745779525914284E-11,null,"Price","Water","Fixed",-1.1647024292793517E-6,-7.7646843688050637E-7,-5.8235138422624289E-7,-4.6588113455925395E-7,-3.8823429382439656E-7,-3.327722610801942E-7,-2.9117573452364098E-7,-2.5882287935097281E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,2.5882294618639889E-7]
[null,null,null,null,"Qty",{"$f":"+F288","v":"Water"},"Group B (was Group D)","Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S289/R289-1)*(R290/R$13),\"-\")","v":"-"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F288","v":"Water"},"Group B (was Group D)","Residential - 32mm","Fixed","$m",{"$f":"K288*K289/10^6","v":0},0,0,0,0,0,0,0,1.390325244140625E-3,1.3458250000000001E-3,1.3021167379029218E-3,1.2343830406654343E-3,1.1948827833641402E-3,1.1948800000000002E-3,1.1948800000000002E-3,1.1948800000000002E-3,1.1948800000000002E-3,1.1948800000000002E-3,1.1948800000000002E-3,1.1948800000000002E-3,1.1948800000000002E-3,1.1948800000000002E-3,1.1948827833641402E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed","-",-3.2007074839622063E-2,-3.2476928350326673E-2,-5.2018144967995505E-2,-3.2000000000000139E-2,-2.3294035019771897E-6,0,0,0,0,0,0,0,0,2.3294089281922226E-6,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S290/R290-1)*(R290/R$13),\"-\")","v":"-"},-6.922901807372834E-7,-7.1088950931700812E-7,-1.0869883564777537E-6,-6.8394822362333636E-7,-4.6966410106325844E-11,0,0,0,0,0,0,0,0,4.1745779525914284E-11,null,"Rev","Water","Fixed",-1.1647024292793517E-6,-7.7646843688050637E-7,-5.8235138422624289E-7,-4.6588113444823165E-7,-3.8823429382439656E-7,-3.327722610801942E-7,-2.9117573452364098E-7,-2.5882287923995051E-7,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,2.5882294618639889E-7]
[null,null,null,{"$f":"D288+1","v":76},"Price","Water","Group B (was Group D)","Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,2668.5031031031031,2433.3632324218747,2355.4951612903228,2279.4686975626882,2160.9286044362289,2091.7788890942697,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7788890942697,null,null,{"$f":"IFERROR((X291-W291)/W291,\"\")","v":5.3108181569687622E-7},{"$f":"IFERROR((Y291-X291)/X291,\"\")","v":0},{"$f":"IFERROR((Z291-Y291)/Y291,\"\")","v":0},{"$f":"IFERROR((AA291-Z291)/Z291,\"\")","v":0},{"$f":"IFERROR((AB291-AA291)/AA291,\"\")","v":0},{"$f":"IFERROR((AC291-AB291)/AB291,\"\")","v":0},{"$f":"IFERROR((AD291-AC291)/AC291,\"\")","v":0},{"$f":"IFERROR((AE291-AD291)/AD291,\"\")","v":0},{"$f":"IFERROR((AF291-AE291)/AE291,\"\")","v":0},{"$f":"IFERROR((AG291-AF291)/AF291,\"\")","v":-5.3108153364913102E-7},null,null,null,"Price","Water","Fixed",-8.8116768688705216E-2,-3.200018398159632E-2,-3.2276213076993909E-2,-5.2003387128416345E-2,-3.1999999999999917E-2,5.3108181563565893E-7,0,0,0,0,0,0,0,0,-5.3108153363901067E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S291/R291-1)*(R293/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",2.6554087262375958E-7,1.7702724064427855E-7,1.327704275411179E-7,1.0621634061180885E-7,8.8513616436358689E-8,7.586881345389429E-8,6.6385211550112899E-8,5.9009076736060706E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-5.9009073183347027E-8]
[null,null,null,null,"Qty",{"$f":"+F291","v":"Water"},"Group B (was Group D)","Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S292/R292-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"Water"},"Group B (was Group D)","Residential - 40mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S293/R293-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":77},"Price","Water","Group B (was Group D)","Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,4193.0159659659657,3823.5374023437503,3701.1838709677418,3582.095701091509,3395.8222735674672,3287.1559608133084,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.1559608133084,null,null,{"$f":"IFERROR((X294-W294)/W294,\"\")","v":1.228778536703182E-6},{"$f":"IFERROR((Y294-X294)/X294,\"\")","v":0},{"$f":"IFERROR((Z294-Y294)/Y294,\"\")","v":0},{"$f":"IFERROR((AA294-Z294)/Z294,\"\")","v":0},{"$f":"IFERROR((AB294-AA294)/AA294,\"\")","v":0},{"$f":"IFERROR((AC294-AB294)/AB294,\"\")","v":0},{"$f":"IFERROR((AD294-AC294)/AC294,\"\")","v":0},{"$f":"IFERROR((AE294-AD294)/AD294,\"\")","v":0},{"$f":"IFERROR((AF294-AE294)/AE294,\"\")","v":0},{"$f":"IFERROR((AG294-AF294)/AF294,\"\")","v":-1.228777026808345E-6},null,null,null,"Price","Water","Fixed",-8.8117614295107227E-2,-3.2000087484696293E-2,-3.2175696757560712E-2,-5.200124258748362E-2,-3.1999999999999917E-2,1.2287785366993376E-6,0,0,0,0,0,0,0,0,-1.2287770267960241E-6,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S294/R294-1)*(R296/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",6.143890796117546E-7,4.095926777747394E-7,3.0719449273242105E-7,2.4575558654760243E-7,2.0479631790415453E-7,1.7553969855477192E-7,1.5359723448682416E-7,1.3653087393983299E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-1.3653085528808617E-7]
[null,null,null,null,"Qty",{"$f":"+F294","v":"Water"},"Group B (was Group D)","Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S295/R295-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"Water"},"Group B (was Group D)","Residential - 50mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S296/R296-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":78},"Price","Water","Group B (was Group D)","Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,6099.1464964964962,5561.7002441406248,5383.7193548387095,5210.7965525698864,4939.8095656192227,4781.7356595194078,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.7356595194078,null,null,{"$f":"IFERROR((X297-W297)/W297,\"\")","v":9.0772073176454351E-7},{"$f":"IFERROR((Y297-X297)/X297,\"\")","v":0},{"$f":"IFERROR((Z297-Y297)/Y297,\"\")","v":0},{"$f":"IFERROR((AA297-Z297)/Z297,\"\")","v":0},{"$f":"IFERROR((AB297-AA297)/AA297,\"\")","v":0},{"$f":"IFERROR((AC297-AB297)/AB297,\"\")","v":0},{"$f":"IFERROR((AD297-AC297)/AC297,\"\")","v":0},{"$f":"IFERROR((AE297-AD297)/AD297,\"\")","v":0},{"$f":"IFERROR((AF297-AE297)/AE297,\"\")","v":0},{"$f":"IFERROR((AG297-AF297)/AF297,\"\")","v":-9.0771990780836463E-7},null,null,null,"Price","Water","Fixed",-8.811827239509562E-2,-3.2001165379134222E-2,-3.2119579582729485E-2,-5.2004906393249395E-2,-3.1999999999999917E-2,9.0772073169098633E-7,0,0,0,0,0,0,0,0,-9.0771990779447975E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S297/R297-1)*(R299/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",4.5386026292781878E-7,3.0257348559992181E-7,2.2693010559571292E-7,1.8154408043535852E-7,1.5128673136466375E-7,1.2967433971056153E-7,1.1346504646958522E-7,1.0085781831925544E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-1.0085780821622592E-7]
[null,null,null,null,"Qty",{"$f":"+F297","v":"Water"},"Group B (was Group D)","Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S298/R298-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"Water"},"Group B (was Group D)","Residential - 80mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S299/R299-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":79},"Price","Water","Group B (was Group D)","Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,8818.9065565565561,8041.8101562499996,7784.4629032258063,7534.7198516301169,7142.8956561922359,6914.3229951940848,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.3229951940848,null,null,{"$f":"IFERROR((X300-W300)/W300,\"\")","v":-4.3318689149606106E-7},{"$f":"IFERROR((Y300-X300)/X300,\"\")","v":0},{"$f":"IFERROR((Z300-Y300)/Y300,\"\")","v":0},{"$f":"IFERROR((AA300-Z300)/Z300,\"\")","v":0},{"$f":"IFERROR((AB300-AA300)/AA300,\"\")","v":0},{"$f":"IFERROR((AC300-AB300)/AB300,\"\")","v":0},{"$f":"IFERROR((AD300-AC300)/AC300,\"\")","v":0},{"$f":"IFERROR((AE300-AD300)/AD300,\"\")","v":0},{"$f":"IFERROR((AF300-AE300)/AE300,\"\")","v":0},{"$f":"IFERROR((AG300-AF300)/AF300,\"\")","v":4.331870791470253E-7},null,null,null,"Price","Water","Fixed",-8.8117091991275487E-2,-3.2001159940860613E-2,-3.2082245711800961E-2,-5.2002490225713016E-2,-3.1999999999999917E-2,-4.3318689146865097E-7,0,0,0,0,0,0,0,0,4.3318707909634213E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S300/R300-1)*(R302/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-2.165934691600313E-7,-1.4439565132473575E-7,-1.0829674046419768E-7,-8.6637393259536566E-8,-7.2197828271391984E-8,-6.1883853152977508E-8,-5.4148371675388773E-8,-4.8131886143387703E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,4.8131888474856055E-8]
[null,null,null,null,"Qty",{"$f":"+F300","v":"Water"},"Group B (was Group D)","Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S301/R301-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"Water"},"Group B (was Group D)","Residential - 100mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S302/R302-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":80},"Price","Water","Group B (was Group D)","Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,12318.67052052052,11233.188281249999,10873.724193548387,10525.118762818205,9977.7925600739363,9658.5031981515713,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5031981515713,null,null,{"$f":"IFERROR((X303-W303)/W303,\"\")","v":-3.3112289820235691E-7},{"$f":"IFERROR((Y303-X303)/X303,\"\")","v":0},{"$f":"IFERROR((Z303-Y303)/Y303,\"\")","v":0},{"$f":"IFERROR((AA303-Z303)/Z303,\"\")","v":0},{"$f":"IFERROR((AB303-AA303)/AA303,\"\")","v":0},{"$f":"IFERROR((AC303-AB303)/AB303,\"\")","v":0},{"$f":"IFERROR((AD303-AC303)/AC303,\"\")","v":0},{"$f":"IFERROR((AE303-AD303)/AD303,\"\")","v":0},{"$f":"IFERROR((AF303-AE303)/AE303,\"\")","v":0},{"$f":"IFERROR((AG303-AF303)/AF303,\"\")","v":3.3112300784476694E-7},null,null,null,"Price","Water","Fixed",-8.8116833505881842E-2,-3.2000183625659928E-2,-3.2059432860824022E-2,-5.2001902788764043E-2,-3.1999999999999917E-2,-3.3112289821168872E-7,0,0,0,0,0,0,0,0,3.3112300790172355E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S303/R303-1)*(R305/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-1.6556146276158756E-7,-1.1037431157934208E-7,-8.2780734822485158E-8,-6.6224588368690718E-8,-5.5187157288472122E-8,-4.7303277850296865E-8,-4.1390368243909847E-8,-3.6791438562389089E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,3.6791439894656719E-8]
[null,null,null,null,"Qty",{"$f":"+F303","v":"Water"},"Group B (was Group D)","Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR(S304/R304-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S304/R304-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"Water"},"Group B (was Group D)","Residential - 150mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S305/R305-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":81},"Price","Water","Group B (was Group D)","Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,16272.369369369369,14838.498974609376,14363.658064516128,13903.382556588063,13180.38280961183,12758.610559704252,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.610559704252,null,null,{"$f":"IFERROR((X306-W306)/W306,\"\")","v":-4.3868746388868299E-8},{"$f":"IFERROR((Y306-X306)/X306,\"\")","v":0},{"$f":"IFERROR((Z306-Y306)/Y306,\"\")","v":0},{"$f":"IFERROR((AA306-Z306)/Z306,\"\")","v":0},{"$f":"IFERROR((AB306-AA306)/AA306,\"\")","v":0},{"$f":"IFERROR((AC306-AB306)/AB306,\"\")","v":0},{"$f":"IFERROR((AD306-AC306)/AC306,\"\")","v":0},{"$f":"IFERROR((AE306-AD306)/AD306,\"\")","v":0},{"$f":"IFERROR((AF306-AE306)/AE306,\"\")","v":0},{"$f":"IFERROR((AG306-AF306)/AF306,\"\")","v":4.3868748313335288E-8},null,null,null,"Price","Water","Fixed",-8.8116878508121221E-2,-3.2000602682640822E-2,-3.2044448973978734E-2,-5.2001715700014439E-2,-3.2000000000000028E-2,-4.386874641326699E-8,0,0,0,0,0,0,0,0,4.3868748411668435E-8,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S306/R306-1)*(R308/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-2.19343734286781E-8,-1.4622915656126168E-8,-1.0967186825361352E-8,-8.7737493936757005E-9,-7.311457883574235E-9,-6.2669638367651714E-9,-5.483593357169525E-9,-4.8743052927235908E-9,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,4.8743051817012883E-9]
[null,null,null,null,"Qty",{"$f":"+F306","v":"Water"},"Group B (was Group D)","Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S307/R307-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"Water"},"Group B (was Group D)","Residential > 150mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S308/R308-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":82},"Price","Water","Group B (was Group D)","Non-Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,381.16416416416416,347.56782226562495,336.43790322580645,325.02767578863671,308.10300369685763,298.2437075785582,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.24,298.2437075785582,null,null,{"$f":"IFERROR((X309-W309)/W309,\"\")","v":-1.2431372277034009E-5},{"$f":"IFERROR((Y309-X309)/X309,\"\")","v":0},{"$f":"IFERROR((Z309-Y309)/Y309,\"\")","v":0},{"$f":"IFERROR((AA309-Z309)/Z309,\"\")","v":0},{"$f":"IFERROR((AB309-AA309)/AA309,\"\")","v":0},{"$f":"IFERROR((AC309-AB309)/AB309,\"\")","v":0},{"$f":"IFERROR((AD309-AC309)/AC309,\"\")","v":0},{"$f":"IFERROR((AE309-AD309)/AD309,\"\")","v":0},{"$f":"IFERROR((AF309-AE309)/AE309,\"\")","v":0},{"$f":"IFERROR((AG309-AF309)/AF309,\"\")","v":1.2431526817971856E-5},null,null,null,"Price","Water","Fixed",-8.8141396954802831E-2,-3.2022294144688046E-2,-3.3914809620934849E-2,-5.2071479915405949E-2,-3.1999999999999917E-2,-1.2431372277021957E-5,0,0,0,0,0,0,0,0,1.2431526817957561E-5,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S309/R309-1)*(R311/R$13),\"-\")","v":-2.059063466536286E-4},-7.0817581550366534E-5,-7.5345774494341671E-5,-1.0782783361546706E-4,-6.9139181702416476E-5,-2.5837932057798181E-8,0,0,0,0,0,0,0,0,2.363316240392287E-8,null,"Price","Water","Fixed",-6.2157054560030289E-6,-4.1438079301236996E-6,-3.1078575574161604E-6,-2.4862868186481535E-6,-2.0719061114560233E-6,-1.7759197868949528E-6,-1.5539299860201083E-6,-1.381271217959501E-6,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,1.3812731258777688E-6]
[null,null,null,null,"Qty",{"$f":"+F309","v":"Water"},"Group B (was Group D)","Non-Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,406,409,406,397,405,413,414,415,416,417,419,421,422,424,425,426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",7.3891625615762901E-3,-7.3349633251833524E-3,-2.2167487684729092E-2,2.0151133501259411E-2,1.9753086419753041E-2,2.421307506053294E-3,2.4154589371980784E-3,2.4096385542169418E-3,2.4038461538462563E-3,4.7961630695443347E-3,4.7732696897375693E-3,2.3752969121140222E-3,4.7393364928909332E-3,2.3584905660376521E-3,2.3529411764706687E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S310/R310-1)*(R311/R$13),\"-\")","v":1.7261758043886284E-5},-1.6221335083085756E-5,-4.9247704671433595E-5,4.17282757061414E-5,4.2678507223713891E-5,5.0325561360655299E-6,4.7883183943225891E-6,4.7498941783074635E-6,4.7033158262739761E-6,9.3277490860893231E-6,9.2486890613108654E-6,4.5854157152025778E-6,9.0936478117453369E-6,4.5083158893048726E-6,4.4730982577363481E-6,null,"Qty","Water","Fixed",2.4183832173603204E-3,2.4154683211696781E-3,2.4125627667059835E-3,2.8888300430121028E-3,3.2026577047419291E-3,3.0844215085004123E-3,3.2911367208390274E-3,3.1874665316244943E-3,3.1039827397509878E-3,null,"Qty","Water","Fixed",2.4125487414830005E-3,2.4096478705426527E-3,3.0057447434921336E-3,3.359000813311086E-3,3.1949831483848445E-3,3.4154596362794276E-3,3.2832775743645293E-3,3.1798642364566643E-3]
[null,null,null,null,"Rev",{"$f":"+F309","v":"Water"},"Group B (was Group D)","Non-Residential - 20mm","Fixed","$m",{"$f":"K309*K310/10^6","v":0},0,0,0,0,0,0,0.15475265065065064,0.14215523930664062,0.13659378870967739,0.12903598728808877,0.12478171649722734,0.12317465122994453,0.12347136,0.12376960000000001,0.12406784,0.12436608,0.12496256,0.12555904000000001,0.12585727999999999,0.12645376,0.126752,0.1270518194284658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-8.1403525503729757E-2,-3.9122375116732222E-2,-5.5330491181061814E-2,-3.296964575752992E-2,-1.2879012345679008E-2,2.408846033601364E-3,2.4154589371980784E-3,2.4096385542167198E-3,2.4038461538462563E-3,4.7961630695443347E-3,4.7732696897375693E-3,2.3752969121138001E-3,4.7393364928911552E-3,2.3584905660378741E-3,2.3654019539398607E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S311/R311-1)*(R311/R$13),\"-\")","v":-1.9016606407762566E-4},-8.6519472270002933E-5,-1.2292325263757529E-4,-6.8272410979662289E-5,-2.7826386709861511E-5,5.0066556424291006E-6,4.7883183943225891E-6,4.7498941783070256E-6,4.7033158262739761E-6,9.3277490860893231E-6,9.2486890613108654E-6,4.5854157152021492E-6,9.0936478117457621E-6,4.508315889305297E-6,4.4967870275810277E-6,null,"Rev","Water","Fixed",2.4121524799465277E-3,2.4113145040027817E-3,2.4094474112470454E-3,2.8863365737332725E-3,3.2005791630242975E-3,3.082640111028212E-3,3.2895776766570517E-3,3.1860808576507083E-3,3.1039827397509878E-3,null,"Rev","Water","Fixed",2.4125487414830005E-3,2.4096478705426527E-3,3.0057447434921336E-3,3.359000813311086E-3,3.1949831483848445E-3,3.4154596362794276E-3,3.2832775743645293E-3,3.1812499018435414E-3]
[null,null,null,{"$f":"D309+1","v":83},"Price","Water","Group B (was Group D)","Non-Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,567.50985985985994,517.49394531249993,500.92983870967737,484.25258535393249,459.05499075785576,444.36523105360442,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.37,444.36523105360442,null,null,{"$f":"IFERROR((X312-W312)/W312,\"\")","v":1.0732042163332401E-5},{"$f":"IFERROR((Y312-X312)/X312,\"\")","v":0},{"$f":"IFERROR((Z312-Y312)/Y312,\"\")","v":0},{"$f":"IFERROR((AA312-Z312)/Z312,\"\")","v":0},{"$f":"IFERROR((AB312-AA312)/AA312,\"\")","v":0},{"$f":"IFERROR((AC312-AB312)/AB312,\"\")","v":0},{"$f":"IFERROR((AD312-AC312)/AC312,\"\")","v":0},{"$f":"IFERROR((AE312-AD312)/AD312,\"\")","v":0},{"$f":"IFERROR((AF312-AE312)/AE312,\"\")","v":0},{"$f":"IFERROR((AG312-AF312)/AF312,\"\")","v":-1.0731926987839473E-5},null,null,null,"Price","Water","Fixed",-8.8132238900150317E-2,-3.2008309957752168E-2,-3.3292593227632561E-2,-5.203399085140703E-2,-3.1999999999999917E-2,1.0732042163397182E-5,0,0,0,0,0,0,0,0,-1.0731926987861407E-5,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S312/R312-1)*(R314/R$13),\"-\")","v":-3.5486059754342579E-5},-1.2111324848609167E-5,-1.220606299289584E-5,-1.8601031399376673E-5,-1.1954622067178775E-5,3.8626113883589811E-9,0,0,0,0,0,0,0,0,-3.5047824733620748E-9,null,"Price","Water","Fixed",5.3660066847704968E-6,3.5773345905543152E-6,2.6829997430422026E-6,2.1463992185832836E-6,1.7886656955568014E-6,1.5331418288244691E-6,1.3414989716853398E-6,1.1924434415444551E-6,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-1.1924420196818275E-6]
[null,null,null,null,"Qty",{"$f":"+F312","v":"Water"},"Group B (was Group D)","Non-Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,47,47,45,46,47,48,48,48,48,48,49,49,49,49,49,49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,-4.2553191489361653E-2,2.2222222222222143E-2,2.1739130434782705E-2,2.1276595744680771E-2,0,0,0,0,2.0833333333333259E-2,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S313/R313-1)*(R314/R$13),\"-\")","v":0},-1.6101303884927856E-5,8.1473330248555578E-6,7.7712710710061505E-6,7.9485519063688568E-6,0,0,0,0,6.9490542204022335E-6,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,4.1323722412267561E-3,3.4424595677517988E-3,2.9499550367135807E-3,2.5807352792999172E-3,2.29365833037809E-3,2.0640559571163397E-3,null,"Qty","Water","Fixed",0,0,5.1681307531814547E-3,4.1323722412267561E-3,3.4424595677517988E-3,2.9499550367135807E-3,2.5807352792999172E-3,2.29365833037809E-3]
[null,null,null,null,"Rev",{"$f":"+F312","v":"Water"},"Group B (was Group D)","Non-Residential - 25mm","Fixed","$m",{"$f":"K312*K313/10^6","v":0},0,0,0,0,0,0,2.6672963413413419E-2,2.4322215429687499E-2,2.2541842741935481E-2,2.2275618926280896E-2,2.157558456561922E-2,2.132953109057301E-2,2.1329760000000003E-2,2.1329760000000003E-2,2.1329760000000003E-2,2.1329760000000003E-2,2.1774130000000003E-2,2.1774130000000003E-2,2.1774130000000003E-2,2.1774130000000003E-2,2.1774130000000003E-2,2.1773896321626615E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-8.8132238900150317E-2,-7.319944570423087E-2,-1.1810206410468704E-2,-3.1426034130785596E-2,-1.1404255319148904E-2,1.0732042163619226E-5,0,0,0,2.0833333333333259E-2,0,0,0,0,-1.0731926987972429E-5,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S314/R314-1)*(R314/R$13),\"-\")","v":-3.5486059754342579E-5},-2.7697253208064338E-5,-4.3299758123267777E-6,-1.1234130576183148E-5,-4.2604238218137113E-6,3.8626113884388975E-9,0,0,0,6.9490542204022335E-6,0,0,0,0,-3.5047824733983322E-9,null,"Rev","Water","Fixed",5.3660066847704968E-6,3.5773345905543152E-6,2.6829997432642472E-6,4.134527510165853E-3,3.4442543908566048E-3,2.9514927012419534E-3,2.5820802403253573E-3,2.2948535088775923E-3,2.0640559571163397E-3,null,"Rev","Water","Fixed",0,0,5.1681307531814547E-3,4.1323722412267561E-3,3.4424595677517988E-3,2.9499550367135807E-3,2.5807352792999172E-3,2.2924631533038919E-3]
[null,null,null,{"$f":"D312+1","v":84},"Price","Water","Group B (was Group D)","Non-Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,1524.6898398398398,1390.325244140625,1345.825,1302.1167379029218,1234.3830406654342,1194.8827833641403,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8800000000001,1194.8827833641403,null,null,{"$f":"IFERROR((X315-W315)/W315,\"\")","v":-2.3294035021389476E-6},{"$f":"IFERROR((Y315-X315)/X315,\"\")","v":0},{"$f":"IFERROR((Z315-Y315)/Y315,\"\")","v":0},{"$f":"IFERROR((AA315-Z315)/Z315,\"\")","v":0},{"$f":"IFERROR((AB315-AA315)/AA315,\"\")","v":0},{"$f":"IFERROR((AC315-AB315)/AB315,\"\")","v":0},{"$f":"IFERROR((AD315-AC315)/AC315,\"\")","v":0},{"$f":"IFERROR((AE315-AD315)/AD315,\"\")","v":0},{"$f":"IFERROR((AF315-AE315)/AE315,\"\")","v":0},{"$f":"IFERROR((AG315-AF315)/AF315,\"\")","v":2.3294089282722629E-6},null,null,null,"Price","Water","Fixed",-8.8125854969512418E-2,-3.2007074839622174E-2,-3.2476928350326562E-2,-5.2018144967995505E-2,-3.2000000000000028E-2,-2.329403502088212E-6,0,0,0,0,0,0,0,0,2.3294089281922226E-6,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S315/R315-1)*(R317/R$13),\"-\")","v":-2.4339844704031913E-5},-8.3074821688474296E-6,-8.5306741118040682E-6,-1.3043860277733046E-5,-9.5752751307266753E-6,-6.5752974151990052E-10,0,0,0,0,0,0,0,0,5.8444091336279982E-10,null,"Price","Water","Fixed",-1.1647024292793517E-6,-7.7646843688050637E-7,-5.8235138422624289E-7,-4.6588113455925395E-7,-3.8823429382439656E-7,-3.327722610801942E-7,-2.9117573452364098E-7,-2.5882287935097281E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,2.5882294618639889E-7]
[null,null,null,null,"Qty",{"$f":"+F315","v":"Water"},"Group B (was Group D)","Non-Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,12,12,12,12,14,14,14,14,14,14,14,14,14,14,14,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0.16666666666666674,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S316/R316-1)*(R317/R$13),\"-\")","v":0},0,0,4.1792661277964863E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F315","v":"Water"},"Group B (was Group D)","Non-Residential - 32mm","Fixed","$m",{"$f":"K315*K316/10^6","v":0},0,0,0,0,0,0,1.8296278078078078E-2,1.6683902929687501E-2,1.6149900000000002E-2,1.5625400854835061E-2,1.7281362569316078E-2,1.6728358967097963E-2,1.6728320000000001E-2,1.6728320000000001E-2,1.6728320000000001E-2,1.6728320000000001E-2,1.6728320000000001E-2,1.6728320000000001E-2,1.6728320000000001E-2,1.6728320000000001E-2,1.6728320000000001E-2,1.6728358967097963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-8.8125854969512307E-2,-3.2007074839622174E-2,-3.2476928350326673E-2,0.10597883087067195,-3.2000000000000028E-2,-2.329403502088212E-6,0,0,0,0,0,0,0,0,2.3294089281922226E-6,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S317/R317-1)*(R317/R$13),\"-\")","v":-2.4339844704031882E-5},-8.3074821688474296E-6,-8.530674111804097E-6,2.65748242872763E-5,-9.5752751307266753E-6,-6.5752974151990052E-10,0,0,0,0,0,0,0,0,5.8444091336279982E-10,null,"Rev","Water","Fixed",-1.1647024292793517E-6,-7.7646843688050637E-7,-5.8235138422624289E-7,-4.6588113455925395E-7,-3.8823429382439656E-7,-3.327722610801942E-7,{"$f":"IFERROR((AE317/$W317)^(1/CW$61)-1,\"-\")","v":-2.9117573452364098E-7},-2.5882287935097281E-7,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,2.5882294618639889E-7]
[null,null,null,{"$f":"D315+1","v":85},"Price","Water","Group B (was Group D)","Non-Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,2668.5031031031031,2433.3632324218747,2355.4951612903228,2279.4686975626882,2160.9286044362289,2091.7788890942697,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7800000000002,2091.7788890942697,null,null,{"$f":"IFERROR((X318-W318)/W318,\"\")","v":5.3108181569687622E-7},{"$f":"IFERROR((Y318-X318)/X318,\"\")","v":0},{"$f":"IFERROR((Z318-Y318)/Y318,\"\")","v":0},{"$f":"IFERROR((AA318-Z318)/Z318,\"\")","v":0},{"$f":"IFERROR((AB318-AA318)/AA318,\"\")","v":0},{"$f":"IFERROR((AC318-AB318)/AB318,\"\")","v":0},{"$f":"IFERROR((AD318-AC318)/AC318,\"\")","v":0},{"$f":"IFERROR((AE318-AD318)/AD318,\"\")","v":0},{"$f":"IFERROR((AF318-AE318)/AE318,\"\")","v":0},{"$f":"IFERROR((AG318-AF318)/AF318,\"\")","v":-5.3108153364913102E-7},null,null,null,"Price","Water","Fixed",-8.8116768688705216E-2,-3.200018398159632E-2,-3.2276213076993909E-2,-5.2003387128416345E-2,-3.1999999999999917E-2,5.3108181563565893E-7,0,0,0,0,0,0,0,0,-5.3108153363901067E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S318/R318-1)*(R320/R$13),\"-\")","v":-1.064876485193913E-5},-3.634180131707172E-6,-3.7095788920460042E-6,-1.9023278849295762E-6,-1.1973295417152358E-6,1.8745392803576661E-11,0,0,0,0,0,0,0,0,-1.6661717030981045E-11,null,"Price","Water","Fixed",2.6554087262375958E-7,1.7702724064427855E-7,1.327704275411179E-7,1.0621634061180885E-7,8.8513616436358689E-8,7.586881345389429E-8,6.6385211550112899E-8,5.9009076736060706E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-5.9009073183347027E-8]
[null,null,null,null,"Qty",{"$f":"+F318","v":"Water"},"Group B (was Group D)","Non-Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,3,3,3,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,-0.66666666666666674,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S319/R319-1)*(R320/R$13),\"-\")","v":0},0,-7.6621522754170257E-5,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F318","v":"Water"},"Group B (was Group D)","Non-Residential - 40mm","Fixed","$m",{"$f":"K318*K319/10^6","v":0},0,0,0,0,0,0,8.00550930930931E-3,7.3000896972656246E-3,7.0664854838709693E-3,2.2794686975626884E-3,2.1609286044362288E-3,2.0917788890942699E-3,2.0917800000000001E-3,2.0917800000000001E-3,2.0917800000000001E-3,2.0917800000000001E-3,2.0917800000000001E-3,2.0917800000000001E-3,2.0917800000000001E-3,2.0917800000000001E-3,2.0917800000000001E-3,2.0917788890942699E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-8.8116768688705327E-2,-3.2000183981596209E-2,-0.67742540435899801,-5.2003387128416345E-2,-3.1999999999999806E-2,5.3108181563565893E-7,0,0,0,0,0,0,0,0,-5.3108153352798837E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S320/R320-1)*(R320/R$13),\"-\")","v":-1.0648764851939144E-5},-3.6341801317071593E-6,-7.7858049051518922E-5,-1.9023278849295762E-6,-1.1973295417152317E-6,1.8745392803576661E-11,0,0,0,0,0,0,0,0,-1.6661717027497923E-11,null,"Rev","Water","Fixed",2.6554087262375958E-7,1.7702724064427855E-7,1.327704275411179E-7,1.0621634061180885E-7,8.8513616436358689E-8,7.586881345389429E-8,6.6385211550112899E-8,5.9009076736060706E-8,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-5.9009073183347027E-8]
[null,null,null,{"$f":"D318+1","v":86},"Price","Water","Group B (was Group D)","Non-Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,4193.0159659659657,3823.5374023437503,3701.1838709677418,3582.095701091509,3395.8222735674672,3287.1559608133084,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.16,3287.1559608133084,null,null,{"$f":"IFERROR((X321-W321)/W321,\"\")","v":1.228778536703182E-6},{"$f":"IFERROR((Y321-X321)/X321,\"\")","v":0},{"$f":"IFERROR((Z321-Y321)/Y321,\"\")","v":0},{"$f":"IFERROR((AA321-Z321)/Z321,\"\")","v":0},{"$f":"IFERROR((AB321-AA321)/AA321,\"\")","v":0},{"$f":"IFERROR((AC321-AB321)/AB321,\"\")","v":0},{"$f":"IFERROR((AD321-AC321)/AC321,\"\")","v":0},{"$f":"IFERROR((AE321-AD321)/AD321,\"\")","v":0},{"$f":"IFERROR((AF321-AE321)/AE321,\"\")","v":0},{"$f":"IFERROR((AG321-AF321)/AF321,\"\")","v":-1.228777026808345E-6},null,null,null,"Price","Water","Fixed",{"$f":"IFERROR(S321/R321-1,\"-\")","v":-8.8117614295107227E-2},-3.2000087484696293E-2,-3.2175696757560712E-2,-5.200124258748362E-2,-3.1999999999999917E-2,1.2287785366993376E-6,0,0,0,0,0,0,0,0,-1.2287770267960241E-6,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S321/R321-1)*(R323/R$13),\"-\")","v":-2.7887588285549048E-5},-1.1420721389635836E-5,-1.5495199596038749E-5,-1.7935862511380002E-5,-1.1289364169301729E-5,4.0894275222861217E-10,0,0,0,0,0,0,0,0,-3.634860304181566E-10,null,{"$f":"AW321","v":"Price"},"Water","Fixed",6.143890796117546E-7,4.095926777747394E-7,3.0719449273242105E-7,2.4575558654760243E-7,2.0479631790415453E-7,1.7553969855477192E-7,1.5359723448682416E-7,1.3653087393983299E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-1.3653085528808617E-7]
[null,null,null,null,"Qty",{"$f":"+F321","v":"Water"},"Group B (was Group D)","Non-Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,5,6,8,6,6,6,6,6,6,6,6,6,6,6,6,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E322","v":"Qty"},"Water",{"$f":"I322","v":"Fixed"},0.19999999999999996,0.33333333333333326,-0.25,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"AW322","v":"Qty"},"Water","Fixed",{"$f":"IFERROR((S322/R322-1)*(R323/R$13),\"-\")","v":6.3296285330996554E-5},1.1896552256924999E-4,-1.2039521407098709E-4,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,{"$f":"CN322","v":"Qty"},"Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F321","v":"Water"},"Group B (was Group D)","Non-Residential - 50mm","Fixed","$m",{"$f":"K321*K322/10^6","v":0},0,0,0,0,0,0,2.0965079829829827E-2,2.2941224414062499E-2,2.9609470967741934E-2,2.1492574206549056E-2,2.0374933641404802E-2,1.9722935764879851E-2,1.9722959999999998E-2,1.9722959999999998E-2,1.9722959999999998E-2,1.9722959999999998E-2,1.9722959999999998E-2,1.9722959999999998E-2,1.9722959999999998E-2,1.9722959999999998E-2,1.9722959999999998E-2,1.9722935764879851E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",9.4258862845871372E-2,0.29066655002040509,-0.27413177256817045,-5.2001242587483731E-2,-3.1999999999999917E-2,1.2287785366993376E-6,0,0,0,0,0,0,0,0,-1.2287770266850018E-6,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S323/R323-1)*(R323/R$13),\"-\")","v":2.9831179388337727E-5},1.0373789404973563E-4,-1.3201661376801611E-4,-1.793586251138004E-5,-1.1289364169301729E-5,4.0894275222861217E-10,0,0,0,0,0,0,0,0,-3.6348603038531495E-10,null,"Rev","Water","Fixed",6.143890796117546E-7,4.095926777747394E-7,3.0719449273242105E-7,2.4575558654760243E-7,2.0479631790415453E-7,1.7553969855477192E-7,1.5359723448682416E-7,1.3653087393983299E-7,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-1.3653085528808617E-7]
[null,null,null,{"$f":"D321+1","v":87},"Price","Water","Group B (was Group D)","Non-Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,6099.1464964964962,5561.7002441406248,5383.7193548387095,5210.7965525698864,4939.8095656192227,4781.7356595194078,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.74,4781.7356595194078,null,null,{"$f":"IFERROR((X324-W324)/W324,\"\")","v":9.0772073176454351E-7},{"$f":"IFERROR((Y324-X324)/X324,\"\")","v":0},{"$f":"IFERROR((Z324-Y324)/Y324,\"\")","v":0},{"$f":"IFERROR((AA324-Z324)/Z324,\"\")","v":0},{"$f":"IFERROR((AB324-AA324)/AA324,\"\")","v":0},{"$f":"IFERROR((AC324-AB324)/AB324,\"\")","v":0},{"$f":"IFERROR((AD324-AC324)/AC324,\"\")","v":0},{"$f":"IFERROR((AE324-AD324)/AD324,\"\")","v":0},{"$f":"IFERROR((AF324-AE324)/AE324,\"\")","v":0},{"$f":"IFERROR((AG324-AF324)/AF324,\"\")","v":-9.0771990780836463E-7},null,null,null,"Price","Water","Fixed",-8.811827239509562E-2,-3.2001165379134222E-2,-3.2119579582729485E-2,-5.2004906393249395E-2,-3.1999999999999917E-2,9.0772073169098633E-7,0,0,0,0,0,0,0,0,-9.0771990779447975E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S324/R324-1)*(R326/R$13),\"-\")","v":-1.6226196902331639E-5},-5.5376964509784094E-6,-1.1249955972312387E-5,-1.7395164391489007E-5,-1.0948219041057071E-5,2.9296460149504516E-10,0,0,0,0,0,0,0,0,-2.6039962678853306E-10,null,"Price","Water","Fixed",4.5386026292781878E-7,3.0257348559992181E-7,2.2693010559571292E-7,1.8154408043535852E-7,1.5128673136466375E-7,1.2967433971056153E-7,1.1346504646958522E-7,1.0085781831925544E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-1.0085780821622592E-7]
[null,null,null,null,"Qty",{"$f":"+F324","v":"Water"},"Group B (was Group D)","Non-Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,2,2,4,4,4,4,4,4,4,4,4,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S325/R325-1)*(R326/R$13),\"-\")","v":0},1.730467120609665E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F324","v":"Water"},"Group B (was Group D)","Non-Residential - 80mm","Fixed","$m",{"$f":"K324*K325/10^6","v":0},0,0,0,0,0,0,1.2198292992992993E-2,1.1123400488281249E-2,2.1534877419354836E-2,2.0843186210279547E-2,1.9759238262476889E-2,1.912694263807763E-2,1.9126959999999998E-2,1.9126959999999998E-2,1.9126959999999998E-2,1.9126959999999998E-2,1.9126959999999998E-2,1.9126959999999998E-2,1.9126959999999998E-2,1.9126959999999998E-2,1.9126959999999998E-2,1.912694263807763E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-8.8118272395095731E-2,0.93599766924173156,-3.2119579582729374E-2,-5.2004906393249506E-2,-3.1999999999999917E-2,9.0772073169098633E-7,0,0,0,0,0,0,0,0,-9.0771990779447975E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S326/R326-1)*(R326/R$13),\"-\")","v":-1.6226196902331659E-5},1.6197131915900967E-4,-1.1249955972312348E-5,-1.7395164391489044E-5,-1.0948219041057071E-5,2.9296460149504516E-10,0,0,0,0,0,0,0,0,-2.6039962678853306E-10,null,"Rev","Water","Fixed",4.5386026292781878E-7,3.0257348559992181E-7,2.2693010559571292E-7,1.8154408043535852E-7,1.5128673136466375E-7,1.2967433971056153E-7,1.1346504646958522E-7,1.0085781831925544E-7,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-1.0085780821622592E-7]
[null,null,null,{"$f":"D324+1","v":88},"Price","Water","Group B (was Group D)","Non-Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,8818.9065565565561,8041.8101562499996,7784.4629032258063,7534.7198516301169,7142.8956561922359,6914.3229951940848,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.32,6914.3229951940848,null,null,{"$f":"IFERROR((X327-W327)/W327,\"\")","v":-4.3318689149606106E-7},{"$f":"IFERROR((Y327-X327)/X327,\"\")","v":0},{"$f":"IFERROR((Z327-Y327)/Y327,\"\")","v":0},{"$f":"IFERROR((AA327-Z327)/Z327,\"\")","v":0},{"$f":"IFERROR((AB327-AA327)/AA327,\"\")","v":0},{"$f":"IFERROR((AC327-AB327)/AB327,\"\")","v":0},{"$f":"IFERROR((AD327-AC327)/AC327,\"\")","v":0},{"$f":"IFERROR((AE327-AD327)/AD327,\"\")","v":0},{"$f":"IFERROR((AF327-AE327)/AE327,\"\")","v":0},{"$f":"IFERROR((AG327-AF327)/AF327,\"\")","v":4.331870791470253E-7},null,null,null,"Price","Water","Fixed",-8.8117091991275487E-2,-3.2001159940860613E-2,-3.2082245711800961E-2,-5.2002490225713016E-2,-3.1999999999999917E-2,-4.3318689146865097E-7,0,0,0,0,0,0,0,0,4.3318707909634213E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S327/R327-1)*(R329/R$13),\"-\")","v":-2.3461544569703355E-5},-8.0071010732149608E-6,-8.1238515047734873E-6,-1.2575966043428058E-5,-7.915485930438372E-6,-1.0108164556458753E-10,0,0,0,0,0,0,0,0,8.9845744648744032E-11,null,"Price","Water","Fixed",-2.165934691600313E-7,-1.4439565132473575E-7,-1.0829674046419768E-7,-8.6637393259536566E-8,-7.2197828271391984E-8,-6.1883853152977508E-8,-5.4148371675388773E-8,-4.8131886143387703E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,4.8131888474856055E-8]
[null,null,null,null,"Qty",{"$f":"+F327","v":"Water"},"Group B (was Group D)","Non-Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S328/R328-1)*(R329/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F327","v":"Water"},"Group B (was Group D)","Non-Residential - 100mm","Fixed","$m",{"$f":"K327*K328/10^6","v":0},0,0,0,0,0,0,1.7637813113113111E-2,1.6083620312499998E-2,1.5568925806451613E-2,1.5069439703260233E-2,1.4285791312384472E-2,1.382864599038817E-2,1.382864E-2,1.382864E-2,1.382864E-2,1.382864E-2,1.382864E-2,1.382864E-2,1.382864E-2,1.382864E-2,1.382864E-2,1.382864599038817E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-8.8117091991275487E-2,-3.2001159940860502E-2,-3.2082245711800961E-2,-5.2002490225713016E-2,-3.1999999999999917E-2,-4.3318689146865097E-7,0,0,0,0,0,0,0,0,4.3318707909634213E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S329/R329-1)*(R329/R$13),\"-\")","v":-2.3461544569703355E-5},-8.0071010732149337E-6,-8.1238515047734873E-6,-1.2575966043428058E-5,-7.915485930438372E-6,-1.0108164556458753E-10,0,0,0,0,0,0,0,0,8.9845744648744032E-11,null,"Rev","Water","Fixed",-2.165934691600313E-7,-1.4439565132473575E-7,-1.0829674046419768E-7,-8.6637393259536566E-8,-7.2197828271391984E-8,-6.1883853152977508E-8,-5.4148371675388773E-8,-4.8131886143387703E-8,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,4.8131888474856055E-8]
[null,null,null,{"$f":"D327+1","v":89},"Price","Water","Group B (was Group D)","Non-Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,12318.67052052052,11233.188281249999,10873.724193548387,10525.118762818205,9977.7925600739363,9658.5031981515713,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5,9658.5031981515713,null,null,{"$f":"IFERROR((X330-W330)/W330,\"\")","v":-3.3112289820235691E-7},{"$f":"IFERROR((Y330-X330)/X330,\"\")","v":0},{"$f":"IFERROR((Z330-Y330)/Y330,\"\")","v":0},{"$f":"IFERROR((AA330-Z330)/Z330,\"\")","v":0},{"$f":"IFERROR((AB330-AA330)/AA330,\"\")","v":0},{"$f":"IFERROR((AC330-AB330)/AB330,\"\")","v":0},{"$f":"IFERROR((AD330-AC330)/AC330,\"\")","v":0},{"$f":"IFERROR((AE330-AD330)/AD330,\"\")","v":0},{"$f":"IFERROR((AF330-AE330)/AE330,\"\")","v":0},{"$f":"IFERROR((AG330-AF330)/AF330,\"\")","v":3.3112300784476694E-7},null,null,null,"Price","Water","Fixed",-8.8116833505881842E-2,-3.2000183625659928E-2,-3.2059432860824022E-2,-5.2001902788764043E-2,-3.1999999999999917E-2,-3.3112289821168872E-7,0,0,0,0,0,0,0,0,3.3112300790172355E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S330/R330-1)*(R332/R$13),\"-\")","v":-1.638605578807226E-5},-5.5921818643761062E-6,-5.6698649570326586E-6,-8.7834746048519437E-6,-5.5285055548606737E-6,-5.3965521838444184E-11,0,0,0,0,0,0,0,0,4.7966893186289346E-11,null,"Price","Water","Fixed",{"$f":"IFERROR((Y330/$W330)^(1/CQ$61)-1,\"-\")","v":-1.6556146276158756E-7},-1.1037431157934208E-7,-8.2780734822485158E-8,-6.6224588368690718E-8,-5.5187157288472122E-8,-4.7303277850296865E-8,-4.1390368243909847E-8,-3.6791438562389089E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,3.6791439894656719E-8]
[null,null,null,null,"Qty",{"$f":"+F330","v":"Water"},"Group B (was Group D)","Non-Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S331/R331-1)*(R332/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F330","v":"Water"},"Group B (was Group D)","Non-Residential - 150mm","Fixed","$m",{"$f":"K330*K331/10^6","v":0},0,0,0,0,0,0,1.2318670520520519E-2,1.1233188281249999E-2,1.0873724193548387E-2,1.0525118762818204E-2,9.9777925600739361E-3,9.6585031981515721E-3,9.6585000000000004E-3,9.6585000000000004E-3,9.6585000000000004E-3,9.6585000000000004E-3,9.6585000000000004E-3,9.6585000000000004E-3,9.6585000000000004E-3,9.6585000000000004E-3,9.6585000000000004E-3,9.6585031981515721E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-8.8116833505881731E-2,-3.2000183625660039E-2,-3.2059432860824022E-2,-5.2001902788764043E-2,-3.1999999999999806E-2,-3.3112289821168872E-7,0,0,0,0,0,0,0,0,3.3112300790172355E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S332/R332-1)*(R332/R$13),\"-\")","v":-1.638605578807224E-5},-5.5921818643761257E-6,-5.6698649570326586E-6,-8.7834746048519437E-6,-5.5285055548606551E-6,-5.3965521838444184E-11,0,0,0,0,0,0,0,0,4.7966893186289346E-11,null,"Rev","Water","Fixed",-1.6556146276158756E-7,-1.1037431157934208E-7,-8.2780734822485158E-8,-6.6224588368690718E-8,-5.5187157288472122E-8,-4.7303277850296865E-8,-4.1390368243909847E-8,-3.6791438562389089E-8,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,3.6791439894656719E-8]
[null,null,null,{"$f":"D330+1","v":90},"Price","Water","Group B (was Group D)","Non-Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,16272.369369369369,14838.498974609376,14363.658064516128,13903.382556588063,13180.38280961183,12758.610559704252,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.61,12758.610559704252,null,null,{"$f":"IFERROR((X333-W333)/W333,\"\")","v":-4.3868746388868299E-8},{"$f":"IFERROR((Y333-X333)/X333,\"\")","v":0},{"$f":"IFERROR((Z333-Y333)/Y333,\"\")","v":0},{"$f":"IFERROR((AA333-Z333)/Z333,\"\")","v":0},{"$f":"IFERROR((AB333-AA333)/AA333,\"\")","v":0},{"$f":"IFERROR((AC333-AB333)/AB333,\"\")","v":0},{"$f":"IFERROR((AD333-AC333)/AC333,\"\")","v":0},{"$f":"IFERROR((AE333-AD333)/AD333,\"\")","v":0},{"$f":"IFERROR((AF333-AE333)/AE333,\"\")","v":0},{"$f":"IFERROR((AG333-AF333)/AF333,\"\")","v":4.3868748313335288E-8},null,null,null,"Price","Water","Fixed",-8.8116878508121221E-2,-3.2000602682640822E-2,-3.2044448973978734E-2,-5.2001715700014439E-2,-3.2000000000000028E-2,-4.386874641326699E-8,0,0,0,0,0,0,0,0,4.3868748411668435E-8,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S333/R333-1)*(R335/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",-2.19343734286781E-8,-1.4622915656126168E-8,-1.0967186825361352E-8,-8.7737493936757005E-9,-7.311457883574235E-9,-6.2669638367651714E-9,-5.483593357169525E-9,-4.8743052927235908E-9,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,4.8743051817012883E-9]
[null,null,null,null,"Qty",{"$f":"+F333","v":"Water"},"Group B (was Group D)","Non-Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S334/R334-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"Water"},"Group B (was Group D)","Non-Residential > 150mm","Fixed","$m",{"$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","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S335/R335-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":91},"Price","Water","Group B (was Group D)","Residential Usage - Block 1","Variable","$",null,null,null,null,null,null,null,1.8322647647647647,1.8259477539062499,1.7273225806451611,1.634070414763781,1.5130942698706098,1.431387179297597,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.431387179297597,null,null,{"$f":"IFERROR((X336-W336)/W336,\"\")","v":8.9568375268950084E-6},{"$f":"IFERROR((Y336-X336)/X336,\"\")","v":0},{"$f":"IFERROR((Z336-Y336)/Y336,\"\")","v":0},{"$f":"IFERROR((AA336-Z336)/Z336,\"\")","v":0},{"$f":"IFERROR((AB336-AA336)/AA336,\"\")","v":0},{"$f":"IFERROR((AC336-AB336)/AB336,\"\")","v":0},{"$f":"IFERROR((AD336-AC336)/AC336,\"\")","v":0},{"$f":"IFERROR((AE336-AD336)/AD336,\"\")","v":0},{"$f":"IFERROR((AF336-AE336)/AE336,\"\")","v":0},{"$f":"IFERROR((AG336-AF336)/AF336,\"\")","v":-8.9567573026750817E-6},null,null,null,"Price","Water","Variable",-3.4476517695443132E-3,-5.4013140874430765E-2,-5.3986537851285488E-2,-7.4033618013125468E-2,-5.3999999999999937E-2,8.9568375269966083E-6,0,0,0,0,0,0,0,0,-8.9567573027249381E-6,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S336/R336-1)*(R338/R$13),\"-\")","v":-1.398225697506993E-5},-2.1012089956314045E-4,-2.2558220224354694E-4,-2.9349440601824696E-4,-1.9047774814053613E-4,3.1476265250384718E-8,0,0,0,0,0,0,0,0,-2.8566485372642032E-8,null,"Price","Water","Variable",4.4784087354088342E-6,2.9856035952402493E-6,2.2392018605987829E-6,1.7913610874664698E-6,1.4928006832892748E-6,1.2795433064205497E-6,1.119600303578494E-6,9.9520020802046361E-7,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,-9.9519921747948104E-7]
[null,null,null,null,"Qty",{"$f":"+F336","v":"Water"},"Group B (was Group D)","Residential Usage - Block 1","Variable","kL",null,null,null,null,null,null,null,146627,136948,148733,151175,134636,145497,145638.29250391931,145779.95238907103,145921.97936699653,146364.88584970846,146809.53957758905,147255.94575060948,147704.1095896886,148154.03633675407,148560.18931458739,148967.5132765671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-6.6011034802594293E-2,8.6054560855215012E-2,1.6418683143619717E-2,-0.1094030097569042,8.0669360349386432E-2,9.7110252389609464E-4,9.7268295800634341E-4,9.7425589457222905E-4,3.0352280350995908E-3,3.0379809016294335E-3,3.0407163887637978E-3,3.0434345913483707E-3,3.0461356039133136E-3,2.7414236417435678E-3,2.7418110050814182E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S337/R337-1)*(R338/R$13),\"-\")","v":-2.6771359565764717E-4},3.3476782586010559E-4,6.860530141198055E-5,-4.3371068748144142E-4,2.8455033524608518E-4,3.4126644069785986E-6,3.2555549357395567E-6,3.2377991338705062E-6,9.9979578539636543E-6,9.9532272386190123E-6,9.9077604318108413E-6,9.8630366980098046E-6,9.8184982855318542E-6,8.7881832176527088E-6,8.7446719079212501E-6,null,"Qty","Water","Variable",9.718927406394684E-4,9.7268045799703273E-4,1.487919395946502E-3,1.7977399454489618E-3,2.00479566866818E-3,2.1531067848412633E-3,2.2646918918429737E-3,2.3176508916229466E-3,2.3600588278223089E-3,null,"Qty","Water","Variable",9.7346942598042219E-4,1.6602509777277064E-3,2.0045059454614211E-3,2.2116623605483721E-3,2.3502431512107957E-3,2.4496267920075532E-3,2.4860967540587531E-3,2.5145062280174102E-3]
[null,null,null,null,"Rev",{"$f":"+F336","v":"Water"},"Group B (was Group D)","Residential Usage - Block 1","Variable","$m",{"$f":"K336*K337/10^6","v":0},0,0,0,0,0,0,0.26865948566316317,0.25005989300195314,0.25690986938709676,0.24703059495191459,0.2037169601182994,0.20826254042626244,0.2084666518901101,0.20866942384971626,0.20887272126591883,0.20950669760527268,0.21014317495136098,0.2107821607474224,0.21142366246668026,0.21206768761242978,0.21264905498490042,0.21323018863592272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR(S338/R338-1,\"-\")","v":-6.9231103511191883E-2},2.739334286242423E-2,-3.8454242566667074E-2,-0.17533712713620087,2.2313214890519628E-2,9.8006805943073871E-4,9.7268295800634341E-4,9.7425589457222905E-4,3.0352280350995908E-3,3.0379809016294335E-3,3.0407163887635758E-3,3.0434345913483707E-3,3.0461356039133136E-3,2.7414236417437898E-3,2.7328296900428484E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S338/R338-1)*(R338/R$13),\"-\")","v":-2.8077286938091647E-4},1.0656506455855633E-4,-1.6068066353304319E-4,-6.9509592213447768E-4,7.8706869002260438E-5,3.4441712389100285E-6,3.2555549357395567E-6,3.2377991338705062E-6,9.9979578539636543E-6,9.9532272386190123E-6,9.9077604318101162E-6,9.8630366980098046E-6,9.8184982855318542E-6,8.7881832176534203E-6,8.7160270986443116E-6,null,"Rev","Water","Variable",9.7637550190765587E-4,9.7566896563039407E-4,1.4901619295590862E-3,1.7995345269377072E-3,2.0062914621119532E-3,2.1543890831410284E-3,2.2658140276963223E-3,2.3186483983577144E-3,2.3600588278223089E-3,null,"Rev","Water","Variable",9.7346942598042219E-4,1.6602509777277064E-3,2.0045059454614211E-3,2.2116623605483721E-3,2.3502431512107957E-3,2.4496267920075532E-3,2.4860967540587531E-3,2.5135085263652268E-3]
[null,null,null,{"$f":"D336+1","v":92},"Price","Water","Group B (was Group D)","Residential Usage - Block 2","Variable","$",null,null,null,null,null,null,null,2.1998238238238237,2.1923027343750001,2.073814516129032,1.9619274597447531,1.8166118299445468,1.7185147911275414,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7185147911275414,null,null,{"$f":"IFERROR((X339-W339)/W339,\"\")","v":-8.6069247805142212E-6},{"$f":"IFERROR((Y339-X339)/X339,\"\")","v":0},{"$f":"IFERROR((Z339-Y339)/Y339,\"\")","v":0},{"$f":"IFERROR((AA339-Z339)/Z339,\"\")","v":0},{"$f":"IFERROR((AB339-AA339)/AA339,\"\")","v":0},{"$f":"IFERROR((AC339-AB339)/AB339,\"\")","v":0},{"$f":"IFERROR((AD339-AC339)/AC339,\"\")","v":0},{"$f":"IFERROR((AE339-AD339)/AD339,\"\")","v":0},{"$f":"IFERROR((AF339-AE339)/AE339,\"\")","v":0},{"$f":"IFERROR((AG339-AF339)/AF339,\"\")","v":8.6069988603059979E-6},null,null,null,"Price","Water","Variable",-3.41895081204735E-3,-5.4047379674389551E-2,-5.3952296849154369E-2,-7.4067789345846569E-2,-5.3999999999999937E-2,-8.6069247805520277E-6,0,0,0,0,0,0,0,0,8.6069988602943681E-6,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S339/R339-1)*(R341/R$13),\"-\")","v":-4.6976533298874046E-6},-6.1144797533069068E-5,-6.361761976541348E-5,-9.9850138884758377E-5,-4.9874622816372617E-5,-9.4799901003664159E-9,0,0,0,0,0,0,0,0,8.6036255057803416E-9,null,"Price","Water","Variable",-4.3034716502576842E-6,-2.8689831579331582E-6,-2.1517381401103819E-6,-1.7213908825031154E-6,-1.434492607810256E-6,-1.2295652184191042E-6,-1.0758696488144537E-6,-9.5632863383876554E-7,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,9.5632954844049323E-7]
[null,null,null,null,"Qty",{"$f":"+F339","v":"Water"},"Group B (was Group D)","Residential Usage - Block 2","Variable","kL",null,null,null,null,null,null,null,41376,33171,34959,42817,29363,37983,38019.885387165144,38056.8666817466,38093.943808440235,38209.56761465512,38325.647551327966,38442.184975947268,38559.18125147008,38676.637746337932,38782.666795438898,38889.001538065037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.19830336426914152,5.390250520032569E-2,0.22477759661317553,-0.31422098699114842,0.29356673364438235,9.7110252389609464E-4,9.7268295800656546E-4,9.7425589457200701E-4,3.0352280350995908E-3,3.0379809016296555E-3,3.0407163887635758E-3,3.0434345913483707E-3,3.0461356039133136E-3,2.7414236417435678E-3,2.7418110050814182E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S340/R340-1)*(R341/R$13),\"-\")","v":-2.724696875439886E-4},6.0980898368341525E-5,2.6504554037989257E-4,-4.2359856381121242E-4,2.7113944651755762E-4,1.0696087798719398E-6,1.0203490785796993E-6,1.0147840930593673E-6,3.1335386087259272E-6,3.1195192347478035E-6,3.1052691252119893E-6,3.0912519080325748E-6,3.0772927738664212E-6,2.7543736246252148E-6,2.7407364028093921E-6,null,"Qty","Water","Variable",9.718927406394684E-4,9.7268045799703273E-4,1.487919395946502E-3,1.7977399454489618E-3,2.00479566866818E-3,2.1531067848412633E-3,2.2646918918429737E-3,2.3176508916229466E-3,2.3600588278223089E-3,null,"Qty","Water","Variable",9.7346942598042219E-4,1.6602509777277064E-3,2.0045059454614211E-3,2.2116623605483721E-3,2.3502431512107957E-3,2.4496267920075532E-3,2.4860967540587531E-3,2.5145062280174102E-3]
[null,null,null,null,"Rev",{"$f":"+F339","v":"Water"},"Group B (was Group D)","Residential Usage - Block 2","Variable","$m",{"$f":"K339*K340/10^6","v":0},0,0,0,0,0,0,9.1019910534534537E-2,7.2720874001953123E-2,7.2498481669354839E-2,8.4003848043891091E-2,5.3341173162661723E-2,6.5274347311397404E-2,6.5337173037843296E-2,6.540072539258153E-2,6.5464442434804537E-2,6.566314194578482E-2,6.5862625316957094E-2,6.6062894881165388E-2,6.6263952980651325E-2,6.6465801967081725E-2,6.6648012887961738E-2,6.6831324355346472E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.20104432563288932,-3.0581636380265786E-3,0.15869803214650746,-0.36501512246449064,0.223714130027586,9.6248724090908233E-4,9.7268295800656546E-4,9.7425589457200701E-4,3.0352280350995908E-3,3.0379809016294335E-3,3.0407163887640198E-3,3.0434345913481486E-3,3.0461356039133136E-3,2.7414236417437898E-3,2.7504416027059886E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S341/R341-1)*(R341/R$13),\"-\")","v":-2.7623578041438942E-4},-3.4597569317266086E-6,1.8712810494135837E-4,-4.9207369350439875E-4,2.0662329358923711E-4,1.0601195837291692E-6,1.0203490785796993E-6,1.0147840930593673E-6,3.1335386087259272E-6,3.1195192347475757E-6,3.1052691252124429E-6,3.091251908032349E-6,3.0772927738664212E-6,2.754373624625438E-6,2.749363617830348E-6,null,"Rev","Water","Variable",9.6758508647631913E-4,9.6980868423535149E-4,1.4857644561934169E-3,1.7960154599532263E-3,2.0033583001959343E-3,2.1518745722375332E-3,2.2636135856810569E-3,2.3166923465531841E-3,2.3600588278223089E-3,null,"Rev","Water","Variable",9.7346942598020014E-4,1.6602509777277064E-3,2.0045059454614211E-3,2.2116623605485941E-3,2.3502431512107957E-3,2.4496267920075532E-3,2.4860967540587531E-3,2.5154649622622927E-3]
[null,null,null,{"$f":"D339+1","v":93},"Price","Water","Group B (was Group D)","Residential Usage - Block 3","Variable","$",null,null,null,null,null,null,null,3.2995145145145144,3.28823828125,3.1106693548387092,2.9426980485007936,2.7248156192236594,2.577675575785582,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.5777000000000001,2.577675575785582,null,null,{"$f":"IFERROR((X342-W342)/W342,\"\")","v":9.4752864353839937E-6},{"$f":"IFERROR((Y342-X342)/X342,\"\")","v":0},{"$f":"IFERROR((Z342-Y342)/Y342,\"\")","v":0},{"$f":"IFERROR((AA342-Z342)/Z342,\"\")","v":0},{"$f":"IFERROR((AB342-AA342)/AA342,\"\")","v":0},{"$f":"IFERROR((AC342-AB342)/AB342,\"\")","v":0},{"$f":"IFERROR((AD342-AC342)/AC342,\"\")","v":0},{"$f":"IFERROR((AE342-AD342)/AD342,\"\")","v":0},{"$f":"IFERROR((AF342-AE342)/AE342,\"\")","v":0},{"$f":"IFERROR((AG342-AF342)/AF342,\"\")","v":-9.4751966551816544E-6},null,null,null,"Price","Water","Variable",-3.4175431612470941E-3,-5.4001234467652148E-2,-5.3998444443036919E-2,-7.404172146990684E-2,-5.3999999999999937E-2,9.4752864354674671E-6,0,0,0,0,0,0,0,0,-9.475196655173157E-6,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S342/R342-1)*(R344/R$13),\"-\")","v":-6.2823843610470346E-6},-9.7831788513770112E-5,-7.105543804389356E-5,-1.3666346727636973E-4,-5.425655555525864E-5,1.4122167324663849E-8,0,0,0,0,0,0,0,0,-1.28166630665783E-8,null,"Price","Water","Variable",4.7376319951553114E-6,3.1584188362465682E-6,2.3688131920440725E-6,1.8950501046166579E-6,1.5792081711207828E-6,1.3536068510511257E-6,1.184405894472107E-6,1.0528051703762031E-6,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,-1.0528040619295354E-6]
[null,null,null,null,"Qty",{"$f":"+F342","v":"Water"},"Group B (was Group D)","Residential Usage - Block 3","Variable","kL",null,null,null,null,null,null,null,36907,35415,26009,39085,21296,34266,34299.275799083822,34332.638120125557,34366.086895190303,34470.395805591252,34575.116209720247,34680.249332222549,34785.796402676824,34891.758655609498,34987.411747689999,35083.340618259128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-4.0425935459397988E-2,-0.26559367499647046,0.50274904840632084,-0.45513624152488164,0.60903456048084137,9.7110252389609464E-4,9.7268295800656546E-4,9.7425589457222905E-4,3.0352280350995908E-3,3.0379809016294335E-3,3.0407163887635758E-3,3.0434345913483707E-3,3.0461356039133136E-3,2.7414236417435678E-3,2.7418110050814182E-3,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S343/R343-1)*(R344/R$13),\"-\")","v":-7.4313988947001958E-5},-4.8116500481881292E-4,6.6155709167411481E-4,-8.4007361815873025E-4,6.1192810121854329E-4,1.4473517423737314E-6,1.3807204546325526E-6,1.3731900030462849E-6,4.2402555588830012E-6,4.2212847607322375E-6,4.2020017348251375E-6,4.1830338552210452E-6,4.1641445726443447E-6,3.7271754177640345E-6,3.708721741957634E-6,null,"Qty","Water","Variable",9.718927406394684E-4,9.7268045799703273E-4,1.487919395946502E-3,1.7977399454489618E-3,2.00479566866818E-3,2.1531067848412633E-3,2.2646918918429737E-3,2.3176508916229466E-3,2.3600588278223089E-3,null,"Qty","Water","Variable",9.7346942598042219E-4,1.6602509777277064E-3,2.0045059454614211E-3,2.2116623605483721E-3,2.3502431512110178E-3,2.4496267920075532E-3,2.4860967540587531E-3,2.5145062280174102E-3]
[null,null,null,null,"Rev",{"$f":"+F342","v":"Water"},"Group B (was Group D)","Residential Usage - Block 3","Variable","$m",{"$f":"K342*K343/10^6","v":0},0,0,0,0,0,0,0.12177518218718718,0.11645295873046875,8.0905399249999982E-2,0.11501535322565352,5.8027673426987052E-2,8.8326631279868756E-2,8.8413243227298377E-2,8.8499241282247648E-2,8.8585462189732053E-2,8.8854339268072569E-2,8.9124277053795886E-2,8.9395278703670075E-2,8.9667347387180046E-2,8.9940486286564605E-2,9.0187051262020507E-2,9.0433470228652793E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-4.3705321241378714E-2,-0.30525252314751283,0.42160293740412569,-0.49547889216894303,0.52214669421487625,9.8058701180603336E-4,9.7268295800634341E-4,9.7425589457222905E-4,3.0352280350993688E-3,3.0379809016296555E-3,3.0407163887635758E-3,3.0434345913483707E-3,3.0461356039133136E-3,2.7414236417435678E-3,2.7323098292277859E-3,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S344/R344-1)*(R344/R$13),\"-\")","v":-8.0342402043338018E-5},-5.5301328908973337E-4,5.5477859976955978E-4,-9.145365885851745E-4,5.246274281974835E-4,1.461487623770577E-6,1.3807204546322373E-6,1.3731900030462849E-6,4.2402555588826911E-6,4.2212847607325458E-6,4.2020017348251375E-6,4.1830338552210452E-6,4.1641445726443447E-6,3.7271754177640345E-6,3.6958699380232185E-6,null,"Rev","Water","Variable",9.7663497710454017E-4,9.7584194896560561E-4,1.4902917337416E-3,1.7996384023608591E-3,2.0063780428289935E-3,2.1544633061525431E-3,2.2658789800520385E-3,2.3187061368281636E-3,2.3600588278223089E-3,null,"Rev","Water","Variable",9.7346942598042219E-4,1.6602509777277064E-3,2.0045059454614211E-3,2.2116623605483721E-3,2.3502431512107957E-3,2.4496267920075532E-3,2.4860967540587531E-3,2.5134507766730874E-3]
[null,null,null,{"$f":"D342+1","v":94},"Price","Water","Group B (was Group D)","Non-Residential Usage - Potable","Variable","$",null,null,null,null,null,null,null,2.1998238238238237,2.1923027343750001,2.073814516129032,1.9619274597447531,1.8166118299445468,1.7185147911275414,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7184999999999999,1.7185147911275414,null,null,{"$f":"IFERROR((X345-W345)/W345,\"\")","v":-8.6069247805142212E-6},{"$f":"IFERROR((Y345-X345)/X345,\"\")","v":0},{"$f":"IFERROR((Z345-Y345)/Y345,\"\")","v":0},{"$f":"IFERROR((AA345-Z345)/Z345,\"\")","v":0},{"$f":"IFERROR((AB345-AA345)/AA345,\"\")","v":0},{"$f":"IFERROR((AC345-AB345)/AB345,\"\")","v":0},{"$f":"IFERROR((AD345-AC345)/AC345,\"\")","v":0},{"$f":"IFERROR((AE345-AD345)/AD345,\"\")","v":0},{"$f":"IFERROR((AF345-AE345)/AE345,\"\")","v":0},{"$f":"IFERROR((AG345-AF345)/AF345,\"\")","v":8.6069988603059979E-6},null,null,null,"Price","Water","Variable",-3.41895081204735E-3,-5.4047379674389551E-2,-5.3952296849154369E-2,-7.4067789345846569E-2,-5.3999999999999937E-2,-8.6069247805520277E-6,0,0,0,0,0,0,0,0,8.6069988602943681E-6,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S345/R345-1)*(R347/R$13),\"-\")","v":-1.3120186069262094E-5},-1.9130537283695116E-4,-1.8932060620426187E-4,-2.8098753028851678E-4,-1.8534274741943764E-4,-2.761808663207609E-8,0,0,0,0,0,0,0,0,2.4729304587692671E-8,null,"Price","Water","Variable",-4.3034716502576842E-6,-2.8689831579331582E-6,-2.1517381401103819E-6,-1.7213908825031154E-6,-1.434492607810256E-6,-1.2295652184191042E-6,-1.0758696488144537E-6,-9.5632863383876554E-7,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,9.5632954844049323E-7]
[null,null,null,null,"Qty",{"$f":"+F345","v":"Water"},"Group B (was Group D)","Non-Residential Usage - Potable","Variable","kL",null,null,null,null,null,null,null,115560,103783,104035,120491,109118,110656,110695.63931268413,110735.3616741022,110775.16705944636,110892.71751468383,111010.71122260379,111129.14956856568,111248.03394322615,111367.36574255528,111472.58551212554,111578.10896805891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.10191242644513676,2.4281433375408223E-3,0.15817753640601717,-9.438879252392296E-2,1.4094833116442773E-2,3.5822108773242434E-4,3.5884305528832705E-4,3.5946408394194052E-4,1.0611625182599393E-3,1.0640347767141289E-3,1.0669091717141477E-3,1.0697856963903796E-3,1.0726643438034866E-3,9.4479894418530996E-4,9.4663145605333732E-4,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S346/R346-1)*(R347/R$13),\"-\")","v":-3.9108781355338881E-4},8.5946232599675526E-6,5.5505082877214419E-4,-3.5807837566708182E-4,4.837731655962928E-5,1.1494675841463653E-6,1.0959777187531642E-6,1.0894552913748197E-6,3.1857530210979121E-6,3.1709497091896835E-6,3.1559212858714315E-6,3.1411388812356943E-6,3.1264246747801751E-6,2.7333505350738009E-6,2.7198258056041336E-6,null,"Qty","Water","Variable",3.5853207146208099E-4,3.5884274219233347E-4,5.3437647924403642E-4,6.4028571481378194E-4,7.1137699626011575E-4,7.6257038176685832E-4,8.0132687339062869E-4,8.1726719899011258E-4,8.3020287229307321E-4,null,"Qty","Water","Variable",3.5915356956706113E-4,5.9310183605831845E-4,7.1081429757757775E-4,7.8202313748954033E-4,8.2997781896976264E-4,8.6464372012495794E-4,8.746627720941369E-4,8.8265903699169534E-4]
[null,null,null,null,"Rev",{"$f":"+F345","v":"Water"},"Group B (was Group D)","Non-Residential Usage - Potable","Variable","$m",{"$f":"K345*K346/10^6","v":0},0,0,0,0,0,0,0.25421164108108107,0.22752375468164063,0.21574929318548383,0.23639460155210504,0.19822504965988907,0.19016397272700922,0.19023045615884768,0.19029871903694462,0.19036712459165855,0.19056913504898415,0.19077190723604459,0.19097544353358012,0.19117974633143414,0.19138481802858123,0.19156563820258773,0.1917486306276498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.10498294368403183,-5.1750471121716712E-2,9.5691198157817459E-2,-0.16146541266849868,-4.066628787184523E-2,3.4961107977005135E-4,3.5884305528832705E-4,3.5946408394194052E-4,1.0611625182599393E-3,1.0640347767141289E-3,1.0669091717141477E-3,1.0697856963903796E-3,1.0726643438032646E-3,9.4479894418530996E-4,9.5524660256951499E-4,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S347/R347-1)*(R347/R$13),\"-\")","v":-4.0287088962492082E-4},-1.8317526644347367E-4,3.3578395548759847E-4,-6.1254383225738584E-4,-1.3957780595402888E-4,1.1218396041336911E-6,1.0959777187531642E-6,1.0894552913748197E-6,3.1857530210979121E-6,3.1709497091896835E-6,3.1559212858714315E-6,3.1411388812356943E-6,3.126424674779528E-6,2.7333505350738009E-6,2.7445785197294924E-6,null,"Rev","Water","Variable",3.5422705687948586E-4,3.5597272952059278E-4,5.322235912657014E-4,6.3856322174937752E-4,7.0994148318703765E-4,7.6133987891835453E-4,8.0025014161866359E-4,8.1631008878035871E-4,8.3020287229307321E-4,null,"Rev","Water","Variable",3.5915356956706113E-4,{"$f":"IFERROR((AA347/$X347)^(1/DE$61)-1,\"-\")","v":5.9310183605831845E-4},7.1081429757757775E-4,7.8202313748954033E-4,8.2997781896976264E-4,8.6464372012495794E-4,8.746627720941369E-4,8.8361621065313756E-4]
[null,null,null,{"$f":"D345+1","v":95},"Price","Water","Group B (was Group D)","Non-Residential Usage - Non-Potable","Variable","$",null,null,null,null,null,null,null,1.8322647647647647,1.8259477539062499,1.7273225806451611,1.634070414763781,1.5130942698706098,1.431387179297597,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.4314,1.431387179297597,null,null,{"$f":"IFERROR((X348-W348)/W348,\"\")","v":8.9568375268950084E-6},{"$f":"IFERROR((Y348-X348)/X348,\"\")","v":0},{"$f":"IFERROR((Z348-Y348)/Y348,\"\")","v":0},{"$f":"IFERROR((AA348-Z348)/Z348,\"\")","v":0},{"$f":"IFERROR((AB348-AA348)/AA348,\"\")","v":0},{"$f":"IFERROR((AC348-AB348)/AB348,\"\")","v":0},{"$f":"IFERROR((AD348-AC348)/AC348,\"\")","v":0},{"$f":"IFERROR((AE348-AD348)/AD348,\"\")","v":0},{"$f":"IFERROR((AF348-AE348)/AE348,\"\")","v":0},{"$f":"IFERROR((AG348-AF348)/AF348,\"\")","v":-8.9567573026750817E-6},null,null,null,"Price","Water","Variable",-3.4476517695443132E-3,-5.4013140874430765E-2,-5.3986537851285488E-2,-7.4033618013125468E-2,-5.3999999999999937E-2,8.9568375269966083E-6,0,0,0,0,0,0,0,0,-8.9567573027249381E-6,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S348/R348-1)*(R350/R$13),\"-\")","v":-6.2048428792367716E-6},-8.4551307154730114E-5,-8.0164773786467504E-5,-1.21305844030019E-4,-5.9172374520766547E-5,1.2701313491792527E-8,0,0,0,0,0,0,0,0,-1.1372788208923314E-8,null,"Price","Water","Variable",4.4784087354088342E-6,2.9856035952402493E-6,2.2392018605987829E-6,1.7913610874664698E-6,1.4928006832892748E-6,1.2795433064205497E-6,1.119600303578494E-6,9.9520020802046361E-7,0,null,"Price","Water","Variable",{"$f":"IFERROR((Z348/$X348)^(1/DD$61)-1,\"-\")","v":0},0,0,0,0,0,0,-9.9519921747948104E-7]
[null,null,null,null,"Qty",{"$f":"+F348","v":"Water"},"Group B (was Group D)","Non-Residential Usage - Non-Potable","Variable","kL",null,null,null,null,null,null,null,65068,55107,52855,62483,41825,58711,58732.031518281867,58753.107099915185,58774.226731737603,58836.595738185031,58899.199922193933,58962.040018797547,59025.116765839652,59088.430903983201,59144.257591114852,59200.245405795511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.15308600233601766,-4.086595169397722E-2,0.18215873616497968,-0.33061792807643675,0.40372982665869706,3.5822108773264638E-4,3.588430552885491E-4,3.5946408394194052E-4,1.0611625182599393E-3,1.0640347767141289E-3,1.0669091717141477E-3,1.0697856963903796E-3,1.0726643438034866E-3,9.4479894418530996E-4,9.4663145605311527E-4,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S349/R349-1)*(R350/R$13),\"-\")","v":-2.7551349585141273E-4},-6.3970907410857837E-5,2.704880597848285E-4,-5.4172533901636257E-4,4.4240097237504828E-4,5.079782145148404E-7,4.8434822417419368E-7,4.8146575123311355E-7,1.4078879451863283E-6,1.4013458798578469E-6,1.3947043304706846E-6,1.3881715047463763E-6,1.38166881801752E-6,1.2079565624873126E-6,1.2019795443515543E-6,null,"Qty","Water","Variable",3.5853207146208099E-4,3.5884274219233347E-4,5.3437647924403642E-4,6.4028571481378194E-4,7.1137699626011575E-4,7.6257038176685832E-4,8.0132687339062869E-4,8.1726719899033462E-4,8.3020287229307321E-4,null,"Qty","Water","Variable",3.5915356956706113E-4,5.9310183605831845E-4,7.1081429757757775E-4,7.8202313748954033E-4,8.2997781896976264E-4,8.6464372012495794E-4,8.746627720941369E-4,8.8265903699169534E-4]
[null,null,null,null,"Rev",{"$f":"+F348","v":"Water"},"Group B (was Group D)","Non-Residential Usage - Non-Potable","Variable","$m",{"$f":"K348*K349/10^6","v":0},0,0,0,0,0,0,0.11922180371371371,0.10062250287451172,9.1297634999999988E-2,0.10210162172568532,6.3285167837338258E-2,8.4038172683741211E-2,8.406902991526867E-2,8.4099197502818593E-2,8.4129428143809207E-2,8.4218703139638043E-2,8.4308314768628392E-2,8.4398264082906807E-2,8.4488552138622885E-2,8.4579179995961554E-2,8.4659090315921795E-2,8.4738472285127167E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.15600586687871576,-9.2671794162593524E-2,0.11833807880878111,-0.38017470469406023,0.32792841601912737,3.6718113378775286E-4,3.5884305528832705E-4,3.5946408394216256E-4,1.0611625182597173E-3,1.064034776714351E-3,1.0669091717141477E-3,1.0697856963903796E-3,1.0726643438032646E-3,9.4479894418530996E-4,9.3766622000246436E-4,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S350/R350-1)*(R350/R$13),\"-\")","v":-2.8076846413914409E-4},-1.4506694493174015E-4,1.7572057212046643E-4,-6.2292529622961308E-4,3.5933894534602906E-4,5.2068407788500776E-7,4.8434822417389394E-7,4.8146575123341097E-7,1.4078879451860335E-6,1.4013458798581394E-6,1.3947043304706846E-6,1.3881715047463763E-6,1.381668818017234E-6,1.2079565624873126E-6,1.1905959903039262E-6,null,"Rev","Water","Variable",3.6301208585065581E-4,3.6182941714968386E-4,5.3661687768147281E-4,6.4207822288420147E-4,7.1287085888749324E-4,7.6385090081498852E-4,8.0244737086010431E-4,8.182632125426359E-4,8.3020287229307321E-4,null,"Rev","Water","Variable",3.5915356956706113E-4,5.9310183605831845E-4,7.1081429757757775E-4,7.8202313748954033E-4,8.2997781896976264E-4,8.6464372012495794E-4,8.746627720941369E-4,8.8166295935265815E-4]
[null,null,null,{"$f":"D348+1","v":96},"Price","Water","Group B (was Group D)","Rural Water Surcharge","Variable","$",null,null,null,null,null,null,null,2.6562032032032032,2.6474677734374996,2.6395241935483869,2.6316175093632959,2.5709121996303139,2.563199463031423,2.5055000000000001,2.4491999999999998,2.3940000000000001,2.3401999999999998,2.2875000000000001,2.2361,2.1857000000000002,2.1366000000000001,2.0884999999999998,2.0415031957599452,null,null,{"$f":"IFERROR((X351-W351)/W351,\"\")","v":-2.2510719069511437E-2},{"$f":"IFERROR((Y351-X351)/X351,\"\")","v":-2.247056475753352E-2},{"$f":"IFERROR((Z351-Y351)/Y351,\"\")","v":-2.2537971582557447E-2},{"$f":"IFERROR((AA351-Z351)/Z351,\"\")","v":-2.2472848788638384E-2},{"$f":"IFERROR((AB351-AA351)/AA351,\"\")","v":-2.2519442782668042E-2},{"$f":"IFERROR((AC351-AB351)/AB351,\"\")","v":-2.2469945355191305E-2},{"$f":"IFERROR((AD351-AC351)/AC351,\"\")","v":-2.2539242431018191E-2},{"$f":"IFERROR((AE351-AD351)/AD351,\"\")","v":-2.2464199112412563E-2},{"$f":"IFERROR((AF351-AE351)/AE351,\"\")","v":-2.2512402883085394E-2},{"$f":"IFERROR((AG351-AF351)/AF351,\"\")","v":-2.2502659439815463E-2},null,null,null,"Price","Water","Variable",-3.2886903212711038E-3,-3.0004444128884922E-3,-2.9954960081126636E-3,-2.3067679674949937E-2,-3.0000000000000027E-3,-2.2510719069511409E-2,-2.2470564757533507E-2,-2.2537971582557437E-2,-2.2472848788638422E-2,-2.2519442782668042E-2,-2.2469945355191312E-2,-2.2539242431018236E-2,-2.2464199112412597E-2,-2.2512402883085425E-2,-2.2502659439815442E-2,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S351/R351-1)*(R353/R$13),\"-\")","v":-1.0475511042377846E-6},-7.4851346864316467E-7,-3.5917317570545968E-7,-5.9406533247673164E-6,-8.012776913096218E-7,-5.8417149334153419E-6,-5.4234641684622092E-6,-5.2748288353519773E-6,-5.090632875272216E-6,-4.9447328678605289E-6,-4.7818798727672659E-6,-4.6493753764661065E-6,-4.4913302128155568E-6,-4.3625937689560128E-6,-4.229237992865283E-6,null,"Price","Water","Variable",-2.249064211970575E-2,-2.2506418861954036E-2,-2.2498026451707065E-2,-2.25023097554371E-2,-2.2496915763142278E-2,-2.2502962542195637E-2,-2.2498117197536027E-2,-2.2499704506240503E-2,-2.2499999999999964E-2,null,"Price","Water","Variable",-2.2504268751081247E-2,-2.2493795542480766E-2,-2.2500207415614537E-2,-2.2494155078478295E-2,-2.2501669781659128E-2,-2.2496316916848613E-2,-2.2498327677104912E-2,-2.2498808985020657E-2]
[null,null,null,null,"Qty",{"$f":"+F351","v":"Water"},"Group B (was Group D)","Rural Water Surcharge","Variable","kL",null,null,null,null,null,null,null,7944,6057,2793,6098,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",-0.23753776435045315,-0.53888063397721642,1.1833154314357324,-1.6070842899311266E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S352/R352-1)*(R353/R$13),\"-\")","v":-7.5663234611678497E-5},-1.3443322288867352E-4,1.4188473635717925E-4,-4.1387477044465195E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F351","v":"Water"},"Group B (was Group D)","Rural Water Surcharge","Variable","$m",{"$f":"K351*K352/10^6","v":0},0,0,0,0,0,0,2.1100878246246249E-2,1.6035712303710935E-2,7.3721910725806448E-3,1.6047603572097377E-2,1.5425473197781883E-2,1.5379196778188537E-2,1.5032999999999999E-2,1.4695199999999999E-2,1.4364E-2,1.4041199999999998E-2,1.3724999999999999E-2,1.3416600000000001E-2,1.3114200000000001E-2,1.28196E-2,1.2530999999999999E-2,1.224901917455967E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",-0.24004526652516867,-0.54026419700267414,1.1767753187764156,-3.8767805518153287E-2,-3.0000000000000027E-3,-2.2510719069511409E-2,-2.2470564757533507E-2,-2.2537971582557437E-2,-2.2472848788638422E-2,-2.2519442782668042E-2,-2.2469945355191201E-2,-2.2539242431018236E-2,-2.2464199112412597E-2,-2.2512402883085425E-2,-2.2502659439815553E-2,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S353/R353-1)*(R353/R$13),\"-\")","v":-7.646195276857283E-5},-1.3477837694479377E-4,1.411005480201037E-4,-9.9839297229121887E-6,-8.012776913096218E-7,-5.8417149334153419E-6,-5.4234641684622092E-6,-5.2748288353519773E-6,-5.090632875272216E-6,-4.9447328678605289E-6,-4.7818798727672422E-6,-4.6493753764661065E-6,-4.4913302128155568E-6,-4.3625937689560128E-6,-4.2292379928653041E-6,null,"Rev","Water","Variable",-2.249064211970575E-2,-2.2506418861954036E-2,-2.2498026451707065E-2,-2.25023097554371E-2,-2.2496915763142278E-2,-2.2502962542195637E-2,-2.2498117197536027E-2,-2.2499704506240503E-2,-2.2499999999999964E-2,null,"Rev","Water","Variable",-2.2504268751081247E-2,-2.2493795542480766E-2,-2.2500207415614537E-2,-2.2494155078478295E-2,-2.2501669781659128E-2,-2.2496316916848613E-2,-2.2498327677104912E-2,-2.2498808985020657E-2]
[null,null,null,{"$f":"D351+1","v":97},"Price","Water","Darlington","Service Charge","Fixed","$",null,null,null,null,null,null,null,171.73403403403401,171.17788085937499,170.65645161290323,169.50575842696631,165.58659889094267,165.04983909426986,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.04983909426986,null,null,{"$f":"IFERROR((X354-W354)/W354,\"\")","v":9.7489177231571606E-7},{"$f":"IFERROR((Y354-X354)/X354,\"\")","v":0},{"$f":"IFERROR((Z354-Y354)/Y354,\"\")","v":0},{"$f":"IFERROR((AA354-Z354)/Z354,\"\")","v":0},{"$f":"IFERROR((AB354-AA354)/AA354,\"\")","v":0},{"$f":"IFERROR((AC354-AB354)/AB354,\"\")","v":0},{"$f":"IFERROR((AD354-AC354)/AC354,\"\")","v":0},{"$f":"IFERROR((AE354-AD354)/AD354,\"\")","v":0},{"$f":"IFERROR((AF354-AE354)/AE354,\"\")","v":0},{"$f":"IFERROR((AG354-AF354)/AF354,\"\")","v":-9.74890821902675E-7},null,null,null,"Price","Water","Fixed",-3.2384563594936022E-3,-3.0461251410170975E-3,-6.7427464655541725E-3,-2.3121099674689005E-2,-3.2415654422995877E-3,9.7489177242060521E-7,0,0,0,0,0,0,0,0,-9.7489082184765152E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S354/R354-1)*(R356/R$13),\"-\")","v":-1.8470081367854292E-7},-1.7846121506884743E-7,-4.1173784661540255E-7,-1.3836802218812176E-6,-2.0446828855377388E-7,5.9732615243392429E-11,0,0,0,0,0,0,0,0,-5.3092935574919886E-11,null,"Price","Water","Fixed",4.8744576730541667E-7,3.2496381852098466E-7,2.4372285389873127E-7,1.9497827841163939E-7,1.6248189615986064E-7,1.3927019493209514E-7,1.2186141962189367E-7,1.0832126107196416E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-1.083212494146224E-7]
[null,null,null,null,"Qty",{"$f":"+F354","v":"Water"},"Darlington","Service Charge","Fixed","cust",null,null,null,null,null,null,null,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR(S355/R355-1,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S355/R355-1)*(R356/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F354","v":"Water"},"Darlington","Service Charge","Fixed","$m",{"$f":"K354*K355/10^6","v":0},0,0,0,0,0,0,3.7781487487487486E-3,3.7659133789062498E-3,3.7544419354838712E-3,3.7291266853932588E-3,3.6429051756007389E-3,3.6310964600739367E-3,3.6311000000000004E-3,3.6311000000000004E-3,3.6311000000000004E-3,3.6311000000000004E-3,3.6311000000000004E-3,3.6311000000000004E-3,3.6311000000000004E-3,3.6311000000000004E-3,3.6311000000000004E-3,3.6310964600739367E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-3.2384563594938243E-3,-3.0461251410169865E-3,-6.7427464655541725E-3,-2.3121099674688894E-2,-3.2415654422996987E-3,9.7489177242060521E-7,0,0,0,0,0,0,0,0,-9.7489082195867383E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S356/R356-1)*(R356/R$13),\"-\")","v":-1.8470081367855557E-7},-1.7846121506884095E-7,-4.1173784661540255E-7,-1.3836802218812109E-6,-2.0446828855378086E-7,5.9732615243392429E-11,0,0,0,0,0,0,0,0,-5.3092935580966202E-11,null,"Rev","Water","Fixed",4.8744576730541667E-7,3.2496381852098466E-7,2.4372285389873127E-7,1.9497827841163939E-7,1.6248189615986064E-7,1.3927019493209514E-7,1.2186141962189367E-7,1.0832126107196416E-7,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-1.083212494146224E-7]
[null,null,null,{"$f":"D354+1","v":98},"Price","Water","Darlington","Usage Charge","Variable","$",null,null,null,null,null,null,null,0.63302452452452451,0.63084277343749995,0.62892741935483865,0.62709784644194755,0.61254990757855821,0.6107122578558225,0.61070000000000002,0.61070000000000002,0.61070000000000002,0.61070000000000002,0.61070000000000002,0.61070000000000002,0.61070000000000002,0.61070000000000002,0.61070000000000002,0.6107122578558225,null,null,{"$f":"IFERROR((X357-W357)/W357,\"\")","v":-2.00714095137383E-5},{"$f":"IFERROR((Y357-X357)/X357,\"\")","v":0},{"$f":"IFERROR((Z357-Y357)/Y357,\"\")","v":0},{"$f":"IFERROR((AA357-Z357)/Z357,\"\")","v":0},{"$f":"IFERROR((AB357-AA357)/AA357,\"\")","v":0},{"$f":"IFERROR((AC357-AB357)/AB357,\"\")","v":0},{"$f":"IFERROR((AD357-AC357)/AC357,\"\")","v":0},{"$f":"IFERROR((AE357-AD357)/AD357,\"\")","v":0},{"$f":"IFERROR((AF357-AE357)/AE357,\"\")","v":0},{"$f":"IFERROR((AG357-AF357)/AF357,\"\")","v":2.0071812383304329E-5},null,null,null,"Price","Water","Variable",-3.4465506508825072E-3,-3.0361829655659589E-3,-2.9090366496787867E-3,-2.319883403512224E-2,-3.0000000000000027E-3,-2.0071409513766625E-5,0,0,0,0,0,0,0,0,2.007181238328215E-5,null,null,null,null,null,null,"Price","Water","Variable",{"$f":"IFERROR((S357/R357-1)*(R359/R$13),\"-\")","v":-8.4609867028143194E-8},-1.200229540863084E-7,-1.0212582260104673E-7,-9.3852885663739405E-7,-8.0088332289000927E-8,-7.251765618528929E-10,0,0,0,0,0,0,0,0,6.2837216183057001E-10,null,"Price","Water","Variable",-1.0035755115045397E-5,-6.6905146007822935E-6,-5.0178901471742421E-6,-4.0143141321058451E-6,-3.3452628958041686E-6,-2.8673688815539222E-6,-2.5089482209583736E-6,-2.2301765072452184E-6,0,null,"Price","Water","Variable",0,0,0,0,0,0,0,2.2301814810443688E-6]
[null,null,null,null,"Qty",{"$f":"+F357","v":"Water"},"Darlington","Usage Charge","Variable","kL",null,null,null,null,null,null,null,2569,4028,3432,4020,2517,3506,3494.0752499740074,3482.1992373985563,3470.3717630796086,3459.7038388802216,3449.075402212507,3438.4863069125886,3427.9364073576185,3417.4255584637731,3417.9041572016722,3418.3828369043072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Variable",0.56792526274815103,-0.14796425024826221,0.17132867132867124,-0.37388059701492538,0.39292808899483522,-3.4012407375906273E-3,-3.398900059619292E-3,-3.3965530150950052E-3,-3.0740004033228407E-3,-3.0720654607113707E-3,-3.0701257772229873E-3,-3.0681813487990484E-3,-3.0662321714268748E-3,1.4004657298638534E-4,1.4005065110622716E-4,null,null,null,null,null,null,"Qty","Water","Variable",{"$f":"IFERROR((S358/R358-1)*(R359/R$13),\"-\")","v":1.394207885810132E-5},-5.8491555401542937E-6,6.0147339486138593E-6,-1.5125662294237592E-5,1.0489651785700154E-5,-1.2288624087053976E-7,-1.1644362012148433E-7,-1.1503711385828099E-7,-1.0274154516895208E-7,-1.015028596528425E-7,-1.0027001256592462E-7,-9.9057889125140893E-8,-9.7860618590604531E-8,4.4182258977858247E-9,4.3844536168890019E-9,null,"Qty","Water","Variable",-3.4000703992921322E-3,-3.3988979392725049E-3,-3.317683483248457E-3,-3.2685647203475332E-3,-3.2354943063781505E-3,-3.211594174575505E-3,-3.193425083352408E-3,-2.823588687796863E-3,-2.5276203707220724E-3,null,"Qty","Water","Variable",-3.3977265380481514E-3,-3.2898295083539919E-3,-3.2353929562846107E-3,-3.202341712405965E-3,-3.1799829056480267E-3,-3.1637335954280976E-3,-2.7513586434713133E-3,-2.4305041806720329E-3]
[null,null,null,null,"Rev",{"$f":"+F357","v":"Water"},"Darlington","Usage Charge","Variable","$m",{"$f":"K357*K358/10^6","v":0},0,0,0,0,0,0,1.6262400035035034E-3,2.5410346914062497E-3,2.1584789032258063E-3,2.5209333426966293E-3,1.5417881173752309E-3,2.1411571760425138E-3,2.1338317551591263E-3,2.1265790742792984E-3,2.1193560357127173E-3,2.1128411344041513E-3,2.1063503481311783E-3,2.099883587631518E-3,2.0934407639732976E-3,2.0870217885538265E-3,2.0873140688030612E-3,2.0876483005414213E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Variable",0.56252132891329132,-0.1505511866777115,0.16792123329495667,-0.38840583713094601,0.38874930472785074,-3.4212438794086752E-3,-3.398900059619292E-3,-3.3965530150948942E-3,-3.0740004033230628E-3,-3.0720654607112596E-3,-3.0701257772230983E-3,-3.0681813487990484E-3,-3.0662321714267637E-3,1.4004657298638534E-4,1.6012527455999681E-4,null,null,null,null,null,null,"Rev","Water","Variable",{"$f":"IFERROR((S359/R359-1)*(R359/R$13),\"-\")","v":1.3809416910110133E-5},-5.9514193878266334E-6,5.8951110445182312E-6,-1.5713293421639664E-5,1.0378094498054053E-5,-1.236089509323278E-7,-1.1644362012148433E-7,-1.1503711385827723E-7,-1.027415451689595E-7,-1.0150285965283884E-7,-1.0027001256592824E-7,-9.9057889125140893E-8,-9.7860618590600984E-8,4.4182258977858247E-9,5.0129137826529263E-9,null,"Rev","Water","Variable",-3.4100720321332822E-3,-3.4055657134969275E-3,-3.3226847256244696E-3,-3.2725659134340557E-3,-3.2388287456949216E-3,-3.214452334631912E-3,-3.1959260194351913E-3,-2.8258125672030454E-3,-2.5276203707220724E-3,null,"Rev","Water","Variable",-3.3977265380480404E-3,-3.2898295083539919E-3,-3.2353929562846107E-3,-3.202341712405965E-3,-3.1799829056480267E-3,-3.1637335954280976E-3,-2.7513586434713133E-3,-2.4282794196565094E-3]
[null,null,null,{"$f":"D357+1","v":99},"Price","Water","All Groups","Fire Service - 20mm","Fixed","$",null,null,null,null,null,null,null,113.29844844844845,51.343652343749994,51.182258064516127,51.036069844997634,49.847550831792972,49.698008179297595,49.7,49.7,49.7,49.7,49.7,49.7,49.7,49.7,49.7,49.698008179297595,null,null,{"$f":"IFERROR((X360-W360)/W360,\"\")","v":4.0078481520259116E-5},{"$f":"IFERROR((Y360-X360)/X360,\"\")","v":0},{"$f":"IFERROR((Z360-Y360)/Y360,\"\")","v":0},{"$f":"IFERROR((AA360-Z360)/Z360,\"\")","v":0},{"$f":"IFERROR((AB360-AA360)/AA360,\"\")","v":0},{"$f":"IFERROR((AC360-AB360)/AB360,\"\")","v":0},{"$f":"IFERROR((AD360-AC360)/AC360,\"\")","v":0},{"$f":"IFERROR((AE360-AD360)/AD360,\"\")","v":0},{"$f":"IFERROR((AF360-AE360)/AE360,\"\")","v":0},{"$f":"IFERROR((AG360-AF360)/AF360,\"\")","v":-4.0076875299953016E-5},null,null,null,"Price","Water","Fixed",-0.5468282836449283,-3.1434125128715351E-3,-2.8562284089580503E-3,-2.3287824019645909E-2,-3.0000000000000027E-3,4.007848152021154E-5,0,0,0,0,0,0,0,0,-4.0076875299943637E-5,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S360/R360-1)*(R362/R$13),\"-\")","v":-4.6762383970117929E-6},-1.2554051882018557E-8,-1.1888332623544795E-8,-9.5366588677141098E-8,-1.2946679150718545E-8,1.6804963932376866E-10,0,0,0,0,0,0,0,0,-1.4936979804286021E-10,null,"Price","Water","Fixed",2.0039039978492212E-5,1.3359315367944546E-5,1.0019469794286806E-5,8.0155678043869472E-6,6.6796353752618387E-6,5.7253990184413794E-6,5.0097223485146003E-6,4.4530852927326947E-6,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-4.4530654628172073E-6]
[null,null,null,null,"Qty",{"$f":"+F360","v":"Water"},"All Groups","Fire Service - 20mm","Fixed","cust",null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S361/R361-1)*(R362/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F360","v":"Water"},"All Groups","Fire Service - 20mm","Fixed","$m",{"$f":"K360*K361/10^6","v":0},0,0,0,0,0,0,5.6649224224224225E-4,2.5671826171874999E-4,2.5591129032258064E-4,2.5518034922498815E-4,2.4923775415896485E-4,2.4849004089648799E-4,2.4850000000000002E-4,2.4850000000000002E-4,2.4850000000000002E-4,2.4850000000000002E-4,2.4850000000000002E-4,2.4850000000000002E-4,2.4850000000000002E-4,2.4850000000000002E-4,2.4850000000000002E-4,2.4849004089648799E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.5468282836449283,-3.1434125128715351E-3,-2.8562284089581613E-3,-2.3287824019645909E-2,-2.9999999999998916E-3,4.007848152021154E-5,0,0,0,0,0,0,0,0,-4.0076875299943637E-5,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S362/R362-1)*(R362/R$13),\"-\")","v":-4.6762383970117929E-6},-1.2554051882018557E-8,-1.1888332623545258E-8,-9.5366588677141098E-8,-1.2946679150718065E-8,1.6804963932376866E-10,0,0,0,0,0,0,0,0,-1.4936979804286021E-10,null,"Rev","Water","Fixed",2.0039039978492212E-5,1.3359315367944546E-5,1.0019469794286806E-5,8.0155678043869472E-6,6.6796353752618387E-6,5.7253990184413794E-6,5.0097223485146003E-6,4.4530852927326947E-6,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-4.4530654628172073E-6]
[null,null,null,{"$f":"D360+1","v":100},"Price","Water","All Groups","Fire Service - 25mm","Fixed","$",null,null,null,null,null,null,null,168.67012012012012,76.454345703124986,76.217741935483872,75.996333512359868,74.23516635859518,74.012460859519408,74.010000000000005,74.010000000000005,74.010000000000005,74.010000000000005,74.010000000000005,74.010000000000005,74.010000000000005,74.010000000000005,74.010000000000005,74.012460859519408,null,null,{"$f":"IFERROR((X363-W363)/W363,\"\")","v":-3.3249259527707409E-5},{"$f":"IFERROR((Y363-X363)/X363,\"\")","v":0},{"$f":"IFERROR((Z363-Y363)/Y363,\"\")","v":0},{"$f":"IFERROR((AA363-Z363)/Z363,\"\")","v":0},{"$f":"IFERROR((AB363-AA363)/AA363,\"\")","v":0},{"$f":"IFERROR((AC363-AB363)/AB363,\"\")","v":0},{"$f":"IFERROR((AD363-AC363)/AC363,\"\")","v":0},{"$f":"IFERROR((AE363-AD363)/AD363,\"\")","v":0},{"$f":"IFERROR((AF363-AE363)/AE363,\"\")","v":0},{"$f":"IFERROR((AG363-AF363)/AF363,\"\")","v":3.3250365077725268E-5},null,null,null,"Price","Water","Fixed",-0.54672264625959088,-3.0947065920864381E-3,-2.9049459811000267E-3,-2.3174370030341729E-2,-2.9999999999997806E-3,-3.32492595277456E-5,0,0,0,0,0,0,0,0,3.3250365077730493E-5,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S363/R363-1)*(R365/R$13),\"-\")","v":-2.9233190704442604E-5},-7.729772797338428E-8,-7.5622668853715695E-8,-5.9352631893197508E-7,-8.097921023060392E-8,-8.7201399578040508E-10,0,0,0,0,0,0,0,0,7.7508380835656282E-10,null,"Price","Water","Fixed",-1.6624767955275566E-5,-1.1083209346285372E-5,-8.3124185258354188E-6,-6.6499403483799568E-6,-5.5416200279712058E-6,-4.7499619041380114E-6,-4.1562178999532406E-6,-3.6944167641772552E-6,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,3.694430412926053E-6]
[null,null,null,null,"Qty",{"$f":"+F363","v":"Water"},"All Groups","Fire Service - 25mm","Fixed","cust",null,null,null,null,null,null,null,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S364/R364-1)*(R365/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F363","v":"Water"},"All Groups","Fire Service - 25mm","Fixed","$m",{"$f":"K363*K364/10^6","v":0},0,0,0,0,0,0,3.5420725225225225E-3,1.6055412597656249E-3,1.6005725806451613E-3,1.5959230037595573E-3,1.5589384935304988E-3,1.5542616780499074E-3,1.5542100000000001E-3,1.5542100000000001E-3,1.5542100000000001E-3,1.5542100000000001E-3,1.5542100000000001E-3,1.5542100000000001E-3,1.5542100000000001E-3,1.5542100000000001E-3,1.5542100000000001E-3,1.5542616780499074E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.54672264625959088,-3.0947065920865491E-3,-2.9049459811000267E-3,-2.317437003034184E-2,-2.9999999999998916E-3,-3.3249259527634578E-5,0,0,0,0,0,0,0,0,3.3250365077508448E-5,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S365/R365-1)*(R365/R$13),\"-\")","v":-2.9233190704442604E-5},-7.7297727973387046E-8,-7.5622668853715695E-8,-5.9352631893197794E-7,-8.0979210230606911E-8,-8.720139957774933E-10,0,0,0,0,0,0,0,0,7.7508380835138684E-10,null,"Rev","Water","Fixed",-1.6624767955275566E-5,-1.1083209346285372E-5,-8.3124185258354188E-6,-6.6499403483799568E-6,-5.5416200279712058E-6,-4.7499619041380114E-6,-4.1562178999532406E-6,-3.6944167641772552E-6,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,3.694430412926053E-6]
