{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Contents","Adjustments log","Model Quality Check","KeyAssumptionsPriceControl_FO","Expenditure_Detail","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","Household Bill","Dashboard - Pricing","Dashboard - Opex","Dashboard - Capex","Dashboard - Data","Determination_Lookup","General_BL"],"not_rendered":{"charts":35,"images":1,"macros":1,"external_links":3,"defined_names":44,"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":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[[6,8,6,9],[10,2,10,3]]}
[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 - 2023"]
[null,null,null,"Financial Model Template "]
[]
[]
[null,"Table of Contents",null,null,null,"Water Business:",null,{"$f":"+N24","v":"Gippsland Water"},{"$f":"+O24","v":"CGW"}]
[null,"Section & Sheet Titles",null,null,null,"Regulatory Period:",null,"2023-24 to 2027-28 (Fifth)",null,null,null,null,null,"[Decision]","[Month]","[Year]","[Version]"]
[null,null,null,null,null,"Model Name:",null,{"$f":"I7&\"_Price Review Template_\"&O9&P9&Q9","v":"CGW_Price Review Template_Oct2021 - v1"},null,null,null,null,null,"Draft","Oct",2021," - v1"," << Select"]
[null,1,"Model Quality Check",null,null,"Decision type:",null,{"$f":"+N9&\" Decision\"","v":"Draft Decision"},null,null,null,null,null,"Draft","Jan",2016," - v1"]
[null,2,{"$f":"+KeyAssumptionsPriceControl_FO!B1","v":"Key Assumptions Price Control"},null,null,null,null,null,null,null,null,null,null,"Final","Feb",2017]
[null,3,{"$f":"+Expenditure_Detail!B1","v":"Expenditure - Detail"},null,null,"Model Key:",null,null,null,null,null,null,null,null,"Mar",2018]
[null,4,{"$f":"Opex_FO!B1","v":"Operating Expenditure - Forecast"},null,null,null,null,null,null,null,null,null,null,null,"Apr",2019]
[null,5,{"$f":"Opex_Breakdown!B1","v":"Operating Expenditure - Breakdown"},null,null,null,"BLUE",{"$f":"+I7&\" - DATA INPUT CELL\"","v":"CGW - DATA INPUT CELL"},null,null,null,null,null,null,"May",2020]
[null,6,{"$f":"+'Capex_FO input'!B1","v":"Capital Expenditure - Forecast Input"},null,null,null,null,null,null,null,null,null,null,null,"Jun",2021]
[null,7,{"$f":"Capex_FO_AC!B1","v":"Capital Expenditure - Asset Category Breakdown"},null,null,null,"PURPLE","NOTES / INSTRUCTIONS",null,null,null,null,null,null,"Jul",2022]
[null,8,{"$f":"ExpSummary_FO!B1","v":"Expenditure Summary"},null,null,null,null,null,null,null,null,null,null,null,"Aug",2023]
[null,9,{"$f":"RollForward_FO!B1","v":"Rolled forward regulatory asset base (RAB)"},null,null,null,"GREY","MODEL PARAMETERS / ASSUMPTIONS",null,null,null,null,null,null,"Sep"]
[null,10,{"$f":"PrevPerAdj_FO!B1","v":"Previous period adjustments"},null,null,null,null,null,null,null,null,null,null,null,"Oct"]
[null,11,{"$f":"RevenuePriceCap_FO!C1","v":"Revenue forecast (price caps)"},null,null,null,"WHITE","FORMULA / HARDCODED VALUES",null,null,null,null,null,null,"Nov"]
[null,12,"Revenue forecast (tariff basket)",null,null,null,null,null,null,null,null,null,null,null,"Dec"]
[null,13,{"$f":"NotPres_FO!B1","v":"Non Prescribed Services"},null,null,null,"ORANGE","FORMULA DIFFERENT TO ADJACENT CELL"]
[null,14,{"$f":"'Finance&Tax_FO'!B1","v":"Cash, debt and tax assumptions"},null,null,null,null,null,null,null,null,null,null,"[Business]"]
[null,15,{"$f":"'Rev&RAV_FO'!B1","v":"Revenue requirement detail"},null,null,null,"GREEN","DATA FROM 2018 DECISION OR PERFORMANCE REPORT",null,null,null,null,null,"Gippsland Water",{"$f":"+VLOOKUP(N24,N25:O42,2,FALSE)","v":"CGW"}]
[null,16,{"$f":"Indicators_FO!B1","v":"Financial indicators"},null,null,null,null,null,null,null,null,null,null,"Barwon Water","BW"]
[null,17,{"$f":"Outcomes!B1","v":"Outcomes"},null,null,null,"RED","ERROR CHECK",null,null,null,null,null,"Central Highlands Water","CHW"]
[null,18,{"$f":"GSL!B1","v":"Guaranteed Service Levels (GSL)"},null,null,null,null,null,null,null,null,null,null,"Greater Western Water","GWW"]
[null,19,"Dashboard - Pricing",null,null,null,null,null,null,null,null,null,null,"Coliban Water","CW"]
[null,20,"Dashboard - Opex",null,null,null,null,null,null,null,null,null,null,"East Gippsland Water","EGW"]
[null,21,"Dashboard - Capex",null,null,null,null,null,null,null,null,null,null,"Gippsland Water","CGW"]
[null,22,"Dashboard - Data",null,null,null,null,null,null,null,null,null,null,"Goulburn Valley Water","GVW"]
[null,23,"Household Bill",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,"Westernport Water","WPW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Yarra Valley Water","YVW"]

{"sheet":"Adjustments log","index":1,"n_rows":58,"n_cols":8,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