[null,null,null,{"$f":"D363+1","v":101},"Price","Water","All Groups","Fire Service - 32mm","Fixed","$",null,null,null,null,null,null,null,453.17167167167167,205.42856445312501,204.80241935483869,204.19791123144597,199.48211645101662,198.88367010166357,198.88,198.88,198.88,198.88,198.88,198.88,198.88,198.88,198.88,198.88367010166357,null,null,{"$f":"IFERROR((X366-W366)/W366,\"\")","v":-1.845350933888704E-5},{"$f":"IFERROR((Y366-X366)/X366,\"\")","v":0},{"$f":"IFERROR((Z366-Y366)/Y366,\"\")","v":0},{"$f":"IFERROR((AA366-Z366)/Z366,\"\")","v":0},{"$f":"IFERROR((AB366-AA366)/AA366,\"\")","v":0},{"$f":"IFERROR((AC366-AB366)/AB366,\"\")","v":0},{"$f":"IFERROR((AD366-AC366)/AC366,\"\")","v":0},{"$f":"IFERROR((AE366-AD366)/AD366,\"\")","v":0},{"$f":"IFERROR((AF366-AE366)/AE366,\"\")","v":0},{"$f":"IFERROR((AG366-AF366)/AF366,\"\")","v":1.8453849877178084E-5},null,null,null,"Price","Water","Fixed",-0.54668710050799363,-3.0479943232489815E-3,-2.9516649524796712E-3,-2.3094236135864699E-2,-3.0000000000000027E-3,-1.8453509338933749E-5,0,0,0,0,0,0,0,0,1.8453849877086981E-5,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S366/R366-1)*(R368/R$13),\"-\")","v":-1.1219526849342855E-4},-2.435234410684231E-7,-2.4579934238881712E-7,-1.891973355556121E-6,-2.5905294391619071E-7,-1.5482298685363727E-9,0,0,0,0,0,0,0,0,1.3761337644986289E-9,null,"Price","Water","Fixed",-9.2267972363613282E-6,-6.1512076169334406E-6,-4.6134092599459109E-6,-3.6907291106613727E-6,-3.0756085381833387E-6,-2.6362364690113438E-6,-2.3067072904003894E-6,-2.0504067431703632E-6,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,2.0504109472518905E-6]
[null,null,null,null,"Qty",{"$f":"+F366","v":"Water"},"All Groups","Fire Service - 32mm","Fixed","cust",null,null,null,null,null,null,null,30,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-0.16666666666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S367/R367-1)*(R368/R$13),\"-\")","v":-3.4204596007836481E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F366","v":"Water"},"All Groups","Fire Service - 32mm","Fixed","$m",{"$f":"K366*K367/10^6","v":0},0,0,0,0,0,0,1.359515015015015E-2,5.1357141113281251E-3,5.1200604838709668E-3,5.1049477807861496E-3,4.9870529112754159E-3,4.9720917525415886E-3,4.9719999999999999E-3,4.9719999999999999E-3,4.9719999999999999E-3,4.9719999999999999E-3,4.9719999999999999E-3,4.9719999999999999E-3,4.9719999999999999E-3,4.9719999999999999E-3,4.9719999999999999E-3,4.9720917525415886E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.62223925042332806,-3.0479943232490925E-3,-2.9516649524795602E-3,-2.3094236135864699E-2,-3.0000000000002247E-3,-1.8453509338822727E-5,0,0,0,0,0,0,0,0,1.8453849877086981E-5,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S368/R368-1)*(R368/R$13),\"-\")","v":-1.2770065308569361E-4},-2.4352344106843199E-7,-2.4579934238880791E-7,-1.891973355556121E-6,-2.5905294391620988E-7,-1.5482298685270581E-9,0,0,0,0,0,0,0,0,1.3761337644986289E-9,null,"Rev","Water","Fixed",-9.2267972362503059E-6,-6.1512076169334406E-6,-4.6134092599459109E-6,-3.6907291106613727E-6,-3.0756085380723164E-6,-2.6362364690113438E-6,-2.3067072904003894E-6,-2.0504067431703632E-6,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,2.0504109472518905E-6]
[null,null,null,{"$f":"D366+1","v":102},"Price","Water","All Groups","Fire Service - 40mm","Fixed","$",null,null,null,null,null,null,null,793.13338338338338,359.53505859374997,358.4540322580645,357.38120535847651,349.14731977818849,348.09987781885394,348.1,348.1,348.1,348.1,348.1,348.1,348.1,348.1,348.1,348.09987781885394,null,null,{"$f":"IFERROR((X369-W369)/W369,\"\")","v":3.5099451010406032E-7},{"$f":"IFERROR((Y369-X369)/X369,\"\")","v":0},{"$f":"IFERROR((Z369-Y369)/Y369,\"\")","v":0},{"$f":"IFERROR((AA369-Z369)/Z369,\"\")","v":0},{"$f":"IFERROR((AB369-AA369)/AA369,\"\")","v":0},{"$f":"IFERROR((AC369-AB369)/AB369,\"\")","v":0},{"$f":"IFERROR((AD369-AC369)/AC369,\"\")","v":0},{"$f":"IFERROR((AE369-AD369)/AD369,\"\")","v":0},{"$f":"IFERROR((AF369-AE369)/AE369,\"\")","v":0},{"$f":"IFERROR((AG369-AF369)/AF369,\"\")","v":-3.5099438690695743E-7},null,null,null,"Price","Water","Fixed",-0.54669029683250825,-3.0067341413482218E-3,-2.992927413397406E-3,-2.3039503635981395E-2,-3.0000000000000027E-3,3.5099451012321481E-7,0,0,0,0,0,0,0,0,-3.5099438688845908E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S369/R369-1)*(R371/R$13),\"-\")","v":-4.1890860051391708E-4},-1.0763215266123795E-6,-1.0992811233671598E-6,-8.1925033388279154E-6,-1.1244624520342336E-6,1.2782424095428058E-10,0,0,0,0,0,0,0,0,-1.1361572170631784E-10,null,"Price","Water","Fixed",1.7549723962950736E-7,1.169981562743061E-7,8.7748615928973095E-8,7.0198892254680345E-8,5.8499076471818512E-8,5.0142065388669721E-8,4.3874307076308128E-8,3.8999383944471333E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-3.8999382390159099E-8]
[null,null,null,null,"Qty",{"$f":"+F369","v":"Water"},"All Groups","Fire Service - 40mm","Fixed","cust",null,null,null,null,null,null,null,64,64,63,62,62,62,62,62,62,62,62,62,62,62,62,62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,-1.5625E-2,-1.5873015873015928E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S370/R370-1)*(R371/R$13),\"-\")","v":0},-5.5932859583579413E-6,-5.8300467435348428E-6,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F369","v":"Water"},"All Groups","Fire Service - 40mm","Fixed","$m",{"$f":"K369*K370/10^6","v":0},0,0,0,0,0,0,5.0760536536536539E-2,2.3010243749999999E-2,2.2582604032258063E-2,2.2157634732225543E-2,2.1647133826247687E-2,2.1582192424768946E-2,2.1582199999999999E-2,2.1582199999999999E-2,2.1582199999999999E-2,2.1582199999999999E-2,2.1582199999999999E-2,2.1582199999999999E-2,2.1582199999999999E-2,2.1582199999999999E-2,2.1582199999999999E-2,2.1582192424768946E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.54669029683250825,-1.8584753920389718E-2,-1.8818436502073599E-2,-2.3039503635981284E-2,-2.9999999999998916E-3,3.509945099011702E-7,0,0,0,0,0,0,0,0,-3.5099438677743677E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S371/R371-1)*(R371/R$13),\"-\")","v":-4.1890860051391708E-4},-6.6527899611170248E-6,-6.9118789601818552E-6,-8.1925033388278747E-6,-1.1244624520341919E-6,1.2782424087341698E-10,0,0,0,0,0,0,0,0,-1.1361572167038028E-10,null,"Rev","Water","Fixed",1.7549723962950736E-7,1.169981562743061E-7,8.7748615928973095E-8,7.019889203263574E-8,5.8499076471818512E-8,5.0142065388669721E-8,4.3874307076308128E-8,3.8999383944471333E-8,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-3.8999382390159099E-8]
[null,null,null,{"$f":"D369+1","v":103},"Price","Water","All Groups","Fire Service - 50mm","Fixed","$",null,null,null,null,null,null,null,1246.2386886886886,564.95283203124995,563.25645161290322,561.56839021963151,548.63964879852119,546.99372985212563,546.99,546.99,546.99,546.99,546.99,546.99,546.99,546.99,546.99,546.99372985212563,null,null,{"$f":"IFERROR((X372-W372)/W372,\"\")","v":-6.8188206227235748E-6},{"$f":"IFERROR((Y372-X372)/X372,\"\")","v":0},{"$f":"IFERROR((Z372-Y372)/Y372,\"\")","v":0},{"$f":"IFERROR((AA372-Z372)/Z372,\"\")","v":0},{"$f":"IFERROR((AB372-AA372)/AA372,\"\")","v":0},{"$f":"IFERROR((AC372-AB372)/AB372,\"\")","v":0},{"$f":"IFERROR((AD372-AC372)/AC372,\"\")","v":0},{"$f":"IFERROR((AE372-AD372)/AD372,\"\")","v":0},{"$f":"IFERROR((AF372-AE372)/AE372,\"\")","v":0},{"$f":"IFERROR((AG372-AF372)/AF372,\"\")","v":6.8188671193553116E-6},null,null,null,"Price","Water","Fixed",{"$f":"IFERROR(S372/R372-1,\"-\")","v":-0.54667365316213867},-3.0026938925989954E-3,-2.9969677017243068E-3,-2.302255904406203E-2,-3.0000000000000027E-3,-6.81882062270045E-6,0,0,0,0,0,0,0,0,6.8188671193958328E-6,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S372/R372-1)*(R374/R$13),\"-\")","v":-1.1827117753361886E-3},-2.9821361834711945E-6,-3.1024532619734184E-6,-2.3652726540083131E-5,-3.3343993111322883E-6,-7.3636784205289344E-9,0,0,0,0,0,0,0,0,7.1605128947667134E-9,null,"Price","Water","Fixed",-3.4094161234232701E-6,-2.2729453738046246E-6,-1.7047095147715297E-6,{"$f":"IFERROR((AB372/$W372)^(1/CT$61)-1,\"-\")","v":-1.3637678442091072E-6},-1.1364733326635346E-6,-9.7412007848962645E-7,-8.5235512059522733E-7,-7.5764903195718603E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,7.5764960594248976E-7]
[null,null,null,null,"Qty",{"$f":"+F372","v":"Water"},"All Groups","Fire Service - 50mm","Fixed","cust",null,null,null,null,null,null,null,115,113,113,114,117,117,118,119,121,122,123,124,125,127,128,129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-1.7391304347826098E-2,0,8.8495575221239076E-3,2.6315789473684292E-2,0,8.5470085470085166E-3,8.4745762711864181E-3,1.6806722689075571E-2,8.2644628099173278E-3,8.1967213114753079E-3,8.1300813008129413E-3,8.0645161290322509E-3,1.6000000000000014E-2,7.8740157480314821E-3,7.8125E-3,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S373/R373-1)*(R374/R$13),\"-\")","v":-3.7625556530211678E-5},0,9.1610392016364667E-6,2.7036098416174648E-5,0,9.2299571847012351E-6,8.7820623608855086E-6,1.742318010053856E-5,8.6261625664346978E-6,8.5538248937097091E-6,8.4813244863973369E-6,8.4099267102288338E-6,1.6678294046897303E-5,8.2685210176064756E-6,8.203929774675165E-6,null,"Qty","Water","Fixed",{"$f":"IFERROR((Y373/$W373)^(1/CQ$61)-1,\"-\")","v":8.5107917588274073E-3},1.1268554122493724E-2,1.0516693216253481E-2,1.0052272146997332E-2,9.7316526791637603E-3,9.493321618490258E-3,1.0304372088827396E-2,1.003404334681135E-2,9.8116688251672635E-3,null,"Qty","Water","Fixed",1.2632079688155606E-2,1.1174109241802288E-2,1.0428938949951894E-2,9.9687484319586073E-3,9.6511267667420686E-3,1.055567387080969E-2,1.0220076793005406E-2,9.952284487112717E-3]
[null,null,null,null,"Rev",{"$f":"+F372","v":"Water"},"All Groups","Fire Service - 50mm","Fixed","$m",{"$f":"K372*K373/10^6","v":0},0,0,0,0,0,0,0.14331744919919917,6.3839670019531239E-2,6.3647979032258065E-2,6.4018796485037999E-2,6.4190838909426978E-2,6.3998266392698705E-2,6.4544820000000003E-2,6.509181E-2,6.6185790000000008E-2,6.6732780000000005E-2,6.7279770000000003E-2,6.782676E-2,6.8373749999999997E-2,6.9467729999999991E-2,7.0014720000000003E-2,7.05621911509242E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.55455758962888413,-3.0026938925988844E-3,5.8260679823314288E-3,2.6873736126731274E-3,-2.9999999999998916E-3,8.5401314458675159E-3,8.4745762711864181E-3,1.6806722689075793E-2,8.2644628099173278E-3,8.1967213114753079E-3,8.1300813008129413E-3,8.0645161290322509E-3,1.6000000000000014E-2,7.8740157480317041E-3,7.8193721395185545E-3,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S374/R374-1)*(R374/R$13),\"-\")","v":-1.1997684314257711E-3},-2.982136183471084E-6,6.0311306010617048E-6,2.7609317039839275E-6,-3.334399311132165E-6,9.2225305688581394E-6,8.7820623608855086E-6,1.7423180100538791E-5,8.6261625664346978E-6,8.5538248937097091E-6,8.4813244863973369E-6,8.4099267102288338E-6,1.6678294046897303E-5,8.2685210176067094E-6,8.2111462290767004E-6,null,"Rev","Water","Fixed",8.5073533258734901E-3,1.1266255564311933E-2,1.0514970578831662E-2,1.0050894670187382E-2,9.7305051460674363E-3,9.4923382507763332E-3,1.030351095072235E-2,1.0033278095496145E-2,9.8116688251672635E-3,null,"Rev","Water","Fixed",1.2632079688155828E-2,1.1174109241802288E-2,1.0428938949951894E-2,9.9687484319586073E-3,9.6511267667418466E-3,1.055567387080969E-2,1.0220076793005406E-2,9.9530496770632304E-3]
[null,null,null,{"$f":"D372+1","v":104},"Price","Water","All Groups","Fire Service - 80mm","Fixed","$",null,null,null,null,null,null,null,1812.7751751751753,821.77900390624995,819.30403225806447,816.85600314753037,798.05101663585947,795.6568635859519,795.66,795.66,795.66,795.66,795.66,795.66,795.66,795.66,795.66,795.6568635859519,null,null,{"$f":"IFERROR((X375-W375)/W375,\"\")","v":3.9419179191596841E-6},{"$f":"IFERROR((Y375-X375)/X375,\"\")","v":0},{"$f":"IFERROR((Z375-Y375)/Y375,\"\")","v":0},{"$f":"IFERROR((AA375-Z375)/Z375,\"\")","v":0},{"$f":"IFERROR((AB375-AA375)/AA375,\"\")","v":0},{"$f":"IFERROR((AC375-AB375)/AB375,\"\")","v":0},{"$f":"IFERROR((AD375-AC375)/AC375,\"\")","v":0},{"$f":"IFERROR((AE375-AD375)/AD375,\"\")","v":0},{"$f":"IFERROR((AF375-AE375)/AE375,\"\")","v":0},{"$f":"IFERROR((AG375-AF375)/AF375,\"\")","v":-3.941902380504055E-6},null,null,null,"Price","Water","Fixed",-0.54667351188387814,-3.0117241209874912E-3,-2.9879373396798359E-3,-2.3021176852726866E-2,-3.0000000000000027E-3,3.9419179191924059E-6,0,0,0,0,0,0,0,0,-3.9419023805109532E-6,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S375/R375-1)*(R377/R$13),\"-\")","v":-3.6950527021939873E-3},-9.4332662139052844E-6,-9.6752326794374288E-6,-7.3332992858603962E-5,-9.8247963551009536E-6,1.2542932201997726E-8,0,0,0,0,0,0,0,0,-1.1148701403958561E-8,null,"Price","Water","Fixed",1.970957017149999E-6,1.3139709131859689E-6,9.8547802296344855E-7,7.8838234074396496E-7,6.5698524087665078E-7,5.6313018004239268E-7,4.9273889013434768E-7,4.3799011262279919E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-4.3798992077626053E-7]
[null,null,null,null,"Qty",{"$f":"+F375","v":"Water"},"All Groups","Fire Service - 80mm","Fixed","cust",null,null,null,null,null,null,null,247,245,243,243,237,237,237,237,237,237,237,237,237,237,237,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-8.0971659919027994E-3,-8.1632653061224358E-3,0,-2.4691358024691357E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S376/R376-1)*(R377/R$13),\"-\")","v":-5.4730025194359605E-5},-2.5568827593060207E-5,0,-7.86532848983977E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F375","v":"Water"},"All Groups","Fire Service - 80mm","Fixed","$m",{"$f":"K375*K376/10^6","v":0},0,0,0,0,0,0,0.44775546826826829,0.20133585595703124,0.19909087983870966,0.19849600876484988,0.18913809094269871,0.1885706766698706,0.18857141999999999,0.18857141999999999,0.18857141999999999,0.18857141999999999,0.18857141999999999,0.18857141999999999,0.18857141999999999,0.18857141999999999,0.18857141999999999,0.1885706766698706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.5503441717066806,-1.1150403924081509E-2,-2.9879373396797249E-3,-4.7144110757597724E-2,-3.0000000000001137E-3,3.9419179191924059E-6,0,0,0,0,0,0,0,0,-3.9419023805109532E-6,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S377/R377-1)*(R377/R$13),\"-\")","v":-3.7198632723098525E-3},-3.4925087552158261E-5,-9.6752326794370679E-6,-1.5017558657530748E-4,-9.8247963551013161E-6,1.2542932201997726E-8,0,0,0,0,0,0,0,0,-1.1148701403958561E-8,null,"Rev","Water","Fixed",1.970957017149999E-6,1.3139709131859689E-6,9.8547802296344855E-7,7.8838234074396496E-7,6.5698524087665078E-7,5.6313018004239268E-7,4.9273889013434768E-7,4.3799011262279919E-7,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-4.3798992077626053E-7]
[null,null,null,{"$f":"D375+1","v":105},"Price","Water","All Groups","Fire Service - 100mm","Fixed","$",null,null,null,null,null,null,null,2621.1396396396394,1188.24189453125,1184.6669354838709,1181.1235382328857,1153.9386321626616,1150.4768162661737,1150.48,1150.48,1150.48,1150.48,1150.48,1150.48,1150.48,1150.48,1150.48,1150.4768162661737,null,null,{"$f":"IFERROR((X378-W378)/W378,\"\")","v":2.7673168040213242E-6},{"$f":"IFERROR((Y378-X378)/X378,\"\")","v":0},{"$f":"IFERROR((Z378-Y378)/Y378,\"\")","v":0},{"$f":"IFERROR((AA378-Z378)/Z378,\"\")","v":0},{"$f":"IFERROR((AB378-AA378)/AA378,\"\")","v":0},{"$f":"IFERROR((AC378-AB378)/AB378,\"\")","v":0},{"$f":"IFERROR((AD378-AC378)/AC378,\"\")","v":0},{"$f":"IFERROR((AE378-AD378)/AD378,\"\")","v":0},{"$f":"IFERROR((AF378-AE378)/AE378,\"\")","v":0},{"$f":"IFERROR((AG378-AF378)/AF378,\"\")","v":-2.7673091460002224E-6},null,null,null,"Price","Water","Fixed",-0.54666974755507025,-3.0086121890099404E-3,-2.9910493361899881E-3,-2.3016141148872737E-2,-2.9999999999998916E-3,2.7673168039310525E-6,0,0,0,0,0,0,0,0,-2.7673091459456955E-6,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S378/R378-1)*(R380/R$13),\"-\")","v":-3.1796860477809556E-3},-8.0086504999683172E-6,-8.183644494974927E-6,-6.4130596787005472E-5,-9.051159465695074E-6,8.112057817519603E-9,0,0,0,0,0,0,0,0,-7.2103483399623369E-9,null,"Price","Water","Fixed",1.3836574446202121E-6,9.2243808369474323E-7,6.9182848294602195E-7,5.5346274807632767E-7,4.6121893548800585E-7,3.953305032222687E-7,3.4591418174301225E-7,3.0747926671459425E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-3.0747917212359255E-7]
[null,null,null,null,"Qty",{"$f":"+F378","v":"Water"},"All Groups","Fire Service - 100mm","Fixed","cust",null,null,null,null,null,null,null,147,144,142,147,151,151,151,151,151,151,151,151,151,151,151,151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-2.0408163265306145E-2,-1.388888888888884E-2,3.5211267605633756E-2,2.7210884353741527E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S379/R379-1)*(R380/R$13),\"-\")","v":-1.1870338954323195E-4},-3.6970952039055413E-5,9.6339599890715499E-5,7.5818541493133886E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F378","v":"Water"},"All Groups","Fire Service - 100mm","Fixed","$m",{"$f":"K378*K379/10^6","v":0},0,0,0,0,0,0,0.38530752702702697,0.17110683281249997,0.16822270483870969,0.17362516012023421,0.17424473345656188,0.17372199925619225,0.17372248000000001,0.17372248000000001,0.17372248000000001,0.17372248000000001,0.17372248000000001,0.17372248000000001,0.17372248000000001,0.17372248000000001,0.17372248000000001,0.17372199925619225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.55592138536006885,-1.6855714797495702E-2,3.2114899630845573E-2,3.5684536497972985E-3,-2.9999999999996696E-3,2.7673168039310525E-6,0,0,0,0,0,0,0,0,-2.7673091459456955E-6,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S380/R380-1)*(R380/R$13),\"-\")","v":-3.2334978853286577E-3},-4.4868371282079291E-5,8.7867798899438754E-5,9.9428944534204343E-6,-9.0511594656944032E-6,8.112057817519603E-9,0,0,0,0,0,0,0,0,-7.2103483399623369E-9,null,"Rev","Water","Fixed",1.3836574446202121E-6,9.2243808369474323E-7,6.9182848294602195E-7,5.5346274807632767E-7,4.6121893548800585E-7,3.953305032222687E-7,3.4591418174301225E-7,3.0747926671459425E-7,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-3.0747917212359255E-7]
[null,null,null,{"$f":"D378+1","v":106},"Price","Water","All Groups","Fire Service - 150mm","Fixed","$",null,null,null,null,null,null,null,3661.332882882883,3560.549560546875,3549.8596774193547,3539.2195093960058,3457.8023567467649,3447.4289496765246,3447.43,3447.43,3447.43,3447.43,3447.43,3447.43,3447.43,3447.43,3447.43,3447.4289496765246,null,null,{"$f":"IFERROR((X381-W381)/W381,\"\")","v":3.046686358486878E-7},{"$f":"IFERROR((Y381-X381)/X381,\"\")","v":0},{"$f":"IFERROR((Z381-Y381)/Y381,\"\")","v":0},{"$f":"IFERROR((AA381-Z381)/Z381,\"\")","v":0},{"$f":"IFERROR((AB381-AA381)/AA381,\"\")","v":0},{"$f":"IFERROR((AC381-AB381)/AB381,\"\")","v":0},{"$f":"IFERROR((AD381-AC381)/AC381,\"\")","v":0},{"$f":"IFERROR((AE381-AD381)/AD381,\"\")","v":0},{"$f":"IFERROR((AF381-AE381)/AE381,\"\")","v":0},{"$f":"IFERROR((AG381-AF381)/AF381,\"\")","v":-3.0466854302573842E-7},null,null,null,"Price","Water","Fixed",-2.752640242223825E-2,-3.0023126895832863E-3,-2.9973489067838255E-3,-2.3004267588685234E-2,-3.0000000000000027E-3,3.0466863587541582E-7,0,0,0,0,0,0,0,0,-3.0466854306077096E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S381/R381-1)*(R383/R$13),\"-\")","v":-4.2598902415591486E-5},-4.6564695414412014E-6,-5.018628524801578E-6,-4.1810561327901683E-5,-5.9273239257240449E-6,5.8486327337596259E-10,0,0,0,0,0,0,0,0,-5.6711106452523142E-10,null,"Price","Water","Fixed",1.5233430628036615E-7,1.0155620167040524E-7,7.6167150364625513E-8,6.0933719847611201E-8,5.0778099502934992E-8,4.3524085224788678E-8,3.8083574516178942E-8,3.3852066039230522E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-3.3852064929007497E-8]
[null,null,null,null,"Qty",{"$f":"+F381","v":"Water"},"All Groups","Fire Service - 150mm","Fixed","cust",null,null,null,null,null,null,null,28,28,29,32,33,33,33,34,34,34,35,35,35,36,36,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,3.5714285714285809E-2,0.10344827586206895,3.125E-2,0,0,3.0303030303030276E-2,0,0,2.9411764705882248E-2,0,0,2.857142857142847E-2,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S382/R382-1)*(R383/R$13),\"-\")","v":0},5.5391460123356732E-5,1.7320922062423252E-4,5.6797289305553701E-5,0,0,5.5349357839791552E-5,0,0,5.3910880552335363E-5,0,0,5.2557863257184687E-5,0,0,null,"Qty","Water","Fixed",1.5038437845104502E-2,1.0000663432244039E-2,7.491160182115264E-3,1.1837616518241667E-2,9.8549937524698983E-3,8.4412135309561709E-3,1.0935785427717892E-2,9.7148161925517673E-3,8.7391026304013408E-3,null,"Qty","Water","Fixed",1.5038437845104502E-2,1.0000663432244039E-2,1.481885136652572E-2,1.1837616518241667E-2,9.8549937524698983E-3,1.2507772703009623E-2,1.0935785427717892E-2,9.7148161925517673E-3]
[null,null,null,null,"Rev",{"$f":"+F381","v":"Water"},"All Groups","Fire Service - 150mm","Fixed","$m",{"$f":"K381*K382/10^6","v":0},0,0,0,0,0,0,0.10251732072072073,9.9695387695312498E-2,0.10294593064516129,0.11325502430067219,0.11410747777264324,0.11376515533932531,0.11376518999999999,0.11721261999999999,0.11721261999999999,0.11721261999999999,0.12066004999999999,0.12066004999999999,0.12066004999999999,0.12410747999999999,0.12410747999999999,0.12410744218835487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-2.7526402422238361E-2,3.2604747571503001E-2,0.10014085637872139,7.5268490491682272E-3,-3.0000000000000027E-3,3.0466863587541582E-7,3.0303030303030276E-2,0,0,2.941176470588247E-2,0,0,2.8571428571428692E-2,0,-3.0466854306077096E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S383/R383-1)*(R383/R$13),\"-\")","v":-4.2598902415591662E-5},5.0568688098292444E-5,1.676714236313482E-4,1.3680147936154867E-5,-5.9273239257240449E-6,5.8486327337596259E-10,5.5349357839791552E-5,0,0,5.391088055233577E-5,0,0,5.2557863257185101E-5,0,-5.6711106452523142E-10,null,"Rev","Water","Fixed",1.5038592470280943E-2,1.0000766004075068E-2,7.4912369198458784E-3,1.1837678173271415E-2,9.8550450309873305E-3,8.4412574224375092E-3,1.0935823927766153E-2,9.7148503734845182E-3,8.7391026304013408E-3,null,"Rev","Water","Fixed",1.5038437845104502E-2,1.0000663432244039E-2,1.481885136652572E-2,1.1837616518241667E-2,{"$f":"IFERROR((AD383/$X383)^(1/DH$61)-1,\"-\")","v":9.8549937524698983E-3},1.2507772703009623E-2,1.0935785427717892E-2,9.7147820116203487E-3]
[null,null,null,{"$f":"D381+1","v":107},"Price","Water","All Groups","Fire Service > 150mm","Fixed","$",null,null,null,null,null,null,null,4836.4378878878879,4706.9762695312493,4692.8532258064515,4678.7783627509234,4571.1460258780035,4557.4325878003692,4557.43,4557.43,4557.43,4557.43,4557.43,4557.43,4557.43,4557.43,4557.43,4557.4325878003692,null,null,{"$f":"IFERROR((X384-W384)/W384,\"\")","v":-5.6781977990322337E-7},{"$f":"IFERROR((Y384-X384)/X384,\"\")","v":0},{"$f":"IFERROR((Z384-Y384)/Y384,\"\")","v":0},{"$f":"IFERROR((AA384-Z384)/Z384,\"\")","v":0},{"$f":"IFERROR((AB384-AA384)/AA384,\"\")","v":0},{"$f":"IFERROR((AC384-AB384)/AB384,\"\")","v":0},{"$f":"IFERROR((AD384-AC384)/AC384,\"\")","v":0},{"$f":"IFERROR((AE384-AD384)/AD384,\"\")","v":0},{"$f":"IFERROR((AF384-AE384)/AE384,\"\")","v":0},{"$f":"IFERROR((AG384-AF384)/AF384,\"\")","v":5.6782010232270892E-7},null,null,null,"Price","Water","Fixed",-2.6767968773227735E-2,-3.0004493152467893E-3,-2.9992122869151316E-3,-2.3004367492551303E-2,-3.0000000000000027E-3,-5.6781977986197774E-7,0,0,0,0,0,0,0,0,5.6782010227074409E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S384/R384-1)*(R386/R$13),\"-\")","v":-1.9543067809489201E-6},-2.1971215398063733E-7,-2.2891947680338472E-7,-1.7272805373542105E-6,-2.3744862068681094E-7,-4.3666472397201211E-11,0,0,0,0,0,0,0,0,3.8812651960046212E-11,null,"Price","Water","Fixed",-2.8390993023208466E-7,-1.8927329581419627E-7,-1.4195497521907186E-7,-1.1356398177397864E-7,-9.4636652403501387E-8,-8.1117131123242814E-8,-7.0977490107537733E-8,-6.3091102564527546E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,6.3091106561330434E-8]
[null,null,null,null,"Qty",{"$f":"+F384","v":"Water"},"All Groups","Fire Service > 150mm","Fixed","cust",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S385/R385-1)*(R386/R$13),\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW385","v":"Qty"},"Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F384","v":"Water"},"All Groups","Fire Service > 150mm","Fixed","$m",{"$f":"K384*K385/10^6","v":0},0,0,0,0,0,0,4.8364378878878881E-3,4.7069762695312496E-3,4.6928532258064511E-3,4.6787783627509237E-3,4.5711460258780036E-3,4.5574325878003693E-3,4.5574300000000003E-3,4.5574300000000003E-3,4.5574300000000003E-3,4.5574300000000003E-3,4.5574300000000003E-3,4.5574300000000003E-3,4.5574300000000003E-3,4.5574300000000003E-3,4.5574300000000003E-3,4.5574325878003693E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E386","v":"Rev"},"Water",{"$f":"I386","v":"Fixed"},-2.6767968773227735E-2,-3.0004493152469003E-3,-2.9992122869150206E-3,-2.3004367492551414E-2,-3.0000000000001137E-3,-5.6781977986197774E-7,0,0,0,0,0,0,0,0,5.6782010227074409E-7,null,null,null,null,null,null,{"$f":"AW386","v":"Rev"},"Water","Fixed",{"$f":"IFERROR((S386/R386-1)*(R386/R$13),\"-\")","v":-1.9543067809489201E-6},-2.1971215398064546E-7,-2.2891947680337625E-7,-1.727280537354219E-6,-2.3744862068681973E-7,-4.3666472397201211E-11,0,0,0,0,0,0,0,0,3.8812651960046212E-11,null,"Rev","Water","Fixed",-2.8390993023208466E-7,-1.8927329581419627E-7,-1.4195497521907186E-7,-1.1356398177397864E-7,-9.4636652403501387E-8,-8.1117131123242814E-8,-7.0977490107537733E-8,-6.3091102564527546E-8,0,null,{"$f":"CN386","v":"Rev"},"Water","Fixed",0,0,0,0,0,0,0,6.3091106561330434E-8]
[null,null,null,{"$f":"D384+1","v":108},"Price","Water","All Groups","Un-Connected","Fixed","$",null,null,null,null,null,null,null,171.78933933933934,171.17788085937499,170.65645161290323,169.50575842696631,165.58659889094267,165.04983909426986,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.05,165.04983909426986,null,null,{"$f":"IFERROR((X387-W387)/W387,\"\")","v":9.7489177231571606E-7},{"$f":"IFERROR((Y387-X387)/X387,\"\")","v":0},{"$f":"IFERROR((Z387-Y387)/Y387,\"\")","v":0},{"$f":"IFERROR((AA387-Z387)/Z387,\"\")","v":0},{"$f":"IFERROR((AB387-AA387)/AA387,\"\")","v":0},{"$f":"IFERROR((AC387-AB387)/AB387,\"\")","v":0},{"$f":"IFERROR((AD387-AC387)/AC387,\"\")","v":0},{"$f":"IFERROR((AE387-AD387)/AD387,\"\")","v":0},{"$f":"IFERROR((AF387-AE387)/AE387,\"\")","v":0},{"$f":"IFERROR((AG387-AF387)/AF387,\"\")","v":-9.74890821902675E-7},null,null,null,"Price","Water","Fixed",-3.5593505529264435E-3,-3.0461251410170975E-3,-6.7427464655541725E-3,-2.3121099674689005E-2,-3.2415654422995877E-3,9.7489177242060521E-7,0,0,0,0,0,0,0,0,-9.7489082184765152E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S387/R387-1)*(R389/R$13),\"-\")","v":-1.6190052930985128E-5},-1.3181794294858051E-5,-2.872807247975649E-5,-1.0245523097475016E-4,-1.6004290585890844E-5,4.4799461432544335E-9,0,0,0,0,0,0,0,0,-3.9819701681189911E-9,null,"Price","Water","Fixed",4.8744576730541667E-7,3.2496381852098466E-7,2.4372285389873127E-7,1.9497827841163939E-7,1.6248189615986064E-7,1.3927019493209514E-7,1.2186141962189367E-7,1.0832126107196416E-7,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-1.083212494146224E-7]
[null,null,null,null,"Qty",{"$f":"+F387","v":"Water"},"All Groups","Un-Connected","Fixed","cust",null,null,null,null,null,null,null,1754,1625,1535,1629,1722,1650,1650,1650,1650,1650,1650,1650,1650,1650,1650,1650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-7.3546180159635099E-2,-5.5384615384615365E-2,6.1237785016286628E-2,5.7090239410681365E-2,-4.181184668989546E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S388/R388-1)*(R389/R$13),\"-\")","v":-3.3453196923165424E-4},-2.396712456980875E-4,2.6090904284105241E-4,2.5298077286645403E-4,-2.0643388395795965E-4,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F387","v":"Water"},"All Groups","Un-Connected","Fixed","$m",{"$f":"K387*K388/10^6","v":0},0,0,0,0,0,0,0.30131850120120118,0.27816405639648439,0.26195765322580644,0.27612488047752815,0.28514012329020327,0.27233223450554528,0.27233249999999998,0.27233249999999998,0.27233249999999998,0.27233249999999998,0.27233249999999998,0.27233249999999998,0.27233249999999998,0.27233249999999998,0.27233249999999998,0.27233223450554528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR(S389/R389-1,\"-\")","v":-7.6843754075544557E-2},-5.8262032056283997E-2,5.4082127692255622E-2,3.2649150620126077E-2,-4.4917876294886305E-2,9.748917721985606E-7,0,0,0,0,0,0,0,0,-9.7489082173662922E-7,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S389/R389-1)*(R389/R$13),\"-\")","v":-3.4953130561298239E-4},-2.5212297138584646E-4,2.304217268348487E-4,1.4467634822647846E-4,-2.2176900559949244E-4,4.4799461422340657E-9,0,0,0,0,0,0,0,0,-3.9819701676655166E-9,null,"Rev","Water","Fixed",4.8744576730541667E-7,3.2496381852098466E-7,2.4372285389873127E-7,1.9497827841163939E-7,1.6248189593781603E-7,1.3927019493209514E-7,1.2186141962189367E-7,1.0832126107196416E-7,0,null,"Rev","Water","Fixed",0,0,0,0,0,0,0,-1.083212493036001E-7]
[null,null,null,{"$f":"D387+1","v":109},"Price","Water","All Groups","Un-Metered","Fixed","$",null,null,null,null,null,null,null,1466.2874374374376,1461.2869628906251,1456.9016129032259,1451.8851591760299,1418.4748151571164,1414.219390711645,1414.22,1414.22,1414.22,1414.22,1414.22,1414.22,1414.22,1414.22,1414.22,1414.219390711645,null,null,{"$f":"IFERROR((X390-W390)/W390,\"\")","v":4.3083015196219096E-7},{"$f":"IFERROR((Y390-X390)/X390,\"\")","v":0},{"$f":"IFERROR((Z390-Y390)/Y390,\"\")","v":0},{"$f":"IFERROR((AA390-Z390)/Z390,\"\")","v":0},{"$f":"IFERROR((AB390-AA390)/AA390,\"\")","v":0},{"$f":"IFERROR((AC390-AB390)/AB390,\"\")","v":0},{"$f":"IFERROR((AD390-AC390)/AC390,\"\")","v":0},{"$f":"IFERROR((AE390-AD390)/AD390,\"\")","v":0},{"$f":"IFERROR((AF390-AE390)/AE390,\"\")","v":0},{"$f":"IFERROR((AG390-AF390)/AF390,\"\")","v":-4.308299663476511E-7},null,null,null,"Price","Water","Fixed",-3.4102962482932542E-3,-3.0010190323770392E-3,-3.4432343836859891E-3,-2.3011698830143312E-2,-3.0000000000000027E-3,4.3083015199840702E-7,0,0,0,0,0,0,0,0,-4.308299663691173E-7,null,null,null,null,null,null,"Price","Water","Fixed",{"$f":"IFERROR((S390/R390-1)*(R392/R$13),\"-\")","v":-5.2839776044772584E-6},-3.6840354221892943E-6,-3.0188191849526524E-6,-1.8765887210467247E-5,-1.9894358949909611E-6,2.1590341459483821E-10,0,0,0,0,0,0,0,0,-2.7414900878974795E-11,null,"Price","Water","Fixed",2.154150529065646E-7,1.4361003009000228E-7,1.0770752068012257E-7,8.6166015655919637E-8,7.1805012380465882E-8,6.1547153151764178E-8,5.3853758785749051E-8,4.7870007735539843E-8,0,null,"Price","Water","Fixed",0,0,0,0,0,0,0,-4.7870005404071492E-8]
[null,null,null,null,"Qty",{"$f":"+F390","v":"Water"},"All Groups","Un-Metered","Fixed","cust",null,null,null,null,null,null,null,70,54,37,35,27,21,17,13,11,9,7,6,4,4,3,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Water","Fixed",-0.22857142857142854,-0.31481481481481477,-5.4054054054054057E-2,-0.22857142857142854,-0.22222222222222221,-0.19047619047619047,-0.23529411764705888,-0.15384615384615385,-0.18181818181818177,-0.22222222222222221,-0.1428571428571429,-0.33333333333333337,0,-0.25,-0.33333333333333337,null,null,null,null,null,null,"Qty","Water","Fixed",{"$f":"IFERROR((S391/R391-1)*(R392/R$13),\"-\")","v":-3.5415290099775079E-4},-3.8646503627439447E-4,-4.7391317935249648E-5,-1.8639847843341886E-4,-1.4736562185118217E-4,-9.5453996736464207E-5,-9.0822634651540555E-5,-4.5046910842581631E-5,-4.460517239694808E-5,-4.423112028074478E-5,-2.1928113338731867E-5,-4.348703468853116E-5,0,-2.1377918780086387E-5,-2.1210920795519319E-5,null,"Qty","Water","Fixed",-0.2132042075305568,-0.19389589985524391,-0.19089328842977882,-0.1972584382397693,-0.18843746019893848,-0.21092170135139265,-0.18720675224091499,-0.19443568826114344,-0.20953786671786523,null,"Qty","Water","Fixed",-0.19560033346015626,-0.19103227331884221,-0.19894510305488555,-0.18802909842848969,-0.21427872690208505,-0.18673861297218375,-0.19492926183192827,-0.21162792902767336]
[null,null,null,null,"Rev",{"$f":"+F390","v":"Water"},"All Groups","Un-Metered","Fixed","$m",{"$f":"K390*K391/10^6","v":0},0,0,0,0,0,0,0.10264012062062063,7.8909495996093759E-2,5.3905359677419357E-2,5.0815980571161046E-2,3.8298820009242139E-2,2.9698607204944546E-2,2.4041740000000002E-2,1.8384859999999999E-2,1.555642E-2,1.272798E-2,9.8995400000000001E-3,8.4853199999999993E-3,5.6568800000000004E-3,5.6568800000000004E-3,4.2426599999999997E-3,2.8284387814232902E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Water","Fixed",-0.23120222853439765,-0.31687106859625835,-5.7311167660243467E-2,-0.24632331052611067,-0.22455555555555551,-0.19047584170892451,-0.23529411764705888,-0.15384615384615385,-0.18181818181818177,-0.22222222222222221,-0.1428571428571429,-0.33333333333333326,0,-0.25000000000000011,-0.33333362055331084,null,null,null,null,null,null,"Rev","Water","Fixed",{"$f":"IFERROR((S392/R392-1)*(R392/R$13),\"-\")","v":-3.5822911229263331E-4},-3.8898928276737604E-4,-5.0246957704799416E-5,-2.0087501999577944E-4,-1.4891296088061958E-4,-9.5453821957509511E-5,-9.0822634651540555E-5,-4.5046910842581631E-5,-4.460517239694808E-5,-4.423112028074478E-5,-2.1928113338731867E-5,-4.3487034688531147E-5,0,-2.1377918780086397E-5,-2.1210939072119899E-5,null,"Rev","Water","Fixed",-0.21320403804289978,-0.19389578409060992,-0.19089320128290099,-0.19725836907072747,-0.18843740192468028,-0.21092165278586972,-0.18720670846894338,-0.19443564969877358,-0.20953786671786523,null,"Rev","Water","Fixed",-0.19560033346015637,-0.19103227331884221,-0.19894510305488555,-0.1880290984284898,-0.21427872690208505,-0.18673861297218375,-0.19492926183192827,-0.21162796676704865]
[null,null,null,{"$f":"D390+1","v":110},"Price","Sewerage","All Groups (was Group A)","Residential - Connected","Fixed","$",null,null,null,null,null,null,null,805.45540540540549,786.01757812499989,777.36854838709678,768.17158239700382,744.34311460258778,734.35534034195939,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.35534034195939,null,null,{"$f":"IFERROR((X393-W393)/W393,\"\")","v":6.3452361338493957E-6},{"$f":"IFERROR((Y393-X393)/X393,\"\")","v":0},{"$f":"IFERROR((Z393-Y393)/Y393,\"\")","v":0},{"$f":"IFERROR((AA393-Z393)/Z393,\"\")","v":0},{"$f":"IFERROR((AB393-AA393)/AA393,\"\")","v":0},{"$f":"IFERROR((AC393-AB393)/AB393,\"\")","v":0},{"$f":"IFERROR((AD393-AC393)/AC393,\"\")","v":0},{"$f":"IFERROR((AE393-AD393)/AD393,\"\")","v":0},{"$f":"IFERROR((AF393-AE393)/AE393,\"\")","v":0},{"$f":"IFERROR((AG393-AF393)/AF393,\"\")","v":-6.3451958720832719E-6},null,null,null,"Price","Sewerage","Fixed",-2.4132716907675489E-2,-1.1003608543380006E-2,-1.1830895408844411E-2,-3.1019720516165972E-2,-1.3418239605750837E-2,6.3452361338534047E-6,0,0,0,0,0,0,0,0,-6.3451958720595059E-6,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S393/R393-1)*(R395/R$13),\"-\")","v":-6.0216999173584463E-3},-2.8031412494989817E-3,-3.1568062326990322E-3,-8.1699448426858015E-3,-3.7382414705016123E-3,1.7199643538057456E-6,0,0,0,0,0,0,0,0,-1.6869331654178234E-6,null,"Price","Sewerage","Fixed",3.1726130342857317E-6,2.1150742377518128E-6,1.586305258927112E-6,1.2690440058804597E-6,1.0575365596565689E-6,9.0645983985560008E-7,7.9315231493737315E-7,7.0502424875940051E-7,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,-7.0502375182357468E-7]
[null,null,null,null,"Qty",{"$f":"+F393","v":"Sewerage"},"All Groups (was Group A)","Residential - Connected","Fixed","cust",null,null,null,null,null,null,null,20522,20833,21104,21365,21616,21875,22125,22379,22636,22880,23127,23376,23628,23884,24138,24394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",1.5154468375401908E-2,1.3008208131330079E-2,1.2367323730098523E-2,1.1748186285981843E-2,1.1981865284974136E-2,1.1428571428571344E-2,1.1480225988700576E-2,1.1483980517449366E-2,1.0779289627142585E-2,1.0795454545454497E-2,1.0766636399014207E-2,1.0780287474332573E-2,1.0834603013373911E-2,1.0634734550326597E-2,1.060568398376005E-2,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S394/R394-1)*(R395/R$13),\"-\")","v":3.7814085050135691E-3},3.3138078886800096E-3,3.2999399693615446E-3,3.0942262651286055E-3,3.3380761574012437E-3,3.0978729644420906E-3,2.994745077782658E-3,3.0058006914461849E-3,2.8257718296824928E-3,2.8365270876786483E-3,2.8352584453241901E-3,2.8452627512180282E-3,2.8660992304864216E-3,2.8196238651535428E-3,2.8196261257949816E-3,null,"Qty","Sewerage","Fixed",1.1454398378888841E-2,1.1464258995611321E-2,1.1292973148947727E-2,1.1193449841612635E-2,1.1122301753980768E-2,1.1073435486809169E-2,1.1043578341911608E-2,1.0998143087560308E-2,1.0958890319807679E-2,null,"Qty","Sewerage","Fixed",1.1482103251333031E-2,1.1247777762334099E-2,1.113467798560408E-2,1.1061058948907077E-2,1.1014258287629142E-2,1.0988591293680017E-2,1.0944352426034198E-2,1.0906716995235044E-2]
[null,null,null,null,"Rev",{"$f":"+F393","v":"Sewerage"},"All Groups (was Group A)","Residential - Connected","Fixed","$m",{"$f":"K393*K394/10^6","v":0},0,0,0,0,0,0,16.52955582972973,16.375104205078124,16.405585845161291,16.411985857911986,16.089720765249538,16.064023069980362,16.247714999999999,16.434242439999998,16.622972960000002,16.802156800000002,16.98354372,17.16639936,17.35145808,17.539454240000001,17.72598168,17.913864172301757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-9.343967027463207E-3,1.8614623578221412E-3,3.90111807716087E-4,-1.9635959685347149E-2,-1.5971498600944045E-3,1.1434989181689614E-2,1.1480225988700576E-2,1.1483980517449588E-2,1.0779289627142585E-2,1.0795454545454497E-2,1.0766636399014207E-2,1.0780287474332795E-2,1.0834603013373911E-2,1.0634734550326597E-2,1.0599271492745643E-2,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S395/R395-1)*(R395/R$13),\"-\")","v":-2.3315470733085786E-3},4.7420279438603776E-4,1.0409249202955452E-4,-5.1717006115152677E-3,-4.4495641880264825E-4,3.0996125855313767E-3,2.994745077782658E-3,3.005800691446243E-3,2.8257718296824928E-3,2.8365270876786483E-3,2.8352584453241901E-3,2.8452627512180867E-3,2.8660992304864216E-3,2.8196238651535428E-3,2.8179213015494795E-3,null,"Rev","Sewerage","Fixed",1.1457607332296504E-2,1.1466398317607984E-2,1.1294577368309522E-2,1.1194733090598818E-2,1.1123371052781161E-2,1.1074351984273534E-2,1.1044380253466324E-2,1.0998855865766766E-2,1.0958890319807679E-2,null,"Rev","Sewerage","Fixed",1.1482103251333031E-2,1.1247777762334321E-2,1.113467798560408E-2,1.1061058948907077E-2,1.1014258287629142E-2,1.0988591293680017E-2,1.0944352426034198E-2,1.0906004281988846E-2]
[null,null,null,{"$f":"D393+1","v":111},"Price","Sewerage","All Groups (was Group A)","Non-Residential - Connected","Fixed","$",null,null,null,null,null,null,null,805.45540540540549,786.01757812499989,777.36854838709678,768.17158239700382,744.34311460258778,734.35534034195939,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.35534034195939,null,null,{"$f":"IFERROR((X396-W396)/W396,\"\")","v":6.3452361338493957E-6},{"$f":"IFERROR((Y396-X396)/X396,\"\")","v":0},{"$f":"IFERROR((Z396-Y396)/Y396,\"\")","v":0},{"$f":"IFERROR((AA396-Z396)/Z396,\"\")","v":0},{"$f":"IFERROR((AB396-AA396)/AA396,\"\")","v":0},{"$f":"IFERROR((AC396-AB396)/AB396,\"\")","v":0},{"$f":"IFERROR((AD396-AC396)/AC396,\"\")","v":0},{"$f":"IFERROR((AE396-AD396)/AD396,\"\")","v":0},{"$f":"IFERROR((AF396-AE396)/AE396,\"\")","v":0},{"$f":"IFERROR((AG396-AF396)/AF396,\"\")","v":-6.3451958720832719E-6},null,null,null,"Price","Sewerage","Fixed",-2.4132716907675489E-2,-1.1003608543380006E-2,-1.1830895408844411E-2,-3.1019720516165972E-2,-1.3418239605750837E-2,6.3452361338534047E-6,0,0,0,0,0,0,0,0,-6.3451958720595059E-6,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S396/R396-1)*(R398/R$13),\"-\")","v":-6.6402431112865044E-4},-3.0637702803768929E-4,-3.4149870305401304E-4,-8.7492786333092038E-4,-3.9654828330219262E-4,1.8068471245922759E-7,0,0,0,0,0,0,0,0,-1.7758294694368584E-7,null,"Price","Sewerage","Fixed",3.1726130342857317E-6,2.1150742377518128E-6,1.586305258927112E-6,1.2690440058804597E-6,1.0575365596565689E-6,9.0645983985560008E-7,7.9315231493737315E-7,7.0502424875940051E-7,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,-7.0502375182357468E-7]
[null,null,null,null,"Qty",{"$f":"+F396","v":"Sewerage"},"All Groups (was Group A)","Non-Residential - Connected","Fixed","cust",null,null,null,null,null,null,null,2263,2277,2283,2288,2293,2298,2325,2352,2379,2406,2433,2460,2487,2514,2541,2568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",6.1864781263809565E-3,2.6350461133068936E-3,2.1901007446343268E-3,2.1853146853145766E-3,2.1805494984736828E-3,1.1749347258485532E-2,1.1612903225806548E-2,1.1479591836734748E-2,1.1349306431273742E-2,1.122194513715713E-2,1.1097410604192337E-2,1.0975609756097571E-2,1.0856453558504287E-2,1.0739856801909253E-2,1.0625737898465104E-2,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S397/R397-1)*(R398/R$13),\"-\")","v":1.7022417707456821E-4},7.3368440339776448E-5,6.3217240792369064E-5,6.1637973408932797E-5,6.4441624660257428E-5,3.3457028015974519E-4,3.1833904370130853E-4,3.1578450843987386E-4,3.1268786639929543E-4,3.1006571403774901E-4,3.0743766274599413E-4,3.0484958048764834E-4,3.0228390321536798E-4,2.9972379668954778E-4,2.9738244295493744E-4,null,"Qty","Sewerage","Fixed",1.1681122941893829E-2,1.1613941445698384E-2,1.1547776201006332E-2,1.1482601590301345E-2,1.1418392903596697E-2,1.1355126297050822E-2,1.1292778753889454E-2,1.1231328047477396E-2,1.1170752706404441E-2,null,"Qty","Sewerage","Fixed",1.1546245335136929E-2,1.1480594773141339E-2,1.1415926162566592E-2,1.1352215024810208E-2,1.1289437738953856E-2,1.1227571503078071E-2,1.1166594297706167E-2,1.1106484851238996E-2]
[null,null,null,null,"Rev",{"$f":"+F396","v":"Sewerage"},"All Groups (was Group A)","Non-Residential - Connected","Fixed","$m",{"$f":"K396*K397/10^6","v":0},0,0,0,0,0,0,1.8227455824324326,1.7897620253906248,1.7747323959677419,1.7575765805243446,1.7067787617837338,1.6875485721058225,1.707387,1.7272147199999999,1.74704244,1.7668701600000001,1.7866978800000002,1.8065256000000001,1.8263533200000002,1.8461810400000001,1.8660087599999999,1.8858245139981518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-1.8095535306573929E-2,-8.3975574459976832E-3,-9.666705517054841E-3,-2.8902193681629607E-2,-1.1266949242920044E-2,1.1755767047002319E-2,1.1612903225806326E-2,1.1479591836734748E-2,1.1349306431273742E-2,1.122194513715713E-2,1.1097410604192337E-2,1.0975609756097571E-2,1.0856453558504064E-2,1.0739856801909253E-2,1.0619325280204928E-2,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S398/R398-1)*(R398/R$13),\"-\")","v":-4.9790810593026253E-4},-2.3381590529484973E-4,-2.7902937882549872E-4,-8.1520188263031225E-4,-3.3297135180221545E-4,3.3475308779963998E-4,3.1833904370130245E-4,3.1578450843987386E-4,3.1268786639929543E-4,3.1006571403774901E-4,3.0743766274599413E-4,3.0484958048764834E-4,3.022839032153618E-4,2.9972379668954778E-4,2.9720297305814805E-4,null,"Rev","Sewerage","Fixed",1.1684332614610771E-2,1.1616081084284469E-2,1.1549380824563249E-2,1.1483885206234001E-2,1.1419462515524392E-2,1.1356043049856712E-2,1.1293580863098063E-2,1.1232040990084791E-2,1.1170752706404441E-2,null,"Rev","Sewerage","Fixed",1.1546245335136929E-2,1.1480594773141339E-2,1.1415926162566592E-2,1.1352215024810208E-2,1.1289437738953856E-2,1.1227571503078071E-2,1.1166594297706167E-2,1.1105771997151459E-2]
[null,null,null,{"$f":"D396+1","v":112},"Price","Sewerage","All Groups (was Group A)","Residential - Un-Connected","Fixed","$",null,null,null,null,null,null,null,241.61781781781781,228.17602539062497,227.48951612903227,226.15252808988765,220.94893715341956,220.28609034195932,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.28609034195932,null,null,{"$f":"IFERROR((X399-W399)/W399,\"\")","v":1.7748093102928572E-5},{"$f":"IFERROR((Y399-X399)/X399,\"\")","v":0},{"$f":"IFERROR((Z399-Y399)/Y399,\"\")","v":0},{"$f":"IFERROR((AA399-Z399)/Z399,\"\")","v":0},{"$f":"IFERROR((AB399-AA399)/AA399,\"\")","v":0},{"$f":"IFERROR((AC399-AB399)/AB399,\"\")","v":0},{"$f":"IFERROR((AD399-AC399)/AC399,\"\")","v":0},{"$f":"IFERROR((AE399-AD399)/AD399,\"\")","v":0},{"$f":"IFERROR((AF399-AE399)/AE399,\"\")","v":0},{"$f":"IFERROR((AG399-AF399)/AF399,\"\")","v":-1.7747778113710239E-5},null,null,null,"Price","Sewerage","Fixed",-5.5632455207951903E-2,-3.0086827063335875E-3,-5.8771413377408654E-3,-2.3009209671093545E-2,-2.9999999999998916E-3,1.7748093102953888E-5,0,0,0,0,0,0,0,0,-1.7747778113696988E-5,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S399/R399-1)*(R401/R$13),\"-\")","v":-2.5485815291102494E-4},-1.2805347303746594E-5,-2.5137606454429386E-5,-1.0029199396451813E-4,-1.3956292012528375E-5,7.9165754968358376E-8,0,0,0,0,0,0,0,0,-7.0365951864466636E-8,null,"Price","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,null,"Qty",{"$f":"+F399","v":"Sewerage"},"All Groups (was Group A)","Residential - Un-Connected","Fixed","cust",null,null,null,null,null,null,null,1256,1199,1156,1201,1216,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",-4.5382165605095559E-2,-3.5863219349457909E-2,3.8927335640138505E-2,1.2489592006661221E-2,-1.3157894736842146E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S400/R400-1)*(R401/R$13),\"-\")","v":-2.0790049365938636E-4},-1.5263855448549091E-4,1.6649932125291191E-4,5.4439335555493207E-5,-6.1211807072495268E-5,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F399","v":"Sewerage"},"All Groups (was Group A)","Residential - Un-Connected","Fixed","$m",{"$f":"K399*K400/10^6","v":0},0,0,0,0,0,0,0.30347197917917917,0.27358305444335934,0.26297788064516131,0.27160918623595504,0.26867390757855819,0.26434330841035114,0.26434800000000003,0.26434800000000003,0.26434800000000003,0.26434800000000003,0.26434800000000003,0.26434800000000003,0.26434800000000003,0.26434800000000003,0.26434800000000003,0.26434330841035114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-9.8489899517782198E-2,-3.8764001007941307E-2,3.282141284893858E-2,-1.0806993305619961E-2,-1.6118421052631726E-2,1.7748093103175933E-5,0,0,0,0,0,0,0,0,-1.7747778114030055E-5,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S401/R401-1)*(R401/R$13),\"-\")","v":-4.5119263166919471E-4},-1.6498466081003713E-4,1.4038317475483999E-4,-4.7105264495176084E-5,-7.4984463663807163E-5,7.9165754969348809E-8,0,0,0,0,0,0,0,0,-7.0365951865787174E-8,null,"Rev","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934214146985E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Rev","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,{"$f":"D399+1","v":113},"Price","Sewerage","All Groups (was Group A)","Non-Residential - Un-Connected","Fixed","$",null,null,null,null,null,null,null,241.61781781781781,228.17602539062497,227.48951612903227,226.15252808988765,220.94893715341956,220.28609034195932,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.28609034195932,null,null,{"$f":"IFERROR((X402-W402)/W402,\"\")","v":1.7748093102928572E-5},{"$f":"IFERROR((Y402-X402)/X402,\"\")","v":0},{"$f":"IFERROR((Z402-Y402)/Y402,\"\")","v":0},{"$f":"IFERROR((AA402-Z402)/Z402,\"\")","v":0},{"$f":"IFERROR((AB402-AA402)/AA402,\"\")","v":0},{"$f":"IFERROR((AC402-AB402)/AB402,\"\")","v":0},{"$f":"IFERROR((AD402-AC402)/AC402,\"\")","v":0},{"$f":"IFERROR((AE402-AD402)/AD402,\"\")","v":0},{"$f":"IFERROR((AF402-AE402)/AE402,\"\")","v":0},{"$f":"IFERROR((AG402-AF402)/AF402,\"\")","v":-1.7747778113710239E-5},null,null,null,"Price","Sewerage","Fixed",-5.5632455207951903E-2,-3.0086827063335875E-3,-5.8771413377408654E-3,-2.3009209671093545E-2,-2.9999999999998916E-3,1.7748093102953888E-5,0,0,0,0,0,0,0,0,-1.7747778113696988E-5,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S402/R402-1)*(R404/R$13),\"-\")","v":-2.5769892850079752E-5},-1.3884029603728585E-6,-2.8921294623175681E-6,-1.0688905268491527E-5,-1.4805605835659215E-6,8.5103186590985264E-9,0,0,0,0,0,0,0,0,-7.564339825430164E-9,null,"Price","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,null,"Qty",{"$f":"+F402","v":"Sewerage"},"All Groups (was Group A)","Non-Residential - Un-Connected","Fixed","cust",null,null,null,null,null,null,null,127,130,133,128,129,129,129,129,129,129,129,129,129,129,129,129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",2.3622047244094446E-2,2.3076923076922995E-2,-3.7593984962406068E-2,7.8125E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S403/R403-1)*(R404/R$13),\"-\")","v":1.0942131245230837E-5},1.0649201475731878E-5,-1.8499924583656859E-5,3.629289037032851E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F402","v":"Sewerage"},"All Groups (was Group A)","Non-Residential - Un-Connected","Fixed","$m",{"$f":"K402*K403/10^6","v":0},0,0,0,0,0,0,3.0685462862862865E-2,2.9662883300781245E-2,3.0256105645161294E-2,2.894752359550562E-2,2.8502412892791124E-2,2.8416905654112753E-2,2.8417410000000001E-2,2.8417410000000001E-2,2.8417410000000001E-2,2.8417410000000001E-2,2.8417410000000001E-2,2.8417410000000001E-2,2.8417410000000001E-2,2.8417410000000001E-2,2.8417410000000001E-2,2.8416905654112753E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-3.3324560449084828E-2,1.9998809231212666E-2,-4.3250181137074017E-2,-1.5376469121648917E-2,-2.9999999999998916E-3,1.7748093102953888E-5,0,0,0,0,0,0,0,0,-1.774777811380801E-5,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S404/R404-1)*(R404/R$13),\"-\")","v":-1.5436499231228825E-5},9.2287584470428092E-6,-2.1283327374458755E-5,-7.1431233038687447E-6,-1.4805605835659215E-6,8.5103186590985264E-9,0,0,0,0,0,0,0,0,-7.5643398254774821E-9,null,"Rev","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Rev","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,{"$f":"D402+1","v":114},"Price","Sewerage","All Groups (was Group B)","Residential - Connected","Fixed","$",null,null,null,null,null,null,null,780.43528528528532,777.77324218749993,770.76370967741934,763.18459737827709,741.03424214417737,734.36493396487981,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36493396487981,null,null,{"$f":"IFERROR((X405-W405)/W405,\"\")","v":-6.7186825672054289E-6},{"$f":"IFERROR((Y405-X405)/X405,\"\")","v":0},{"$f":"IFERROR((Z405-Y405)/Y405,\"\")","v":0},{"$f":"IFERROR((AA405-Z405)/Z405,\"\")","v":0},{"$f":"IFERROR((AB405-AA405)/AA405,\"\")","v":0},{"$f":"IFERROR((AC405-AB405)/AB405,\"\")","v":0},{"$f":"IFERROR((AD405-AC405)/AC405,\"\")","v":0},{"$f":"IFERROR((AE405-AD405)/AD405,\"\")","v":0},{"$f":"IFERROR((AF405-AE405)/AE405,\"\")","v":0},{"$f":"IFERROR((AG405-AF405)/AF405,\"\")","v":6.718727708204156E-6},null,null,null,"Price","Sewerage","Fixed",-3.4109722458439684E-3,-9.0123086394258145E-3,-9.8332500661120203E-3,-2.9023587884492885E-2,-8.999999999999897E-3,-6.7186825671861072E-6,0,0,0,0,0,0,0,0,6.7187277081881547E-6,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S405/R405-1)*(R407/R$13),\"-\")","v":-2.1683966644022394E-4},-5.9092720367311688E-4,-6.7021823800586771E-4,-1.9390792560946785E-3,-6.3120977340933525E-4,-4.5624062204024729E-7,0,0,0,0,0,0,0,0,4.0915248314363253E-7,null,"Price","Sewerage","Fixed",-3.359346926190554E-6,-2.2395658714202682E-6,-1.6796748737446521E-6,-1.343740124726267E-6,-1.1197835626530761E-6,-9.5981455905391755E-7,-8.3983778953466981E-7,-7.4652251447204776E-7,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,7.4652307180400612E-7]
[null,null,null,null,"Qty",{"$f":"+F405","v":"Sewerage"},"All Groups (was Group B)","Residential - Connected","Fixed","cust",null,null,null,null,null,null,null,5396,5419,5437,5455,5466,5480,5481,5482,5483,5491,5499,5507,5515,5523,5529,5535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR(S406/R406-1,\"-\")","v":4.2624166048925716E-3},3.3216460601586117E-3,3.3106492551038258E-3,2.0164986251145489E-3,2.5612879619465456E-3,1.8248175182478121E-4,1.824484583106134E-4,1.8241517694272957E-4,1.4590552617179675E-3,1.456929521034489E-3,1.4548099654483337E-3,1.4526965680043968E-3,1.4505893019038929E-3,1.0863661053774898E-3,1.0851871947910041E-3,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S406/R406-1)*(R407/R$13),\"-\")","v":2.7096702295374128E-4},2.1779669299545982E-4,2.2564843724028682E-4,1.3472320064164875E-4,1.7963444378848398E-4,1.2391653740295844E-5,1.1790334951905785E-5,1.1695722534810598E-5,9.2648256710897099E-5,9.1871322677855723E-5,9.1092640813632438E-5,9.0325801625972186E-5,8.9565600952700756E-5,6.6605288153231816E-5,6.6084987323313926E-5,null,"Qty","Sewerage","Fixed",1.8246510506747526E-4,1.8244846235893064E-4,5.0144751699532364E-4,6.9247096054003698E-4,8.1948714966562086E-4,9.0992111948828835E-4,9.7748867584956933E-4,9.8958558323380963E-4,9.9914533353584467E-4,null,"Qty","Sewerage","Fixed",1.8243181762644944E-4,6.07792041694033E-4,8.2000888903133173E-4,9.4693690518887763E-4,1.0312124412161783E-3,1.0911126672195071E-3,1.0905193457584339E-3,1.0899268831372488E-3]
[null,null,null,null,"Rev",{"$f":"+F405","v":"Sewerage"},"All Groups (was Group B)","Residential - Connected","Fixed","$m",{"$f":"K405*K406/10^6","v":0},0,0,0,0,0,0,4.2112287993993993,4.2147531994140621,4.1906422895161288,4.1631719786985011,4.0504931675600737,4.0243198381275418,4.0250271600000005,4.0257615199999996,4.0264958799999997,4.0323707600000001,4.0382456400000004,4.0441205199999999,4.0499954000000002,4.0558702800000006,4.06027644,4.0647099094956101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",8.3690537430913814E-4,-5.7205982787521537E-3,-6.555155253014866E-3,-2.7065615284443068E-2,-6.4617636297108483E-3,1.7576184322054544E-4,1.8244845831039136E-4,1.8241517694272957E-4,1.4590552617181896E-3,1.456929521034489E-3,1.4548099654481117E-3,1.4526965680043968E-3,1.4505893019038929E-3,1.0863661053772677E-3,1.0919132135767118E-3,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S407/R407-1)*(R407/R$13),\"-\")","v":5.3203095518686214E-5},-3.7509336169556982E-4,-4.4678865827599523E-4,-1.8082662061069167E-3,-4.5319203961494614E-4,1.1935329862661871E-5,1.1790334951891436E-5,1.1695722534810598E-5,9.2648256710911207E-5,9.1871322677855723E-5,9.1092640813618533E-5,9.0325801625972186E-5,8.9565600952700756E-5,6.6605288153218195E-5,6.6494583813507917E-5,null,"Rev","Sewerage","Fixed",1.791051451776049E-4,1.8020848788213861E-4,4.9976699985254669E-4,6.9112628991430114E-4,8.183664484546771E-4,9.0896043157373541E-4,9.7664801712804561E-4,9.8883832197138588E-4,9.9914533353584467E-4,null,"Rev","Sewerage","Fixed",1.8243181762644944E-4,6.07792041694033E-4,8.2000888903133173E-4,9.4693690518887763E-4,1.0312124412161783E-3,1.0911126672195071E-3,1.0905193457584339E-3,1.0906742198646402E-3]
[null,null,null,{"$f":"D405+1","v":115},"Price","Sewerage","All Groups (was Group B)","Non-Residential - Connected","Fixed","$",null,null,null,null,null,null,null,780.43528528528532,777.77324218749993,770.76370967741934,763.18459737827709,741.03424214417737,734.36493396487981,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36493396487981,null,null,{"$f":"IFERROR((X408-W408)/W408,\"\")","v":-6.7186825672054289E-6},{"$f":"IFERROR((Y408-X408)/X408,\"\")","v":0},{"$f":"IFERROR((Z408-Y408)/Y408,\"\")","v":0},{"$f":"IFERROR((AA408-Z408)/Z408,\"\")","v":0},{"$f":"IFERROR((AB408-AA408)/AA408,\"\")","v":0},{"$f":"IFERROR((AC408-AB408)/AB408,\"\")","v":0},{"$f":"IFERROR((AD408-AC408)/AC408,\"\")","v":0},{"$f":"IFERROR((AE408-AD408)/AD408,\"\")","v":0},{"$f":"IFERROR((AF408-AE408)/AE408,\"\")","v":0},{"$f":"IFERROR((AG408-AF408)/AF408,\"\")","v":6.718727708204156E-6},null,null,null,"Price","Sewerage","Fixed",-3.4109722458439684E-3,-9.0123086394258145E-3,-9.8332500661120203E-3,-2.9023587884492885E-2,-8.999999999999897E-3,-6.7186825671861072E-6,0,0,0,0,0,0,0,0,6.7187277081881547E-6,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S408/R408-1)*(R410/R$13),\"-\")","v":-2.9616537095338228E-5},-8.0149749898457453E-5,-9.0603348341790091E-5,-2.602027526051888E-4,-8.4415357548888416E-5,-6.0859834801354138E-8,0,0,0,0,0,0,0,0,5.4908870047490567E-8,null,"Price","Sewerage","Fixed",-3.359346926190554E-6,-2.2395658714202682E-6,-1.6796748737446521E-6,-1.343740124726267E-6,-1.1197835626530761E-6,-9.5981455905391755E-7,-8.3983778953466981E-7,-7.4652251447204776E-7,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,7.4652307180400612E-7]
[null,null,null,null,"Qty",{"$f":"+F408","v":"Sewerage"},"All Groups (was Group B)","Non-Residential - Connected","Fixed","cust",null,null,null,null,null,null,null,737,735,735,732,731,731,731,731,731,733,735,737,739,741,742,743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",-2.7137042062415073E-3,0,-4.0816326530612734E-3,-1.366120218579181E-3,0,0,0,0,2.7359781121751858E-3,2.7285129604366354E-3,2.7210884353741083E-3,2.7137042062415073E-3,2.7063599458727605E-3,1.3495276653170407E-3,1.3477088948787852E-3,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S409/R409-1)*(R410/R$13),\"-\")","v":-2.3562349822064033E-5},0,-3.7608072873382631E-5,-1.2247563694695012E-5,0,0,0,0,2.3162064177726094E-5,2.2967830669463457E-5,2.2773160203406659E-5,2.2581450406492345E-5,2.2391400238174938E-5,1.1100881358871389E-5,1.1014164553887287E-5,null,"Qty","Sewerage","Fixed",0,0,6.8329387319021606E-4,1.0920036949404466E-3,1.3633339024536895E-3,1.5561325479802601E-3,1.6998387841180573E-3,1.6609092752826182E-3,1.6295848294374249E-3,null,"Qty","Sewerage","Fixed",0,9.1116223528531215E-4,1.365190891594148E-3,1.6362236434257493E-3,1.8157232992772609E-3,1.9429086552928965E-3,1.8687168062452297E-3,1.8108136540351261E-3]
[null,null,null,null,"Rev",{"$f":"+F408","v":"Sewerage"},"All Groups (was Group B)","Non-Residential - Connected","Fixed","$m",{"$f":"K408*K409/10^6","v":0},0,0,0,0,0,0,0.57518080525525528,0.57166333300781247,0.56651132661290327,0.55865112528089889,0.54169603100739361,0.53682076672832713,0.53681716000000002,0.53681716000000002,0.53681716000000002,0.53828587999999999,0.53975459999999997,0.54122332000000006,0.54269204000000004,0.54416076000000002,0.54489511999999996,0.54563314593590573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-6.1154200823544391E-3,-9.0123086394257035E-3,-1.387474700461766E-2,-3.0350058392847545E-2,-8.999999999999897E-3,-6.7186825671861072E-6,0,0,2.7359781121749638E-3,2.7285129604364133E-3,2.7210884353743303E-3,2.7137042062415073E-3,2.7063599458727605E-3,1.3495276653170407E-3,1.3544366774762562E-3,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S410/R410-1)*(R410/R$13),\"-\")","v":-5.3098516396111316E-5},-8.0149749898456463E-5,-1.2784161163010351E-4,-2.7209484805862166E-4,-8.4415357548888416E-5,-6.0859834801354138E-8,0,0,2.3162064177724214E-5,2.2967830669461586E-5,2.2773160203408516E-5,2.2581450406492345E-5,2.2391400238174938E-5,1.1100881358871389E-5,1.1069147425108886E-5,null,"Rev","Sewerage","Fixed",-3.359346926190554E-6,-2.2395658714202682E-6,6.8161305060487898E-4,1.0906584874466052E-3,1.36221259225211E-3,1.555171239822517E-3,1.6989975187398088E-3,1.6601615128621905E-3,1.6295848294374249E-3,null,"Rev","Sewerage","Fixed",0,9.1116223528531215E-4,1.365190891594148E-3,1.6362236434257493E-3,1.8157232992772609E-3,1.9429086552928965E-3,1.8687168062452297E-3,1.8115615289211462E-3]
[null,null,null,{"$f":"D408+1","v":116},"Price","Sewerage","All Groups (was Group B)","Residential - Un-Connected","Fixed","$",null,null,null,null,null,null,null,234.10735735735736,228.17602539062497,227.48951612903227,226.15252808988765,220.94893715341956,220.28609034195932,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.28609034195932,null,null,{"$f":"IFERROR((X411-W411)/W411,\"\")","v":1.7748093102928572E-5},{"$f":"IFERROR((Y411-X411)/X411,\"\")","v":0},{"$f":"IFERROR((Z411-Y411)/Y411,\"\")","v":0},{"$f":"IFERROR((AA411-Z411)/Z411,\"\")","v":0},{"$f":"IFERROR((AB411-AA411)/AA411,\"\")","v":0},{"$f":"IFERROR((AC411-AB411)/AB411,\"\")","v":0},{"$f":"IFERROR((AD411-AC411)/AC411,\"\")","v":0},{"$f":"IFERROR((AE411-AD411)/AD411,\"\")","v":0},{"$f":"IFERROR((AF411-AE411)/AE411,\"\")","v":0},{"$f":"IFERROR((AG411-AF411)/AF411,\"\")","v":-1.7747778113710239E-5},null,null,null,"Price","Sewerage","Fixed",-2.533594857370669E-2,-3.0086827063335875E-3,-5.8771413377408654E-3,-2.3009209671093545E-2,-2.9999999999998916E-3,1.7748093102953888E-5,0,0,0,0,0,0,0,0,-1.7747778113696988E-5,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S411/R411-1)*(R413/R$13),\"-\")","v":-2.4712291647679243E-5},-2.7447658524294205E-6,-4.9144455525095513E-6,-1.8204541785399632E-5,-2.6168047523490703E-6,1.5041493443988096E-8,0,0,0,0,0,0,0,0,-1.3369530854248659E-8,null,"Price","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,null,"Qty",{"$f":"+F411","v":"Sewerage"},"All Groups (was Group B)","Residential - Un-Connected","Fixed","cust",null,null,null,null,null,null,null,276,257,226,218,228,228,228,228,228,228,228,228,228,228,228,228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",-6.88405797101449E-2,-0.12062256809338523,-3.539823008849563E-2,4.587155963302747E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S412/R412-1)*(R413/R$13),\"-\")","v":-6.7146034735715495E-5},-1.1004174858256315E-4,-2.9599879333850979E-5,3.6292890370328468E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((Z412/$X412)^(1/DD$61)-1,\"-\")","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F411","v":"Sewerage"},"All Groups (was Group B)","Residential - Un-Connected","Fixed","$m",{"$f":"K411*K412/10^6","v":0},0,0,0,0,0,0,6.4613630630630622E-2,5.8641238525390618E-2,5.1412630645161293E-2,4.9301251123595513E-2,5.0376357670979664E-2,5.0225228597966728E-2,5.0226119999999992E-2,5.0226119999999992E-2,5.0226119999999992E-2,5.0226119999999992E-2,5.0226119999999992E-2,5.0226119999999992E-2,5.0226119999999992E-2,5.0226119999999992E-2,5.0226119999999992E-2,5.0225228597966728E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-9.2432386896531105E-2,-0.12326833576510265,-4.1067331024900455E-2,2.1806881628397612E-2,-2.9999999999998916E-3,1.7748093102731843E-5,0,0,0,0,0,0,0,0,-1.7747778113585966E-5,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S413/R413-1)*(R413/R$13),\"-\")","v":-9.0157117900402234E-5},-1.1245543372905746E-4,-3.4340362211935345E-5,1.7253277860828004E-5,-2.6168047523490703E-6,1.5041493443799912E-8,0,0,0,0,0,0,0,0,-1.3369530854165025E-8,null,"Rev","Sewerage","Fixed",8.8740071773063534E-6,5.9159960350552154E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225865470426E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Rev","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,{"$f":"D411+1","v":117},"Price","Sewerage","All Groups (was Group B)","Non-Residential - Un-Connected","Fixed","$",null,null,null,null,null,null,null,234.10735735735736,228.17602539062497,227.48951612903227,226.15252808988765,220.94893715341956,220.28609034195932,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.28609034195932,null,null,{"$f":"IFERROR((X414-W414)/W414,\"\")","v":1.7748093102928572E-5},{"$f":"IFERROR((Y414-X414)/X414,\"\")","v":0},{"$f":"IFERROR((Z414-Y414)/Y414,\"\")","v":0},{"$f":"IFERROR((AA414-Z414)/Z414,\"\")","v":0},{"$f":"IFERROR((AB414-AA414)/AA414,\"\")","v":0},{"$f":"IFERROR((AC414-AB414)/AB414,\"\")","v":0},{"$f":"IFERROR((AD414-AC414)/AC414,\"\")","v":0},{"$f":"IFERROR((AE414-AD414)/AD414,\"\")","v":0},{"$f":"IFERROR((AF414-AE414)/AE414,\"\")","v":0},{"$f":"IFERROR((AG414-AF414)/AF414,\"\")","v":-1.7747778113710239E-5},null,null,null,"Price","Sewerage","Fixed",-2.533594857370669E-2,-3.0086827063335875E-3,-5.8771413377408654E-3,-2.3009209671093545E-2,-2.9999999999998916E-3,1.7748093102953888E-5,0,0,0,0,0,0,0,0,-1.7747778113696988E-5,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S414/R414-1)*(R416/R$13),\"-\")","v":-5.0140881603986876E-6},-5.2332111583284671E-7,-1.10901204946012E-6,-4.0083394756843217E-6,-4.8204298069588135E-7,2.6388584989452798E-9,0,0,0,0,0,0,0,0,-2.3455317288155546E-9,null,"Price","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,null,"Qty",{"$f":"+F414","v":"Sewerage"},"All Groups (was Group B)","Non-Residential - Un-Connected","Fixed","cust",null,null,null,null,null,null,null,56,49,51,48,42,40,40,40,40,40,40,40,40,40,40,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",-0.125,4.081632653061229E-2,-5.8823529411764719E-2,-0.125,-4.7619047619047672E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S415/R415-1)*(R416/R$13),\"-\")","v":-2.473801279736888E-5},7.0994676504879525E-6,-1.1099954750194101E-5,-2.1775734222197103E-5,-7.6514758840618932E-6,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F414","v":"Sewerage"},"All Groups (was Group B)","Non-Residential - Un-Connected","Fixed","$m",{"$f":"K414*K415/10^6","v":0},0,0,0,0,0,0,1.3110012012012012E-2,1.1180625244140624E-2,1.1601965322580645E-2,1.0855321348314606E-2,9.2798553604436212E-3,8.8114436136783741E-3,8.811600000000001E-3,8.811600000000001E-3,8.811600000000001E-3,8.811600000000001E-3,8.811600000000001E-3,8.811600000000001E-3,8.811600000000001E-3,8.811600000000001E-3,8.811600000000001E-3,8.8114436136783741E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-0.14716895500199334,3.7684840448509949E-2,-6.435495655316803E-2,-0.1451330584622067,-5.047619047619023E-2,1.7748093102953888E-5,0,0,0,0,0,0,0,0,-1.7747778113696988E-5,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S416/R416-1)*(R416/R$13),\"-\")","v":-2.9125339937717728E-5},6.5547864891109011E-6,-1.2143730796744829E-5,-2.528303126342086E-5,-8.1105644371055585E-6,2.6388584989452798E-9,0,0,0,0,0,0,0,0,-2.3455317288155546E-9,null,"Rev","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Rev","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,{"$f":"D414+1","v":118},"Price","Sewerage","All Groups (was Group C)","Residential - Connected","Fixed","$",null,null,null,null,null,null,null,764.08703703703702,761.47880859374993,759.1895161290322,756.26282771535591,738.84875231053604,734.3622060536045,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.3622060536045,null,null,{"$f":"IFERROR((X417-W417)/W417,\"\")","v":-3.004040221973058E-6},{"$f":"IFERROR((Y417-X417)/X417,\"\")","v":0},{"$f":"IFERROR((Z417-Y417)/Y417,\"\")","v":0},{"$f":"IFERROR((AA417-Z417)/Z417,\"\")","v":0},{"$f":"IFERROR((AB417-AA417)/AA417,\"\")","v":0},{"$f":"IFERROR((AC417-AB417)/AB417,\"\")","v":0},{"$f":"IFERROR((AD417-AC417)/AC417,\"\")","v":0},{"$f":"IFERROR((AE417-AD417)/AD417,\"\")","v":0},{"$f":"IFERROR((AF417-AE417)/AE417,\"\")","v":0},{"$f":"IFERROR((AG417-AF417)/AF417,\"\")","v":3.0040492462578225E-6},null,null,null,"Price","Sewerage","Fixed",-3.4135226968399213E-3,-3.0063771163184594E-3,-3.8550168982824928E-3,-2.3026485986924916E-2,-6.0723473415921214E-3,-3.0040402220210538E-6,0,0,0,0,0,0,0,0,3.0040492462468649E-6,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S417/R417-1)*(R419/R$13),\"-\")","v":-2.068258104110895E-4},-1.888281682653681E-4,-2.5480755365560158E-4,-1.5264135983158469E-3,-4.2718812412854734E-4,-2.0611420471834764E-7,0,0,0,0,0,0,0,0,1.9312936024249149E-7,null,"Price","Sewerage","Fixed",-1.5020212390526311E-6,-1.001347743390113E-6,-7.5101090157847494E-7,-6.0080876629342583E-7,-5.0067399703923599E-7,-4.291491556562832E-7,-3.7550552123288838E-7,-3.3378269248540704E-7,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,3.3378280384077641E-7]
[null,null,null,null,"Qty",{"$f":"+F417","v":"Sewerage"},"All Groups (was Group C)","Residential - Connected","Fixed","cust",null,null,null,null,null,null,null,5253,5302,5353,5462,5499,5537,5572,5607,5642,5674,5707,5740,5773,5806,5837,5868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",9.3280030458784413E-3,9.6190116937004966E-3,2.0362413599850582E-2,6.7740754302454409E-3,6.9103473358791412E-3,6.321112515802696E-3,6.2814070351759899E-3,6.2421972534332237E-3,5.6717476072314366E-3,5.8160028198801506E-3,5.7823725249692703E-3,5.7491289198605688E-3,5.7162653732893975E-3,5.3393041681020215E-3,5.3109474044885641E-3,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S418/R418-1)*(R419/R$13),\"-\")","v":5.6518498947346946E-4},6.0416251467110336E-4,1.3459076659853514E-3,4.4904988362598085E-4,4.8614121515600244E-4,4.3370626983593535E-4,4.1266172331651485E-4,4.0935028871835413E-4,3.7059302684360347E-4,3.7896920604613664E-4,3.7575714335621134E-4,3.7259393170712161E-4,3.6945810392988859E-4,3.4412732212504182E-4,3.414391011704832E-4,null,"Qty","Sewerage","Fixed",6.3012595796576587E-3,6.2815717524018488E-3,6.1290810572269816E-3,6.0664576146316485E-3,6.0191045280528765E-3,5.9805321475288054E-3,5.9474950036235708E-3,5.8799000787292943E-3,5.8229903244446657E-3,null,"Qty","Sewerage","Fixed",6.2618019533244862E-3,6.0650787145910545E-3,6.0028039590034332E-3,5.9587138076819812E-3,5.9237799603233388E-3,5.8941323980419291E-3,5.8247621274802874E-3,5.767658636720352E-3]
[null,null,null,null,"Rev",{"$f":"+F417","v":"Sewerage"},"All Groups (was Group C)","Residential - Connected","Fixed","$m",{"$f":"K417*K418/10^6","v":0},0,0,0,0,0,0,4.0137492055555555,4.0373606431640621,4.063941479838709,4.1307075649812734,4.0629292889556377,4.0661635349188083,4.0918539200000001,4.1175565199999999,4.1432591199999997,4.1667586400000003,4.19099252,4.2152264000000006,4.2394602800000003,4.26369416,4.2864593200000005,4.3092374251225518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",5.8826389989252714E-3,6.5837162007442718E-3,1.6428899253050799E-2,-1.6408393709648417E-2,7.9603796501270807E-4,6.3180894867045367E-3,6.2814070351757678E-3,6.2421972534332237E-3,5.6717476072316586E-3,5.8160028198801506E-3,5.7823725249694924E-3,5.7491289198605688E-3,5.7162653732893975E-3,5.3393041681020215E-3,5.3139674080824317E-3,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S419/R419-1)*(R419/R$13),\"-\")","v":3.56429907272902E-4},4.1351800604707656E-4,1.0859116155338452E-3,-1.0877037555426115E-3,5.6001072711977716E-5,4.3349885276014526E-4,4.1266172331650027E-4,4.0935028871835413E-4,3.7059302684361799E-4,3.7896920604613664E-4,3.7575714335622576E-4,3.7259393170712161E-4,3.6945810392988859E-4,3.4412732212504182E-4,3.4163325623060492E-4,null,"Rev","Sewerage","Fixed",6.2997480937929673E-3,6.2805641146208568E-3,6.1283254433188716E-3,6.0658531610844335E-3,6.0186008404465863E-3,5.9801004318327244E-3,5.947117264784918E-3,5.8795643334279557E-3,5.8229903244446657E-3,null,"Rev","Sewerage","Fixed",6.2618019533244862E-3,6.0650787145910545E-3,6.0028039590034332E-3,5.9587138076819812E-3,5.9237799603233388E-3,5.8941323980419291E-3,5.8247621274802874E-3,5.7679943446695692E-3]
[null,null,null,{"$f":"D417+1","v":119},"Price","Sewerage","All Groups (was Group C)","Non-Residential - Connected","Fixed","$",null,null,null,null,null,null,null,764.08703703703702,761.47880859374993,759.17903225806447,756.26282771535591,738.84875231053604,734.3622060536045,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.36,734.3622060536045,null,null,{"$f":"IFERROR((X420-W420)/W420,\"\")","v":-3.004040221973058E-6},{"$f":"IFERROR((Y420-X420)/X420,\"\")","v":0},{"$f":"IFERROR((Z420-Y420)/Y420,\"\")","v":0},{"$f":"IFERROR((AA420-Z420)/Z420,\"\")","v":0},{"$f":"IFERROR((AB420-AA420)/AA420,\"\")","v":0},{"$f":"IFERROR((AC420-AB420)/AB420,\"\")","v":0},{"$f":"IFERROR((AD420-AC420)/AC420,\"\")","v":0},{"$f":"IFERROR((AE420-AD420)/AD420,\"\")","v":0},{"$f":"IFERROR((AF420-AE420)/AE420,\"\")","v":0},{"$f":"IFERROR((AG420-AF420)/AF420,\"\")","v":3.0040492462578225E-6},null,null,null,"Price","Sewerage","Fixed",-3.4135226968399213E-3,-3.0201448940286868E-3,-3.8412606497241208E-3,-2.3026485986924916E-2,-6.0723473415921214E-3,-3.0040402220210538E-6,0,0,0,0,0,0,0,0,3.0040492462468649E-6,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S420/R420-1)*(R422/R$13),\"-\")","v":-2.704917794639606E-5},-2.4543443470967836E-5,-3.2821818780763028E-5,-1.9534293394778051E-4,-5.430160006653112E-5,-2.6020196694622531E-8,0,0,0,0,0,0,0,0,2.4319013153714446E-8,null,"Price","Sewerage","Fixed",-1.5020212390526311E-6,-1.001347743390113E-6,-7.5101090157847494E-7,-6.0080876629342583E-7,-5.0067399703923599E-7,-4.291491556562832E-7,-3.7550552123288838E-7,-3.3378269248540704E-7,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,3.3378280384077641E-7]
[null,null,null,null,"Qty",{"$f":"+F420","v":"Sewerage"},"All Groups (was Group C)","Non-Residential - Connected","Fixed","cust",null,null,null,null,null,null,null,687,686,692,699,699,699,703,707,711,715,719,723,727,731,735,739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",-1.4556040756914523E-3,8.7463556851312685E-3,1.0115606936416111E-2,0,0,5.7224606580830173E-3,5.6899004267425557E-3,5.657708628005631E-3,5.6258790436005679E-3,5.5944055944054938E-3,5.5632823365785455E-3,5.5325034578146415E-3,5.5020632737277086E-3,5.4719562243501496E-3,5.4421768707482165E-3,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S421/R421-1)*(R422/R$13),\"-\")","v":-1.1534387540275336E-5},7.1077942902483289E-5,8.6433243666587481E-5,0,0,4.9566430838393627E-5,4.7161339807601062E-5,4.6782890139240136E-5,4.6324128355450819E-5,4.593566133892486E-5,4.5546320406813718E-5,4.5162900812984738E-5,4.4782800476351029E-5,4.440352543548834E-5,4.4056658215545897E-5,null,"Qty","Sewerage","Fixed",5.7061804106435243E-3,5.6900228901812788E-3,5.673986544976195E-3,5.6580698510464433E-3,5.6422713115076295E-3,5.6265894559479612E-3,5.6110228398233986E-3,5.5955700438676814E-3,5.5802296735198986E-3,null,"Qty","Sewerage","Fixed",5.673804398566018E-3,5.657829026472827E-3,5.6419727934515773E-3,5.6262342094579587E-3,5.6106118107952518E-3,5.5951041595103668E-3,5.5797098428083114E-3,5.5644274724815368E-3]
[null,null,null,null,"Rev",{"$f":"+F420","v":"Sewerage"},"All Groups (was Group C)","Non-Residential - Connected","Fixed","$m",{"$f":"K420*K421/10^6","v":0},0,0,0,0,0,0,0.52492779444444448,0.5223744626953124,0.52535189032258056,0.52862771657303387,0.51645527786506473,0.51331918203146953,0.51625507999999998,0.51919252000000005,0.52212996,0.52506740000000007,0.52800483999999992,0.53094227999999999,0.53387971999999995,0.53681716000000002,0.53975459999999997,0.54269367027361382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-4.864158034981525E-3,5.6997955296387293E-3,6.2354896038194774E-3,-2.3026485986925027E-2,-6.0723473415922324E-3,5.7194394273589744E-3,5.6899004267425557E-3,5.657708628005631E-3,5.6258790436007899E-3,5.5944055944052717E-3,5.5632823365787676E-3,5.5325034578146415E-3,5.5020632737277086E-3,5.4719562243501496E-3,5.4451972685620742E-3,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S422/R422-1)*(R422/R$13),\"-\")","v":-3.8544192593009604E-5},4.6319833745180095E-5,5.3279412268103556E-5,-1.9534293394778146E-4,-5.4301600066532109E-5,4.9540261742146793E-5,4.7161339807601062E-5,4.6782890139240136E-5,4.6324128355452649E-5,4.5935661338923037E-5,4.5546320406815534E-5,4.5162900812984738E-5,4.4782800476351029E-5,4.440352543548834E-5,4.4081109577072819E-5,null,"Rev","Sewerage","Fixed",5.7046698186005163E-3,5.6890158447464589E-3,5.6732312728489109E-3,5.6574656428620695E-3,5.6417678125719739E-3,5.6261578921461552E-3,5.6106452273321228E-3,5.5952343934708715E-3,5.5802296735198986E-3,null,"Rev","Sewerage","Fixed",5.673804398566018E-3,5.657829026472827E-3,5.6419727934515773E-3,5.6262342094579587E-3,5.6106118107952518E-3,5.5951041595103668E-3,5.5797098428083114E-3,5.5647631125956831E-3]
[null,null,null,{"$f":"D420+1","v":120},"Price","Sewerage","All Groups (was Group C)","Residential - Un-Connected","Fixed","$",null,null,null,null,null,null,null,229.19624624624626,228.17602539062497,227.48951612903227,226.15252808988765,220.94893715341956,220.28609034195932,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.28609034195932,null,null,{"$f":"IFERROR((X423-W423)/W423,\"\")","v":1.7748093102928572E-5},{"$f":"IFERROR((Y423-X423)/X423,\"\")","v":0},{"$f":"IFERROR((Z423-Y423)/Y423,\"\")","v":0},{"$f":"IFERROR((AA423-Z423)/Z423,\"\")","v":0},{"$f":"IFERROR((AB423-AA423)/AA423,\"\")","v":0},{"$f":"IFERROR((AC423-AB423)/AB423,\"\")","v":0},{"$f":"IFERROR((AD423-AC423)/AC423,\"\")","v":0},{"$f":"IFERROR((AE423-AD423)/AD423,\"\")","v":0},{"$f":"IFERROR((AF423-AE423)/AE423,\"\")","v":0},{"$f":"IFERROR((AG423-AF423)/AF423,\"\")","v":-1.7747778113710239E-5},null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR(S423/R423-1,\"-\")","v":-4.4512982753006636E-3},-3.0086827063335875E-3,-5.8771413377408654E-3,-2.3009209671093545E-2,-2.9999999999998916E-3,1.7748093102953888E-5,0,0,0,0,0,0,0,0,-1.7747778113696988E-5,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S423/R423-1)*(R425/R$13),\"-\")","v":-7.3000232977026364E-6},-4.6030898147746308E-6,-1.4286684637162721E-5,-4.5761875680729336E-5,-6.2665587490464577E-6,3.5954447048129437E-8,0,0,0,0,0,0,0,0,-3.1957869805111932E-8,null,"Price","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,null,"Qty",{"$f":"+F423","v":"Sewerage"},"All Groups (was Group C)","Residential - Un-Connected","Fixed","cust",null,null,null,null,null,null,null,474,431,657,548,546,545,545,545,545,545,545,545,545,545,545,545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",-9.0717299578059074E-2,0.52436194895591637,-0.16590563165905636,-3.6496350364964014E-3,-1.831501831501825E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S424/R424-1)*(R425/R$13),\"-\")","v":-1.4877421360395577E-4},8.0223984450513753E-4,-4.0329835592371906E-4,-7.2585780740658019E-6,-3.8257379420309288E-6,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F423","v":"Sewerage"},"All Groups (was Group C)","Residential - Un-Connected","Fixed","$m",{"$f":"K423*K424/10^6","v":0},0,0,0,0,0,0,0.10863902072072072,9.8343866943359365E-2,0.14946061209677419,0.12393158539325842,0.12063811968576708,0.12005591923636783,0.12005805,0.12005805,0.12005805,0.12005805,0.12005805,0.12005805,0.12005805,0.12005805,0.12005805,0.12005591923636783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-9.4764788094207852E-2,0.51977562752189965,-0.17080772215080986,-2.6574869489812025E-2,-4.8260073260073533E-3,1.7748093102953888E-5,0,0,0,0,0,0,0,0,-1.774777811380801E-5,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S425/R425-1)*(R425/R$13),\"-\")","v":-1.5541199850123367E-4},7.9522306954386834E-4,-4.1521479912183973E-4,-5.2853439609974546E-5,-1.008081947725159E-5,3.5954447048129437E-8,0,0,0,0,0,0,0,0,-3.1957869805311845E-8,null,"Rev","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Rev","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,{"$f":"D423+1","v":121},"Price","Sewerage","All Groups (was Group C)","Non-Residential - Un-Connected","Fixed","$",null,null,null,null,null,null,null,229.19624624624626,228.17602539062497,227.48951612903227,226.15252808988765,220.94893715341956,220.28609034195932,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.29,220.28609034195932,null,null,{"$f":"IFERROR((X426-W426)/W426,\"\")","v":1.7748093102928572E-5},{"$f":"IFERROR((Y426-X426)/X426,\"\")","v":0},{"$f":"IFERROR((Z426-Y426)/Y426,\"\")","v":0},{"$f":"IFERROR((AA426-Z426)/Z426,\"\")","v":0},{"$f":"IFERROR((AB426-AA426)/AA426,\"\")","v":0},{"$f":"IFERROR((AC426-AB426)/AB426,\"\")","v":0},{"$f":"IFERROR((AD426-AC426)/AC426,\"\")","v":0},{"$f":"IFERROR((AE426-AD426)/AD426,\"\")","v":0},{"$f":"IFERROR((AF426-AE426)/AE426,\"\")","v":0},{"$f":"IFERROR((AG426-AF426)/AF426,\"\")","v":-1.7747778113710239E-5},null,null,null,"Price","Sewerage","Fixed",-4.4512982753006636E-3,-3.0086827063335875E-3,-5.8771413377408654E-3,-2.3009209671093545E-2,-2.9999999999998916E-3,1.7748093102953888E-5,0,0,0,0,0,0,0,0,-1.7747778113696988E-5,null,null,null,null,null,null,"Price","Sewerage","Fixed",{"$f":"IFERROR((S426/R426-1)*(R428/R$13),\"-\")","v":-1.3860803729815133E-6},-9.398420039447042E-7,-1.9353347529794248E-6,-7.0981011548576543E-6,-9.985176028700398E-7,5.7395172352059827E-9,0,0,0,0,0,0,0,0,-5.1015315101738305E-9,null,"Price","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Price","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,null,"Qty",{"$f":"+F426","v":"Sewerage"},"All Groups (was Group C)","Non-Residential - Un-Connected","Fixed","cust",null,null,null,null,null,null,null,90,88,89,85,87,87,87,87,87,87,87,87,87,87,87,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","Sewerage","Fixed",-2.2222222222222254E-2,1.1363636363636465E-2,-4.49438202247191E-2,2.3529411764705799E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IFERROR((S427/R427-1)*(R428/R$13),\"-\")","v":-6.9197308653002779E-6},3.5497338252440038E-6,-1.4799939666925464E-5,7.2585780740656757E-6,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F426","v":"Sewerage"},"All Groups (was Group C)","Non-Residential - Un-Connected","Fixed","$m",{"$f":"K426*K427/10^6","v":0},0,0,0,0,0,0,2.0627662162162164E-2,2.0079490234374997E-2,2.0246566935483871E-2,1.9222964887640449E-2,1.9222557532347501E-2,1.9164889859750459E-2,1.9165229999999998E-2,1.9165229999999998E-2,1.9165229999999998E-2,1.9165229999999998E-2,1.9165229999999998E-2,1.9165229999999998E-2,1.9165229999999998E-2,1.9165229999999998E-2,1.9165229999999998E-2,1.9164889859750459E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","Sewerage","Fixed",-2.6574602758071775E-2,8.3207640810945005E-3,-5.0556820378741318E-2,-2.1191075119220137E-5,-2.9999999999998916E-3,1.7748093102953888E-5,0,0,0,0,0,0,0,0,-1.774777811380801E-5,null,null,null,null,null,null,"Rev","Sewerage","Fixed",{"$f":"IFERROR((S428/R428-1)*(R428/R$13),\"-\")","v":-8.2750094522155296E-6},2.5992117985271881E-6,-1.6648293082692346E-5,-6.5372256121156466E-9,-9.985176028700398E-7,5.7395172352059827E-9,0,0,0,0,0,0,0,0,-5.1015315102057432E-9,null,"Rev","Sewerage","Fixed",8.874007177528398E-6,5.91599603527726E-6,4.436993745304818E-6,3.5495934211926539E-6,2.9579936426937792E-6,2.5354225867690872E-6,2.2184944117320526E-6,1.9719947896845724E-6,0,null,"Rev","Sewerage","Fixed",0,0,0,0,0,0,0,-1.9719909009063841E-6]
[null,null,null,{"$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":""},{"$f":"IFERROR((AG438-AF438)/AF438,\"\")","v":""},null,null,null,{"$f":"E438","v":"Price"},{"$f":"F438","v":"[Service]"},{"$f":"I438","v":"[Price]"},{"$f":"IFERROR(S438/R438-1,\"-\")","v":"-"},{"$f":"IFERROR(T438/S438-1,\"-\")","v":"-"},{"$f":"IFERROR(U438/T438-1,\"-\")","v":"-"},{"$f":"IFERROR(V438/U438-1,\"-\")","v":"-"},{"$f":"IFERROR(W438/V438-1,\"-\")","v":"-"},{"$f":"IFERROR(X438/W438-1,\"-\")","v":"-"},{"$f":"IFERROR(Y438/X438-1,\"-\")","v":"-"},{"$f":"IFERROR(Z438/Y438-1,\"-\")","v":"-"},{"$f":"IFERROR(AA438/Z438-1,\"-\")","v":"-"},{"$f":"IFERROR(AB438/AA438-1,\"-\")","v":"-"},{"$f":"IFERROR(AC438/AB438-1,\"-\")","v":"-"},{"$f":"IFERROR(AD438/AC438-1,\"-\")","v":"-"},{"$f":"IFERROR(AE438/AD438-1,\"-\")","v":"-"},{"$f":"IFERROR(AF438/AE438-1,\"-\")","v":"-"},{"$f":"IFERROR(AG438/AF438-1,\"-\")","v":"-"},null,null,null,null,null,null,{"$f":"AW438","v":"Price"},{"$f":"AX438","v":"[Service]"},{"$f":"AY438","v":"[Price]"},{"$f":"IFERROR((S438/R438-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW438","v":"Price"},{"$f":"AX438","v":"[Service]"},{"$f":"AY438","v":"[Price]"},{"$f":"IFERROR((Y438/$W438)^(1/CQ$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((Z438/$W438)^(1/CR$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AA438/$W438)^(1/CS$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AB438/$W438)^(1/CT$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AC438/$W438)^(1/CU$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AD438/$W438)^(1/CV$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AE438/$W438)^(1/CW$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AF438/$W438)^(1/CX$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AG438/$W438)^(1/CY$61)-1,\"-\")","v":"-"},null,{"$f":"CN438","v":"Price"},{"$f":"CO438","v":"[Service]"},{"$f":"CP438","v":"[Price]"},{"$f":"IFERROR((Z438/$X438)^(1/DD$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AA438/$X438)^(1/DE$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AB438/$X438)^(1/DF$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AC438/$X438)^(1/DG$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AD438/$X438)^(1/DH$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AE438/$X438)^(1/DI$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AF438/$X438)^(1/DJ$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AG438/$X438)^(1/DK$61)-1,\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S439/R439-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K438*K439/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S440/R440-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":126},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X441-W441)/W441,\"\")","v":""},{"$f":"IFERROR((Y441-X441)/X441,\"\")","v":""},{"$f":"IFERROR((Z441-Y441)/Y441,\"\")","v":""},{"$f":"IFERROR((AA441-Z441)/Z441,\"\")","v":""},{"$f":"IFERROR((AB441-AA441)/AA441,\"\")","v":""},{"$f":"IFERROR((AC441-AB441)/AB441,\"\")","v":""},{"$f":"IFERROR((AD441-AC441)/AC441,\"\")","v":""},{"$f":"IFERROR((AE441-AD441)/AD441,\"\")","v":""},{"$f":"IFERROR((AF441-AE441)/AE441,\"\")","v":""},{"$f":"IFERROR((AG441-AF441)/AF441,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S441/R441-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S442/R442-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S443/R443-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D441+1","v":127},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X444-W444)/W444,\"\")","v":""},{"$f":"IFERROR((Y444-X444)/X444,\"\")","v":""},{"$f":"IFERROR((Z444-Y444)/Y444,\"\")","v":""},{"$f":"IFERROR((AA444-Z444)/Z444,\"\")","v":""},{"$f":"IFERROR((AB444-AA444)/AA444,\"\")","v":""},{"$f":"IFERROR((AC444-AB444)/AB444,\"\")","v":""},{"$f":"IFERROR((AD444-AC444)/AC444,\"\")","v":""},{"$f":"IFERROR((AE444-AD444)/AD444,\"\")","v":""},{"$f":"IFERROR((AF444-AE444)/AE444,\"\")","v":""},{"$f":"IFERROR((AG444-AF444)/AF444,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S444/R444-1)*(R446/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S445/R445-1)*(R446/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F444","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S446/R446-1)*(R446/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D444+1","v":128},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X447-W447)/W447,\"\")","v":""},{"$f":"IFERROR((Y447-X447)/X447,\"\")","v":""},{"$f":"IFERROR((Z447-Y447)/Y447,\"\")","v":""},{"$f":"IFERROR((AA447-Z447)/Z447,\"\")","v":""},{"$f":"IFERROR((AB447-AA447)/AA447,\"\")","v":""},{"$f":"IFERROR((AC447-AB447)/AB447,\"\")","v":""},{"$f":"IFERROR((AD447-AC447)/AC447,\"\")","v":""},{"$f":"IFERROR((AE447-AD447)/AD447,\"\")","v":""},{"$f":"IFERROR((AF447-AE447)/AE447,\"\")","v":""},{"$f":"IFERROR((AG447-AF447)/AF447,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S447/R447-1)*(R449/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S448/R448-1)*(R449/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F447","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S449/R449-1)*(R449/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D447+1","v":129},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X450-W450)/W450,\"\")","v":""},{"$f":"IFERROR((Y450-X450)/X450,\"\")","v":""},{"$f":"IFERROR((Z450-Y450)/Y450,\"\")","v":""},{"$f":"IFERROR((AA450-Z450)/Z450,\"\")","v":""},{"$f":"IFERROR((AB450-AA450)/AA450,\"\")","v":""},{"$f":"IFERROR((AC450-AB450)/AB450,\"\")","v":""},{"$f":"IFERROR((AD450-AC450)/AC450,\"\")","v":""},{"$f":"IFERROR((AE450-AD450)/AD450,\"\")","v":""},{"$f":"IFERROR((AF450-AE450)/AE450,\"\")","v":""},{"$f":"IFERROR((AG450-AF450)/AF450,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S450/R450-1)*(R452/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F450","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S451/R451-1)*(R452/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F450","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K450*K451/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S452/R452-1)*(R452/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D450+1","v":130},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X453-W453)/W453,\"\")","v":""},{"$f":"IFERROR((Y453-X453)/X453,\"\")","v":""},{"$f":"IFERROR((Z453-Y453)/Y453,\"\")","v":""},{"$f":"IFERROR((AA453-Z453)/Z453,\"\")","v":""},{"$f":"IFERROR((AB453-AA453)/AA453,\"\")","v":""},{"$f":"IFERROR((AC453-AB453)/AB453,\"\")","v":""},{"$f":"IFERROR((AD453-AC453)/AC453,\"\")","v":""},{"$f":"IFERROR((AE453-AD453)/AD453,\"\")","v":""},{"$f":"IFERROR((AF453-AE453)/AE453,\"\")","v":""},{"$f":"IFERROR((AG453-AF453)/AF453,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S453/R453-1)*(R455/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F453","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S454/R454-1)*(R455/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F453","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K453*K454/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S455/R455-1)*(R455/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D453+1","v":131},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X456-W456)/W456,\"\")","v":""},{"$f":"IFERROR((Y456-X456)/X456,\"\")","v":""},{"$f":"IFERROR((Z456-Y456)/Y456,\"\")","v":""},{"$f":"IFERROR((AA456-Z456)/Z456,\"\")","v":""},{"$f":"IFERROR((AB456-AA456)/AA456,\"\")","v":""},{"$f":"IFERROR((AC456-AB456)/AB456,\"\")","v":""},{"$f":"IFERROR((AD456-AC456)/AC456,\"\")","v":""},{"$f":"IFERROR((AE456-AD456)/AD456,\"\")","v":""},{"$f":"IFERROR((AF456-AE456)/AE456,\"\")","v":""},{"$f":"IFERROR((AG456-AF456)/AF456,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S456/R456-1)*(R458/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F456","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S457/R457-1)*(R458/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F456","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K456*K457/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S458/R458-1)*(R458/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D456+1","v":132},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X459-W459)/W459,\"\")","v":""},{"$f":"IFERROR((Y459-X459)/X459,\"\")","v":""},{"$f":"IFERROR((Z459-Y459)/Y459,\"\")","v":""},{"$f":"IFERROR((AA459-Z459)/Z459,\"\")","v":""},{"$f":"IFERROR((AB459-AA459)/AA459,\"\")","v":""},{"$f":"IFERROR((AC459-AB459)/AB459,\"\")","v":""},{"$f":"IFERROR((AD459-AC459)/AC459,\"\")","v":""},{"$f":"IFERROR((AE459-AD459)/AD459,\"\")","v":""},{"$f":"IFERROR((AF459-AE459)/AE459,\"\")","v":""},{"$f":"IFERROR((AG459-AF459)/AF459,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S459/R459-1)*(R461/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F459","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S460/R460-1)*(R461/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F459","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K459*K460/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S461/R461-1)*(R461/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D459+1","v":133},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X462-W462)/W462,\"\")","v":""},{"$f":"IFERROR((Y462-X462)/X462,\"\")","v":""},{"$f":"IFERROR((Z462-Y462)/Y462,\"\")","v":""},{"$f":"IFERROR((AA462-Z462)/Z462,\"\")","v":""},{"$f":"IFERROR((AB462-AA462)/AA462,\"\")","v":""},{"$f":"IFERROR((AC462-AB462)/AB462,\"\")","v":""},{"$f":"IFERROR((AD462-AC462)/AC462,\"\")","v":""},{"$f":"IFERROR((AE462-AD462)/AD462,\"\")","v":""},{"$f":"IFERROR((AF462-AE462)/AE462,\"\")","v":""},{"$f":"IFERROR((AG462-AF462)/AF462,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S462/R462-1)*(R464/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F462","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S463/R463-1)*(R464/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F462","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K462*K463/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S464/R464-1)*(R464/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D462+1","v":134},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X465-W465)/W465,\"\")","v":""},{"$f":"IFERROR((Y465-X465)/X465,\"\")","v":""},{"$f":"IFERROR((Z465-Y465)/Y465,\"\")","v":""},{"$f":"IFERROR((AA465-Z465)/Z465,\"\")","v":""},{"$f":"IFERROR((AB465-AA465)/AA465,\"\")","v":""},{"$f":"IFERROR((AC465-AB465)/AB465,\"\")","v":""},{"$f":"IFERROR((AD465-AC465)/AC465,\"\")","v":""},{"$f":"IFERROR((AE465-AD465)/AD465,\"\")","v":""},{"$f":"IFERROR((AF465-AE465)/AE465,\"\")","v":""},{"$f":"IFERROR((AG465-AF465)/AF465,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S465/R465-1)*(R467/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F465","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S466/R466-1)*(R467/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F465","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K465*K466/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S467/R467-1)*(R467/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D465+1","v":135},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X468-W468)/W468,\"\")","v":""},{"$f":"IFERROR((Y468-X468)/X468,\"\")","v":""},{"$f":"IFERROR((Z468-Y468)/Y468,\"\")","v":""},{"$f":"IFERROR((AA468-Z468)/Z468,\"\")","v":""},{"$f":"IFERROR((AB468-AA468)/AA468,\"\")","v":""},{"$f":"IFERROR((AC468-AB468)/AB468,\"\")","v":""},{"$f":"IFERROR((AD468-AC468)/AC468,\"\")","v":""},{"$f":"IFERROR((AE468-AD468)/AD468,\"\")","v":""},{"$f":"IFERROR((AF468-AE468)/AE468,\"\")","v":""},{"$f":"IFERROR((AG468-AF468)/AF468,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S468/R468-1)*(R470/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F468","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S469/R469-1)*(R470/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F468","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K468*K469/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E470","v":"Rev"},{"$f":"F470","v":"[Service]"},{"$f":"I470","v":"[Price]"},{"$f":"IFERROR(S470/R470-1,\"-\")","v":"-"},{"$f":"IFERROR(T470/S470-1,\"-\")","v":"-"},{"$f":"IFERROR(U470/T470-1,\"-\")","v":"-"},{"$f":"IFERROR(V470/U470-1,\"-\")","v":"-"},{"$f":"IFERROR(W470/V470-1,\"-\")","v":"-"},{"$f":"IFERROR(X470/W470-1,\"-\")","v":"-"},{"$f":"IFERROR(Y470/X470-1,\"-\")","v":"-"},{"$f":"IFERROR(Z470/Y470-1,\"-\")","v":"-"},{"$f":"IFERROR(AA470/Z470-1,\"-\")","v":"-"},{"$f":"IFERROR(AB470/AA470-1,\"-\")","v":"-"},{"$f":"IFERROR(AC470/AB470-1,\"-\")","v":"-"},{"$f":"IFERROR(AD470/AC470-1,\"-\")","v":"-"},{"$f":"IFERROR(AE470/AD470-1,\"-\")","v":"-"},{"$f":"IFERROR(AF470/AE470-1,\"-\")","v":"-"},{"$f":"IFERROR(AG470/AF470-1,\"-\")","v":"-"},null,null,null,null,null,null,{"$f":"AW470","v":"Rev"},{"$f":"AX470","v":"[Service]"},{"$f":"AY470","v":"[Price]"},{"$f":"IFERROR((S470/R470-1)*(R470/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW470","v":"Rev"},{"$f":"AX470","v":"[Service]"},{"$f":"AY470","v":"[Price]"},{"$f":"IFERROR((Y470/$W470)^(1/CQ$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((Z470/$W470)^(1/CR$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AA470/$W470)^(1/CS$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AB470/$W470)^(1/CT$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AC470/$W470)^(1/CU$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AD470/$W470)^(1/CV$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AE470/$W470)^(1/CW$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AF470/$W470)^(1/CX$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AG470/$W470)^(1/CY$61)-1,\"-\")","v":"-"},null,{"$f":"CN470","v":"Rev"},{"$f":"CO470","v":"[Service]"},{"$f":"CP470","v":"[Price]"},{"$f":"IFERROR((Z470/$X470)^(1/DD$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AA470/$X470)^(1/DE$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AB470/$X470)^(1/DF$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AC470/$X470)^(1/DG$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AD470/$X470)^(1/DH$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AE470/$X470)^(1/DI$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AF470/$X470)^(1/DJ$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AG470/$X470)^(1/DK$61)-1,\"-\")","v":"-"}]
[null,null,null,{"$f":"D468+1","v":136},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X471-W471)/W471,\"\")","v":""},{"$f":"IFERROR((Y471-X471)/X471,\"\")","v":""},{"$f":"IFERROR((Z471-Y471)/Y471,\"\")","v":""},{"$f":"IFERROR((AA471-Z471)/Z471,\"\")","v":""},{"$f":"IFERROR((AB471-AA471)/AA471,\"\")","v":""},{"$f":"IFERROR((AC471-AB471)/AB471,\"\")","v":""},{"$f":"IFERROR((AD471-AC471)/AC471,\"\")","v":""},{"$f":"IFERROR((AE471-AD471)/AD471,\"\")","v":""},{"$f":"IFERROR((AF471-AE471)/AE471,\"\")","v":""},{"$f":"IFERROR((AG471-AF471)/AF471,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S471/R471-1)*(R473/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F471","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S472/R472-1)*(R473/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F471","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K471*K472/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S473/R473-1)*(R473/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D471+1","v":137},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X474-W474)/W474,\"\")","v":""},{"$f":"IFERROR((Y474-X474)/X474,\"\")","v":""},{"$f":"IFERROR((Z474-Y474)/Y474,\"\")","v":""},{"$f":"IFERROR((AA474-Z474)/Z474,\"\")","v":""},{"$f":"IFERROR((AB474-AA474)/AA474,\"\")","v":""},{"$f":"IFERROR((AC474-AB474)/AB474,\"\")","v":""},{"$f":"IFERROR((AD474-AC474)/AC474,\"\")","v":""},{"$f":"IFERROR((AE474-AD474)/AD474,\"\")","v":""},{"$f":"IFERROR((AF474-AE474)/AE474,\"\")","v":""},{"$f":"IFERROR((AG474-AF474)/AF474,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S474/R474-1)*(R476/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F474","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S475/R475-1)*(R476/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F474","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K474*K475/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S476/R476-1)*(R476/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D474+1","v":138},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X477-W477)/W477,\"\")","v":""},{"$f":"IFERROR((Y477-X477)/X477,\"\")","v":""},{"$f":"IFERROR((Z477-Y477)/Y477,\"\")","v":""},{"$f":"IFERROR((AA477-Z477)/Z477,\"\")","v":""},{"$f":"IFERROR((AB477-AA477)/AA477,\"\")","v":""},{"$f":"IFERROR((AC477-AB477)/AB477,\"\")","v":""},{"$f":"IFERROR((AD477-AC477)/AC477,\"\")","v":""},{"$f":"IFERROR((AE477-AD477)/AD477,\"\")","v":""},{"$f":"IFERROR((AF477-AE477)/AE477,\"\")","v":""},{"$f":"IFERROR((AG477-AF477)/AF477,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S477/R477-1)*(R479/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F477","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S478/R478-1)*(R479/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F477","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K477*K478/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S479/R479-1)*(R479/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D477+1","v":139},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X480-W480)/W480,\"\")","v":""},{"$f":"IFERROR((Y480-X480)/X480,\"\")","v":""},{"$f":"IFERROR((Z480-Y480)/Y480,\"\")","v":""},{"$f":"IFERROR((AA480-Z480)/Z480,\"\")","v":""},{"$f":"IFERROR((AB480-AA480)/AA480,\"\")","v":""},{"$f":"IFERROR((AC480-AB480)/AB480,\"\")","v":""},{"$f":"IFERROR((AD480-AC480)/AC480,\"\")","v":""},{"$f":"IFERROR((AE480-AD480)/AD480,\"\")","v":""},{"$f":"IFERROR((AF480-AE480)/AE480,\"\")","v":""},{"$f":"IFERROR((AG480-AF480)/AF480,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S480/R480-1)*(R482/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S481/R481-1)*(R482/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F480","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S482/R482-1)*(R482/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D480+1","v":140},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X483-W483)/W483,\"\")","v":""},{"$f":"IFERROR((Y483-X483)/X483,\"\")","v":""},{"$f":"IFERROR((Z483-Y483)/Y483,\"\")","v":""},{"$f":"IFERROR((AA483-Z483)/Z483,\"\")","v":""},{"$f":"IFERROR((AB483-AA483)/AA483,\"\")","v":""},{"$f":"IFERROR((AC483-AB483)/AB483,\"\")","v":""},{"$f":"IFERROR((AD483-AC483)/AC483,\"\")","v":""},{"$f":"IFERROR((AE483-AD483)/AD483,\"\")","v":""},{"$f":"IFERROR((AF483-AE483)/AE483,\"\")","v":""},{"$f":"IFERROR((AG483-AF483)/AF483,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S483/R483-1)*(R485/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S484/R484-1)*(R485/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F483","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S485/R485-1)*(R485/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D483+1","v":141},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X486-W486)/W486,\"\")","v":""},{"$f":"IFERROR((Y486-X486)/X486,\"\")","v":""},{"$f":"IFERROR((Z486-Y486)/Y486,\"\")","v":""},{"$f":"IFERROR((AA486-Z486)/Z486,\"\")","v":""},{"$f":"IFERROR((AB486-AA486)/AA486,\"\")","v":""},{"$f":"IFERROR((AC486-AB486)/AB486,\"\")","v":""},{"$f":"IFERROR((AD486-AC486)/AC486,\"\")","v":""},{"$f":"IFERROR((AE486-AD486)/AD486,\"\")","v":""},{"$f":"IFERROR((AF486-AE486)/AE486,\"\")","v":""},{"$f":"IFERROR((AG486-AF486)/AF486,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S486/R486-1)*(R488/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F486","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S487/R487-1)*(R488/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F486","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K486*K487/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S488/R488-1)*(R488/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D486+1","v":142},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X489-W489)/W489,\"\")","v":""},{"$f":"IFERROR((Y489-X489)/X489,\"\")","v":""},{"$f":"IFERROR((Z489-Y489)/Y489,\"\")","v":""},{"$f":"IFERROR((AA489-Z489)/Z489,\"\")","v":""},{"$f":"IFERROR((AB489-AA489)/AA489,\"\")","v":""},{"$f":"IFERROR((AC489-AB489)/AB489,\"\")","v":""},{"$f":"IFERROR((AD489-AC489)/AC489,\"\")","v":""},{"$f":"IFERROR((AE489-AD489)/AD489,\"\")","v":""},{"$f":"IFERROR((AF489-AE489)/AE489,\"\")","v":""},{"$f":"IFERROR((AG489-AF489)/AF489,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S489/R489-1)*(R491/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S490/R490-1)*(R491/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F489","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S491/R491-1)*(R491/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D489+1","v":143},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X492-W492)/W492,\"\")","v":""},{"$f":"IFERROR((Y492-X492)/X492,\"\")","v":""},{"$f":"IFERROR((Z492-Y492)/Y492,\"\")","v":""},{"$f":"IFERROR((AA492-Z492)/Z492,\"\")","v":""},{"$f":"IFERROR((AB492-AA492)/AA492,\"\")","v":""},{"$f":"IFERROR((AC492-AB492)/AB492,\"\")","v":""},{"$f":"IFERROR((AD492-AC492)/AC492,\"\")","v":""},{"$f":"IFERROR((AE492-AD492)/AD492,\"\")","v":""},{"$f":"IFERROR((AF492-AE492)/AE492,\"\")","v":""},{"$f":"IFERROR((AG492-AF492)/AF492,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S492/R492-1)*(R494/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S493/R493-1)*(R494/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F492","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S494/R494-1)*(R494/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D492+1","v":144},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X495-W495)/W495,\"\")","v":""},{"$f":"IFERROR((Y495-X495)/X495,\"\")","v":""},{"$f":"IFERROR((Z495-Y495)/Y495,\"\")","v":""},{"$f":"IFERROR((AA495-Z495)/Z495,\"\")","v":""},{"$f":"IFERROR((AB495-AA495)/AA495,\"\")","v":""},{"$f":"IFERROR((AC495-AB495)/AB495,\"\")","v":""},{"$f":"IFERROR((AD495-AC495)/AC495,\"\")","v":""},{"$f":"IFERROR((AE495-AD495)/AD495,\"\")","v":""},{"$f":"IFERROR((AF495-AE495)/AE495,\"\")","v":""},{"$f":"IFERROR((AG495-AF495)/AF495,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S495/R495-1)*(R497/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S496/R496-1)*(R497/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F495","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S497/R497-1)*(R497/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D495+1","v":145},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X498-W498)/W498,\"\")","v":""},{"$f":"IFERROR((Y498-X498)/X498,\"\")","v":""},{"$f":"IFERROR((Z498-Y498)/Y498,\"\")","v":""},{"$f":"IFERROR((AA498-Z498)/Z498,\"\")","v":""},{"$f":"IFERROR((AB498-AA498)/AA498,\"\")","v":""},{"$f":"IFERROR((AC498-AB498)/AB498,\"\")","v":""},{"$f":"IFERROR((AD498-AC498)/AC498,\"\")","v":""},{"$f":"IFERROR((AE498-AD498)/AD498,\"\")","v":""},{"$f":"IFERROR((AF498-AE498)/AE498,\"\")","v":""},{"$f":"IFERROR((AG498-AF498)/AF498,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S498/R498-1)*(R500/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S499/R499-1)*(R500/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F498","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S500/R500-1)*(R500/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D498+1","v":146},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X501-W501)/W501,\"\")","v":""},{"$f":"IFERROR((Y501-X501)/X501,\"\")","v":""},{"$f":"IFERROR((Z501-Y501)/Y501,\"\")","v":""},{"$f":"IFERROR((AA501-Z501)/Z501,\"\")","v":""},{"$f":"IFERROR((AB501-AA501)/AA501,\"\")","v":""},{"$f":"IFERROR((AC501-AB501)/AB501,\"\")","v":""},{"$f":"IFERROR((AD501-AC501)/AC501,\"\")","v":""},{"$f":"IFERROR((AE501-AD501)/AD501,\"\")","v":""},{"$f":"IFERROR((AF501-AE501)/AE501,\"\")","v":""},{"$f":"IFERROR((AG501-AF501)/AF501,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S501/R501-1)*(R503/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E502","v":"Qty"},{"$f":"F502","v":"[Service]"},{"$f":"I502","v":"[Price]"},{"$f":"IFERROR(S502/R502-1,\"-\")","v":"-"},{"$f":"IFERROR(T502/S502-1,\"-\")","v":"-"},{"$f":"IFERROR(U502/T502-1,\"-\")","v":"-"},{"$f":"IFERROR(V502/U502-1,\"-\")","v":"-"},{"$f":"IFERROR(W502/V502-1,\"-\")","v":"-"},{"$f":"IFERROR(X502/W502-1,\"-\")","v":"-"},{"$f":"IFERROR(Y502/X502-1,\"-\")","v":"-"},{"$f":"IFERROR(Z502/Y502-1,\"-\")","v":"-"},{"$f":"IFERROR(AA502/Z502-1,\"-\")","v":"-"},{"$f":"IFERROR(AB502/AA502-1,\"-\")","v":"-"},{"$f":"IFERROR(AC502/AB502-1,\"-\")","v":"-"},{"$f":"IFERROR(AD502/AC502-1,\"-\")","v":"-"},{"$f":"IFERROR(AE502/AD502-1,\"-\")","v":"-"},{"$f":"IFERROR(AF502/AE502-1,\"-\")","v":"-"},{"$f":"IFERROR(AG502/AF502-1,\"-\")","v":"-"},null,null,null,null,null,null,{"$f":"AW502","v":"Qty"},{"$f":"AX502","v":"[Service]"},{"$f":"AY502","v":"[Price]"},{"$f":"IFERROR((S502/R502-1)*(R503/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW502","v":"Qty"},{"$f":"AX502","v":"[Service]"},{"$f":"AY502","v":"[Price]"},{"$f":"IFERROR((Y502/$W502)^(1/CQ$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((Z502/$W502)^(1/CR$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AA502/$W502)^(1/CS$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AB502/$W502)^(1/CT$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AC502/$W502)^(1/CU$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AD502/$W502)^(1/CV$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AE502/$W502)^(1/CW$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AF502/$W502)^(1/CX$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AG502/$W502)^(1/CY$61)-1,\"-\")","v":"-"},null,{"$f":"CN502","v":"Qty"},{"$f":"CO502","v":"[Service]"},{"$f":"CP502","v":"[Price]"},{"$f":"IFERROR((Z502/$X502)^(1/DD$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AA502/$X502)^(1/DE$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AB502/$X502)^(1/DF$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AC502/$X502)^(1/DG$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AD502/$X502)^(1/DH$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AE502/$X502)^(1/DI$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AF502/$X502)^(1/DJ$61)-1,\"-\")","v":"-"},{"$f":"IFERROR((AG502/$X502)^(1/DK$61)-1,\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F501","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S503/R503-1)*(R503/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D501+1","v":147},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X504-W504)/W504,\"\")","v":""},{"$f":"IFERROR((Y504-X504)/X504,\"\")","v":""},{"$f":"IFERROR((Z504-Y504)/Y504,\"\")","v":""},{"$f":"IFERROR((AA504-Z504)/Z504,\"\")","v":""},{"$f":"IFERROR((AB504-AA504)/AA504,\"\")","v":""},{"$f":"IFERROR((AC504-AB504)/AB504,\"\")","v":""},{"$f":"IFERROR((AD504-AC504)/AC504,\"\")","v":""},{"$f":"IFERROR((AE504-AD504)/AD504,\"\")","v":""},{"$f":"IFERROR((AF504-AE504)/AE504,\"\")","v":""},{"$f":"IFERROR((AG504-AF504)/AF504,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S504/R504-1)*(R506/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F504","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S505/R505-1)*(R506/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F504","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K504*K505/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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((S506/R506-1)*(R506/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D504+1","v":148},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X507-W507)/W507,\"\")","v":""},{"$f":"IFERROR((Y507-X507)/X507,\"\")","v":""},{"$f":"IFERROR((Z507-Y507)/Y507,\"\")","v":""},{"$f":"IFERROR((AA507-Z507)/Z507,\"\")","v":""},{"$f":"IFERROR((AB507-AA507)/AA507,\"\")","v":""},{"$f":"IFERROR((AC507-AB507)/AB507,\"\")","v":""},{"$f":"IFERROR((AD507-AC507)/AC507,\"\")","v":""},{"$f":"IFERROR((AE507-AD507)/AD507,\"\")","v":""},{"$f":"IFERROR((AF507-AE507)/AE507,\"\")","v":""},{"$f":"IFERROR((AG507-AF507)/AF507,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S507/R507-1)*(R509/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S508/R508-1)*(R509/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F507","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S509/R509-1)*(R509/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D507+1","v":149},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X510-W510)/W510,\"\")","v":""},{"$f":"IFERROR((Y510-X510)/X510,\"\")","v":""},{"$f":"IFERROR((Z510-Y510)/Y510,\"\")","v":""},{"$f":"IFERROR((AA510-Z510)/Z510,\"\")","v":""},{"$f":"IFERROR((AB510-AA510)/AA510,\"\")","v":""},{"$f":"IFERROR((AC510-AB510)/AB510,\"\")","v":""},{"$f":"IFERROR((AD510-AC510)/AC510,\"\")","v":""},{"$f":"IFERROR((AE510-AD510)/AD510,\"\")","v":""},{"$f":"IFERROR((AF510-AE510)/AE510,\"\")","v":""},{"$f":"IFERROR((AG510-AF510)/AF510,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S510/R510-1)*(R512/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S511/R511-1)*(R512/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F510","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S512/R512-1)*(R512/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D510+1","v":150},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X513-W513)/W513,\"\")","v":""},{"$f":"IFERROR((Y513-X513)/X513,\"\")","v":""},{"$f":"IFERROR((Z513-Y513)/Y513,\"\")","v":""},{"$f":"IFERROR((AA513-Z513)/Z513,\"\")","v":""},{"$f":"IFERROR((AB513-AA513)/AA513,\"\")","v":""},{"$f":"IFERROR((AC513-AB513)/AB513,\"\")","v":""},{"$f":"IFERROR((AD513-AC513)/AC513,\"\")","v":""},{"$f":"IFERROR((AE513-AD513)/AD513,\"\")","v":""},{"$f":"IFERROR((AF513-AE513)/AE513,\"\")","v":""},{"$f":"IFERROR((AG513-AF513)/AF513,\"\")","v":""},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S513/R513-1)*(R515/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F513","v":"[Service]"},{"$f":"+G513","v":0},{"$f":"+H513","v":0},{"$f":"+I513","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S514/R514-1)*(R515/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F513","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K513*K514/10^6","v":0},{"$f":"L513*L514/10^6","v":0},{"$f":"M513*M514/10^6","v":0},{"$f":"N513*N514/10^6","v":0},{"$f":"O513*O514/10^6","v":0},{"$f":"P513*P514/10^6","v":0},{"$f":"Q513*Q514/10^6","v":0},{"$f":"R513*R514/10^6","v":0},{"$f":"S513*S514/10^6","v":0},{"$f":"T513*T514/10^6","v":0},{"$f":"U513*U514/10^6","v":0},{"$f":"V513*V514/10^6","v":0},{"$f":"W513*W514/10^6","v":0},{"$f":"X513*X514/10^6","v":0},{"$f":"Y513*Y514/10^6","v":0},{"$f":"Z513*Z514/10^6","v":0},{"$f":"AA513*AA514/10^6","v":0},{"$f":"AB513*AB514/10^6","v":0},{"$f":"AC513*AC514/10^6","v":0},{"$f":"AD513*AD514/10^6","v":0},{"$f":"AE513*AE514/10^6","v":0},{"$f":"AF513*AF514/10^6","v":0},{"$f":"AG513*AG514/10^6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S515/R515-1)*(R515/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$516,$E$66:$E$516,$E$68,$F$66:$F$516,$I520)","v":0},0,0,0,0,0,0,38.025730273873869,36.27724732159767,35.968761694161287,{"$f":"+SUMIFS(U$66:U$516,$E$66:$E$516,$E$68,$F$66:$F$516,$I520)","v":36.785788993372975},32.802680351106297,34.363887860724851,34.66883239634933,34.936955954975041,35.320839372521291,35.624295548369226,35.93519892814831,36.245530977970247,36.5581742373639,36.876101823598496,37.159742259646755,37.4325384580983]
[null,null,null,null,null,null,null,null,"Sewerage",null,0,0,0,0,0,0,0,28.218535784384386,28.002509027441402,28.05272098870967,28.054588656554309,27.464766503142332,27.383212659264554,27.616081730000008,27.851811289999997,28.089743930000008,28.322536050000004,28.558265609999996,28.795463890000001,29.034865250000003,29.277204050000005,29.514402330000003,29.752980532499816]
[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,{"$f":"SUM(K520:K525)","v":0},{"$f":"SUM(L520:L525)","v":0},0,0,0,0,0,66.244266058258262,64.279756349039076,64.021482682870953,64.840377649927291,60.267446854248632,61.747100519989402,62.284914126349335,62.788767244975034,63.410583302521303,63.946831598369229,64.493464538148302,65.040994867970255,65.59303948736391,66.153305873598498,66.674144589646758,67.185518990598112]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"+K13","v":0},{"$f":"+L13","v":0},0,0,0,0,0,{"$f":"+R13-R62","v":66.244266058258248},{"$f":"+S13-S62","v":64.279756349039076},64.021482682870953,64.840377649927291,60.267446854248618,61.747100519989409,62.284914126349321,62.788767244975027,63.410583302521289,63.946831598369215,64.493464538148302,65.040994867970255,65.593039487363896,66.153305873598484,66.674144589646744,67.185518990598112]
[null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+K527-K526","v":0},{"$f":"+L527-L526","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,{"$f":"+K526=K535","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,true,true,false,true]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Fixed",null,{"$f":"+SUMIFS(K$66:K$516,$E$66:$E$516,$E$68,$I$66:$I$516,$I533)","v":0},0,0,0,0,0,0,39.418815580450456,38.437652997343754,38.418917270483874,{"$f":"+SUMIFS(U$66:U$516,$E$66:$E$516,$E$68,$I$66:$I$516,$I533)","v":38.295297641087963},37.43386918743991,37.257595219147838,37.555420839999989,37.857783439999984,38.167680739999994,38.46877013999999,38.778441790000002,39.087184359999988,39.399967599999997,39.719204949999998,40.028646189999996,40.336821362536931]
[null,null,null,null,null,null,null,null,"Variable",null,0,0,0,0,0,0,0,26.825450477807809,25.842103351695311,25.602565412387108,26.545080008839321,22.833577666808687,24.489505300841575,24.729493286349303,24.930983804975053,25.242902562521287,25.478061458369215,25.715022748148304,25.95381050797025,26.193071887363924,26.434100923598486,26.645498399646744,26.84869762806116]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K533:K534)","v":0},{"$f":"SUM(L533:L534)","v":0},0,0,0,0,0,66.244266058258262,64.279756349039062,64.021482682870982,64.840377649927291,60.267446854248597,61.747100519989417,62.284914126349292,62.788767244975034,63.410583302521282,63.946831598369201,64.493464538148302,65.040994867970241,65.593039487363924,66.153305873598484,66.674144589646744,67.185518990598098]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR(K533/K535,\"\")","v":""},{"$f":"IFERROR(L533/L535,\"\")","v":""},"","","","","",0.59505249172484953,0.59797446630984885,0.60009415059615445,0.5906088000881794,0.62112916908476912,0.60339019816949013,0.60296175031751986,0.6029387914608203,0.60191341495643369,0.60157429505828774,0.60127707617664583,0.60096227678166503,0.60067299682903319,0.60041149003033834,0.60036235089869761,0.60037969444251282]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K534/K535,\"\")","v":""},{"$f":"IFERROR(L534/L535,\"\")","v":""},"","","","","",0.40494750827515053,0.40202553369015115,0.39990584940384555,0.40939119991182049,0.37887083091523094,0.39660980183050987,0.39703824968248014,0.39706120853917981,0.39808658504356637,0.39842570494171237,0.39872292382335423,0.39903772321833492,0.39932700317096681,0.39958850996966166,0.39963764910130239,0.39962030555748707]
[]
[]
["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,{"$f":"I520","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I543)","v":0},0,0,0,0,0,0,{"$f":"SUM(R544:R545)","v":38.025730273873876},36.277247321597656,35.968761694161302,36.785788993372975,32.802680351106275,34.363887860724851,34.668832396349302,34.936955954975048,35.320839372521291,35.624295548369211,35.93519892814831,36.245530977970255,36.558174237363922,36.876101823598489,37.159742259646748,37.432538458098264]
[null,null,null,null,null,null,null,null,{"$f":"I533","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$543,$I$66:$I$518,$I544)","v":11.200279796066065},{"$f":"+SUMIFS(S$66:S$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$543,$I$66:$I$518,$I544)","v":10.435143969902345},10.366196281774194,10.240708984533658,9.9691026842975923,9.8743825598832746,9.9393391099999988,10.005972149999996,10.077936810000001,10.146234089999997,10.220176180000003,10.291720470000003,10.365102349999999,10.442000900000002,10.514243860000002,10.583840830037104]
[null,null,null,null,null,null,null,null,{"$f":"I534","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$543,$I$66:$I$518,$I545)","v":26.825450477807809},25.842103351695311,25.602565412387108,26.545080008839321,22.833577666808687,24.489505300841575,24.729493286349303,24.930983804975053,25.242902562521287,25.478061458369215,25.715022748148304,25.95381050797025,26.193071887363924,26.434100923598486,26.645498399646744,26.84869762806116]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R543-R520","v":0},{"$f":"S543-S520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I521","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"SUM(R548:R549)","v":28.218535784384386},28.002509027441402,28.05272098870967,28.054588656554309,27.464766503142332,27.383212659264554,27.616081730000008,27.851811289999997,28.089743930000008,28.322536050000004,28.558265609999996,28.795463890000001,29.034865250000003,29.277204050000005,29.514402330000003,29.752980532499816]
[null,null,null,null,null,null,null,null,{"$f":"I544","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$547,$I$66:$I$518,$I548)","v":28.218535784384386},{"$f":"+SUMIFS(S$66:S$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$547,$I$66:$I$518,$I548)","v":28.002509027441402},28.05272098870967,28.054588656554309,27.464766503142332,27.383212659264554,27.616081730000008,27.851811289999997,28.089743930000008,28.322536050000004,28.558265609999996,28.795463890000001,29.034865250000003,29.277204050000005,29.514402330000003,29.752980532499816]
[null,null,null,null,null,null,null,null,{"$f":"I545","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$547,$I$66:$I$518,$I549)","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,{"$f":"R547-R521","v":0},{"$f":"S547-S521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I522","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R552:R553)","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,{"$f":"I548","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$551,$I$66:$I$518,$I552)","v":0},{"$f":"+SUMIFS(S$66:S$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$551,$I$66:$I$518,$I552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I549","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$551,$I$66:$I$518,$I553)","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,{"$f":"R551-R522","v":0},{"$f":"S551-S522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I523","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"SUM(R556:R557)","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,{"$f":"I552","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$555,$I$66:$I$518,$I556)","v":0},{"$f":"+SUMIFS(S$66:S$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$555,$I$66:$I$518,$I556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I553","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$555,$I$66:$I$518,$I557)","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,{"$f":"R555-R523","v":0},{"$f":"S555-S523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I524","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"SUM(R560:R561)","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,{"$f":"I556","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$559,$I$66:$I$518,$I560)","v":0},{"$f":"+SUMIFS(S$66:S$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$559,$I$66:$I$518,$I560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I557","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$559,$I$66:$I$518,$I561)","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,{"$f":"R559-R524","v":0},{"$f":"S559-S524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I525","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R564:R565)","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,{"$f":"I560","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$563,$I$66:$I$518,$I564)","v":0},{"$f":"+SUMIFS(S$66:S$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$563,$I$66:$I$518,$I564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I561","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$66:R$518,$E$66:$E$518,$E$68,$F$66:$F$518,$I$563,$I$66:$I$518,$I565)","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,{"$f":"R563-R525","v":0},{"$f":"S563-S525","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,{"$f":"SUM(K543:K563)","v":0},0,0,0,0,0,0,{"$f":"SUM(R544:R545,R548:R549,R552:R553,R556:R557,R560:R561,R564:R565)","v":66.244266058258262},64.279756349039062,64.021482682870968,64.840377649927291,60.267446854248604,61.747100519989402,62.284914126349307,62.788767244975048,63.410583302521303,63.946831598369215,64.493464538148302,65.040994867970255,65.593039487363924,66.153305873598498,66.674144589646744,67.185518990598084]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R567-R527","v":0},{"$f":"S567-S527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I543","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I570)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(R543/R$567,\"\")","v":0.57402296887752213},{"$f":"IFERROR(S543/S$567,\"\")","v":0.56436504090980388},0.56182331596929402,0.5673284198309142,0.54428521636957017,0.55652634004410007,0.55661684506815168,0.55642047913866366,0.55701804861203474,0.55709242597216824,0.5571913245084299,0.55727208742035306,0.55734837908230517,0.55743399874919308,0.55733361842660922,0.55715188362743107]
[null,null,null,null,null,null,null,null,{"$f":"I544","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R544/R$543,\"\")","v":0.29454476522601797},{"$f":"IFERROR(S544/S$543,\"\")","v":0.28764982848325932},0.28819997668857494,0.27838764003073413,0.3039112224242792,0.28734765402284113,0.28669379448286902,0.286400800427352,0.28532551856172417,0.28481220284689857,0.28440572154435639,0.28394453584512885,0.28352352288442373,0.28316444481986297,0.28294716864648012,0.28274440542910512]
[null,null,null,null,null,null,null,null,{"$f":"I545","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R545/R$543,\"\")","v":0.70545523477398198},{"$f":"IFERROR(S545/S$543,\"\")","v":0.71235017151674063},0.71180002331142511,0.72161235996926598,0.69608877757572085,0.71265234597715887,0.71330620551713098,0.71359919957264806,0.71467448143827572,0.71518779715310143,0.7155942784556435,0.71605546415487109,0.71647647711557638,0.71683555518013697,0.71705283135351983,0.71725559457089494]
[]
[null,null,null,null,null,null,null,null,{"$f":"I547","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R547/R$567,\"\")","v":0.42597703112247792},{"$f":"IFERROR(S547/S$567,\"\")","v":0.43563495909019606},0.43817668403070603,0.43267158016908569,0.45571478363042983,0.44347365995589999,0.44338315493184843,0.44357952086133628,0.4429819513879652,0.44290757402783176,0.4428086754915701,0.44272791257964694,0.44265162091769483,0.44256600125080692,0.44266638157339089,0.44284811637256888]
[null,null,null,null,null,null,null,null,{"$f":"I548","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R548/R$547,\"\")","v":1},{"$f":"IFERROR(S548/S$547,\"\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,{"$f":"I549","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R549/R$547,\"\")","v":0},{"$f":"IFERROR(S549/S$547,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I551","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R551/R$567,\"\")","v":0},{"$f":"IFERROR(S551/S$567,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I552","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R552/R$551,\"\")","v":""},{"$f":"IFERROR(S552/S$551,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I553","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R553/R$551,\"\")","v":""},{"$f":"IFERROR(S553/S$551,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I555","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R555/R$567,\"\")","v":0},{"$f":"IFERROR(S555/S$567,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I556","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R556/R$555,\"\")","v":""},{"$f":"IFERROR(S556/S$555,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I557","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R557/R$555,\"\")","v":""},{"$f":"IFERROR(S557/S$555,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I559","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R559/R$567,\"\")","v":0},{"$f":"IFERROR(S559/S$567,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I560","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R560/R$559,\"\")","v":""},{"$f":"IFERROR(S560/S$559,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I561","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R561/R$559,\"\")","v":""},{"$f":"IFERROR(S561/S$559,\"\")","v":""},"","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I563","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R563/R$567,\"\")","v":0},{"$f":"IFERROR(S563/S$567,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I564","v":"Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R564/R$563,\"\")","v":""},{"$f":"IFERROR(S564/S$563,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I565","v":"Variable"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R565/R$563,\"\")","v":""},{"$f":"IFERROR(S565/S$563,\"\")","v":""},"","","","","","","","","","","","","",""]

{"sheet":"RevenueTariffBasket_FO","index":10,"n_rows":564,"n_cols":115,"rows_kept":564,"cut":false,"hidden":true,"merged":[[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],[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],[64,94,65,102],[64,107,65,114],[65,51,65,54],[65,55,65,65],[65,75,65,78],[65,79,65,89],[66,111,66,114],[66,80,66,84],[66,85,66,89],[66,94,66,97],[66,98,66,102],[66,107,66,110]]}
["FO",null,"Revenue forecast (tariff basket)"]
[null,null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,"$m, 01/01/18",null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13",{"$f":"+CONCATENATE(S6-1,\"-\",RIGHT(S6,2))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC ASSESSMENT"]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-tariff revenue",null,null,null,null,{"$f":"+K57","v":0},0,0,0,0,0,0,0,{"$f":"+S57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AC57","v":0},0,0,0,0]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,{"$f":"+SUMIF($E$69:$E$65539,$E$71,K$69:K$65539)","v":0},0,0,0,0,0,0,{"$f":"+SUMIF($E$69:$E$65539,$E$71,R$69:R$65539)+R65","v":0},{"$f":"+SUMIF($E$69:$E$65539,$E$71,S$69:S$65539)+S65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,{"$f":"+K12+K13","v":0},0,0,0,0,0,0,0,{"$f":"+S12+S13","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AC12+AC13","v":0},0,0,0,0]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,{"$f":"+K59","v":0},0,0,0,0,0,0,0,{"$f":"+S59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,{"$f":"+K14-K15","v":0},0,0,0,0,0,0,0,{"$f":"+S14-S15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!O3","v":62.480620759547328},{"$f":"+Determination_Lookup!P3","v":68.769719877288225},{"$f":"+Determination_Lookup!Q3","v":70.167016359144128},{"$f":"+Determination_Lookup!R3","v":70.818177592135271},{"$f":"+Determination_Lookup!S3","v":71.523290324400392},{"$f":"+Determination_Lookup!T3","v":71.227358489396124},{"$f":"+'Rev&RAV_FO'!X23","v":67.839532225681992},{"$f":"+'Rev&RAV_FO'!Y23","v":69.79221816583788},{"$f":"+'Rev&RAV_FO'!Z23","v":71.10421897955051},{"$f":"+'Rev&RAV_FO'!AA23","v":72.957079467698748},{"$f":"+'Rev&RAV_FO'!AB23","v":73.59405283328455},{"$f":"+'Rev&RAV_FO'!AC23","v":74.732419892979067},{"$f":"+'Rev&RAV_FO'!AD23","v":74.78273527970822},{"$f":"+'Rev&RAV_FO'!AE23","v":74.9071377868881},{"$f":"+'Rev&RAV_FO'!AF23","v":75.018043076222781},{"$f":"+'Rev&RAV_FO'!AG23","v":75.059609591255025}]
[]
[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":4.8037170570570566},{"$f":"+NotPres_FO!S12","v":5.3124299414062497},{"$f":"+NotPres_FO!T12","v":5.6124229032258057},{"$f":"+NotPres_FO!U12","v":4.0261895880149803},{"$f":"+NotPres_FO!V12","v":3.3385062707948241},{"$f":"+NotPres_FO!W12","v":3.1489799999999999},{"$f":"+NotPres_FO!X12","v":2.9572882140762466},{"$f":"+NotPres_FO!Y12","v":3.0777425727753367},{"$f":"+NotPres_FO!Z12","v":3.1175833511623035},{"$f":"+NotPres_FO!AA12","v":3.0525666090091454},{"$f":"+NotPres_FO!AB12","v":2.9754768901565174},{"$f":"+NotPres_FO!AC12","v":2.8961342052527441},{"$f":"+NotPres_FO!AD12","v":2.8143549751607959},{"$f":"+NotPres_FO!AE12","v":2.729945680543016},{"$f":"+NotPres_FO!AF12","v":2.65207937740144},{"$f":"+NotPres_FO!AG12","v":2.6392964151255618}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,{"$f":"+K17+K20","v":0},0,0,0,0,0,0,4.8037170570570566,5.3124299414062497,5.6124229032258057,4.0261895880149803,3.3385062707948241,3.1489799999999999,2.9572882140762466,3.0777425727753367,3.1175833511623035,3.0525666090091454,2.9754768901565174,2.8961342052527441,2.8143549751607959,2.729945680543016,2.65207937740144,2.6392964151255618]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fourth period",null,null,null,null,"Price control - Fifth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,X17:AB17)*(1+RRR)^0.5","v":0},null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,X18:AB18)*(1+RRR)^0.5","v":322.07600269498687},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":340.01320334664956}]
[null,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",{"$f":"+AA30-AA31","v":-322.07600269498687},null,null,null,"Variance",{"$f":"+AF30-AF31","v":-340.01320334664956}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA30+AA31=0,\"\",IF(AA30<(AA31*0.9975),\"INSUFFICIENT\",IF(AA30>(AA31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT"},null,null,null,null,{"$f":"IF(AF30+AF31=0,\"\",IF(AF30<(AF31*0.9975),\"INSUFFICIENT\",IF(AF30>(AF31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue cap services",{"$f":"+SUMIFS(X$69:X$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},{"$f":"+SUMIFS(Y$69:Y$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0,0,0,{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0,0,0,0]
[null,null,"Revenue forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price cap services",{"$f":"+SUMIFS(X$69:X$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},{"$f":"+SUMIFS(Y$69:Y$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},0,0,0,{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total tariff revenue",{"$f":"+X39+X40","v":0},{"$f":"+Y39+Y40","v":0},0,0,0,{"$f":"+AC39+AC40","v":0},{"$f":"+AD39+AD40","v":0},{"$f":"+AE39+AE40","v":0},{"$f":"+AF39+AF40","v":0},{"$f":"+AG39+AG40","v":0}]
[null,null,null,null,"Non-tariff revenue",null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X41-X13","v":0},{"$f":"+Y41-Y13","v":0},0,0,0,{"$f":"+AC41-AC13","v":0},{"$f":"+AD41-AD13","v":0},{"$f":"+AE41-AE13","v":0},{"$f":"+AF41-AF13","v":0},{"$f":"+AG41-AG13","v":0}]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue"]
[null,null,null,null,null,"Sewerage Contract Revenue"]
[null,null,null,null,null,"Water Contract Revenue"]
[null,null,null,null,null,"Recycled Water Contract Revenue"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F44)","v":"Total Contract revenue"},null,null,null,null,{"$f":"+SUM(K45:K48)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(S45:S48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services"]
[null,null,null,null,null,"Government contribution to operations"]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - Simple Moving Averages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F51)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,{"$f":"+SUM(K52:K54)","v":0},{"$f":"+SUM(L52:L54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ67","v":"3rd Reg Period"},null,null,null,null,{"$f":"BE67","v":"4th Reg Period"},null,null,null,null,{"$f":"BJ67","v":"5th Reg Period"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX67","v":"3rd Reg Period"},null,null,null,null,{"$f":"CC67","v":"4th Reg Period"},null,null,null,null,{"$f":"CH67","v":"5th Reg Period"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW68","v":"PQR"},null,null,{"$f":"AZ68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,{"$f":"BU68","v":"PQR"},null,null,{"$f":"BX68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-tariff revenue"},null,null,"$m, 01/01/18",null,null,{"$f":"+K49+K55","v":0},{"$f":"+L49+L55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$69,AZ$69:AZ$65592),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$69,BA$69:BA$65592),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$69,BX$69:BX$65592)","v":0},{"$f":"SUMIF($BU$69:$BU$65592,$BU$69,BY$69:BY$65592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$70,AZ$69:AZ$65592),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$70,BA$69:BA$65592),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Quantity",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$70,BX$69:BX$65592)","v":0},{"$f":"SUMIF($BU$69:$BU$65592,$BU$70,BY$69:BY$65592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$71,AZ$69:AZ$65592),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AW$69:$AW$65592,$AW$71,BA$69:BA$65592),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Revenue",null,null,{"$f":"SUMIF($BU$69:$BU$65592,$BU$71,BX$69:BX$65592)","v":0},{"$f":"SUMIF($BU$69:$BU$65592,$BU$71,BY$69:BY$65592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ57:BD57),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BE57:BI57),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BJ57:BN57),\"-\")","v":"-"},null,null,null,null,null,null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX57:CB57)","v":0},null,null,null,null,{"$f":"AVERAGE(CC57:CG57)","v":0},null,null,null,null,{"$f":"AVERAGE(CH57:CL57)","v":0}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,"$m, 01/01/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AZ58:BD58),\"-\")","v":"-"},null,null,null,null,"-",null,null,null,null,"-",null,null,null,null,null,null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BX58:CB58)","v":0},null,null,null,null,{"$f":"AVERAGE(CC58:CG58)","v":0},null,null,null,null,{"$f":"AVERAGE(CH58:CL58)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(X61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(Y61>0,\"CHECK\",\"\")","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,"-",null,null,null,null,"-",null,null,null,null,"-",null,null,null,null,null,null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"Tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IFERROR((S14/R14-1)-BX59,\"-\")","v":"-"},{"$f":"IFERROR((T14/S14-1)-BY59,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"CQ64+1","v":3},{"$f":"CR64+1","v":4},5,6,7,8,9,10,null,null,null,null,2,{"$f":"DD64+1","v":3},{"$f":"DE64+1","v":4},5,6,7,8,9]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,"Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - Year-over-Year (YoY) Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 - YoY Growth Rate",null,null,null,null,null,null,null,"4 - Revenue-Weighted YoY Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 - Compound Annual Growth Rate (CAGR) - Base Period: 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,"7 - Compound Annual Growth Rate (CAGR) - Base Period: 2018-19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R65>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(S65>0,\"CHECK\",\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPM",null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD",null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,null,"3rd Reg Period","4th Reg Period","5th Reg Period","3rd, 4th, & 5th Reg Periods",null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,null,null,null,null,"4th Reg Period",null,null,null,"5th Reg Period",null,null,null,null,null,null,null,null,"4th Reg Period",null,null,null,"5th Reg Period"]
[null,null,null,null,"PQR","Service","District","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},{"$f":"+L7","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,{"$f":"+X68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,"PQR","Service","Type",{"$f":"S68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2013/14 - 2017/18","2018/19 - 2022/23","2023/24 - 2027/28","2013/14 - 2027/28",null,{"$f":"AW68","v":"PQR"},{"$f":"AX68","v":"Service"},"Type","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"AW68","v":"PQR"},"Service","Type",{"$f":"BF68","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"CN68","v":"PQR"},{"$f":"CO68","v":"Service"},"Type",{"$f":"CR68","v":"2020-21"},{"$f":"CS68","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,1,"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X69-W69)/W69,\"\")","v":""},{"$f":"IFERROR((Y69-X69)/X69,\"\")","v":""},"","","","","","","","",null,null,null,{"$f":"E69","v":"Price"},{"$f":"F69","v":"[Service]"},{"$f":"I69","v":"[Price]"},{"$f":"IFERROR(S69/R69-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW69","v":"Price"},"[Service]","[Price]",{"$f":"IFERROR((S69/R69-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y69/$W69)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,{"$f":"CN69","v":"Price"},"[Service]","[Price]",{"$f":"IFERROR((Z69/$X69)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E70","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S70/R70-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN70","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"$m",{"$f":"K69*K70/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S71/R71-1)*(R71/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D69+1","v":2},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X72-W72)/W72,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S72/R72-1)*(R74/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F72","v":"[Service]"},{"$f":"+G72","v":0},{"$f":"+H72","v":0},{"$f":"+I72","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S73/R73-1)*(R74/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F72","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K72*K73/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S74/R74-1)*(R74/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D72+1","v":3},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X75-W75)/W75,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S75/R75-1)*(R77/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F75","v":"[Service]"},{"$f":"+G75","v":0},{"$f":"+H75","v":0},{"$f":"+I75","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S76/R76-1)*(R77/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F75","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K75*K76/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S77/R77-1)*(R77/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D75+1","v":4},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X78-W78)/W78,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S78/R78-1)*(R80/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F78","v":"[Service]"},{"$f":"+G78","v":0},{"$f":"+H78","v":0},{"$f":"+I78","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S79/R79-1)*(R80/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F78","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K78*K79/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S80/R80-1)*(R80/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D78+1","v":5},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X81-W81)/W81,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S81/R81-1)*(R83/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F81","v":"[Service]"},{"$f":"+G81","v":0},{"$f":"+H81","v":0},{"$f":"+I81","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S82/R82-1)*(R83/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F81","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K81*K82/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S83/R83-1)*(R83/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D81+1","v":6},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X84-W84)/W84,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S84/R84-1)*(R86/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F84","v":"[Service]"},{"$f":"+G84","v":0},{"$f":"+H84","v":0},{"$f":"+I84","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S85/R85-1)*(R86/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F84","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K84*K85/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S86/R86-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S86/R86-1)*(R86/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D84+1","v":7},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X87-W87)/W87,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S87/R87-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F87","v":"[Service]"},{"$f":"+G87","v":0},{"$f":"+H87","v":0},{"$f":"+I87","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S88/R88-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F87","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K87*K88/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S89/R89-1)*(R89/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D87+1","v":8},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X90-W90)/W90,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S90/R90-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F90","v":"[Service]"},{"$f":"+G90","v":0},{"$f":"+H90","v":0},{"$f":"+I90","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S91/R91-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F90","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K90*K91/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S92/R92-1)*(R92/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D90+1","v":9},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X93-W93)/W93,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S93/R93-1)*(R95/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F93","v":"[Service]"},{"$f":"+G93","v":0},{"$f":"+H93","v":0},{"$f":"+I93","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S94/R94-1)*(R95/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F93","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K93*K94/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S95/R95-1)*(R95/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D93+1","v":10},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X96-W96)/W96,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S96/R96-1)*(R98/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F96","v":"[Service]"},{"$f":"+G96","v":0},{"$f":"+H96","v":0},{"$f":"+I96","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S97/R97-1)*(R98/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB97/$W97)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F96","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K96*K97/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S98/R98-1)*(R98/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Y98/$W98)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D96+1","v":11},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X99-W99)/W99,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S99/R99-1)*(R101/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F99","v":"[Service]"},{"$f":"+G99","v":0},{"$f":"+H99","v":0},{"$f":"+I99","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S100/R100-1)*(R101/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-",{"$f":"IFERROR((AG100/$X100)^(1/DK$64)-1,\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F99","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K99*K100/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S101/R101-1)*(R101/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Z101/$X101)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D99+1","v":12},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X102-W102)/W102,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S102/R102-1)*(R104/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F102","v":"[Service]"},{"$f":"+G102","v":0},{"$f":"+H102","v":0},{"$f":"+I102","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S103/R103-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S103/R103-1)*(R104/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F102","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K102*K103/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S104/R104-1)*(R104/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D102+1","v":13},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X105-W105)/W105,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S105/R105-1)*(R107/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F105","v":"[Service]"},{"$f":"+G105","v":0},{"$f":"+H105","v":0},{"$f":"+I105","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S106/R106-1)*(R107/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F105","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K105*K106/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S107/R107-1)*(R107/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D105+1","v":14},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X108-W108)/W108,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S108/R108-1)*(R110/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F108","v":"[Service]"},{"$f":"+G108","v":0},{"$f":"+H108","v":0},{"$f":"+I108","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S109/R109-1)*(R110/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F108","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K108*K109/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S110/R110-1)*(R110/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D108+1","v":15},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X111-W111)/W111,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S111/R111-1)*(R113/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F111","v":"[Service]"},{"$f":"+G111","v":0},{"$f":"+H111","v":0},{"$f":"+I111","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S112/R112-1)*(R113/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F111","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K111*K112/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S113/R113-1)*(R113/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D111+1","v":16},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X114-W114)/W114,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S114/R114-1)*(R116/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F114","v":"[Service]"},{"$f":"+G114","v":0},{"$f":"+H114","v":0},{"$f":"+I114","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S115/R115-1)*(R116/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F114","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K114*K115/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S116/R116-1)*(R116/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D114+1","v":17},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X117-W117)/W117,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S117/R117-1)*(R119/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F117","v":"[Service]"},{"$f":"+G117","v":0},{"$f":"+H117","v":0},{"$f":"+I117","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S118/R118-1)*(R119/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F117","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K117*K118/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S119/R119-1)*(R119/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D117+1","v":18},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X120-W120)/W120,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S120/R120-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S120/R120-1)*(R122/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F120","v":"[Service]"},{"$f":"+G120","v":0},{"$f":"+H120","v":0},{"$f":"+I120","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S121/R121-1)*(R122/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F120","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K120*K121/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S122/R122-1)*(R122/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D120+1","v":19},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X123-W123)/W123,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S123/R123-1)*(R125/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F123","v":"[Service]"},{"$f":"+G123","v":0},{"$f":"+H123","v":0},{"$f":"+I123","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S124/R124-1)*(R125/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F123","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K123*K124/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S125/R125-1)*(R125/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D123+1","v":20},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X126-W126)/W126,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S126/R126-1)*(R128/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F126","v":"[Service]"},{"$f":"+G126","v":0},{"$f":"+H126","v":0},{"$f":"+I126","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S127/R127-1)*(R128/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F126","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K126*K127/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S128/R128-1)*(R128/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D126+1","v":21},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X129-W129)/W129,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S129/R129-1)*(R131/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F129","v":"[Service]"},{"$f":"+G129","v":0},{"$f":"+H129","v":0},{"$f":"+I129","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S130/R130-1)*(R131/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F129","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K129*K130/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S131/R131-1)*(R131/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D129+1","v":22},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X132-W132)/W132,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S132/R132-1)*(R134/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW132","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F132","v":"[Service]"},{"$f":"+G132","v":0},{"$f":"+H132","v":0},{"$f":"+I132","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]",{"$f":"I133","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW133","v":"Qty"},"[Service]","[Price]",{"$f":"IFERROR((S133/R133-1)*(R134/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F132","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K132*K133/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E134","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S134/R134-1)*(R134/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN134","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D132+1","v":23},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X135-W135)/W135,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S135/R135-1)*(R137/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F135","v":"[Service]"},{"$f":"+G135","v":0},{"$f":"+H135","v":0},{"$f":"+I135","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S136/R136-1)*(R137/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F135","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K135*K136/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S137/R137-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S137/R137-1)*(R137/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AC137/$X137)^(1/DG$64)-1,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,{"$f":"D135+1","v":24},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X138-W138)/W138,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S138/R138-1)*(R140/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Z138/$X138)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F138","v":"[Service]"},{"$f":"+G138","v":0},{"$f":"+H138","v":0},{"$f":"+I138","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S139/R139-1)*(R140/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE139/$W139)^(1/CW$64)-1,\"-\")","v":"-"},"-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F138","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K138*K139/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S140/R140-1)*(R140/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D138+1","v":25},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X141-W141)/W141,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S141/R141-1)*(R143/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F141","v":"[Service]"},{"$f":"+G141","v":0},{"$f":"+H141","v":0},{"$f":"+I141","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S142/R142-1)*(R143/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F141","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K141*K142/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S143/R143-1)*(R143/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D141+1","v":26},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X144-W144)/W144,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S144/R144-1)*(R146/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F144","v":"[Service]"},{"$f":"+G144","v":0},{"$f":"+H144","v":0},{"$f":"+I144","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S145/R145-1)*(R146/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F144","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K144*K145/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S146/R146-1)*(R146/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D144+1","v":27},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X147-W147)/W147,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S147/R147-1)*(R149/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F147","v":"[Service]"},{"$f":"+G147","v":0},{"$f":"+H147","v":0},{"$f":"+I147","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S148/R148-1)*(R149/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F147","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K147*K148/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S149/R149-1)*(R149/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D147+1","v":28},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X150-W150)/W150,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S150/R150-1)*(R152/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F150","v":"[Service]"},{"$f":"+G150","v":0},{"$f":"+H150","v":0},{"$f":"+I150","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S151/R151-1)*(R152/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F150","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K150*K151/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S152/R152-1)*(R152/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D150+1","v":29},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X153-W153)/W153,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S153/R153-1)*(R155/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F153","v":"[Service]"},{"$f":"+G153","v":0},{"$f":"+H153","v":0},{"$f":"+I153","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S154/R154-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S154/R154-1)*(R155/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F153","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K153*K154/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S155/R155-1)*(R155/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D153+1","v":30},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X156-W156)/W156,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S156/R156-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F156","v":"[Service]"},{"$f":"+G156","v":0},{"$f":"+H156","v":0},{"$f":"+I156","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S157/R157-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K156*K157/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S158/R158-1)*(R158/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":31},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X159-W159)/W159,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S159/R159-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F159","v":"[Service]"},{"$f":"+G159","v":0},{"$f":"+H159","v":0},{"$f":"+I159","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S160/R160-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K159*K160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S161/R161-1)*(R161/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB161/$W161)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":32},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X162-W162)/W162,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S162/R162-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y162/$W162)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F162","v":"[Service]"},{"$f":"+G162","v":0},{"$f":"+H162","v":0},{"$f":"+I162","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S163/R163-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K162*K163/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S164/R164-1)*(R164/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+1","v":33},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X165-W165)/W165,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S165/R165-1)*(R167/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F165","v":"[Service]"},{"$f":"+G165","v":0},{"$f":"+H165","v":0},{"$f":"+I165","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S166/R166-1)*(R167/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F165","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K165*K166/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S167/R167-1)*(R167/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D165+1","v":34},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X168-W168)/W168,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S168/R168-1)*(R170/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F168","v":"[Service]"},{"$f":"+G168","v":0},{"$f":"+H168","v":0},{"$f":"+I168","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S169/R169-1)*(R170/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F168","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K168*K169/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S170/R170-1)*(R170/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D168+1","v":35},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X171-W171)/W171,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S171/R171-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S171/R171-1)*(R173/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F171","v":"[Service]"},{"$f":"+G171","v":0},{"$f":"+H171","v":0},{"$f":"+I171","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S172/R172-1)*(R173/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F171","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K171*K172/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S173/R173-1)*(R173/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D171+1","v":36},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X174-W174)/W174,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S174/R174-1)*(R176/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F174","v":"[Service]"},{"$f":"+G174","v":0},{"$f":"+H174","v":0},{"$f":"+I174","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S175/R175-1)*(R176/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F174","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K174*K175/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S176/R176-1)*(R176/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D174+1","v":37},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X177-W177)/W177,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S177/R177-1)*(R179/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F177","v":"[Service]"},{"$f":"+G177","v":0},{"$f":"+H177","v":0},{"$f":"+I177","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S178/R178-1)*(R179/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F177","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K177*K178/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S179/R179-1)*(R179/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D177+1","v":38},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X180-W180)/W180,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S180/R180-1)*(R182/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F180","v":"[Service]"},{"$f":"+G180","v":0},{"$f":"+H180","v":0},{"$f":"+I180","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S181/R181-1)*(R182/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F180","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K180*K181/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S182/R182-1)*(R182/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D180+1","v":39},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X183-W183)/W183,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S183/R183-1)*(R185/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F183","v":"[Service]"},{"$f":"+G183","v":0},{"$f":"+H183","v":0},{"$f":"+I183","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S184/R184-1)*(R185/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F183","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K183*K184/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S185/R185-1)*(R185/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D183+1","v":40},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X186-W186)/W186,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S186/R186-1)*(R188/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F186","v":"[Service]"},{"$f":"+G186","v":0},{"$f":"+H186","v":0},{"$f":"+I186","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S187/R187-1)*(R188/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F186","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K186*K187/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S188/R188-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S188/R188-1)*(R188/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D186+1","v":41},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X189-W189)/W189,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S189/R189-1)*(R191/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F189","v":"[Service]"},{"$f":"+G189","v":0},{"$f":"+H189","v":0},{"$f":"+I189","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S190/R190-1)*(R191/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F189","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K189*K190/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S191/R191-1)*(R191/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D189+1","v":42},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X192-W192)/W192,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S192/R192-1)*(R194/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F192","v":"[Service]"},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S193/R193-1)*(R194/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-",{"$f":"IFERROR((AE193/$X193)^(1/DI$64)-1,\"-\")","v":"-"},"-","-"]