[]
[]
[1,"Operating expenditure"]
[null,"$m 2022-23"]
[]
[null,null,"2023-24","2024-25","2025-26","2026-27","2027-28","Total"]
[null,"Proposed - controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(C7:G7)","v":0}]
[null,"DD adjustments"]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C9:G9)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C10:G10)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C11:G11)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C12:G12)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C13:G13)","v":0}]
[null,"FD adjustments"]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C15:G15)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C16:G16)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C17:G17)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C18:G18)","v":0}]
[null,"xx",null,null,null,null,null,0]
[null,"Total adjustments",{"$f":"SUM(C8:C19)","v":0},0,0,0,0,0]
[null,"Final decision - controllable operating expenditure",{"$f":"C7+C20","v":0},0,0,0,0,0]
[]
[null,"Proposed - non-controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(C23:G23)","v":0}]
[null,"DD adjustments"]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C25:G25)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C26:G26)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C27:G27)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C28:G28)","v":0}]
[null,"FD adjustments"]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C30:G30)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C31:G31)","v":0}]
[null,"Total adjustments",{"$f":"SUM(C24:C31)","v":0},0,0,0,0,0]
[null,"Final decision - non-controllable operating expenditure",{"$f":"C23+C32","v":0},0,0,0,0,0]
[]
[null,"Proposed - total operating expenditure",{"$f":"C7+C23","v":0},0,0,0,0,0]
[null,"Total adjustments",{"$f":"C20+C32","v":0},0,0,0,0,0]
[null,"Final decision - total operating expenditure",{"$f":"SUM(C35:C36)","v":0},0,0,0,0,0]
[]
[null,"Check"]
[]
[]
[2,"Capital expenditure"]
[null,"$m 2022-23"]
[]
[null,null,"2023-24","2024-25","2025-26","2026-27","2027-28","Total"]
[null,"Proposed - capital expenditure",null,null,null,null,null,{"$f":"SUM(C46:G46)","v":0}]
[null,"DD adjustments"]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C48:G48)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C49:G49)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C50:G50)","v":0}]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C51:G51)","v":0}]
[null,"FD adjustments"]
[null,"xx",null,null,null,null,null,{"$f":"SUM(C53:G53)","v":0}]
[null,"xx"]
[null,"Total adjustments",{"$f":"SUM(C47:C54)","v":0},0,0,0,0,0]
[null,"Draft decision - capital expenditure",{"$f":"C46+C55","v":0},0,0,0,0,0]
[]
[null,"Check"]

{"sheet":"Model Quality Check","index":2,"n_rows":59,"n_cols":37,"rows_kept":59,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Model Quality Check"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","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",{"$f":"+CONCATENATE(W6-1,\"-\",RIGHT(W6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27",{"$f":"+CONCATENATE(AF6-1,\"-\",RIGHT(AF6,2))","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33"]
[]
[null,null,null,"  Model ready for submission:",null,null,null,null,{"$f":"SUM(AA15:AK49)","v":1},null,null,null,null,null,null,null,null,"(If No, please ensure that the error check is corrected at the source)"]
[]
[null,null,null,"  All financial indicators satisfied:",null,null,null,null,{"$f":"SUM(AB54:AK59)","v":5}]
[]
[]
[null,null,null,null,"1.","Opex_FO"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_Breakdown' tab row 37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_FO!AC100","v":0},{"$f":"Opex_FO!AD100","v":0},{"$f":"Opex_FO!AE100","v":0},{"$f":"Opex_FO!AF100","v":0},{"$f":"Opex_FO!AG100","v":0},{"$f":"Opex_FO!AH100","v":0},{"$f":"Opex_FO!AI100","v":0},{"$f":"Opex_FO!AJ100","v":0},{"$f":"Opex_FO!AK100","v":0},{"$f":"Opex_FO!AL100","v":0}]
[]
[null,null,null,null,"2.","Opex_Breakdown"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_FO' tab row 95",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!AC42","v":0},{"$f":"Opex_Breakdown!AD42","v":0},{"$f":"Opex_Breakdown!AE42","v":0},{"$f":"Opex_Breakdown!AF42","v":0},{"$f":"Opex_Breakdown!AG42","v":0},{"$f":"Opex_Breakdown!AH42","v":0},{"$f":"Opex_Breakdown!AI42","v":0},{"$f":"Opex_Breakdown!AJ42","v":0},{"$f":"Opex_Breakdown!AK42","v":0},{"$f":"Opex_Breakdown!AL42","v":0}]
[]
[null,null,null,null,null,null,"Reconciliation of Opex by service and function",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!AC27","v":0},{"$f":"Opex_Breakdown!AD27","v":0},{"$f":"Opex_Breakdown!AE27","v":0},{"$f":"Opex_Breakdown!AF27","v":0},{"$f":"Opex_Breakdown!AG27","v":0},{"$f":"Opex_Breakdown!AH27","v":0},{"$f":"Opex_Breakdown!AI27","v":0},{"$f":"Opex_Breakdown!AJ27","v":0},{"$f":"Opex_Breakdown!AK27","v":0},{"$f":"Opex_Breakdown!AL27","v":0}]
[]
[null,null,null,null,"3.","Capex_FO input"]
[null,null,null,null,null,null,"Reconciliation of total prescribed capex between cost driver and capital type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D26","v":0},{"$f":"'Capex_FO input'!E26","v":0},{"$f":"'Capex_FO input'!F26","v":0},{"$f":"'Capex_FO input'!G26","v":0},{"$f":"'Capex_FO input'!H26","v":0},{"$f":"'Capex_FO input'!I26","v":0},{"$f":"'Capex_FO input'!J26","v":0},{"$f":"'Capex_FO input'!K26","v":0},{"$f":"'Capex_FO input'!L26","v":0},{"$f":"'Capex_FO input'!M26","v":0}]
[]
[null,null,null,null,"4.","Capex_FO_AC"]
[null,null,null,null,null,null,"Reconciliation to 'Capex_FO input' tab row 29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!AB30","v":0},{"$f":"Capex_FO_AC!AC30","v":0},{"$f":"Capex_FO_AC!AD30","v":0},{"$f":"Capex_FO_AC!AE30","v":0},{"$f":"Capex_FO_AC!AF30","v":0},{"$f":"Capex_FO_AC!AG30","v":0},{"$f":"Capex_FO_AC!AH30","v":0},{"$f":"Capex_FO_AC!AI30","v":0},{"$f":"Capex_FO_AC!AJ30","v":0},{"$f":"Capex_FO_AC!AK30","v":0},{"$f":"Capex_FO_AC!AL30","v":0}]
[]
[null,null,null,null,"5.","RollForward_FO"]
[null,null,null,null,null,null,"Reconciliation of existing assets book value to RAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(RollForward_FO!G84,2)=ROUND(RollForward_FO!G82,2),0,1)","v":1}]
[]
[null,null,null,null,"6.","RevenuePriceCap_FO"]
[null,null,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,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,IF(RevenuePriceCap_FO!AD34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,RevenuePriceCap_FO!AD34,\"\")","v":"PRICE CONTROL OK"}]
[]
[null,null,null,null,null,null,"Price control - Sixth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,IF(RevenuePriceCap_FO!AI34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,RevenuePriceCap_FO!AI34,\"\")","v":"PRICE CONTROL OK"}]
[]
[null,null,null,null,null,null,"Tariff revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevenuePriceCap_FO!AC458","v":0},{"$f":"RevenuePriceCap_FO!AD458","v":0},{"$f":"RevenuePriceCap_FO!AE458","v":0},{"$f":"RevenuePriceCap_FO!AF458","v":0},{"$f":"RevenuePriceCap_FO!AG458","v":0},{"$f":"RevenuePriceCap_FO!AH458","v":0},{"$f":"RevenuePriceCap_FO!AI458","v":0},{"$f":"RevenuePriceCap_FO!AJ458","v":0},{"$f":"RevenuePriceCap_FO!AK458","v":0},{"$f":"RevenuePriceCap_FO!AL458","v":0}]
[]
[null,null,null,null,"7.","RevenueTariffBasket_FO"]
[null,null,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,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,IF(RevenueTariffBasket_FO!AD34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,RevenueTariffBasket_FO!AD34,\"\")","v":""}]
[]
[null,null,null,null,null,null,"Price control - Sixth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,IF(RevenueTariffBasket_FO!AI41=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,RevenueTariffBasket_FO!AI34,\"\")","v":""}]
[]
[null,null,null,null,null,null,"Tariff revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevenueTariffBasket_FO!AC458","v":0},{"$f":"RevenueTariffBasket_FO!AD458","v":0},{"$f":"RevenueTariffBasket_FO!AE458","v":0},{"$f":"RevenueTariffBasket_FO!AF458","v":0},{"$f":"RevenueTariffBasket_FO!AG458","v":0},{"$f":"RevenueTariffBasket_FO!AH458","v":0},{"$f":"RevenueTariffBasket_FO!AI458","v":0},{"$f":"RevenueTariffBasket_FO!AJ458","v":0},{"$f":"RevenueTariffBasket_FO!AK458","v":0},{"$f":"RevenueTariffBasket_FO!AL458","v":0}]
[]
[null,null,null,null,"8.","Rev&RAV_FO"]
[null,null,null,null,null,null,"Rolled forward RAV reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!AC80","v":0},{"$f":"'Rev&RAV_FO'!AD80","v":0},{"$f":"'Rev&RAV_FO'!AE80","v":0},{"$f":"'Rev&RAV_FO'!AF80","v":0},{"$f":"'Rev&RAV_FO'!AG80","v":0},{"$f":"'Rev&RAV_FO'!AH80","v":0},{"$f":"'Rev&RAV_FO'!AI80","v":0},{"$f":"'Rev&RAV_FO'!AJ80","v":0},{"$f":"'Rev&RAV_FO'!AK80","v":0},{"$f":"'Rev&RAV_FO'!AL80","v":0}]
[]