[null,null,null,null,"Rev",{"$f":"+F192","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K192*K193/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S194/R194-1)*(R194/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D192+1","v":43},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X195-W195)/W195,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S195/R195-1)*(R197/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F195","v":"[Service]"},{"$f":"+G195","v":0},{"$f":"+H195","v":0},{"$f":"+I195","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S196/R196-1)*(R197/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW196","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F195","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K195*K196/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]",{"$f":"I197","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW197","v":"Rev"},"[Service]","[Price]",{"$f":"IFERROR((S197/R197-1)*(R197/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D195+1","v":44},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X198-W198)/W198,\"\")","v":""},"","","","","","","","","",null,null,null,{"$f":"E198","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S198/R198-1)*(R200/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN198","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F198","v":"[Service]"},{"$f":"+G198","v":0},{"$f":"+H198","v":0},{"$f":"+I198","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S199/R199-1)*(R200/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F198","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K198*K199/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S200/R200-1)*(R200/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D198+1","v":45},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X201-W201)/W201,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S201/R201-1)*(R203/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F201","v":"[Service]"},{"$f":"+G201","v":0},{"$f":"+H201","v":0},{"$f":"+I201","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S202/R202-1)*(R203/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z202/$X202)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F201","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K201*K202/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S203/R203-1)*(R203/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D201+1","v":46},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X204-W204)/W204,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S204/R204-1)*(R206/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F204","v":"[Service]"},{"$f":"+G204","v":0},{"$f":"+H204","v":0},{"$f":"+I204","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S205/R205-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S205/R205-1)*(R206/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F204","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K204*K205/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S206/R206-1)*(R206/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D204+1","v":47},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X207-W207)/W207,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S207/R207-1)*(R209/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F207","v":"[Service]"},{"$f":"+G207","v":0},{"$f":"+H207","v":0},{"$f":"+I207","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S208/R208-1)*(R209/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F207","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K207*K208/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S209/R209-1)*(R209/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D207+1","v":48},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X210-W210)/W210,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S210/R210-1)*(R212/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F210","v":"[Service]"},{"$f":"+G210","v":0},{"$f":"+H210","v":0},{"$f":"+I210","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S211/R211-1)*(R212/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F210","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K210*K211/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S212/R212-1)*(R212/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D210+1","v":49},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X213-W213)/W213,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S213/R213-1)*(R215/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F213","v":"[Service]"},{"$f":"+G213","v":0},{"$f":"+H213","v":0},{"$f":"+I213","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S214/R214-1)*(R215/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F213","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K213*K214/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S215/R215-1)*(R215/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D213+1","v":50},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X216-W216)/W216,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S216/R216-1)*(R218/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F216","v":"[Service]"},{"$f":"+G216","v":0},{"$f":"+H216","v":0},{"$f":"+I216","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S217/R217-1)*(R218/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F216","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K216*K217/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S218/R218-1)*(R218/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D216+1","v":51},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X219-W219)/W219,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S219/R219-1)*(R221/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F219","v":"[Service]"},{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S220/R220-1)*(R221/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F219","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K219*K220/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S221/R221-1)*(R221/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+1","v":52},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X222-W222)/W222,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S222/R222-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S222/R222-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F222","v":"[Service]"},{"$f":"+G222","v":0},{"$f":"+H222","v":0},{"$f":"+I222","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S223/R223-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F222","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K222*K223/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S224/R224-1)*(R224/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE224/$W224)^(1/CW$64)-1,\"-\")","v":"-"},"-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D222+1","v":53},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X225-W225)/W225,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S225/R225-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F225","v":"[Service]"},{"$f":"+G225","v":0},{"$f":"+H225","v":0},{"$f":"+I225","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S226/R226-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Y226/$W226)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F225","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K225*K226/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S227/R227-1)*(R227/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D225+1","v":54},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X228-W228)/W228,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S228/R228-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F228","v":"[Service]"},{"$f":"+G228","v":0},{"$f":"+H228","v":0},{"$f":"+I228","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S229/R229-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F228","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K228*K229/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S230/R230-1)*(R230/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D228+1","v":55},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X231-W231)/W231,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S231/R231-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F231","v":"[Service]"},{"$f":"+G231","v":0},{"$f":"+H231","v":0},{"$f":"+I231","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S232/R232-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F231","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K231*K232/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S233/R233-1)*(R233/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D231+1","v":56},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X234-W234)/W234,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S234/R234-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F234","v":"[Service]"},{"$f":"+G234","v":0},{"$f":"+H234","v":0},{"$f":"+I234","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S235/R235-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F234","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K234*K235/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S236/R236-1)*(R236/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D234+1","v":57},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X237-W237)/W237,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S237/R237-1)*(R239/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F237","v":"[Service]"},{"$f":"+G237","v":0},{"$f":"+H237","v":0},{"$f":"+I237","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S238/R238-1)*(R239/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F237","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K237*K238/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S239/R239-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S239/R239-1)*(R239/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D237+1","v":58},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X240-W240)/W240,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S240/R240-1)*(R242/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F240","v":"[Service]"},{"$f":"+G240","v":0},{"$f":"+H240","v":0},{"$f":"+I240","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S241/R241-1)*(R242/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F240","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K240*K241/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S242/R242-1)*(R242/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D240+1","v":59},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X243-W243)/W243,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S243/R243-1)*(R245/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F243","v":"[Service]"},{"$f":"+G243","v":0},{"$f":"+H243","v":0},{"$f":"+I243","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S244/R244-1)*(R245/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F243","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K243*K244/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S245/R245-1)*(R245/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D243+1","v":60},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X246-W246)/W246,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S246/R246-1)*(R248/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F246","v":"[Service]"},{"$f":"+G246","v":0},{"$f":"+H246","v":0},{"$f":"+I246","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S247/R247-1)*(R248/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F246","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K246*K247/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S248/R248-1)*(R248/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D246+1","v":61},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X249-W249)/W249,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S249/R249-1)*(R251/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F249","v":"[Service]"},{"$f":"+G249","v":0},{"$f":"+H249","v":0},{"$f":"+I249","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S250/R250-1)*(R251/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F249","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K249*K250/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S251/R251-1)*(R251/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D249+1","v":62},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X252-W252)/W252,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S252/R252-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F252","v":"[Service]"},{"$f":"+G252","v":0},{"$f":"+H252","v":0},{"$f":"+I252","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S253/R253-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z253/$X253)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K252*K253/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S254/R254-1)*(R254/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D252+1","v":63},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X255-W255)/W255,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S255/R255-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F255","v":"[Service]"},{"$f":"+G255","v":0},{"$f":"+H255","v":0},{"$f":"+I255","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S256/R256-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S256/R256-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F255","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K255*K256/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S257/R257-1)*(R257/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D255+1","v":64},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X258-W258)/W258,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S258/R258-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F258","v":"[Service]"},{"$f":"+G258","v":0},{"$f":"+H258","v":0},{"$f":"+I258","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S259/R259-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K258*K259/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S260/R260-1)*(R260/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW260","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D258+1","v":65},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X261-W261)/W261,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]",{"$f":"I261","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW261","v":"Price"},"[Service]","[Price]",{"$f":"IFERROR((S261/R261-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F261","v":"[Service]"},{"$f":"+G261","v":0},{"$f":"+H261","v":0},{"$f":"+I261","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E262","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S262/R262-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN262","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K261*K262/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S263/R263-1)*(R263/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D261+1","v":66},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X264-W264)/W264,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S264/R264-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F264","v":"[Service]"},{"$f":"+G264","v":0},{"$f":"+H264","v":0},{"$f":"+I264","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S265/R265-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K264*K265/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S266/R266-1)*(R266/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D264+1","v":67},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X267-W267)/W267,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S267/R267-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F267","v":"[Service]"},{"$f":"+G267","v":0},{"$f":"+H267","v":0},{"$f":"+I267","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S268/R268-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB268/$W268)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K267*K268/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S269/R269-1)*(R269/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Y269/$W269)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D267+1","v":68},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X270-W270)/W270,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S270/R270-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F270","v":"[Service]"},{"$f":"+G270","v":0},{"$f":"+H270","v":0},{"$f":"+I270","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S271/R271-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K270*K271/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S272/R272-1)*(R272/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X273-W273)/W273,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S273/R273-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S273/R273-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F273","v":"[Service]"},{"$f":"+G273","v":0},{"$f":"+H273","v":0},{"$f":"+I273","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S274/R274-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K273*K274/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S275/R275-1)*(R275/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D273+1","v":70},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X276-W276)/W276,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S276/R276-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F276","v":"[Service]"},{"$f":"+G276","v":0},{"$f":"+H276","v":0},{"$f":"+I276","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S277/R277-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K276*K277/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S278/R278-1)*(R278/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":71},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X279-W279)/W279,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S279/R279-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F279","v":"[Service]"},{"$f":"+G279","v":0},{"$f":"+H279","v":0},{"$f":"+I279","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S280/R280-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K279*K280/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S281/R281-1)*(R281/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D279+1","v":72},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X282-W282)/W282,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S282/R282-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F282","v":"[Service]"},{"$f":"+G282","v":0},{"$f":"+H282","v":0},{"$f":"+I282","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S283/R283-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K282*K283/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S284/R284-1)*(R284/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D282+1","v":73},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X285-W285)/W285,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S285/R285-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F285","v":"[Service]"},{"$f":"+G285","v":0},{"$f":"+H285","v":0},{"$f":"+I285","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S286/R286-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AC286/$X286)^(1/DG$64)-1,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K285*K286/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S287/R287-1)*(R287/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((Z287/$X287)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D285+1","v":74},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X288-W288)/W288,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S288/R288-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F288","v":"[Service]"},{"$f":"+G288","v":0},{"$f":"+H288","v":0},{"$f":"+I288","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S289/R289-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K288*K289/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S290/R290-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S290/R290-1)*(R290/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D288+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X291-W291)/W291,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S291/R291-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F291","v":"[Service]"},{"$f":"+G291","v":0},{"$f":"+H291","v":0},{"$f":"+I291","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S292/R292-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K291*K292/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S293/R293-1)*(R293/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X294-W294)/W294,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S294/R294-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F294","v":"[Service]"},{"$f":"+G294","v":0},{"$f":"+H294","v":0},{"$f":"+I294","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S295/R295-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K294*K295/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S296/R296-1)*(R296/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X297-W297)/W297,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S297/R297-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F297","v":"[Service]"},{"$f":"+G297","v":0},{"$f":"+H297","v":0},{"$f":"+I297","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S298/R298-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K297*K298/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S299/R299-1)*(R299/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X300-W300)/W300,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S300/R300-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F300","v":"[Service]"},{"$f":"+G300","v":0},{"$f":"+H300","v":0},{"$f":"+I300","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S301/R301-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K300*K301/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S302/R302-1)*(R302/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X303-W303)/W303,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S303/R303-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F303","v":"[Service]"},{"$f":"+G303","v":0},{"$f":"+H303","v":0},{"$f":"+I303","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S304/R304-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K303*K304/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S305/R305-1)*(R305/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X306-W306)/W306,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S306/R306-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F306","v":"[Service]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S307/R307-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S307/R307-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K306*K307/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S308/R308-1)*(R308/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X309-W309)/W309,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S309/R309-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F309","v":"[Service]"},{"$f":"+G309","v":0},{"$f":"+H309","v":0},{"$f":"+I309","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S310/R310-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K309*K310/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S311/R311-1)*(R311/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D309+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X312-W312)/W312,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S312/R312-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F312","v":"[Service]"},{"$f":"+G312","v":0},{"$f":"+H312","v":0},{"$f":"+I312","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S313/R313-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K312*K313/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S314/R314-1)*(R314/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D312+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X315-W315)/W315,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S315/R315-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F315","v":"[Service]"},{"$f":"+G315","v":0},{"$f":"+H315","v":0},{"$f":"+I315","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S316/R316-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K315*K316/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S317/R317-1)*(R317/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X318-W318)/W318,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S318/R318-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F318","v":"[Service]"},{"$f":"+G318","v":0},{"$f":"+H318","v":0},{"$f":"+I318","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S319/R319-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K318*K319/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S320/R320-1)*(R320/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-",{"$f":"IFERROR((AE320/$W320)^(1/CW$64)-1,\"-\")","v":"-"},"-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X321-W321)/W321,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S321/R321-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},{"$f":"+G321","v":0},{"$f":"+H321","v":0},{"$f":"+I321","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S322/R322-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K321*K322/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S323/R323-1)*(R323/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X324-W324)/W324,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S324/R324-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S324/R324-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW324","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F324","v":"[Service]"},{"$f":"+G324","v":0},{"$f":"+H324","v":0},{"$f":"+I324","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]",{"$f":"I325","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW325","v":"Qty"},"[Service]","[Price]",{"$f":"IFERROR((S325/R325-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K324*K325/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E326","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S326/R326-1)*(R326/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN326","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D324+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X327-W327)/W327,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S327/R327-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F327","v":"[Service]"},{"$f":"+G327","v":0},{"$f":"+H327","v":0},{"$f":"+I327","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S328/R328-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K327*K328/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S329/R329-1)*(R329/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X330-W330)/W330,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S330/R330-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F330","v":"[Service]"},{"$f":"+G330","v":0},{"$f":"+H330","v":0},{"$f":"+I330","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S331/R331-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K330*K331/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S332/R332-1)*(R332/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X333-W333)/W333,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S333/R333-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y333/$W333)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F333","v":"[Service]"},{"$f":"+G333","v":0},{"$f":"+H333","v":0},{"$f":"+I333","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S334/R334-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K333*K334/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S335/R335-1)*(R335/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X336-W336)/W336,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S336/R336-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F336","v":"[Service]"},{"$f":"+G336","v":0},{"$f":"+H336","v":0},{"$f":"+I336","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S337/R337-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K336*K337/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S338/R338-1)*(R338/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X339-W339)/W339,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S339/R339-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F339","v":"[Service]"},{"$f":"+G339","v":0},{"$f":"+H339","v":0},{"$f":"+I339","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S340/R340-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K339*K340/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S341/R341-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S341/R341-1)*(R341/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X342-W342)/W342,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S342/R342-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F342","v":"[Service]"},{"$f":"+G342","v":0},{"$f":"+H342","v":0},{"$f":"+I342","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S343/R343-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K342*K343/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S344/R344-1)*(R344/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X345-W345)/W345,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S345/R345-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F345","v":"[Service]"},{"$f":"+G345","v":0},{"$f":"+H345","v":0},{"$f":"+I345","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S346/R346-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K345*K346/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S347/R347-1)*(R347/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X348-W348)/W348,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S348/R348-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F348","v":"[Service]"},{"$f":"+G348","v":0},{"$f":"+H348","v":0},{"$f":"+I348","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S349/R349-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K348*K349/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S350/R350-1)*(R350/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-",{"$f":"IFERROR((AA350/$X350)^(1/DE$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X351-W351)/W351,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S351/R351-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Z351/$X351)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F351","v":"[Service]"},{"$f":"+G351","v":0},{"$f":"+H351","v":0},{"$f":"+I351","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S352/R352-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K351*K352/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S353/R353-1)*(R353/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X354-W354)/W354,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S354/R354-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F354","v":"[Service]"},{"$f":"+G354","v":0},{"$f":"+H354","v":0},{"$f":"+I354","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S355/R355-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K354*K355/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S356/R356-1)*(R356/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X357-W357)/W357,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S357/R357-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F357","v":"[Service]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S358/R358-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S358/R358-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K357*K358/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S359/R359-1)*(R359/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X360-W360)/W360,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S360/R360-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F360","v":"[Service]"},{"$f":"+G360","v":0},{"$f":"+H360","v":0},{"$f":"+I360","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S361/R361-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K360*K361/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S362/R362-1)*(R362/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X363-W363)/W363,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S363/R363-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F363","v":"[Service]"},{"$f":"+G363","v":0},{"$f":"+H363","v":0},{"$f":"+I363","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S364/R364-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K363*K364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S365/R365-1)*(R365/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X366-W366)/W366,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S366/R366-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F366","v":"[Service]"},{"$f":"+G366","v":0},{"$f":"+H366","v":0},{"$f":"+I366","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S367/R367-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K366*K367/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S368/R368-1)*(R368/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X369-W369)/W369,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S369/R369-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F369","v":"[Service]"},{"$f":"+G369","v":0},{"$f":"+H369","v":0},{"$f":"+I369","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S370/R370-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K369*K370/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S371/R371-1)*(R371/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X372-W372)/W372,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S372/R372-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F372","v":"[Service]"},{"$f":"+G372","v":0},{"$f":"+H372","v":0},{"$f":"+I372","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S373/R373-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K372*K373/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S374/R374-1)*(R374/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X375-W375)/W375,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S375/R375-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S375/R375-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-",{"$f":"IFERROR((AB375/$W375)^(1/CT$64)-1,\"-\")","v":"-"},"-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F375","v":"[Service]"},{"$f":"+G375","v":0},{"$f":"+H375","v":0},{"$f":"+I375","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S376/R376-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Y376/$W376)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K375*K376/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S377/R377-1)*(R377/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X378-W378)/W378,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S378/R378-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F378","v":"[Service]"},{"$f":"+G378","v":0},{"$f":"+H378","v":0},{"$f":"+I378","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S379/R379-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K378*K379/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S380/R380-1)*(R380/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X381-W381)/W381,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S381/R381-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F381","v":"[Service]"},{"$f":"+G381","v":0},{"$f":"+H381","v":0},{"$f":"+I381","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S382/R382-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K381*K382/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S383/R383-1)*(R383/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D381+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X384-W384)/W384,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S384/R384-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},{"$f":"+G384","v":0},{"$f":"+H384","v":0},{"$f":"+I384","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S385/R385-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K384*K385/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S386/R386-1)*(R386/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-",{"$f":"IFERROR((AD386/$X386)^(1/DH$64)-1,\"-\")","v":"-"},"-","-","-"]
[null,null,null,{"$f":"D384+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X387-W387)/W387,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S387/R387-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F387","v":"[Service]"},{"$f":"+G387","v":0},{"$f":"+H387","v":0},{"$f":"+I387","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S388/R388-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AW388","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K387*K388/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]",{"$f":"I389","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,{"$f":"AW389","v":"Rev"},"[Service]","[Price]",{"$f":"IFERROR((S389/R389-1)*(R389/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X390-W390)/W390,\"\")","v":""},"","","","","","","","","",null,null,null,{"$f":"E390","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S390/R390-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,{"$f":"CN390","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F390","v":"[Service]"},{"$f":"+G390","v":0},{"$f":"+H390","v":0},{"$f":"+I390","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S391/R391-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K390*K391/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S392/R392-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S392/R392-1)*(R392/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X393-W393)/W393,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S393/R393-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F393","v":"[Service]"},{"$f":"+G393","v":0},{"$f":"+H393","v":0},{"$f":"+I393","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S394/R394-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K393*K394/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S395/R395-1)*(R395/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X396-W396)/W396,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S396/R396-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F396","v":"[Service]"},{"$f":"+G396","v":0},{"$f":"+H396","v":0},{"$f":"+I396","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S397/R397-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K396*K397/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S398/R398-1)*(R398/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X399-W399)/W399,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S399/R399-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F399","v":"[Service]"},{"$f":"+G399","v":0},{"$f":"+H399","v":0},{"$f":"+I399","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S400/R400-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K399*K400/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S401/R401-1)*(R401/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X402-W402)/W402,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S402/R402-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F402","v":"[Service]"},{"$f":"+G402","v":0},{"$f":"+H402","v":0},{"$f":"+I402","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S403/R403-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K402*K403/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S404/R404-1)*(R404/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X405-W405)/W405,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S405/R405-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F405","v":"[Service]"},{"$f":"+G405","v":0},{"$f":"+H405","v":0},{"$f":"+I405","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S406/R406-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K405*K406/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S407/R407-1)*(R407/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X408-W408)/W408,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S408/R408-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F408","v":"[Service]"},{"$f":"+G408","v":0},{"$f":"+H408","v":0},{"$f":"+I408","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(S409/R409-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S409/R409-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K408*K409/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S410/R410-1)*(R410/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X411-W411)/W411,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S411/R411-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F411","v":"[Service]"},{"$f":"+G411","v":0},{"$f":"+H411","v":0},{"$f":"+I411","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S412/R412-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K411*K412/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S413/R413-1)*(R413/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X414-W414)/W414,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S414/R414-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F414","v":"[Service]"},{"$f":"+G414","v":0},{"$f":"+H414","v":0},{"$f":"+I414","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S415/R415-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((Z415/$X415)^(1/DD$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K414*K415/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S416/R416-1)*(R416/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X417-W417)/W417,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S417/R417-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F417","v":"[Service]"},{"$f":"+G417","v":0},{"$f":"+H417","v":0},{"$f":"+I417","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S418/R418-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K417*K418/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S419/R419-1)*(R419/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X420-W420)/W420,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S420/R420-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F420","v":"[Service]"},{"$f":"+G420","v":0},{"$f":"+H420","v":0},{"$f":"+I420","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S421/R421-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K420*K421/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S422/R422-1)*(R422/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X423-W423)/W423,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S423/R423-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F423","v":"[Service]"},{"$f":"+G423","v":0},{"$f":"+H423","v":0},{"$f":"+I423","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S424/R424-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K423*K424/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S425/R425-1)*(R425/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X426-W426)/W426,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(S426/R426-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S426/R426-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F426","v":"[Service]"},{"$f":"+G426","v":0},{"$f":"+H426","v":0},{"$f":"+I426","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S427/R427-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K426*K427/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S428/R428-1)*(R428/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X429-W429)/W429,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S429/R429-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F429","v":"[Service]"},{"$f":"+G429","v":0},{"$f":"+H429","v":0},{"$f":"+I429","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S430/R430-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K429*K430/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S431/R431-1)*(R431/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X432-W432)/W432,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S432/R432-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F432","v":"[Service]"},{"$f":"+G432","v":0},{"$f":"+H432","v":0},{"$f":"+I432","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S433/R433-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K432*K433/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S434/R434-1)*(R434/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X435-W435)/W435,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S435/R435-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((Y435/$W435)^(1/CQ$64)-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F435","v":"[Service]"},{"$f":"+G435","v":0},{"$f":"+H435","v":0},{"$f":"+I435","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S436/R436-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K435*K436/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S437/R437-1)*(R437/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X438-W438)/W438,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S438/R438-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F438","v":"[Service]"},{"$f":"+G438","v":0},{"$f":"+H438","v":0},{"$f":"+I438","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S439/R439-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K438*K439/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S440/R440-1)*(R440/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((X441-W441)/W441,\"\")","v":""},"","","","","","","","","",null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR((S441/R441-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F441","v":"[Service]"},{"$f":"+G441","v":0},{"$f":"+H441","v":0},{"$f":"+I441","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR((S442/R442-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K441*K442/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(S443/R443-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR((S443/R443-1)*(R443/R$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},{"$f":"+SUMIFS(L$69:L$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Sewerage",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Recycled Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Trade Waste",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Rural Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Bulk Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$69:AG$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I453)","v":0}]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K448:K453)","v":0},{"$f":"SUM(L448:L453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"+K13","v":0},{"$f":"+L13","v":0},0,0,0,0,0,{"$f":"+R13-R65","v":0},{"$f":"+S13-S65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+K455-K454","v":0},{"$f":"+L455-L454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K454=K465","v":true},{"$f":"+L454=L465","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Price cap - Fixed",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(U$69:U$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K461:K464)","v":0},{"$f":"SUM(L461:L464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR((K461+K463)/K465,\"\")","v":""},{"$f":"IFERROR((L461+L463)/L465,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR((K462+K464)/K465,\"\")","v":""},{"$f":"IFERROR((L462+L464)/L465,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[]
[]
["ESC ASSESSMENT"]
[]
[null,null,null,null,null,null,null,null,"8 - Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I473)","v":0},0,0,0,0,0,0,{"$f":"SUM(R474:R477)","v":0},{"$f":"SUM(S474:S477)","v":0},{"$f":"SUM(T474:T477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$461","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$473,$I$69:$I$444,$I474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$462","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$463","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$464","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R473-R448","v":0},{"$f":"S473-S448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"SUM(R480:R483)","v":0},{"$f":"SUM(S480:S483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$479,$I$69:$I$444,$I480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R479-R449","v":0},{"$f":"S479-S449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R486:R489)","v":0},{"$f":"SUM(S486:S489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$485,$I$69:$I$444,$I486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R485-R450","v":0},{"$f":"S485-S450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I451","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"SUM(R492:R495)","v":0},{"$f":"SUM(S492:S495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$491,$I$69:$I$444,$I492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R491-R451","v":0},{"$f":"S491-S451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I452","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"SUM(R498:R501)","v":0},{"$f":"SUM(S498:S501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$497,$I$69:$I$444,$I498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R497-R452","v":0},{"$f":"S497-S452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I453","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"SUM(R504:R507)","v":0},{"$f":"SUM(S504:S507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(R$69:R$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$503,$I$69:$I$444,$I504)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R503-R453","v":0},{"$f":"S503-S453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K473:K503)","v":0},0,0,0,0,0,0,{"$f":"SUM(R474:R477,R480:R483,R486:R489,R492:R495,R498:R501,R504:R507)","v":0},{"$f":"SUM(S474:S477,S480:S483,S486:S489,S492:S495,S498:S501,S504:S507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R509-R455","v":0},{"$f":"S509-S455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Water"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I512)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(R473/R$509,\"\")","v":""},{"$f":"IFERROR(S473/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R474/R$473,\"\")","v":""},{"$f":"IFERROR(S474/S$473,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",null,null,null,null,null,null,null,null,{"$f":"IFERROR(R475/R$473,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R513+R515,\"\")","v":""},{"$f":"IFERROR(S513+S515,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R514+R516,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Sewerage"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R479/R$509,\"\")","v":""},{"$f":"IFERROR(S479/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R480/R$479,\"\")","v":""},{"$f":"IFERROR(S480/S$479,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R481/R$479,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R522+R524,\"\")","v":""},{"$f":"IFERROR(S522+S524,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R523+R525,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Recycled Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R485/R$509,\"\")","v":""},{"$f":"IFERROR(S485/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R486/R$485,\"\")","v":""},{"$f":"IFERROR(S486/S$485,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R487/R$485,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R531+R533,\"\")","v":""},{"$f":"IFERROR(S531+S533,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R532+R534,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Trade Waste"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R491/R$509,\"\")","v":""},{"$f":"IFERROR(S491/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R492/R$491,\"\")","v":""},{"$f":"IFERROR(S492/S$491,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R493/R$491,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I495","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R540+R542,\"\")","v":""},{"$f":"IFERROR(S540+S542,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R541+R543,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I497","v":"Rural Water"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R497/R$509,\"\")","v":""},{"$f":"IFERROR(S497/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R498/R$497,\"\")","v":""},{"$f":"IFERROR(S498/S$497,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R499/R$497,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I501","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R549+R551,\"\")","v":""},{"$f":"IFERROR(S549+S551,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R550+R552,\"\")","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I503","v":"Bulk Water"},null,0,0,0,0,0,0,0,{"$f":"IFERROR(R503/R$509,\"\")","v":""},{"$f":"IFERROR(S503/S$509,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I504","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R504/R$503,\"\")","v":""},{"$f":"IFERROR(S504/S$503,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I505","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,{"$f":"IFERROR(R505/R$503,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I506","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I507","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",""]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,"","","","","","","",{"$f":"IFERROR(R558+R560,\"\")","v":""},{"$f":"IFERROR(S558+S560,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,"","","","","","","",{"$f":"IFERROR(R559+R561,\"\")","v":""},"","","","","","","","","","","","","","",""]

{"sheet":"NotPres_FO","index":11,"n_rows":251,"n_cols":33,"rows_kept":251,"cut":false,"hidden":false,"merged":[[208,3,208,7],[223,3,223,7],[238,3,238,7],[178,3,178,7],[133,3,133,7],[3,28,3,32],[2,1,2,5],[148,3,148,7],[163,3,163,7],[193,3,193,7],[73,3,73,7],[88,3,88,7],[118,3,118,7],[103,3,103,7],[28,3,28,7],[43,3,43,7],[58,3,58,7]]}
[80,"Non Prescribed Services"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$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$1989)","v":0},0,0,0,0,0,0,4.8037170570570566,5.3124299414062497,5.6124229032258057,4.0261895880149803,3.3385062707948241,3.1489799999999999,2.9572882140762466,3.0777425727753367,3.1175833511623035,3.0525666090091454,2.9754768901565174,2.8961342052527441,2.8143549751607959,2.729945680543016,2.65207937740144,2.6392964151255618]
[]
[null,null,null,null,"Operating expenditure",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E14,K$31:K$1989)","v":0},0,0,0,0,0,0,2.1513763763763762,2.7819238281250001,3.0245967741935482,2.4127902621722845,2.0203832255083176,2.1374689999999998,2.1447253176930601,2.1582669949901057,2.1707825595571388,2.1858353175663634,2.1858353175663634,2.1858353175663634,2.1858353175663634,2.1858353175663634,2.1858353175663634,2.1858353175663634]
[]
[null,null,null,null,"Gross capital expenditure",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E16,K$31:K$1989)","v":0},0,0,0,0,0,0,0.2509478228228228,0,1.4219609677419354,{"$f":"+SUMIF($D$31:$G$1989,$E16,U$31:U$1989)","v":0.16873184456928839},0.47752340110905728,3.9770000000000003,0.11490365988909426,2.3342869685767095E-2,0,0,0,0,0,0,0,9.3189695009242138E-2]
[null,null,null,null,"Government contributions",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.9770000000000003,0.11490365988909426,2.3342869685767095E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net capital expenditure - non-prescribed",null,null,null,null,null,{"$f":"+K16-K17-K18","v":0},{"$f":"+L16-L17-L18","v":0},0,0,0,0,0,0.2509478228228228,0,1.4219609677419354,0.16873184456928839,0.47752340110905728,0,{"$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},{"$f":"+AC16-AC17-AC18","v":0},0,0,0,9.3189695009242138E-2]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,{"$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":2.6523406806806804},{"$f":"S12-S14","v":2.5305061132812496},2.5878261290322575,1.6133993258426957,1.3181230452865065,1.011511,0.81256289638318657,0.91947557778523104,0.94680079160516462,0.86673129144278205,0.789641572590154,0.71029888768638072,0.62851965759443251,0.54411036297665261,0.46624405983507655,0.45346109755919839]
[null,"Total Non Prescribed Services"]
[]
[]
[null,null,null,"Brine Receival"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,1.0131931931931932,0.81795898437499992,1.1312096774193547,0.52663389513108616,0.39574523105360443,0.20678299999999999,8.40175953079179E-2,0.28356309285265868,0.40165359104935688,0.40243952235375191,0.40243952235375191,0.40243952235375191,0.40243952235375191,0.40243952235375191,0.40243952235375191,0.40243952235375191]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.19290322580645161,0.26176498127340825,9.4382523105360439E-2,9.2221999999999998E-2,9.226979472140763E-2,9.25096198958653E-2,9.2740591493473509E-2,9.2979242446245516E-2,9.2979242446245516E-2,9.2979242446245516E-2,9.2979242446245516E-2,9.2979242446245516E-2,9.2979242446245516E-2,9.2979242446245516E-2]
[]
[null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3189695009242138E-2]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$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":9.3189695009242138E-2}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"GSK/ Sun Pharma Trade Waste Services (Port Fairy)"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,1.8394544544544544,2.6470361328124996,2.6366935483870968,1.455744382022472,1.2855960120147873,1.2965610000000001,1.2965601173020529,1.2990953905720724,1.3016346761271116,1.3041801240703781,1.3041801240703781,1.3041801240703781,1.3041801240703781,1.3041801240703781,1.3041801240703781,1.3041801240703781]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,1.6160210210210211,2.0805078125000001,2.0464516129032257,1.1681132958801499,0.97152784658040658,1.0620240000000001,1.0668064516129032,1.074451830766276,1.0811048949751334,1.0882943991902543,1.0882943991902543,1.0882943991902543,1.0882943991902543,1.0882943991902543,1.0882943991902543,1.0882943991902543]
[]
[null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9057741935483868E-2,3.2639920411985018E-2,1.7289879852125694E-2,null,0.11490365988909426,2.3342869685767095E-2]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11490365988909426,2.3342869685767095E-2]
[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},0,5.9057741935483868E-2,3.2639920411985018E-2,1.7289879852125694E-2,0,0,0,0,0,{"$f":"+AB50-AB51-AB52","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Bio-solids"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,1.9909909909909908E-2,1.7265625E-2,3.7741935483870961E-2,1.7588951310861425E-2,3.2609755083179294E-2,2.3203000000000001E-2,2.3203323558162271E-2,2.3248280745206303E-2,2.3293498415359784E-2,2.3339540182562901E-2,2.3339540182562901E-2,2.3339540182562901E-2,2.3339540182562901E-2,2.3339540182562901E-2,2.3339540182562901E-2,2.3339540182562901E-2]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$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,"Loan Interest - GSK/ Sun Pharma"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,0.40126874874874885,0.35695061035156234,0.3085958870967741,0.3473372986891386,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"+AB80-AB81-AB82","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Loan Interest - Origin"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,1.0187159809809809,0.95389988281249993,0.88471499999999992,0.8281840496254681,0.76942926987061,0.70246299999999995,0.63272336265884654,0.56137861444833359,0.48828078342788417,0.41327019388358371,0.33618047503095522,0.25683779012718205,0.17505856003523401,9.0649265417453925E-2,1.27829622758783E-2,0]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$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,"Rent and Leases"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,0.26878378378378376,0.34962890624999998,0.35120967741935483,0.31453183520599248,0.30342973197781881,0.29130099999999998,0.29186999022482896,0.2924410121458651,0.28642478740825439,0.29358588644791644,0.29358588644791644,0.29358588644791644,0.29358588644791644,0.29358588644791644,0.29358588644791644,0.29358588644791644]
[]
[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,{"$f":"+AB110-AB111-AB112","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Interest Received - Cash and Investments - Refer Finance&Tax_FO"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$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,"Aquaculture"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.2338709677419358E-2,4.3455056179775284E-2,1.743285582255083E-2,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,0.45792792792792791,0.653935546875,0.63008064516129025,0.69528089887640454,0.63726432532347499,0.57180200000000003,0.57320039100684272,0.57751099109532567,0.58180411418160594,0.58782734717996865,0.58782734717996865,0.58782734717996865,0.58782734717996865,0.58782734717996865,0.58782734717996865,0.58782734717996865]
[]
[null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,0.2509478228228228,null,1.3629032258064515,1.1934620786516853E-2,2.8732042513863212E-2]
[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":0.2509478228228228},0,1.3629032258064515,1.1934620786516853E-2,2.8732042513863212E-2,0,0,0,0,0,{"$f":"+AB140-AB141-AB142","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Origin Trade Waste Services"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,8.4064064064064067E-2,5.5034179687499997E-2,7.5483870967741923E-2,4.3455056179775284E-2,4.5697162661737518E-2,0.03,3.6070381231671562E-2,3.0058412141469568E-2,3.0116780391629065E-2,3.0175591248475131E-2,3.0175591248475131E-2,3.0175591248475131E-2,3.0175591248475131E-2,3.0175591248475131E-2,3.0175591248475131E-2,3.0175591248475131E-2]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,7.7427427427427434E-2,4.7480468749999998E-2,6.6048387096774186E-2,3.1039325842696627E-2,3.6400660813308686E-2,3.5955000000000001E-2,3.6059628543499513E-2,3.6281842165864497E-2,3.6491715297589065E-2,3.6747769099742152E-2,3.6747769099742152E-2,3.6747769099742152E-2,3.6747769099742152E-2,3.6747769099742152E-2,3.6747769099742152E-2,3.6747769099742152E-2]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$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,"Parks Victoria Waste Services"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.33419007490636704,0.3895247550831793,0.51258099999999995,0.51258064516129032,0.51358347451432307,0.51458754777828086,0.51559365251903,0.51559365251903,0.51559365251903,0.51559365251903,0.51559365251903,0.51559365251903,0.51559365251903]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,8.911290322580645E-2,0.25659176029962544,0.2808078696857671,0.37546600000000002,0.3763890518084067,0.37751271106677414,0.37864124360933687,0.3799865596501526,0.3799865596501526,0.3799865596501526,0.3799865596501526,0.3799865596501526,0.3799865596501526,0.3799865596501526]
[]
[null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12415730337078651,0.43150147874306838,3.9770000000000003]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9770000000000003]
[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},0,0,0.12415730337078651,0.43150147874306838,0,0,0,0,0,{"$f":"+AB170-AB171-AB172","v":0},0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Loan Interest - Iluka"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,2.8912507507507505E-2,2.5090190429687499E-2,2.1128145161290322E-2,1.7415131086142323E-2,1.3547994454713493E-2,9.443E-3,5.3410000000000003E-3,1.1360000000000001E-3,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$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,"Interest - Tariffs and Schemes"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,0.1294144144144144,8.9565429687499989E-2,9.3306451612903213E-2,9.765385767790262E-2,8.549350277264324E-2,7.6645000000000005E-2,7.4921798631476064E-2,7.3238295355408226E-2,7.1591686564426424E-2,6.9982098303447149E-2,6.9982098303447149E-2,6.9982098303447149E-2,6.9982098303447149E-2,6.9982098303447149E-2,6.9982098303447149E-2,6.9982098303447149E-2]
[]
[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":206,"n_cols":33,"rows_kept":206,"cut":false,"hidden":false,"merged":[[199,3,199,7],[200,3,200,7],[201,3,201,7],[202,3,202,7],[203,3,203,7],[204,3,204,7],[190,3,190,7],[191,3,191,7],[192,3,192,7],[193,3,193,7],[194,3,194,7],[195,3,195,7],[196,3,196,7],[197,3,197,7],[198,3,198,7],[181,3,181,7],[182,3,182,7],[183,3,183,7],[184,3,184,7],[185,3,185,7],[186,3,186,7],[187,3,187,7],[188,3,188,7],[189,3,189,7],[172,3,172,7],[173,3,173,7],[174,3,174,7],[175,3,175,7],[176,3,176,7],[177,3,177,7],[178,3,178,7],[179,3,179,7],[180,3,180,7],[163,3,163,7],[164,3,164,7],[165,3,165,7],[166,3,166,7],[167,3,167,7],[168,3,168,7],[169,3,169,7],[170,3,170,7],[171,3,171,7],[154,3,154,7],[155,3,155,7],[156,3,156,7],[157,3,157,7],[158,3,158,7],[159,3,159,7],[160,3,160,7],[161,3,161,7],[162,3,162,7],[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],[205,3,205,7],[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],[145,3,145,7],[146,3,146,7],[147,3,147,7],[148,3,148,7],[149,3,149,7],[150,3,150,7],[151,3,151,7],[152,3,152,7],[153,3,153,7]]}
[80,"Cash, debt and tax assumptions"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$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,{"$f":"+K26","v":0},0,0,0,0,0,0,2.6475755755755753E-2,1.7824599609375002E-2,0.27266661290322575,0.76920415730337077,0.57843584103512014,0.81792799999999999,{"$f":"+X26","v":0.57282502443792771},0.75487635794134722,0.36988633300515178,1.0783192612317809,1.0692484995449072,0.58891141246555645,0.39657334172764741,1.2138256352399219,0.26729641887594557,6.0542068505387868E-2]
[null,null,null,null,"Interest earned",null,null,null,null,null,{"$f":"+K27","v":0},0,0,0,0,0,0,5.3153010860860862E-2,{"$f":"+S27","v":0.11055790458984374},6.5671334677419355E-2,0.14250568352059925,0.13380691122920516,6.2330400000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,null,"Opening debt balance",null,null,null,null,null,{"$f":"+K29","v":0},0,0,0,0,0,0,98.962670665665669,95.791122705078124,82.757382499999991,69.544451750936318,55.48304878927911,44.933323999999999,{"$f":"+X29","v":42.878},40.830211107384507,56.445028039144752,77.080196471792505,75.240107271816086,62.22394361043478,52.296510354278148,52.946473965719392,47.559204285366413,37.488286103467807]
[null,null,null,null,"Interest incurred",null,null,null,null,null,{"$f":"+K30","v":0},0,0,0,0,0,0,6.6130000000000004,6.0940000000000003,5.1109999999999998,4.5525351278089881,3.2804567298059144,2.8535577400000003,3.0312805474095801,3.3061673398443814,4.3284173412774587,5.4445535603091528,5.3060787393943851,4.5812945583061273,4.0655163871305264,3.8190489251607711,3.2100018108303345,2.2129719251048354]
[]
[null,null,null,null,"Book depreciation",null,null,null,null,null,{"$f":"+K37","v":0},0,0,0,0,0,0,23.361000000000001,23.873000000000001,22.946999999999999,21.704999999999998,21.959,22.413,{"$f":"+X37","v":23.451000000000001},{"$f":"+Y37","v":24.338000000000001},{"$f":"+Z37","v":25.218},{"$f":"+AA37","v":24.814},{"$f":"+AB37","v":24.146999999999998},{"$f":"+AC37","v":24.177},24.15,24.064,24.233000000000001,24.443999999999999]
[null,null,null,null,"Tax depreciation - existing assets",null,null,null,null,null,{"$f":"+K39","v":0},0,0,0,0,0,0,25.864999999999998,27.338999999999999,27.189,17.268999999999998,19.157,12.590999999999999,{"$f":"+X39","v":12.436},{"$f":"+Y39","v":11.144},{"$f":"+Z39","v":10.012},{"$f":"+AA39","v":9.2560000000000002},{"$f":"+AB39","v":8.6639999999999997},{"$f":"+AC39","v":8.2919999999999998},7.9,7.5759999999999996,7.1550000000000002,6.7080000000000002]
[null,null,null,null,"Tax depreciation - new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X42+X45","v":0.73371258216652613},{"$f":"Y42+Y45","v":2.2690459505730778},4.2092745314945184,5.9756481890374085,6.6150453769998396,6.7705896125315768,6.8852758036672457,7.029953724030122,7.432270869345273,7.8881023070954761]
[null,null,null,null,"Tax losses brought forward",null,null,null,null,null,{"$f":"K35","v":0},null,null,{"$f":"+N35","v":0},null,null,null,null,{"$f":"+S35","v":135.13},null,null,null,null,{"$f":"+X35","v":93.42}]
[]
[]
[]
[null,null,"Cash and Debt",null,null,null,"$m, 01/01/18"]
[]
[null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,2.6475755755755753E-2,1.7824599609375002E-2,0.27266661290322575,0.76920415730337077,0.57843584103512014,0.81792799999999999,0.57282502443792771,0.75487635794134722,0.36988633300515178,1.0783192612317809,1.0692484995449072,0.58891141246555645,0.39657334172764741,1.2138256352399219,0.26729641887594557,6.0542068505387868E-2]
[null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,5.3153010860860862E-2,0.11055790458984374,6.5671334677419355E-2,0.14250568352059925,0.13380691122920516,6.2330400000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,98.962670665665669,95.791122705078124,82.757382499999991,69.544451750936318,55.48304878927911,44.933323999999999,42.878,40.830211107384507,56.445028039144752,77.080196471792505,75.240107271816086,62.22394361043478,52.296510354278148,52.946473965719392,47.559204285366413,37.488286103467807]
[null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,6.6130000000000004,6.0940000000000003,5.1109999999999998,4.5525351278089881,3.2804567298059144,2.8535577400000003,3.0312805474095801,3.3061673398443814,4.3284173412774587,5.4445535603091528,5.3060787393943851,4.5812945583061273,4.0655163871305264,3.8190489251607711,3.2100018108303345,2.2129719251048354]
[]
[]
[null,null,"Depreciation",null,null,null,"$m, MOD"]
[]
[null,null,null,"Tax losses brought forward (enter a positive value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,135.13,null,null,null,null,93.42]
[]
[null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,23.361000000000001,23.873000000000001,22.946999999999999,21.704999999999998,21.959,22.413,23.451000000000001,24.338000000000001,25.218,24.814,24.146999999999998,24.177,24.15,24.064,24.233000000000001,24.443999999999999]
[]
[null,null,null,"Tax depreciation - existing assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,25.864999999999998,27.338999999999999,27.189,17.268999999999998,19.157,12.590999999999999,12.436,11.144,10.012,9.2560000000000002,8.6639999999999997,8.2919999999999998,7.9,7.5759999999999996,7.1550000000000002,6.7080000000000002]
[]
[]
[null,null,null,"Tax depreciation - new assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Prescribed Tax Depreciation - new assets"]
[]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C41","v":"Project/program Name"},null,null,null,null,{"$f":"+'Capex_FO input'!M41","v":"Asset life (Tax)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X46:X1112)","v":0.73371258216652613},2.2690459505730778,4.2092745314945184,5.9756481890374085,6.6150453769998396,6.7705896125315768,6.8852758036672457,7.029953724030122,7.432270869345273,7.8881023070954761]
[null,null,null,{"$f":"+'Capex_FO input'!C42","v":"Warrnambool WRP - Plant Augmentation    (Section 8.2.3.1 of Writen Price Submission)"},null,null,null,null,{"$f":"+'Capex_FO input'!M42","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN42","v":4.5706954656862739E-3},{"$f":"+'Capex_FO input'!CO42","v":0.10933756510416666},{"$f":"+'Capex_FO input'!CP42","v":0.34620132084865196},{"$f":"+'Capex_FO input'!CQ42","v":0.4933547226164311},{"$f":"+'Capex_FO input'!CR42","v":0.50384054281251911},{"$f":"+'Capex_FO input'!CS42","v":0.50384054281251911},{"$f":"+'Capex_FO input'!CT42","v":0.50384054281251911},{"$f":"+'Capex_FO input'!CU42","v":0.50384054281251911},{"$f":"+'Capex_FO input'!CV42","v":0.50384054281251911},{"$f":"+'Capex_FO input'!CW42","v":0.50384054281251911}]
[null,null,null,{"$f":"+'Capex_FO input'!C43","v":"Warrnambool - Wangoom Rd Water Tower and WPS    (Section 8.2.3.2 of Writen Price Submission)"},null,null,null,null,{"$f":"+'Capex_FO input'!M43","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN43","v":2.8566846660539212E-3},{"$f":"+'Capex_FO input'!CO43","v":1.2727101524203428E-2},{"$f":"+'Capex_FO input'!CP43","v":4.1949315721698827E-2},{"$f":"+'Capex_FO input'!CQ43","v":9.0372348217318654E-2},{"$f":"+'Capex_FO input'!CR43","v":0.11658689870753865},{"$f":"+'Capex_FO input'!CS43","v":0.11658689870753865},{"$f":"+'Capex_FO input'!CT43","v":0.11658689870753865},{"$f":"+'Capex_FO input'!CU43","v":0.11658689870753865},{"$f":"+'Capex_FO input'!CV43","v":0.11658689870753865},{"$f":"+'Capex_FO input'!CW43","v":0.11658689870753865}]
[null,null,null,{"$f":"+'Capex_FO input'!C44","v":"Hamilton - New Biosolids Drying Area    (Section 8.2.3.3 of Writen Price Submission)"},null,null,null,null,{"$f":"+'Capex_FO input'!M44","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN44","v":1.6715686274509804E-2},{"$f":"+'Capex_FO input'!CO44","v":3.9175953201593137E-2},{"$f":"+'Capex_FO input'!CP44","v":4.4920533854166667E-2},{"$f":"+'Capex_FO input'!CQ44","v":4.4920533854166667E-2},{"$f":"+'Capex_FO input'!CR44","v":4.4920533854166667E-2},{"$f":"+'Capex_FO input'!CS44","v":4.4920533854166667E-2},{"$f":"+'Capex_FO input'!CT44","v":4.4920533854166667E-2},{"$f":"+'Capex_FO input'!CU44","v":4.4920533854166667E-2},{"$f":"+'Capex_FO input'!CV44","v":4.4920533854166667E-2},{"$f":"+'Capex_FO input'!CW44","v":4.4920533854166667E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C45","v":"Camperdown - Refurbish Camperdown Biosolids Facility    (Section 8.2.3.3 of Writen Price Submission)"},null,null,null,null,{"$f":"+'Capex_FO input'!M45","v":40},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":2.7520549172794111E-2},{"$f":"+'Capex_FO input'!CP45","v":6.4471161474034908E-2},{"$f":"+'Capex_FO input'!CQ45","v":7.3901224602481608E-2},{"$f":"+'Capex_FO input'!CR45","v":7.3901224602481608E-2},{"$f":"+'Capex_FO input'!CS45","v":7.3901224602481608E-2},{"$f":"+'Capex_FO input'!CT45","v":7.3901224602481608E-2},{"$f":"+'Capex_FO input'!CU45","v":7.3901224602481608E-2},{"$f":"+'Capex_FO input'!CV45","v":7.3901224602481608E-2},{"$f":"+'Capex_FO input'!CW45","v":7.3901224602481608E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C46","v":"Warrnambool WTP – Install UV"},null,null,null,null,{"$f":"+'Capex_FO input'!M46","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN46","v":0},{"$f":"+'Capex_FO input'!CO46","v":2.6718979779411763E-3},{"$f":"+'Capex_FO input'!CP46","v":3.9920694093520205E-2},{"$f":"+'Capex_FO input'!CQ46","v":7.4497592231158066E-2},{"$f":"+'Capex_FO input'!CR46","v":7.4497592231158066E-2},{"$f":"+'Capex_FO input'!CS46","v":7.4497592231158066E-2},{"$f":"+'Capex_FO input'!CT46","v":7.4497592231158066E-2},{"$f":"+'Capex_FO input'!CU46","v":7.4497592231158066E-2},{"$f":"+'Capex_FO input'!CV46","v":7.4497592231158066E-2},{"$f":"+'Capex_FO input'!CW46","v":7.4497592231158066E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C47","v":"Warrnambool - Wollaston Road Tower and WPS    (Section 8.2.3.2 of Writen Price Submission)"},null,null,null,null,{"$f":"+'Capex_FO input'!M47","v":40},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":5.3437959558823526E-3},{"$f":"+'Capex_FO input'!CP47","v":3.9387784041819841E-2},{"$f":"+'Capex_FO input'!CQ47","v":6.8087976171874981E-2},{"$f":"+'Capex_FO input'!CR47","v":6.8087976171874981E-2},{"$f":"+'Capex_FO input'!CS47","v":6.8087976171874981E-2},{"$f":"+'Capex_FO input'!CT47","v":6.8087976171874981E-2},{"$f":"+'Capex_FO input'!CU47","v":6.8087976171874981E-2},{"$f":"+'Capex_FO input'!CV47","v":6.8087976171874981E-2},{"$f":"+'Capex_FO input'!CW47","v":6.8087976171874981E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C48","v":"Port Campbell - Second Bore    (Section 7.3 of Writen Price Submission)"},null,null,null,null,{"$f":"+'Capex_FO input'!M48","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN48","v":0},{"$f":"+'Capex_FO input'!CO48","v":0},{"$f":"+'Capex_FO input'!CP48","v":2.050013723575367E-3},{"$f":"+'Capex_FO input'!CQ48","v":2.8566941238022739E-2},{"$f":"+'Capex_FO input'!CR48","v":5.3033855028894752E-2},{"$f":"+'Capex_FO input'!CS48","v":5.3033855028894752E-2},{"$f":"+'Capex_FO input'!CT48","v":5.3033855028894752E-2},{"$f":"+'Capex_FO input'!CU48","v":5.3033855028894752E-2},{"$f":"+'Capex_FO input'!CV48","v":5.3033855028894752E-2},{"$f":"+'Capex_FO input'!CW48","v":5.3033855028894752E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C49","v":"Gellibrand River - Substitution works to improve summer flows (Section 7.5 of Writen Price Submission)"},null,null,null,null,{"$f":"+'Capex_FO input'!M49","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN49","v":1.9588694852941172E-3},{"$f":"+'Capex_FO input'!CO49","v":1.460533088235294E-2},{"$f":"+'Capex_FO input'!CP49","v":2.6112928283547793E-2},{"$f":"+'Capex_FO input'!CQ49","v":3.8117808648805145E-2},{"$f":"+'Capex_FO input'!CR49","v":4.9302683524632344E-2},{"$f":"+'Capex_FO input'!CS49","v":4.9302683524632344E-2},{"$f":"+'Capex_FO input'!CT49","v":4.9302683524632344E-2},{"$f":"+'Capex_FO input'!CU49","v":4.9302683524632344E-2},{"$f":"+'Capex_FO input'!CV49","v":4.9302683524632344E-2},{"$f":"+'Capex_FO input'!CW49","v":4.9302683524632344E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C50","v":"Hamilton WRP - Effluent Reuse Upgrade"},null,null,null,null,{"$f":"+'Capex_FO input'!M50","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN50","v":0},{"$f":"+'Capex_FO input'!CO50","v":1.0019617417279408E-3},{"$f":"+'Capex_FO input'!CP50","v":1.1228985239545033E-2},{"$f":"+'Capex_FO input'!CQ50","v":2.045404699563419E-2},{"$f":"+'Capex_FO input'!CR50","v":2.045404699563419E-2},{"$f":"+'Capex_FO input'!CS50","v":2.045404699563419E-2},{"$f":"+'Capex_FO input'!CT50","v":2.045404699563419E-2},{"$f":"+'Capex_FO input'!CU50","v":2.045404699563419E-2},{"$f":"+'Capex_FO input'!CV50","v":2.045404699563419E-2},{"$f":"+'Capex_FO input'!CW50","v":2.045404699563419E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C51","v":"Hamilton WTP - Clear Water Storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M51","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN51","v":1.3059129901960786E-3},{"$f":"+'Capex_FO input'!CO51","v":1.8643213848039211E-2},{"$f":"+'Capex_FO input'!CP51","v":3.4674601715686267E-2},{"$f":"+'Capex_FO input'!CQ51","v":3.4674601715686267E-2},{"$f":"+'Capex_FO input'!CR51","v":3.4674601715686267E-2},{"$f":"+'Capex_FO input'!CS51","v":3.4674601715686267E-2},{"$f":"+'Capex_FO input'!CT51","v":3.4674601715686267E-2},{"$f":"+'Capex_FO input'!CU51","v":3.4674601715686267E-2},{"$f":"+'Capex_FO input'!CV51","v":3.4674601715686267E-2},{"$f":"+'Capex_FO input'!CW51","v":3.4674601715686267E-2}]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C53","v":"Bores"},null,null,null,null,{"$f":"+'Capex_FO input'!M53","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN53","v":6.2436836205575987E-4},{"$f":"+'Capex_FO input'!CO53","v":2.0532444037002148E-3},{"$f":"+'Capex_FO input'!CP53","v":3.8108843705873881E-3},{"$f":"+'Capex_FO input'!CQ53","v":5.7713772405726133E-3},{"$f":"+'Capex_FO input'!CR53","v":7.6646038865264398E-3},{"$f":"+'Capex_FO input'!CS53","v":9.3862103741446552E-3},{"$f":"+'Capex_FO input'!CT53","v":1.1091976148134829E-2},{"$f":"+'Capex_FO input'!CU53","v":1.277192808379745E-2},{"$f":"+'Capex_FO input'!CV53","v":1.4642054540317589E-2},{"$f":"+'Capex_FO input'!CW53","v":1.7033624524572261E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C54","v":"Computer Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M54","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN54","v":0.1224403125},{"$f":"+'Capex_FO input'!CO54","v":0.32127724199999996},{"$f":"+'Capex_FO input'!CP54","v":0.45876492396693747},{"$f":"+'Capex_FO input'!CQ54","v":0.53293021287372688},{"$f":"+'Capex_FO input'!CR54","v":0.47454291925525993},{"$f":"+'Capex_FO input'!CS54","v":0.46114632818864798},{"$f":"+'Capex_FO input'!CT54","v":0.54466865096518691},{"$f":"+'Capex_FO input'!CU54","v":0.62549905130397843},{"$f":"+'Capex_FO input'!CV54","v":0.63871305684268842},{"$f":"+'Capex_FO input'!CW54","v":0.58927267550888041}]
[null,null,null,{"$f":"+'Capex_FO input'!C55","v":"Computer Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M55","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN55","v":0.1224403125},{"$f":"+'Capex_FO input'!CO55","v":0.32127724199999996},{"$f":"+'Capex_FO input'!CP55","v":0.45876492396693747},{"$f":"+'Capex_FO input'!CQ55","v":0.53293021287372688},{"$f":"+'Capex_FO input'!CR55","v":0.47454291925525993},{"$f":"+'Capex_FO input'!CS55","v":0.46114632818864798},{"$f":"+'Capex_FO input'!CT55","v":0.54466865096518691},{"$f":"+'Capex_FO input'!CU55","v":0.62549905130397843},{"$f":"+'Capex_FO input'!CV55","v":0.63871305684268842},{"$f":"+'Capex_FO input'!CW55","v":0.58927267550888041}]
[null,null,null,{"$f":"+'Capex_FO input'!C56","v":"Distribution Network"},null,null,null,null,{"$f":"+'Capex_FO input'!M56","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN56","v":0},{"$f":"+'Capex_FO input'!CO56","v":0},{"$f":"+'Capex_FO input'!CP56","v":0},{"$f":"+'Capex_FO input'!CQ56","v":0},{"$f":"+'Capex_FO input'!CR56","v":0},{"$f":"+'Capex_FO input'!CS56","v":9.1447624366598144E-5},{"$f":"+'Capex_FO input'!CT56","v":6.4129475539564278E-4},{"$f":"+'Capex_FO input'!CU56","v":1.5686369573737718E-3},{"$f":"+'Capex_FO input'!CV56","v":2.2431775286785734E-3},{"$f":"+'Capex_FO input'!CW56","v":2.448775404667692E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C57","v":"Dosing System"},null,null,null,null,{"$f":"+'Capex_FO input'!M57","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN57","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CO57","v":7.8955499387254914E-3},{"$f":"+'Capex_FO input'!CP57","v":1.0567447916666667E-2},{"$f":"+'Capex_FO input'!CQ57","v":1.1965557276145067E-2},{"$f":"+'Capex_FO input'!CR57","v":1.4793932510369871E-2},{"$f":"+'Capex_FO input'!CS57","v":1.6224198385116274E-2},{"$f":"+'Capex_FO input'!CT57","v":1.6224198385116274E-2},{"$f":"+'Capex_FO input'!CU57","v":1.6224198385116274E-2},{"$f":"+'Capex_FO input'!CV57","v":1.6224198385116274E-2},{"$f":"+'Capex_FO input'!CW57","v":1.6224198385116274E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C58","v":"Electrical Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M58","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN58","v":9.4968499999999994E-3},{"$f":"+'Capex_FO input'!CO58","v":4.241850744999999E-2},{"$f":"+'Capex_FO input'!CP58","v":6.7020973983699994E-2},{"$f":"+'Capex_FO input'!CQ58","v":6.9604169183795944E-2},{"$f":"+'Capex_FO input'!CR58","v":7.2242159683397367E-2},{"$f":"+'Capex_FO input'!CS58","v":8.8928975804807936E-2},{"$f":"+'Capex_FO input'!CT58","v":0.12019314960119677},{"$f":"+'Capex_FO input'!CU58","v":0.13600296165938056},{"$f":"+'Capex_FO input'!CV58","v":0.13600296165938056},{"$f":"+'Capex_FO input'!CW58","v":0.13600296165938056}]
[null,null,null,{"$f":"+'Capex_FO input'!C59","v":"Electrical Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M59","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN59","v":9.4968499999999994E-3},{"$f":"+'Capex_FO input'!CO59","v":4.241850744999999E-2},{"$f":"+'Capex_FO input'!CP59","v":6.7020973983699994E-2},{"$f":"+'Capex_FO input'!CQ59","v":6.9604169183795944E-2},{"$f":"+'Capex_FO input'!CR59","v":7.2242159683397367E-2},{"$f":"+'Capex_FO input'!CS59","v":8.8928975804807936E-2},{"$f":"+'Capex_FO input'!CT59","v":0.12019314960119677},{"$f":"+'Capex_FO input'!CU59","v":0.13600296165938056},{"$f":"+'Capex_FO input'!CV59","v":0.13600296165938056},{"$f":"+'Capex_FO input'!CW59","v":0.13600296165938056}]
[null,null,null,{"$f":"+'Capex_FO input'!C60","v":"Instrumentation"},null,null,null,null,{"$f":"+'Capex_FO input'!M60","v":15},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},{"$f":"+'Capex_FO input'!CP60","v":1.8222344209558822E-3},{"$f":"+'Capex_FO input'!CQ60","v":3.6444688419117644E-3},{"$f":"+'Capex_FO input'!CR60","v":3.6444688419117644E-3},{"$f":"+'Capex_FO input'!CS60","v":3.6444688419117644E-3},{"$f":"+'Capex_FO input'!CT60","v":3.6444688419117644E-3},{"$f":"+'Capex_FO input'!CU60","v":3.6444688419117644E-3},{"$f":"+'Capex_FO input'!CV60","v":3.6444688419117644E-3},{"$f":"+'Capex_FO input'!CW60","v":3.6444688419117644E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C61","v":"Instrumentation"},null,null,null,null,{"$f":"+'Capex_FO input'!M61","v":15},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":5.5924374379135999E-3},{"$f":"+'Capex_FO input'!CR61","v":1.11848748758272E-2},{"$f":"+'Capex_FO input'!CS61","v":1.2940669263665884E-2},{"$f":"+'Capex_FO input'!CT61","v":1.4696463651504569E-2},{"$f":"+'Capex_FO input'!CU61","v":1.4696463651504569E-2},{"$f":"+'Capex_FO input'!CV61","v":1.4696463651504569E-2},{"$f":"+'Capex_FO input'!CW61","v":1.4696463651504569E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C62","v":"Mainlines"},null,null,null,null,{"$f":"+'Capex_FO input'!M62","v":100},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},{"$f":"+'Capex_FO input'!CR62","v":3.5756646868660079E-4},{"$f":"+'Capex_FO input'!CS62","v":7.1513293737320157E-4},{"$f":"+'Capex_FO input'!CT62","v":7.1513293737320157E-4},{"$f":"+'Capex_FO input'!CU62","v":7.1513293737320157E-4},{"$f":"+'Capex_FO input'!CV62","v":7.1513293737320157E-4},{"$f":"+'Capex_FO input'!CW62","v":7.1513293737320157E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C63","v":"Multiple Facilities"},null,null,null,null,{"$f":"+'Capex_FO input'!M63","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN63","v":8.1314578967524515E-4},{"$f":"+'Capex_FO input'!CO63","v":2.8658046897675395E-3},{"$f":"+'Capex_FO input'!CP63","v":5.8483814655856193E-3},{"$f":"+'Capex_FO input'!CQ63","v":9.6763536231809343E-3},{"$f":"+'Capex_FO input'!CR63","v":1.376710745464383E-2},{"$f":"+'Capex_FO input'!CS63","v":1.7563172457048686E-2},{"$f":"+'Capex_FO input'!CT63","v":2.094020506581688E-2},{"$f":"+'Capex_FO input'!CU63","v":2.3822248607725076E-2},{"$f":"+'Capex_FO input'!CV63","v":2.6423046393804318E-2},{"$f":"+'Capex_FO input'!CW63","v":2.8942668873085262E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C64","v":"Multiple Facilities"},null,null,null,null,{"$f":"+'Capex_FO input'!M64","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN64","v":6.8167312997855401E-4},{"$f":"+'Capex_FO input'!CO64","v":2.2478365375409775E-3},{"$f":"+'Capex_FO input'!CP64","v":4.3970115780746707E-3},{"$f":"+'Capex_FO input'!CQ64","v":7.3277575535750086E-3},{"$f":"+'Capex_FO input'!CR64","v":1.0645594207691525E-2},{"$f":"+'Capex_FO input'!CS64","v":1.373303370426656E-2},{"$f":"+'Capex_FO input'!CT64","v":1.6353809342221484E-2},{"$f":"+'Capex_FO input'!CU64","v":1.8312513448347542E-2},{"$f":"+'Capex_FO input'!CV64","v":1.9799751942009006E-2},{"$f":"+'Capex_FO input'!CW64","v":2.095486332704807E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C65","v":"Multiple Facilities"},null,null,null,null,{"$f":"+'Capex_FO input'!M65","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN65","v":4.0291420982689948E-3},{"$f":"+'Capex_FO input'!CO65","v":1.2729104399299938E-2},{"$f":"+'Capex_FO input'!CP65","v":2.2668543102207755E-2},{"$f":"+'Capex_FO input'!CQ65","v":3.3816972869317473E-2},{"$f":"+'Capex_FO input'!CR65","v":4.5196544741866233E-2},{"$f":"+'Capex_FO input'!CS65","v":5.5845299099616406E-2},{"$f":"+'Capex_FO input'!CT65","v":6.5850031935762721E-2},{"$f":"+'Capex_FO input'!CU65","v":7.4242219095212933E-2},{"$f":"+'Capex_FO input'!CV65","v":8.1194876465445265E-2},{"$f":"+'Capex_FO input'!CW65","v":8.6855604830380503E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C66","v":"Multiple Facilities"},null,null,null,null,{"$f":"+'Capex_FO input'!M66","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN66","v":2.2477230736825979E-4},{"$f":"+'Capex_FO input'!CO66","v":7.5225742974226401E-4},{"$f":"+'Capex_FO input'!CP66","v":1.4352108902242148E-3},{"$f":"+'Capex_FO input'!CQ66","v":2.2313174869460399E-3},{"$f":"+'Capex_FO input'!CR66","v":3.0032126571160819E-3},{"$f":"+'Capex_FO input'!CS66","v":3.6520725324632464E-3},{"$f":"+'Capex_FO input'!CT66","v":4.2059563568176426E-3},{"$f":"+'Capex_FO input'!CU66","v":4.6742889335412274E-3},{"$f":"+'Capex_FO input'!CV66","v":5.1105905913369698E-3},{"$f":"+'Capex_FO input'!CW66","v":5.5523010549093574E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C67","v":"Office Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M67","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN67","v":5.3707499999999992E-4},{"$f":"+'Capex_FO input'!CO67","v":1.6235777249999999E-3},{"$f":"+'Capex_FO input'!CP67","v":2.735070012675E-3},{"$f":"+'Capex_FO input'!CQ67","v":3.8721266229665243E-3},{"$f":"+'Capex_FO input'!CR67","v":5.035335535294754E-3},{"$f":"+'Capex_FO input'!CS67","v":6.2252982526065327E-3},{"$f":"+'Capex_FO input'!CT67","v":7.4426301124164819E-3},{"$f":"+'Capex_FO input'!CU67","v":8.6879606050020604E-3},{"$f":"+'Capex_FO input'!CV67","v":9.9619336989171074E-3},{"$f":"+'Capex_FO input'!CW67","v":1.12652081739922E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C68","v":"Office Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M68","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN68","v":5.3707499999999992E-4},{"$f":"+'Capex_FO input'!CO68","v":1.6235777249999999E-3},{"$f":"+'Capex_FO input'!CP68","v":2.735070012675E-3},{"$f":"+'Capex_FO input'!CQ68","v":3.8721266229665243E-3},{"$f":"+'Capex_FO input'!CR68","v":5.035335535294754E-3},{"$f":"+'Capex_FO input'!CS68","v":6.2252982526065327E-3},{"$f":"+'Capex_FO input'!CT68","v":7.4426301124164819E-3},{"$f":"+'Capex_FO input'!CU68","v":8.6879606050020604E-3},{"$f":"+'Capex_FO input'!CV68","v":9.9619336989171074E-3},{"$f":"+'Capex_FO input'!CW68","v":1.12652081739922E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C69","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M69","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN69","v":1.6431937499999997E-2},{"$f":"+'Capex_FO input'!CO69","v":4.9974624149999994E-2},{"$f":"+'Capex_FO input'!CP69","v":8.6704103035274996E-2},{"$f":"+'Capex_FO input'!CQ69","v":0.12412020567296624},{"$f":"+'Capex_FO input'!CR69","v":0.15833163013352813},{"$f":"+'Capex_FO input'!CS69","v":0.19030511016604712},{"$f":"+'Capex_FO input'!CT69","v":0.22862656409749041},{"$f":"+'Capex_FO input'!CU69","v":0.27007100928737288},{"$f":"+'Capex_FO input'!CV69","v":0.30493583811563785},{"$f":"+'Capex_FO input'!CW69","v":0.34148590280069524}]
[null,null,null,{"$f":"+'Capex_FO input'!C70","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M70","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN70","v":1.6431937499999997E-2},{"$f":"+'Capex_FO input'!CO70","v":4.9974624149999994E-2},{"$f":"+'Capex_FO input'!CP70","v":8.6704103035274996E-2},{"$f":"+'Capex_FO input'!CQ70","v":0.12412020567296624},{"$f":"+'Capex_FO input'!CR70","v":0.15833163013352813},{"$f":"+'Capex_FO input'!CS70","v":0.19030511016604712},{"$f":"+'Capex_FO input'!CT70","v":0.22862656409749041},{"$f":"+'Capex_FO input'!CU70","v":0.27007100928737288},{"$f":"+'Capex_FO input'!CV70","v":0.30493583811563785},{"$f":"+'Capex_FO input'!CW70","v":0.34148590280069524}]
[null,null,null,{"$f":"+'Capex_FO input'!C71","v":"Pumping Stations"},null,null,null,null,{"$f":"+'Capex_FO input'!M71","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN71","v":3.8171719171262246E-3},{"$f":"+'Capex_FO input'!CO71","v":1.2256642636924782E-2},{"$f":"+'Capex_FO input'!CP71","v":2.1853831513412639E-2},{"$f":"+'Capex_FO input'!CQ71","v":3.2068839521070355E-2},{"$f":"+'Capex_FO input'!CR71","v":4.2641573900763077E-2},{"$f":"+'Capex_FO input'!CS71","v":5.3864778096473109E-2},{"$f":"+'Capex_FO input'!CT71","v":6.6354561182432728E-2},{"$f":"+'Capex_FO input'!CU71","v":7.9594717323866276E-2},{"$f":"+'Capex_FO input'!CV71","v":9.3897119831124407E-2},{"$f":"+'Capex_FO input'!CW71","v":0.1103291613728026}]
[null,null,null,{"$f":"+'Capex_FO input'!C72","v":"Pumping Stations"},null,null,null,null,{"$f":"+'Capex_FO input'!M72","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN72","v":3.3816505878523284E-3},{"$f":"+'Capex_FO input'!CO72","v":1.0671880452990962E-2},{"$f":"+'Capex_FO input'!CP72","v":1.938547883357826E-2},{"$f":"+'Capex_FO input'!CQ72","v":3.0009577290620454E-2},{"$f":"+'Capex_FO input'!CR72","v":4.1620241833753624E-2},{"$f":"+'Capex_FO input'!CS72","v":5.3282332435745594E-2},{"$f":"+'Capex_FO input'!CT72","v":6.5349867210471924E-2},{"$f":"+'Capex_FO input'!CU72","v":7.717510943948562E-2},{"$f":"+'Capex_FO input'!CV72","v":8.9147933187810502E-2},{"$f":"+'Capex_FO input'!CW72","v":0.10144117945391731}]
[null,null,null,{"$f":"+'Capex_FO input'!C73","v":"Reticulation Network"},null,null,null,null,{"$f":"+'Capex_FO input'!M73","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN73","v":9.794347426470586E-4},{"$f":"+'Capex_FO input'!CO73","v":2.6268439797794115E-3},{"$f":"+'Capex_FO input'!CP73","v":4.3198253360523884E-3},{"$f":"+'Capex_FO input'!CQ73","v":5.6943595377096723E-3},{"$f":"+'Capex_FO input'!CR73","v":6.4014533462658733E-3},{"$f":"+'Capex_FO input'!CS73","v":6.7590198149524742E-3},{"$f":"+'Capex_FO input'!CT73","v":6.7590198149524742E-3},{"$f":"+'Capex_FO input'!CU73","v":6.7590198149524742E-3},{"$f":"+'Capex_FO input'!CV73","v":6.7590198149524742E-3},{"$f":"+'Capex_FO input'!CW73","v":6.7590198149524742E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C74","v":"Reticulation Network"},null,null,null,null,{"$f":"+'Capex_FO input'!M74","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN74","v":1.3924065458409929E-2},{"$f":"+'Capex_FO input'!CO74","v":4.2525771013913721E-2},{"$f":"+'Capex_FO input'!CP74","v":7.2811172008657554E-2},{"$f":"+'Capex_FO input'!CQ74","v":0.10440687784869143},{"$f":"+'Capex_FO input'!CR74","v":0.13663505256417063},{"$f":"+'Capex_FO input'!CS74","v":0.1679284204767284},{"$f":"+'Capex_FO input'!CT74","v":0.19675207834880284},{"$f":"+'Capex_FO input'!CU74","v":0.22325567857861905},{"$f":"+'Capex_FO input'!CV74","v":0.24712073310414356},{"$f":"+'Capex_FO input'!CW74","v":0.26924056610902386}]
[null,null,null,{"$f":"+'Capex_FO input'!C75","v":"Reticulation Network"},null,null,null,null,{"$f":"+'Capex_FO input'!M75","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN75","v":7.8554325528492636E-3},{"$f":"+'Capex_FO input'!CO75","v":2.3784266090872586E-2},{"$f":"+'Capex_FO input'!CP75","v":4.0374240945913756E-2},{"$f":"+'Capex_FO input'!CQ75","v":5.7862710047946568E-2},{"$f":"+'Capex_FO input'!CR75","v":7.6316448344308077E-2},{"$f":"+'Capex_FO input'!CS75","v":9.4623203707855152E-2},{"$f":"+'Capex_FO input'!CT75","v":0.11162434791846403},{"$f":"+'Capex_FO input'!CU75","v":0.12761293391622142},{"$f":"+'Capex_FO input'!CV75","v":0.1429806361096404},{"$f":"+'Capex_FO input'!CW75","v":0.158351380991892}]