[null,null,null,null,"9.","GSL"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_Breakdown' tab row 23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(GSL!AC40,2)=ROUND(GSL!AC39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AD40,2)=ROUND(GSL!AD39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AE40,2)=ROUND(GSL!AE39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AF40,2)=ROUND(GSL!AF39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AG40,2)=ROUND(GSL!AG39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AH40,2)=ROUND(GSL!AH39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AI40,2)=ROUND(GSL!AI39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AJ40,2)=ROUND(GSL!AJ39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AK40,2)=ROUND(GSL!AK39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AL40,2)=ROUND(GSL!AL39,2),0,1)","v":0}]
[]
[]
[]
[null,null,null,null,"1.","Primary Indicator"]
[null,null,null,null,null,null,"FFO interest cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$226","v":0},{"$f":"Indicators_FO!AD$226","v":0},{"$f":"Indicators_FO!AE$226","v":0},{"$f":"Indicators_FO!AF$226","v":0},{"$f":"Indicators_FO!AG$226","v":0},{"$f":"Indicators_FO!AH$226","v":0},{"$f":"Indicators_FO!AI$226","v":0},{"$f":"Indicators_FO!AJ$226","v":0},{"$f":"Indicators_FO!AK$226","v":0},{"$f":"Indicators_FO!AL$226","v":0}]
[]
[null,null,null,null,"2.","Secondary indicators"]
[null,null,null,null,null,null,"Net debt / RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$235","v":0},{"$f":"Indicators_FO!AD$235","v":0},{"$f":"Indicators_FO!AE$235","v":0},{"$f":"Indicators_FO!AF$235","v":0},{"$f":"Indicators_FO!AG$235","v":0},{"$f":"Indicators_FO!AH$235","v":0},{"$f":"Indicators_FO!AI$235","v":0},{"$f":"Indicators_FO!AJ$235","v":0},{"$f":"Indicators_FO!AK$235","v":0},{"$f":"Indicators_FO!AL$235","v":0}]
[null,null,null,null,null,null,"FFO / Net debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$243","v":1},{"$f":"Indicators_FO!AD$243","v":1},{"$f":"Indicators_FO!AE$243","v":0},{"$f":"Indicators_FO!AF$243","v":0},{"$f":"Indicators_FO!AG$243","v":0},{"$f":"Indicators_FO!AH$243","v":0},{"$f":"Indicators_FO!AI$243","v":0},{"$f":"Indicators_FO!AJ$243","v":1},{"$f":"Indicators_FO!AK$243","v":1},{"$f":"Indicators_FO!AL$243","v":1}]
[null,null,null,null,null,null,"Internal financing ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$252","v":0},{"$f":"Indicators_FO!AD$252","v":0},{"$f":"Indicators_FO!AE$252","v":0},{"$f":"Indicators_FO!AF$252","v":0},{"$f":"Indicators_FO!AG$252","v":0},{"$f":"Indicators_FO!AH$252","v":0},{"$f":"Indicators_FO!AI$252","v":0},{"$f":"Indicators_FO!AJ$252","v":0},{"$f":"Indicators_FO!AK$252","v":0},{"$f":"Indicators_FO!AL$252","v":0}]

{"sheet":"KeyAssumptionsPriceControl_FO","index":3,"n_rows":82,"n_cols":38,"rows_kept":82,"cut":false,"hidden":false,"merged":[[53,25,57,25],[50,27,50,30],[2,1,2,5]]}
[80,"Key Assumptions Price Control"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,"2003-04","2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[]
[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,null,null,null,null,null,"Estimate"]
[null,null,null,null,null,"March quarter annual CPI",null,null,141.30000000000001,144.1,147.5,151.9,155.6,162.19999999999999,166.2,171,176.7,99.9,102.4,105.4,106.8,108.2,110.5,112.6,114.1,116.6,117.9,123.9]
[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,$Z$44,S13/R13-1)","v":2.5025025025025016E-2},2.9296875E-2,1.3282732447817747E-2,1.3108614232209881E-2,2.1256931608133023E-2,1.9004524886877761E-2,1.3321492007104752E-2,2.1910604732690686E-2,1.1149228130360234E-2,5.0890585241730291E-2,{"$f":"+IF(AC13=0,$AC$44,AC13/AB13-1)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,null,"Inflation factor",null,null,0.78718662952646246,0.80278551532033426,0.82172701949860727,0.84623955431754883,0.86685236768802221,0.90362116991643449,0.92590529247910858,0.9526462395543176,0.98440111420612808,{"$f":"+R13/$AB$13","v":0.80629539951573848},0.82647296206618237,0.85068603712671509,0.86198547215496357,0.87328490718321228,0.89184826472962064,0.90879741727199348,0.92090395480225984,0.94108151735270373,0.95157384987893467,1,{"$f":"+AB15*(1+AC14)","v":1.03},1.0609,1.092727,1.1255088100000001,1.1592740743000001,1.1940522965290001,1.2298738654248702,1.2667700813876164,1.3047731838292449,1.3439163793441222]
[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,null,null,null,null,null,"Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","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-2,4.5282999999999997E-2,4.6133E-2,3.3058333333333301E-2,3.0450000000000001E-2,3.7533333333333335E-2,{"$f":"AA23","v":3.7533333333333335E-2},{"$f":"AB23","v":3.7533333333333335E-2},{"$f":"AC23","v":3.7533333333333335E-2},{"$f":"AD23","v":3.7533333333333335E-2},{"$f":"AE23","v":3.7533333333333335E-2},{"$f":"AF23","v":3.7533333333333335E-2},{"$f":"AG23","v":3.7533333333333335E-2},{"$f":"AH23","v":3.7533333333333335E-2},{"$f":"AI23","v":3.7533333333333335E-2},{"$f":"AJ23","v":3.7533333333333335E-2},{"$f":"AK23","v":3.7533333333333335E-2}]
[null,null,null,null,"Re-financing weightings - average 10 yrs",null,null,null,null,null,null,{"$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},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[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,{"$f":"IF(U23<>\"\",SUMPRODUCT(L23:U23,L24:U24),\"\")","v":6.4981389818879617E-2},6.2908056485546288E-2,6.0022356485546283E-2,5.772039860552404E-2,5.366436095525777E-2,4.9662576812986602E-2,{"$f":"IF(AA23<>\"\",SUMPRODUCT(R23:AA23,R24:AA24),\"\")","v":4.7107022205707838E-2},{"$f":"IF(AB23<>\"\",SUMPRODUCT(S23:AB23,S24:AB24),\"\")","v":4.5590905079350458E-2},{"$f":"IF(AC23<>\"\",SUMPRODUCT(T23:AC23,T24:AC24),\"\")","v":4.2291738412683799E-2},4.0684238412683801E-2,3.9167433333333321E-2,3.8012433333333331E-2,3.7237466666666663E-2,3.63775E-2,3.6825000000000004E-2,3.7533333333333335E-2,3.7533333333333335E-2]
[]
[]
[]
[null,null,null,null,"WACC assumptions (retained for historical purposes only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,"Cost of Debt",null,null,{"$f":"+AC26","v":4.5590905079350458E-2},{"$f":"+AD26","v":4.2291738412683799E-2},4.0684238412683801E-2,3.9167433333333321E-2,3.8012433333333331E-2,3.7237466666666663E-2,3.63775E-2,3.6825000000000004E-2,3.7533333333333335E-2,3.7533333333333335E-2]
[null,null,null,null,"Parameters"]
[null,null,null,null,null,"Risk Free Rate (Real)",null,null,null,null,{"$f":"Determination_Lookup!W8","v":2.6700000000000002E-2},null,{"$f":"Determination_Lookup!X8","v":3.2300000000000002E-2},null,{"$f":"Determination_Lookup!Y8","v":5.9589999999999999E-3}]
[null,null,null,null,null,"Debt Premium",null,null,null,null,{"$f":"Determination_Lookup!W9","v":1.1599999999999999E-2},null,{"$f":"Determination_Lookup!X9","v":1.7500000000000002E-2},null,{"$f":"Determination_Lookup!Y9","v":3.9899999999999998E-2}]
[null,null,null,null,null,"Equity Premium",null,null,null,null,{"$f":"Determination_Lookup!W10","v":0.06},null,{"$f":"Determination_Lookup!X10","v":0.06},null,{"$f":"Determination_Lookup!Y10","v":0.06},null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) - Real"]
[null,null,null,null,null,"Equity Beta",null,null,null,null,{"$f":"Determination_Lookup!W11","v":0.75},null,{"$f":"Determination_Lookup!X11","v":0.65},null,{"$f":"Determination_Lookup!Y11","v":0.65}]
[null,null,null,null,null,"Gearing (Debt/Assets)",null,null,null,null,{"$f":"Determination_Lookup!W12","v":0.6},null,{"$f":"Determination_Lookup!X12","v":0.6},null,{"$f":"Determination_Lookup!Y12","v":0.6},null,null,null,null,null,null,null,null,null,null,"Cost of Debt",null,null,{"$f":"(1+AC32)/(1+AC44)-1","v":1.5136801047912929E-2},{"$f":"(1+AD32)/(1+AD44)-1","v":1.1933726614256068E-2},1.0373047002605551E-2,8.9004207119740553E-3,7.7790614886732445E-3,7.0266666666665145E-3,6.1917475728154869E-3,6.6262135922330323E-3,7.3139158576052132E-3,7.3139158576052132E-3]
[null,null,null,null,null,"Forecast Inflation",null,null,null,null,{"$f":"Determination_Lookup!W13","v":2.5499999999999998E-2},null,{"$f":"Determination_Lookup!X13","v":2.9000000000000001E-2},null,{"$f":"Determination_Lookup!Y13","v":2.75E-2}]
[null,null,null,null,null,"Franking credit value",null,null,null,null,{"$f":"Determination_Lookup!W14","v":0.5},null,{"$f":"Determination_Lookup!X14","v":0.5},null,{"$f":"Determination_Lookup!Y14","v":0.5},null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,null,{"$f":"IF(AE64<>0,(AE64/100),IF(AE62<>0,(AE62/100),(AE60/100)))","v":4.4999999999999998E-2},{"$f":"+$AC$40","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[]
[null,null,null,null,"'Vanilla' After Tax WACC (Real)",null,null,null,null,null,{"$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,null,null,null,null,null,"RRR (real)",null,null,{"$f":"ROUND((AC40*(1-AC43)+AC38*AC43),4)","v":2.7099999999999999E-2},2.52E-2,2.4199999999999999E-2,2.3300000000000001E-2,2.2700000000000001E-2,2.2200000000000001E-2,2.1700000000000001E-2,2.1999999999999999E-2,2.24E-2,2.24E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,0.6,{"$f":"+AC43","v":0.6},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,null,null,null,null,null,"Forecast Inflation",null,null,0.03,{"$f":"+AC44","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) [retained for historical purposes only]"]
[null,null,null,null,"Form of price control selected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th period"]