[null,null,null,{"$f":"+'Capex_FO input'!C76","v":"Safety Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M76","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN76","v":2.2250249999999994E-3},{"$f":"+'Capex_FO input'!CO76","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CP76","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CQ76","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CR76","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CS76","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CT76","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CU76","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CV76","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CW76","v":4.4500499999999988E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C77","v":"Safety Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M77","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN77","v":2.2250249999999994E-3},{"$f":"+'Capex_FO input'!CO77","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CP77","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CQ77","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CR77","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CS77","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CT77","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CU77","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CV77","v":4.4500499999999988E-3},{"$f":"+'Capex_FO input'!CW77","v":4.4500499999999988E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C78","v":"SCADA Software"},null,null,null,null,{"$f":"+'Capex_FO input'!M78","v":4},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":3.3423519937499993E-2},{"$f":"+'Capex_FO input'!CP78","v":0.17792170345124997},{"$f":"+'Capex_FO input'!CQ78","v":0.39386396428327564},{"$f":"+'Capex_FO input'!CR78","v":0.49873156153905135},{"$f":"+'Capex_FO input'!CS78","v":0.46530804160155131},{"$f":"+'Capex_FO input'!CT78","v":0.32080985808780138},{"$f":"+'Capex_FO input'!CU78","v":0.10486759725577571},{"$f":"+'Capex_FO input'!CV78","v":0},{"$f":"+'Capex_FO input'!CW78","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C79","v":"SCADA Software"},null,null,null,null,{"$f":"+'Capex_FO input'!M79","v":4},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":3.3423519937499993E-2},{"$f":"+'Capex_FO input'!CP79","v":0.17792170345124997},{"$f":"+'Capex_FO input'!CQ79","v":0.39386396428327564},{"$f":"+'Capex_FO input'!CR79","v":0.49873156153905135},{"$f":"+'Capex_FO input'!CS79","v":0.46530804160155131},{"$f":"+'Capex_FO input'!CT79","v":0.32080985808780138},{"$f":"+'Capex_FO input'!CU79","v":0.10486759725577571},{"$f":"+'Capex_FO input'!CV79","v":0},{"$f":"+'Capex_FO input'!CW79","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C80","v":"Sewer Main"},null,null,null,null,{"$f":"+'Capex_FO input'!M80","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN80","v":3.1489485156249996E-4},{"$f":"+'Capex_FO input'!CO80","v":9.6181465505468743E-4},{"$f":"+'Capex_FO input'!CP80","v":1.6512317835041973E-3},{"$f":"+'Capex_FO input'!CQ80","v":2.5321413120332594E-3},{"$f":"+'Capex_FO input'!CR80","v":3.6591178149707406E-3},{"$f":"+'Capex_FO input'!CS80","v":4.8863438746583705E-3},{"$f":"+'Capex_FO input'!CT80","v":6.1836406436829566E-3},{"$f":"+'Capex_FO input'!CU80","v":7.6003962122314916E-3},{"$f":"+'Capex_FO input'!CV80","v":9.2017679994601149E-3},{"$f":"+'Capex_FO input'!CW80","v":1.0729394068633446E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C81","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M81","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN81","v":6.6047630122166067E-3},{"$f":"+'Capex_FO input'!CO81","v":2.019154973446538E-2},{"$f":"+'Capex_FO input'!CP81","v":3.4950639235481626E-2},{"$f":"+'Capex_FO input'!CQ81","v":5.156354177829893E-2},{"$f":"+'Capex_FO input'!CR81","v":6.9260430209779039E-2},{"$f":"+'Capex_FO input'!CS81","v":8.6984740665049465E-2},{"$f":"+'Capex_FO input'!CT81","v":0.10459006316315217},{"$f":"+'Capex_FO input'!CU81","v":0.12044889341047769},{"$f":"+'Capex_FO input'!CV81","v":0.13462648468513322},{"$f":"+'Capex_FO input'!CW81","v":0.14783414549572979}]
[null,null,null,{"$f":"+'Capex_FO input'!C82","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M82","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN82","v":1.9510121333103556E-3},{"$f":"+'Capex_FO input'!CO82","v":6.665226141871745E-3},{"$f":"+'Capex_FO input'!CP82","v":1.2787692025319937E-2},{"$f":"+'Capex_FO input'!CQ82","v":1.9634130394410042E-2},{"$f":"+'Capex_FO input'!CR82","v":2.6264769912305783E-2},{"$f":"+'Capex_FO input'!CS82","v":3.2589296795163009E-2},{"$f":"+'Capex_FO input'!CT82","v":3.9424417854806E-2},{"$f":"+'Capex_FO input'!CU82","v":4.6976900025120887E-2},{"$f":"+'Capex_FO input'!CV82","v":5.5228715886117122E-2},{"$f":"+'Capex_FO input'!CW82","v":6.4036628405134313E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C83","v":"Water Meter"},null,null,null,null,{"$f":"+'Capex_FO input'!M83","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN83","v":3.9177389705882354E-4},{"$f":"+'Capex_FO input'!CO83","v":2.9210661764705876E-3},{"$f":"+'Capex_FO input'!CP83","v":8.7486092612591888E-3},{"$f":"+'Capex_FO input'!CQ83","v":2.068747918461741E-2},{"$f":"+'Capex_FO input'!CR83","v":3.8233052591391592E-2},{"$f":"+'Capex_FO input'!CS83","v":5.4406642129611396E-2},{"$f":"+'Capex_FO input'!CT83","v":6.981534736108469E-2},{"$f":"+'Capex_FO input'!CU83","v":9.2740860908654854E-2},{"$f":"+'Capex_FO input'!CV83","v":0.11747316662685843},{"$f":"+'Capex_FO input'!CW83","v":0.14608017257648498}]
[null,null,null,{"$f":"+'Capex_FO input'!C84","v":"Water Towers"},null,null,null,null,{"$f":"+'Capex_FO input'!M84","v":40},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":3.3398724724264693E-3},{"$f":"+'Capex_FO input'!CP84","v":6.6797449448529386E-3},{"$f":"+'Capex_FO input'!CQ84","v":6.6797449448529386E-3},{"$f":"+'Capex_FO input'!CR84","v":6.6797449448529386E-3},{"$f":"+'Capex_FO input'!CS84","v":6.6797449448529386E-3},{"$f":"+'Capex_FO input'!CT84","v":6.6797449448529386E-3},{"$f":"+'Capex_FO input'!CU84","v":6.6797449448529386E-3},{"$f":"+'Capex_FO input'!CV84","v":6.6797449448529386E-3},{"$f":"+'Capex_FO input'!CW84","v":6.6797449448529386E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C85","v":"Water Towers"},null,null,null,null,{"$f":"+'Capex_FO input'!M85","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN85","v":5.5729126439950979E-3},{"$f":"+'Capex_FO input'!CO85","v":1.7392098872238818E-2},{"$f":"+'Capex_FO input'!CP85","v":3.0835228671660199E-2},{"$f":"+'Capex_FO input'!CQ85","v":4.6385476251707372E-2},{"$f":"+'Capex_FO input'!CR85","v":6.2784759499179096E-2},{"$f":"+'Capex_FO input'!CS85","v":7.881291084058778E-2},{"$f":"+'Capex_FO input'!CT85","v":9.4970500005586961E-2},{"$f":"+'Capex_FO input'!CU85","v":0.11000117151751593},{"$f":"+'Capex_FO input'!CV85","v":0.1243973612581476},{"$f":"+'Capex_FO input'!CW85","v":0.13860523572460956}]
[null,null,null,{"$f":"+'Capex_FO input'!C86","v":"Actuated Valve"},null,null,null,null,{"$f":"+'Capex_FO input'!M86","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN86","v":0},{"$f":"+'Capex_FO input'!CO86","v":0},{"$f":"+'Capex_FO input'!CP86","v":0},{"$f":"+'Capex_FO input'!CQ86","v":0},{"$f":"+'Capex_FO input'!CR86","v":0},{"$f":"+'Capex_FO input'!CS86","v":1.280266741132374E-3},{"$f":"+'Capex_FO input'!CT86","v":2.5605334822647479E-3},{"$f":"+'Capex_FO input'!CU86","v":2.5605334822647479E-3},{"$f":"+'Capex_FO input'!CV86","v":2.5605334822647479E-3},{"$f":"+'Capex_FO input'!CW86","v":2.5605334822647479E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C87","v":"Bores"},null,null,null,null,{"$f":"+'Capex_FO input'!M87","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN87","v":5.7705030254289217E-4},{"$f":"+'Capex_FO input'!CO87","v":1.1541006050857843E-3},{"$f":"+'Capex_FO input'!CP87","v":1.1541006050857843E-3},{"$f":"+'Capex_FO input'!CQ87","v":1.1541006050857843E-3},{"$f":"+'Capex_FO input'!CR87","v":1.3328838394290848E-3},{"$f":"+'Capex_FO input'!CS87","v":1.5116670737723851E-3},{"$f":"+'Capex_FO input'!CT87","v":1.5116670737723851E-3},{"$f":"+'Capex_FO input'!CU87","v":1.5116670737723851E-3},{"$f":"+'Capex_FO input'!CV87","v":1.5116670737723851E-3},{"$f":"+'Capex_FO input'!CW87","v":1.5116670737723851E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C88","v":"Buildings"},null,null,null,null,{"$f":"+'Capex_FO input'!M88","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN88","v":6.5491536458333612E-4},{"$f":"+'Capex_FO input'!CO88","v":1.5122270009957164E-3},{"$f":"+'Capex_FO input'!CP88","v":1.9216746589058727E-3},{"$f":"+'Capex_FO input'!CQ88","v":2.3405396129479623E-3},{"$f":"+'Capex_FO input'!CR88","v":2.7690384609330202E-3},{"$f":"+'Capex_FO input'!CS88","v":3.2073927824217345E-3},{"$f":"+'Capex_FO input'!CT88","v":3.6558292533046886E-3},{"$f":"+'Capex_FO input'!CU88","v":4.1145797630179511E-3},{"$f":"+'Capex_FO input'!CV88","v":4.5838815344546183E-3},{"$f":"+'Capex_FO input'!CW88","v":5.0639772466343283E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C89","v":"Buildings"},null,null,null,null,{"$f":"+'Capex_FO input'!M89","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN89","v":6.5491536458333612E-4},{"$f":"+'Capex_FO input'!CO89","v":1.5122270009957164E-3},{"$f":"+'Capex_FO input'!CP89","v":1.9216746589058727E-3},{"$f":"+'Capex_FO input'!CQ89","v":2.3405396129479623E-3},{"$f":"+'Capex_FO input'!CR89","v":2.7690384609330202E-3},{"$f":"+'Capex_FO input'!CS89","v":3.2073927824217345E-3},{"$f":"+'Capex_FO input'!CT89","v":3.6558292533046886E-3},{"$f":"+'Capex_FO input'!CU89","v":4.1145797630179511E-3},{"$f":"+'Capex_FO input'!CV89","v":4.5838815344546183E-3},{"$f":"+'Capex_FO input'!CW89","v":5.0639772466343283E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C90","v":"Buildings"},null,null,null,null,{"$f":"+'Capex_FO input'!M90","v":40},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},{"$f":"+'Capex_FO input'!CR90","v":9.0464316577710017E-4},{"$f":"+'Capex_FO input'!CS90","v":1.8092863315542003E-3},{"$f":"+'Capex_FO input'!CT90","v":1.8092863315542003E-3},{"$f":"+'Capex_FO input'!CU90","v":1.8092863315542003E-3},{"$f":"+'Capex_FO input'!CV90","v":1.8092863315542003E-3},{"$f":"+'Capex_FO input'!CW90","v":1.8092863315542003E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C91","v":"Cathodic Protection"},null,null,null,null,{"$f":"+'Capex_FO input'!M91","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN91","v":2.9056564031862742E-3},{"$f":"+'Capex_FO input'!CO91","v":5.8113128063725485E-3},{"$f":"+'Capex_FO input'!CP91","v":6.4263169234451585E-3},{"$f":"+'Capex_FO input'!CQ91","v":7.0413210405177685E-3},{"$f":"+'Capex_FO input'!CR91","v":7.0413210405177685E-3},{"$f":"+'Capex_FO input'!CS91","v":7.0413210405177685E-3},{"$f":"+'Capex_FO input'!CT91","v":7.0413210405177685E-3},{"$f":"+'Capex_FO input'!CU91","v":7.0413210405177685E-3},{"$f":"+'Capex_FO input'!CV91","v":7.0413210405177685E-3},{"$f":"+'Capex_FO input'!CW91","v":7.0413210405177685E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C92","v":"Coagulation"},null,null,null,null,{"$f":"+'Capex_FO input'!M92","v":20},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},{"$f":"+'Capex_FO input'!CP92","v":4.100027447150734E-3},{"$f":"+'Capex_FO input'!CQ92","v":8.200054894301468E-3},{"$f":"+'Capex_FO input'!CR92","v":8.200054894301468E-3},{"$f":"+'Capex_FO input'!CS92","v":8.200054894301468E-3},{"$f":"+'Capex_FO input'!CT92","v":8.200054894301468E-3},{"$f":"+'Capex_FO input'!CU92","v":8.200054894301468E-3},{"$f":"+'Capex_FO input'!CV92","v":8.200054894301468E-3},{"$f":"+'Capex_FO input'!CW92","v":8.200054894301468E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C93","v":"Computer Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M93","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN93","v":4.0809780943627465E-2},{"$f":"+'Capex_FO input'!CO93","v":9.2056663363587615E-2},{"$f":"+'Capex_FO input'!CP93","v":0.12811893638461241},{"$f":"+'Capex_FO input'!CQ93","v":0.18083247676919853},{"$f":"+'Capex_FO input'!CR93","v":0.1671110646654651},{"$f":"+'Capex_FO input'!CS93","v":0.11586418224550492},{"$f":"+'Capex_FO input'!CT93","v":7.9801909224480133E-2},{"$f":"+'Capex_FO input'!CU93","v":2.7088368839894017E-2},{"$f":"+'Capex_FO input'!CV93","v":0},{"$f":"+'Capex_FO input'!CW93","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C94","v":"Computer Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M94","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN94","v":4.0809780943627465E-2},{"$f":"+'Capex_FO input'!CO94","v":9.2056663363587615E-2},{"$f":"+'Capex_FO input'!CP94","v":0.12811893638461241},{"$f":"+'Capex_FO input'!CQ94","v":0.18083247676919853},{"$f":"+'Capex_FO input'!CR94","v":0.1671110646654651},{"$f":"+'Capex_FO input'!CS94","v":0.11586418224550492},{"$f":"+'Capex_FO input'!CT94","v":7.9801909224480133E-2},{"$f":"+'Capex_FO input'!CU94","v":2.7088368839894017E-2},{"$f":"+'Capex_FO input'!CV94","v":0},{"$f":"+'Capex_FO input'!CW94","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C95","v":"Computer Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M95","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN95","v":6.8364545036764604E-2},{"$f":"+'Capex_FO input'!CO95","v":0.18412188045726086},{"$f":"+'Capex_FO input'!CP95","v":0.31331021841164997},{"$f":"+'Capex_FO input'!CQ95","v":0.42282859684953272},{"$f":"+'Capex_FO input'!CR95","v":0.48659537616632104},{"$f":"+'Capex_FO input'!CS95","v":0.48964545284793992},{"$f":"+'Capex_FO input'!CT95","v":0.47100470511164261},{"$f":"+'Capex_FO input'!CU95","v":0.5530712756431202},{"$f":"+'Capex_FO input'!CV95","v":0.66692631896171028},{"$f":"+'Capex_FO input'!CW95","v":0.72448162693733242}]
[null,null,null,{"$f":"+'Capex_FO input'!C96","v":"Computer Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M96","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN96","v":6.8364545036764604E-2},{"$f":"+'Capex_FO input'!CO96","v":0.18412188045726086},{"$f":"+'Capex_FO input'!CP96","v":0.31331021841164997},{"$f":"+'Capex_FO input'!CQ96","v":0.42282859684953272},{"$f":"+'Capex_FO input'!CR96","v":0.48659537616632104},{"$f":"+'Capex_FO input'!CS96","v":0.48964545284793992},{"$f":"+'Capex_FO input'!CT96","v":0.47100470511164261},{"$f":"+'Capex_FO input'!CU96","v":0.5530712756431202},{"$f":"+'Capex_FO input'!CV96","v":0.66692631896171028},{"$f":"+'Capex_FO input'!CW96","v":0.72448162693733242}]
[null,null,null,{"$f":"+'Capex_FO input'!C97","v":"Depots"},null,null,null,null,{"$f":"+'Capex_FO input'!M97","v":40},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},{"$f":"+'Capex_FO input'!CP97","v":2.5625171544692098E-4},{"$f":"+'Capex_FO input'!CQ97","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CR97","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CS97","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CT97","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CU97","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CV97","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CW97","v":5.1250343089384197E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C98","v":"Depots"},null,null,null,null,{"$f":"+'Capex_FO input'!M98","v":40},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},{"$f":"+'Capex_FO input'!CP98","v":2.5625171544692098E-4},{"$f":"+'Capex_FO input'!CQ98","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CR98","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CS98","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CT98","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CU98","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CV98","v":5.1250343089384197E-4},{"$f":"+'Capex_FO input'!CW98","v":5.1250343089384197E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C99","v":"Disinfection System"},null,null,null,null,{"$f":"+'Capex_FO input'!M99","v":20},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},{"$f":"+'Capex_FO input'!CR99","v":7.1513293737320168E-4},{"$f":"+'Capex_FO input'!CS99","v":1.4302658747464034E-3},{"$f":"+'Capex_FO input'!CT99","v":1.4302658747464034E-3},{"$f":"+'Capex_FO input'!CU99","v":1.4302658747464034E-3},{"$f":"+'Capex_FO input'!CV99","v":1.4302658747464034E-3},{"$f":"+'Capex_FO input'!CW99","v":1.4302658747464034E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C100","v":"Disinfection System"},null,null,null,null,{"$f":"+'Capex_FO input'!M100","v":20},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":2.9709823888916006E-4},{"$f":"+'Capex_FO input'!CR100","v":1.4881126494948221E-3},{"$f":"+'Capex_FO input'!CS100","v":4.7596670547428756E-3},{"$f":"+'Capex_FO input'!CT100","v":7.1373052882744269E-3},{"$f":"+'Capex_FO input'!CU100","v":7.1373052882744269E-3},{"$f":"+'Capex_FO input'!CV100","v":7.1373052882744269E-3},{"$f":"+'Capex_FO input'!CW100","v":7.1373052882744269E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C101","v":"Disinfection System"},null,null,null,null,{"$f":"+'Capex_FO input'!M101","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN101","v":1.1426738664215685E-3},{"$f":"+'Capex_FO input'!CO101","v":3.4543030981924014E-3},{"$f":"+'Capex_FO input'!CP101","v":5.8190998022939634E-3},{"$f":"+'Capex_FO input'!CQ101","v":8.23828683058986E-3},{"$f":"+'Capex_FO input'!CR101","v":1.0713115160536562E-2},{"$f":"+'Capex_FO input'!CS101","v":1.324486454207204E-2},{"$f":"+'Capex_FO input'!CT101","v":1.4525131283204415E-2},{"$f":"+'Capex_FO input'!CU101","v":1.4525131283204415E-2},{"$f":"+'Capex_FO input'!CV101","v":1.4525131283204415E-2},{"$f":"+'Capex_FO input'!CW101","v":1.4525131283204415E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C102","v":"Distribution Network"},null,null,null,null,{"$f":"+'Capex_FO input'!M102","v":80},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":4.369091748370001E-4},{"$f":"+'Capex_FO input'!CR102","v":4.4494830365400077E-3},{"$f":"+'Capex_FO input'!CS102","v":8.0251477234060155E-3},{"$f":"+'Capex_FO input'!CT102","v":8.0251477234060155E-3},{"$f":"+'Capex_FO input'!CU102","v":8.0251477234060155E-3},{"$f":"+'Capex_FO input'!CV102","v":8.0251477234060155E-3},{"$f":"+'Capex_FO input'!CW102","v":8.0251477234060155E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C103","v":"Electrical Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M103","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN103","v":0},{"$f":"+'Capex_FO input'!CO103","v":3.9722216605392151E-3},{"$f":"+'Capex_FO input'!CP103","v":4.0325548981464447E-2},{"$f":"+'Capex_FO input'!CQ103","v":7.2706654641850471E-2},{"$f":"+'Capex_FO input'!CR103","v":7.2706654641850471E-2},{"$f":"+'Capex_FO input'!CS103","v":7.2706654641850471E-2},{"$f":"+'Capex_FO input'!CT103","v":7.2706654641850471E-2},{"$f":"+'Capex_FO input'!CU103","v":7.2706654641850471E-2},{"$f":"+'Capex_FO input'!CV103","v":7.2706654641850471E-2},{"$f":"+'Capex_FO input'!CW103","v":7.2706654641850471E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C104","v":"Electrical Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M104","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN104","v":5.8504901960784311E-3},{"$f":"+'Capex_FO input'!CO104","v":3.0243952359068623E-2},{"$f":"+'Capex_FO input'!CP104","v":4.8786924325980391E-2},{"$f":"+'Capex_FO input'!CQ104","v":4.9019942552560127E-2},{"$f":"+'Capex_FO input'!CR104","v":4.9252960779139855E-2},{"$f":"+'Capex_FO input'!CS104","v":4.9252960779139855E-2},{"$f":"+'Capex_FO input'!CT104","v":4.9252960779139855E-2},{"$f":"+'Capex_FO input'!CU104","v":4.9252960779139855E-2},{"$f":"+'Capex_FO input'!CV104","v":4.9252960779139855E-2},{"$f":"+'Capex_FO input'!CW104","v":4.9252960779139855E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C105","v":"Feeder Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M105","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN105","v":3.2647824754901953E-4},{"$f":"+'Capex_FO input'!CO105","v":6.5295649509803906E-4},{"$f":"+'Capex_FO input'!CP105","v":1.2542938540134802E-3},{"$f":"+'Capex_FO input'!CQ105","v":1.855631212928921E-3},{"$f":"+'Capex_FO input'!CR105","v":2.5707641503021224E-3},{"$f":"+'Capex_FO input'!CS105","v":7.1266973110724451E-3},{"$f":"+'Capex_FO input'!CT105","v":1.0967497534469567E-2},{"$f":"+'Capex_FO input'!CU105","v":1.0967497534469567E-2},{"$f":"+'Capex_FO input'!CV105","v":1.0967497534469567E-2},{"$f":"+'Capex_FO input'!CW105","v":1.0967497534469567E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C106","v":"Feeder Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M106","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN106","v":5.093060661764705E-4},{"$f":"+'Capex_FO input'!CO106","v":2.3757305690027567E-3},{"$f":"+'Capex_FO input'!CP106","v":3.7328490056525734E-3},{"$f":"+'Capex_FO input'!CQ106","v":5.1531128060412681E-3},{"$f":"+'Capex_FO input'!CR106","v":6.5733766064299641E-3},{"$f":"+'Capex_FO input'!CS106","v":8.0597238611869442E-3},{"$f":"+'Capex_FO input'!CT106","v":9.5460711159439243E-3},{"$f":"+'Capex_FO input'!CU106","v":1.1101576622117491E-2},{"$f":"+'Capex_FO input'!CV106","v":1.265708212829106E-2},{"$f":"+'Capex_FO input'!CW106","v":1.4284963750161377E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C107","v":"Flowmeter"},null,null,null,null,{"$f":"+'Capex_FO input'!M107","v":5},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":1.1756351102941175E-2},{"$f":"+'Capex_FO input'!CP107","v":2.3512702205882349E-2},{"$f":"+'Capex_FO input'!CQ107","v":2.3512702205882349E-2},{"$f":"+'Capex_FO input'!CR107","v":2.3512702205882349E-2},{"$f":"+'Capex_FO input'!CS107","v":2.3512702205882349E-2},{"$f":"+'Capex_FO input'!CT107","v":1.1756351102941175E-2},{"$f":"+'Capex_FO input'!CU107","v":0},{"$f":"+'Capex_FO input'!CV107","v":0},{"$f":"+'Capex_FO input'!CW107","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C108","v":"Generator"},null,null,null,null,{"$f":"+'Capex_FO input'!M108","v":20},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},{"$f":"+'Capex_FO input'!CP108","v":2.7333516314338229E-3},{"$f":"+'Capex_FO input'!CQ108","v":8.2629219818244476E-3},{"$f":"+'Capex_FO input'!CR108","v":1.4277238918960655E-2},{"$f":"+'Capex_FO input'!CS108","v":2.0421661116871204E-2},{"$f":"+'Capex_FO input'!CT108","v":2.933524395913226E-2},{"$f":"+'Capex_FO input'!CU108","v":4.1447468638030276E-2},{"$f":"+'Capex_FO input'!CV108","v":0.14156003490656688},{"$f":"+'Capex_FO input'!CW108","v":0.33169695062130378}]
[null,null,null,{"$f":"+'Capex_FO input'!C109","v":"Generator"},null,null,null,null,{"$f":"+'Capex_FO input'!M109","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN109","v":1.3059129901960786E-3},{"$f":"+'Capex_FO input'!CO109","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CP109","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CQ109","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CR109","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CS109","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CT109","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CU109","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CV109","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CW109","v":2.6118259803921571E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C110","v":"Generator"},null,null,null,null,{"$f":"+'Capex_FO input'!M110","v":20},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},{"$f":"+'Capex_FO input'!CR110","v":1.6090491090897038E-3},{"$f":"+'Capex_FO input'!CS110","v":3.2180982181794077E-3},{"$f":"+'Capex_FO input'!CT110","v":3.2180982181794077E-3},{"$f":"+'Capex_FO input'!CU110","v":3.2180982181794077E-3},{"$f":"+'Capex_FO input'!CV110","v":3.2180982181794077E-3},{"$f":"+'Capex_FO input'!CW110","v":3.2180982181794077E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C111","v":"Instrumentation"},null,null,null,null,{"$f":"+'Capex_FO input'!M111","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN111","v":2.1765216503267988E-3},{"$f":"+'Capex_FO input'!CO111","v":6.5796249489379118E-3},{"$f":"+'Capex_FO input'!CP111","v":1.1083999623417081E-2},{"$f":"+'Capex_FO input'!CQ111","v":1.5691974915409267E-2},{"$f":"+'Capex_FO input'!CR111","v":2.0405933639117274E-2},{"$f":"+'Capex_FO input'!CS111","v":2.5228313413470569E-2},{"$f":"+'Capex_FO input'!CT111","v":2.8914262326273584E-2},{"$f":"+'Capex_FO input'!CU111","v":3.0161607922633987E-2},{"$f":"+'Capex_FO input'!CV111","v":3.0161607922633987E-2},{"$f":"+'Capex_FO input'!CW111","v":3.0161607922633987E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C112","v":"Instrumentation"},null,null,null,null,{"$f":"+'Capex_FO input'!M112","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN112","v":2.1765216503267988E-3},{"$f":"+'Capex_FO input'!CO112","v":6.5796249489379118E-3},{"$f":"+'Capex_FO input'!CP112","v":1.1083999623417081E-2},{"$f":"+'Capex_FO input'!CQ112","v":1.5691974915409267E-2},{"$f":"+'Capex_FO input'!CR112","v":2.0405933639117274E-2},{"$f":"+'Capex_FO input'!CS112","v":2.5228313413470569E-2},{"$f":"+'Capex_FO input'!CT112","v":2.8914262326273584E-2},{"$f":"+'Capex_FO input'!CU112","v":3.0161607922633987E-2},{"$f":"+'Capex_FO input'!CV112","v":3.0161607922633987E-2},{"$f":"+'Capex_FO input'!CW112","v":3.0161607922633987E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C113","v":"Instrumentation"},null,null,null,null,{"$f":"+'Capex_FO input'!M113","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN113","v":7.2782883986928096E-3},{"$f":"+'Capex_FO input'!CO113","v":1.4556576797385619E-2},{"$f":"+'Capex_FO input'!CP113","v":1.4556576797385619E-2},{"$f":"+'Capex_FO input'!CQ113","v":1.4556576797385619E-2},{"$f":"+'Capex_FO input'!CR113","v":1.4556576797385619E-2},{"$f":"+'Capex_FO input'!CS113","v":1.4556576797385619E-2},{"$f":"+'Capex_FO input'!CT113","v":1.4556576797385619E-2},{"$f":"+'Capex_FO input'!CU113","v":1.4556576797385619E-2},{"$f":"+'Capex_FO input'!CV113","v":1.4556576797385619E-2},{"$f":"+'Capex_FO input'!CW113","v":1.4556576797385619E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C114","v":"Intangibles - Software"},null,null,null,null,{"$f":"+'Capex_FO input'!M114","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN114","v":1.2732651654411757E-2},{"$f":"+'Capex_FO input'!CO114","v":4.0494729434742638E-2},{"$f":"+'Capex_FO input'!CP114","v":7.4315948026769302E-2},{"$f":"+'Capex_FO input'!CQ114","v":9.8350650590920852E-2},{"$f":"+'Capex_FO input'!CR114","v":9.6224406064852108E-2},{"$f":"+'Capex_FO input'!CS114","v":7.4757098658129878E-2},{"$f":"+'Capex_FO input'!CT114","v":4.2819846039618616E-2},{"$f":"+'Capex_FO input'!CU114","v":2.071244066637332E-2},{"$f":"+'Capex_FO input'!CV114","v":1.2077658564327397E-2},{"$f":"+'Capex_FO input'!CW114","v":7.7998605926206735E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C115","v":"Intangibles - Software"},null,null,null,null,{"$f":"+'Capex_FO input'!M115","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN115","v":1.2732651654411757E-2},{"$f":"+'Capex_FO input'!CO115","v":4.0494729434742638E-2},{"$f":"+'Capex_FO input'!CP115","v":7.4315948026769302E-2},{"$f":"+'Capex_FO input'!CQ115","v":9.8350650590920852E-2},{"$f":"+'Capex_FO input'!CR115","v":9.6224406064852108E-2},{"$f":"+'Capex_FO input'!CS115","v":7.4757098658129878E-2},{"$f":"+'Capex_FO input'!CT115","v":4.2819846039618616E-2},{"$f":"+'Capex_FO input'!CU115","v":2.071244066637332E-2},{"$f":"+'Capex_FO input'!CV115","v":1.2077658564327397E-2},{"$f":"+'Capex_FO input'!CW115","v":7.7998605926206735E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C116","v":"Irrigator"},null,null,null,null,{"$f":"+'Capex_FO input'!M116","v":20},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},{"$f":"+'Capex_FO input'!CP116","v":1.3666758157169115E-3},{"$f":"+'Capex_FO input'!CQ116","v":3.9566973209774229E-3},{"$f":"+'Capex_FO input'!CR116","v":5.1800430105210238E-3},{"$f":"+'Capex_FO input'!CS116","v":5.1800430105210238E-3},{"$f":"+'Capex_FO input'!CT116","v":5.1800430105210238E-3},{"$f":"+'Capex_FO input'!CU116","v":5.1800430105210238E-3},{"$f":"+'Capex_FO input'!CV116","v":5.1800430105210238E-3},{"$f":"+'Capex_FO input'!CW116","v":5.1800430105210238E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C117","v":"Irrigator"},null,null,null,null,{"$f":"+'Capex_FO input'!M117","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN117","v":4.9624693627450976E-3},{"$f":"+'Capex_FO input'!CO117","v":9.9249387254901952E-3},{"$f":"+'Capex_FO input'!CP117","v":1.5733310942287068E-2},{"$f":"+'Capex_FO input'!CQ117","v":2.7483647936867139E-2},{"$f":"+'Capex_FO input'!CR117","v":4.5940439118681377E-2},{"$f":"+'Capex_FO input'!CS117","v":5.8455265522712407E-2},{"$f":"+'Capex_FO input'!CT117","v":5.8455265522712407E-2},{"$f":"+'Capex_FO input'!CU117","v":5.8455265522712407E-2},{"$f":"+'Capex_FO input'!CV117","v":5.8455265522712407E-2},{"$f":"+'Capex_FO input'!CW117","v":5.8455265522712407E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C118","v":"Lagoon"},null,null,null,null,{"$f":"+'Capex_FO input'!M118","v":40},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},{"$f":"+'Capex_FO input'!CR118","v":5.2633784190667648E-3},{"$f":"+'Capex_FO input'!CS118","v":1.052675683813353E-2},{"$f":"+'Capex_FO input'!CT118","v":1.052675683813353E-2},{"$f":"+'Capex_FO input'!CU118","v":1.052675683813353E-2},{"$f":"+'Capex_FO input'!CV118","v":1.052675683813353E-2},{"$f":"+'Capex_FO input'!CW118","v":1.052675683813353E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C119","v":"Land"},null,null,null,null,{"$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":3.4952733986960005E-4},{"$f":"+'Capex_FO input'!CR119","v":6.990546797392001E-4},{"$f":"+'Capex_FO input'!CS119","v":6.990546797392001E-4},{"$f":"+'Capex_FO input'!CT119","v":6.990546797392001E-4},{"$f":"+'Capex_FO input'!CU119","v":6.990546797392001E-4},{"$f":"+'Capex_FO input'!CV119","v":6.990546797392001E-4},{"$f":"+'Capex_FO input'!CW119","v":6.990546797392001E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C120","v":"Land"},null,null,null,null,{"$f":"+'Capex_FO input'!M120","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN120","v":3.2647824754901953E-4},{"$f":"+'Capex_FO input'!CO120","v":6.5295649509803906E-4},{"$f":"+'Capex_FO input'!CP120","v":6.5295649509803906E-4},{"$f":"+'Capex_FO input'!CQ120","v":6.5295649509803906E-4},{"$f":"+'Capex_FO input'!CR120","v":6.5295649509803906E-4},{"$f":"+'Capex_FO input'!CS120","v":6.5295649509803906E-4},{"$f":"+'Capex_FO input'!CT120","v":6.5295649509803906E-4},{"$f":"+'Capex_FO input'!CU120","v":6.5295649509803906E-4},{"$f":"+'Capex_FO input'!CV120","v":6.5295649509803906E-4},{"$f":"+'Capex_FO input'!CW120","v":6.5295649509803906E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C121","v":"Land"},null,null,null,null,{"$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":3.6579049746639252E-4},{"$f":"+'Capex_FO input'!CT121","v":7.3158099493278504E-4},{"$f":"+'Capex_FO input'!CU121","v":7.3158099493278504E-4},{"$f":"+'Capex_FO input'!CV121","v":7.3158099493278504E-4},{"$f":"+'Capex_FO input'!CW121","v":7.3158099493278504E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C122","v":"Mainlines"},null,null,null,null,{"$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":2.6718979779411764E-4},{"$f":"+'Capex_FO input'!CP122","v":6.7104717715992641E-4},{"$f":"+'Capex_FO input'!CQ122","v":9.4752569467945768E-4},{"$f":"+'Capex_FO input'!CR122","v":1.3733898055765784E-3},{"$f":"+'Capex_FO input'!CS122","v":1.7691801297657767E-3},{"$f":"+'Capex_FO input'!CT122","v":2.0285987505689424E-3},{"$f":"+'Capex_FO input'!CU122","v":2.1782802221321906E-3},{"$f":"+'Capex_FO input'!CV122","v":2.3349262228858046E-3},{"$f":"+'Capex_FO input'!CW122","v":2.4915722236394187E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C123","v":"Mainlines"},null,null,null,null,{"$f":"+'Capex_FO input'!M123","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN123","v":1.6323912377450981E-3},{"$f":"+'Capex_FO input'!CO123","v":3.4905578546262257E-3},{"$f":"+'Capex_FO input'!CP123","v":3.8065338375995713E-3},{"$f":"+'Capex_FO input'!CQ123","v":3.8967344414368877E-3},{"$f":"+'Capex_FO input'!CR123","v":3.8967344414368877E-3},{"$f":"+'Capex_FO input'!CS123","v":3.8967344414368877E-3},{"$f":"+'Capex_FO input'!CT123","v":3.8967344414368877E-3},{"$f":"+'Capex_FO input'!CU123","v":3.8967344414368877E-3},{"$f":"+'Capex_FO input'!CV123","v":3.8967344414368877E-3},{"$f":"+'Capex_FO input'!CW123","v":3.8967344414368877E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C124","v":"Multiple Facilities"},null,null,null,null,{"$f":"+'Capex_FO input'!M124","v":40},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":9.1846492991727938E-4},{"$f":"+'Capex_FO input'!CP124","v":2.7765194831399355E-3},{"$f":"+'Capex_FO input'!CQ124","v":3.7161091064453122E-3},{"$f":"+'Capex_FO input'!CR124","v":3.7161091064453122E-3},{"$f":"+'Capex_FO input'!CS124","v":3.7161091064453122E-3},{"$f":"+'Capex_FO input'!CT124","v":3.7161091064453122E-3},{"$f":"+'Capex_FO input'!CU124","v":3.7161091064453122E-3},{"$f":"+'Capex_FO input'!CV124","v":3.7161091064453122E-3},{"$f":"+'Capex_FO input'!CW124","v":3.7161091064453122E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C125","v":"Office Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M125","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN125","v":7.9138327205882371E-4},{"$f":"+'Capex_FO input'!CO125","v":2.3923516314338237E-3},{"$f":"+'Capex_FO input'!CP125","v":4.030142263074449E-3},{"$f":"+'Capex_FO input'!CQ125","v":5.7056020792428091E-3},{"$f":"+'Capex_FO input'!CR125","v":7.4195974711830405E-3},{"$f":"+'Capex_FO input'!CS125","v":9.1730147571378959E-3},{"$f":"+'Capex_FO input'!CT125","v":1.0966760640669712E-2},{"$f":"+'Capex_FO input'!CU125","v":1.2801762679522762E-2},{"$f":"+'Capex_FO input'!CV125","v":1.4678969765269433E-2},{"$f":"+'Capex_FO input'!CW125","v":1.6599352613988275E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C126","v":"Office Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M126","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN126","v":7.9138327205882371E-4},{"$f":"+'Capex_FO input'!CO126","v":2.3923516314338237E-3},{"$f":"+'Capex_FO input'!CP126","v":4.030142263074449E-3},{"$f":"+'Capex_FO input'!CQ126","v":5.7056020792428091E-3},{"$f":"+'Capex_FO input'!CR126","v":7.4195974711830405E-3},{"$f":"+'Capex_FO input'!CS126","v":9.1730147571378959E-3},{"$f":"+'Capex_FO input'!CT126","v":1.0966760640669712E-2},{"$f":"+'Capex_FO input'!CU126","v":1.2801762679522762E-2},{"$f":"+'Capex_FO input'!CV126","v":1.4678969765269433E-2},{"$f":"+'Capex_FO input'!CW126","v":1.6599352613988275E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C127","v":"Office Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M127","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN127","v":2.6379442401960702E-3},{"$f":"+'Capex_FO input'!CO127","v":7.9745054381127195E-3},{"$f":"+'Capex_FO input'!CP127","v":1.3433807543581453E-2},{"$f":"+'Capex_FO input'!CQ127","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CR127","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CS127","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CT127","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CU127","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CV127","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CW127","v":1.6194492691329606E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C128","v":"Office Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M128","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN128","v":2.6379442401960702E-3},{"$f":"+'Capex_FO input'!CO128","v":7.9745054381127195E-3},{"$f":"+'Capex_FO input'!CP128","v":1.3433807543581453E-2},{"$f":"+'Capex_FO input'!CQ128","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CR128","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CS128","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CT128","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CU128","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CV128","v":1.6194492691329606E-2},{"$f":"+'Capex_FO input'!CW128","v":1.6194492691329606E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C129","v":"Outfall Sewer"},null,null,null,null,{"$f":"+'Capex_FO input'!M129","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN129","v":2.0404890471813721E-4},{"$f":"+'Capex_FO input'!CO129","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CP129","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CQ129","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CR129","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CS129","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CT129","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CU129","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CV129","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CW129","v":4.0809780943627442E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C130","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M130","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN130","v":2.611825980392158E-3},{"$f":"+'Capex_FO input'!CO130","v":6.30042684589461E-3},{"$f":"+'Capex_FO input'!CP130","v":7.6505368941482861E-3},{"$f":"+'Capex_FO input'!CQ130","v":9.2520759487961495E-3},{"$f":"+'Capex_FO input'!CR130","v":1.086633301524991E-2},{"$f":"+'Capex_FO input'!CS130","v":1.1152386190199192E-2},{"$f":"+'Capex_FO input'!CT130","v":1.1152386190199192E-2},{"$f":"+'Capex_FO input'!CU130","v":1.1152386190199192E-2},{"$f":"+'Capex_FO input'!CV130","v":1.1152386190199192E-2},{"$f":"+'Capex_FO input'!CW130","v":1.1152386190199192E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C131","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M131","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN131","v":2.611825980392158E-3},{"$f":"+'Capex_FO input'!CO131","v":6.30042684589461E-3},{"$f":"+'Capex_FO input'!CP131","v":7.6505368941482861E-3},{"$f":"+'Capex_FO input'!CQ131","v":9.2520759487961495E-3},{"$f":"+'Capex_FO input'!CR131","v":1.086633301524991E-2},{"$f":"+'Capex_FO input'!CS131","v":1.1152386190199192E-2},{"$f":"+'Capex_FO input'!CT131","v":1.1152386190199192E-2},{"$f":"+'Capex_FO input'!CU131","v":1.1152386190199192E-2},{"$f":"+'Capex_FO input'!CV131","v":1.1152386190199192E-2},{"$f":"+'Capex_FO input'!CW131","v":1.1152386190199192E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C132","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M132","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN132","v":3.5912607230392172E-4},{"$f":"+'Capex_FO input'!CO132","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CP132","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CQ132","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CR132","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CS132","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CT132","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CU132","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CV132","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CW132","v":7.1825214460784345E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C133","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M133","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN133","v":3.5912607230392172E-4},{"$f":"+'Capex_FO input'!CO133","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CP133","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CQ133","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CR133","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CS133","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CT133","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CU133","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CV133","v":7.1825214460784345E-4},{"$f":"+'Capex_FO input'!CW133","v":7.1825214460784345E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C134","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M134","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN134","v":0},{"$f":"+'Capex_FO input'!CO134","v":0},{"$f":"+'Capex_FO input'!CP134","v":3.4166895392922787E-4},{"$f":"+'Capex_FO input'!CQ134","v":6.8333790785845574E-4},{"$f":"+'Capex_FO input'!CR134","v":6.8333790785845574E-4},{"$f":"+'Capex_FO input'!CS134","v":6.8333790785845574E-4},{"$f":"+'Capex_FO input'!CT134","v":6.8333790785845574E-4},{"$f":"+'Capex_FO input'!CU134","v":6.8333790785845574E-4},{"$f":"+'Capex_FO input'!CV134","v":6.8333790785845574E-4},{"$f":"+'Capex_FO input'!CW134","v":6.8333790785845574E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C135","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M135","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN135","v":7.1825214460784327E-3},{"$f":"+'Capex_FO input'!CO135","v":1.4365042892156865E-2},{"$f":"+'Capex_FO input'!CP135","v":1.4365042892156865E-2},{"$f":"+'Capex_FO input'!CQ135","v":1.5588388581700465E-2},{"$f":"+'Capex_FO input'!CR135","v":1.7441051256132486E-2},{"$f":"+'Capex_FO input'!CS135","v":1.8070368241020901E-2},{"$f":"+'Capex_FO input'!CT135","v":1.8070368241020901E-2},{"$f":"+'Capex_FO input'!CU135","v":1.8070368241020901E-2},{"$f":"+'Capex_FO input'!CV135","v":1.8070368241020901E-2},{"$f":"+'Capex_FO input'!CW135","v":1.8070368241020901E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C136","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M136","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN136","v":1.3059129901960786E-3},{"$f":"+'Capex_FO input'!CO136","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CP136","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CQ136","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CR136","v":3.6845253864519595E-3},{"$f":"+'Capex_FO input'!CS136","v":4.7572247925117619E-3},{"$f":"+'Capex_FO input'!CT136","v":4.7572247925117619E-3},{"$f":"+'Capex_FO input'!CU136","v":4.7572247925117619E-3},{"$f":"+'Capex_FO input'!CV136","v":4.7572247925117619E-3},{"$f":"+'Capex_FO input'!CW136","v":4.7572247925117619E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C137","v":"Pump Set"},null,null,null,null,{"$f":"+'Capex_FO input'!M137","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN137","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CO137","v":5.2236519607843142E-3},{"$f":"+'Capex_FO input'!CP137","v":5.2236519607843142E-3},{"$f":"+'Capex_FO input'!CQ137","v":5.2236519607843142E-3},{"$f":"+'Capex_FO input'!CR137","v":5.2236519607843142E-3},{"$f":"+'Capex_FO input'!CS137","v":5.2236519607843142E-3},{"$f":"+'Capex_FO input'!CT137","v":5.2236519607843142E-3},{"$f":"+'Capex_FO input'!CU137","v":5.2236519607843142E-3},{"$f":"+'Capex_FO input'!CV137","v":5.2236519607843142E-3},{"$f":"+'Capex_FO input'!CW137","v":5.2236519607843142E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C138","v":"Pump Set"},null,null,null,null,{"$f":"+'Capex_FO input'!M138","v":20},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},{"$f":"+'Capex_FO input'!CR138","v":4.4695808585825106E-3},{"$f":"+'Capex_FO input'!CS138","v":8.9391617171650211E-3},{"$f":"+'Capex_FO input'!CT138","v":8.9391617171650211E-3},{"$f":"+'Capex_FO input'!CU138","v":8.9391617171650211E-3},{"$f":"+'Capex_FO input'!CV138","v":8.9391617171650211E-3},{"$f":"+'Capex_FO input'!CW138","v":8.9391617171650211E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C139","v":"Pumping Stations"},null,null,null,null,{"$f":"+'Capex_FO input'!M139","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN139","v":4.897173713235293E-4},{"$f":"+'Capex_FO input'!CO139","v":3.5678359087775724E-3},{"$f":"+'Capex_FO input'!CP139","v":1.0085430045094207E-2},{"$f":"+'Capex_FO input'!CQ139","v":2.6859752755488131E-2},{"$f":"+'Capex_FO input'!CR139","v":4.1313931604785643E-2},{"$f":"+'Capex_FO input'!CS139","v":5.8194733983097241E-2},{"$f":"+'Capex_FO input'!CT139","v":0.1068641655948688},{"$f":"+'Capex_FO input'!CU139","v":0.14120681346351305},{"$f":"+'Capex_FO input'!CV139","v":0.14705747942341063},{"$f":"+'Capex_FO input'!CW139","v":0.16448261794869387}]
[null,null,null,{"$f":"+'Capex_FO input'!C140","v":"Pumping Stations"},null,null,null,null,{"$f":"+'Capex_FO input'!M140","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN140","v":5.3671208678002442E-4},{"$f":"+'Capex_FO input'!CO140","v":7.1246831385232837E-3},{"$f":"+'Capex_FO input'!CP140","v":1.3175942103486517E-2},{"$f":"+'Capex_FO input'!CQ140","v":1.4923578802834517E-2},{"$f":"+'Capex_FO input'!CR140","v":1.6671215502182517E-2},{"$f":"+'Capex_FO input'!CS140","v":1.6671215502182517E-2},{"$f":"+'Capex_FO input'!CT140","v":1.6671215502182517E-2},{"$f":"+'Capex_FO input'!CU140","v":1.6671215502182517E-2},{"$f":"+'Capex_FO input'!CV140","v":1.6671215502182517E-2},{"$f":"+'Capex_FO input'!CW140","v":1.6671215502182517E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C141","v":"Pumping Stations"},null,null,null,null,{"$f":"+'Capex_FO input'!M141","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN141","v":5.990875842524509E-3},{"$f":"+'Capex_FO input'!CO141","v":1.448665603936887E-2},{"$f":"+'Capex_FO input'!CP141","v":1.7504063824582566E-2},{"$f":"+'Capex_FO input'!CQ141","v":1.8436000063319927E-2},{"$f":"+'Capex_FO input'!CR141","v":2.157293803318161E-2},{"$f":"+'Capex_FO input'!CS141","v":2.4290443195199778E-2},{"$f":"+'Capex_FO input'!CT141","v":2.4290443195199778E-2},{"$f":"+'Capex_FO input'!CU141","v":2.4290443195199778E-2},{"$f":"+'Capex_FO input'!CV141","v":2.4290443195199778E-2},{"$f":"+'Capex_FO input'!CW141","v":2.4290443195199778E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C142","v":"Pumping Stations"},null,null,null,null,{"$f":"+'Capex_FO input'!M142","v":40},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},{"$f":"+'Capex_FO input'!CT142","v":8.7810784974050901E-4},{"$f":"+'Capex_FO input'!CU142","v":1.1765622433533992E-2},{"$f":"+'Capex_FO input'!CV142","v":3.0096847957622713E-2},{"$f":"+'Capex_FO input'!CW142","v":3.8418666747658467E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C143","v":"Pumping Stations"},null,null,null,null,{"$f":"+'Capex_FO input'!M143","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN143","v":2.448586856617647E-3},{"$f":"+'Capex_FO input'!CO143","v":5.6486450195312498E-3},{"$f":"+'Capex_FO input'!CP143","v":6.570950802791819E-3},{"$f":"+'Capex_FO input'!CQ143","v":6.7417852797564334E-3},{"$f":"+'Capex_FO input'!CR143","v":6.7417852797564334E-3},{"$f":"+'Capex_FO input'!CS143","v":7.1990234015894237E-3},{"$f":"+'Capex_FO input'!CT143","v":7.6562615234224141E-3},{"$f":"+'Capex_FO input'!CU143","v":7.6562615234224141E-3},{"$f":"+'Capex_FO input'!CV143","v":7.6562615234224141E-3},{"$f":"+'Capex_FO input'!CW143","v":7.6562615234224141E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C144","v":"Pumping Stations"},null,null,null,null,{"$f":"+'Capex_FO input'!M144","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN144","v":3.349666819852941E-3},{"$f":"+'Capex_FO input'!CO144","v":1.076061856617647E-2},{"$f":"+'Capex_FO input'!CP144","v":1.5026904865004593E-2},{"$f":"+'Capex_FO input'!CQ144","v":1.925147064586253E-2},{"$f":"+'Capex_FO input'!CR144","v":2.3449818288706233E-2},{"$f":"+'Capex_FO input'!CS144","v":2.6372030254047479E-2},{"$f":"+'Capex_FO input'!CT144","v":2.9115458985045424E-2},{"$f":"+'Capex_FO input'!CU144","v":3.0784496857591191E-2},{"$f":"+'Capex_FO input'!CV144","v":4.2767847572108476E-2},{"$f":"+'Capex_FO input'!CW144","v":5.3082160414079996E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C145","v":"Pumping Stations"},null,null,null,null,{"$f":"+'Capex_FO input'!M145","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN145","v":0},{"$f":"+'Capex_FO input'!CO145","v":5.9373928263556982E-4},{"$f":"+'Capex_FO input'!CP145","v":1.1874785652711396E-3},{"$f":"+'Capex_FO input'!CQ145","v":1.1874785652711396E-3},{"$f":"+'Capex_FO input'!CR145","v":1.1874785652711396E-3},{"$f":"+'Capex_FO input'!CS145","v":1.1874785652711396E-3},{"$f":"+'Capex_FO input'!CT145","v":1.1874785652711396E-3},{"$f":"+'Capex_FO input'!CU145","v":1.1874785652711396E-3},{"$f":"+'Capex_FO input'!CV145","v":1.1874785652711396E-3},{"$f":"+'Capex_FO input'!CW145","v":1.1874785652711396E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C146","v":"Raw Water Storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M146","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN146","v":8.1619561887254883E-4},{"$f":"+'Capex_FO input'!CO146","v":6.6421999463848027E-3},{"$f":"+'Capex_FO input'!CP146","v":2.5318766812193621E-2},{"$f":"+'Capex_FO input'!CQ146","v":3.950981597916714E-2},{"$f":"+'Capex_FO input'!CR146","v":4.0034106988971536E-2},{"$f":"+'Capex_FO input'!CS146","v":4.0308449862071334E-2},{"$f":"+'Capex_FO input'!CT146","v":4.0582792735171125E-2},{"$f":"+'Capex_FO input'!CU146","v":4.0582792735171125E-2},{"$f":"+'Capex_FO input'!CV146","v":4.0582792735171125E-2},{"$f":"+'Capex_FO input'!CW146","v":4.0582792735171125E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C147","v":"Raw Water Storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M147","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN147","v":1.3059129901960786E-3},{"$f":"+'Capex_FO input'!CO147","v":3.313199199601716E-3},{"$f":"+'Capex_FO input'!CP147","v":4.014572418811274E-3},{"$f":"+'Capex_FO input'!CQ147","v":6.2865001279636748E-3},{"$f":"+'Capex_FO input'!CR147","v":1.0024450358731138E-2},{"$f":"+'Capex_FO input'!CS147","v":1.1490472880346202E-2},{"$f":"+'Capex_FO input'!CT147","v":1.317438943543274E-2},{"$f":"+'Capex_FO input'!CU147","v":1.562392671756529E-2},{"$f":"+'Capex_FO input'!CV147","v":1.6389547444611303E-2},{"$f":"+'Capex_FO input'!CW147","v":1.6389547444611303E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C148","v":"Recycled Water Pipework"},null,null,null,null,{"$f":"+'Capex_FO input'!M148","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN148","v":4.897173713235293E-4},{"$f":"+'Capex_FO input'!CO148","v":9.794347426470586E-4},{"$f":"+'Capex_FO input'!CP148","v":9.794347426470586E-4},{"$f":"+'Capex_FO input'!CQ148","v":9.794347426470586E-4},{"$f":"+'Capex_FO input'!CR148","v":9.794347426470586E-4},{"$f":"+'Capex_FO input'!CS148","v":9.794347426470586E-4},{"$f":"+'Capex_FO input'!CT148","v":9.794347426470586E-4},{"$f":"+'Capex_FO input'!CU148","v":9.794347426470586E-4},{"$f":"+'Capex_FO input'!CV148","v":9.794347426470586E-4},{"$f":"+'Capex_FO input'!CW148","v":9.794347426470586E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C149","v":"Recycled Water Pipework"},null,null,null,null,{"$f":"+'Capex_FO input'!M149","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN149","v":1.2487792968750001E-3},{"$f":"+'Capex_FO input'!CO149","v":2.4975585937500001E-3},{"$f":"+'Capex_FO input'!CP149","v":2.4975585937500001E-3},{"$f":"+'Capex_FO input'!CQ149","v":2.4975585937500001E-3},{"$f":"+'Capex_FO input'!CR149","v":2.4975585937500001E-3},{"$f":"+'Capex_FO input'!CS149","v":2.4975585937500001E-3},{"$f":"+'Capex_FO input'!CT149","v":2.4975585937500001E-3},{"$f":"+'Capex_FO input'!CU149","v":2.4975585937500001E-3},{"$f":"+'Capex_FO input'!CV149","v":2.4975585937500001E-3},{"$f":"+'Capex_FO input'!CW149","v":2.4975585937500001E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C150","v":"Recycled Water Pipework"},null,null,null,null,{"$f":"+'Capex_FO input'!M150","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN150","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CO150","v":3.1541063495710777E-3},{"$f":"+'Capex_FO input'!CP150","v":5.492017080269607E-3},{"$f":"+'Capex_FO input'!CQ150","v":5.492017080269607E-3},{"$f":"+'Capex_FO input'!CR150","v":5.492017080269607E-3},{"$f":"+'Capex_FO input'!CS150","v":5.492017080269607E-3},{"$f":"+'Capex_FO input'!CT150","v":5.492017080269607E-3},{"$f":"+'Capex_FO input'!CU150","v":5.492017080269607E-3},{"$f":"+'Capex_FO input'!CV150","v":5.492017080269607E-3},{"$f":"+'Capex_FO input'!CW150","v":5.492017080269607E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C151","v":"Reservoirs and Service Basins"},null,null,null,null,{"$f":"+'Capex_FO input'!M151","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN151","v":0},{"$f":"+'Capex_FO input'!CO151","v":0},{"$f":"+'Capex_FO input'!CP151","v":0},{"$f":"+'Capex_FO input'!CQ151","v":0},{"$f":"+'Capex_FO input'!CR151","v":0},{"$f":"+'Capex_FO input'!CS151","v":0},{"$f":"+'Capex_FO input'!CT151","v":5.4963036358024594E-3},{"$f":"+'Capex_FO input'!CU151","v":2.7897512924780876E-2},{"$f":"+'Capex_FO input'!CV151","v":4.4802418577956839E-2},{"$f":"+'Capex_FO input'!CW151","v":4.4802418577956839E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C152","v":"Reservoirs and Service Basins"},null,null,null,null,{"$f":"+'Capex_FO input'!M152","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN152","v":9.1413909313725476E-4},{"$f":"+'Capex_FO input'!CO152","v":2.0286705346200975E-3},{"$f":"+'Capex_FO input'!CP152","v":2.2290628829656858E-3},{"$f":"+'Capex_FO input'!CQ152","v":2.2290628829656858E-3},{"$f":"+'Capex_FO input'!CR152","v":2.2290628829656858E-3},{"$f":"+'Capex_FO input'!CS152","v":2.7777486291652746E-3},{"$f":"+'Capex_FO input'!CT152","v":3.588376950600547E-3},{"$f":"+'Capex_FO input'!CU152","v":3.8503195258362309E-3},{"$f":"+'Capex_FO input'!CV152","v":3.8503195258362309E-3},{"$f":"+'Capex_FO input'!CW152","v":3.8503195258362309E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C153","v":"Reservoirs and Service Basins"},null,null,null,null,{"$f":"+'Capex_FO input'!M153","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN153","v":4.1528033088235293E-3},{"$f":"+'Capex_FO input'!CO153","v":1.0175935202205881E-2},{"$f":"+'Capex_FO input'!CP153","v":1.2046263786764703E-2},{"$f":"+'Capex_FO input'!CQ153","v":1.2046263786764703E-2},{"$f":"+'Capex_FO input'!CR153","v":1.2046263786764703E-2},{"$f":"+'Capex_FO input'!CS153","v":1.2046263786764703E-2},{"$f":"+'Capex_FO input'!CT153","v":1.23456267298912E-2},{"$f":"+'Capex_FO input'!CU153","v":1.3257486254654505E-2},{"$f":"+'Capex_FO input'!CV153","v":1.4183274837798543E-2},{"$f":"+'Capex_FO input'!CW153","v":1.4496566839305771E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C154","v":"Reticulation Network"},null,null,null,null,{"$f":"+'Capex_FO input'!M154","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN154","v":5.3052715226715682E-4},{"$f":"+'Capex_FO input'!CO154","v":7.0310763489966292E-3},{"$f":"+'Capex_FO input'!CP154","v":1.3001098393458945E-2},{"$f":"+'Capex_FO input'!CQ154","v":1.3001098393458945E-2},{"$f":"+'Capex_FO input'!CR154","v":1.3001098393458945E-2},{"$f":"+'Capex_FO input'!CS154","v":1.6201765246289881E-2},{"$f":"+'Capex_FO input'!CT154","v":1.9402432099120813E-2},{"$f":"+'Capex_FO input'!CU154","v":1.9402432099120813E-2},{"$f":"+'Capex_FO input'!CV154","v":1.9402432099120813E-2},{"$f":"+'Capex_FO input'!CW154","v":1.9402432099120813E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C155","v":"Reticulation Network"},null,null,null,null,{"$f":"+'Capex_FO input'!M155","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN155","v":2.2853477328431369E-3},{"$f":"+'Capex_FO input'!CO155","v":4.6959406834022662E-3},{"$f":"+'Capex_FO input'!CP155","v":6.5295306707643984E-3},{"$f":"+'Capex_FO input'!CQ155","v":8.2378754404105366E-3},{"$f":"+'Capex_FO input'!CR155","v":8.2378754404105366E-3},{"$f":"+'Capex_FO input'!CS155","v":8.2378754404105366E-3},{"$f":"+'Capex_FO input'!CT155","v":8.2378754404105366E-3},{"$f":"+'Capex_FO input'!CU155","v":8.2378754404105366E-3},{"$f":"+'Capex_FO input'!CV155","v":8.2378754404105366E-3},{"$f":"+'Capex_FO input'!CW155","v":8.2378754404105366E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C156","v":"Reticulation Network"},null,null,null,null,{"$f":"+'Capex_FO input'!M156","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN156","v":0},{"$f":"+'Capex_FO input'!CO156","v":0},{"$f":"+'Capex_FO input'!CP156","v":0},{"$f":"+'Capex_FO input'!CQ156","v":0},{"$f":"+'Capex_FO input'!CR156","v":0},{"$f":"+'Capex_FO input'!CS156","v":0},{"$f":"+'Capex_FO input'!CT156","v":0},{"$f":"+'Capex_FO input'!CU156","v":2.3925647720187895E-4},{"$f":"+'Capex_FO input'!CV156","v":1.7023098352913686E-3},{"$f":"+'Capex_FO input'!CW156","v":2.9261067161789793E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C157","v":"Reticulation Network"},null,null,null,null,{"$f":"+'Capex_FO input'!M157","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN157","v":6.1214671415441176E-4},{"$f":"+'Capex_FO input'!CO157","v":2.0592615464154408E-3},{"$f":"+'Capex_FO input'!CP157","v":3.1504813799689791E-3},{"$f":"+'Capex_FO input'!CQ157","v":3.6688786003181003E-3},{"$f":"+'Capex_FO input'!CR157","v":3.9310241052203003E-3},{"$f":"+'Capex_FO input'!CS157","v":3.9310241052203003E-3},{"$f":"+'Capex_FO input'!CT157","v":3.9310241052203003E-3},{"$f":"+'Capex_FO input'!CU157","v":3.9310241052203003E-3},{"$f":"+'Capex_FO input'!CV157","v":3.9310241052203003E-3},{"$f":"+'Capex_FO input'!CW157","v":3.9310241052203003E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C158","v":"Reticulation Network"},null,null,null,null,{"$f":"+'Capex_FO input'!M158","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN158","v":6.5295649509803923E-5},{"$f":"+'Capex_FO input'!CO158","v":1.9738874846813724E-4},{"$f":"+'Capex_FO input'!CP158","v":3.325199887025122E-4},{"$f":"+'Capex_FO input'!CQ158","v":4.7075924746227778E-4},{"$f":"+'Capex_FO input'!CR158","v":6.1217800917351796E-4},{"$f":"+'Capex_FO input'!CS158","v":7.5684940240411662E-4},{"$f":"+'Capex_FO input'!CT158","v":8.3000750189739518E-4},{"$f":"+'Capex_FO input'!CU158","v":8.3000750189739518E-4},{"$f":"+'Capex_FO input'!CV158","v":8.3000750189739518E-4},{"$f":"+'Capex_FO input'!CW158","v":8.3000750189739518E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C159","v":"Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M159","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN159","v":2.0404890471813721E-4},{"$f":"+'Capex_FO input'!CO159","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CP159","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CQ159","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CR159","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CS159","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CT159","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CU159","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CV159","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CW159","v":4.0809780943627442E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C160","v":"Rising Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M160","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN160","v":4.0809780943627442E-4},{"$f":"+'Capex_FO input'!CO160","v":8.1619561887254883E-4},{"$f":"+'Capex_FO input'!CP160","v":8.1619561887254883E-4},{"$f":"+'Capex_FO input'!CQ160","v":8.1619561887254883E-4},{"$f":"+'Capex_FO input'!CR160","v":8.1619561887254883E-4},{"$f":"+'Capex_FO input'!CS160","v":8.1619561887254883E-4},{"$f":"+'Capex_FO input'!CT160","v":8.1619561887254883E-4},{"$f":"+'Capex_FO input'!CU160","v":8.1619561887254883E-4},{"$f":"+'Capex_FO input'!CV160","v":8.1619561887254883E-4},{"$f":"+'Capex_FO input'!CW160","v":8.1619561887254883E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C161","v":"SCADA Software"},null,null,null,null,{"$f":"+'Capex_FO input'!M161","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN161","v":0},{"$f":"+'Capex_FO input'!CO161","v":3.3398724724264719E-3},{"$f":"+'Capex_FO input'!CP161","v":5.4513398494944867E-2},{"$f":"+'Capex_FO input'!CQ161","v":0.10234705204503679},{"$f":"+'Capex_FO input'!CR161","v":0.10234705204503679},{"$f":"+'Capex_FO input'!CS161","v":9.9007179572610307E-2},{"$f":"+'Capex_FO input'!CT161","v":4.783365355009192E-2},{"$f":"+'Capex_FO input'!CU161","v":0},{"$f":"+'Capex_FO input'!CV161","v":0},{"$f":"+'Capex_FO input'!CW161","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C162","v":"SCADA Software"},null,null,null,null,{"$f":"+'Capex_FO input'!M162","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN162","v":0},{"$f":"+'Capex_FO input'!CO162","v":3.3398724724264719E-3},{"$f":"+'Capex_FO input'!CP162","v":5.4513398494944867E-2},{"$f":"+'Capex_FO input'!CQ162","v":0.10234705204503679},{"$f":"+'Capex_FO input'!CR162","v":0.10234705204503679},{"$f":"+'Capex_FO input'!CS162","v":9.9007179572610307E-2},{"$f":"+'Capex_FO input'!CT162","v":4.783365355009192E-2},{"$f":"+'Capex_FO input'!CU162","v":0},{"$f":"+'Capex_FO input'!CV162","v":0},{"$f":"+'Capex_FO input'!CW162","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C163","v":"SCADA Software"},null,null,null,null,{"$f":"+'Capex_FO input'!M163","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN163","v":0},{"$f":"+'Capex_FO input'!CO163","v":0},{"$f":"+'Capex_FO input'!CP163","v":0},{"$f":"+'Capex_FO input'!CQ163","v":0},{"$f":"+'Capex_FO input'!CR163","v":0},{"$f":"+'Capex_FO input'!CS163","v":1.0973714923991776E-2},{"$f":"+'Capex_FO input'!CT163","v":2.1947429847983552E-2},{"$f":"+'Capex_FO input'!CU163","v":2.1947429847983552E-2},{"$f":"+'Capex_FO input'!CV163","v":2.1947429847983552E-2},{"$f":"+'Capex_FO input'!CW163","v":1.0973714923991776E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C164","v":"Storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M164","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN164","v":1.4267099417892156E-3},{"$f":"+'Capex_FO input'!CO164","v":2.8534198835784312E-3},{"$f":"+'Capex_FO input'!CP164","v":2.8534198835784312E-3},{"$f":"+'Capex_FO input'!CQ164","v":2.8534198835784312E-3},{"$f":"+'Capex_FO input'!CR164","v":2.8534198835784312E-3},{"$f":"+'Capex_FO input'!CS164","v":2.8534198835784312E-3},{"$f":"+'Capex_FO input'!CT164","v":2.8534198835784312E-3},{"$f":"+'Capex_FO input'!CU164","v":2.8534198835784312E-3},{"$f":"+'Capex_FO input'!CV164","v":2.8534198835784312E-3},{"$f":"+'Capex_FO input'!CW164","v":2.8534198835784312E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C165","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M165","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN165","v":0},{"$f":"+'Capex_FO input'!CO165","v":0},{"$f":"+'Capex_FO input'!CP165","v":0},{"$f":"+'Capex_FO input'!CQ165","v":8.7381834967400021E-4},{"$f":"+'Capex_FO input'!CR165","v":1.7476366993480004E-3},{"$f":"+'Capex_FO input'!CS165","v":1.7476366993480004E-3},{"$f":"+'Capex_FO input'!CT165","v":1.7476366993480004E-3},{"$f":"+'Capex_FO input'!CU165","v":1.7476366993480004E-3},{"$f":"+'Capex_FO input'!CV165","v":1.7476366993480004E-3},{"$f":"+'Capex_FO input'!CW165","v":1.7476366993480004E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C166","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M166","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN166","v":2.6118259803921571E-3},{"$f":"+'Capex_FO input'!CO166","v":8.7722664627374394E-3},{"$f":"+'Capex_FO input'!CP166","v":1.4541729165230541E-2},{"$f":"+'Capex_FO input'!CQ166","v":1.7321821109561882E-2},{"$f":"+'Capex_FO input'!CR166","v":1.7881064853353244E-2},{"$f":"+'Capex_FO input'!CS166","v":2.5196874802681096E-2},{"$f":"+'Capex_FO input'!CT166","v":8.1159163010064511E-2},{"$f":"+'Capex_FO input'!CU166","v":0.1757428848908808},{"$f":"+'Capex_FO input'!CV166","v":0.22168012851364161},{"$f":"+'Capex_FO input'!CW166","v":0.22168012851364161}]
[null,null,null,{"$f":"+'Capex_FO input'!C167","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M167","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN167","v":1.5074422010952818E-3},{"$f":"+'Capex_FO input'!CO167","v":4.6247661242872998E-3},{"$f":"+'Capex_FO input'!CP167","v":6.2346478463840369E-3},{"$f":"+'Capex_FO input'!CQ167","v":6.6715570212210369E-3},{"$f":"+'Capex_FO input'!CR167","v":7.1084661960580369E-3},{"$f":"+'Capex_FO input'!CS167","v":8.5716281859236076E-3},{"$f":"+'Capex_FO input'!CT167","v":1.0034790175789178E-2},{"$f":"+'Capex_FO input'!CU167","v":1.0034790175789178E-2},{"$f":"+'Capex_FO input'!CV167","v":1.0034790175789178E-2},{"$f":"+'Capex_FO input'!CW167","v":1.0034790175789178E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C168","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M168","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN168","v":1.8499575172334561E-3},{"$f":"+'Capex_FO input'!CO168","v":8.2930334381451053E-3},{"$f":"+'Capex_FO input'!CP168","v":1.5064291423122126E-2},{"$f":"+'Capex_FO input'!CQ168","v":3.1814225803584582E-2},{"$f":"+'Capex_FO input'!CR168","v":4.7101153540121406E-2},{"$f":"+'Capex_FO input'!CS168","v":5.9110068086769482E-2},{"$f":"+'Capex_FO input'!CT168","v":7.3631356426626896E-2},{"$f":"+'Capex_FO input'!CU168","v":7.7863740361457323E-2},{"$f":"+'Capex_FO input'!CV168","v":7.8868617565705207E-2},{"$f":"+'Capex_FO input'!CW168","v":7.8868617565705207E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C169","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M169","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN169","v":2.8209854450061277E-3},{"$f":"+'Capex_FO input'!CO169","v":1.2225488965530981E-2},{"$f":"+'Capex_FO input'!CP169","v":2.0729120825025232E-2},{"$f":"+'Capex_FO input'!CQ169","v":3.49823067962996E-2},{"$f":"+'Capex_FO input'!CR169","v":4.8754584020061997E-2},{"$f":"+'Capex_FO input'!CS169","v":5.0779053852471799E-2},{"$f":"+'Capex_FO input'!CT169","v":5.6088640094633033E-2},{"$f":"+'Capex_FO input'!CU169","v":6.0812961540848046E-2},{"$f":"+'Capex_FO input'!CV169","v":6.1204576542732078E-2},{"$f":"+'Capex_FO input'!CW169","v":6.1596191544616118E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C170","v":"Trunk Sewers"},null,null,null,null,{"$f":"+'Capex_FO input'!M170","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN170","v":0},{"$f":"+'Capex_FO input'!CO170","v":7.9488964843749978E-4},{"$f":"+'Capex_FO input'!CP170","v":1.5897792968749996E-3},{"$f":"+'Capex_FO input'!CQ170","v":1.5897792968749996E-3},{"$f":"+'Capex_FO input'!CR170","v":1.5897792968749996E-3},{"$f":"+'Capex_FO input'!CS170","v":1.5897792968749996E-3},{"$f":"+'Capex_FO input'!CT170","v":1.5897792968749996E-3},{"$f":"+'Capex_FO input'!CU170","v":2.1441614678502112E-3},{"$f":"+'Capex_FO input'!CV170","v":6.4621000889516587E-3},{"$f":"+'Capex_FO input'!CW170","v":1.0225656539077895E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C171","v":"Valve"},null,null,null,null,{"$f":"+'Capex_FO input'!M171","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN171","v":3.3901501225490197E-3},{"$f":"+'Capex_FO input'!CO171","v":6.7803002450980395E-3},{"$f":"+'Capex_FO input'!CP171","v":6.7803002450980395E-3},{"$f":"+'Capex_FO input'!CQ171","v":6.7803002450980395E-3},{"$f":"+'Capex_FO input'!CR171","v":6.7803002450980395E-3},{"$f":"+'Capex_FO input'!CS171","v":6.7803002450980395E-3},{"$f":"+'Capex_FO input'!CT171","v":6.7803002450980395E-3},{"$f":"+'Capex_FO input'!CU171","v":6.7803002450980395E-3},{"$f":"+'Capex_FO input'!CV171","v":6.7803002450980395E-3},{"$f":"+'Capex_FO input'!CW171","v":6.7803002450980395E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C172","v":"Water Main"},null,null,null,null,{"$f":"+'Capex_FO input'!M172","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN172","v":9.794347426470587E-5},{"$f":"+'Capex_FO input'!CO172","v":1.9588694852941174E-4},{"$f":"+'Capex_FO input'!CP172","v":1.9588694852941174E-4},{"$f":"+'Capex_FO input'!CQ172","v":1.9588694852941174E-4},{"$f":"+'Capex_FO input'!CR172","v":1.9588694852941174E-4},{"$f":"+'Capex_FO input'!CS172","v":1.9588694852941174E-4},{"$f":"+'Capex_FO input'!CT172","v":1.9588694852941174E-4},{"$f":"+'Capex_FO input'!CU172","v":1.9588694852941174E-4},{"$f":"+'Capex_FO input'!CV172","v":1.9588694852941174E-4},{"$f":"+'Capex_FO input'!CW172","v":1.9588694852941174E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C173","v":"Water Towers"},null,null,null,null,{"$f":"+'Capex_FO input'!M173","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN173","v":0},{"$f":"+'Capex_FO input'!CO173","v":0},{"$f":"+'Capex_FO input'!CP173","v":0},{"$f":"+'Capex_FO input'!CQ173","v":0},{"$f":"+'Capex_FO input'!CR173","v":0},{"$f":"+'Capex_FO input'!CS173","v":3.6579049746639251E-3},{"$f":"+'Capex_FO input'!CT173","v":5.1284742221031902E-2},{"$f":"+'Capex_FO input'!CU173","v":9.5253674492735946E-2},{"$f":"+'Capex_FO input'!CV173","v":9.5253674492735946E-2},{"$f":"+'Capex_FO input'!CW173","v":9.5253674492735946E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C174","v":"Water Towers"},null,null,null,null,{"$f":"+'Capex_FO input'!M174","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN174","v":1.3875325520833334E-4},{"$f":"+'Capex_FO input'!CO174","v":1.112474628523284E-3},{"$f":"+'Capex_FO input'!CP174","v":1.9474427466299015E-3},{"$f":"+'Capex_FO input'!CQ174","v":1.9474427466299015E-3},{"$f":"+'Capex_FO input'!CR174","v":1.9474427466299015E-3},{"$f":"+'Capex_FO input'!CS174","v":1.9474427466299015E-3},{"$f":"+'Capex_FO input'!CT174","v":1.9474427466299015E-3},{"$f":"+'Capex_FO input'!CU174","v":1.9474427466299015E-3},{"$f":"+'Capex_FO input'!CV174","v":1.9474427466299015E-3},{"$f":"+'Capex_FO input'!CW174","v":1.9474427466299015E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C175","v":"Water Towers"},null,null,null,null,{"$f":"+'Capex_FO input'!M175","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN175","v":9.7649643841911764E-3},{"$f":"+'Capex_FO input'!CO175","v":2.2535813993566176E-2},{"$f":"+'Capex_FO input'!CP175","v":2.6235865299096384E-2},{"$f":"+'Capex_FO input'!CQ175","v":2.7279558719312366E-2},{"$f":"+'Capex_FO input'!CR175","v":3.7640947182406792E-2},{"$f":"+'Capex_FO input'!CS175","v":4.7652808305631608E-2},{"$f":"+'Capex_FO input'!CT175","v":4.8214113823993786E-2},{"$f":"+'Capex_FO input'!CU175","v":4.877541934235597E-2},{"$f":"+'Capex_FO input'!CV175","v":4.877541934235597E-2},{"$f":"+'Capex_FO input'!CW175","v":4.877541934235597E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C176","v":"Weirs"},null,null,null,null,{"$f":"+'Capex_FO input'!M176","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN176","v":0},{"$f":"+'Capex_FO input'!CO176","v":0},{"$f":"+'Capex_FO input'!CP176","v":0},{"$f":"+'Capex_FO input'!CQ176","v":0},{"$f":"+'Capex_FO input'!CR176","v":0},{"$f":"+'Capex_FO input'!CS176","v":0},{"$f":"+'Capex_FO input'!CT176","v":1.4968147156324784E-3},{"$f":"+'Capex_FO input'!CU176","v":2.9936294312649567E-3},{"$f":"+'Capex_FO input'!CV176","v":2.9936294312649567E-3},{"$f":"+'Capex_FO input'!CW176","v":2.9936294312649567E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C177","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN177","v":0},{"$f":"+'Capex_FO input'!CO177","v":0},{"$f":"+'Capex_FO input'!CP177","v":0},{"$f":"+'Capex_FO input'!CQ177","v":0},{"$f":"+'Capex_FO input'!CR177","v":0},{"$f":"+'Capex_FO input'!CS177","v":0},{"$f":"+'Capex_FO input'!CT177","v":0},{"$f":"+'Capex_FO input'!CU177","v":0},{"$f":"+'Capex_FO input'!CV177","v":0},{"$f":"+'Capex_FO input'!CW177","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C178","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M178","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN178","v":0},{"$f":"+'Capex_FO input'!CO178","v":0},{"$f":"+'Capex_FO input'!CP178","v":0},{"$f":"+'Capex_FO input'!CQ178","v":0},{"$f":"+'Capex_FO input'!CR178","v":0},{"$f":"+'Capex_FO input'!CS178","v":0},{"$f":"+'Capex_FO input'!CT178","v":0},{"$f":"+'Capex_FO input'!CU178","v":0},{"$f":"+'Capex_FO input'!CV178","v":0},{"$f":"+'Capex_FO input'!CW178","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C179","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN179","v":0},{"$f":"+'Capex_FO input'!CO179","v":0},{"$f":"+'Capex_FO input'!CP179","v":0},{"$f":"+'Capex_FO input'!CQ179","v":0},{"$f":"+'Capex_FO input'!CR179","v":0},{"$f":"+'Capex_FO input'!CS179","v":0},{"$f":"+'Capex_FO input'!CT179","v":0},{"$f":"+'Capex_FO input'!CU179","v":0},{"$f":"+'Capex_FO input'!CV179","v":0},{"$f":"+'Capex_FO input'!CW179","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C180","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN180","v":0},{"$f":"+'Capex_FO input'!CO180","v":0},{"$f":"+'Capex_FO input'!CP180","v":0},{"$f":"+'Capex_FO input'!CQ180","v":0},{"$f":"+'Capex_FO input'!CR180","v":0},{"$f":"+'Capex_FO input'!CS180","v":0},{"$f":"+'Capex_FO input'!CT180","v":0},{"$f":"+'Capex_FO input'!CU180","v":0},{"$f":"+'Capex_FO input'!CV180","v":0},{"$f":"+'Capex_FO input'!CW180","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C181","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN181","v":0},{"$f":"+'Capex_FO input'!CO181","v":0},{"$f":"+'Capex_FO input'!CP181","v":0},{"$f":"+'Capex_FO input'!CQ181","v":0},{"$f":"+'Capex_FO input'!CR181","v":0},{"$f":"+'Capex_FO input'!CS181","v":0},{"$f":"+'Capex_FO input'!CT181","v":0},{"$f":"+'Capex_FO input'!CU181","v":0},{"$f":"+'Capex_FO input'!CV181","v":0},{"$f":"+'Capex_FO input'!CW181","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C182","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN182","v":0},{"$f":"+'Capex_FO input'!CO182","v":0},{"$f":"+'Capex_FO input'!CP182","v":0},{"$f":"+'Capex_FO input'!CQ182","v":0},{"$f":"+'Capex_FO input'!CR182","v":0},{"$f":"+'Capex_FO input'!CS182","v":0},{"$f":"+'Capex_FO input'!CT182","v":0},{"$f":"+'Capex_FO input'!CU182","v":0},{"$f":"+'Capex_FO input'!CV182","v":0},{"$f":"+'Capex_FO input'!CW182","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C183","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M183","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN183","v":0},{"$f":"+'Capex_FO input'!CO183","v":0},{"$f":"+'Capex_FO input'!CP183","v":0},{"$f":"+'Capex_FO input'!CQ183","v":0},{"$f":"+'Capex_FO input'!CR183","v":0},{"$f":"+'Capex_FO input'!CS183","v":0},{"$f":"+'Capex_FO input'!CT183","v":0},{"$f":"+'Capex_FO input'!CU183","v":0},{"$f":"+'Capex_FO input'!CV183","v":0},{"$f":"+'Capex_FO input'!CW183","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C184","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN184","v":0},{"$f":"+'Capex_FO input'!CO184","v":0},{"$f":"+'Capex_FO input'!CP184","v":0},{"$f":"+'Capex_FO input'!CQ184","v":0},{"$f":"+'Capex_FO input'!CR184","v":0},{"$f":"+'Capex_FO input'!CS184","v":0},{"$f":"+'Capex_FO input'!CT184","v":0},{"$f":"+'Capex_FO input'!CU184","v":0},{"$f":"+'Capex_FO input'!CV184","v":0},{"$f":"+'Capex_FO input'!CW184","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C185","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN185","v":0},{"$f":"+'Capex_FO input'!CO185","v":0},{"$f":"+'Capex_FO input'!CP185","v":0},{"$f":"+'Capex_FO input'!CQ185","v":0},{"$f":"+'Capex_FO input'!CR185","v":0},{"$f":"+'Capex_FO input'!CS185","v":0},{"$f":"+'Capex_FO input'!CT185","v":0},{"$f":"+'Capex_FO input'!CU185","v":0},{"$f":"+'Capex_FO input'!CV185","v":0},{"$f":"+'Capex_FO input'!CW185","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C186","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN186","v":0},{"$f":"+'Capex_FO input'!CO186","v":0},{"$f":"+'Capex_FO input'!CP186","v":0},{"$f":"+'Capex_FO input'!CQ186","v":0},{"$f":"+'Capex_FO input'!CR186","v":0},{"$f":"+'Capex_FO input'!CS186","v":0},{"$f":"+'Capex_FO input'!CT186","v":0},{"$f":"+'Capex_FO input'!CU186","v":0},{"$f":"+'Capex_FO input'!CV186","v":0},{"$f":"+'Capex_FO input'!CW186","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C187","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN187","v":0},{"$f":"+'Capex_FO input'!CO187","v":0},{"$f":"+'Capex_FO input'!CP187","v":0},{"$f":"+'Capex_FO input'!CQ187","v":0},{"$f":"+'Capex_FO input'!CR187","v":0},{"$f":"+'Capex_FO input'!CS187","v":0},{"$f":"+'Capex_FO input'!CT187","v":0},{"$f":"+'Capex_FO input'!CU187","v":0},{"$f":"+'Capex_FO input'!CV187","v":0},{"$f":"+'Capex_FO input'!CW187","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C188","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN188","v":0},{"$f":"+'Capex_FO input'!CO188","v":0},{"$f":"+'Capex_FO input'!CP188","v":0},{"$f":"+'Capex_FO input'!CQ188","v":0},{"$f":"+'Capex_FO input'!CR188","v":0},{"$f":"+'Capex_FO input'!CS188","v":0},{"$f":"+'Capex_FO input'!CT188","v":0},{"$f":"+'Capex_FO input'!CU188","v":0},{"$f":"+'Capex_FO input'!CV188","v":0},{"$f":"+'Capex_FO input'!CW188","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C189","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN189","v":0},{"$f":"+'Capex_FO input'!CO189","v":0},{"$f":"+'Capex_FO input'!CP189","v":0},{"$f":"+'Capex_FO input'!CQ189","v":0},{"$f":"+'Capex_FO input'!CR189","v":0},{"$f":"+'Capex_FO input'!CS189","v":0},{"$f":"+'Capex_FO input'!CT189","v":0},{"$f":"+'Capex_FO input'!CU189","v":0},{"$f":"+'Capex_FO input'!CV189","v":0},{"$f":"+'Capex_FO input'!CW189","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C190","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN190","v":0},{"$f":"+'Capex_FO input'!CO190","v":0},{"$f":"+'Capex_FO input'!CP190","v":0},{"$f":"+'Capex_FO input'!CQ190","v":0},{"$f":"+'Capex_FO input'!CR190","v":0},{"$f":"+'Capex_FO input'!CS190","v":0},{"$f":"+'Capex_FO input'!CT190","v":0},{"$f":"+'Capex_FO input'!CU190","v":0},{"$f":"+'Capex_FO input'!CV190","v":0},{"$f":"+'Capex_FO input'!CW190","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C191","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN191","v":0},{"$f":"+'Capex_FO input'!CO191","v":0},{"$f":"+'Capex_FO input'!CP191","v":0},{"$f":"+'Capex_FO input'!CQ191","v":0},{"$f":"+'Capex_FO input'!CR191","v":0},{"$f":"+'Capex_FO input'!CS191","v":0},{"$f":"+'Capex_FO input'!CT191","v":0},{"$f":"+'Capex_FO input'!CU191","v":0},{"$f":"+'Capex_FO input'!CV191","v":0},{"$f":"+'Capex_FO input'!CW191","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C192","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN192","v":0},{"$f":"+'Capex_FO input'!CO192","v":0},{"$f":"+'Capex_FO input'!CP192","v":0},{"$f":"+'Capex_FO input'!CQ192","v":0},{"$f":"+'Capex_FO input'!CR192","v":0},{"$f":"+'Capex_FO input'!CS192","v":0},{"$f":"+'Capex_FO input'!CT192","v":0},{"$f":"+'Capex_FO input'!CU192","v":0},{"$f":"+'Capex_FO input'!CV192","v":0},{"$f":"+'Capex_FO input'!CW192","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C193","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN193","v":0},{"$f":"+'Capex_FO input'!CO193","v":0},{"$f":"+'Capex_FO input'!CP193","v":0},{"$f":"+'Capex_FO input'!CQ193","v":0},{"$f":"+'Capex_FO input'!CR193","v":0},{"$f":"+'Capex_FO input'!CS193","v":0},{"$f":"+'Capex_FO input'!CT193","v":0},{"$f":"+'Capex_FO input'!CU193","v":0},{"$f":"+'Capex_FO input'!CV193","v":0},{"$f":"+'Capex_FO input'!CW193","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C194","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN194","v":0},{"$f":"+'Capex_FO input'!CO194","v":0},{"$f":"+'Capex_FO input'!CP194","v":0},{"$f":"+'Capex_FO input'!CQ194","v":0},{"$f":"+'Capex_FO input'!CR194","v":0},{"$f":"+'Capex_FO input'!CS194","v":0},{"$f":"+'Capex_FO input'!CT194","v":0},{"$f":"+'Capex_FO input'!CU194","v":0},{"$f":"+'Capex_FO input'!CV194","v":0},{"$f":"+'Capex_FO input'!CW194","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C195","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN195","v":0},{"$f":"+'Capex_FO input'!CO195","v":0},{"$f":"+'Capex_FO input'!CP195","v":0},{"$f":"+'Capex_FO input'!CQ195","v":0},{"$f":"+'Capex_FO input'!CR195","v":0},{"$f":"+'Capex_FO input'!CS195","v":0},{"$f":"+'Capex_FO input'!CT195","v":0},{"$f":"+'Capex_FO input'!CU195","v":0},{"$f":"+'Capex_FO input'!CV195","v":0},{"$f":"+'Capex_FO input'!CW195","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C196","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN196","v":0},{"$f":"+'Capex_FO input'!CO196","v":0},{"$f":"+'Capex_FO input'!CP196","v":0},{"$f":"+'Capex_FO input'!CQ196","v":0},{"$f":"+'Capex_FO input'!CR196","v":0},{"$f":"+'Capex_FO input'!CS196","v":0},{"$f":"+'Capex_FO input'!CT196","v":0},{"$f":"+'Capex_FO input'!CU196","v":0},{"$f":"+'Capex_FO input'!CV196","v":0},{"$f":"+'Capex_FO input'!CW196","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C197","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN197","v":0},{"$f":"+'Capex_FO input'!CO197","v":0},{"$f":"+'Capex_FO input'!CP197","v":0},{"$f":"+'Capex_FO input'!CQ197","v":0},{"$f":"+'Capex_FO input'!CR197","v":0},{"$f":"+'Capex_FO input'!CS197","v":0},{"$f":"+'Capex_FO input'!CT197","v":0},{"$f":"+'Capex_FO input'!CU197","v":0},{"$f":"+'Capex_FO input'!CV197","v":0},{"$f":"+'Capex_FO input'!CW197","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C198","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN198","v":0},{"$f":"+'Capex_FO input'!CO198","v":0},{"$f":"+'Capex_FO input'!CP198","v":0},{"$f":"+'Capex_FO input'!CQ198","v":0},{"$f":"+'Capex_FO input'!CR198","v":0},{"$f":"+'Capex_FO input'!CS198","v":0},{"$f":"+'Capex_FO input'!CT198","v":0},{"$f":"+'Capex_FO input'!CU198","v":0},{"$f":"+'Capex_FO input'!CV198","v":0},{"$f":"+'Capex_FO input'!CW198","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C199","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN199","v":0},{"$f":"+'Capex_FO input'!CO199","v":0},{"$f":"+'Capex_FO input'!CP199","v":0},{"$f":"+'Capex_FO input'!CQ199","v":0},{"$f":"+'Capex_FO input'!CR199","v":0},{"$f":"+'Capex_FO input'!CS199","v":0},{"$f":"+'Capex_FO input'!CT199","v":0},{"$f":"+'Capex_FO input'!CU199","v":0},{"$f":"+'Capex_FO input'!CV199","v":0},{"$f":"+'Capex_FO input'!CW199","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C200","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN200","v":0},{"$f":"+'Capex_FO input'!CO200","v":0},{"$f":"+'Capex_FO input'!CP200","v":0},{"$f":"+'Capex_FO input'!CQ200","v":0},{"$f":"+'Capex_FO input'!CR200","v":0},{"$f":"+'Capex_FO input'!CS200","v":0},{"$f":"+'Capex_FO input'!CT200","v":0},{"$f":"+'Capex_FO input'!CU200","v":0},{"$f":"+'Capex_FO input'!CV200","v":0},{"$f":"+'Capex_FO input'!CW200","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C201","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN201","v":0},{"$f":"+'Capex_FO input'!CO201","v":0},{"$f":"+'Capex_FO input'!CP201","v":0},{"$f":"+'Capex_FO input'!CQ201","v":0},{"$f":"+'Capex_FO input'!CR201","v":0},{"$f":"+'Capex_FO input'!CS201","v":0},{"$f":"+'Capex_FO input'!CT201","v":0},{"$f":"+'Capex_FO input'!CU201","v":0},{"$f":"+'Capex_FO input'!CV201","v":0},{"$f":"+'Capex_FO input'!CW201","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C202","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN202","v":0},{"$f":"+'Capex_FO input'!CO202","v":0},{"$f":"+'Capex_FO input'!CP202","v":0},{"$f":"+'Capex_FO input'!CQ202","v":0},{"$f":"+'Capex_FO input'!CR202","v":0},{"$f":"+'Capex_FO input'!CS202","v":0},{"$f":"+'Capex_FO input'!CT202","v":0},{"$f":"+'Capex_FO input'!CU202","v":0},{"$f":"+'Capex_FO input'!CV202","v":0},{"$f":"+'Capex_FO input'!CW202","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,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,"2004-05",{"$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,{"$f":"ExpSummary_FO!X13","v":44.351508819407243},{"$f":"ExpSummary_FO!Y13","v":44.846212350930927},{"$f":"ExpSummary_FO!Z13","v":44.05106814540369},{"$f":"ExpSummary_FO!AA13","v":43.70487286539165},{"$f":"ExpSummary_FO!AB13","v":43.700386996300828},{"$f":"ExpSummary_FO!AC13","v":44.903070892488593},{"$f":"ExpSummary_FO!AD13","v":44.718888489663719},{"$f":"ExpSummary_FO!AE13","v":44.566373382910164},{"$f":"ExpSummary_FO!AF13","v":44.412277808808234},{"$f":"ExpSummary_FO!AG13","v":44.298656138938362}]
[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,{"$f":"+X47+X64","v":13.452187866201569},{"$f":"+Y47+Y64","v":14.329009361003408},15.648530170282029,16.586454642856573,16.835882389372195,16.932848402496024,17.259904200093317,17.633069099267075,17.770036788421422,17.77077096388502]
[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,{"$f":"RollForward_FO!X17","v":9.8958355400731719},{"$f":"RollForward_FO!Y17","v":10.476996453903547},{"$f":"RollForward_FO!Z17","v":11.264620663864788},{"$f":"RollForward_FO!AA17","v":12.535751959450522},{"$f":"RollForward_FO!AB17","v":12.927783447611532},{"$f":"RollForward_FO!AC17","v":12.896500597994454},{"$f":"RollForward_FO!AD17","v":12.803942589951181},{"$f":"RollForward_FO!AE17","v":12.707695304710857},{"$f":"RollForward_FO!AF17","v":12.83572847899312},{"$f":"RollForward_FO!AG17","v":12.990182488431635}]
[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,{"$f":"+PrevPerAdj_FO!X14","v":0.14000000000000001},{"$f":"+PrevPerAdj_FO!Y14","v":0.14000000000000001},{"$f":"+PrevPerAdj_FO!Z14","v":0.14000000000000001},{"$f":"+PrevPerAdj_FO!AA14","v":0.13},{"$f":"+PrevPerAdj_FO!AB14","v":0.13},{"$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,{"$f":"+Determination_Lookup!O3","v":62.480620759547328},{"$f":"+Determination_Lookup!P3","v":68.769719877288225},{"$f":"+Determination_Lookup!Q3","v":70.167016359144128},{"$f":"+Determination_Lookup!R3","v":70.818177592135271},{"$f":"+Determination_Lookup!S3","v":71.523290324400392},{"$f":"+Determination_Lookup!T3","v":71.227358489396124},{"$f":"+SUM(X15:X22)","v":67.839532225681992},69.79221816583788,71.10421897955051,72.957079467698748,73.59405283328455,74.732419892979067,74.78273527970822,74.9071377868881,75.018043076222781,75.059609591255025]
[]
[]
[]
[]
[null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,"<< Now data entry field"]
[]
[]
[]
[null,null,null,"Revenue requirement detail"]
[]
[]
[null,null,null,null,"Existing assets detail"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R24","v":264.32578946516202},{"$f":"+RollForward_FO!S24","v":285.82141610491237},{"$f":"+RollForward_FO!T24","v":296.82089561290155},{"$f":"+RollForward_FO!U24","v":302.96015231278307},{"$f":"+RollForward_FO!V24","v":310.01400482968768},{"$f":"+RollForward_FO!W24","v":320.19892370981802},{"$f":"W43","v":329.61216299533726},{"$f":"X43","v":319.86508913732172},{"$f":"Y43","v":310.83055213500705},{"$f":"Z43","v":302.59678449323087},{"$f":"AA43","v":294.87083318370713},{"$f":"AB43","v":287.5520195197966},280.31735404231722,273.1771712380542,266.14917932941069,259.25208708445217]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R25","v":30.164619619619621},{"$f":"+RollForward_FO!S25","v":20.486743164062499},{"$f":"+RollForward_FO!T25","v":17.362338709677417},{"$f":"+RollForward_FO!U25","v":17.611713483146065},{"$f":"+RollForward_FO!V25","v":21.548999999999999},{"$f":"+RollForward_FO!W25","v":20.39484648571888}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R27","v":0.9902381731731732},{"$f":"+RollForward_FO!S27","v":0.6524841552734375},{"$f":"+RollForward_FO!T27","v":1.993191451612903},{"$f":"+RollForward_FO!U27","v":0.63380854868913861},{"$f":"+RollForward_FO!V27","v":1.0280656515711644},{"$f":"+RollForward_FO!W27","v":1}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R26","v":0},{"$f":"+RollForward_FO!S26","v":0.1154638671875},{"$f":"+RollForward_FO!T26","v":7.7580645161290318E-2},{"$f":"+RollForward_FO!U26","v":8.4840823970037463E-2},{"$f":"+RollForward_FO!V26","v":0.16973290203327171},{"$f":"+RollForward_FO!W26","v":0.05}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!R17","v":6.5571632151044792},{"$f":"RollForward_FO!S17","v":8.2369572351748861},{"$f":"RollForward_FO!T17","v":8.7835879775378487},{"$f":"RollForward_FO!U17","v":9.3394784475148374},{"$f":"RollForward_FO!V17","v":9.648029396209731},{"$f":"RollForward_FO!W17","v":9.4316072001996165},{"$f":"+RollForward_FO!X15","v":9.2470738580155398},{"$f":"+RollForward_FO!Y15","v":8.5345370023146643},{"$f":"+RollForward_FO!Z15","v":7.7337676417761774},{"$f":"+RollForward_FO!AA15","v":7.2259513095237109},{"$f":"+RollForward_FO!AB15","v":6.8188136639105501},{"$f":"+RollForward_FO!AC15","v":6.7346654774794059},{"$f":"+RollForward_FO!AD15","v":6.6401828042630306},{"$f":"+RollForward_FO!AE15","v":6.5279919086434903},{"$f":"+RollForward_FO!AF15","v":6.3970922449585386},{"$f":"+RollForward_FO!AG15","v":6.2436765097330404}]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R28","v":1.1215915915915915},{"$f":"ExpSummary_FO!S28","v":0.4823583984375},{"$f":"ExpSummary_FO!T28","v":0.36872193548387094},{"$f":"ExpSummary_FO!U28","v":0.4997331460674157},{"$f":"ExpSummary_FO!V28","v":0.51825317005545279},{"$f":"ExpSummary_FO!W28","v":0.5},{"$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":285.82141610491237},{"$f":"+SUM(S37:S38)-SUM(S39:S42)","v":296.82089561290155},302.96015231278307,310.01400482968768,320.19892370981802,329.61216299533726,319.86508913732172,310.83055213500705,302.59678449323087,294.87083318370713,287.5520195197966,{"$f":"+SUM(AC37:AC38)-SUM(AC39:AC42)","v":280.31735404231722},273.1771712380542,266.14917932941069,259.25208708445217,252.50841057471914]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(R37,R43)","v":275.07360278503722},291.32115585890699,299.89052396284228,306.48707857123537,315.10646426975285,324.90554335257764,324.73862606632952,315.34782063616439,306.71366831411899,298.73380883846903,291.21142635175187,{"$f":"+AVERAGE(AC37,AC43)","v":283.93468678105694},276.74726264018568,269.66317528373247,262.70063320693146,255.88024882958564]