[null,null,null,null,"Price caps",null,null,null,1,null,null,"Cost of Debt",null,null,{"$f":"Determination_Lookup!W25","v":3.6189986789390227E-2},null,null,null,null,null,null,null,null,null,null,"PREMO Assessment Matrix (linked to Regulatory Rate of Return calculation above)"]
[null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,null,{"$f":"Determination_Lookup!W26","v":4.4999999999999998E-2},null,null,null,null,null,"PREMO Graded Scoring System (for reference only)"]
[null,null,null,null,"Revenue cap / Hybrid Tariff Basket",null,null,null,null,null,null,"Gearing",null,null,{"$f":"Determination_Lookup!W27","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,null,{"$f":"Determination_Lookup!W28","v":2.3E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Water business self-assessment"]
[null,null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,null,{"$f":"Determination_Lookup!W29","v":3.9699999999999999E-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,"Leading","Advanced","Standard","Basic"]
[null,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","Leading",4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk ",null,null,null,null,null,"Advanced",4.3,4.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engagement","[Select]",null,null,null,null,"Standard",3.7,3.9,4.0999999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management","[Select]",null,null,null,null,"Basic",null,null,3.5,3.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outcomes","[Select]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Score",null,null,null,null,"Water business self-assessment (Maximum allowable ROE)",null,null,null,"Advanced",{"$f":"+VLOOKUP(AD60,$AD$71:$AE$75,2,FALSE)","v":4.5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROE Override (Must be less than Maximum allowable ROE)",null,null,null,null,{"$f":"+IF(AD62<=AE60,AD62,\"CHECK\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rating",null,null,null,null,"ESC assessment of submission",null,null,null,"[Select]",{"$f":"IFERROR(IF(AD64=AD60,AE60,VLOOKUP(AD60&AD64,AD78:AE82,2,FALSE)),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"IFERROR(IF(AE64=0,\"\",AE64-AE60),\"\")","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,"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,null,null,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,null,null,null,null,null,null,null,"Leading",{"$f":"+AB54","v":4.9000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced",{"$f":"+AC55","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,null,null,"Standard",{"$f":"+AD56","v":4.0999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic",{"$f":"+AE57","v":3.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,{"$f":"AD53&AA57","v":"StandardBasic"},{"$f":"+AD57","v":3.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC53&AA56","v":"AdvancedStandard"},{"$f":"+AC56","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,null,null,null,null,null,null,null,{"$f":"+AB53&AA55","v":"LeadingAdvanced"},{"$f":"+AB55","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,null,null,null,null,null,null,null,{"$f":"+AB53&AA56","v":"LeadingStandard"},{"$f":"+AB56","v":3.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD60&\"Basic\"","v":"AdvancedBasic"},"CHECK"]

{"sheet":"Expenditure_Detail","index":4,"n_rows":115,"n_cols":38,"rows_kept":115,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Expenditure - Detail"]
[null,{"$f":"Model_Name","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"$m, 01/01/23",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",{"$f":"+CONCATENATE(AH5-1,\"-\",RIGHT(AH5,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI5-1,\"-\",RIGHT(AI5,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ5-1,\"-\",RIGHT(AJ5,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK5-1,\"-\",RIGHT(AK5,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL5-1,\"-\",RIGHT(AL5,2))","v":"2032-33"}]
[]
[null,"This worksheet outlines the key cost drivers of operating expenditure - capitalised costs are excluded. This tab does not link to the Rev&RAV_FO worksheet"]
[]
[]
[null,null,"Expenditure Summary"]
[]
[null,null,null,"Total Labour costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W34","v":29.272511964705885},30.825195436944941,33.578288852760743,32.167227218696397,32.965424400839694,33.930661627264818,35.660963888201493,36.589136795482275,37.594033521069989,37.934838650481446,38.352698913974322,{"$f":"AH34","v":34.014582951844723},{"$f":"AI34","v":34.014582951844723},{"$f":"AJ34","v":34.014582951844723},{"$f":"AK34","v":34.014582951844723},{"$f":"AL34","v":34.014582951844723}]