[]
[null,null,null,null,null,"Return on assets (existing)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!G3","v":8.2418504632148419},{"$f":"+Determination_Lookup!H3","v":13.05475436377818},{"$f":"+Determination_Lookup!I3","v":13.735484375491085},{"$f":"+Determination_Lookup!J3","v":14.428948286019192},{"$f":"+Determination_Lookup!K3","v":15.039317092860431},{"$f":"+Determination_Lookup!L3","v":15.569594134705289},{"$f":"+X45*RRR","v":12.98954504265318},12.613912825446576,12.26854673256476,11.949352353538762,11.648457054070075,11.357387471242278,11.069890505607427,10.7865270113493,10.508025328277258,10.235209953183427]
[]
[null,null,null,null,"Return on and of existing assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R47+R41","v":14.799013678319321},21.291711598953064,22.519072353028932,23.768426733534028,24.687346489070162,25.001201334904906,22.23661890066872,21.14844982776124,20.002314374340937,19.175303663062472,18.467270717980625,{"$f":"+AC47+AC41","v":18.092052948721683},17.710073309870459,17.314518919992789,16.905117573235795,16.478886462916467]
[]
[]
[null,null,null,null,"New capital expenditure"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W60","v":0},23.132141177419491,62.622685600422116,106.37648628544136,125.47862818044918,{"$f":"+AB60","v":133.89263858465671},{"$f":"+AC60","v":144.88040797803055},{"$f":"+AD60","v":164.62027674626398},{"$f":"+AE60","v":177.7068276496247},{"$f":"+AF60","v":185.39374535758358}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X22","v":24.798002859477123},{"$f":"+ExpSummary_FO!Y22","v":42.53668387459151},{"$f":"+ExpSummary_FO!Z22","v":48.363553707107855},{"$f":"+ExpSummary_FO!AA22","v":25.415042544934643},{"$f":"+ExpSummary_FO!AB22","v":15.412180187908497},{"$f":"+ExpSummary_FO!AC22","v":18.023804513888891},{"$f":"+ExpSummary_FO!AD22","v":26.777828553921569},{"$f":"+ExpSummary_FO!AE22","v":20.784454299428106},{"$f":"+ExpSummary_FO!AF22","v":14.999753941993465},{"$f":"+ExpSummary_FO!AG22","v":13.611265798611111}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X24","v":0.99330000000000007},{"$f":"+ExpSummary_FO!Y24","v":0.86399999999999999},{"$f":"+ExpSummary_FO!Z24","v":0.875},{"$f":"+ExpSummary_FO!AA24","v":0.87809999999999988},{"$f":"+ExpSummary_FO!AB24","v":0.88919999999999999},{"$f":"+ExpSummary_FO!AC24","v":0.87419999999999998},{"$f":"+ExpSummary_FO!AD24","v":0.87419999999999998},{"$f":"+ExpSummary_FO!AE24","v":1.5182},{"$f":"+ExpSummary_FO!AF24","v":0.87419999999999998},{"$f":"+ExpSummary_FO!AG24","v":0.87419999999999998}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!X23","v":2.3800000000000002E-2},{"$f":"+ExpSummary_FO!Y23","v":0.23968},{"$f":"+ExpSummary_FO!Z23","v":0.2039},{"$f":"+ExpSummary_FO!AA23","v":0.125},{"$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":0.64876168205763207},{"$f":"+RollForward_FO!Y16","v":1.9424594515888829},{"$f":"+RollForward_FO!Z16","v":3.5308530220886101},{"$f":"+RollForward_FO!AA16","v":5.3098006499268111},{"$f":"+RollForward_FO!AB16","v":6.1089697837009815},{"$f":"+RollForward_FO!AC16","v":6.1618351205150468},{"$f":"+RollForward_FO!AD16","v":6.163759785688149},{"$f":"+RollForward_FO!AE16","v":6.1797033960673673},{"$f":"+RollForward_FO!AF16","v":6.4386362340345817},{"$f":"+RollForward_FO!AG16","v":6.7465059786985941}]
[null,null,null,null,null,"less disposals (all disposals included in existing assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(X54:X55)-SUM(X56:X59)","v":23.132141177419491},62.622685600422116,106.37648628544136,125.47862818044918,133.89263858465671,{"$f":"+SUM(AC54:AC55)-SUM(AC56:AC59)","v":144.88040797803055},164.62027674626398,177.7068276496247,185.39374535758358,191.38430517749609]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(X54,X60)","v":11.566070588709746},42.8774133889208,84.499585942931731,115.92755723294528,129.68563338255294,{"$f":"+AVERAGE(AC54,AC60)","v":139.38652328134361},154.75034236214725,171.16355219794434,181.55028650360413,188.38902526753984]
[]
[null,null,null,null,null,"Return on assets (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X62*RRR","v":0.46264282354838981},1.7150965355568319,3.3799834377172693,4.6371022893178111,5.1874253353021178,5.5754609312537449,6.1900136944858906,6.8465420879177739,7.2620114601441657,7.5355610107015938]
[]
[null,null,null,null,"Return on and of new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X64+X58","v":1.1114045056060218},3.6575559871457148,6.9108364598058794,9.9469029392446231,11.296395119003099,{"$f":"+AC64+AC58","v":11.737296051768791},12.35377348017404,13.026245483985141,13.700647694178748,14.282066989400189]
[]
[]
[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,{"$f":"+R37","v":264.32578946516202},{"$f":"+R78","v":285.82141610491237},296.82089561290155,302.96015231278307,310.01400482968768,320.19892370981802,{"$f":"+W78","v":329.61216299533726},{"$f":"+X78","v":342.99723031474122},{"$f":"+Y78","v":373.45323773542918},{"$f":"+Z78","v":408.9732707786722},{"$f":"+AA78","v":420.3494613641563},{"$f":"+AB78","v":421.44465810445331},425.19776202034774,437.79744798431813,443.85600697903539,444.64583244203573]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R55+R38","v":30.164619619619621},20.486743164062499,17.362338709677417,17.611713483146065,21.548999999999999,20.39484648571888,{"$f":"+X55+X38","v":24.798002859477123},42.53668387459151,48.363553707107855,25.415042544934643,15.412180187908497,{"$f":"+AC55+AC38","v":18.023804513888891},26.777828553921569,20.784454299428106,14.999753941993465,13.611265798611111]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R56+R39","v":0.9902381731731732},0.6524841552734375,1.993191451612903,0.63380854868913861,1.0280656515711644,1,0.99330000000000007,0.86399999999999999,0.875,0.87809999999999988,0.88919999999999999,{"$f":"+AC56+AC39","v":0.87419999999999998},0.87419999999999998,1.5182,0.87419999999999998,0.87419999999999998]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R57+R40","v":0},0.1154638671875,7.7580645161290318E-2,8.4840823970037463E-2,0.16973290203327171,0.05,2.3800000000000002E-2,0.23968,0.2039,0.125,0,{"$f":"+AC57+AC40","v":0},0,0,0,0]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R58+R41","v":6.5571632151044792},8.2369572351748861,8.7835879775378487,9.3394784475148374,9.648029396209731,9.4316072001996165,9.8958355400731719,10.476996453903547,11.264620663864788,12.535751959450522,12.927783447611532,{"$f":"+AC58+AC41","v":12.896500597994454},12.803942589951181,12.707695304710857,12.83572847899312,12.990182488431635]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R59+R42","v":1.1215915915915915},0.4823583984375,0.36872193548387094,0.4997331460674157,0.51825317005545279,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"+AC59+AC42","v":0.5},0.5,0.5,0.5,0.5]
[]
[null,null,null,null,"Rolled forward RAV",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R71:R72)-SUM(R73:R76)","v":285.82141610491237},296.82089561290155,302.96015231278307,310.01400482968768,320.19892370981802,329.61216299533726,{"$f":"+SUM(X71:X72)-SUM(X73:X76)","v":342.99723031474122},{"$f":"+SUM(Y71:Y72)-SUM(Y73:Y76)","v":373.45323773542918},{"$f":"+SUM(Z71:Z72)-SUM(Z73:Z76)","v":408.9732707786722},{"$f":"+SUM(AA71:AA72)-SUM(AA73:AA76)","v":420.3494613641563},{"$f":"+SUM(AB71:AB72)-SUM(AB73:AB76)","v":421.44465810445331},{"$f":"+SUM(AC71:AC72)-SUM(AC73:AC76)","v":425.19776202034774},437.79744798431813,443.85600697903539,444.64583244203573,443.89271575221517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R30","v":285.82141610491237},{"$f":"+RollForward_FO!S30","v":296.82089561290155},{"$f":"+RollForward_FO!T30","v":302.96015231278307},{"$f":"+RollForward_FO!U30","v":310.01400482968768},{"$f":"+RollForward_FO!V30","v":320.19892370981802},{"$f":"+RollForward_FO!W30","v":329.61216299533726},{"$f":"+RollForward_FO!X30","v":342.99723031474122},{"$f":"+RollForward_FO!Y30","v":373.45323773542918},{"$f":"+RollForward_FO!Z30","v":408.9732707786722},{"$f":"+RollForward_FO!AA30","v":420.3494613641563},{"$f":"+RollForward_FO!AB30","v":421.44465810445331},{"$f":"+RollForward_FO!AC30","v":425.19776202034774},{"$f":"+RollForward_FO!AD30","v":437.79744798431813},{"$f":"+RollForward_FO!AE30","v":443.85600697903539},{"$f":"+RollForward_FO!AF30","v":444.64583244203573},{"$f":"+RollForward_FO!AG30","v":443.89271575221517}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(R79,2)=ROUND(R78,2)","v":true},{"$f":"ROUND(S79,2)=ROUND(S78,2)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Benchmark tax liability",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R78-R79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG78-AG79","v":0}]
[]
[null,null,null,null,null,"Parameters"]
[null,null,null,null,null,"Forecast inflation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!R14","v":1.5846066779853007E-2},{"$f":"+KeyAssumptionsPriceControl_FO!S14","v":2.5025025025025016E-2},{"$f":"+KeyAssumptionsPriceControl_FO!T14","v":2.9296875E-2},{"$f":"+KeyAssumptionsPriceControl_FO!U14","v":1.3282732447817747E-2},{"$f":"+KeyAssumptionsPriceControl_FO!V14","v":1.3108614232209881E-2},{"$f":"+KeyAssumptionsPriceControl_FO!W14","v":2.1256931608133023E-2},{"$f":"+KeyAssumptionsPriceControl_FO!X14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Y14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Z14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AA14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AB14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AC14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AD14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AE14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AF14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AG14","v":2.3E-2}]
[null,null,null,null,null,"Inflation factor",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!R15","v":0.90407239819004526},{"$f":"+KeyAssumptionsPriceControl_FO!S15","v":0.92669683257918556},{"$f":"+KeyAssumptionsPriceControl_FO!T15","v":0.9538461538461539},{"$f":"+KeyAssumptionsPriceControl_FO!U15","v":0.96651583710407241},{"$f":"+KeyAssumptionsPriceControl_FO!V15","v":0.97918552036199102},{"$f":"+KeyAssumptionsPriceControl_FO!W15","v":1},{"$f":"+KeyAssumptionsPriceControl_FO!X15","v":1.0229999999999999},{"$f":"+KeyAssumptionsPriceControl_FO!Y15","v":1.0465289999999998},{"$f":"+KeyAssumptionsPriceControl_FO!Z15","v":1.0705991669999997},{"$f":"+KeyAssumptionsPriceControl_FO!AA15","v":1.0952229478409996},{"$f":"+KeyAssumptionsPriceControl_FO!AB15","v":1.1204130756413424},{"$f":"+KeyAssumptionsPriceControl_FO!AC15","v":1.1461825763810931},{"$f":"+KeyAssumptionsPriceControl_FO!AD15","v":1.1725447756378582},{"$f":"+KeyAssumptionsPriceControl_FO!AE15","v":1.1995133054775289},{"$f":"+KeyAssumptionsPriceControl_FO!AF15","v":1.2271021115035119},{"$f":"+KeyAssumptionsPriceControl_FO!AG15","v":1.2553254600680925}]
[null,null,null,null,null,"Gearing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$90","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R28","v":0.3},{"$f":"+S28","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[]
[null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!F38","v":"Gearing (Debt/Assets)"},null,{"$f":"+KeyAssumptionsPriceControl_FO!O38","v":0.6}]
[null,null,null,null,null,"Cost of debt (nominal)",null,{"$f":"+KeyAssumptionsPriceControl_FO!X32","v":6.0402389818879618E-2}]
[null,null,null,null,null,"Franking credit value",null,0.5]
[]
[]
[null,null,null,null,null,"Taxation calculation"]
[]
[null,null,null,null,null,"$m, 01/01/18"]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X15:X19)","v":67.839532225681992},69.79221816583788,71.10421897955051,72.957079467698748,73.59405283328455,74.732419892979067,74.78273527970822,74.9071377868881,75.018043076222781,75.059609591255025]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X73","v":0.99330000000000007},0.86399999999999999,0.875,0.87809999999999988,0.88919999999999999,{"$f":"+AC73","v":0.87419999999999998},0.87419999999999998,1.5182,0.87419999999999998,0.87419999999999998]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3800000000000002E-2,0.23968,0.2039,0.125,0,{"$f":"+AC74","v":0},0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!X27","v":1},{"$f":"ExpSummary_FO!Y27","v":1},{"$f":"ExpSummary_FO!Z27","v":1},{"$f":"ExpSummary_FO!AA27","v":1},{"$f":"ExpSummary_FO!AB27","v":1},{"$f":"ExpSummary_FO!AC27","v":1},{"$f":"ExpSummary_FO!AD27","v":1},{"$f":"ExpSummary_FO!AE27","v":1},{"$f":"ExpSummary_FO!AF27","v":1},{"$f":"ExpSummary_FO!AG27","v":1}]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X15","v":44.351508819407243},44.846212350930927,44.05106814540369,43.70487286539165,43.700386996300828,44.903070892488593,44.718888489663719,44.566373382910164,44.412277808808234,44.298656138938362]
[null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X62+X45","v":336.30469665503927},358.22523402508517,391.21325425705072,414.66136607141431,420.89705973430478,{"$f":"+AC62+AC45","v":423.32121006240055},431.49760500233293,440.82672748167681,444.25091971053558,444.2692740971255]
[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,{"$f":"+X103*X86","v":201.78281799302354},214.93514041505111,234.72795255423043,248.79681964284856,252.53823584058284,{"$f":"+AC103*AC86","v":253.99272603744032},258.89856300139974,264.49603648900609,266.55055182632134,266.56156445827531]
[]
[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$85","v":69.399841466872672},73.039580284876138,76.124117609692348,79.904267640483084,82.455739083851796,{"$f":"+AC98*AC$85","v":85.656997572128404},87.686105560130812,89.852108450610856,92.054799059694389,94.224238942673622]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0161458999999999,0.90420105599999978,0.93677427112499978,0.9617152704991816,0.99627130686028165,{"$f":"+AC99*AC$85","v":1.0019928082723515},1.0250386428626157,1.8211011003759843,1.0727326658763701,1.0974055171915265]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4347399999999998E-2,0.25083207071999997,0.21829517015129993,0.13690286848012495,0,{"$f":"+AC100*AC$85","v":0},0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0229999999999999,1.0465289999999998,1.0705991669999997,1.0952229478409996,1.1204130756413424,{"$f":"+AC101*AC$85","v":1.1461825763810931},1.1725447756378582,1.1995133054775289,1.2271021115035119,1.2553254600680925]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.371593522253605,46.932861765407381,47.161036861929411,47.866579694650355,48.962485001242335,{"$f":"+AC102*AC$85","v":51.467117482975446},52.434899070887148,53.457957849680334,54.498399875869147,55.609230898011035]
[null,null,null,null,null,"Tax depreciation (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X19","v":0.73371258216652613},{"$f":"+'Finance&Tax_FO'!Y19","v":2.2690459505730778},{"$f":"+'Finance&Tax_FO'!Z19","v":4.2092745314945184},{"$f":"+'Finance&Tax_FO'!AA19","v":5.9756481890374085},{"$f":"+'Finance&Tax_FO'!AB19","v":6.6150453769998396},{"$f":"+'Finance&Tax_FO'!AC19","v":6.7705896125315768},{"$f":"+'Finance&Tax_FO'!AD19","v":6.8852758036672457},{"$f":"+'Finance&Tax_FO'!AE19","v":7.029953724030122},{"$f":"+'Finance&Tax_FO'!AF19","v":7.432270869345273},{"$f":"+'Finance&Tax_FO'!AG19","v":7.8881023070954761}]
[null,null,null,null,null,"Tax depreciation (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X18","v":12.436},{"$f":"+'Finance&Tax_FO'!Y18","v":11.144},{"$f":"+'Finance&Tax_FO'!Z18","v":10.012},{"$f":"+'Finance&Tax_FO'!AA18","v":9.2560000000000002},{"$f":"+'Finance&Tax_FO'!AB18","v":8.6639999999999997},{"$f":"+'Finance&Tax_FO'!AC18","v":8.2919999999999998},{"$f":"+'Finance&Tax_FO'!AD18","v":7.9},{"$f":"+'Finance&Tax_FO'!AE18","v":7.5759999999999996},{"$f":"+'Finance&Tax_FO'!AF18","v":7.1550000000000002},{"$f":"+'Finance&Tax_FO'!AG18","v":6.7080000000000002}]
[null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X104*$H$91*X$85","v":12.468492213083476},13.586663352789856,15.179093409171111,16.458925564785392,17.090683541146014,17.584466770484251,18.336362988726989,19.163655716391272,19.756700269396475,20.211939404641853]
[null,null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!X20","v":93.42},{"$f":"IF(X116<0,-X116,0)","v":92.990810950630944},91.93307167852511,90.362985433302811,87.958933022952721,{"$f":"IF(AB116<0,-AB116,0)","v":84.718723475987488},{"$f":"IF(AC116<0,-AC116,0)","v":81.027724385196919},{"$f":"IF(AD116<0,-AD116,0)","v":76.700573269847013},{"$f":"IF(AE116<0,-AE116,0)","v":71.055417703484395},{"$f":"IF(AF116<0,-AF116,0)","v":65.54315488102101}]
[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,{"$f":"SUM(X107:X108,X110)-SUM(X111:X115)","v":-92.990810950630944},-91.93307167852511,-90.362985433302811,-87.958933022952721,-84.718723475987488,{"$f":"SUM(AC107:AC108,AC110)-SUM(AC111:AC115)","v":-81.027724385196919},-76.700573269847013,-71.055417703484395,-65.54315488102101,-59.383457570836129]
[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,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Adjustments to financial indicator inputs"]
[]
[null,null,null,"All adjustments must be defined and explained"]
[null,null,null,"[Note: any adjustments due to non-prescribed services should be included on the Non Prescribed worksheet, rather than below]"]
[]
[null,null,1,"Revenue adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D15))","v":"Total revenue adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R16:R19)","v":0},0,0,0,0,0,{"$f":"+SUM(X16:X19)","v":0},{"$f":"+SUM(Y16:Y19)","v":0},{"$f":"+SUM(Z16:Z19)","v":0},{"$f":"+SUM(AA16:AA19)","v":0},{"$f":"+SUM(AB16:AB19)","v":0},{"$f":"+SUM(AC16:AC19)","v":0},0,0,0,0]
[]
[]
[null,null,2,"Operating expenditure adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D23))","v":"Total operating expenditure adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R24:R27)","v":0},0,0,0,0,0,{"$f":"+SUM(X24:X27)","v":0},{"$f":"+SUM(Y24:Y27)","v":0},{"$f":"+SUM(Z24:Z27)","v":0},{"$f":"+SUM(AA24:AA27)","v":0},{"$f":"+SUM(AB24:AB27)","v":0},{"$f":"+SUM(AC24:AC27)","v":0},0,0,0,0]
[]
[]
[null,null,3,"Operating cash flow adjustments"]
[null,null,null,null,"Principal Repayments Received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.878,0.90900000000000003,1.6830000000000001,0.94800000000000006,1.0309999999999999,1.095,1.2509999999999999,1.337,0.75700000000000001,0.08]
[null,null,null,null,"Year End Accrual Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.39,-0.35199999999999998,-0.434,-0.438,-0.45100000000000001,-0.46500000000000002,-0.48199999999999998,-0.48899999999999999,-0.51,-0.52400000000000002]
[null,null,null,null,"Year End Prepayment Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1,0,0,0,0,0,0,0,0]
[null,null,null,null,"Year End Provision Movement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3999999999999999E-2,0,0.34499999999999997,0.16400000000000001,0.54100000000000004,0.49099999999999999,0.18099999999999999,0.186,0.192,0.19900000000000001]
[null,null,null,null,"Adjustments to Balance Closing Debt",null,null,null,null,null,null,null,null,null,null,null,null,-0.88,2.91,1.38,0.94,6.37,-2.2599999999999998]
[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":-0.88},2.91,1.38,0.94,6.37,-2.2599999999999998,{"$f":"+SUM(X32:X40)","v":0.442},{"$f":"+SUM(Y32:Y40)","v":0.55700000000000005},{"$f":"+SUM(Z32:Z40)","v":1.5940000000000001},{"$f":"+SUM(AA32:AA40)","v":0.67400000000000004},{"$f":"+SUM(AB32:AB40)","v":1.121},{"$f":"+SUM(AC32:AC40)","v":1.121},0.95,1.034,0.439,-0.245]
[]
[]
[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$48=1,(RevenuePriceCap_FO!R17+RevenuePriceCap_FO!R15)*'Rev&RAV_FO'!R85,(RevenueTariffBasket_FO!R17+RevenueTariffBasket_FO!R15)*'Rev&RAV_FO'!R85)","v":66.58339348162896},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!S17+RevenuePriceCap_FO!S15)*'Rev&RAV_FO'!S85,(RevenueTariffBasket_FO!S17+RevenueTariffBasket_FO!S15)*'Rev&RAV_FO'!S85)","v":65.832659607616307},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!T17+RevenuePriceCap_FO!T15)*'Rev&RAV_FO'!T85,(RevenueTariffBasket_FO!T17+RevenueTariffBasket_FO!T15)*'Rev&RAV_FO'!T85)","v":66.014928020584605},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!U17+RevenuePriceCap_FO!U15)*'Rev&RAV_FO'!U85,(RevenueTariffBasket_FO!U17+RevenueTariffBasket_FO!U15)*'Rev&RAV_FO'!U85)","v":67.164413882463663},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!V17+RevenuePriceCap_FO!V15)*'Rev&RAV_FO'!V85,(RevenueTariffBasket_FO!V17+RevenueTariffBasket_FO!V15)*'Rev&RAV_FO'!V85)","v":63.600705453662449},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!W17+RevenuePriceCap_FO!W15)*'Rev&RAV_FO'!W85,(RevenueTariffBasket_FO!W17+RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85)","v":66.660867519989409},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!X17+RevenuePriceCap_FO!X15)*'Rev&RAV_FO'!X85,(RevenueTariffBasket_FO!X17+RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85)","v":71.276209551255349},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Y17+RevenuePriceCap_FO!Y15)*'Rev&RAV_FO'!Y85,(RevenueTariffBasket_FO!Y17+RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85)","v":73.545628419116454},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Z17+RevenuePriceCap_FO!Z15)*'Rev&RAV_FO'!Z85,(RevenueTariffBasket_FO!Z17+RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85)","v":76.011987681109673},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AA17+RevenuePriceCap_FO!AA15)*'Rev&RAV_FO'!AA85,(RevenueTariffBasket_FO!AA17+RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85)","v":78.463120858125706},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AB17+RevenuePriceCap_FO!AB15)*'Rev&RAV_FO'!AB85,(RevenueTariffBasket_FO!AB17+RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85)","v":81.002688480334939},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AC17+RevenuePriceCap_FO!AC15)*'Rev&RAV_FO'!AC85,(RevenueTariffBasket_FO!AC17+RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85)","v":83.592350214064069},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AD17+RevenuePriceCap_FO!AD15)*'Rev&RAV_FO'!AD85,(RevenueTariffBasket_FO!AD17+RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85)","v":86.265924261542921},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AE17+RevenuePriceCap_FO!AE15)*'Rev&RAV_FO'!AE85,(RevenueTariffBasket_FO!AE17+RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85)","v":89.030403555943224},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AF17+RevenuePriceCap_FO!AF15)*'Rev&RAV_FO'!AF85,(RevenueTariffBasket_FO!AF17+RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85)","v":91.830363940626128},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AG17+RevenuePriceCap_FO!AG15)*'Rev&RAV_FO'!AG85,(RevenueTariffBasket_FO!AG17+RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85)","v":94.702655274740266}]
[null,null,null,null,"(less income not received)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!R15,RevenueTariffBasket_FO!R15)*'Rev&RAV_FO'!R85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S15,RevenueTariffBasket_FO!S15)*'Rev&RAV_FO'!S85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T15,RevenueTariffBasket_FO!T15)*'Rev&RAV_FO'!T85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U15,RevenueTariffBasket_FO!U15)*'Rev&RAV_FO'!U85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V15,RevenueTariffBasket_FO!V15)*'Rev&RAV_FO'!V85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W15,RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X15,RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y15,RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z15,RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA15,RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB15,RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC15,RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD15,RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE15,RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF15,RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG15,RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Government and developer contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R27+NotPres_FO!R21)*'Rev&RAV_FO'!R85","v":1.7689999999999999},{"$f":"+(ExpSummary_FO!S27+NotPres_FO!S21)*'Rev&RAV_FO'!S85","v":1.5109999999999999},{"$f":"+(ExpSummary_FO!T27+NotPres_FO!T21)*'Rev&RAV_FO'!T85","v":0.86899999999999999},{"$f":"+(ExpSummary_FO!U27+NotPres_FO!U21)*'Rev&RAV_FO'!U85","v":2.3969999999999998},{"$f":"+(ExpSummary_FO!V27+NotPres_FO!V21)*'Rev&RAV_FO'!V85","v":3.4899640000000001},{"$f":"+(ExpSummary_FO!W27+NotPres_FO!W21)*'Rev&RAV_FO'!W85","v":1},{"$f":"+(ExpSummary_FO!X27+NotPres_FO!X21)*'Rev&RAV_FO'!X85","v":1.0229999999999999},{"$f":"+(ExpSummary_FO!Y27+NotPres_FO!Y21)*'Rev&RAV_FO'!Y85","v":1.0465289999999998},{"$f":"+(ExpSummary_FO!Z27+NotPres_FO!Z21)*'Rev&RAV_FO'!Z85","v":1.0705991669999997},{"$f":"+(ExpSummary_FO!AA27+NotPres_FO!AA21)*'Rev&RAV_FO'!AA85","v":1.0952229478409996},{"$f":"+(ExpSummary_FO!AB27+NotPres_FO!AB21)*'Rev&RAV_FO'!AB85","v":1.1204130756413424},{"$f":"+(ExpSummary_FO!AC27+NotPres_FO!AC21)*'Rev&RAV_FO'!AC85","v":1.1461825763810931},{"$f":"+(ExpSummary_FO!AD27+NotPres_FO!AD21)*'Rev&RAV_FO'!AD85","v":1.1725447756378582},{"$f":"+(ExpSummary_FO!AE27+NotPres_FO!AE21)*'Rev&RAV_FO'!AE85","v":1.1995133054775289},{"$f":"+(ExpSummary_FO!AF27+NotPres_FO!AF21)*'Rev&RAV_FO'!AF85","v":1.2271021115035119},{"$f":"+(ExpSummary_FO!AG27+NotPres_FO!AG21)*'Rev&RAV_FO'!AG85","v":1.2553254600680925}]
[null,null,null,null,"Developer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R24+NotPres_FO!R18)*'Rev&RAV_FO'!R85","v":0.89524700000000001},{"$f":"+(ExpSummary_FO!S24+NotPres_FO!S18)*'Rev&RAV_FO'!S85","v":0.60465500000000005},{"$f":"+(ExpSummary_FO!T24+NotPres_FO!T18)*'Rev&RAV_FO'!T85","v":1.9011979999999999},{"$f":"+(ExpSummary_FO!U24+NotPres_FO!U18)*'Rev&RAV_FO'!U85","v":0.61258600000000007},{"$f":"+(ExpSummary_FO!V24+NotPres_FO!V18)*'Rev&RAV_FO'!V85","v":1.006667},{"$f":"+(ExpSummary_FO!W24+NotPres_FO!W18)*'Rev&RAV_FO'!W85","v":4.9770000000000003},{"$f":"+(ExpSummary_FO!X24+NotPres_FO!X18)*'Rev&RAV_FO'!X85","v":1.1336923440665434},{"$f":"+(ExpSummary_FO!Y24+NotPres_FO!Y18)*'Rev&RAV_FO'!Y85","v":0.92863004606937594},{"$f":"+(ExpSummary_FO!Z24+NotPres_FO!Z18)*'Rev&RAV_FO'!Z85","v":0.93677427112499978},{"$f":"+(ExpSummary_FO!AA24+NotPres_FO!AA18)*'Rev&RAV_FO'!AA85","v":0.9617152704991816},{"$f":"+(ExpSummary_FO!AB24+NotPres_FO!AB18)*'Rev&RAV_FO'!AB85","v":0.99627130686028165},{"$f":"+(ExpSummary_FO!AC24+NotPres_FO!AC18)*'Rev&RAV_FO'!AC85","v":1.0019928082723515},{"$f":"+(ExpSummary_FO!AD24+NotPres_FO!AD18)*'Rev&RAV_FO'!AD85","v":1.0250386428626157},{"$f":"+(ExpSummary_FO!AE24+NotPres_FO!AE18)*'Rev&RAV_FO'!AE85","v":1.8211011003759843},{"$f":"+(ExpSummary_FO!AF24+NotPres_FO!AF18)*'Rev&RAV_FO'!AF85","v":1.0727326658763701},{"$f":"+(ExpSummary_FO!AG24+NotPres_FO!AG18)*'Rev&RAV_FO'!AG85","v":1.0974055171915265}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R23+NotPres_FO!R17)*'Rev&RAV_FO'!R85","v":0},{"$f":"+(ExpSummary_FO!S23+NotPres_FO!S17)*'Rev&RAV_FO'!S85","v":0.107},{"$f":"+(ExpSummary_FO!T23+NotPres_FO!T17)*'Rev&RAV_FO'!T85","v":7.3999999999999996E-2},{"$f":"+(ExpSummary_FO!U23+NotPres_FO!U17)*'Rev&RAV_FO'!U85","v":8.2000000000000003E-2},{"$f":"+(ExpSummary_FO!V23+NotPres_FO!V17)*'Rev&RAV_FO'!V85","v":0.16620000000000001},{"$f":"+(ExpSummary_FO!W23+NotPres_FO!W17)*'Rev&RAV_FO'!W85","v":0.05},{"$f":"+(ExpSummary_FO!X23+NotPres_FO!X17)*'Rev&RAV_FO'!X85","v":2.4347399999999998E-2},{"$f":"+(ExpSummary_FO!Y23+NotPres_FO!Y17)*'Rev&RAV_FO'!Y85","v":0.25083207071999997},{"$f":"+(ExpSummary_FO!Z23+NotPres_FO!Z17)*'Rev&RAV_FO'!Z85","v":0.21829517015129993},{"$f":"+(ExpSummary_FO!AA23+NotPres_FO!AA17)*'Rev&RAV_FO'!AA85","v":0.13690286848012495},{"$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":4.8057901200000003E-2},0.10245366,6.2640349999999997E-2,0.137734,0.13102179,{"$f":"+W189","v":6.2330354999999997E-2},6.0854999999999992E-2,6.2791739999999985E-2,6.4235950019999974E-2,6.5713376870459972E-2,6.7224784538480548E-2,{"$f":"+AC189","v":6.8770954582865584E-2},7.0352686538271494E-2,7.1970798328651733E-2,7.3626126690210708E-2,7.5319527604085543E-2]
[null,null,null,null,"Proceeds from asset disposal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!R28+NotPres_FO!R22)*'Rev&RAV_FO'!R85","v":1.014},{"$f":"+(ExpSummary_FO!S28+NotPres_FO!S22)*'Rev&RAV_FO'!S85","v":0.44700000000000001},{"$f":"+(ExpSummary_FO!T28+NotPres_FO!T22)*'Rev&RAV_FO'!T85","v":0.35170400000000002},{"$f":"+(ExpSummary_FO!U28+NotPres_FO!U22)*'Rev&RAV_FO'!U85","v":0.48299999999999998},{"$f":"+(ExpSummary_FO!V28+NotPres_FO!V22)*'Rev&RAV_FO'!V85","v":0.50746599999999997},{"$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,{"$f":"+NotPres_FO!R12*'Rev&RAV_FO'!R85","v":4.3429079999999995},{"$f":"+NotPres_FO!S12*'Rev&RAV_FO'!S85","v":4.9230119999999999},{"$f":"+NotPres_FO!T12*'Rev&RAV_FO'!T85","v":5.3533879999999998},{"$f":"+NotPres_FO!U12*'Rev&RAV_FO'!U85","v":3.8913759999999993},{"$f":"+NotPres_FO!V12*'Rev&RAV_FO'!V85","v":3.2690169999999998},{"$f":"+NotPres_FO!W12*'Rev&RAV_FO'!W85","v":3.1489799999999999},{"$f":"+NotPres_FO!X12*'Rev&RAV_FO'!X85","v":3.0253058429999999},{"$f":"+NotPres_FO!Y12*'Rev&RAV_FO'!Y85","v":3.2209468569439998},{"$f":"+NotPres_FO!Z12*'Rev&RAV_FO'!Z85","v":3.3376821388074296},{"$f":"+NotPres_FO!AA12*'Rev&RAV_FO'!AA85","v":3.3432410000000004},{"$f":"+NotPres_FO!AB12*'Rev&RAV_FO'!AB85","v":3.3337632140000002},{"$f":"+NotPres_FO!AC12*'Rev&RAV_FO'!AC85","v":3.3194985649219997},{"$f":"+NotPres_FO!AD12*'Rev&RAV_FO'!AD85","v":3.2999572229152054},{"$f":"+NotPres_FO!AE12*'Rev&RAV_FO'!AE85","v":3.274606167042255},{"$f":"+NotPres_FO!AF12*'Rev&RAV_FO'!AF85","v":3.254372203884226},{"$f":"+NotPres_FO!AG12*'Rev&RAV_FO'!AG85","v":3.313175986573563}]
[null,null,null,null,"Revenue adjustments 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(R83-R84)+SUM(R85:R91)","v":74.652606382828964},73.527780267616308,74.6268583705846,74.768109882463662,72.171041243662444,76.399177874989405,{"$f":"+(X83-X84)+SUM(X85:X91)","v":77.054910138321887},{"$f":"+(Y83-Y84)+SUM(Y85:Y91)","v":79.578622632849829},{"$f":"+(Z83-Z84)+SUM(Z85:Z91)","v":82.174873961713402},{"$f":"+(AA83-AA84)+SUM(AA85:AA91)","v":84.613527795736971},{"$f":"+(AB83-AB84)+SUM(AB85:AB91)","v":87.080567399195715},{"$f":"+(AC83-AC84)+SUM(AC85:AC91)","v":89.701886406412925},92.420089977315797,95.997351579906407,98.071748104332201,101.07154449621157]
[]
[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,{"$f":"+ExpSummary_FO!R13*'Rev&RAV_FO'!R85","v":35.886626},{"$f":"+ExpSummary_FO!S13*'Rev&RAV_FO'!S85","v":37.637998999999994},{"$f":"+ExpSummary_FO!T13*'Rev&RAV_FO'!T85","v":37.254261},{"$f":"+ExpSummary_FO!U13*'Rev&RAV_FO'!U85","v":36.684982000000005},{"$f":"+ExpSummary_FO!V13*'Rev&RAV_FO'!V85","v":38.650288650075417},{"$f":"+ExpSummary_FO!W13*'Rev&RAV_FO'!W85","v":41.964170192544671},{"$f":"+ExpSummary_FO!X13*'Rev&RAV_FO'!X85","v":45.371593522253605},{"$f":"+ExpSummary_FO!Y13*'Rev&RAV_FO'!Y85","v":46.932861765407381},{"$f":"+ExpSummary_FO!Z13*'Rev&RAV_FO'!Z85","v":47.161036861929411},{"$f":"+ExpSummary_FO!AA13*'Rev&RAV_FO'!AA85","v":47.866579694650355},{"$f":"+ExpSummary_FO!AB13*'Rev&RAV_FO'!AB85","v":48.962485001242335},{"$f":"+ExpSummary_FO!AC13*'Rev&RAV_FO'!AC85","v":51.467117482975446},{"$f":"+ExpSummary_FO!AD13*'Rev&RAV_FO'!AD85","v":52.434899070887148},{"$f":"+ExpSummary_FO!AE13*'Rev&RAV_FO'!AE85","v":53.457957849680334},{"$f":"+ExpSummary_FO!AF13*'Rev&RAV_FO'!AF85","v":54.498399875869147},{"$f":"+ExpSummary_FO!AG13*'Rev&RAV_FO'!AG85","v":55.609230898011035}]
[null,null,null,null,"Operating expenditure (non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!R14*'Rev&RAV_FO'!R85","v":1.9449999999999998},{"$f":"+NotPres_FO!S14*'Rev&RAV_FO'!S85","v":2.5780000000000003},{"$f":"+NotPres_FO!T14*'Rev&RAV_FO'!T85","v":2.8849999999999998},{"$f":"+NotPres_FO!U14*'Rev&RAV_FO'!U85","v":2.3319999999999999},{"$f":"+NotPres_FO!V14*'Rev&RAV_FO'!V85","v":1.9783299999999999},{"$f":"+NotPres_FO!W14*'Rev&RAV_FO'!W85","v":2.1374689999999998},{"$f":"+NotPres_FO!X14*'Rev&RAV_FO'!X85","v":2.1940540000000004},{"$f":"+NotPres_FO!Y14*'Rev&RAV_FO'!Y85","v":2.2586889999999999},{"$f":"+NotPres_FO!Z14*'Rev&RAV_FO'!Z85","v":2.3240379999999998},{"$f":"+NotPres_FO!AA14*'Rev&RAV_FO'!AA85","v":2.393977},{"$f":"+NotPres_FO!AB14*'Rev&RAV_FO'!AB85","v":2.4490384709999997},{"$f":"+NotPres_FO!AC14*'Rev&RAV_FO'!AC85","v":2.505366355832999},{"$f":"+NotPres_FO!AD14*'Rev&RAV_FO'!AD85","v":2.5629897820171581},{"$f":"+NotPres_FO!AE14*'Rev&RAV_FO'!AE85","v":2.6219385470035528},{"$f":"+NotPres_FO!AF14*'Rev&RAV_FO'!AF85","v":2.6822431335846342},{"$f":"+NotPres_FO!AG14*'Rev&RAV_FO'!AG85","v":2.7439347256570801}]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!R17","v":23.361000000000001},{"$f":"+'Finance&Tax_FO'!S17","v":23.873000000000001},{"$f":"+'Finance&Tax_FO'!T17","v":22.946999999999999},{"$f":"+'Finance&Tax_FO'!U17","v":21.704999999999998},{"$f":"+'Finance&Tax_FO'!V17","v":21.959},{"$f":"+'Finance&Tax_FO'!W17","v":22.413},{"$f":"+'Finance&Tax_FO'!X17","v":23.451000000000001},{"$f":"+'Finance&Tax_FO'!Y17","v":24.338000000000001},{"$f":"+'Finance&Tax_FO'!Z17","v":25.218},{"$f":"+'Finance&Tax_FO'!AA17","v":24.814},{"$f":"+'Finance&Tax_FO'!AB17","v":24.146999999999998},{"$f":"+'Finance&Tax_FO'!AC17","v":24.177},{"$f":"+'Finance&Tax_FO'!AD17","v":24.15},{"$f":"+'Finance&Tax_FO'!AE17","v":24.064},{"$f":"+'Finance&Tax_FO'!AF17","v":24.233000000000001},{"$f":"+'Finance&Tax_FO'!AG17","v":24.443999999999999}]
[null,null,null,null,"Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R195","v":5.9786675465307697},5.6471442583781748,4.8747304423478308,4.3996438747047488,3.2117978342004205,2.8534266504285268,{"$f":"+X195","v":3.0513960345532314},{"$f":"+Y195","v":3.459507573943061},{"$f":"+Z195","v":4.6339209207011791},{"$f":"+AA195","v":5.9626059856965101},{"$f":"+AB195","v":5.9447557680974414},{"$f":"+AC195","v":5.2507624242703663},4.7665180806186322,4.5806810552969637,3.9387417941956757,2.7777166079194409]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!R25*'Rev&RAV_FO'!R85","v":3.472591},{"$f":"Capex_FO_AC!S25*'Rev&RAV_FO'!S85","v":1.5105900000000001},{"$f":"Capex_FO_AC!T25*'Rev&RAV_FO'!T85","v":1.7492380000000001},{"$f":"Capex_FO_AC!U25*'Rev&RAV_FO'!U85","v":1.7709999999999999},{"$f":"Capex_FO_AC!V25*'Rev&RAV_FO'!V85","v":3.5567030000000002},{"$f":"Capex_FO_AC!W25*'Rev&RAV_FO'!W85","v":1.8},{"$f":"Capex_FO_AC!X25*'Rev&RAV_FO'!X85","v":1.8},{"$f":"Capex_FO_AC!Y25*'Rev&RAV_FO'!Y85","v":1.8},{"$f":"Capex_FO_AC!Z25*'Rev&RAV_FO'!Z85","v":1.8},{"$f":"Capex_FO_AC!AA25*'Rev&RAV_FO'!AA85","v":1.8},{"$f":"Capex_FO_AC!AB25*'Rev&RAV_FO'!AB85","v":1.8},{"$f":"Capex_FO_AC!AC25*'Rev&RAV_FO'!AC85","v":1.8},{"$f":"Capex_FO_AC!AD25*'Rev&RAV_FO'!AD85","v":1.8},{"$f":"Capex_FO_AC!AE25*'Rev&RAV_FO'!AE85","v":1.7999999999999998},{"$f":"Capex_FO_AC!AF25*'Rev&RAV_FO'!AF85","v":1.8},{"$f":"Capex_FO_AC!AG25*'Rev&RAV_FO'!AG85","v":1.8}]
[null,null,null,null,"Expenditure adjustments 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+SUM(R95:R100)","v":70.643884546530771},71.246733258378171,69.710229442347824,66.892625874704748,69.356119484275837,71.168065842973206,{"$f":"+SUM(X95:X100)","v":75.868043556806839},{"$f":"+SUM(Y95:Y100)","v":78.789058339350433},{"$f":"+SUM(Z95:Z100)","v":81.136995782630592},{"$f":"+SUM(AA95:AA100)","v":82.837162680346864},{"$f":"+SUM(AB95:AB100)","v":83.303279240339776},{"$f":"+SUM(AC95:AC100)","v":85.200246263078796},85.714406933522937,86.524577451980846,87.152384803649454,87.374882231587549]
[]
[null,null,null,null,"Profit from ordinary activities (before tax)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R92-R101","v":4.0087218362981929},2.2810470092381365,4.9166289282367757,7.8754840077589137,2.8149217593866069,5.231112032016199,{"$f":"+X92-X101","v":1.1868665815150479},{"$f":"+Y92-Y101","v":0.78956429349939583},{"$f":"+Z92-Z101","v":1.03787817908281},{"$f":"+AA92-AA101","v":1.7763651153901066},{"$f":"+AB92-AB101","v":3.7772881588559386},{"$f":"+AC92-AC101","v":4.5016401433341287},6.7056830437928596,9.4727741279255611,10.919363300682747,13.696662264624024]
[]
[null,null,null,null,"Prima facie income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!R87*R103","v":1.2026165508894577},{"$f":"'Rev&RAV_FO'!S87*S103","v":0.68431410277144089},{"$f":"'Rev&RAV_FO'!T87*T103","v":1.4749886784710327},{"$f":"'Rev&RAV_FO'!U87*U103","v":2.3626452023276738},{"$f":"'Rev&RAV_FO'!V87*V103","v":0.84447652781598204},{"$f":"'Rev&RAV_FO'!W87*W103","v":1.5693336096048596},{"$f":"'Rev&RAV_FO'!X87*X103","v":0.35605997445451437},{"$f":"'Rev&RAV_FO'!Y87*Y103","v":0.23686928804981874},{"$f":"'Rev&RAV_FO'!Z87*Z103","v":0.31136345372484298},{"$f":"'Rev&RAV_FO'!AA87*AA103","v":0.53290953461703194},{"$f":"'Rev&RAV_FO'!AB87*AB103","v":1.1331864476567814},{"$f":"'Rev&RAV_FO'!AC87*AC103","v":1.3504920430002385},{"$f":"'Rev&RAV_FO'!AD87*AD103","v":2.0117049131378577},{"$f":"'Rev&RAV_FO'!AE87*AE103","v":2.8418322383776684},{"$f":"'Rev&RAV_FO'!AF87*AF103","v":3.275808990204824},{"$f":"'Rev&RAV_FO'!AG87*AG103","v":4.1089986793872066}]
[]
[null,null,null,null,"Return to government",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R103<=0,0,R103*$F$80)","v":0},{"$f":"IF(S103<=0,0,S103*$H$80)","v":0},{"$f":"IF(T103<=0,0,T103*$H$80)","v":0},{"$f":"IF(U103<=0,0,U103*$H$80)","v":0},{"$f":"IF(V103<=0,0,V103*$H$80)","v":0},{"$f":"IF(W103<=0,0,W103*$H$80)","v":0},{"$f":"IF(X103<=0,0,X103*$J$80)","v":0},{"$f":"IF(Y103<=0,0,Y103*$J$80)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Dividend payments (offset)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R107<=0,0,IF(R107-R174<=0,0,R107-R174))","v":0},0,0,0,0,0,{"$f":"IF(X107<=0,0,IF(X107-X174<=0,0,X107-X174))","v":0},{"$f":"IF(Y107<=0,0,IF(Y107-Y174<=0,0,Y107-Y174))","v":0},{"$f":"IF(Z107<=0,0,IF(Z107-Z174<=0,0,Z107-Z174))","v":0},{"$f":"IF(AA107<=0,0,IF(AA107-AA174<=0,0,AA107-AA174))","v":0},{"$f":"IF(AB107<=0,0,IF(AB107-AB174<=0,0,AB107-AB174))","v":0},{"$f":"IF(AC107<=0,0,IF(AC107-AC174<=0,0,AC107-AC174))","v":0},0,0,0,0]
[]
[null,null,null,null,"Retained revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R103-R105-R109","v":2.8061052854087354},1.5967329064666957,3.4416402497657428,5.5128388054312403,1.9704452315706249,3.6617784224113397,{"$f":"X103-X105-X109","v":0.83080660706053355},{"$f":"Y103-Y105-Y109","v":0.55269500544957706},{"$f":"Z103-Z105-Z109","v":0.72651472535796702},{"$f":"AA103-AA105-AA109","v":1.2434555807730745},{"$f":"AB103-AB105-AB109","v":2.6441017111991574},{"$f":"AC103-AC105-AC109","v":3.1511481003338901},4.6939781306550019,6.6309418895478931,7.6435543104779224,9.5876635852368182]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash flow statement"]
[null,null,null,"$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,{"$f":"+R83","v":66.58339348162896},{"$f":"+S83","v":65.832659607616307},66.014928020584605,67.164413882463663,63.600705453662449,66.660867519989409,71.276209551255349,73.545628419116454,76.011987681109673,78.463120858125706,81.002688480334939,{"$f":"+AC83","v":83.592350214064069},86.265924261542921,89.030403555943224,91.830363940626128,94.702655274740266]
[null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R90","v":4.3429079999999995},4.9230119999999999,5.3533879999999998,3.8913759999999993,3.2690169999999998,3.1489799999999999,{"$f":"+X90","v":3.0253058429999999},{"$f":"+Y90","v":3.2209468569439998},{"$f":"+Z90","v":3.3376821388074296},{"$f":"+AA90","v":3.3432410000000004},{"$f":"+AB90","v":3.3337632140000002},{"$f":"+AC90","v":3.3194985649219997},3.2999572229152054,3.274606167042255,3.254372203884226,3.313175986573563]
[null,null,null,null,"Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R86","v":0.89524700000000001},0.60465500000000005,1.9011979999999999,0.61258600000000007,1.006667,4.9770000000000003,{"$f":"+X86","v":1.1336923440665434},0.92863004606937594,0.93677427112499978,0.9617152704991816,0.99627130686028165,{"$f":"+AC86","v":1.0019928082723515},1.0250386428626157,1.8211011003759843,1.0727326658763701,1.0974055171915265]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R87","v":0},0.107,7.3999999999999996E-2,8.2000000000000003E-2,0.16620000000000001,0.05,2.4347399999999998E-2,0.25083207071999997,0.21829517015129993,0.13690286848012495,0,{"$f":"+AC87","v":0},0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R84","v":0},0,0,0,0,0,{"$f":"-X84","v":0},{"$f":"-Y84","v":0},{"$f":"-Z84","v":0},{"$f":"-AA84","v":0},{"$f":"-AB84","v":0},{"$f":"-AC84","v":0},0,0,0,0]
[]
[null,null,null,null,"Payments to suppliers and employees (opex)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(R95:R96)","v":-37.831626},-40.215998999999996,-40.139260999999998,-39.016982000000006,-40.628618650075417,-44.101639192544674,{"$f":"-SUM(X95:X96)","v":-47.565647522253606},{"$f":"-SUM(Y95:Y96)","v":-49.191550765407378},{"$f":"-SUM(Z95:Z96)","v":-49.485074861929412},{"$f":"-SUM(AA95:AA96)","v":-50.260556694650354},{"$f":"-SUM(AB95:AB96)","v":-51.411523472242337},{"$f":"-SUM(AC95:AC96)","v":-53.972483838808444},-54.997888852904303,-56.079896396683885,-57.180643009453782,-58.353165623668112]
[null,null,null,null,"Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,{"$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},-2.2371947878945933,-6.2192461211686263,-6.7095277294012439,-7.6033679872585678]
[null,null,null,null,"Interest received",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R189","v":4.8057901200000003E-2},0.10245366,6.2640349999999997E-2,0.137734,0.13102179,6.2330354999999997E-2,{"$f":"+X189","v":6.0854999999999992E-2},{"$f":"+Y189","v":6.2791739999999985E-2},{"$f":"+Z189","v":6.4235950019999974E-2},{"$f":"+AA189","v":6.5713376870459972E-2},{"$f":"+AB189","v":6.7224784538480548E-2},{"$f":"+AC189","v":6.8770954582865584E-2},7.0352686538271494E-2,7.1970798328651733E-2,7.3626126690210708E-2,7.5319527604085543E-2]
[null,null,null,null,"Interest paid",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-5.9786675465307697},-5.6471442583781748,-4.8747304423478308,-4.3996438747047488,-3.2117978342004205,-2.8534266504285268,{"$f":"-X195","v":-3.0513960345532314},{"$f":"-Y195","v":-3.459507573943061},{"$f":"-Z195","v":-4.6339209207011791},{"$f":"-AA195","v":-5.9626059856965101},{"$f":"-AB195","v":-5.9447557680974414},{"$f":"-AC195","v":-5.2507624242703663},-4.7665180806186322,-4.5806810552969637,-3.9387417941956757,-2.7777166079194409]
[null,null,null,null,"Operating Adjustments 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R41","v":-0.88},2.91,1.38,0.94,6.37,-2.2599999999999998,0.442,0.55700000000000005,1.5940000000000001,0.67400000000000004,1.121,1.121,0.95,1.034,0.439,-0.245]
[null,null,null,"Net cash inflows from operating activities ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R122:R132)","v":27.179312836298188},28.616637009238129,29.772162928236764,29.41148400775889,30.703194759386605,25.684112032016202,{"$f":"+SUM(X122:X132)","v":25.345366581515052},{"$f":"+SUM(Y122:Y132)","v":25.914770793499379},{"$f":"+SUM(Z122:Z132)","v":28.043979428582801},{"$f":"+SUM(AA122:AA132)","v":27.421530693628615},{"$f":"+SUM(AB122:AB132)","v":29.164668545393923},{"$f":"+SUM(AC122:AC132)","v":29.880366278762473},29.609671092441484,28.352258048540634,28.841182404026238,30.209306087263336]
[]
[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,{"$f":"-('Rev&RAV_FO'!R38+NotPres_FO!R16)*'Rev&RAV_FO'!R85","v":-27.497875000000001},{"$f":"-('Rev&RAV_FO'!S38+NotPres_FO!S16)*'Rev&RAV_FO'!S85","v":-18.984999999999999},{"$f":"-('Rev&RAV_FO'!T38+NotPres_FO!T16)*'Rev&RAV_FO'!T85","v":-17.917331999999998},{"$f":"-('Rev&RAV_FO'!U38+NotPres_FO!U16)*'Rev&RAV_FO'!U85","v":-17.185081999999998},{"$f":"-('Rev&RAV_FO'!V38+NotPres_FO!V16)*'Rev&RAV_FO'!V85","v":-21.568052778280542},{"$f":"-('Rev&RAV_FO'!W38+NotPres_FO!W16)*'Rev&RAV_FO'!W85","v":-24.37184648571888},{"$f":"-('Rev&RAV_FO'!X55+NotPres_FO!X16)*'Rev&RAV_FO'!X85","v":-25.485903369311639},{"$f":"-('Rev&RAV_FO'!Y55+NotPres_FO!Y16)*'Rev&RAV_FO'!Y85","v":-44.540302228661751},{"$f":"-('Rev&RAV_FO'!Z55+NotPres_FO!Z16)*'Rev&RAV_FO'!Z85","v":-51.777980311989417},{"$f":"-('Rev&RAV_FO'!AA55+NotPres_FO!AA16)*'Rev&RAV_FO'!AA85","v":-27.835137815567741},{"$f":"-('Rev&RAV_FO'!AB55+NotPres_FO!AB16)*'Rev&RAV_FO'!AB85","v":-17.268008206673123},{"$f":"-('Rev&RAV_FO'!AC55+NotPres_FO!AC16)*'Rev&RAV_FO'!AC85","v":-20.658570693918346},{"$f":"-('Rev&RAV_FO'!AD55+NotPres_FO!AD16)*'Rev&RAV_FO'!AD85","v":-31.398202973827001},{"$f":"-('Rev&RAV_FO'!AE55+NotPres_FO!AE16)*'Rev&RAV_FO'!AE85","v":-24.931229479253645},{"$f":"-('Rev&RAV_FO'!AF55+NotPres_FO!AF16)*'Rev&RAV_FO'!AF85","v":-18.406229734253305},{"$f":"-('Rev&RAV_FO'!AG55+NotPres_FO!AG16)*'Rev&RAV_FO'!AG85","v":-17.203551897511666}]
[null,null,null,null,"Proceeds from sale of property, plant and equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R89","v":1.014},0.44700000000000001,0.35170400000000002,0.48299999999999998,0.50746599999999997,0.5,{"$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,{"$f":"+SUM(R136:R138)","v":-26.483875000000001},-18.538,-17.565627999999997,-16.702081999999997,-21.060586778280541,-23.87184648571888,{"$f":"+SUM(X136:X138)","v":-24.974403369311638},{"$f":"+SUM(Y136:Y138)","v":-44.017037728661748},{"$f":"+SUM(Z136:Z138)","v":-51.242680728489418},{"$f":"+SUM(AA136:AA138)","v":-27.28752634164724},{"$f":"+SUM(AB136:AB138)","v":-16.707801668852451},{"$f":"+SUM(AC136:AC138)","v":-20.085479405727799},-30.811930586008071,-24.331472826514879,-17.792678678501549,-16.575889167477619]
[]
[null,null,null,"Dividend payable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"R133+R139+R141","v":0.69543783629818634},10.078637009238129,12.206534928236767,12.709402007758893,9.6426079811060639,1.8122655462973221,{"$f":"X133+X139+X141","v":0.37096321220341366},{"$f":"Y133+Y139+Y141","v":-18.102266935162369},{"$f":"Z133+Z139+Z141","v":-23.198701299906617},{"$f":"AA133+AA139+AA141","v":0.13400435198137473},{"$f":"AB133+AB139+AB141","v":12.456866876541472},{"$f":"AC133+AC139+AC141","v":9.7948868730346739},-1.2022594935665865,4.0207852220257543,11.048503725524689,13.633416919785716]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash and debt"]
[]
[]
[null,null,null,"Target cash balance"]
[]
[null,null,null,"Target Cash ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,1.6518000000000001E-2,0.26008199999999998,0.743448,0.56639600000000001,0.81792699999999996,0.57099999999999995,0.79,0.39600000000000002,1.181,1.198,0.67500000000000004,0.46500000000000002,1.456,0.32800000000000001,7.5999999999999998E-2,0.92100000000000004]
[null,null,null,"Cash at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q157","v":2.4E-2},1.6518000000000001E-2,0.26008199999999998,0.743448,0.56639600000000001,0.81792699999999996,{"$f":"+W157","v":0.57099999999999995},{"$f":"+X157","v":0.79},{"$f":"+Y157","v":0.39600000000000002},{"$f":"+Z157","v":1.181},{"$f":"+AA157","v":1.198},{"$f":"+AB157","v":0.67500000000000004},0.46500000000000002,1.456,0.32800000000000007,7.6000000000000012E-2]
[null,null,null,"Increase in Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R159-R143+(R154-R155)>=0,R154-R155,R143-R159)","v":-7.4819999999999991E-3},0.24356399999999997,0.48336600000000002,-0.17705199999999999,0.25153099999999995,-0.24692700000000001,{"$f":"IF(X159-X143+(X154-X155)>=0,X154-X155,X143-X159)","v":0.21900000000000008},{"$f":"IF(Y159-Y143+(Y154-Y155)>=0,Y154-Y155,Y143-Y159)","v":-0.39400000000000002},{"$f":"IF(Z159-Z143+(Z154-Z155)>=0,Z154-Z155,Z143-Z159)","v":0.78500000000000003},{"$f":"IF(AA159-AA143+(AA154-AA155)>=0,AA154-AA155,AA143-AA159)","v":1.6999999999999904E-2},{"$f":"IF(AB159-AB143+(AB154-AB155)>=0,AB154-AB155,AB143-AB159)","v":-0.52299999999999991},{"$f":"IF(AC159-AC143+(AC154-AC155)>=0,AC154-AC155,AC143-AC159)","v":-0.21000000000000002},0.99099999999999988,-1.1279999999999999,-0.25200000000000006,0.84499999999999997]
[null,null,null,"Cash at the end of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,2.4E-2,{"$f":"+R155+R156","v":1.6518000000000001E-2},0.26008199999999998,0.743448,0.56639600000000001,0.81792699999999996,0.57099999999999995,{"$f":"+X155+X156","v":0.79},{"$f":"+Y155+Y156","v":0.39600000000000002},{"$f":"+Z155+Z156","v":1.181},{"$f":"+AA155+AA156","v":1.198},{"$f":"+AB155+AB156","v":0.67500000000000004},{"$f":"+AC155+AC156","v":0.46500000000000002},1.456,0.32800000000000007,7.6000000000000012E-2,0.92100000000000004]
[]
[null,null,null,"Debt at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q161","v":89.47},88.767080163701806,78.932007154463676,67.208838226226902,54.322384218468009,44.931307237361949,{"$f":"+W161","v":42.872114691064624},{"$f":"+X161","v":42.720151478861212},{"$f":"+Y161","v":60.428418414023582},{"$f":"+Z161","v":84.412119713930196},{"$f":"+AA161","v":84.295115361948817},{"$f":"+AB161","v":71.315248485407352},61.310361612372674,63.50362110593926,58.354835883913509,47.054332158388817]
[null,null,null,"Increase in Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R143-R156)","v":-0.70291983629818633},-9.8350730092381298,-11.723168928236767,-12.886454007758893,-9.3910769811060639,-2.059192546297322,{"$f":"-(X143-X156)","v":-0.15196321220341358},{"$f":"-(Y143-Y156)","v":17.708266935162371},{"$f":"-(Z143-Z156)","v":23.983701299906617},{"$f":"-(AA143-AA156)","v":-0.11700435198137482},{"$f":"-(AB143-AB156)","v":-12.979866876541472},{"$f":"-(AC143-AC156)","v":-10.004886873034675},2.1932594935665861,-5.1487852220257544,-11.30050372552469,-12.788416919785716]
[null,null,null,"Debt at the end of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,89.47,{"$f":"+R159+R160","v":88.767080163701806},78.932007154463676,67.208838226226902,54.322384218468009,44.931307237361949,42.872114691064624,{"$f":"+X159+X160","v":42.720151478861212},{"$f":"+Y159+Y160","v":60.428418414023582},{"$f":"+Z159+Z160","v":84.412119713930196},{"$f":"+AA159+AA160","v":84.295115361948817},{"$f":"+AB159+AB160","v":71.315248485407352},{"$f":"+AC159+AC160","v":61.310361612372674},63.50362110593926,58.354835883913509,47.054332158388817,34.2659152386031]
[]
[]
[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,{"$f":"+SUM(R83,R85:R86,R88:R90)-R84","v":74.652606382828949},73.420780267616294,74.552858370584588,74.686109882463654,72.00484124366244,76.349177874989408,{"$f":"+SUM(X83,X85:X86,X88:X90)-X84","v":77.03056273832189},{"$f":"+SUM(Y83,Y85:Y86,Y88:Y90)-Y84","v":79.32779056212982},{"$f":"+SUM(Z83,Z85:Z86,Z88:Z90)-Z84","v":81.956578791562109},{"$f":"+SUM(AA83,AA85:AA86,AA88:AA90)-AA84","v":84.47662492725685},{"$f":"+SUM(AB83,AB85:AB86,AB88:AB90)-AB84","v":87.080567399195715},{"$f":"+SUM(AC83,AC85:AC86,AC88:AC90)-AC84","v":89.70188640641291},92.420089977315797,95.997351579906393,98.071748104332215,101.07154449621159]
[null,null,null,null,"less Opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R128","v":-37.831626},-40.215998999999996,-40.139260999999998,-39.016982000000006,-40.628618650075417,-44.101639192544674,{"$f":"+X128","v":-47.565647522253606},{"$f":"+Y128","v":-49.191550765407378},{"$f":"+Z128","v":-49.485074861929412},{"$f":"+AA128","v":-50.260556694650354},{"$f":"+AB128","v":-51.411523472242337},{"$f":"+AC128","v":-53.972483838808444},-54.997888852904303,-56.079896396683885,-57.180643009453782,-58.353165623668112]
[null,null,null,null,"less Interest",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-5.9786675465307697},-5.6471442583781748,-4.8747304423478308,-4.3996438747047488,-3.2117978342004205,-2.8534266504285268,{"$f":"-X195","v":-3.0513960345532314},{"$f":"-Y195","v":-3.459507573943061},{"$f":"-Z195","v":-4.6339209207011791},{"$f":"-AA195","v":-5.9626059856965101},{"$f":"-AB195","v":-5.9447557680974414},{"$f":"-AC195","v":-5.2507624242703663},-4.7665180806186322,-4.5806810552969637,-3.9387417941956757,-2.7777166079194409]
[null,null,null,null,"less Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Finance&Tax_FO'!R18","v":-25.864999999999998},{"$f":"-'Finance&Tax_FO'!S18","v":-27.338999999999999},{"$f":"-'Finance&Tax_FO'!T18","v":-27.189},{"$f":"-'Finance&Tax_FO'!U18","v":-17.268999999999998},{"$f":"-'Finance&Tax_FO'!V18","v":-19.157},{"$f":"-'Finance&Tax_FO'!W18","v":-12.590999999999999},{"$f":"-SUM('Rev&RAV_FO'!X112:X113)","v":-13.169712582166525},{"$f":"-SUM('Rev&RAV_FO'!Y112:Y113)","v":-13.413045950573078},{"$f":"-SUM('Rev&RAV_FO'!Z112:Z113)","v":-14.221274531494519},{"$f":"-SUM('Rev&RAV_FO'!AA112:AA113)","v":-15.231648189037408},{"$f":"-SUM('Rev&RAV_FO'!AB112:AB113)","v":-15.279045376999839},{"$f":"-SUM('Rev&RAV_FO'!AC112:AC113)","v":-15.062589612531577},{"$f":"-SUM('Rev&RAV_FO'!AD112:AD113)","v":-14.785275803667247},{"$f":"-SUM('Rev&RAV_FO'!AE112:AE113)","v":-14.605953724030122},{"$f":"-SUM('Rev&RAV_FO'!AF112:AF113)","v":-14.587270869345273},{"$f":"-SUM('Rev&RAV_FO'!AG112:AG113)","v":-14.596102307095476}]
[null,null,null,null,"less Tax Losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q172<0,Q172,0)","v":-137.626},{"$f":"-'Finance&Tax_FO'!S20","v":-135.13},{"$f":"IF(S172<0,S172,0)","v":-134.91136299076186},-132.56149606252509,-118.56101205476619,-109.5535872953796,{"$f":"-'Finance&Tax_FO'!X20","v":-93.42},{"$f":"IF(X172<0,X172,0)","v":-80.176193400651471},{"$f":"IF(Y172<0,Y172,0)","v":-66.912507128445171},{"$f":"IF(Z172<0,Z172,0)","v":-53.296198651008169},{"$f":"IF(AA172<0,AA172,0)","v":-40.274384593135593},{"$f":"IF(AB172<0,AB172,0)","v":-25.829141811279495},-10.413091280476971,0,0,0]
[null,null,null,null,"add taxable income adjustment"]
[]
[null,null,null,null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,-137.626,{"$f":"+SUM(R165:R171)","v":-132.64868716370182},-134.91136299076186,-132.56149606252509,-118.56101205476619,-109.5535872953796,-92.750475263363398,{"$f":"+SUM(X165:X171)","v":-80.176193400651471},{"$f":"+SUM(Y165:Y171)","v":-66.912507128445171},{"$f":"+SUM(Z165:Z171)","v":-53.296198651008169},{"$f":"+SUM(AA165:AA171)","v":-40.274384593135593},{"$f":"+SUM(AB165:AB171)","v":-25.829141811279495},{"$f":"+SUM(AC165:AC171)","v":-10.413091280476971},7.4573159596486445,20.730820403895422,22.36509243133748,25.34455995752856]
[]
[null,null,null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":2.2371947878945933},{"$f":"MAX('Rev&RAV_FO'!AE87*AE172,0)","v":6.2192461211686263},{"$f":"MAX('Rev&RAV_FO'!AF87*AF172,0)","v":6.7095277294012439},{"$f":"MAX('Rev&RAV_FO'!AG87*AG172,0)","v":7.6033679872585678}]
[]
[]
[]
[]
[]
[null,null,null,"Interest adjustments"]
[]
[null,null,null,null,null,"RP2",null,"RP3",null,"RP4"]
[null,null,null,"Marginal Interest Rate - Borrowings",null,{"$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":2.3935999999999999E-2},{"$f":"'Finance&Tax_FO'!S12*'Rev&RAV_FO'!S85","v":1.6518000000000001E-2},{"$f":"'Finance&Tax_FO'!T12*'Rev&RAV_FO'!T85","v":0.26008199999999998},{"$f":"'Finance&Tax_FO'!U12*'Rev&RAV_FO'!U85","v":0.743448},{"$f":"'Finance&Tax_FO'!V12*'Rev&RAV_FO'!V85","v":0.56639600000000001},{"$f":"'Finance&Tax_FO'!W12*'Rev&RAV_FO'!W85","v":0.81792799999999999},{"$f":"'Finance&Tax_FO'!X12*'Rev&RAV_FO'!X85","v":0.58599999999999997},{"$f":"'Finance&Tax_FO'!Y12*'Rev&RAV_FO'!Y85","v":0.79},{"$f":"'Finance&Tax_FO'!Z12*'Rev&RAV_FO'!Z85","v":0.39599999999999996},{"$f":"'Finance&Tax_FO'!AA12*'Rev&RAV_FO'!AA85","v":1.181},{"$f":"'Finance&Tax_FO'!AB12*'Rev&RAV_FO'!AB85","v":1.198},{"$f":"'Finance&Tax_FO'!AC12*'Rev&RAV_FO'!AC85","v":0.67500000000000004},{"$f":"'Finance&Tax_FO'!AD12*'Rev&RAV_FO'!AD85","v":0.46500000000000002},{"$f":"'Finance&Tax_FO'!AE12*'Rev&RAV_FO'!AE85","v":1.456},{"$f":"'Finance&Tax_FO'!AF12*'Rev&RAV_FO'!AF85","v":0.32800000000000001},{"$f":"'Finance&Tax_FO'!AG12*'Rev&RAV_FO'!AG85","v":7.5999999999999998E-2}]
[null,null,null,"Adjusted Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R155","v":2.4E-2},1.6518000000000001E-2,0.26008199999999998,0.743448,0.56639600000000001,0.81792699999999996,{"$f":"+X155","v":0.57099999999999995},{"$f":"+Y155","v":0.79},{"$f":"+Z155","v":0.39600000000000002},{"$f":"+AA155","v":1.181},{"$f":"+AB155","v":1.198},{"$f":"+AC155","v":0.67500000000000004},0.46500000000000002,1.456,0.32800000000000007,7.6000000000000012E-2]
[null,null,null,"Forecast Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R13*'Rev&RAV_FO'!R85","v":4.805417E-2},{"$f":"'Finance&Tax_FO'!S13*'Rev&RAV_FO'!S85","v":0.10245366},{"$f":"'Finance&Tax_FO'!T13*'Rev&RAV_FO'!T85","v":6.2640349999999997E-2},{"$f":"'Finance&Tax_FO'!U13*'Rev&RAV_FO'!U85","v":0.137734},{"$f":"'Finance&Tax_FO'!V13*'Rev&RAV_FO'!V85","v":0.13102179},{"$f":"'Finance&Tax_FO'!W13*'Rev&RAV_FO'!W85","v":6.2330400000000001E-2},{"$f":"'Finance&Tax_FO'!X13*'Rev&RAV_FO'!X85","v":6.137999999999999E-2},{"$f":"'Finance&Tax_FO'!Y13*'Rev&RAV_FO'!Y85","v":6.2791739999999985E-2},{"$f":"'Finance&Tax_FO'!Z13*'Rev&RAV_FO'!Z85","v":6.4235950019999974E-2},{"$f":"'Finance&Tax_FO'!AA13*'Rev&RAV_FO'!AA85","v":6.5713376870459972E-2},{"$f":"'Finance&Tax_FO'!AB13*'Rev&RAV_FO'!AB85","v":6.7224784538480548E-2},{"$f":"'Finance&Tax_FO'!AC13*'Rev&RAV_FO'!AC85","v":6.8770954582865584E-2},{"$f":"'Finance&Tax_FO'!AD13*'Rev&RAV_FO'!AD85","v":7.0352686538271494E-2},{"$f":"'Finance&Tax_FO'!AE13*'Rev&RAV_FO'!AE85","v":7.1970798328651733E-2},{"$f":"'Finance&Tax_FO'!AF13*'Rev&RAV_FO'!AF85","v":7.3626126690210708E-2},{"$f":"'Finance&Tax_FO'!AG13*'Rev&RAV_FO'!AG85","v":7.5319527604085543E-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$184","v":4.8057901200000003E-2},{"$f":"S188+(S187-S186)*$H$184","v":0.10245366},{"$f":"T188+(T187-T186)*$H$184","v":6.2640349999999997E-2},{"$f":"U188+(U187-U186)*$H$184","v":0.137734},{"$f":"V188+(V187-V186)*$H$184","v":0.13102179},{"$f":"W188+(W187-W186)*$H$184","v":6.2330354999999997E-2},{"$f":"X188+(X187-X186)*$J$184","v":6.0854999999999992E-2},{"$f":"Y188+(Y187-Y186)*$J$184","v":6.2791739999999985E-2},{"$f":"Z188+(Z187-Z186)*$J$184","v":6.4235950019999974E-2},6.5713376870459972E-2,6.7224784538480548E-2,{"$f":"AC188+(AC187-AC186)*$J$184","v":6.8770954582865584E-2},{"$f":"AD188+(AD187-AD186)*$J$184","v":7.0352686538271494E-2},{"$f":"AE188+(AE187-AE186)*$J$184","v":7.1970798328651733E-2},{"$f":"AF188+(AF187-AF186)*$J$184","v":7.3626126690210708E-2},{"$f":"AG188+(AG187-AG186)*$J$184","v":7.5319527604085543E-2}]
[]
[null,null,null,"Forecast Debt  (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R14*'Rev&RAV_FO'!R85","v":89.469419000000002},{"$f":"'Finance&Tax_FO'!S14*'Rev&RAV_FO'!S85","v":88.769329999999997},{"$f":"'Finance&Tax_FO'!T14*'Rev&RAV_FO'!T85","v":78.937810999999996},{"$f":"'Finance&Tax_FO'!U14*'Rev&RAV_FO'!U85","v":67.215813999999995},{"$f":"'Finance&Tax_FO'!V14*'Rev&RAV_FO'!V85","v":54.328198},{"$f":"'Finance&Tax_FO'!W14*'Rev&RAV_FO'!W85","v":44.933323999999999},{"$f":"'Finance&Tax_FO'!X14*'Rev&RAV_FO'!X85","v":43.864193999999998},{"$f":"'Finance&Tax_FO'!Y14*'Rev&RAV_FO'!Y85","v":42.72999999999999},{"$f":"'Finance&Tax_FO'!Z14*'Rev&RAV_FO'!Z85","v":60.43},{"$f":"'Finance&Tax_FO'!AA14*'Rev&RAV_FO'!AA85","v":84.42},{"$f":"'Finance&Tax_FO'!AB14*'Rev&RAV_FO'!AB85","v":84.3},{"$f":"'Finance&Tax_FO'!AC14*'Rev&RAV_FO'!AC85","v":71.319999999999993},{"$f":"'Finance&Tax_FO'!AD14*'Rev&RAV_FO'!AD85","v":61.32},{"$f":"'Finance&Tax_FO'!AE14*'Rev&RAV_FO'!AE85","v":63.51},{"$f":"'Finance&Tax_FO'!AF14*'Rev&RAV_FO'!AF85","v":58.36},{"$f":"'Finance&Tax_FO'!AG14*'Rev&RAV_FO'!AG85","v":47.06}]
[null,null,null,"Adjusted Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R159","v":89.47},88.767080163701806,78.932007154463676,67.208838226226902,54.322384218468009,44.931307237361949,{"$f":"+X159","v":42.872114691064624},{"$f":"+Y159","v":42.720151478861212},{"$f":"+Z159","v":60.428418414023582},{"$f":"+AA159","v":84.412119713930196},{"$f":"+AB159","v":84.295115361948817},{"$f":"+AC159","v":71.315248485407352},61.310361612372674,63.50362110593926,58.354835883913509,47.054332158388817]
[null,null,null,"Forecast Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!R15*'Rev&RAV_FO'!R85","v":5.9786307692307696},{"$f":"'Finance&Tax_FO'!S15*'Rev&RAV_FO'!S85","v":5.6472904977375569},{"$f":"'Finance&Tax_FO'!T15*'Rev&RAV_FO'!T85","v":4.8751076923076919},{"$f":"'Finance&Tax_FO'!U15*'Rev&RAV_FO'!U85","v":4.4000972999999997},{"$f":"'Finance&Tax_FO'!V15*'Rev&RAV_FO'!V85","v":3.2121757299999998},{"$f":"'Finance&Tax_FO'!W15*'Rev&RAV_FO'!W85","v":2.8535577400000003},{"$f":"'Finance&Tax_FO'!X15*'Rev&RAV_FO'!X85","v":3.101},{"$f":"'Finance&Tax_FO'!Y15*'Rev&RAV_FO'!Y85","v":3.46},{"$f":"'Finance&Tax_FO'!Z15*'Rev&RAV_FO'!Z85","v":4.6340000000000003},{"$f":"'Finance&Tax_FO'!AA15*'Rev&RAV_FO'!AA85","v":5.9630000000000001},{"$f":"'Finance&Tax_FO'!AB15*'Rev&RAV_FO'!AB85","v":5.9450000000000003},{"$f":"'Finance&Tax_FO'!AC15*'Rev&RAV_FO'!AC85","v":5.2509999999999986},{"$f":"'Finance&Tax_FO'!AD15*'Rev&RAV_FO'!AD85","v":4.7669999999999986},{"$f":"'Finance&Tax_FO'!AE15*'Rev&RAV_FO'!AE85","v":4.5810000000000004},{"$f":"'Finance&Tax_FO'!AF15*'Rev&RAV_FO'!AF85","v":3.9390000000000001},{"$f":"'Finance&Tax_FO'!AG15*'Rev&RAV_FO'!AG85","v":2.778}]
[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$183","v":5.9786675465307697},{"$f":"S194+S193+(S192-S191)*$H$183","v":5.6471442583781748},{"$f":"T194+T193+(T192-T191)*$H$183","v":4.8747304423478308},{"$f":"U194+U193+(U192-U191)*$H$183","v":4.3996438747047488},{"$f":"V194+V193+(V192-V191)*$H$183","v":3.2117978342004205},{"$f":"W194+W193+(W192-W191)*$H$183","v":2.8534266504285268},{"$f":"X194+X193+(X192-X191)*$J$183","v":3.0513960345532314},{"$f":"Y194+Y193+(Y192-Y191)*$J$183","v":3.459507573943061},4.6339209207011791,5.9626059856965101,5.9447557680974414,{"$f":"AC194+AC193+(AC192-AC191)*$J$183","v":5.2507624242703663},{"$f":"AD194+AD193+(AD192-AD191)*$J$183","v":4.7665180806186322},{"$f":"AE194+AE193+(AE192-AE191)*$J$183","v":4.5806810552969637},{"$f":"AF194+AF193+(AF192-AF191)*$J$183","v":3.9387417941956757},{"$f":"AG194+AG193+(AG192-AG191)*$J$183","v":2.7777166079194409}]
[]
[]
[]
[]
[]
[null,null,null,"Financial indicators"]
[]
[]
[null,null,null,"Funds from operations ($m)"]
[null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R83","v":66.58339348162896},{"$f":"+S83","v":65.832659607616307},66.014928020584605,67.164413882463663,63.600705453662449,66.660867519989409,71.276209551255349,73.545628419116454,76.011987681109673,78.463120858125706,81.002688480334939,{"$f":"+AC83","v":83.592350214064069},86.265924261542921,89.030403555943224,91.830363940626128,94.702655274740266]
[null,null,null,null,"plus developer charges",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R86","v":0.89524700000000001},0.60465500000000005,1.9011979999999999,0.61258600000000007,1.006667,4.9770000000000003,1.1336923440665434,0.92863004606937594,0.93677427112499978,0.9617152704991816,0.99627130686028165,{"$f":"+AC86","v":1.0019928082723515},1.0250386428626157,1.8211011003759843,1.0727326658763701,1.0974055171915265]
[null,null,null,null,"plus non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R90","v":4.3429079999999995},4.9230119999999999,5.3533879999999998,3.8913759999999993,3.2690169999999998,3.1489799999999999,{"$f":"+X90","v":3.0253058429999999},{"$f":"+Y90","v":3.2209468569439998},{"$f":"+Z90","v":3.3376821388074296},{"$f":"+AA90","v":3.3432410000000004},{"$f":"+AB90","v":3.3337632140000002},{"$f":"+AC90","v":3.3194985649219997},3.2999572229152054,3.274606167042255,3.254372203884226,3.313175986573563]
[null,null,null,null,"plus operating adjustments",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R132","v":-0.88},2.91,1.38,0.94,6.37,-2.2599999999999998,0.442,0.55700000000000005,1.5940000000000001,0.67400000000000004,1.121,{"$f":"AC132","v":1.121},0.95,1.034,0.439,-0.245]
[null,null,null,null,"less Income not received",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R84","v":0},0,0,0,0,0,{"$f":"-X84","v":0},{"$f":"-Y84","v":0},{"$f":"-Z84","v":0},{"$f":"-AA84","v":0},{"$f":"-AB84","v":0},{"$f":"-AC84","v":0},0,0,0,0]
[null,null,null,null,"less Total operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R128","v":-37.831626},-40.215998999999996,-40.139260999999998,-39.016982000000006,-40.628618650075417,-44.101639192544674,{"$f":"+X128","v":-47.565647522253606},{"$f":"+Y128","v":-49.191550765407378},{"$f":"+Z128","v":-49.485074861929412},{"$f":"+AA128","v":-50.260556694650354},{"$f":"+AB128","v":-51.411523472242337},{"$f":"+AC128","v":-53.972483838808444},-54.997888852904303,-56.079896396683885,-57.180643009453782,-58.353165623668112]
[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},{"$f":"-AC174","v":0},-2.2371947878945933,-6.2192461211686263,-6.7095277294012439,-7.6033679872585678]
[null,null,null,null,"plus Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R189","v":4.8057901200000003E-2},0.10245366,6.2640349999999997E-2,0.137734,0.13102179,6.2330354999999997E-2,{"$f":"+X189","v":6.0854999999999992E-2},{"$f":"+Y189","v":6.2791739999999985E-2},{"$f":"+Z189","v":6.4235950019999974E-2},{"$f":"+AA189","v":6.5713376870459972E-2},{"$f":"+AB189","v":6.7224784538480548E-2},{"$f":"+AC189","v":6.8770954582865584E-2},7.0352686538271494E-2,7.1970798328651733E-2,7.3626126690210708E-2,7.5319527604085543E-2]
[null,null,null,null,"less Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R195","v":-5.9786675465307697},-5.6471442583781748,-4.8747304423478308,-4.3996438747047488,-3.2117978342004205,-2.8534266504285268,{"$f":"-X195","v":-3.0513960345532314},{"$f":"-Y195","v":-3.459507573943061},{"$f":"-Z195","v":-4.6339209207011791},{"$f":"-AA195","v":-5.9626059856965101},{"$f":"-AB195","v":-5.9447557680974414},{"$f":"-AC195","v":-5.2507624242703663},-4.7665180806186322,-4.5806810552969637,-3.9387417941956757,-2.7777166079194409]
[]
[null,null,null,"Funds from operations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R205:R214)","v":27.179312836298191},28.509637009238126,29.698162928236762,29.329484007758893,30.536994759386619,25.634112032016201,25.321019181515048,25.663938722779388,27.825684258431501,27.284627825148501,29.164668545393919,{"$f":"+SUM(AC205:AC214)","v":29.88036627876247},29.609671092441488,28.352258048540641,28.841182404026231,30.209306087263332]
[]
[null,null,null,"Primary Indicator"]
[]
[null,null,null,"FFO interest cover (times)"]
[null,null,null,null,"FFO  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":27.179312836298191},28.509637009238126,29.698162928236762,29.329484007758893,30.536994759386619,25.634112032016201,25.321019181515048,25.663938722779388,27.825684258431501,27.284627825148501,29.164668545393919,29.88036627876247,29.609671092441488,28.352258048540641,28.841182404026231,30.209306087263332]
[null,null,null,null,"plus Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R213","v":5.9786675465307697},5.6471442583781748,4.8747304423478308,4.3996438747047488,3.2117978342004205,2.8534266504285268,3.0513960345532314,3.459507573943061,4.6339209207011791,5.9626059856965101,5.9447557680974414,5.2507624242703663,4.7665180806186322,4.5806810552969637,3.9387417941956757,2.7777166079194409]
[null,null,null,null,"less Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R212","v":-4.8057901200000003E-2},-0.10245366,-6.2640349999999997E-2,-0.137734,-0.13102179,-6.2330354999999997E-2,-6.0854999999999992E-2,-6.2791739999999985E-2,-6.4235950019999974E-2,-6.5713376870459972E-2,-6.7224784538480548E-2,-6.8770954582865584E-2,-7.0352686538271494E-2,-7.1970798328651733E-2,-7.3626126690210708E-2,-7.5319527604085543E-2]
[null,null,null,null,"divided by Net interest expense",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R221+R222","v":5.9306096453307697},5.5446905983781747,4.8120900923478311,4.2619098747047488,3.0807760442004204,2.791096295428527,{"$f":"+X221+X222","v":2.9905410345532313},{"$f":"+Y221+Y222","v":3.3967158339430608},{"$f":"+Z221+Z222","v":4.5696849706811795},{"$f":"+AA221+AA222","v":5.8968926088260503},{"$f":"+AB221+AB222","v":5.8775309835589606},{"$f":"+AC221+AC222","v":5.1819914696875005},4.6961653940803609,4.5087102569683122,3.865115667505465,2.7023970803153552]
[]
[null,null,null,null,null,null,null,"> 1.5 times",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(R220:R222)/R223),0,SUM(R220:R222)/R223)","v":5.5828868298045444},6.1417904215570136,7.171572509721436,7.8817701148104975,10.912111208756215,10.184244941316331,{"$f":"+IF(ISERROR(SUM(X220:X222)/X223),0,SUM(X220:X222)/X223)","v":9.467036194772648},{"$f":"+IF(ISERROR(SUM(Y220:Y222)/Y223),0,SUM(Y220:Y222)/Y223)","v":8.5555153793914904},{"$f":"+IF(ISERROR(SUM(Z220:Z222)/Z223),0,SUM(Z220:Z222)/Z223)","v":7.0891909260615114},{"$f":"+IF(ISERROR(SUM(AA220:AA222)/AA223),0,SUM(AA220:AA222)/AA223)","v":5.6269500964475432},{"$f":"+IF(ISERROR(SUM(AB220:AB222)/AB223),0,SUM(AB220:AB222)/AB223)","v":5.9620612170272453},{"$f":"+IF(ISERROR(SUM(AC220:AC222)/AC223),0,SUM(AC220:AC222)/AC223)","v":6.7661936445766484},7.3050741632237335,7.2883300173750563,8.461919612522296,12.178707343680991]
[]
[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,{"$f":"+R192","v":89.47},88.767080163701806,78.932007154463676,67.208838226226902,54.322384218468009,44.931307237361949,42.872114691064624,42.720151478861212,60.428418414023582,84.412119713930196,84.295115361948817,71.315248485407352,61.310361612372674,63.50362110593926,58.354835883913509,47.054332158388817]
[null,null,null,null,"less cash assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R187","v":-2.4E-2},-1.6518000000000001E-2,-0.26008199999999998,-0.743448,-0.56639600000000001,-0.81792699999999996,-0.57099999999999995,-0.79,-0.39600000000000002,-1.181,-1.198,-0.67500000000000004,-0.46500000000000002,-1.456,-0.32800000000000007,-7.6000000000000012E-2]
[null,null,null,null,"divided by Average regulatory asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM('Rev&RAV_FO'!R45,'Rev&RAV_FO'!R62)*'Rev&RAV_FO'!R85","v":248.68645174864452},{"$f":"+SUM('Rev&RAV_FO'!S45,'Rev&RAV_FO'!S62)*'Rev&RAV_FO'!S85","v":269.96639239775635},{"$f":"+SUM('Rev&RAV_FO'!T45,'Rev&RAV_FO'!T62)*'Rev&RAV_FO'!T85","v":286.04942285686496},{"$f":"+SUM('Rev&RAV_FO'!U45,'Rev&RAV_FO'!U62)*'Rev&RAV_FO'!U85","v":296.22461530685916},{"$f":"+SUM('Rev&RAV_FO'!V45,'Rev&RAV_FO'!V62)*'Rev&RAV_FO'!V85","v":308.5476871854051},{"$f":"+SUM('Rev&RAV_FO'!W45,'Rev&RAV_FO'!W62)*'Rev&RAV_FO'!W85","v":324.90554335257764},{"$f":"+SUM('Rev&RAV_FO'!X45,'Rev&RAV_FO'!X62)*'Rev&RAV_FO'!X85","v":344.03970467810512},{"$f":"+SUM('Rev&RAV_FO'!Y45,'Rev&RAV_FO'!Y62)*'Rev&RAV_FO'!Y85","v":374.89309593903829},{"$f":"+SUM('Rev&RAV_FO'!Z45,'Rev&RAV_FO'!Z62)*'Rev&RAV_FO'!Z85","v":418.83258412695756},{"$f":"+SUM('Rev&RAV_FO'!AA45,'Rev&RAV_FO'!AA62)*'Rev&RAV_FO'!AA85","v":454.14664370451021},{"$f":"+SUM('Rev&RAV_FO'!AB45,'Rev&RAV_FO'!AB62)*'Rev&RAV_FO'!AB85","v":471.57856922531022},{"$f":"+SUM('Rev&RAV_FO'!AC45,'Rev&RAV_FO'!AC62)*'Rev&RAV_FO'!AC85","v":485.20339518608421},{"$f":"+SUM('Rev&RAV_FO'!AD45,'Rev&RAV_FO'!AD62)*'Rev&RAV_FO'!AD85","v":505.95026244573364},{"$f":"+SUM('Rev&RAV_FO'!AE45,'Rev&RAV_FO'!AE62)*'Rev&RAV_FO'!AE85","v":528.77752502438796},{"$f":"+SUM('Rev&RAV_FO'!AF45,'Rev&RAV_FO'!AF62)*'Rev&RAV_FO'!AF85","v":545.14124161417533},{"$f":"+SUM('Rev&RAV_FO'!AG45,'Rev&RAV_FO'!AG62)*'Rev&RAV_FO'!AG85","v":557.70253090009157}]
[]
[null,null,null,null,null,null,null,"< 70 per cent",null,null,null,null,null,null,null,null,null,{"$f":"SUM(R230:R231)/R232","v":0.35967379554076384},0.32874670574899084,0.27502913436686072,0.22437497355638519,0.1742226257109043,0.13577293813510424,{"$f":"SUM(X230:X231)/X232","v":0.12295416521951424},{"$f":"SUM(Y230:Y231)/Y232","v":0.11184562194679497},{"$f":"SUM(Z230:Z231)/Z232","v":0.14333273171465191},{"$f":"SUM(AA230:AA231)/AA232","v":0.18326926086034095},{"$f":"SUM(AB230:AB231)/AB232","v":0.17621054217637017},{"$f":"SUM(AC230:AC231)/AC232","v":0.14558894102197192},0.12025957120419266,0.1173416383441742,0.1064436726748003,8.4235465244472146E-2]
[]
[null,null,null,"FFO / Net debt (%)"]
[null,null,null,null,"FFO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":27.179312836298191},28.509637009238126,29.698162928236762,29.329484007758893,30.536994759386619,25.634112032016201,25.321019181515048,25.663938722779388,27.825684258431501,27.284627825148501,29.164668545393919,29.88036627876247,29.609671092441488,28.352258048540641,28.841182404026231,30.209306087263332]
[null,null,null,null,"(divided by Non-current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R192","v":89.47},88.767080163701806,78.932007154463676,67.208838226226902,54.322384218468009,44.931307237361949,42.872114691064624,42.720151478861212,60.428418414023582,84.412119713930196,84.295115361948817,71.315248485407352,61.310361612372674,63.50362110593926,58.354835883913509,47.054332158388817]
[null,null,null,null,"plus Current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"less cash assets)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R187","v":-2.4E-2},-1.6518000000000001E-2,-0.26008199999999998,-0.743448,-0.56639600000000001,-0.81792699999999996,-0.57099999999999995,-0.79,-0.39600000000000002,-1.181,-1.198,-0.67500000000000004,-0.46500000000000002,-1.456,-0.32800000000000007,-7.6000000000000012E-2]
[]
[null,null,null,null,null,null,null,"> 10 per cent",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(R237/SUM(R238:R240)),0,R237/SUM(R238:R240))","v":0.30386280925137166},0.32123331181442721,0.37749378663262256,0.44127453262413302,0.56806684746045755,0.58109607321148604,0.59858988034808625,0.61206405933729291,0.46351096613378179,0.3278176230108068,0.35097089012489086,0.42299350468642621,0.48663809874408692,0.45694351440375747,0.49703179511157408,0.64304764982740925]
[]
[null,null,null,"Internal financing ratio (%)"]
[null,null,null,null,"FFO  ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R215","v":27.179312836298191},28.509637009238126,29.698162928236762,29.329484007758893,30.536994759386619,25.634112032016201,25.321019181515048,25.663938722779388,27.825684258431501,27.284627825148501,29.164668545393919,29.88036627876247,29.609671092441488,28.352258048540641,28.841182404026231,30.209306087263332]
[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":27.497875000000001},18.984999999999999,17.917331999999998,17.185081999999998,21.568052778280542,24.37184648571888,25.485903369311639,44.540302228661751,51.777980311989417,27.835137815567741,17.268008206673123,20.658570693918346,31.398202973827001,24.931229479253645,18.406229734253305,17.203551897511666]
[null,null,null,null,"less Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R86","v":-0.89524700000000001},-0.60465500000000005,-1.9011979999999999,-0.61258600000000007,-1.006667,-4.9770000000000003,-1.1336923440665434,-0.92863004606937594,-0.93677427112499978,-0.9617152704991816,-0.99627130686028165,-1.0019928082723515,-1.0250386428626157,-1.8211011003759843,-1.0727326658763701,-1.0974055171915265]
[null,null,null,null,"less Government cash contributions)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R87","v":0},-0.107,-7.3999999999999996E-2,-8.2000000000000003E-2,-0.16620000000000001,-0.05,-2.4347399999999998E-2,-0.25083207071999997,-0.21829517015129993,-0.13690286848012495,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"> 35 per cent",null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(R245:R246)/SUM(R247:R249)),0,SUM(R245:R246)/SUM(R247:R249))","v":1.0216777393683885},1.5601761477845533,1.8628724942493122,1.7785689410287537,1.4972648492325282,1.3251132311099136,{"$f":"+IF(ISERROR(SUM(X245:X246)/SUM(X247:X249)),0,SUM(X245:X246)/SUM(X247:X249))","v":1.0408237883757023},{"$f":"+IF(ISERROR(SUM(Y245:Y246)/SUM(Y247:Y249)),0,SUM(Y245:Y246)/SUM(Y247:Y249))","v":0.59186903797448565},{"$f":"+IF(ISERROR(SUM(Z245:Z246)/SUM(Z247:Z249)),0,SUM(Z245:Z246)/SUM(Z247:Z249))","v":0.54966582876863967},{"$f":"+IF(ISERROR(SUM(AA245:AA246)/SUM(AA247:AA249)),0,SUM(AA245:AA246)/SUM(AA247:AA249))","v":1.0205003551393419},{"$f":"+IF(ISERROR(SUM(AB245:AB246)/SUM(AB247:AB249)),0,SUM(AB245:AB246)/SUM(AB247:AB249))","v":1.7923512852355286},{"$f":"+IF(ISERROR(SUM(AC245:AC246)/SUM(AC247:AC249)),0,SUM(AC245:AC246)/SUM(AC247:AC249))","v":1.5201204631138916},0.97486290100684236,1.226832563788534,1.6638986518562262,1.8756383664919147]

{"sheet":"Outcomes","index":15,"n_rows":183,"n_cols":33,"rows_kept":183,"cut":false,"hidden":false,"merged":[[96,1,96,6],[96,23,96,27],[96,28,96,32],[107,23,107,27],[107,28,107,32],[93,28,93,32],[94,1,94,6],[94,23,94,27],[94,28,94,32],[95,1,95,6],[79,1,79,6],[80,1,80,6],[81,1,81,6],[93,1,93,6],[93,23,93,27],[65,1,65,6],[66,1,66,6],[66,23,66,27],[66,28,66,32],[77,2,77,8],[37,1,37,6],[37,23,37,27],[37,28,37,32],[51,1,51,6],[52,1,52,6],[24,1,24,6],[25,1,25,6],[24,23,24,27],[24,28,24,32],[35,2,35,8],[2,1,2,5],[3,28,3,32],[17,10,17,21],[17,22,17,32],[23,1,23,6]]}
[null,"Outcomes"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$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","Provide safe and reliable water supplies (Refer Section 7.1 of Written Price Submission)"]
[]
[null,"Output descriptor",null,null,null,null,null,null," Unit of measurement"]
[null,"Provision of Safe Drinking Water - Mandatory notifications to customers of non- compliance with ADWG and Safe Drinking Water Regulations (excluding regulated supplies)",null,null,null,null,null,null,"Number per annum",null,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Customer satisfaction with taste, smell, clarity and hardness of drinking water - Percentage of customers satisfied with water quality ",null,null,null,null,null,null,"Annual %",null,"Not measured in this year as 'overall satisfaction'  (measured individual components of quality)","Not measured in this year as 'overall satisfaction'  (measured individual components of quality)","Not measured in this year as 'overall satisfaction'  (measured individual components of quality)","Not measured in this year as 'overall satisfaction'  (measured individual components of quality)","Not measured in this year as 'overall satisfaction'  (measured individual components of quality)","Not measured in this year as 'overall satisfaction'  (measured individual components of quality)","Not measured in this year as 'overall satisfaction'  (measured individual components of quality)","Not measured in this year as 'overall satisfaction'  (measured individual components of quality)","Not measured in this year as 'overall satisfaction'  (measured individual components of quality)","Not measured in this year as 'overall satisfaction'  (measured individual components of quality)","Not measured in this year as 'overall satisfaction'  (measured individual components of quality)",0.88,0.88,"Improving trend",null,null,null,null,"Improving trend"]
[null,"Customer satisfaction with management of water service interruptions - Percentage of customers who experienced water service interruptions, that are satisfied with our management of the interruption",null,null,null,null,null,null,"Annual %",null,"91 % (unplanned interruptions only)","84 % (unplanned interruptions only)","87 % (unplanned interruptions only)","84 % (unplanned interruptions only)","89 % (unplanned interruptions only)","88 % (unplanned interruptions only)","82 % (unplanned interruptions only)","88 % (unplanned interruptions only)","77 % (unplanned interruptions only)","87 % (unplanned interruptions only)","90 % (unplanned interruptions only)",0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 2","Provide sewerage services that protect public health and the environment (Refer Section 7.2 of Written Price Submission)"]
[]
[null,"Customer satisfaction with management of sewer spills - Percentage of customers who experienced sewer spills on or within their property, that are satisfied with our management of the spill",null,null,null,null,null,null,"Annual %",null,"Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","To be measured","Improving trend",null,null,null,null,"Improving trend"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 3","Ensure the long-term resilience of our services (Refer Section 7.3 of Written Price Submission)"]
[]
[null,"Demonstrate clear, efficient, effective and consistent asset management work processes - Asset Management Customer Value Benchmarking Result",null,null,null,null,null,null,"Result as per WSAA Benchmark Report",null,"Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Ranked in the top quartile of benchmark group","Ranked in the top quartile of benchmark group","Ranked in the top quartile of benchmark group","Ranked in the top quartile of benchmark group","Ranked in the top quartile of benchmark group","Ranked in the top quartile of benchmark group","Top quartile rank within benchmark group","Maintain top quartile rank within benchmark group","Maintain top quartile rank within benchmark group","Maintain top quartile rank within benchmark group","Maintain top quartile rank within benchmark group","Maintain top quartile rank within benchmark group","Maintain top quartile rank within benchmark group","Maintain top quartile rank within benchmark group","Maintain top quartile rank within benchmark group","Maintain top quartile rank within benchmark group","Maintain top quartile rank within benchmark group"]
[null,"Our customers experience no water restrictions - Number of Towns placed on water restrictions in a year",null,null,null,null,null,null,"Number per annum",null,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 4","Be responsive and willing to adapt as their needs change (Refer Section 7.4 of Written Price Submission)"]
[]
[null,"There is ongoing engagement with our customers and community to build capacity, strengthen relationships and which informs continuous improvement of our services - Number of instances of two-way engagement",null,null,null,null,null,null,"Number per annum",null,"Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500"]
[null,"Our customers are transacting  with us using an on-line portal - Number of customers using on-line portal ",null,null,null,null,null,null,"Number per annum",null,"Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Improving trend",null,null,null,null,"Improving trend"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 5","Protect and enhance the environment in line with community expectations (Refer Section 7.5 of Written Price Submission)"]
[]
[null,"Managing our impacts on the environment in line with broad community expectations - Our Environmental Management System is effective",null,null,null,null,null,null,"Compliance with Amalgamated EPA Licence",null,"Compliant","Non-Compliant","Non-Compliant","Non-Compliant","Non-Compliant","Non-Compliant"," 95.9% Compliant","96.0% Compliant","99% Compliant","100% Compliant","95.5% Compliant","95.5% Compliant","100% Compliance","100% Compliance","100% Compliance","100% Compliance","100% Compliance","100% Compliance","100% Compliance","100% Compliance","100% Compliance","100% Compliance","100% Compliance"]
[null,"Managing our water extractions in line with broad community expectations - Our water extractions are sustainable",null,null,null,null,null,null,"Annual Compliance with bulk entitlement and groundwater licences in line with community expectations",null,"Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant","Compliant"]
[null,"Reduce Scope 1 and 2 Greenhouse Gas Emissions by 40% by 2025 - Percentage emissions reduction compared to baseline",null,null,null,null,null,null,"Annual %",null,"Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable","Not Applicable",8.7999999999999995E-2,9.9000000000000005E-2,0.26600000000000001,0.28999999999999998,0.224,0.188,0.245,0.41799999999999998,0.42,0.42,0.42,0.42]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 6","Partner with their communities and helping our region flourish (Refer Section 7.6 of Written Price Submission)"]
[]
[null,"Customer satisfaction with our performance partnering with communities to help our region flourish - Percentage of customers satisfied with our performance partnering with communities to help our region flourish",null,null,null,null,null,null,"Annual %",null,"Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","To be measured","Improving trend",null,null,null,null,"Improving trend"]
[null,"Regional stakeholder satisfaction with our performance partnering on areas of regional priority - Percentage of regional stakeholders satisfied with our performance partnering on areas of regional priority",null,null,null,null,null,null,"Annual %",null,"Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","To be measured","Improving trend",null,null,null,null,"Improving trend"]
[null,"There is ongoing engagement with our customers and community to build capacity, strengthen relationships and which informs continuous improvement of our services - Number of instances of two-way engagement to inform the development of the Corporate Plan",null,null,null,null,null,null,"Number per annum",null,"Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500","≥ 500"]
[null,"There is ongoing engagement with our customers and community to build capacity, strengthen relationships and informs continuous improvement to our services - Percentage of customers who engaged with Wannon Water satisfied with the engagement process",null,null,null,null,null,null,"Annual %",null,"Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","To be measured","Improving trend",null,null,null,null,"Improving trend"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 7","Ensure we provide great value (Refer Section 7.7 of Written Price Submission)"]
[]
[null,"Customer overall satisfaction  - Customer satisfaction with value for money",null,null,null,null,null,null,"Annual %",null,"Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","Not measured","84% satisfied or very satisfied","84% satisfied or very satisfied","Improving trend",null,null,null,null,"Improving trend"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":[[17,2,17,4],[18,2,18,4],[19,2,19,4],[14,2,14,4],[14,23,16,27],[14,28,16,32],[15,2,15,4],[16,2,16,4],[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,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$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","Subject to exclusions, If there are more than two unplanned interruptions to the service supplying water to the customer’s property in any 12-month period   (Refer section 7.7 of the Written Price Submission)",null,null,null,"Formerly GSL 5",null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wannon Water has not included an allowance for any of the GSL's in our operating costs.  We believe they should not be funded by our customer base. They are, in principle, a penalty borne by us for not delivering the level of service expected by our customers.",null,null,null,null,"Wannon Water has not included an allowance for any of the GSL's in our operating costs.  We believe they should not be funded by our customer base. They are, in principle, a penalty borne by us for not delivering the level of service expected by our customers."]