[null,null,null,"Total Energy costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92","v":3.5701150000000004},4.9509569600000063,4.5440190200000039,4.3222176099999974,3.946314490000006,3.725839832375188,3.774586386244033,4.1354829912114015,4.6346497642525559,{"$f":"AF92","v":4.6708678598179674},4.4968451110214547,{"$f":"AH92","v":4.4968451110214547},{"$f":"AI92","v":4.4968451110214547},{"$f":"AJ92","v":4.4968451110214547},{"$f":"AK92","v":4.4968451110214547},{"$f":"AL92","v":4.4968451110214547}]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W103","v":5.9454777002986434},6.0520956761960853,6.3176017279448464,6.3742221788336213,6.7967530011704831,7.3715920024509609,8.2763294205029148,8.6526291198370888,8.8171269309100904,8.744196809657133,8.798487000181904,{"$f":"AH103","v":8.798487000181904},{"$f":"AI103","v":8.798487000181904},{"$f":"AJ103","v":8.798487000181904},{"$f":"AK103","v":8.798487000181904},{"$f":"AL103","v":8.798487000181904}]
[null,null,null,"Total Chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114","v":3.7587252031221716},3.987477672282417,3.732444498773007,4.0804699690651809,4.5430800043002542,4.9794122796983231,4.8376267050714006,4.8965821940869798,4.8376267050714006,4.8965821940869798,4.8376267050714006,{"$f":"AH114","v":4.8376267050714006},{"$f":"AI114","v":4.8376267050714006},{"$f":"AJ114","v":4.8376267050714006},{"$f":"AK114","v":4.8376267050714006},{"$f":"AL114","v":4.8376267050714006}]
[]
[]
[]
[]
[null,null,"Labour assumptions"]
[]
[null,null,null,"Current FTEs (at 30 June)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235.56000000000003,257.68,259.68,264.31,266.49473684210517]
[null,null,null,"Actual and forecast labour costs for current FTEs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.272511964705885,30.825195436944941,33.578288852760743,32.167227218696397,32.965424400839694,32.33051608991051,32.712248738757744,33.089506894736097,33.490608281922228,33.779874418137119,34.014582951844723,34.014582951844723,34.014582951844723,34.014582951844723,34.014582951844723,34.014582951844723]
[null,null,null,"Cost per FTE ($000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W24/W23*10^3","v":124.26775328878367},{"$f":"+X24/X23*10^3","v":119.62587487172051},{"$f":"+Y24/Y23*10^3","v":129.30641117052042},{"$f":"+Z24/Z23*10^3","v":121.70264923270551},{"$f":"+AA24/AA23*10^3","v":123.70009551209749},{"$f":"+AB24/$AA$23*10^3","v":121.31765329784334},122.75007426559178,124.16570505983846,125.67080565559161,126.75625349460945,127.63697833176325,127.63697833176325,127.63697833176325,127.63697833176325,127.63697833176325,127.63697833176325]
[null,null,null,"Annual growth in labour costs for current FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X25/W25-1","v":-3.7353845178772715E-2},8.0923431566797044E-2,-5.8804214493182294E-2,1.6412512726593942E-2,-1.9259825179529955E-2,1.1807193172717723E-2,1.1532626784271471E-2,1.2121709412657999E-2,8.6372314823268681E-3,6.9481766214496421E-3,{"$f":"+AH25/AG25-1","v":0},{"$f":"+AI25/AH25-1","v":0},{"$f":"+AJ25/AI25-1","v":0},{"$f":"+AK25/AJ25-1","v":0},{"$f":"+AL25/AK25-1","v":0}]
[]
[null,null,null,"Change in FTEs in future periods (net no. annual change)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.458421052631593,4.4000000000000341,2.1999999999999886,7.8999999999999773,1.8000000000000114,2.4000000000000341,0,0,0,0,0]
[null,null,null,"Increase or decrease in  labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6001455373543081,2.9487151494437494,3.4996299007461804,4.1034252391477573,4.1549642323443248,4.3381159621295966,0,0,0,0,0]
[]
[]
[]
[null,null,null,"Total FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W23","v":235.56000000000003},257.68,259.68,264.31,266.49473684210517,{"$f":"+$AA$23+SUM($AB28:AB28)","v":298.95315789473676},{"$f":"+$AA$23+SUM($AB28:AC28)","v":303.3531578947368},{"$f":"+$AA$23+SUM($AB28:AD28)","v":305.55315789473678},{"$f":"+$AA$23+SUM($AB28:AE28)","v":313.45315789473676},{"$f":"+$AA$23+SUM($AB28:AF28)","v":315.25315789473677},{"$f":"+$AA$23+SUM($AB28:AG28)","v":317.65315789473681},{"$f":"+$AA$23+SUM($AB28:AH28)","v":317.65315789473681},{"$f":"+$AA$23+SUM($AB28:AI28)","v":317.65315789473681},{"$f":"+$AA$23+SUM($AB28:AJ28)","v":317.65315789473681},{"$f":"+$AA$23+SUM($AB28:AK28)","v":317.65315789473681},{"$f":"+$AA$23+SUM($AB28:AL28)","v":317.65315789473681}]
[null,null,null,"Total labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.272511964705885,30.825195436944941,33.578288852760743,32.167227218696397,32.965424400839694,{"$f":"+AB29+AB24","v":33.930661627264818},35.660963888201493,36.589136795482275,37.594033521069989,37.934838650481446,38.352698913974322,34.014582951844723,34.014582951844723,34.014582951844723,34.014582951844723,34.014582951844723]