[null,"GSL 2","Subject to exclusions, If there is a sewerage spill in a customer’s house   (Refer section 7.7 of the Written Price Submission)",null,null,null,"Formerly GSL 6",null,500]
[null,"GSL 3","Subject to exclusions, If there is a sewerage spill on a customer’s property  (Refer section 7.7 of the Written Price Submission)",null,null,null,"Formerly GSL 6",null,100]
[null,"GSL 4","If Wannon Water restricts the water supply of, or takes legal action against, a residential customer prior to taking reasonable endeavours to contact the customer and provide information about help that is available if the customer is experiencing difficulties paying                                  (Refer section 7.7 of the Written Price Submission)",null,null,null,300,null,300,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GSL 5","No more than 5 unplanned water interruptions within any 12 month period",null,null,null,50,null,"Replaced by GSL 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GSL 6","Sewer spill within residential property, caused by the business or a failure of the business' system(s), contained within one hour of notification",null,null,null,500,null,"Replaced by GSL 2 & 3",null,0,0,0,2,1,0,0,0,1,0,0,0,0]
[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",{"$f":"Capex_FO_AC!S12","v":9.2155273437500007},{"$f":"Capex_FO_AC!T12","v":8.5433064516129029},{"$f":"Capex_FO_AC!U12","v":11.800117041198501},{"$f":"Capex_FO_AC!V12","v":12.124000000000001},{"$f":"Capex_FO_AC!W12","v":10.582263796677266},{"$f":"Capex_FO_AC!X12","v":11.630663674428105},{"$f":"Capex_FO_AC!Y12","v":13.839989144199349},{"$f":"Capex_FO_AC!Z12","v":15.867290686274512},{"$f":"Capex_FO_AC!AA12","v":15.583952491830066},{"$f":"Capex_FO_AC!AB12","v":7.4431966503267981},{"$f":"Capex_FO_AC!AC12","v":9.2105267054738569},{"$f":"Capex_FO_AC!AD12","v":11.519030433006536},{"$f":"Capex_FO_AC!AE12","v":9.3563390522875824},{"$f":"Capex_FO_AC!AF12","v":6.4316269505718964},{"$f":"Capex_FO_AC!AG12","v":5.2575078839869285}]
[null,"Values",{"$f":"'Rev&RAV_FO'!S23","v":68.769719877288225},{"$f":"'Rev&RAV_FO'!T23","v":70.167016359144128},{"$f":"'Rev&RAV_FO'!U23","v":70.818177592135271},{"$f":"'Rev&RAV_FO'!V23","v":71.523290324400392},{"$f":"'Rev&RAV_FO'!W23","v":71.227358489396124},{"$f":"'Rev&RAV_FO'!X23","v":67.839532225681992},{"$f":"'Rev&RAV_FO'!Y23","v":69.79221816583788},{"$f":"'Rev&RAV_FO'!Z23","v":71.10421897955051},{"$f":"'Rev&RAV_FO'!AA23","v":72.957079467698748},{"$f":"'Rev&RAV_FO'!AB23","v":73.59405283328455},{"$f":"'Rev&RAV_FO'!AC23","v":74.732419892979067},{"$f":"'Rev&RAV_FO'!AD23","v":74.78273527970822},{"$f":"'Rev&RAV_FO'!AE23","v":74.9071377868881},{"$f":"'Rev&RAV_FO'!AF23","v":75.018043076222781},{"$f":"'Rev&RAV_FO'!AG23","v":75.059609591255025},null,null,"Sewerage",{"$f":"Capex_FO_AC!S13","v":11.271215820312499},{"$f":"Capex_FO_AC!T13","v":8.8190322580645155},{"$f":"Capex_FO_AC!U13","v":5.8115964419475654},{"$f":"Capex_FO_AC!V13","v":9.4250000000000007},{"$f":"Capex_FO_AC!W13","v":9.8125826890416157},{"$f":"Capex_FO_AC!X13","v":13.16733918504902},{"$f":"Capex_FO_AC!Y13","v":28.69669473039216},{"$f":"Capex_FO_AC!Z13","v":32.496263020833339},{"$f":"Capex_FO_AC!AA13","v":9.8310900531045746},{"$f":"Capex_FO_AC!AB13","v":7.9689835375816989},{"$f":"Capex_FO_AC!AC13","v":8.8132778084150338},{"$f":"Capex_FO_AC!AD13","v":15.258798120915033},{"$f":"Capex_FO_AC!AE13","v":11.428115247140523},{"$f":"Capex_FO_AC!AF13","v":8.5681269914215683},{"$f":"Capex_FO_AC!AG13","v":8.3537579146241825}]
[null,"Reg period average",{"$f":"AVERAGE($C$5:$G$5)","v":70.501112528472817},{"$f":"AVERAGE($C$5:$G$5)","v":70.501112528472817},{"$f":"AVERAGE($C$5:$G$5)","v":70.501112528472817},{"$f":"AVERAGE($C$5:$G$5)","v":70.501112528472817},{"$f":"AVERAGE($C$5:$G$5)","v":70.501112528472817},null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",{"$f":"Capex_FO_AC!S14","v":0},{"$f":"Capex_FO_AC!T14","v":0},{"$f":"Capex_FO_AC!U14","v":0},{"$f":"Capex_FO_AC!V14","v":0},{"$f":"Capex_FO_AC!W14","v":0},{"$f":"Capex_FO_AC!X14","v":0},{"$f":"Capex_FO_AC!Y14","v":0},{"$f":"Capex_FO_AC!Z14","v":0},{"$f":"Capex_FO_AC!AA14","v":0},{"$f":"Capex_FO_AC!AB14","v":0},{"$f":"Capex_FO_AC!AC14","v":0},{"$f":"Capex_FO_AC!AD14","v":0},{"$f":"Capex_FO_AC!AE14","v":0},{"$f":"Capex_FO_AC!AF14","v":0},{"$f":"Capex_FO_AC!AG14","v":0}]
[null,"Reg period average",null,null,null,null,null,{"$f":"AVERAGE($H$5:$L$5)","v":71.057420334410736},{"$f":"AVERAGE($H$5:$L$5)","v":71.057420334410736},{"$f":"AVERAGE($H$5:$L$5)","v":71.057420334410736},{"$f":"AVERAGE($H$5:$L$5)","v":71.057420334410736},{"$f":"AVERAGE($H$5:$L$5)","v":71.057420334410736},null,null,null,null,null,null,null,"Rural water",{"$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$5)","v":74.899989125410642},{"$f":"AVERAGE($M$5:$Q$5)","v":74.899989125410642},{"$f":"AVERAGE($M$5:$Q$5)","v":74.899989125410642},{"$f":"AVERAGE($M$5:$Q$5)","v":74.899989125410642},{"$f":"AVERAGE($M$5:$Q$5)","v":74.899989125410642},null,null,"Bulk Water",{"$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",{"$f":"SUM(U4:U8)","v":20.486743164062499},17.362338709677417,17.611713483146065,21.548999999999999,20.39484648571888,24.798002859477123,42.53668387459151,48.363553707107855,25.415042544934643,15.412180187908497,18.023804513888891,26.777828553921569,20.784454299428106,14.999753941993465,13.611265798611111]
["REVENUE REQUIREMENT - BUILDING BLOCKS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver ($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":15.603751685049017},{"$f":"'Capex_FO input'!E11","v":14.827825857843139},{"$f":"'Capex_FO input'!F11","v":13.226134180964056},{"$f":"'Capex_FO input'!G11","v":11.9547006127451},{"$f":"'Capex_FO input'!H11","v":13.15779513888889},{"$f":"'Capex_FO input'!I11","v":10.420168341503269},{"$f":"'Capex_FO input'!J11","v":11.328294097222225},{"$f":"'Capex_FO input'!K11","v":9.3741587009803915},{"$f":"'Capex_FO input'!L11","v":9.2992700163398681},{"$f":"'Capex_FO input'!M11","v":8.5412517667483669}]
[null,"Operating expenditure",{"$f":"SUM('Rev&RAV_FO'!X15:AB15)","v":220.65404917743436},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,{"$f":"'Capex_FO input'!D12","v":3.8015727124183001},{"$f":"'Capex_FO input'!E12","v":18.761488970588236},{"$f":"'Capex_FO input'!F12","v":24.634906045751634},{"$f":"'Capex_FO input'!G12","v":4.5764399509803919},{"$f":"'Capex_FO input'!H12","v":0.75316584967320255},{"$f":"'Capex_FO input'!I12","v":2.4382148692810457},{"$f":"'Capex_FO input'!J12","v":6.2759549632352947},{"$f":"'Capex_FO input'!K12","v":3.0295638378267977},{"$f":"'Capex_FO input'!L12","v":1.635332536764706},{"$f":"'Capex_FO input'!M12","v":0.79784517973856206}]
[null,"Return on assets",{"$f":"SUM('Rev&RAV_FO'!X16:AB16)","v":76.852064429715767},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,{"$f":"'Capex_FO input'!D13","v":4.3755784620098046},{"$f":"'Capex_FO input'!E13","v":7.8436890461601321},{"$f":"'Capex_FO input'!F13","v":9.4236134803921594},{"$f":"'Capex_FO input'!G13","v":7.8808019812091494},{"$f":"'Capex_FO input'!H13","v":0.61201919934640536},{"$f":"'Capex_FO input'!I13","v":4.2912213031045745},{"$f":"'Capex_FO input'!J13","v":8.2993794934640519},{"$f":"'Capex_FO input'!K13","v":6.8625317606209153},{"$f":"'Capex_FO input'!L13","v":3.1909513888888892},{"$f":"'Capex_FO input'!M13","v":3.3979688521241833}]
[null,"Regulatory depreciation of assets",{"$f":"SUM('Rev&RAV_FO'!X17:AB17)","v":57.100988064903561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",null,null,null,null,null,{"$f":"'Capex_FO input'!D14","v":2.3800000000000002E-2},{"$f":"'Capex_FO input'!E14","v":0.23968},{"$f":"'Capex_FO input'!F14","v":0.2039},{"$f":"'Capex_FO input'!G14","v":0.125},{"$f":"'Capex_FO input'!H14","v":0},{"$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",{"$f":"SUM('Rev&RAV_FO'!X18:AB18)","v":0.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,{"$f":"'Capex_FO input'!D15","v":0.99330000000000007},{"$f":"'Capex_FO input'!E15","v":0.86399999999999988},{"$f":"'Capex_FO input'!F15","v":0.87499999999999989},{"$f":"'Capex_FO input'!G15","v":0.87809999999999988},{"$f":"'Capex_FO input'!H15","v":0.88919999999999988},{"$f":"'Capex_FO input'!I15","v":0.87419999999999998},{"$f":"'Capex_FO input'!J15","v":0.87419999999999998},{"$f":"'Capex_FO input'!K15","v":1.5182},{"$f":"'Capex_FO input'!L15","v":0.87419999999999998},{"$f":"'Capex_FO input'!M15","v":0.87419999999999998}]
[null,"Non-prescribed revenue offset of revenue requirement",{"$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,{"$f":"SUM(Z12:Z16)","v":24.798002859477126},42.536683874591503,48.363553707107847,25.415042544934643,15.412180187908499,18.023804513888887,26.777828553921569,20.784454299428106,14.999753941993463,13.611265798611113]
[null,"Tax liability",{"$f":"SUM('Rev&RAV_FO'!X20:AB20)","v":0}]
[null,"Total revenue requirement",{"$f":"SUM(C13:C18)","v":355.28710167205372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver - Water ($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$1294,'Capex_FO input'!$F$42:$F$1294,$AJ20,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":8.0033402471405228},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1294,'Capex_FO input'!$F$42:$F$1294,$AJ20,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":6.9151908088235308},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1294,'Capex_FO input'!$F$42:$F$1294,$AJ20,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":5.4292341503267991},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1294,'Capex_FO input'!$F$42:$F$1294,$AJ20,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":6.6647812295751629},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1294,'Capex_FO input'!$F$42:$F$1294,$AJ20,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":6.3446266339869286},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1294,'Capex_FO input'!$F$42:$F$1294,$AJ20,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":4.9368146343954251},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1294,'Capex_FO input'!$F$42:$F$1294,$AJ20,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":5.8843056985294124},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1294,'Capex_FO input'!$F$42:$F$1294,$AJ20,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":4.7225444750817003},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1294,'Capex_FO input'!$F$42:$F$1294,$AJ20,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":5.0174409211601301},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1294,'Capex_FO input'!$F$42:$F$1294,$AJ20,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":4.3384081495098048},"Renewals"]
["VARIABLE COSTS VS FIXED COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1294,'Capex_FO input'!$F$42:$F$1294,$AJ21,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":0.28722426470588236},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1294,'Capex_FO input'!$F$42:$F$1294,$AJ21,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":0.9446486928104576},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1294,'Capex_FO input'!$F$42:$F$1294,$AJ21,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":3.9164624183006533},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1294,'Capex_FO input'!$F$42:$F$1294,$AJ21,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":1.9148284313725492},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1294,'Capex_FO input'!$F$42:$F$1294,$AJ21,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":0.12765522875816993},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1294,'Capex_FO input'!$F$42:$F$1294,$AJ21,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":0.92550040849673199},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1294,'Capex_FO input'!$F$42:$F$1294,$AJ21,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":3.9973091299019607},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1294,'Capex_FO input'!$F$42:$F$1294,$AJ21,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":2.8741057904411766},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1294,'Capex_FO input'!$F$42:$F$1294,$AJ21,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":0.70210375816993464},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1294,'Capex_FO input'!$F$42:$F$1294,$AJ21,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":0},"Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1294,'Capex_FO input'!$F$42:$F$1294,$AJ22,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":2.6570991625817002},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1294,'Capex_FO input'!$F$42:$F$1294,$AJ22,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":5.2513096425653591},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1294,'Capex_FO input'!$F$42:$F$1294,$AJ22,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":5.8013441176470586},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1294,'Capex_FO input'!$F$42:$F$1294,$AJ22,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":6.3213428308823527},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1294,'Capex_FO input'!$F$42:$F$1294,$AJ22,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":0.34111478758169944},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1294,'Capex_FO input'!$F$42:$F$1294,$AJ22,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":2.7259116625816997},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1294,'Capex_FO input'!$F$42:$F$1294,$AJ22,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":1.0151156045751635},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1294,'Capex_FO input'!$F$42:$F$1294,$AJ22,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":0.49338878676470593},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1294,'Capex_FO input'!$F$42:$F$1294,$AJ22,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":8.9782271241830067E-2},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1294,'Capex_FO input'!$F$42:$F$1294,$AJ22,'Capex_FO input'!$E$42:$E$1294,$AJ$19)","v":0.29679973447712427},"Improvements / Compliance"]
["Total tariff revenue - Fixed vs Variable ($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$656,$AJ$19,'Capex_FO input'!Z$42:Z$656)","v":1.1900000000000001E-2},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$19,'Capex_FO input'!AA$42:AA$656)","v":0.11984},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$19,'Capex_FO input'!AB$42:AB$656)","v":0.10195},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$19,'Capex_FO input'!AC$42:AC$656)","v":6.25E-2},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$19,'Capex_FO input'!AD$42:AD$656)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$19,'Capex_FO input'!AE$42:AE$656)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$19,'Capex_FO input'!AF$42:AF$656)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$19,'Capex_FO input'!AG$42:AG$656)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$19,'Capex_FO input'!AH$42:AH$656)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$19,'Capex_FO input'!AI$42:AI$656)","v":0}]
[null,"Fixed ",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S533,RevenueTariffBasket_FO!S461+RevenueTariffBasket_FO!S463)","v":38.437652997343754},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T533,RevenueTariffBasket_FO!T461+RevenueTariffBasket_FO!T463)","v":38.418917270483874},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U533,RevenueTariffBasket_FO!U461+RevenueTariffBasket_FO!U463)","v":38.295297641087963},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V533,RevenueTariffBasket_FO!V461+RevenueTariffBasket_FO!V463)","v":37.43386918743991},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W533,RevenueTariffBasket_FO!W461+RevenueTariffBasket_FO!W463)","v":37.257595219147838},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X533,RevenueTariffBasket_FO!X461+RevenueTariffBasket_FO!X463)","v":37.555420839999989},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y533,RevenueTariffBasket_FO!Y461+RevenueTariffBasket_FO!Y463)","v":37.857783439999984},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z533,RevenueTariffBasket_FO!Z461+RevenueTariffBasket_FO!Z463)","v":38.167680739999994},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA533,RevenueTariffBasket_FO!AA461+RevenueTariffBasket_FO!AA463)","v":38.46877013999999},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB533,RevenueTariffBasket_FO!AB461+RevenueTariffBasket_FO!AB463)","v":38.778441790000002},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC533,RevenueTariffBasket_FO!AC461+RevenueTariffBasket_FO!AC463)","v":39.087184359999988},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD533,RevenueTariffBasket_FO!AD461+RevenueTariffBasket_FO!AD463)","v":39.399967599999997},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE533,RevenueTariffBasket_FO!AE461+RevenueTariffBasket_FO!AE463)","v":39.719204949999998},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF533,RevenueTariffBasket_FO!AF461+RevenueTariffBasket_FO!AF463)","v":40.028646189999996},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG533,RevenueTariffBasket_FO!AG461+RevenueTariffBasket_FO!AG463)","v":40.336821362536931},null,null,"Customer contributions",null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,'Dashboard data'!$AJ$19,'Capex_FO input'!AK$42:AK$656)","v":0.67110000000000003},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,'Dashboard data'!$AJ$19,'Capex_FO input'!AL$42:AL$656)","v":0.60899999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,'Dashboard data'!$AJ$19,'Capex_FO input'!AM$42:AM$656)","v":0.61829999999999996},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,'Dashboard data'!$AJ$19,'Capex_FO input'!AN$42:AN$656)","v":0.62049999999999994},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,'Dashboard data'!$AJ$19,'Capex_FO input'!AO$42:AO$656)","v":0.62979999999999992},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,'Dashboard data'!$AJ$19,'Capex_FO input'!AP$42:AP$656)","v":0.62229999999999996},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,'Dashboard data'!$AJ$19,'Capex_FO input'!AQ$42:AQ$656)","v":0.62229999999999996},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,'Dashboard data'!$AJ$19,'Capex_FO input'!AR$42:AR$656)","v":1.2663},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,'Dashboard data'!$AJ$19,'Capex_FO input'!AS$42:AS$656)","v":0.62229999999999996},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,'Dashboard data'!$AJ$19,'Capex_FO input'!AT$42:AT$656)","v":0.62229999999999996}]
[null,"Variable",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S534,RevenueTariffBasket_FO!S462+RevenueTariffBasket_FO!S464)","v":25.842103351695311},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T534,RevenueTariffBasket_FO!T462+RevenueTariffBasket_FO!T464)","v":25.602565412387108},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U534,RevenueTariffBasket_FO!U462+RevenueTariffBasket_FO!U464)","v":26.545080008839321},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V534,RevenueTariffBasket_FO!V462+RevenueTariffBasket_FO!V464)","v":22.833577666808687},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W534,RevenueTariffBasket_FO!W462+RevenueTariffBasket_FO!W464)","v":24.489505300841575},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X534,RevenueTariffBasket_FO!X462+RevenueTariffBasket_FO!X464)","v":24.729493286349303},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y534,RevenueTariffBasket_FO!Y462+RevenueTariffBasket_FO!Y464)","v":24.930983804975053},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z534,RevenueTariffBasket_FO!Z462+RevenueTariffBasket_FO!Z464)","v":25.242902562521287},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA534,RevenueTariffBasket_FO!AA462+RevenueTariffBasket_FO!AA464)","v":25.478061458369215},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB534,RevenueTariffBasket_FO!AB462+RevenueTariffBasket_FO!AB464)","v":25.715022748148304},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC534,RevenueTariffBasket_FO!AC462+RevenueTariffBasket_FO!AC464)","v":25.95381050797025},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD534,RevenueTariffBasket_FO!AD462+RevenueTariffBasket_FO!AD464)","v":26.193071887363924},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE534,RevenueTariffBasket_FO!AE462+RevenueTariffBasket_FO!AE464)","v":26.434100923598486},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF534,RevenueTariffBasket_FO!AF462+RevenueTariffBasket_FO!AF464)","v":26.645498399646744},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG534,RevenueTariffBasket_FO!AG462+RevenueTariffBasket_FO!AG464)","v":26.84869762806116},null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z20:Z24)","v":11.630663674428106},13.839989144199349,15.867290686274512,15.583952491830065,7.4431966503267972,9.2105267054738569,11.519030433006536,9.3563390522875824,6.4316269505718955,5.2575078839869294]
[null,"Total tariff revenue",{"$f":"SUM(C24:C25)","v":64.279756349039062},{"$f":"SUM(D24:D25)","v":64.021482682870982},64.840377649927291,60.267446854248597,61.747100519989417,62.284914126349292,62.788767244975034,63.410583302521282,63.946831598369201,64.493464538148302,65.040994867970241,65.593039487363924,66.153305873598484,66.674144589646744,67.185518990598098]
[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$1294,'Capex_FO input'!$F$42:$F$1294,$AJ28,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":7.6004114379084973},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1294,'Capex_FO input'!$F$42:$F$1294,$AJ28,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":7.9126350490196087},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1294,'Capex_FO input'!$F$42:$F$1294,$AJ28,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":7.796900030637258},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1294,'Capex_FO input'!$F$42:$F$1294,$AJ28,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":5.2899193831699352},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1294,'Capex_FO input'!$F$42:$F$1294,$AJ28,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":6.8131685049019604},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1294,'Capex_FO input'!$F$42:$F$1294,$AJ28,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":5.4833537071078435},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1294,'Capex_FO input'!$F$42:$F$1294,$AJ28,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":5.4439883986928095},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1294,'Capex_FO input'!$F$42:$F$1294,$AJ28,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":4.651614225898693},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1294,'Capex_FO input'!$F$42:$F$1294,$AJ28,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":4.281829095179738},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1294,'Capex_FO input'!$F$42:$F$1294,$AJ28,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":4.2028436172385621},"Renewals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1294,'Capex_FO input'!$F$42:$F$1294,$AJ29,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":3.5143484477124183},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1294,'Capex_FO input'!$F$42:$F$1294,$AJ29,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":17.816840277777779},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1294,'Capex_FO input'!$F$42:$F$1294,$AJ29,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":20.718443627450981},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1294,'Capex_FO input'!$F$42:$F$1294,$AJ29,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":2.6616115196078431},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1294,'Capex_FO input'!$F$42:$F$1294,$AJ29,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":0.62551062091503262},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1294,'Capex_FO input'!$F$42:$F$1294,$AJ29,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":1.5127144607843137},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1294,'Capex_FO input'!$F$42:$F$1294,$AJ29,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":2.2786458333333335},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1294,'Capex_FO input'!$F$42:$F$1294,$AJ29,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":0.15545804738562091},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1294,'Capex_FO input'!$F$42:$F$1294,$AJ29,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":0.93322877859477127},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1294,'Capex_FO input'!$F$42:$F$1294,$AJ29,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":0.79784517973856206},"Growth"]
["$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$1294,'Capex_FO input'!$F$42:$F$1294,$AJ30,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":1.7184792994281051},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1294,'Capex_FO input'!$F$42:$F$1294,$AJ30,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":2.5923794035947711},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1294,'Capex_FO input'!$F$42:$F$1294,$AJ30,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":3.6222693627450977},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1294,'Capex_FO input'!$F$42:$F$1294,$AJ30,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":1.5594591503267976},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1294,'Capex_FO input'!$F$42:$F$1294,$AJ30,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":0.27090441176470598},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1294,'Capex_FO input'!$F$42:$F$1294,$AJ30,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":1.5653096405228757},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1294,'Capex_FO input'!$F$42:$F$1294,$AJ30,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":7.2842638888888898},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1294,'Capex_FO input'!$F$42:$F$1294,$AJ30,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":6.36914297385621},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1294,'Capex_FO input'!$F$42:$F$1294,$AJ30,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":3.1011691176470593},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1294,'Capex_FO input'!$F$42:$F$1294,$AJ30,'Capex_FO input'!$E$42:$E$1294,$AJ$27)","v":3.1011691176470593},"Improvements / Compliance"]
[null,"3rd regulatory period",{"$f":"SUM('Rev&RAV_FO'!S23:W23)","v":352.50556264236411},{"$f":"SUM(Opex_Breakdown!S37:W37)","v":199.06405910866954},{"$f":"SUM(Capex_FO_AC!S17:W17)","v":97.40464184260486},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$656,$AJ$27,'Capex_FO input'!Z$42:Z$656)","v":1.1900000000000001E-2},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$27,'Capex_FO input'!AA$42:AA$656)","v":0.11984},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$27,'Capex_FO input'!AB$42:AB$656)","v":0.10195},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$27,'Capex_FO input'!AC$42:AC$656)","v":6.25E-2},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$27,'Capex_FO input'!AD$42:AD$656)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$27,'Capex_FO input'!AE$42:AE$656)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$27,'Capex_FO input'!AF$42:AF$656)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$27,'Capex_FO input'!AG$42:AG$656)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$27,'Capex_FO input'!AH$42:AH$656)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$656,$AJ$27,'Capex_FO input'!AI$42:AI$656)","v":0}]
[null,"4th regulatory period",{"$f":"SUM('Rev&RAV_FO'!X23:AB23)","v":355.28710167205367},{"$f":"SUM(Opex_Breakdown!X37:AB37)","v":220.65375800000001},{"$f":"SUM(Capex_FO_AC!X17:AB17)","v":156.52546317401962},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$657,$AJ$27,'Capex_FO input'!AK$42:AK$657)","v":0.32219999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$657,$AJ$27,'Capex_FO input'!AL$42:AL$657)","v":0.255},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$657,$AJ$27,'Capex_FO input'!AM$42:AM$657)","v":0.25669999999999998},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$657,$AJ$27,'Capex_FO input'!AN$42:AN$657)","v":0.2576},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$657,$AJ$27,'Capex_FO input'!AO$42:AO$657)","v":0.25940000000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$657,$AJ$27,'Capex_FO input'!AP$42:AP$657)","v":0.25190000000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$657,$AJ$27,'Capex_FO input'!AQ$42:AQ$657)","v":0.25190000000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$657,$AJ$27,'Capex_FO input'!AR$42:AR$657)","v":0.25190000000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$657,$AJ$27,'Capex_FO input'!AS$42:AS$657)","v":0.25190000000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$657,$AJ$27,'Capex_FO input'!AT$42:AT$657)","v":0.25190000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z28:Z32)","v":13.167339185049023},28.69669473039216,32.496263020833339,9.8310900531045746,7.9689835375816989,8.8132778084150338,15.258798120915031,11.428115247140525,8.5681269914215683,8.3537579146241825]
["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,{"$f":"'Capex_FO input'!D19","v":3.8079554738562091},{"$f":"'Capex_FO input'!E19","v":21.645220588235297},{"$f":"'Capex_FO input'!F19","v":29.110498366013076},{"$f":"'Capex_FO input'!G19","v":6.0508578431372557},{"$f":"'Capex_FO input'!H19","v":0},{"$f":"'Capex_FO input'!I19","v":0},{"$f":"'Capex_FO input'!J19","v":0},{"$f":"'Capex_FO input'!K19","v":0},{"$f":"'Capex_FO input'!L19","v":0},{"$f":"'Capex_FO input'!M19","v":0}]
[null,"Controllable opex",{"$f":"Opex_Breakdown!S17","v":37.330439453124995},{"$f":"Opex_Breakdown!T17","v":35.943469354838705},{"$f":"Opex_Breakdown!U17","v":34.816811797752813},{"$f":"Opex_Breakdown!V17","v":36.311700000000002},{"$f":"Opex_Breakdown!W17","v":38.827995000000001},{"$f":"Opex_Breakdown!X17","v":40.521500000000003},{"$f":"Opex_Breakdown!Y17","v":41.089700000000008},{"$f":"Opex_Breakdown!Z17","v":40.232299999999995},{"$f":"Opex_Breakdown!AA17","v":39.956400000000002},{"$f":"Opex_Breakdown!AB17","v":40.022599999999997},{"$f":"Opex_Breakdown!AC17","v":41.026499999999999},{"$f":"Opex_Breakdown!AD17","v":40.915400000000005},{"$f":"Opex_Breakdown!AE17","v":40.834500000000006},{"$f":"Opex_Breakdown!AF17","v":40.750799999999998},{"$f":"Opex_Breakdown!AG17","v":40.705999999999989},null,null,"Significant projects",null,null,null,null,null,{"$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":3.2847840771484371},{"$f":"Opex_Breakdown!T34","v":3.1134171774193549},{"$f":"Opex_Breakdown!U34","v":3.1390918632958806},{"$f":"Opex_Breakdown!V34","v":3.1601751925446706},{"$f":"Opex_Breakdown!W34","v":3.1361751925446706},{"$f":"Opex_Breakdown!X34","v":3.83},{"$f":"Opex_Breakdown!Y34","v":3.756427},{"$f":"Opex_Breakdown!Z34","v":3.8188},{"$f":"Opex_Breakdown!AA34","v":3.74817},{"$f":"Opex_Breakdown!AB34","v":3.677861},{"$f":"Opex_Breakdown!AC34","v":3.8766750000000001},{"$f":"Opex_Breakdown!AD34","v":3.8029679999999999},{"$f":"Opex_Breakdown!AE34","v":3.730918},{"$f":"Opex_Breakdown!AF34","v":3.660488},{"$f":"Opex_Breakdown!AG34","v":3.5910000000000002},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"'Capex_FO input'!D21","v":10.52586429738562},{"$f":"'Capex_FO input'!E21","v":11.657616145833332},{"$f":"'Capex_FO input'!F21","v":11.791216411356208},{"$f":"'Capex_FO input'!G21","v":11.445207475490196},{"$f":"'Capex_FO input'!H21","v":10.091421200980394},{"$f":"'Capex_FO input'!I21","v":11.256432883986928},{"$f":"'Capex_FO input'!J21","v":10.747186090686274},{"$f":"'Capex_FO input'!K21","v":8.7734091503267972},{"$f":"'Capex_FO input'!L21","v":7.4627195567810469},{"$f":"'Capex_FO input'!M21","v":9.0864517667483664}]
[null,"Total prescribed opex",{"$f":"SUM(C37:C38)","v":40.615223530273433},39.056886532258062,37.955903661048694,39.471875192544672,41.964170192544671,44.351500000000001,44.84612700000001,44.051099999999998,43.704570000000004,43.700460999999997,44.903174999999997,44.718368000000005,44.565418000000008,44.411287999999999,44.29699999999999,null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"'Capex_FO input'!D22","v":10.464183088235291},{"$f":"'Capex_FO input'!E22","v":9.2338471405228759},{"$f":"'Capex_FO input'!F22","v":7.4618389297385663},{"$f":"'Capex_FO input'!G22","v":7.9189772263071889},{"$f":"'Capex_FO input'!H22","v":5.320758986928106},{"$f":"'Capex_FO input'!I22","v":6.7673716299019615},{"$f":"'Capex_FO input'!J22","v":16.030642463235292},{"$f":"'Capex_FO input'!K22","v":12.011045149101308},{"$f":"'Capex_FO input'!L22","v":7.5370343852124186},{"$f":"'Capex_FO input'!M22","v":4.5248140318627454}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z36:Z39)","v":24.798002859477123},42.536683874591503,48.363553707107855,25.415042544934639,15.412180187908501,18.023804513888891,26.777828553921566,20.784454299428106,14.999753941993465,13.611265798611111]
["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!X197","v":2.5811300000000004},{"$f":"Opex_FO!Y197","v":2.6307410000000004},{"$f":"Opex_FO!Z197","v":2.5398409999999996},{"$f":"Opex_FO!AA197","v":2.2602410000000002},{"$f":"Opex_FO!AB197","v":2.2552410000000003},{"$f":"Opex_FO!AC197","v":2.9300409999999992},{"$f":"Opex_FO!AD197","v":3.0500409999999993},{"$f":"Opex_FO!AE197","v":3.1770409999999996},{"$f":"Opex_FO!AF197","v":3.3120409999999998},{"$f":"Opex_FO!AG197","v":3.4650409999999994},null,"Total prescribed capital expenditure by capital type - Water ($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,{"$f":"Opex_FO!X198","v":2.5235409999999998},{"$f":"Opex_FO!Y198","v":3.1102410000000003},{"$f":"Opex_FO!Z198","v":2.4073410000000002},{"$f":"Opex_FO!AA198","v":2.4837410000000002},{"$f":"Opex_FO!AB198","v":2.6226409999999998},{"$f":"Opex_FO!AC198","v":3.3374409999999992},{"$f":"Opex_FO!AD198","v":3.4891409999999996},{"$f":"Opex_FO!AE198","v":3.6565409999999994},{"$f":"Opex_FO!AF198","v":3.8175409999999994},{"$f":"Opex_FO!AG198","v":3.9942409999999988},null,null,"Top 10 Major Projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$419,'Capex_FO input'!$H$42:$H$419,$T43,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0.47870710784313725},{"$f":"SUMIFS('Capex_FO input'!P$42:P$419,'Capex_FO input'!$H$42:$H$419,$T43,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":3.1913807189542487},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$419,'Capex_FO input'!$H$42:$H$419,$T43,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":6.6023284313725492},{"$f":"SUMIFS('Capex_FO input'!R$42:R$419,'Capex_FO input'!$H$42:$H$419,$T43,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":4.5189950980392162},{"$f":"SUMIFS('Capex_FO input'!S$42:S$419,'Capex_FO input'!$H$42:$H$419,$T43,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$419,'Capex_FO input'!$H$42:$H$419,$T43,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$419,'Capex_FO input'!$H$42:$H$419,$T43,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$419,'Capex_FO input'!$H$42:$H$419,$T43,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$419,'Capex_FO input'!$H$42:$H$419,$T43,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$419,'Capex_FO input'!$H$42:$H$419,$T43,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0}]
[null,"Recycled Water",null,null,null,null,null,{"$f":"Opex_FO!X199","v":0},{"$f":"Opex_FO!Y199","v":0},{"$f":"Opex_FO!Z199","v":0},{"$f":"Opex_FO!AA199","v":0},{"$f":"Opex_FO!AB199","v":0},{"$f":"Opex_FO!AC199","v":0},{"$f":"Opex_FO!AD199","v":0},{"$f":"Opex_FO!AE199","v":0},{"$f":"Opex_FO!AF199","v":0},{"$f":"Opex_FO!AG199","v":0},null,null,"Significant projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$419,'Capex_FO input'!$H$42:$H$419,$T44,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$419,'Capex_FO input'!$H$42:$H$419,$T44,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$419,'Capex_FO input'!$H$42:$H$419,$T44,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$419,'Capex_FO input'!$H$42:$H$419,$T44,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$419,'Capex_FO input'!$H$42:$H$419,$T44,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$419,'Capex_FO input'!$H$42:$H$419,$T44,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$419,'Capex_FO input'!$H$42:$H$419,$T44,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$419,'Capex_FO input'!$H$42:$H$419,$T44,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$419,'Capex_FO input'!$H$42:$H$419,$T44,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$419,'Capex_FO input'!$H$42:$H$419,$T44,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0}]
[null,"Rural water",null,null,null,null,null,{"$f":"Opex_FO!X200","v":0},{"$f":"Opex_FO!Y200","v":0},{"$f":"Opex_FO!Z200","v":0},{"$f":"Opex_FO!AA200","v":0},{"$f":"Opex_FO!AB200","v":0},{"$f":"Opex_FO!AC200","v":0},{"$f":"Opex_FO!AD200","v":0},{"$f":"Opex_FO!AE200","v":0},{"$f":"Opex_FO!AF200","v":0},{"$f":"Opex_FO!AG200","v":0},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$419,'Capex_FO input'!$H$42:$H$419,$T45,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":4.8238158803104589},{"$f":"SUMIFS('Capex_FO input'!P$42:P$419,'Capex_FO input'!$H$42:$H$419,$T45,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":5.6204294832516331},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$419,'Capex_FO input'!$H$42:$H$419,$T45,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":5.5271327205882343},{"$f":"SUMIFS('Capex_FO input'!R$42:R$419,'Capex_FO input'!$H$42:$H$419,$T45,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":5.6721117034313719},{"$f":"SUMIFS('Capex_FO input'!S$42:S$419,'Capex_FO input'!$H$42:$H$419,$T45,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":4.9383012254901963},{"$f":"SUMIFS('Capex_FO input'!T$42:T$419,'Capex_FO input'!$H$42:$H$419,$T45,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":5.4852551572712436},{"$f":"SUMIFS('Capex_FO input'!U$42:U$419,'Capex_FO input'!$H$42:$H$419,$T45,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":5.3347114991830065},{"$f":"SUMIFS('Capex_FO input'!V$42:V$419,'Capex_FO input'!$H$42:$H$419,$T45,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":4.506394924428105},{"$f":"SUMIFS('Capex_FO input'!W$42:W$419,'Capex_FO input'!$H$42:$H$419,$T45,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":3.9104904616013068},{"$f":"SUMIFS('Capex_FO input'!X$42:X$419,'Capex_FO input'!$H$42:$H$419,$T45,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":4.7962081495098046}]
[null,"Bulk Water",null,null,null,null,null,{"$f":"Opex_FO!X201","v":0},{"$f":"Opex_FO!Y201","v":0},{"$f":"Opex_FO!Z201","v":0},{"$f":"Opex_FO!AA201","v":0},{"$f":"Opex_FO!AB201","v":0},{"$f":"Opex_FO!AC201","v":0},{"$f":"Opex_FO!AD201","v":0},{"$f":"Opex_FO!AE201","v":0},{"$f":"Opex_FO!AF201","v":0},{"$f":"Opex_FO!AG201","v":0},null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$419,'Capex_FO input'!$H$42:$H$419,$T46,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":6.3281406862745104},{"$f":"SUMIFS('Capex_FO input'!P$42:P$419,'Capex_FO input'!$H$42:$H$419,$T46,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":5.0281789419934642},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$419,'Capex_FO input'!$H$42:$H$419,$T46,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":3.737829534313728},{"$f":"SUMIFS('Capex_FO input'!R$42:R$419,'Capex_FO input'!$H$42:$H$419,$T46,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":5.3928456903594766},{"$f":"SUMIFS('Capex_FO input'!S$42:S$419,'Capex_FO input'!$H$42:$H$419,$T46,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":2.5048954248366013},{"$f":"SUMIFS('Capex_FO input'!T$42:T$419,'Capex_FO input'!$H$42:$H$419,$T46,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":3.7252715482026142},{"$f":"SUMIFS('Capex_FO input'!U$42:U$419,'Capex_FO input'!$H$42:$H$419,$T46,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":6.1843189338235289},{"$f":"SUMIFS('Capex_FO input'!V$42:V$419,'Capex_FO input'!$H$42:$H$419,$T46,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":4.8499441278594766},{"$f":"SUMIFS('Capex_FO input'!W$42:W$419,'Capex_FO input'!$H$42:$H$419,$T46,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":2.5211364889705887},{"$f":"SUMIFS('Capex_FO input'!X$42:X$419,'Capex_FO input'!$H$42:$H$419,$T46,'Capex_FO input'!$E$42:$E$419,$AJ$19)","v":0.46129973447712425}]
[null,"Forecast variations to baseline operating expenditure",null,null,null,null,null,{"$f":"SUM(H42:H46)","v":5.1046709999999997},5.7409820000000007,4.9471819999999997,4.7439820000000008,4.8778819999999996,6.2674819999999984,6.5391819999999985,6.8335819999999989,7.1295819999999992,7.4592819999999982,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z43:Z46)","v":11.630663674428106},{"$f":"SUM(AA43:AA46)","v":13.839989144199347},15.867290686274512,15.583952491830065,7.4431966503267972,9.2105267054738569,11.519030433006535,9.3563390522875807,6.4316269505718955,5.2575078839869285]
[]
["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,{"$f":"Opex_FO!V206","v":0.33917519254467038},{"$f":"Opex_FO!W206","v":0.34917519254467039},{"$f":"Opex_FO!X206","v":0.33400000000000002},{"$f":"Opex_FO!Y206","v":0.33400000000000002},{"$f":"Opex_FO!Z206","v":0.33400000000000002},{"$f":"Opex_FO!AA206","v":0.33400000000000002},{"$f":"Opex_FO!AB206","v":0.33400000000000002},{"$f":"Opex_FO!AC206","v":0.33400000000000002},{"$f":"Opex_FO!AD206","v":0.33400000000000002},{"$f":"Opex_FO!AE206","v":0.33400000000000002},{"$f":"Opex_FO!AF206","v":0.33400000000000002},{"$f":"Opex_FO!AG206","v":0.33400000000000002},null,null,"Top 10 Major Projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$419,'Capex_FO input'!$H$42:$H$419,$T50,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":3.3292483660130721},{"$f":"SUMIFS('Capex_FO input'!P$42:P$419,'Capex_FO input'!$H$42:$H$419,$T50,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":18.453839869281047},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$419,'Capex_FO input'!$H$42:$H$419,$T50,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":22.508169934640524},{"$f":"SUMIFS('Capex_FO input'!R$42:R$419,'Capex_FO input'!$H$42:$H$419,$T50,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":1.5318627450980393},{"$f":"SUMIFS('Capex_FO input'!S$42:S$419,'Capex_FO input'!$H$42:$H$419,$T50,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$419,'Capex_FO input'!$H$42:$H$419,$T50,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$419,'Capex_FO input'!$H$42:$H$419,$T50,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$419,'Capex_FO input'!$H$42:$H$419,$T50,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$419,'Capex_FO input'!$H$42:$H$419,$T50,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$419,'Capex_FO input'!$H$42:$H$419,$T50,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0}]
[null,"External temporary water purchases",null,null,null,{"$f":"Opex_FO!V207","v":0},{"$f":"Opex_FO!W207","v":0},{"$f":"Opex_FO!X207","v":0},{"$f":"Opex_FO!Y207","v":0},{"$f":"Opex_FO!Z207","v":0},{"$f":"Opex_FO!AA207","v":0},{"$f":"Opex_FO!AB207","v":0},{"$f":"Opex_FO!AC207","v":0},{"$f":"Opex_FO!AD207","v":0},{"$f":"Opex_FO!AE207","v":0},{"$f":"Opex_FO!AF207","v":0},{"$f":"Opex_FO!AG207","v":0},null,null,"Significant projects",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$419,'Capex_FO input'!$H$42:$H$419,$T51,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$419,'Capex_FO input'!$H$42:$H$419,$T51,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$419,'Capex_FO input'!$H$42:$H$419,$T51,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$419,'Capex_FO input'!$H$42:$H$419,$T51,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$419,'Capex_FO input'!$H$42:$H$419,$T51,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$419,'Capex_FO input'!$H$42:$H$419,$T51,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$419,'Capex_FO input'!$H$42:$H$419,$T51,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$419,'Capex_FO input'!$H$42:$H$419,$T51,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$419,'Capex_FO input'!$H$42:$H$419,$T51,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$419,'Capex_FO input'!$H$42:$H$419,$T51,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":0}]
[null,"License fees",null,null,null,{"$f":"Opex_FO!V208","v":0.21},{"$f":"Opex_FO!W208","v":0.23},{"$f":"Opex_FO!X208","v":0.21},{"$f":"Opex_FO!Y208","v":0.21},{"$f":"Opex_FO!Z208","v":0.21},{"$f":"Opex_FO!AA208","v":0.21},{"$f":"Opex_FO!AB208","v":0.21},{"$f":"Opex_FO!AC208","v":0.21},{"$f":"Opex_FO!AD208","v":0.21},{"$f":"Opex_FO!AE208","v":0.21},{"$f":"Opex_FO!AF208","v":0.21},{"$f":"Opex_FO!AG208","v":0.21},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$419,'Capex_FO input'!$H$42:$H$419,$T52,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":5.7020484170751642},{"$f":"SUMIFS('Capex_FO input'!P$42:P$419,'Capex_FO input'!$H$42:$H$419,$T52,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":6.0371866625816999},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$419,'Capex_FO input'!$H$42:$H$419,$T52,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":6.2640836907679738},{"$f":"SUMIFS('Capex_FO input'!R$42:R$419,'Capex_FO input'!$H$42:$H$419,$T52,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":5.7730957720588245},{"$f":"SUMIFS('Capex_FO input'!S$42:S$419,'Capex_FO input'!$H$42:$H$419,$T52,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":5.1531199754901964},{"$f":"SUMIFS('Capex_FO input'!T$42:T$419,'Capex_FO input'!$H$42:$H$419,$T52,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":5.7711777267156865},{"$f":"SUMIFS('Capex_FO input'!U$42:U$419,'Capex_FO input'!$H$42:$H$419,$T52,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":5.4124745915032673},{"$f":"SUMIFS('Capex_FO input'!V$42:V$419,'Capex_FO input'!$H$42:$H$419,$T52,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":4.2670142258986932},{"$f":"SUMIFS('Capex_FO input'!W$42:W$419,'Capex_FO input'!$H$42:$H$419,$T52,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":3.5522290951797384},{"$f":"SUMIFS('Capex_FO input'!X$42:X$419,'Capex_FO input'!$H$42:$H$419,$T52,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":4.2902436172385618}]
[null,"Environmental Contribution",null,null,null,{"$f":"Opex_FO!V209","v":2.6110000000000002},{"$f":"Opex_FO!W209","v":2.5569999999999999},{"$f":"Opex_FO!X209","v":3.286},{"$f":"Opex_FO!Y209","v":3.2124269999999999},{"$f":"Opex_FO!Z209","v":3.2747999999999999},{"$f":"Opex_FO!AA209","v":3.20417},{"$f":"Opex_FO!AB209","v":3.133861},{"$f":"Opex_FO!AC209","v":3.3326750000000001},{"$f":"Opex_FO!AD209","v":3.2589679999999999},{"$f":"Opex_FO!AE209","v":3.1869179999999999},{"$f":"Opex_FO!AF209","v":3.1164879999999999},{"$f":"Opex_FO!AG209","v":3.0470000000000002},null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$419,'Capex_FO input'!$H$42:$H$419,$T53,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":4.1360424019607835},{"$f":"SUMIFS('Capex_FO input'!P$42:P$419,'Capex_FO input'!$H$42:$H$419,$T53,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":4.2056681985294118},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$419,'Capex_FO input'!$H$42:$H$419,$T53,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":3.7240093954248392},{"$f":"SUMIFS('Capex_FO input'!R$42:R$419,'Capex_FO input'!$H$42:$H$419,$T53,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":2.5261315359477128},{"$f":"SUMIFS('Capex_FO input'!S$42:S$419,'Capex_FO input'!$H$42:$H$419,$T53,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":2.8158635620915038},{"$f":"SUMIFS('Capex_FO input'!T$42:T$419,'Capex_FO input'!$H$42:$H$419,$T53,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":3.0421000816993469},{"$f":"SUMIFS('Capex_FO input'!U$42:U$419,'Capex_FO input'!$H$42:$H$419,$T53,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":9.8463235294117659},{"$f":"SUMIFS('Capex_FO input'!V$42:V$419,'Capex_FO input'!$H$42:$H$419,$T53,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":7.1611010212418309},{"$f":"SUMIFS('Capex_FO input'!W$42:W$419,'Capex_FO input'!$H$42:$H$419,$T53,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":5.0158978962418299},{"$f":"SUMIFS('Capex_FO input'!X$42:X$419,'Capex_FO input'!$H$42:$H$419,$T53,'Capex_FO input'!$E$42:$E$419,$AJ$27)","v":4.0635142973856215}]
[null,"Other non-controllable",null,null,null,{"$f":"Opex_FO!V210","v":0},{"$f":"Opex_FO!W210","v":0},{"$f":"Opex_FO!X210","v":0},{"$f":"Opex_FO!Y210","v":0},{"$f":"Opex_FO!Z210","v":0},{"$f":"Opex_FO!AA210","v":0},{"$f":"Opex_FO!AB210","v":0},{"$f":"Opex_FO!AC210","v":0},{"$f":"Opex_FO!AD210","v":0},{"$f":"Opex_FO!AE210","v":0},{"$f":"Opex_FO!AF210","v":0},{"$f":"Opex_FO!AG210","v":0},null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(Z50:Z53)","v":13.16733918504902},{"$f":"SUM(AA50:AA53)","v":28.69669473039216},32.496263020833332,9.8310900531045764,7.9689835375816997,8.8132778084150338,15.258798120915033,11.428115247140525,8.5681269914215683,8.3537579146241825]
[null,"Total non-controllable operating expenditure",null,null,null,{"$f":"SUM(F50:F54)","v":3.1601751925446706},3.1361751925446706,3.83,3.756427,3.8188,3.74817,3.677861,3.8766750000000001,3.8029679999999999,3.730918,3.660488,3.5910000000000002]
[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$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T57) + SUMIFS('Capex_FO input'!O$42:O$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T57)","v":11.151956566584969},{"$f":"SUMIFS('Capex_FO input'!P$42:P$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T57) + SUMIFS('Capex_FO input'!P$42:P$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T57)","v":10.648608425245097},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T57) + SUMIFS('Capex_FO input'!Q$42:Q$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T57)","v":9.2649622549019632},{"$f":"SUMIFS('Capex_FO input'!R$42:R$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T57) + SUMIFS('Capex_FO input'!R$42:R$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T57)","v":11.064957393790849},{"$f":"SUMIFS('Capex_FO input'!S$42:S$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T57) + SUMIFS('Capex_FO input'!S$42:S$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T57)","v":7.4431966503267972},{"$f":"SUMIFS('Capex_FO input'!T$42:T$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T57) + SUMIFS('Capex_FO input'!T$42:T$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T57)","v":9.2105267054738569},{"$f":"SUMIFS('Capex_FO input'!U$42:U$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T57) + SUMIFS('Capex_FO input'!U$42:U$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T57)","v":11.519030433006535},{"$f":"SUMIFS('Capex_FO input'!V$42:V$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T57) + SUMIFS('Capex_FO input'!V$42:V$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T57)","v":9.3563390522875807},{"$f":"SUMIFS('Capex_FO input'!W$42:W$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T57) + SUMIFS('Capex_FO input'!W$42:W$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T57)","v":6.4316269505718955},{"$f":"SUMIFS('Capex_FO input'!X$42:X$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T57) + SUMIFS('Capex_FO input'!X$42:X$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T57)","v":5.2575078839869285}]
[null,"Operations and maintenance",{"$f":"Opex_Breakdown!S49","v":8.2993701171875003},{"$f":"Opex_Breakdown!T49","v":9.3222580645161273},{"$f":"Opex_Breakdown!U49","v":8.4199344569288392},{"$f":"Opex_Breakdown!V49","v":7.5685000000000002},{"$f":"Opex_Breakdown!W49","v":9.2295639999999999},{"$f":"Opex_Breakdown!X49","v":9.1249000000000002},{"$f":"Opex_Breakdown!Y49","v":9.5846},{"$f":"Opex_Breakdown!Z49","v":9.0501000000000005},{"$f":"Opex_Breakdown!AA49","v":8.5431000000000008},{"$f":"Opex_Breakdown!AB49","v":8.4545999999999992},{"$f":"Opex_Breakdown!AC49","v":8.8362999999999996},{"$f":"Opex_Breakdown!AD49","v":8.6912000000000003},{"$f":"Opex_Breakdown!AE49","v":8.5524000000000004},{"$f":"Opex_Breakdown!AF49","v":8.4143000000000008},{"$f":"Opex_Breakdown!AG49","v":8.2769999999999992},null,null,"Sewerage",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T58) + SUMIFS('Capex_FO input'!O$42:O$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T58)","v":9.8380908190359477},{"$f":"SUMIFS('Capex_FO input'!P$42:P$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T58) + SUMIFS('Capex_FO input'!P$42:P$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T58)","v":10.242854861111113},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T58) + SUMIFS('Capex_FO input'!Q$42:Q$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T58)","v":9.9880930861928121},{"$f":"SUMIFS('Capex_FO input'!R$42:R$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T58) + SUMIFS('Capex_FO input'!R$42:R$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T58)","v":8.2992273080065377},{"$f":"SUMIFS('Capex_FO input'!S$42:S$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T58) + SUMIFS('Capex_FO input'!S$42:S$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T58)","v":7.9689835375816997},{"$f":"SUMIFS('Capex_FO input'!T$42:T$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T58) + SUMIFS('Capex_FO input'!T$42:T$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T58)","v":8.8132778084150338},{"$f":"SUMIFS('Capex_FO input'!U$42:U$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T58) + SUMIFS('Capex_FO input'!U$42:U$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T58)","v":15.258798120915033},{"$f":"SUMIFS('Capex_FO input'!V$42:V$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T58) + SUMIFS('Capex_FO input'!V$42:V$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T58)","v":11.428115247140525},{"$f":"SUMIFS('Capex_FO input'!W$42:W$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T58) + SUMIFS('Capex_FO input'!W$42:W$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T58)","v":8.5681269914215683},{"$f":"SUMIFS('Capex_FO input'!X$42:X$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T58) + SUMIFS('Capex_FO input'!X$42:X$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T58)","v":8.3537579146241825}]
[null,"Treatment",{"$f":"Opex_Breakdown!S51","v":3.2405419921875001},{"$f":"Opex_Breakdown!T51","v":2.7247580645161289},{"$f":"Opex_Breakdown!U51","v":2.880449438202247},{"$f":"Opex_Breakdown!V51","v":3.3824000000000001},{"$f":"Opex_Breakdown!W51","v":3.2111839999999998},{"$f":"Opex_Breakdown!X51","v":3.585},{"$f":"Opex_Breakdown!Y51","v":3.4485000000000001},{"$f":"Opex_Breakdown!Z51","v":3.5446},{"$f":"Opex_Breakdown!AA51","v":3.6415999999999999},{"$f":"Opex_Breakdown!AB51","v":3.6985000000000001},{"$f":"Opex_Breakdown!AC51","v":3.7305999999999999},{"$f":"Opex_Breakdown!AD51","v":3.7551000000000001},{"$f":"Opex_Breakdown!AE51","v":3.7814000000000001},{"$f":"Opex_Breakdown!AF51","v":3.8096999999999999},{"$f":"Opex_Breakdown!AG51","v":3.8380000000000001},null,null,"Recycled Water",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T59) + SUMIFS('Capex_FO input'!O$42:O$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T59) + SUMIFS('Capex_FO input'!P$42:P$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T59) + SUMIFS('Capex_FO input'!Q$42:Q$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T59) + SUMIFS('Capex_FO input'!R$42:R$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T59) + SUMIFS('Capex_FO input'!S$42:S$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T59) + SUMIFS('Capex_FO input'!T$42:T$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T59) + SUMIFS('Capex_FO input'!U$42:U$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T59) + SUMIFS('Capex_FO input'!V$42:V$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T59) + SUMIFS('Capex_FO input'!W$42:W$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T59)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T59) + SUMIFS('Capex_FO input'!X$42:X$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T59)","v":0}]
[null,"Customer service and billing",{"$f":"Opex_Breakdown!S52","v":1.3294531249999999},{"$f":"Opex_Breakdown!T52","v":1.2905645161290322},{"$f":"Opex_Breakdown!U52","v":1.2426076779026218},{"$f":"Opex_Breakdown!V52","v":1.2776000000000001},{"$f":"Opex_Breakdown!W52","v":1.3105},{"$f":"Opex_Breakdown!X52","v":1.5728},{"$f":"Opex_Breakdown!Y52","v":1.4502999999999999},{"$f":"Opex_Breakdown!Z52","v":1.4595},{"$f":"Opex_Breakdown!AA52","v":1.4693000000000001},{"$f":"Opex_Breakdown!AB52","v":1.4783999999999999},{"$f":"Opex_Breakdown!AC52","v":1.4875},{"$f":"Opex_Breakdown!AD52","v":1.4963},{"$f":"Opex_Breakdown!AE52","v":1.5057},{"$f":"Opex_Breakdown!AF52","v":1.5156000000000001},{"$f":"Opex_Breakdown!AG52","v":1.5255000000000001},null,null,"Rural water",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T60) + SUMIFS('Capex_FO input'!O$42:O$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T60) + SUMIFS('Capex_FO input'!P$42:P$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T60) + SUMIFS('Capex_FO input'!Q$42:Q$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T60) + SUMIFS('Capex_FO input'!R$42:R$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T60) + SUMIFS('Capex_FO input'!S$42:S$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T60) + SUMIFS('Capex_FO input'!T$42:T$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T60) + SUMIFS('Capex_FO input'!U$42:U$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T60) + SUMIFS('Capex_FO input'!V$42:V$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T60) + SUMIFS('Capex_FO input'!W$42:W$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T60)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T60) + SUMIFS('Capex_FO input'!X$42:X$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$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$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T61) + SUMIFS('Capex_FO input'!O$42:O$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T61) + SUMIFS('Capex_FO input'!P$42:P$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T61) + SUMIFS('Capex_FO input'!Q$42:Q$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T61) + SUMIFS('Capex_FO input'!R$42:R$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T61) + SUMIFS('Capex_FO input'!S$42:S$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T61) + SUMIFS('Capex_FO input'!T$42:T$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T61) + SUMIFS('Capex_FO input'!U$42:U$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T61) + SUMIFS('Capex_FO input'!V$42:V$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T61) + SUMIFS('Capex_FO input'!W$42:W$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T61)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$560,'Capex_FO input'!$H$42:$H$560,$T$52,'Capex_FO input'!$E$42:$E$560,$T61) + SUMIFS('Capex_FO input'!X$42:X$560,'Capex_FO input'!$H$42:$H$560,$T$53,'Capex_FO input'!$E$42:$E$560,$T61)","v":0}]
[null,"Corporate costs",{"$f":"Opex_Breakdown!S55","v":3.0376708984374998},{"$f":"Opex_Breakdown!T55","v":2.7111290322580643},{"$f":"Opex_Breakdown!U55","v":3.2518867041198498},{"$f":"Opex_Breakdown!V55","v":5.8395000000000001},{"$f":"Opex_Breakdown!W55","v":5.8544999999999998},{"$f":"Opex_Breakdown!X55","v":5.7953000000000001},{"$f":"Opex_Breakdown!Y55","v":5.8624999999999998},{"$f":"Opex_Breakdown!Z55","v":5.8902000000000001},{"$f":"Opex_Breakdown!AA55","v":5.9311999999999996},{"$f":"Opex_Breakdown!AB55","v":5.9896000000000003},{"$f":"Opex_Breakdown!AC55","v":6.0509000000000004},{"$f":"Opex_Breakdown!AD55","v":6.0877999999999997},{"$f":"Opex_Breakdown!AE55","v":6.1269},{"$f":"Opex_Breakdown!AF55","v":6.1683000000000003},{"$f":"Opex_Breakdown!AG55","v":6.2291999999999996},null,null,"Total capital programs / allocations",null,null,null,null,null,{"$f":"SUM(Z57:Z61)","v":20.990047385620919},{"$f":"SUM(AA57:AA61)","v":20.89146328635621},19.253055341094775,19.364184701797384,15.412180187908497,18.023804513888891,26.777828553921566,20.784454299428106,14.999753941993465,13.611265798611111]
[null,"Other operating expenditure",{"$f":"Opex_Breakdown!S56","v":3.7800927734375001},{"$f":"Opex_Breakdown!T56","v":3.2391082225806453},{"$f":"Opex_Breakdown!U56","v":3.0569390449438201},{"$f":"Opex_Breakdown!V56","v":1.3164},{"$f":"Opex_Breakdown!W56","v":1.6541755},{"$f":"Opex_Breakdown!X56","v":1.5277000000000001},{"$f":"Opex_Breakdown!Y56","v":1.5533999999999999},{"$f":"Opex_Breakdown!Z56","v":1.5692999999999999},{"$f":"Opex_Breakdown!AA56","v":1.5865},{"$f":"Opex_Breakdown!AB56","v":1.6026},{"$f":"Opex_Breakdown!AC56","v":1.6184000000000001},{"$f":"Opex_Breakdown!AD56","v":1.6338999999999999},{"$f":"Opex_Breakdown!AE56","v":1.6504000000000001},{"$f":"Opex_Breakdown!AF56","v":1.6677999999999999},{"$f":"Opex_Breakdown!AG56","v":1.6850000000000001}]
[null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!S50","v":0.40250380371093747},{"$f":"Opex_Breakdown!T50","v":0.3236591129032258},{"$f":"Opex_Breakdown!U50","v":0.33831002808988764},{"$f":"Opex_Breakdown!V50","v":0.33917519254467038},{"$f":"Opex_Breakdown!W50","v":0.34917519254467039},{"$f":"Opex_Breakdown!X50","v":0.33400000000000002},{"$f":"Opex_Breakdown!Y50","v":0.33400000000000002},{"$f":"Opex_Breakdown!Z50","v":0.33400000000000002},{"$f":"Opex_Breakdown!AA50","v":0.33400000000000002},{"$f":"Opex_Breakdown!AB50","v":0.33400000000000002},{"$f":"Opex_Breakdown!AC50","v":0.33400000000000002},{"$f":"Opex_Breakdown!AD50","v":0.33400000000000002},{"$f":"Opex_Breakdown!AE50","v":0.33400000000000002},{"$f":"Opex_Breakdown!AF50","v":0.33400000000000002},{"$f":"Opex_Breakdown!AG50","v":0.33400000000000002},null,"CAPITAL EXPENDITURE VS REGULATORY DEPRECIATION"]
[null,"License fees",{"$f":"Opex_Breakdown!S54","v":0},{"$f":"Opex_Breakdown!T54","v":0},{"$f":"Opex_Breakdown!U54","v":0},{"$f":"Opex_Breakdown!V54","v":0},{"$f":"Opex_Breakdown!W54","v":0},{"$f":"Opex_Breakdown!X54","v":0},{"$f":"Opex_Breakdown!Y54","v":0},{"$f":"Opex_Breakdown!Z54","v":0},{"$f":"Opex_Breakdown!AA54","v":0},{"$f":"Opex_Breakdown!AB54","v":0},{"$f":"Opex_Breakdown!AC54","v":0},{"$f":"Opex_Breakdown!AD54","v":0},{"$f":"Opex_Breakdown!AE54","v":0},{"$f":"Opex_Breakdown!AF54","v":0},{"$f":"Opex_Breakdown!AG54","v":0}]
[null,"Total prescribed opex - Water",{"$f":"SUM(C58:C65)","v":20.089632709960938},19.611477012903226,19.190127350187268,19.723575192544672,21.60909869254467,21.939700000000002,22.2333,21.8477,21.505700000000001,21.557699999999997,22.057700000000001,21.9983,21.950800000000001,21.909699999999997,21.888699999999996,null,"$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",{"$f":"SUM(Capex_FO_AC!S17:W17)","v":97.40464184260486},{"$f":"SUM('Capex_FO input'!D16:H16)","v":156.52546317401959}]
["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":45.439660256636913},{"$f":"SUM(RollForward_FO!X17:AB17)","v":57.100988064903561}]
[null,"Operations and maintenance",{"$f":"Opex_Breakdown!S60","v":5.4850732421875001},{"$f":"Opex_Breakdown!T60","v":4.524838709677419},{"$f":"Opex_Breakdown!U60","v":4.5131179775280899},{"$f":"Opex_Breakdown!V60","v":5.7557999999999998},{"$f":"Opex_Breakdown!W60","v":5.9468880000000004},{"$f":"Opex_Breakdown!X60","v":6.7313000000000001},{"$f":"Opex_Breakdown!Y60","v":7.17},{"$f":"Opex_Breakdown!Z60","v":6.6234999999999999},{"$f":"Opex_Breakdown!AA60","v":6.2760999999999996},{"$f":"Opex_Breakdown!AB60","v":6.1760999999999999},{"$f":"Opex_Breakdown!AC60","v":6.5449999999999999},{"$f":"Opex_Breakdown!AD60","v":6.3874000000000004},{"$f":"Opex_Breakdown!AE60","v":6.2352999999999996},{"$f":"Opex_Breakdown!AF60","v":6.0831999999999997},{"$f":"Opex_Breakdown!AG60","v":5.9318999999999997}]
[null,"Treatment",{"$f":"Opex_Breakdown!S62","v":3.7207421875},{"$f":"Opex_Breakdown!T62","v":6.1634677419354826},{"$f":"Opex_Breakdown!U62","v":5.1721863295880146},{"$f":"Opex_Breakdown!V62","v":3.3191000000000002},{"$f":"Opex_Breakdown!W62","v":3.021639},{"$f":"Opex_Breakdown!X62","v":3.5537999999999998},{"$f":"Opex_Breakdown!Y62","v":3.4241000000000001},{"$f":"Opex_Breakdown!Z62","v":3.4489999999999998},{"$f":"Opex_Breakdown!AA62","v":3.7976000000000001},{"$f":"Opex_Breakdown!AB62","v":3.8309000000000002},{"$f":"Opex_Breakdown!AC62","v":3.8826000000000001},{"$f":"Opex_Breakdown!AD62","v":3.9300999999999999},{"$f":"Opex_Breakdown!AE62","v":3.9868000000000001},{"$f":"Opex_Breakdown!AF62","v":4.0305999999999997},{"$f":"Opex_Breakdown!AG62","v":4.0732999999999997},null,"LABOUR COSTS"]
[null,"Customer service and billing",{"$f":"Opex_Breakdown!S63","v":1.3380859375},{"$f":"Opex_Breakdown!T63","v":1.3010483870967742},{"$f":"Opex_Breakdown!U63","v":1.1939794007490636},{"$f":"Opex_Breakdown!V63","v":1.2264999999999999},{"$f":"Opex_Breakdown!W63","v":1.3105},{"$f":"Opex_Breakdown!X63","v":1.5720000000000001},{"$f":"Opex_Breakdown!Y63","v":1.4495},{"$f":"Opex_Breakdown!Z63","v":1.4585999999999999},{"$f":"Opex_Breakdown!AA63","v":1.4683999999999999},{"$f":"Opex_Breakdown!AB63","v":1.4776},{"$f":"Opex_Breakdown!AC63","v":1.4865999999999999},{"$f":"Opex_Breakdown!AD63","v":1.4955000000000001},{"$f":"Opex_Breakdown!AE63","v":1.5048999999999999},{"$f":"Opex_Breakdown!AF63","v":1.5147999999999999},{"$f":"Opex_Breakdown!AG63","v":1.5246}]
[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":3.0614111328125002},{"$f":"Opex_Breakdown!T66","v":2.7320967741935482},{"$f":"Opex_Breakdown!U66","v":3.1287640449438201},{"$f":"Opex_Breakdown!V66","v":5.5148000000000001},{"$f":"Opex_Breakdown!W66","v":5.8614999999999995},{"$f":"Opex_Breakdown!X66","v":5.7847999999999997},{"$f":"Opex_Breakdown!Y66","v":5.8516000000000004},{"$f":"Opex_Breakdown!Z66","v":5.8792},{"$f":"Opex_Breakdown!AA66","v":5.9199000000000002},{"$f":"Opex_Breakdown!AB66","v":5.9782000000000002},{"$f":"Opex_Breakdown!AC66","v":6.0393999999999997},{"$f":"Opex_Breakdown!AD66","v":6.0759999999999996},{"$f":"Opex_Breakdown!AE66","v":6.1148999999999996},{"$f":"Opex_Breakdown!AF66","v":6.1562000000000001},{"$f":"Opex_Breakdown!AG66","v":6.2168999999999999},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",{"$f":"Opex_Breakdown!S67","v":4.0379980468749999},{"$f":"Opex_Breakdown!T67","v":1.934199841935484},{"$f":"Opex_Breakdown!U67","v":1.9569467228464421},{"$f":"Opex_Breakdown!V67","v":1.1111},{"$f":"Opex_Breakdown!W67","v":1.4275445},{"$f":"Opex_Breakdown!X67","v":1.2739},{"$f":"Opex_Breakdown!Y67","v":1.2951999999999999},{"$f":"Opex_Breakdown!Z67","v":1.3083},{"$f":"Opex_Breakdown!AA67","v":1.3227},{"$f":"Opex_Breakdown!AB67","v":1.3361000000000001},{"$f":"Opex_Breakdown!AC67","v":1.3492},{"$f":"Opex_Breakdown!AD67","v":1.3621000000000001},{"$f":"Opex_Breakdown!AE67","v":1.3757999999999999},{"$f":"Opex_Breakdown!AF67","v":1.3903000000000001},{"$f":"Opex_Breakdown!AG67","v":1.4046000000000001}]
[null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!S61","v":0},{"$f":"Opex_Breakdown!T61","v":0},{"$f":"Opex_Breakdown!U61","v":0},{"$f":"Opex_Breakdown!V61","v":0},{"$f":"Opex_Breakdown!W61","v":0},{"$f":"Opex_Breakdown!X61","v":0},{"$f":"Opex_Breakdown!Y61","v":0},{"$f":"Opex_Breakdown!Z61","v":0},{"$f":"Opex_Breakdown!AA61","v":0},{"$f":"Opex_Breakdown!AB61","v":0},{"$f":"Opex_Breakdown!AC61","v":0},{"$f":"Opex_Breakdown!AD61","v":0},{"$f":"Opex_Breakdown!AE61","v":0},{"$f":"Opex_Breakdown!AF61","v":0},{"$f":"Opex_Breakdown!AG61","v":0},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"License fees",{"$f":"Opex_Breakdown!S65","v":0},{"$f":"Opex_Breakdown!T65","v":0},{"$f":"Opex_Breakdown!U65","v":0},{"$f":"Opex_Breakdown!V65","v":0},{"$f":"Opex_Breakdown!W65","v":0},{"$f":"Opex_Breakdown!X65","v":0},{"$f":"Opex_Breakdown!Y65","v":0},{"$f":"Opex_Breakdown!Z65","v":0},{"$f":"Opex_Breakdown!AA65","v":0},{"$f":"Opex_Breakdown!AB65","v":0},{"$f":"Opex_Breakdown!AC65","v":0},{"$f":"Opex_Breakdown!AD65","v":0},{"$f":"Opex_Breakdown!AE65","v":0},{"$f":"Opex_Breakdown!AF65","v":0},{"$f":"Opex_Breakdown!AG65","v":0},null,null,"FTE's per water connections",{"$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":17.643310546875},16.655651454838708,15.964994475655431,16.927299999999999,17.568071499999999,18.915800000000001,19.190400000000004,18.718599999999999,18.784699999999997,18.798900000000003,19.302799999999998,19.251100000000001,19.217700000000001,19.175099999999997,19.151299999999996]
[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",{"$f":"(Opex_Breakdown!S17*1000000)/Opex_FO!S15","v":888.65072017532361},{"$f":"(Opex_Breakdown!T17*1000000)/Opex_FO!T15","v":850.51156751706549},{"$f":"(Opex_Breakdown!U17*1000000)/Opex_FO!U15","v":819.87500112449516},{"$f":"(Opex_Breakdown!V17*1000000)/Opex_FO!V15","v":848.5429860023836},{"$f":"(Opex_Breakdown!W17*1000000)/Opex_FO!W15","v":901.5744657508842},{"$f":"(Opex_Breakdown!X17*1000000)/Opex_FO!X15","v":933.31732358060037},{"$f":"(Opex_Breakdown!Y17*1000000)/Opex_FO!Y15","v":938.81971413834992},{"$f":"(Opex_Breakdown!Z17*1000000)/Opex_FO!Z15","v":911.75570013761785},{"$f":"(Opex_Breakdown!AA17*1000000)/Opex_FO!AA15","v":898.36198448016364},{"$f":"(Opex_Breakdown!AB17*1000000)/Opex_FO!AB15","v":892.64966184239017},{"$f":"(Opex_Breakdown!AC17*1000000)/Opex_FO!AC15","v":907.75599965213598},{"$f":"(Opex_Breakdown!AD17*1000000)/Opex_FO!AD15","v":898.10846247082122},{"$f":"(Opex_Breakdown!AE17*1000000)/Opex_FO!AE15","v":889.13478874676889},{"$f":"(Opex_Breakdown!AF17*1000000)/Opex_FO!AF15","v":880.41514072819928},{"$f":"(Opex_Breakdown!AG17*1000000)/Opex_FO!AG15","v":872.57021477406295}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHEMICAL COSTS"]
["Controllable water opex per water connections",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Controllable water opex per water connections",{"$f":"(Opex_Breakdown!S12*1000000)/Opex_FO!S15","v":468.65189740644638},{"$f":"(Opex_Breakdown!T12*1000000)/Opex_FO!T15","v":456.39757459596314},{"$f":"(Opex_Breakdown!U12*1000000)/Opex_FO!U15","v":443.92731413595305},{"$f":"(Opex_Breakdown!V12*1000000)/Opex_FO!V15","v":452.9806276727503},{"$f":"(Opex_Breakdown!W12*1000000)/Opex_FO!W15","v":493.64908415737585},{"$f":"(Opex_Breakdown!X12*1000000)/Opex_FO!X15","v":497.63641765693228},{"$f":"(Opex_Breakdown!Y12*1000000)/Opex_FO!Y15","v":500.35640478830368},{"$f":"(Opex_Breakdown!Z12*1000000)/Opex_FO!Z15","v":487.5495213062805},{"$f":"(Opex_Breakdown!AA12*1000000)/Opex_FO!AA15","v":476.01511714815854},{"$f":"(Opex_Breakdown!AB12*1000000)/Opex_FO!AB15","v":473.3657640444232},{"$f":"(Opex_Breakdown!AC12*1000000)/Opex_FO!AC15","v":480.66052453031847},{"$f":"(Opex_Breakdown!AD12*1000000)/Opex_FO!AD15","v":475.53955634080586},{"$f":"(Opex_Breakdown!AE12*1000000)/Opex_FO!AE15","v":470.68652490862263},{"$f":"(Opex_Breakdown!AF12*1000000)/Opex_FO!AF15","v":466.13987827992111},{"$f":"(Opex_Breakdown!AG12*1000000)/Opex_FO!AG15","v":462.04464227363275},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",{"$f":"(Opex_Breakdown!S13*1000000)/Opex_FO!S17","v":498.13124444154266},{"$f":"(Opex_Breakdown!T13*1000000)/Opex_FO!T17","v":464.73538477186048},{"$f":"(Opex_Breakdown!U13*1000000)/Opex_FO!U17","v":441.68080771469681},{"$f":"(Opex_Breakdown!V13*1000000)/Opex_FO!V17","v":463.86331250685083},{"$f":"(Opex_Breakdown!W13*1000000)/Opex_FO!W17","v":478.36103404940815},{"$f":"(Opex_Breakdown!X13*1000000)/Opex_FO!X17","v":510.90904875565968},{"$f":"(Opex_Breakdown!Y13*1000000)/Opex_FO!Y17","v":514.17188416684542},{"$f":"(Opex_Breakdown!Z13*1000000)/Opex_FO!Z17","v":497.4530036920263},{"$f":"(Opex_Breakdown!AA13*1000000)/Opex_FO!AA17","v":495.27264862815122},{"$f":"(Opex_Breakdown!AB13*1000000)/Opex_FO!AB17","v":491.68080232567132},{"$f":"(Opex_Breakdown!AC13*1000000)/Opex_FO!AC17","v":500.84118894245142},{"$f":"(Opex_Breakdown!AD13*1000000)/Opex_FO!AD17","v":495.53302641734462},{"$f":"(Opex_Breakdown!AE13*1000000)/Opex_FO!AE17","v":490.70088113629799},{"$f":"(Opex_Breakdown!AF13*1000000)/Opex_FO!AF17","v":485.80733601746039},{"$f":"(Opex_Breakdown!AG13*1000000)/Opex_FO!AG17","v":481.41019467310394},null,"ENERGY COSTS"]
[]
["TOTEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy costs per water volume",{"$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":1454.5316771647288},{"$f":"(SUM(Capex_FO_AC!T17,Opex_Breakdown!T37)*1000000)/Opex_FO!T15","v":1335.0186990827353},{"$f":"(SUM(Capex_FO_AC!U17,Opex_Breakdown!U37)*1000000)/Opex_FO!U15","v":1308.5201606978467},{"$f":"(SUM(Capex_FO_AC!V17,Opex_Breakdown!V37)*1000000)/Opex_FO!V15","v":1425.9545998771919},{"$f":"(SUM(Capex_FO_AC!W17,Opex_Breakdown!W37)*1000000)/Opex_FO!W15","v":1447.9577723870609},{"$f":"(SUM(Capex_FO_AC!X17,Opex_Breakdown!X37)*1000000)/Opex_FO!X15","v":1592.6959499459856},{"$f":"(SUM(Capex_FO_AC!Y17,Opex_Breakdown!Y37)*1000000)/Opex_FO!Y15","v":1996.5272446839349},{"$f":"(SUM(Capex_FO_AC!Z17,Opex_Breakdown!Z37)*1000000)/Opex_FO!Z15","v":2094.3268789927401},{"$f":"(SUM(Capex_FO_AC!AA17,Opex_Breakdown!AA37)*1000000)/Opex_FO!AA15","v":1554.0547269615761},{"$f":"(SUM(Capex_FO_AC!AB17,Opex_Breakdown!AB37)*1000000)/Opex_FO!AB15","v":1318.4270678815735},{"$f":"(SUM(Capex_FO_AC!AC17,Opex_Breakdown!AC37)*1000000)/Opex_FO!AC15","v":1392.327963480182},{"$f":"(SUM(Capex_FO_AC!AD17,Opex_Breakdown!AD37)*1000000)/Opex_FO!AD15","v":1569.36848129443},{"$f":"(SUM(Capex_FO_AC!AE17,Opex_Breakdown!AE37)*1000000)/Opex_FO!AE15","v":1422.9351382184263},{"$f":"(SUM(Capex_FO_AC!AF17,Opex_Breakdown!AF37)*1000000)/Opex_FO!AF15","v":1283.5669692906426},{"$f":"(SUM(Capex_FO_AC!AG17,Opex_Breakdown!AG37)*1000000)/Opex_FO!AG15","v":1241.3164625629543},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":285.82141610491237},{"$f":"+'Rev&RAV_FO'!T37","v":296.82089561290155},{"$f":"+'Rev&RAV_FO'!U37","v":302.96015231278307},{"$f":"+'Rev&RAV_FO'!V37","v":310.01400482968768},{"$f":"+'Rev&RAV_FO'!W37","v":320.19892370981802},{"$f":"+'Rev&RAV_FO'!X37","v":329.61216299533726},{"$f":"+'Rev&RAV_FO'!Y37","v":319.86508913732172},{"$f":"+'Rev&RAV_FO'!Z37","v":310.83055213500705},{"$f":"+'Rev&RAV_FO'!AA37","v":302.59678449323087},{"$f":"+'Rev&RAV_FO'!AB37","v":294.87083318370713},{"$f":"+'Rev&RAV_FO'!AC37","v":287.5520195197966},{"$f":"+'Rev&RAV_FO'!AD37","v":280.31735404231722},{"$f":"+'Rev&RAV_FO'!AE37","v":273.1771712380542},{"$f":"+'Rev&RAV_FO'!AF37","v":266.14917932941069},{"$f":"+'Rev&RAV_FO'!AG37","v":259.25208708445217}]
[null,"Interest cover",{"$f":"Indicators_FO!S225","v":6.1417904215570136},{"$f":"Indicators_FO!T225","v":7.171572509721436},{"$f":"Indicators_FO!U225","v":7.8817701148104975},{"$f":"Indicators_FO!V225","v":10.912111208756215},{"$f":"Indicators_FO!W225","v":10.184244941316331},{"$f":"Indicators_FO!X225","v":9.467036194772648},{"$f":"Indicators_FO!Y225","v":8.5555153793914904},{"$f":"Indicators_FO!Z225","v":7.0891909260615114},{"$f":"Indicators_FO!AA225","v":5.6269500964475432},{"$f":"Indicators_FO!AB225","v":5.9620612170272453},{"$f":"Indicators_FO!AC225","v":6.7661936445766484},{"$f":"Indicators_FO!AD225","v":7.3050741632237335},{"$f":"Indicators_FO!AE225","v":7.2883300173750563},{"$f":"Indicators_FO!AF225","v":8.461919612522296},{"$f":"Indicators_FO!AG225","v":12.178707343680991},null,null,"New assets",null,null,null,null,null,{"$f":"+'Rev&RAV_FO'!X54","v":0},{"$f":"+'Rev&RAV_FO'!Y54","v":23.132141177419491},{"$f":"+'Rev&RAV_FO'!Z54","v":62.622685600422116},{"$f":"+'Rev&RAV_FO'!AA54","v":106.37648628544136},{"$f":"+'Rev&RAV_FO'!AB54","v":125.47862818044918},{"$f":"+'Rev&RAV_FO'!AC54","v":133.89263858465671},{"$f":"+'Rev&RAV_FO'!AD54","v":144.88040797803055},{"$f":"+'Rev&RAV_FO'!AE54","v":164.62027674626398},{"$f":"+'Rev&RAV_FO'!AF54","v":177.7068276496247},{"$f":"+'Rev&RAV_FO'!AG54","v":185.39374535758358}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(U94,U95)","v":285.82141610491237},{"$f":"SUM(V94,V95)","v":296.82089561290155},302.96015231278307,310.01400482968768,320.19892370981802,329.61216299533726,342.99723031474122,373.45323773542918,408.97327077867226,420.3494613641563,421.44465810445331,425.1977620203478,437.79744798431818,443.85600697903539,444.64583244203573]
["INTERNAL FINANCING RATIO"]
[null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Internal financing ratio",{"$f":"Indicators_FO!S251","v":1.5601761477845533},{"$f":"Indicators_FO!T251","v":1.8628724942493122},{"$f":"Indicators_FO!U251","v":1.7785689410287537},{"$f":"Indicators_FO!V251","v":1.4972648492325282},{"$f":"Indicators_FO!W251","v":1.3251132311099136},{"$f":"Indicators_FO!X251","v":1.0408237883757023},{"$f":"Indicators_FO!Y251","v":0.59186903797448565},{"$f":"Indicators_FO!Z251","v":0.54966582876863967},{"$f":"Indicators_FO!AA251","v":1.0205003551393419},{"$f":"Indicators_FO!AB251","v":1.7923512852355286},{"$f":"Indicators_FO!AC251","v":1.5201204631138916},{"$f":"Indicators_FO!AD251","v":0.97486290100684236},{"$f":"Indicators_FO!AE251","v":1.226832563788534},{"$f":"Indicators_FO!AF251","v":1.6638986518562262},{"$f":"Indicators_FO!AG251","v":1.8756383664919147}]

{"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,{"$f":"+KeyAssumptionsPriceControl_FO!B2","v":"Wannon Water"},null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,D1,FALSE)","v":264.32578946516202},null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,F1,FALSE)","v":8.4922460186114535},8.2418504632148419,13.05475436377818,13.735484375491085,14.428948286019192,15.039317092860431,15.569594134705289,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,N1,FALSE)","v":62.140428395056269},62.480620759547328,68.769719877288225,70.167016359144128,70.818177592135271,71.523290324400392,71.227358489396124,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,V1,FALSE)","v":3.756576015720321},3.6216458424641269,7.3619775184683256,6.4382038489198532,5.82620379284399,5.7954113371923741,5.7578830318669683,null,{"$f":"+VLOOKUP($B$3,$B$10:$AJ$27,AD1,FALSE)","v":2.5979981357638597},2.9355173726403518,0.87497971670656116,2.3453841286179955,3.5132746546708478,3.8526180590173569,3.6737241683326478,null,{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AL1,FALSE)","v":2.9981906258986033},{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AM1,FALSE)","v":104.1039486252312},{"$f":"+VLOOKUP($B$3,$B$10:$AN$27,AN1,FALSE)","v":-115.68085552402724},null,null,null,{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AR1,FALSE)","v":10.582263796677266},{"$f":"+VLOOKUP($B$3,$B$10:$AV$27,AS1,FALSE)","v":9.8125826890416157},{"$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$27,AX1,FALSE)","v":43.615774064269829},null,null,null,{"$f":"+VLOOKUP($B$3,$B$10:$BD$27,BB1,FALSE)","v":11360},{"$f":"+VLOOKUP($B$3,$B$10:$BD$27,BC1,FALSE)","v":11397},13557.5,null,{"$f":"+VLOOKUP($B$3,$B$10:$BH$27,BF1,FALSE)","v":42008},{"$f":"+VLOOKUP($B$3,$B$10:$BH$27,BG1,FALSE)","v":42261},42466,null,{"$f":"+VLOOKUP($B$3,$B$10:$BL$27,BJ1,FALSE)","v":35419},{"$f":"+VLOOKUP($B$3,$B$10:$BL$27,BK1,FALSE)","v":35839},36146]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicators_FO",null,null,null,null,null,null,null,null,null,null,null,"per 2013 model",null,null,null,"per",null,null,null,"per",null,null,null,"per"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted cash and debt",null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,"total controllable opex",null,null,null,"Performance Report",null,null,null,"Performance Report",null,null,null,"Performance Report"]
[null,"$m, 2017-18",null,"RAV (Opening Base)",null,null,"RoA",null,null,null,null,null,null,null,"Revenue Req",null,null,null,null,null,null,null,"RegDepEx",null,null,null,null,null,null,null,"RegDepNew"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12","$, nominal",null,null,null,null,"2017-18",null,null,null,null,null,"2016-17",null,null,null,"2013-14","2014-15","2015-16",null,"2013-14","2014-15","2015-16",null,"2013-14","2014-15","2015-16"]
[null,null,null,"2012-13",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"Cash at the end of the financial year","Debt at the end of the financial year","Taxable Income",null,null,null,"Water","Sewerage","Recycled Water","Rural water","Bulk Water",null,null,null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,"Water customers (No.) - Residential & Non-Residential - [BED 1]",null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]"]
[null,"Barwon Water","BW",{"$f":"+D33/KeyAssumptionsPriceControl_FO!$R$15","v":1081.5480936915174},null,{"$f":"+F33/KeyAssumptionsPriceControl_FO!$R$15","v":33.592053944300858},{"$f":"+G33/KeyAssumptionsPriceControl_FO!$R$15","v":32.585974535722855},{"$f":"+H33/KeyAssumptionsPriceControl_FO!$R$15","v":51.891163693954447},{"$f":"+I33/KeyAssumptionsPriceControl_FO!$R$15","v":53.871279923905917},{"$f":"+J33/KeyAssumptionsPriceControl_FO!$R$15","v":55.147271233143528},{"$f":"+K33/KeyAssumptionsPriceControl_FO!$R$15","v":56.309468649821653},{"$f":"+L33/KeyAssumptionsPriceControl_FO!$R$15","v":56.822824524228828},null,{"$f":"+N33/KeyAssumptionsPriceControl_FO!$R$15","v":179.98672997586351},{"$f":"+O33/KeyAssumptionsPriceControl_FO!$R$15","v":188.36039765693403},{"$f":"+P33/KeyAssumptionsPriceControl_FO!$R$15","v":188.06608950920486},{"$f":"+Q33/KeyAssumptionsPriceControl_FO!$R$15","v":190.67832268547201},{"$f":"+R33/KeyAssumptionsPriceControl_FO!$R$15","v":192.89671300390896},{"$f":"+S33/KeyAssumptionsPriceControl_FO!$R$15","v":196.01667635646717},{"$f":"+T33/KeyAssumptionsPriceControl_FO!$R$15","v":197.21799454974169},null,{"$f":"+V33/KeyAssumptionsPriceControl_FO!$R$15","v":15.543128176072592},{"$f":"+W33/KeyAssumptionsPriceControl_FO!$R$15","v":15.39793439925721},{"$f":"+X33/KeyAssumptionsPriceControl_FO!$R$15","v":30.706158446557939},{"$f":"+Y33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183681886673483},{"$f":"+Z33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183681886673483},{"$f":"+AA33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183681886673483},{"$f":"+AB33/KeyAssumptionsPriceControl_FO!$R$15","v":30.183681886673483},null,{"$f":"+AD33/KeyAssumptionsPriceControl_FO!$R$15","v":12.824638610924081},{"$f":"+AE33/KeyAssumptionsPriceControl_FO!$R$15","v":15.629099137210289},{"$f":"+AF33/KeyAssumptionsPriceControl_FO!$R$15","v":0.69308010114915297},{"$f":"+AG33/KeyAssumptionsPriceControl_FO!$R$15","v":1.8266397064882134},{"$f":"+AH33/KeyAssumptionsPriceControl_FO!$R$15","v":2.8620854056298883},{"$f":"+AI33/KeyAssumptionsPriceControl_FO!$R$15","v":3.9777133330002239},{"$f":"+AJ33/KeyAssumptionsPriceControl_FO!$R$15","v":4.9090690180231631},null,7.8052994783743062,548.05953451237428,-100.25407577386753,null,null,null,{"$f":"+AR33/KeyAssumptionsPriceControl_FO!$R$15","v":24.95077872508859},{"$f":"+AS33/KeyAssumptionsPriceControl_FO!$R$15","v":25.029352933019517},{"$f":"+AT33/KeyAssumptionsPriceControl_FO!$R$15","v":0.64927733793793785},{"$f":"+AU33/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV33/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX33/KeyAssumptionsPriceControl_FO!$R$15","v":98.511349832336236},null,null,null,29418.199000000001,30533.217865999992,35080,null,145600,148214,151418,null,130618,132877,135561]
[null,"Central Highlands Water","CHW",{"$f":"+D34/KeyAssumptionsPriceControl_FO!$R$15","v":319.18704004404435},null,{"$f":"+F34/KeyAssumptionsPriceControl_FO!$R$15","v":8.5540050580028772},{"$f":"+G34/KeyAssumptionsPriceControl_FO!$R$15","v":8.3134293091964171},{"$f":"+H34/KeyAssumptionsPriceControl_FO!$R$15","v":15.044013319123314},{"$f":"+I34/KeyAssumptionsPriceControl_FO!$R$15","v":15.342068578134592},{"$f":"+J34/KeyAssumptionsPriceControl_FO!$R$15","v":15.560747485435025},{"$f":"+K34/KeyAssumptionsPriceControl_FO!$R$15","v":15.841384569608392},{"$f":"+L34/KeyAssumptionsPriceControl_FO!$R$15","v":16.08309513749634},null,{"$f":"+N34/KeyAssumptionsPriceControl_FO!$R$15","v":85.885536884304955},{"$f":"+O34/KeyAssumptionsPriceControl_FO!$R$15","v":86.769163471715601},{"$f":"+P34/KeyAssumptionsPriceControl_FO!$R$15","v":84.664569783059108},{"$f":"+Q34/KeyAssumptionsPriceControl_FO!$R$15","v":85.570430077772301},{"$f":"+R34/KeyAssumptionsPriceControl_FO!$R$15","v":86.393781340030003},{"$f":"+S34/KeyAssumptionsPriceControl_FO!$R$15","v":87.198674958824213},{"$f":"+T34/KeyAssumptionsPriceControl_FO!$R$15","v":88.486514787276775},null,{"$f":"+V34/KeyAssumptionsPriceControl_FO!$R$15","v":2.8015613099487222},{"$f":"+W34/KeyAssumptionsPriceControl_FO!$R$15","v":2.8015613099487222},{"$f":"+X34/KeyAssumptionsPriceControl_FO!$R$15","v":13.048986935186594},{"$f":"+Y34/KeyAssumptionsPriceControl_FO!$R$15","v":12.566174418584689},{"$f":"+Z34/KeyAssumptionsPriceControl_FO!$R$15","v":12.101225965097054},{"$f":"+AA34/KeyAssumptionsPriceControl_FO!$R$15","v":11.653480604388465},{"$f":"+AB34/KeyAssumptionsPriceControl_FO!$R$15","v":11.222301822026093},null,{"$f":"+AD34/KeyAssumptionsPriceControl_FO!$R$15","v":6.6544538882110214},{"$f":"+AE34/KeyAssumptionsPriceControl_FO!$R$15","v":7.1723564460354599},{"$f":"+AF34/KeyAssumptionsPriceControl_FO!$R$15","v":0.49153387447964247},{"$f":"+AG34/KeyAssumptionsPriceControl_FO!$R$15","v":1.3090170740215801},{"$f":"+AH34/KeyAssumptionsPriceControl_FO!$R$15","v":2.072145014539243},{"$f":"+AI34/KeyAssumptionsPriceControl_FO!$R$15","v":2.9350976275022465},{"$f":"+AJ34/KeyAssumptionsPriceControl_FO!$R$15","v":3.7927574511710236},null,3.5120587595000003,165.67962901918216,-18.21496905352484,null,null,null,{"$f":"+AR34/KeyAssumptionsPriceControl_FO!$R$15","v":13.897592189689691},{"$f":"+AS34/KeyAssumptionsPriceControl_FO!$R$15","v":10.211165077577578},{"$f":"+AT34/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU34/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV34/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX34/KeyAssumptionsPriceControl_FO!$R$15","v":52.517631213765867},null,null,null,13474.4,13065,16311,null,65188,66192,67022,null,55399,56486,57448]
[null,"City West Water","CWW",{"$f":"+D35/KeyAssumptionsPriceControl_FO!$R$15","v":1648.5789741587994},null,{"$f":"+F35/KeyAssumptionsPriceControl_FO!$R$15","v":56.289002735230248},{"$f":"+G35/KeyAssumptionsPriceControl_FO!$R$15","v":55.381547164696975},{"$f":"+H35/KeyAssumptionsPriceControl_FO!$R$15","v":78.181339291018574},{"$f":"+I35/KeyAssumptionsPriceControl_FO!$R$15","v":82.327115561950791},{"$f":"+J35/KeyAssumptionsPriceControl_FO!$R$15","v":84.591612109803577},{"$f":"+K35/KeyAssumptionsPriceControl_FO!$R$15","v":87.300621639268584},{"$f":"+L35/KeyAssumptionsPriceControl_FO!$R$15","v":90.397905298560019},null,{"$f":"+N35/KeyAssumptionsPriceControl_FO!$R$15","v":486.37612184491934},{"$f":"+O35/KeyAssumptionsPriceControl_FO!$R$15","v":560.21121869399803},{"$f":"+P35/KeyAssumptionsPriceControl_FO!$R$15","v":617.8609881377655},{"$f":"+Q35/KeyAssumptionsPriceControl_FO!$R$15","v":641.11602016087147},{"$f":"+R35/KeyAssumptionsPriceControl_FO!$R$15","v":648.44350944356734},{"$f":"+S35/KeyAssumptionsPriceControl_FO!$R$15","v":652.96182483728239},{"$f":"+T35/KeyAssumptionsPriceControl_FO!$R$15","v":663.06427611878939},null,{"$f":"+V35/KeyAssumptionsPriceControl_FO!$R$15","v":17.744283214448643},{"$f":"+W35/KeyAssumptionsPriceControl_FO!$R$15","v":17.744283214448643},{"$f":"+X35/KeyAssumptionsPriceControl_FO!$R$15","v":37.384265101836533},{"$f":"+Y35/KeyAssumptionsPriceControl_FO!$R$15","v":36.38686049061009},{"$f":"+Z35/KeyAssumptionsPriceControl_FO!$R$15","v":35.180919973383077},{"$f":"+AA35/KeyAssumptionsPriceControl_FO!$R$15","v":34.074813867276966},{"$f":"+AB35/KeyAssumptionsPriceControl_FO!$R$15","v":33.291404581193511},null,{"$f":"+AD35/KeyAssumptionsPriceControl_FO!$R$15","v":14.43055618888299},{"$f":"+AE35/KeyAssumptionsPriceControl_FO!$R$15","v":17.614357694832517},{"$f":"+AF35/KeyAssumptionsPriceControl_FO!$R$15","v":4.618495456120697},{"$f":"+AG35/KeyAssumptionsPriceControl_FO!$R$15","v":13.737813268487503},{"$f":"+AH35/KeyAssumptionsPriceControl_FO!$R$15","v":19.832857562117642},{"$f":"+AI35/KeyAssumptionsPriceControl_FO!$R$15","v":23.138848900200102},{"$f":"+AJ35/KeyAssumptionsPriceControl_FO!$R$15","v":26.309205845439148},null,22.321710719662796,782.29536370496248,82.866941797891641,null,null,null,{"$f":"+AR35/KeyAssumptionsPriceControl_FO!$R$15","v":56.809120082629995},{"$f":"+AS35/KeyAssumptionsPriceControl_FO!$R$15","v":30.400389450690483},{"$f":"+AT35/KeyAssumptionsPriceControl_FO!$R$15","v":57.06639036273603},{"$f":"+AU35/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV35/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX35/KeyAssumptionsPriceControl_FO!$R$15","v":113.92922881201473},null,null,null,93745,97231,103642.45,null,403185,414224,429233,null,399764,410794,425764]
[null,"Coliban Water","CW",{"$f":"+D36/KeyAssumptionsPriceControl_FO!$R$15","v":329.02574416859187},null,{"$f":"+F36/KeyAssumptionsPriceControl_FO!$R$15","v":9.2060327767832426},{"$f":"+G36/KeyAssumptionsPriceControl_FO!$R$15","v":8.9489197026734768},{"$f":"+H36/KeyAssumptionsPriceControl_FO!$R$15","v":17.66505143047161},{"$f":"+I36/KeyAssumptionsPriceControl_FO!$R$15","v":19.582312438188168},{"$f":"+J36/KeyAssumptionsPriceControl_FO!$R$15","v":20.717276701607972},{"$f":"+K36/KeyAssumptionsPriceControl_FO!$R$15","v":21.505754538151027},{"$f":"+L36/KeyAssumptionsPriceControl_FO!$R$15","v":22.222947078965582},null,{"$f":"+N36/KeyAssumptionsPriceControl_FO!$R$15","v":100.63872374475231},{"$f":"+O36/KeyAssumptionsPriceControl_FO!$R$15","v":103.53644399545138},{"$f":"+P36/KeyAssumptionsPriceControl_FO!$R$15","v":104.68897419604183},{"$f":"+Q36/KeyAssumptionsPriceControl_FO!$R$15","v":108.38774947594857},{"$f":"+R36/KeyAssumptionsPriceControl_FO!$R$15","v":111.74137211264414},{"$f":"+S36/KeyAssumptionsPriceControl_FO!$R$15","v":114.07390756715945},{"$f":"+T36/KeyAssumptionsPriceControl_FO!$R$15","v":115.13806489992817},null,{"$f":"+V36/KeyAssumptionsPriceControl_FO!$R$15","v":4.5914562029739701},{"$f":"+W36/KeyAssumptionsPriceControl_FO!$R$15","v":4.2745118697765161},{"$f":"+X36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425395290761},{"$f":"+Y36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425395290761},{"$f":"+Z36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425395290761},{"$f":"+AA36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425395290761},{"$f":"+AB36/KeyAssumptionsPriceControl_FO!$R$15","v":11.851425395290761},null,{"$f":"+AD36/KeyAssumptionsPriceControl_FO!$R$15","v":6.194621387324343},{"$f":"+AE36/KeyAssumptionsPriceControl_FO!$R$15","v":6.9523945707008297},{"$f":"+AF36/KeyAssumptionsPriceControl_FO!$R$15","v":0.56317684355967823},{"$f":"+AG36/KeyAssumptionsPriceControl_FO!$R$15","v":1.8286153695595433},{"$f":"+AH36/KeyAssumptionsPriceControl_FO!$R$15","v":3.2543597177283075},{"$f":"+AI36/KeyAssumptionsPriceControl_FO!$R$15","v":4.3850770483340327},{"$f":"+AJ36/KeyAssumptionsPriceControl_FO!$R$15","v":5.3751722961837904},null,1.1920000000000002,303.2443544622846,-55.93563404295989,null,null,null,{"$f":"+AR36/KeyAssumptionsPriceControl_FO!$R$15","v":16.15570928466245},{"$f":"+AS36/KeyAssumptionsPriceControl_FO!$R$15","v":10.936188297086002},{"$f":"+AT36/KeyAssumptionsPriceControl_FO!$R$15","v":1.7373335434017685},{"$f":"+AU36/KeyAssumptionsPriceControl_FO!$R$15","v":9.2001098381913327},{"$f":"+AV36/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX36/KeyAssumptionsPriceControl_FO!$R$15","v":63.39113165189822},null,null,null,18631.239999999998,19246,21568,null,70893,72117,73228,null,63743,65038,66088]
[null,"East Gippsland Water","EGW",{"$f":"+D37/KeyAssumptionsPriceControl_FO!$R$15","v":136.60078952420034},null,{"$f":"+F37/KeyAssumptionsPriceControl_FO!$R$15","v":4.7552723304467586},{"$f":"+G37/KeyAssumptionsPriceControl_FO!$R$15","v":4.5356769016877827},{"$f":"+H37/KeyAssumptionsPriceControl_FO!$R$15","v":6.1203336188143256},{"$f":"+I37/KeyAssumptionsPriceControl_FO!$R$15","v":6.3511870943748718},{"$f":"+J37/KeyAssumptionsPriceControl_FO!$R$15","v":6.5209200636187274},{"$f":"+K37/KeyAssumptionsPriceControl_FO!$R$15","v":6.5346030439938279},{"$f":"+L37/KeyAssumptionsPriceControl_FO!$R$15","v":6.5423381507463994},null,{"$f":"+N37/KeyAssumptionsPriceControl_FO!$R$15","v":31.407510265224783},{"$f":"+O37/KeyAssumptionsPriceControl_FO!$R$15","v":31.446199357486218},{"$f":"+P37/KeyAssumptionsPriceControl_FO!$R$15","v":31.263057290839239},{"$f":"+Q37/KeyAssumptionsPriceControl_FO!$R$15","v":32.237048766012045},{"$f":"+R37/KeyAssumptionsPriceControl_FO!$R$15","v":33.317467513850417},{"$f":"+S37/KeyAssumptionsPriceControl_FO!$R$15","v":33.762609126666653},{"$f":"+T37/KeyAssumptionsPriceControl_FO!$R$15","v":34.33846413420283},null,{"$f":"+V37/KeyAssumptionsPriceControl_FO!$R$15","v":3.3940029088201498},{"$f":"+W37/KeyAssumptionsPriceControl_FO!$R$15","v":3.3940029088201498},{"$f":"+X37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605605605605605},{"$f":"+Y37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605605605605605},{"$f":"+Z37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605605605605605},{"$f":"+AA37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605605605605605},{"$f":"+AB37/KeyAssumptionsPriceControl_FO!$R$15","v":6.2605605605605605},null,{"$f":"+AD37/KeyAssumptionsPriceControl_FO!$R$15","v":2.569818139311526},{"$f":"+AE37/KeyAssumptionsPriceControl_FO!$R$15","v":2.7962403084532022},{"$f":"+AF37/KeyAssumptionsPriceControl_FO!$R$15","v":0.22425930726719212},{"$f":"+AG37/KeyAssumptionsPriceControl_FO!$R$15","v":0.74058655982606802},{"$f":"+AH37/KeyAssumptionsPriceControl_FO!$R$15","v":1.2496938096925088},{"$f":"+AI37/KeyAssumptionsPriceControl_FO!$R$15","v":1.6522559863728215},{"$f":"+AJ37/KeyAssumptionsPriceControl_FO!$R$15","v":2.0250647694926038},null,1.3264384943790071,39.310870003804311,-19.742432538244017,null,null,null,{"$f":"+AR37/KeyAssumptionsPriceControl_FO!$R$15","v":2.8952327327327323},{"$f":"+AS37/KeyAssumptionsPriceControl_FO!$R$15","v":6.713714802264132},{"$f":"+AT37/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU37/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV37/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX37/KeyAssumptionsPriceControl_FO!$R$15","v":18.058159274716886},null,null,null,4650.5583803841837,4470.17,4663,null,22565,22865,23157,null,18853,19095,19356]
[null,"Gippsland Water","CGW",{"$f":"+D38/KeyAssumptionsPriceControl_FO!$R$15","v":500.57049933149716},null,{"$f":"+F38/KeyAssumptionsPriceControl_FO!$R$15","v":18.568646093438357},{"$f":"+G38/KeyAssumptionsPriceControl_FO!$R$15","v":18.036299630614174},{"$f":"+H38/KeyAssumptionsPriceControl_FO!$R$15","v":24.745174038659698},{"$f":"+I38/KeyAssumptionsPriceControl_FO!$R$15","v":26.311182079860558},{"$f":"+J38/KeyAssumptionsPriceControl_FO!$R$15","v":27.779599710604863},{"$f":"+K38/KeyAssumptionsPriceControl_FO!$R$15","v":28.49819888062973},{"$f":"+L38/KeyAssumptionsPriceControl_FO!$R$15","v":29.136287731467554},null,{"$f":"+N38/KeyAssumptionsPriceControl_FO!$R$15","v":112.62270198967191},{"$f":"+O38/KeyAssumptionsPriceControl_FO!$R$15","v":116.1085025985455},{"$f":"+P38/KeyAssumptionsPriceControl_FO!$R$15","v":116.31981058583483},{"$f":"+Q38/KeyAssumptionsPriceControl_FO!$R$15","v":118.28194608523799},{"$f":"+R38/KeyAssumptionsPriceControl_FO!$R$15","v":121.39785016479165},{"$f":"+S38/KeyAssumptionsPriceControl_FO!$R$15","v":122.65531648789015},{"$f":"+T38/KeyAssumptionsPriceControl_FO!$R$15","v":124.23449224723136},null,{"$f":"+V38/KeyAssumptionsPriceControl_FO!$R$15","v":8.2007106168213149},{"$f":"+W38/KeyAssumptionsPriceControl_FO!$R$15","v":8.2007106168213149},{"$f":"+X38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811397928466},{"$f":"+Y38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811397928466},{"$f":"+Z38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811397928466},{"$f":"+AA38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811397928466},{"$f":"+AB38/KeyAssumptionsPriceControl_FO!$R$15","v":12.308811397928466},null,{"$f":"+AD38/KeyAssumptionsPriceControl_FO!$R$15","v":4.7942272595338675},{"$f":"+AE38/KeyAssumptionsPriceControl_FO!$R$15","v":5.9482570852458458},{"$f":"+AF38/KeyAssumptionsPriceControl_FO!$R$15","v":0.47812107544866278},{"$f":"+AG38/KeyAssumptionsPriceControl_FO!$R$15","v":1.4734408138756752},{"$f":"+AH38/KeyAssumptionsPriceControl_FO!$R$15","v":2.7406353325949024},{"$f":"+AI38/KeyAssumptionsPriceControl_FO!$R$15","v":3.9399226155367897},{"$f":"+AJ38/KeyAssumptionsPriceControl_FO!$R$15","v":4.8748535338633943},null,5.0926914432492554,217.63237134891938,-196.59419757786867,null,null,null,{"$f":"+AR38/KeyAssumptionsPriceControl_FO!$R$15","v":19.937863628802791},{"$f":"+AS38/KeyAssumptionsPriceControl_FO!$R$15","v":17.105761735255864},{"$f":"+AT38/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU38/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV38/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX38/KeyAssumptionsPriceControl_FO!$R$15","v":72.883364688813018},null,null,null,14936,14574,15441,null,65973,66877,67930,null,57203,58395,60311]
[null,"Goulburn Valley Water","GVW",{"$f":"+D39/KeyAssumptionsPriceControl_FO!$R$15","v":271.19575082213589},null,{"$f":"+F39/KeyAssumptionsPriceControl_FO!$R$15","v":9.7773791966052475},{"$f":"+G39/KeyAssumptionsPriceControl_FO!$R$15","v":9.3548453793304791},{"$f":"+H39/KeyAssumptionsPriceControl_FO!$R$15","v":12.809298857981942},{"$f":"+I39/KeyAssumptionsPriceControl_FO!$R$15","v":13.70377359577895},{"$f":"+J39/KeyAssumptionsPriceControl_FO!$R$15","v":14.596709348042753},{"$f":"+K39/KeyAssumptionsPriceControl_FO!$R$15","v":15.423509767087371},{"$f":"+L39/KeyAssumptionsPriceControl_FO!$R$15","v":16.098250926561619},null,{"$f":"+N39/KeyAssumptionsPriceControl_FO!$R$15","v":68.393735736360043},{"$f":"+O39/KeyAssumptionsPriceControl_FO!$R$15","v":69.710363405278699},{"$f":"+P39/KeyAssumptionsPriceControl_FO!$R$15","v":69.501488030189378},{"$f":"+Q39/KeyAssumptionsPriceControl_FO!$R$15","v":70.093984290521064},{"$f":"+R39/KeyAssumptionsPriceControl_FO!$R$15","v":71.146702175381108},{"$f":"+S39/KeyAssumptionsPriceControl_FO!$R$15","v":73.474224601859021},{"$f":"+T39/KeyAssumptionsPriceControl_FO!$R$15","v":74.75931245447623},null,{"$f":"+V39/KeyAssumptionsPriceControl_FO!$R$15","v":6.4635635771629278},{"$f":"+W39/KeyAssumptionsPriceControl_FO!$R$15","v":6.4635635771629278},{"$f":"+X39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528084335066406},{"$f":"+Y39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528084335066406},{"$f":"+Z39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528084335066406},{"$f":"+AA39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528084335066406},{"$f":"+AB39/KeyAssumptionsPriceControl_FO!$R$15","v":9.1528084335066406},null,{"$f":"+AD39/KeyAssumptionsPriceControl_FO!$R$15","v":3.3561755925235182},{"$f":"+AE39/KeyAssumptionsPriceControl_FO!$R$15","v":3.8762365545967703},{"$f":"+AF39/KeyAssumptionsPriceControl_FO!$R$15","v":0.39165703695362031},{"$f":"+AG39/KeyAssumptionsPriceControl_FO!$R$15","v":1.0701436654154153},{"$f":"+AH39/KeyAssumptionsPriceControl_FO!$R$15","v":1.9507987313222315},{"$f":"+AI39/KeyAssumptionsPriceControl_FO!$R$15","v":2.8820809926744926},{"$f":"+AJ39/KeyAssumptionsPriceControl_FO!$R$15","v":3.6920336411563079},null,2.8441188328465179,93.701514653544919,-94.518155863652083,null,null,null,{"$f":"+AR39/KeyAssumptionsPriceControl_FO!$R$15","v":21.584554554554554},{"$f":"+AS39/KeyAssumptionsPriceControl_FO!$R$15","v":7.4385635635635632},{"$f":"+AT39/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU39/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV39/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX39/KeyAssumptionsPriceControl_FO!$R$15","v":42.031793464444782},null,null,null,23125,24440,26256,null,55855,56537,57236,null,49062,49682,50348]
[null,"GWM Water","GWMW",{"$f":"+D40/KeyAssumptionsPriceControl_FO!$R$15","v":319.58002492551532},null,{"$f":"+F40/KeyAssumptionsPriceControl_FO!$R$15","v":7.3031624082163011},{"$f":"+G40/KeyAssumptionsPriceControl_FO!$R$15","v":6.9714189527815904},{"$f":"+H40/KeyAssumptionsPriceControl_FO!$R$15","v":15.291003087527343},{"$f":"+I40/KeyAssumptionsPriceControl_FO!$R$15","v":15.968995787889257},{"$f":"+J40/KeyAssumptionsPriceControl_FO!$R$15","v":16.251929400516559},{"$f":"+K40/KeyAssumptionsPriceControl_FO!$R$15","v":16.223100518373784},{"$f":"+L40/KeyAssumptionsPriceControl_FO!$R$15","v":16.095090687139415},null,{"$f":"+N40/KeyAssumptionsPriceControl_FO!$R$15","v":62.254040686951086},{"$f":"+O40/KeyAssumptionsPriceControl_FO!$R$15","v":63.108092138496453},{"$f":"+P40/KeyAssumptionsPriceControl_FO!$R$15","v":61.000745325041848},{"$f":"+Q40/KeyAssumptionsPriceControl_FO!$R$15","v":61.686216899603217},{"$f":"+R40/KeyAssumptionsPriceControl_FO!$R$15","v":62.616014541380409},{"$f":"+S40/KeyAssumptionsPriceControl_FO!$R$15","v":62.599445801498099},{"$f":"+T40/KeyAssumptionsPriceControl_FO!$R$15","v":62.346372144649379},null,{"$f":"+V40/KeyAssumptionsPriceControl_FO!$R$15","v":3.4471583018676291},{"$f":"+W40/KeyAssumptionsPriceControl_FO!$R$15","v":3.4471583018676291},{"$f":"+X40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122012173972797},{"$f":"+Y40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122012173972797},{"$f":"+Z40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122012173972797},{"$f":"+AA40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122012173972797},{"$f":"+AB40/KeyAssumptionsPriceControl_FO!$R$15","v":10.122012173972797},null,{"$f":"+AD40/KeyAssumptionsPriceControl_FO!$R$15","v":4.1073100247496788},{"$f":"+AE40/KeyAssumptionsPriceControl_FO!$R$15","v":4.7032948668951473},{"$f":"+AF40/KeyAssumptionsPriceControl_FO!$R$15","v":0.40417887704371036},{"$f":"+AG40/KeyAssumptionsPriceControl_FO!$R$15","v":1.3852527399065733},{"$f":"+AH40/KeyAssumptionsPriceControl_FO!$R$15","v":2.2129902288121457},{"$f":"+AI40/KeyAssumptionsPriceControl_FO!$R$15","v":2.667741171129463},{"$f":"+AJ40/KeyAssumptionsPriceControl_FO!$R$15","v":3.1042720202702703},null,2.4061278571428586,277.03663514716902,-394.21142101140106,null,null,null,{"$f":"+AR40/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AS40/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AT40/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU40/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV40/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX40/KeyAssumptionsPriceControl_FO!$R$15","v":31.790262460384412},null,null,null,9305.5,9344.5,11992.1,null,31295,31445,31613,null,25285,25416,25565]
[null,"Lower Murray Water - Urban","LMW-U",{"$f":"+D41/KeyAssumptionsPriceControl_FO!$R$15","v":147.26949735545483},null,{"$f":"+F41/KeyAssumptionsPriceControl_FO!$R$15","v":3.8076344422456159},{"$f":"+G41/KeyAssumptionsPriceControl_FO!$R$15","v":3.6222590616443089},{"$f":"+H41/KeyAssumptionsPriceControl_FO!$R$15","v":7.0744233371768361},{"$f":"+I41/KeyAssumptionsPriceControl_FO!$R$15","v":7.4393697138446617},{"$f":"+J41/KeyAssumptionsPriceControl_FO!$R$15","v":7.629629469782957},{"$f":"+K41/KeyAssumptionsPriceControl_FO!$R$15","v":7.6484992579226869},{"$f":"+L41/KeyAssumptionsPriceControl_FO!$R$15","v":7.6197277142635711},null,{"$f":"+N41/KeyAssumptionsPriceControl_FO!$R$15","v":33.617846286793586},{"$f":"+O41/KeyAssumptionsPriceControl_FO!$R$15","v":34.621487043592225},{"$f":"+P41/KeyAssumptionsPriceControl_FO!$R$15","v":33.651945929434184},{"$f":"+Q41/KeyAssumptionsPriceControl_FO!$R$15","v":34.712157249405301},{"$f":"+R41/KeyAssumptionsPriceControl_FO!$R$15","v":35.775102144991848},{"$f":"+S41/KeyAssumptionsPriceControl_FO!$R$15","v":35.601340348467865},{"$f":"+T41/KeyAssumptionsPriceControl_FO!$R$15","v":36.061149626284006},null,{"$f":"+V41/KeyAssumptionsPriceControl_FO!$R$15","v":2.603966850088959},{"$f":"+W41/KeyAssumptionsPriceControl_FO!$R$15","v":2.5320883512744787},{"$f":"+X41/KeyAssumptionsPriceControl_FO!$R$15","v":5.4640365989815258},{"$f":"+Y41/KeyAssumptionsPriceControl_FO!$R$15","v":5.4640365989815258},{"$f":"+Z41/KeyAssumptionsPriceControl_FO!$R$15","v":5.4318558372220433},{"$f":"+AA41/KeyAssumptionsPriceControl_FO!$R$15","v":5.3445081535701657},{"$f":"+AB41/KeyAssumptionsPriceControl_FO!$R$15","v":5.3433546883585752},null,{"$f":"+AD41/KeyAssumptionsPriceControl_FO!$R$15","v":2.0187221322542395},{"$f":"+AE41/KeyAssumptionsPriceControl_FO!$R$15","v":2.3782835125901554},{"$f":"+AF41/KeyAssumptionsPriceControl_FO!$R$15","v":0.3393049304860416},{"$f":"+AG41/KeyAssumptionsPriceControl_FO!$R$15","v":0.92789222597597598},{"$f":"+AH41/KeyAssumptionsPriceControl_FO!$R$15","v":1.3920978898342784},{"$f":"+AI41/KeyAssumptionsPriceControl_FO!$R$15","v":1.7616549759481703},{"$f":"+AJ41/KeyAssumptionsPriceControl_FO!$R$15","v":2.1084261226504277},null,1.408233893933905,46.35025268287184,1.6829408938371717,null,null,null,{"$f":"+AR41/KeyAssumptionsPriceControl_FO!$R$15","v":4.2423846338838835},{"$f":"+AS41/KeyAssumptionsPriceControl_FO!$R$15","v":5.5679220603103099},{"$f":"+AT41/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU41/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV41/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX41/KeyAssumptionsPriceControl_FO!$R$15","v":19.171920990177679},null,null,null,16962,18228,19397,null,32581,32942,33244,null,28084,28519,28691]
[null,"Lower Murray Water - Rural","LMW-R",{"$f":"+D42/KeyAssumptionsPriceControl_FO!$R$15","v":68.309512322542844},null,{"$f":"+F42/KeyAssumptionsPriceControl_FO!$R$15","v":0.90296187474423684},{"$f":"+G42/KeyAssumptionsPriceControl_FO!$R$15","v":0.87461355010564679},{"$f":"+H42/KeyAssumptionsPriceControl_FO!$R$15","v":3.7162770897817885},{"$f":"+I42/KeyAssumptionsPriceControl_FO!$R$15","v":4.2531999023026428},{"$f":"+J42/KeyAssumptionsPriceControl_FO!$R$15","v":4.4034819129746774},{"$f":"+K42/KeyAssumptionsPriceControl_FO!$R$15","v":4.3838836019396989},{"$f":"+L42/KeyAssumptionsPriceControl_FO!$R$15","v":4.3591154644523948},null,{"$f":"+N42/KeyAssumptionsPriceControl_FO!$R$15","v":19.797674462770065},{"$f":"+O42/KeyAssumptionsPriceControl_FO!$R$15","v":20.508277632512378},{"$f":"+P42/KeyAssumptionsPriceControl_FO!$R$15","v":29.517785287345259},{"$f":"+Q42/KeyAssumptionsPriceControl_FO!$R$15","v":30.229937175960739},{"$f":"+R42/KeyAssumptionsPriceControl_FO!$R$15","v":30.583799863396589},{"$f":"+S42/KeyAssumptionsPriceControl_FO!$R$15","v":30.715983992118431},{"$f":"+T42/KeyAssumptionsPriceControl_FO!$R$15","v":30.752115539161508},null,{"$f":"+V42/KeyAssumptionsPriceControl_FO!$R$15","v":0.49102183307535913},{"$f":"+W42/KeyAssumptionsPriceControl_FO!$R$15","v":0.48650660273809276},{"$f":"+X42/KeyAssumptionsPriceControl_FO!$R$15","v":2.1921977020095618},{"$f":"+Y42/KeyAssumptionsPriceControl_FO!$R$15","v":2.0652491101266515},{"$f":"+Z42/KeyAssumptionsPriceControl_FO!$R$15","v":1.902386722701183},{"$f":"+AA42/KeyAssumptionsPriceControl_FO!$R$15","v":1.7520383829129891},{"$f":"+AB42/KeyAssumptionsPriceControl_FO!$R$15","v":1.6527015150323752},null,{"$f":"+AD42/KeyAssumptionsPriceControl_FO!$R$15","v":1.1651229385845714},{"$f":"+AE42/KeyAssumptionsPriceControl_FO!$R$15","v":1.3791604912806443},{"$f":"+AF42/KeyAssumptionsPriceControl_FO!$R$15","v":0.2623917502224446},{"$f":"+AG42/KeyAssumptionsPriceControl_FO!$R$15","v":0.66582677705483251},{"$f":"+AH42/KeyAssumptionsPriceControl_FO!$R$15","v":0.87627778167055947},{"$f":"+AI42/KeyAssumptionsPriceControl_FO!$R$15","v":1.0159376882437994},{"$f":"+AJ42/KeyAssumptionsPriceControl_FO!$R$15","v":1.1584866825158491},null,1.2379854815949998,23.578177295497269,-35.81147418762869,null,null,null,{"$f":"+AR42/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AS42/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AT42/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU42/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV42/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX42/KeyAssumptionsPriceControl_FO!$R$15","v":15.356711637891818}]
[null,"North East Water","NEW",{"$f":"+D43/KeyAssumptionsPriceControl_FO!$R$15","v":204.23630220632742},null,{"$f":"+F43/KeyAssumptionsPriceControl_FO!$R$15","v":7.9006653035413859},{"$f":"+G43/KeyAssumptionsPriceControl_FO!$R$15","v":7.6253433168549245},{"$f":"+H43/KeyAssumptionsPriceControl_FO!$R$15","v":9.7749751135078125},{"$f":"+I43/KeyAssumptionsPriceControl_FO!$R$15","v":10.190238726802139},{"$f":"+J43/KeyAssumptionsPriceControl_FO!$R$15","v":10.420818108248517},{"$f":"+K43/KeyAssumptionsPriceControl_FO!$R$15","v":10.635389181207803},{"$f":"+L43/KeyAssumptionsPriceControl_FO!$R$15","v":10.788431430415129},null,{"$f":"+N43/KeyAssumptionsPriceControl_FO!$R$15","v":58.465140809184696},{"$f":"+O43/KeyAssumptionsPriceControl_FO!$R$15","v":60.070712527918651},{"$f":"+P43/KeyAssumptionsPriceControl_FO!$R$15","v":56.147502535959205},{"$f":"+Q43/KeyAssumptionsPriceControl_FO!$R$15","v":57.17801850602531},{"$f":"+R43/KeyAssumptionsPriceControl_FO!$R$15","v":57.885937575027},{"$f":"+S43/KeyAssumptionsPriceControl_FO!$R$15","v":58.578251280106997},{"$f":"+T43/KeyAssumptionsPriceControl_FO!$R$15","v":59.551624206755349},null,{"$f":"+V43/KeyAssumptionsPriceControl_FO!$R$15","v":4.7469308049389998},{"$f":"+W43/KeyAssumptionsPriceControl_FO!$R$15","v":4.7469308049389998},{"$f":"+X43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768040674956826},{"$f":"+Y43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768040674956826},{"$f":"+Z43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768040674956826},{"$f":"+AA43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768040674956826},{"$f":"+AB43/KeyAssumptionsPriceControl_FO!$R$15","v":7.1768040674956826},null,{"$f":"+AD43/KeyAssumptionsPriceControl_FO!$R$15","v":3.4532139500822461},{"$f":"+AE43/KeyAssumptionsPriceControl_FO!$R$15","v":3.9888362956825927},{"$f":"+AF43/KeyAssumptionsPriceControl_FO!$R$15","v":0.24509246340496341},{"$f":"+AG43/KeyAssumptionsPriceControl_FO!$R$15","v":0.64266133326729746},{"$f":"+AH43/KeyAssumptionsPriceControl_FO!$R$15","v":1.085507772763165},{"$f":"+AI43/KeyAssumptionsPriceControl_FO!$R$15","v":1.5587713401011605},{"$f":"+AJ43/KeyAssumptionsPriceControl_FO!$R$15","v":2.3633804199971689},null,2.457897195370617,6.786276112071036,-47.306199838281344,null,null,null,{"$f":"+AR43/KeyAssumptionsPriceControl_FO!$R$15","v":6.7838925425425431},{"$f":"+AS43/KeyAssumptionsPriceControl_FO!$R$15","v":5.3257571071071075},{"$f":"+AT43/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU43/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV43/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX43/KeyAssumptionsPriceControl_FO!$R$15","v":36.294001222812341},null,null,null,14264,13471,15685.405000000001,null,48285,49114,49576,null,43074,44006,44780]
[null,"South East Water","SEW",{"$f":"+D44/KeyAssumptionsPriceControl_FO!$R$15","v":2794.7969563818915},null,{"$f":"+F44/KeyAssumptionsPriceControl_FO!$R$15","v":110.15180966929465},{"$f":"+G44/KeyAssumptionsPriceControl_FO!$R$15","v":108.26611398936359},{"$f":"+H44/KeyAssumptionsPriceControl_FO!$R$15","v":134.49139494858747},{"$f":"+I44/KeyAssumptionsPriceControl_FO!$R$15","v":144.05577499556179},{"$f":"+J44/KeyAssumptionsPriceControl_FO!$R$15","v":152.03188211903958},{"$f":"+K44/KeyAssumptionsPriceControl_FO!$R$15","v":158.38671713066927},{"$f":"+L44/KeyAssumptionsPriceControl_FO!$R$15","v":163.85386297002691},null,{"$f":"+N44/KeyAssumptionsPriceControl_FO!$R$15","v":747.87606918103654},{"$f":"+O44/KeyAssumptionsPriceControl_FO!$R$15","v":874.32921755709151},{"$f":"+P44/KeyAssumptionsPriceControl_FO!$R$15","v":904.10460252591952},{"$f":"+Q44/KeyAssumptionsPriceControl_FO!$R$15","v":920.06871698861664},{"$f":"+R44/KeyAssumptionsPriceControl_FO!$R$15","v":931.19140233456312},{"$f":"+S44/KeyAssumptionsPriceControl_FO!$R$15","v":944.48812507055766},{"$f":"+T44/KeyAssumptionsPriceControl_FO!$R$15","v":953.42102840445784},null,{"$f":"+V44/KeyAssumptionsPriceControl_FO!$R$15","v":36.974425096687803},{"$f":"+W44/KeyAssumptionsPriceControl_FO!$R$15","v":36.974425096687803},{"$f":"+X44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622553714371932},{"$f":"+Y44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622553714371932},{"$f":"+Z44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622553714371932},{"$f":"+AA44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622553714371932},{"$f":"+AB44/KeyAssumptionsPriceControl_FO!$R$15","v":42.622553714371932},null,{"$f":"+AD44/KeyAssumptionsPriceControl_FO!$R$15","v":19.123961732521494},{"$f":"+AE44/KeyAssumptionsPriceControl_FO!$R$15","v":21.029635929299356},{"$f":"+AF44/KeyAssumptionsPriceControl_FO!$R$15","v":4.5371538428543028},{"$f":"+AG44/KeyAssumptionsPriceControl_FO!$R$15","v":13.610360872233764},{"$f":"+AH44/KeyAssumptionsPriceControl_FO!$R$15","v":21.998650617160479},{"$f":"+AI44/KeyAssumptionsPriceControl_FO!$R$15","v":28.508273380923765},{"$f":"+AJ44/KeyAssumptionsPriceControl_FO!$R$15","v":32.715023799101346},null,32.834722003813667,933.80093304163427,115.04032452584005,null,null,null,{"$f":"+AR44/KeyAssumptionsPriceControl_FO!$R$15","v":68.584595679317104},{"$f":"+AS44/KeyAssumptionsPriceControl_FO!$R$15","v":138.44018112434011},{"$f":"+AT44/KeyAssumptionsPriceControl_FO!$R$15","v":7.3032867867867877},{"$f":"+AU44/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV44/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX44/KeyAssumptionsPriceControl_FO!$R$15","v":127.25155024543348},null,null,null,126673,131038,141886,null,695741,708747,727106,null,664221,678117,697973]
[null,"South Gippsland Water","SGW",{"$f":"+D45/KeyAssumptionsPriceControl_FO!$R$15","v":112.1979557030424},null,{"$f":"+F45/KeyAssumptionsPriceControl_FO!$R$15","v":4.2194115980430267},{"$f":"+G45/KeyAssumptionsPriceControl_FO!$R$15","v":4.0267516515507076},{"$f":"+H45/KeyAssumptionsPriceControl_FO!$R$15","v":5.7860347149085918},{"$f":"+I45/KeyAssumptionsPriceControl_FO!$R$15","v":6.0578370722391091},{"$f":"+J45/KeyAssumptionsPriceControl_FO!$R$15","v":6.2837972847612837},{"$f":"+K45/KeyAssumptionsPriceControl_FO!$R$15","v":6.5037197685361585},{"$f":"+L45/KeyAssumptionsPriceControl_FO!$R$15","v":6.6595847529715},null,{"$f":"+N45/KeyAssumptionsPriceControl_FO!$R$15","v":26.245822487137215},{"$f":"+O45/KeyAssumptionsPriceControl_FO!$R$15","v":27.143100827267535},{"$f":"+P45/KeyAssumptionsPriceControl_FO!$R$15","v":27.494079917512646},{"$f":"+Q45/KeyAssumptionsPriceControl_FO!$R$15","v":27.817843759518482},{"$f":"+R45/KeyAssumptionsPriceControl_FO!$R$15","v":28.293961235480893},{"$f":"+S45/KeyAssumptionsPriceControl_FO!$R$15","v":28.055959929231911},{"$f":"+T45/KeyAssumptionsPriceControl_FO!$R$15","v":28.356998435569899},null,{"$f":"+V45/KeyAssumptionsPriceControl_FO!$R$15","v":3.0319896123079313},{"$f":"+W45/KeyAssumptionsPriceControl_FO!$R$15","v":2.727868094780769},{"$f":"+X45/KeyAssumptionsPriceControl_FO!$R$15","v":3.483512801656734},{"$f":"+Y45/KeyAssumptionsPriceControl_FO!$R$15","v":3.483512801656734},{"$f":"+Z45/KeyAssumptionsPriceControl_FO!$R$15","v":3.483512801656734},{"$f":"+AA45/KeyAssumptionsPriceControl_FO!$R$15","v":3.483512801656734},{"$f":"+AB45/KeyAssumptionsPriceControl_FO!$R$15","v":3.483512801656734},null,{"$f":"+AD45/KeyAssumptionsPriceControl_FO!$R$15","v":0.79821980575868823},{"$f":"+AE45/KeyAssumptionsPriceControl_FO!$R$15","v":1.1343309872303728},{"$f":"+AF45/KeyAssumptionsPriceControl_FO!$R$15","v":0.10716103750749938},{"$f":"+AG45/KeyAssumptionsPriceControl_FO!$R$15","v":0.26036263464900777},{"$f":"+AH45/KeyAssumptionsPriceControl_FO!$R$15","v":0.34555191733498986},{"$f":"+AI45/KeyAssumptionsPriceControl_FO!$R$15","v":0.41561156175561759},{"$f":"+AJ45/KeyAssumptionsPriceControl_FO!$R$15","v":0.76552913672655454},null,1.2143842545802954,38.36426778021125,-40.168040557223598,null,null,null,{"$f":"+AR45/KeyAssumptionsPriceControl_FO!$R$15","v":6.8893818818818824},{"$f":"+AS45/KeyAssumptionsPriceControl_FO!$R$15","v":5.4403828828828829},{"$f":"+AT45/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU45/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV45/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX45/KeyAssumptionsPriceControl_FO!$R$15","v":16.479198996630352},null,null,null,4663,4585,4771,null,19400,19637,19829,null,16613,16967,17181]
[null,"Wannon Water","WNW",{"$f":"+D46/KeyAssumptionsPriceControl_FO!$R$15","v":264.32578946516202},null,{"$f":"+F46/KeyAssumptionsPriceControl_FO!$R$15","v":8.4922460186114535},{"$f":"+G46/KeyAssumptionsPriceControl_FO!$R$15","v":8.2418504632148419},{"$f":"+H46/KeyAssumptionsPriceControl_FO!$R$15","v":13.05475436377818},{"$f":"+I46/KeyAssumptionsPriceControl_FO!$R$15","v":13.735484375491085},{"$f":"+J46/KeyAssumptionsPriceControl_FO!$R$15","v":14.428948286019192},{"$f":"+K46/KeyAssumptionsPriceControl_FO!$R$15","v":15.039317092860431},{"$f":"+L46/KeyAssumptionsPriceControl_FO!$R$15","v":15.569594134705289},null,{"$f":"+N46/KeyAssumptionsPriceControl_FO!$R$15","v":62.140428395056269},{"$f":"+O46/KeyAssumptionsPriceControl_FO!$R$15","v":62.480620759547328},{"$f":"+P46/KeyAssumptionsPriceControl_FO!$R$15","v":68.769719877288225},{"$f":"+Q46/KeyAssumptionsPriceControl_FO!$R$15","v":70.167016359144128},{"$f":"+R46/KeyAssumptionsPriceControl_FO!$R$15","v":70.818177592135271},{"$f":"+S46/KeyAssumptionsPriceControl_FO!$R$15","v":71.523290324400392},{"$f":"+T46/KeyAssumptionsPriceControl_FO!$R$15","v":71.227358489396124},null,{"$f":"+V46/KeyAssumptionsPriceControl_FO!$R$15","v":3.756576015720321},{"$f":"+W46/KeyAssumptionsPriceControl_FO!$R$15","v":3.6216458424641269},{"$f":"+X46/KeyAssumptionsPriceControl_FO!$R$15","v":7.3619775184683256},{"$f":"+Y46/KeyAssumptionsPriceControl_FO!$R$15","v":6.4382038489198532},{"$f":"+Z46/KeyAssumptionsPriceControl_FO!$R$15","v":5.82620379284399},{"$f":"+AA46/KeyAssumptionsPriceControl_FO!$R$15","v":5.7954113371923741},{"$f":"+AB46/KeyAssumptionsPriceControl_FO!$R$15","v":5.7578830318669683},null,{"$f":"+AD46/KeyAssumptionsPriceControl_FO!$R$15","v":2.5979981357638597},{"$f":"+AE46/KeyAssumptionsPriceControl_FO!$R$15","v":2.9355173726403518},{"$f":"+AF46/KeyAssumptionsPriceControl_FO!$R$15","v":0.87497971670656116},{"$f":"+AG46/KeyAssumptionsPriceControl_FO!$R$15","v":2.3453841286179955},{"$f":"+AH46/KeyAssumptionsPriceControl_FO!$R$15","v":3.5132746546708478},{"$f":"+AI46/KeyAssumptionsPriceControl_FO!$R$15","v":3.8526180590173569},{"$f":"+AJ46/KeyAssumptionsPriceControl_FO!$R$15","v":3.6737241683326478},null,2.9981906258986033,104.1039486252312,-115.68085552402724,null,null,null,{"$f":"+AR46/KeyAssumptionsPriceControl_FO!$R$15","v":10.582263796677266},{"$f":"+AS46/KeyAssumptionsPriceControl_FO!$R$15","v":9.8125826890416157},{"$f":"+AT46/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU46/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV46/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX46/KeyAssumptionsPriceControl_FO!$R$15","v":43.615774064269829},null,null,null,11360,11397,13557.5,null,42008,42261,42466,null,35419,35839,36146]
[null,"Western Water","WW",{"$f":"+D47/KeyAssumptionsPriceControl_FO!$R$15","v":299.68906239751823},null,{"$f":"+F47/KeyAssumptionsPriceControl_FO!$R$15","v":10.269227773026561},{"$f":"+G47/KeyAssumptionsPriceControl_FO!$R$15","v":9.9814571092546718},{"$f":"+H47/KeyAssumptionsPriceControl_FO!$R$15","v":14.17837792680201},{"$f":"+I47/KeyAssumptionsPriceControl_FO!$R$15","v":14.96804778440845},{"$f":"+J47/KeyAssumptionsPriceControl_FO!$R$15","v":16.138336209814558},{"$f":"+K47/KeyAssumptionsPriceControl_FO!$R$15","v":18.118606993962455},{"$f":"+L47/KeyAssumptionsPriceControl_FO!$R$15","v":20.504125634778269},null,{"$f":"+N47/KeyAssumptionsPriceControl_FO!$R$15","v":78.016277558869902},{"$f":"+O47/KeyAssumptionsPriceControl_FO!$R$15","v":84.597563847173262},{"$f":"+P47/KeyAssumptionsPriceControl_FO!$R$15","v":69.542680324492522},{"$f":"+Q47/KeyAssumptionsPriceControl_FO!$R$15","v":73.097621125300392},{"$f":"+R47/KeyAssumptionsPriceControl_FO!$R$15","v":75.520114842219925},{"$f":"+S47/KeyAssumptionsPriceControl_FO!$R$15","v":92.24046710885807},{"$f":"+T47/KeyAssumptionsPriceControl_FO!$R$15","v":97.062714201511909},null,{"$f":"+V47/KeyAssumptionsPriceControl_FO!$R$15","v":3.9518408474106104},{"$f":"+W47/KeyAssumptionsPriceControl_FO!$R$15","v":3.9518408474106104},{"$f":"+X47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120433819331215},{"$f":"+Y47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120433819331215},{"$f":"+Z47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120433819331215},{"$f":"+AA47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120433819331215},{"$f":"+AB47/KeyAssumptionsPriceControl_FO!$R$15","v":4.6120433819331215},null,{"$f":"+AD47/KeyAssumptionsPriceControl_FO!$R$15","v":2.5289788574385565},{"$f":"+AE47/KeyAssumptionsPriceControl_FO!$R$15","v":2.8720569803412146},{"$f":"+AF47/KeyAssumptionsPriceControl_FO!$R$15","v":6.7887797521723026E-2},{"$f":"+AG47/KeyAssumptionsPriceControl_FO!$R$15","v":0.36892211256010021},{"$f":"+AH47/KeyAssumptionsPriceControl_FO!$R$15","v":0.77805553495392055},{"$f":"+AI47/KeyAssumptionsPriceControl_FO!$R$15","v":1.5523754627747215},{"$f":"+AJ47/KeyAssumptionsPriceControl_FO!$R$15","v":2.6010651835471288},null,3.5345238060398545,147.72015292678117,-2.2332983843266923,null,null,null,{"$f":"+AR47/KeyAssumptionsPriceControl_FO!$R$15","v":20.959659909909909},{"$f":"+AS47/KeyAssumptionsPriceControl_FO!$R$15","v":44.621371121121122},{"$f":"+AT47/KeyAssumptionsPriceControl_FO!$R$15","v":4.8436386386386383},{"$f":"+AU47/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV47/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX47/KeyAssumptionsPriceControl_FO!$R$15","v":40.789660056855368},null,null,null,11710.68,11810,13236,null,56930,58477,60158,null,51004,52564,54197]
[null,"Westernport Water","WPW",{"$f":"+D48/KeyAssumptionsPriceControl_FO!$R$15","v":98.632387298036122},null,{"$f":"+F48/KeyAssumptionsPriceControl_FO!$R$15","v":4.2123949479205072},{"$f":"+G48/KeyAssumptionsPriceControl_FO!$R$15","v":4.1278262176623466},{"$f":"+H48/KeyAssumptionsPriceControl_FO!$R$15","v":4.9333324830537082},{"$f":"+I48/KeyAssumptionsPriceControl_FO!$R$15","v":5.0769005247640742},{"$f":"+J48/KeyAssumptionsPriceControl_FO!$R$15","v":5.1253694882066574},{"$f":"+K48/KeyAssumptionsPriceControl_FO!$R$15","v":5.2296762049915673},{"$f":"+L48/KeyAssumptionsPriceControl_FO!$R$15","v":5.3717396925667202},null,{"$f":"+N48/KeyAssumptionsPriceControl_FO!$R$15","v":19.501165388666109},{"$f":"+O48/KeyAssumptionsPriceControl_FO!$R$15","v":20.146612535938861},{"$f":"+P48/KeyAssumptionsPriceControl_FO!$R$15","v":20.547732462124777},{"$f":"+Q48/KeyAssumptionsPriceControl_FO!$R$15","v":20.858029190096534},{"$f":"+R48/KeyAssumptionsPriceControl_FO!$R$15","v":21.113012709870109},{"$f":"+S48/KeyAssumptionsPriceControl_FO!$R$15","v":21.417617131973724},{"$f":"+T48/KeyAssumptionsPriceControl_FO!$R$15","v":21.665606252105956},null,{"$f":"+V48/KeyAssumptionsPriceControl_FO!$R$15","v":1.4262588163297261},{"$f":"+W48/KeyAssumptionsPriceControl_FO!$R$15","v":1.3330542267281751},{"$f":"+X48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469647547348},{"$f":"+Y48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469647547348},{"$f":"+Z48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469647547348},{"$f":"+AA48/KeyAssumptionsPriceControl_FO!$R$15","v":1.7272469647547348},{"$f":"+AB48/KeyAssumptionsPriceControl_FO!$R$15","v":1.638323279729234},null,{"$f":"+AD48/KeyAssumptionsPriceControl_FO!$R$15","v":1.0605293349377467},{"$f":"+AE48/KeyAssumptionsPriceControl_FO!$R$15","v":1.3153637383700358},{"$f":"+AF48/KeyAssumptionsPriceControl_FO!$R$15","v":0.14289580881557901},{"$f":"+AG48/KeyAssumptionsPriceControl_FO!$R$15","v":0.36235974337320437},{"$f":"+AH48/KeyAssumptionsPriceControl_FO!$R$15","v":0.56843015295713262},{"$f":"+AI48/KeyAssumptionsPriceControl_FO!$R$15","v":0.77045377134494786},{"$f":"+AJ48/KeyAssumptionsPriceControl_FO!$R$15","v":0.96177190078317698},null,0.85368507342722033,12.382322724928395,-20.21547665174624,null,null,null,{"$f":"+AR48/KeyAssumptionsPriceControl_FO!$R$15","v":2.5604093192472468},{"$f":"+AS48/KeyAssumptionsPriceControl_FO!$R$15","v":3.4393222240643557},{"$f":"+AT48/KeyAssumptionsPriceControl_FO!$R$15","v":0.58623623623623622},{"$f":"+AU48/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV48/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX48/KeyAssumptionsPriceControl_FO!$R$15","v":12.871335155024241},null,null,null,1756,1777,1889,null,15726,15708,15972,null,14372,14213,14439]
[null,"Yarra Valley Water","YVW",{"$f":"+D49/KeyAssumptionsPriceControl_FO!$R$15","v":3418.217560343041},null,{"$f":"+F49/KeyAssumptionsPriceControl_FO!$R$15","v":127.40167030733532},{"$f":"+G49/KeyAssumptionsPriceControl_FO!$R$15","v":125.17112919216017},{"$f":"+H49/KeyAssumptionsPriceControl_FO!$R$15","v":163.96295512860442},{"$f":"+I49/KeyAssumptionsPriceControl_FO!$R$15","v":170.43119624983137},{"$f":"+J49/KeyAssumptionsPriceControl_FO!$R$15","v":177.26542959377107},{"$f":"+K49/KeyAssumptionsPriceControl_FO!$R$15","v":184.01670553857147},{"$f":"+L49/KeyAssumptionsPriceControl_FO!$R$15","v":190.46747208743523},null,{"$f":"+N49/KeyAssumptionsPriceControl_FO!$R$15","v":781.59684091936981},{"$f":"+O49/KeyAssumptionsPriceControl_FO!$R$15","v":910.25893677540364},{"$f":"+P49/KeyAssumptionsPriceControl_FO!$R$15","v":1019.0800467996735},{"$f":"+Q49/KeyAssumptionsPriceControl_FO!$R$15","v":1005.1526196772246},{"$f":"+R49/KeyAssumptionsPriceControl_FO!$R$15","v":999.84065046889782},{"$f":"+S49/KeyAssumptionsPriceControl_FO!$R$15","v":1010.2999022245964},{"$f":"+T49/KeyAssumptionsPriceControl_FO!$R$15","v":1018.778385427715},null,{"$f":"+V49/KeyAssumptionsPriceControl_FO!$R$15","v":43.699377847605419},{"$f":"+W49/KeyAssumptionsPriceControl_FO!$R$15","v":43.699377847605419},{"$f":"+X49/KeyAssumptionsPriceControl_FO!$R$15","v":94.296316235659617},{"$f":"+Y49/KeyAssumptionsPriceControl_FO!$R$15","v":74.526699692647142},{"$f":"+Z49/KeyAssumptionsPriceControl_FO!$R$15","v":60.778842420216954},{"$f":"+AA49/KeyAssumptionsPriceControl_FO!$R$15","v":60.778842420216954},{"$f":"+AB49/KeyAssumptionsPriceControl_FO!$R$15","v":60.778842420216954},null,{"$f":"+AD49/KeyAssumptionsPriceControl_FO!$R$15","v":12.108131537895561},{"$f":"+AE49/KeyAssumptionsPriceControl_FO!$R$15","v":16.975200158276294},{"$f":"+AF49/KeyAssumptionsPriceControl_FO!$R$15","v":3.5799945826244679},{"$f":"+AG49/KeyAssumptionsPriceControl_FO!$R$15","v":9.8018831953500403},{"$f":"+AH49/KeyAssumptionsPriceControl_FO!$R$15","v":15.162902065650739},{"$f":"+AI49/KeyAssumptionsPriceControl_FO!$R$15","v":20.820745918373987},{"$f":"+AJ49/KeyAssumptionsPriceControl_FO!$R$15","v":24.15730994355523},null,35.960767436077141,1718.5337472316751,57.497807044495943,null,null,null,{"$f":"+AR49/KeyAssumptionsPriceControl_FO!$R$15","v":91.606699978965267},{"$f":"+AS49/KeyAssumptionsPriceControl_FO!$R$15","v":146.48157632632632},{"$f":"+AT49/KeyAssumptionsPriceControl_FO!$R$15","v":10.202833333333334},{"$f":"+AU49/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV49/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX49/KeyAssumptionsPriceControl_FO!$R$15","v":146.61701336348435},null,null,null,131930,133690,141886,null,737437,751930,765287,null,694001,709048,722699]
[null,"Southern Rural Water","SRW",{"$f":"+D50/KeyAssumptionsPriceControl_FO!$R$15","v":39.632742861766744},null,{"$f":"+F50/KeyAssumptionsPriceControl_FO!$R$15","v":1.3759013526539778},{"$f":"+G50/KeyAssumptionsPriceControl_FO!$R$15","v":1.2675622715918355},{"$f":"+H50/KeyAssumptionsPriceControl_FO!$R$15","v":2.0286702302075734},{"$f":"+I50/KeyAssumptionsPriceControl_FO!$R$15","v":2.3261905707018342},{"$f":"+J50/KeyAssumptionsPriceControl_FO!$R$15","v":2.6118828155160689},{"$f":"+K50/KeyAssumptionsPriceControl_FO!$R$15","v":2.769194006945134},{"$f":"+L50/KeyAssumptionsPriceControl_FO!$R$15","v":2.8032701491009258},null,{"$f":"+N50/KeyAssumptionsPriceControl_FO!$R$15","v":35.46050524920625},{"$f":"+O50/KeyAssumptionsPriceControl_FO!$R$15","v":38.541512913844691},{"$f":"+P50/KeyAssumptionsPriceControl_FO!$R$15","v":30.870401567045977},{"$f":"+Q50/KeyAssumptionsPriceControl_FO!$R$15","v":31.285637784973236},{"$f":"+R50/KeyAssumptionsPriceControl_FO!$R$15","v":31.787373099722977},{"$f":"+S50/KeyAssumptionsPriceControl_FO!$R$15","v":31.812077276232657},{"$f":"+T50/KeyAssumptionsPriceControl_FO!$R$15","v":31.256622750033756},null,{"$f":"+V50/KeyAssumptionsPriceControl_FO!$R$15","v":1.9045670829757155},{"$f":"+W50/KeyAssumptionsPriceControl_FO!$R$15","v":1.8312632984774557},{"$f":"+X50/KeyAssumptionsPriceControl_FO!$R$15","v":3.0852921753379245},{"$f":"+Y50/KeyAssumptionsPriceControl_FO!$R$15","v":2.7643038929036745},{"$f":"+Z50/KeyAssumptionsPriceControl_FO!$R$15","v":2.4209518400148742},{"$f":"+AA50/KeyAssumptionsPriceControl_FO!$R$15","v":1.9781350453183979},{"$f":"+AB50/KeyAssumptionsPriceControl_FO!$R$15","v":1.1056344729733738},null,{"$f":"+AD50/KeyAssumptionsPriceControl_FO!$R$15","v":1.829480482778558},{"$f":"+AE50/KeyAssumptionsPriceControl_FO!$R$15","v":2.5655149823663108},{"$f":"+AF50/KeyAssumptionsPriceControl_FO!$R$15","v":0.49507964226192169},{"$f":"+AG50/KeyAssumptionsPriceControl_FO!$R$15","v":1.3780009410251819},{"$f":"+AH50/KeyAssumptionsPriceControl_FO!$R$15","v":2.1246570031107774},{"$f":"+AI50/KeyAssumptionsPriceControl_FO!$R$15","v":2.7119256325340753},{"$f":"+AJ50/KeyAssumptionsPriceControl_FO!$R$15","v":3.4150122639402913},null,1.7094318484209088,44.092197166032712,13.050759574729669,null,null,null,{"$f":"+AR50/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AS50/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AT50/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AU50/KeyAssumptionsPriceControl_FO!$R$15","v":0},{"$f":"+AV50/KeyAssumptionsPriceControl_FO!$R$15","v":0},null,{"$f":"+AX50/KeyAssumptionsPriceControl_FO!$R$15","v":21.919603135762305}]
[]
[]
[null,"$m, 2012-13",null,"RAV (Opening Base)",null,null,"RoA",null,null,null,null,null,null,null,"Revenue Req",null,null,null,null,null,null,null,"RegDepEx",null,null,null,null,null,null,null,"RegDepNew"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"includes New Initiatives"]
[null,null,null,"2012-13",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,null,null,null,null,null,null,{"$f":"+AR8","v":"2017-18"}]
[null,"Barwon Water","BW",977.79777882156191,null,30.369648769553443,29.460080145870709,46.913368805665606,48.70353723437286,49.857125757384964,50.90783636305143,51.371947239551673,null,162.72103461166304,170.29143643373493,170.02536056081055,172.38700847311,174.39259392842087,177.21326667883321,178.29934529881623,null,14.052113165517213,13.92084747950946,27.76059030598315,27.288233669490324,27.288233669490324,27.288233669490324,27.288233669490324,null,11.594401784898785,14.129837138527673,0.62659458918371391,1.6514145400739595,2.5875324164925417,3.5961408322780306,4.4381538000046517,null,null,null,null,null,null,null,22.557310358700001,22.628347131299996,0.58699371999999994,null,null,{"$f":"SUM(AR33:AV33)","v":45.772651209999999},89.061392291858738,"no NI"]
[null,"Central Highlands Water","CHW",288.56819276380116,null,7.7334398669184381,7.5159419727486165,13.600877199822797,13.870340732630279,14.06804229678696,14.321758538496637,14.540282391274973,null,77.646743300833165,78.445605708817993,76.54290064549869,77.361863934565179,78.106233084787306,78.833915189018455,79.998215631212219,null,2.5328142521617858,2.5328142521617858,11.797228912444712,11.360731442684257,10.940384379304939,10.535590157270658,10.145773321451644,null,6.0161080853600097,6.4843294928411082,0.44438220869245504,1.183446205382406,1.8733691126920395,2.6535407510178679,3.4289273246333507,null,null,null,null,null,null,null,12.564429500000001,9.2316324999999999,null,null,null,{"$f":"SUM(AR34:AV34)","v":21.796061999999999},47.479740798689683,5.1970706036062486]
[null,"City West Water","CWW",1490.4347467734303,null,50.889333694565629,50.068928160662693,70.681590906540777,74.429672802161846,76.47694162687219,78.926082368895308,81.726251034625761,null,439.71922689870991,506.47149997765069,558.59106529378073,579.61529786489643,586.23987867341521,590.32476290719012,599.45811026486024,null,16.042116679849951,16.042116679849951,33.798082205189772,32.896356226352474,31.806098690868499,30.806098690868499,30.097839978834674,null,13.046267540899645,15.924654603744512,4.1754542630448652,12.419977787528522,17.930339099145272,20.919194616560997,23.785426823161728,null,null,null,null,null,null,null,51.359557432169559,27.484152996597096,51.592148391288049,null,null,130.4358588200547,103.00027111602056,"no NI"]
[null,"Coliban Water","CW",297.46309359676314,null,8.3229201303225882,8.0904712968061574,15.970485410896959,17.70382816809953,18.72991803158947,19.442759080192648,20.091153060530875,null,90.98469232670368,93.604441223037043,94.646411965471302,97.990372603142646,101.02229026292443,103.1310711851514,104.09314645703913,null,4.1510088206072364,3.8644681972006696,10.714546579090923,10.714546579090923,10.714546579090923,10.714546579090923,10.714546579090923,null,5.6003862135176643,6.285468032696949,0.50915263956209822,1.6532006825248722,2.9421767945797095,3.964427123335474,4.8595449084955717,null,null,null,null,null,null,null,14.60593083744596,9.8871059808044492,1.570675303039246,8.3175653650254677,null,34.38127748631512,57.310172416512508,-3.3486305967542598,"BOOT Capitalisation"]
[null,"East Gippsland Water","EGW",123.49700337979741,null,4.2991104598337664,4.1005802939240681,5.5332246924846258,5.7419329477651555,5.8953838403213652,5.9077542452034697,5.9147473417155227,null,28.394663126660234,28.429640867084824,28.26406717968181,29.14462598845795,30.121402756865674,30.52384300229863,31.04445761997161,null,3.0684243492410221,3.0684243492410221,5.66,5.66,5.66,5.66,5.66,null,2.3233016481196511,2.5280036815789582,0.20274664973748863,0.66954386720926873,1.1298136795319604,1.4937590320239353,1.8308051626453494,null,null,null,null,null,null,null,2.6174999999999997,6.0696842420469395,null,null,null,8.6871842420469392,16.325883362391103,0.79100000000000004]
[null,"Gippsland Water","CGW",452.55197179381508,null,16.78740040483703,16.306120661523583,22.371428836761122,23.787213482154478,25.114769331126027,25.764435006107782,26.341313523743064,null,101.81907627844546,104.97049239452213,105.16153011334751,106.93544265986675,109.75244553359897,110.88928612796585,112.31697534387703,null,7.4140361142122106,7.4140361142122106,11.128056639394151,11.128056639394151,11.128056639394151,11.128056639394151,11.128056639394151,null,4.3343285359948718,5.3776550481091405,0.43225606730607613,1.3320971701916737,2.4777327577034458,3.5619752877115411,4.407220525185096,null,null,null,null,null,null,null,18.025272185677817,15.464847034860281,null,null,null,33.490119220538098,65.89183830237485,"no NI"]
[null,"Goulburn Valley Water","GVW",245.18059282471833,null,8.8394586582883647,8.4574574967883702,11.580533537668742,12.389203458989295,13.196482025968063,13.943969463638265,14.553984321841682,null,61.832888688347225,63.023215422509885,62.834376961230042,63.370036476226737,64.321769659009703,66.42601844095671,67.587830897757243,null,5.8435294240595157,5.8435294240595157,8.2748014706544204,8.2748014706544204,8.2748014706544204,8.2748014706544204,8.2748014706544204,null,3.0342257166796331,3.5043984778662205,0.35408631666666668,0.96748734999999986,1.7636632874125875,2.6056098748251748,3.3378657081585081,null,null,null,null,null,null,null,19.513999999999999,6.7249999999999996,null,null,null,26.238999999999997,37.999784317629263,"no NI"]
[null,"GWM Water","GWMW",288.92347954804507,null,6.6025875527674973,6.3026674514287864,13.824173832072232,14.437128318643772,14.692920788340311,14.666857391724353,14.551127236608394,null,56.282159860872518,57.054284204848827,55.149090117390777,55.768806047695577,56.609410431528531,56.594431091128143,56.365634183262202,null,3.1164806729101913,3.1164806729101913,9.1510318206324204,9.1510318206324204,9.1510318206324204,9.1510318206324204,9.1510318206324204,null,3.7133056241854558,4.2521190697088258,0.36540696666666667,1.2523687666666667,2.0007033833333336,2.4118311583333334,2.8064866500000001,null,null,null,null,null,null,null,null,null,null,null,null,null,28.740698821650703,2.2338349579999996]
[null,"Lower Murray Water - Urban","LMW-U",133.14228765438858,null,3.4423772016320093,3.2747844367263932,6.3957908722530856,6.7257288182179344,6.8977374120481212,6.9147970666649448,6.8887855081894189,null,30.392966914485786,31.300330820406,30.423795460185296,31.382303250819817,32.343282391716613,32.186189147619366,32.601890024124636,null,2.3541745549673032,2.2891911881657956,4.9398846718394065,4.9398846718394065,4.9107909333799284,4.8318223035444303,4.8307794874843593,null,1.8250709593864118,2.1501404788032263,0.30675622222222221,0.83888174999999998,1.2585572777777776,1.5926636388888888,1.9061698611111109,null,null,null,null,null,null,null,3.8354228500000001,5.0338046499999995,null,null,null,8.8692274999999992,17.3328045875,"no NI"]
[null,"Lower Murray Water - Rural","LMW-R",61.756744624633754,null,0.81634290757420147,0.79071396973352137,3.3597835408977437,3.8452006356564166,3.9810664534495048,3.9633481613916377,3.9409559719347897,null,17.898531030142347,18.540967741972729,26.686214933989064,27.330051799805229,27.649969288265332,27.769473310521551,27.802138844907102,null,0.44391928619211202,0.43983719107271918,1.9819054337624906,1.8671347158520588,1.7198953266773591,1.5839695425611549,1.4941618221876405,null,1.0533554892723862,1.2468609328410531,0.23722113888888885,0.60195561111111107,0.79221855555555554,0.91848122222222217,1.0473558333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,13.883579118781833,"no NI"]
[null,"North East Water","NEW",184.64440353314126,null,7.1427734282695425,6.8938624194914659,8.8372851931170171,9.2127135638690838,9.4211740182264876,9.6151618027389993,9.7535230760042655,null,52.856720061878292,54.308273136100212,50.761407270066286,51.69306831449709,52.333078404933914,52.958980116585423,53.838979712713659,null,4.2915691168634034,4.2915691168634034,6.4883504646408934,6.4883504646408934,6.4883504646408934,6.4883504646408934,6.4883504646408934,null,3.1219554173141755,3.6061967958252579,0.22158133116883116,0.5810123727909775,0.98137761537592927,1.4092421436751668,2.1366670041422369,null,null,null,null,null,null,null,6.1331300000000004,4.81487,null,null,null,10.948,32.812404725420386,"no NI"]
[null,"South East Water","SEW",2526.6987868104161,null,99.58521073269263,97.880405317080744,121.58995796709402,130.23684997336309,137.44782826870636,143.1930591977725,148.13575484801527,null,676.13411141344386,790.45691252446557,817.37601622026568,831.80873146753663,841.86444428255982,853.88564429455846,861.96163563443747,null,33.427557168860737,33.427557168860737,38.533874353536255,38.533874353536255,38.533874353536255,38.533874353536255,38.533874353536255,null,17.289445946415359,19.012313387665209,4.1019155556664693,12.304751593992336,19.888372820401194,25.773543083749178,29.576750022897961,null,null,null,null,null,null,null,62.005439894694831,125.1599465549464,6.6027000000000005,null,null,193.76808644964123,115.04461420379009,0.15]
[null,"South Gippsland Water","SGW",101.43507488447,null,3.8146535623936502,3.6404750225331739,5.2309942807182654,5.4767232897437736,5.6810076809742283,5.8798335282964906,6.0207467585688041,null,23.72812367841636,24.539328259221961,24.85663876705442,25.149344720143858,25.579789388457385,25.364618976744506,25.63677958111704,null,2.741138120086537,2.4661902503945594,3.1493477727195271,3.1493477727195271,3.1493477727195271,3.1493477727195271,3.1493477727195271,null,0.72164849407504938,1.0255173359666447,9.6881336171938351E-2,0.23538667150620704,0.31240395060421255,0.37574294135191127,0.6920937625247312,null,null,null,null,null,null,null,6.2285000000000004,4.9184999999999999,null,null,null,11.147,14.898388957134591,0.10099981297379095]
[null,"Wannon Water","WNW",238.96965038524601,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":"Wannon 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"]