[null,null,null,"Cost per FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W34/W33","v":0.12426775328878367},0.11962587487172051,0.12930641117052041,0.12170264923270552,0.12370009551209749,0.11349825459683557,0.11755593426383848,0.11974720551926762,0.11993509261021625,0.12033135180567457,0.12073765980530109,{"$f":"+AH34/AH33","v":0.10708089029329404},{"$f":"+AI34/AI33","v":0.10708089029329404},{"$f":"+AJ34/AJ33","v":0.10708089029329404},{"$f":"+AK34/AK33","v":0.10708089029329404},{"$f":"+AL34/AL33","v":0.10708089029329404}]
[null,null,null,"Annual growth in total labour costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X34/W34-1","v":5.3042372110433833E-2},8.9313088750643699E-2,-4.2023035785170193E-2,2.4813987749598976E-2,2.9280291213254817E-2,5.0995240822133026E-2,2.6027701051229091E-2,2.7464346349701074E-2,9.0654047329199461E-3,1.1015211303332384E-2,{"$f":"+AH34/AG34-1","v":-0.11311110000003022},0,0,0,0]
[null,null,null,"Annual growth in total labour costs per FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X35/W35-1","v":-3.7353845178772827E-2},8.0923431566797044E-2,-5.8804214493182183E-2,1.6412512726593942E-2,-8.2472377026290955E-2,3.5751031427015745E-2,1.8640243635094755E-2,1.5690311112803723E-3,3.3039470503111179E-3,3.3765763745650101E-3,-0.11311110000003033,0,0,0,0]
[]
[]
[]
[]
[null,null,"Energy assumptions"]
[]
[null,null,null,"Electricity - traditional sources"]
[]
[null,null,null,"BASE LOAD"]
[]
[null,null,null,"Large sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22786082.048,21487401.590999998,19840108.287999574,20741048.244999874,22597931.847999997,19503580.527200595,19044127.0740542,18981700.726016901,18745462.835455123,18989153.852316037,18513012.852396134,18513012.852396134,18513012.852396134,18513012.852396134,18513012.852396134,18513012.852396134]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9994804809391358,4.1596135596443755,3.8177191366401897,3.6313696773259103,3.3155495787677141,2.9948307783436978,2.9941858737199984,3.314902223490896,3.7662912297354514,3.7441876662109261,3.5057067811745513,3.5057067811745513,3.5057067811745513,3.5057067811745513,3.5057067811745513,3.5057067811745513]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W50/W49*100*10^6","v":13.163651717836277},19.358383292778548,19.242430944539567,17.508129938424585,14.671916001291741,15.355287067248849,{"$f":"+AC50/AC49*100*10^6","v":15.722358195137701},17.463673415456334,20.09174840224215,19.717506611039763,18.936446536960126,18.936446536960126,18.936446536960126,18.936446536960126,18.936446536960126,18.936446536960126]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X51/W51-1","v":0.4705937005723595},{"$f":"+Y51/X51-1","v":-5.98977437760706E-3},{"$f":"+Z51/Y51-1","v":-9.012899727241197E-2},{"$f":"+AA51/Z51-1","v":-0.16199411057078617},{"$f":"+AB51/AA51-1","v":4.6576811501438664E-2},{"$f":"+AC51/AB51-1","v":2.3905194756780324E-2},0.11075407382953228,0.15048809745032354,-1.8626641331056293E-2,-3.961251741852212E-2,0,0,0,0,0]
[]
[null,null,null,"Medium sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($m)"]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W56/W55*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AC56/AC55*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X57/W57-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y57/X57-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z57/Y57-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA57/Z57-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB57/AA57-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC57/AB57-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"Small sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2307735.9649999999,2555049.5699999994,2679316.1220003744,2757686.9430001131,2813797.6036999999,3107826.2780203582,3347128.9014279232,3544857.8268378736,3782811.8795043905,4066088.3942262274,4379177.2005816484,4379177.2005816484,4379177.2005816484,4379177.2005816484,4379177.2005816484,4379177.2005816484]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57063451906086449,0.791343400355631,0.7262998833598141,0.69084793267408673,0.63076491123229195,0.73100905403149008,0.78040051252403464,0.82058076772050559,0.86835853451710432,0.92668019360704146,0.99113832984690342,0.99113832984690342,0.99113832984690342,0.99113832984690342,0.99113832984690342,0.99113832984690342]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W62/W61*100*10^6","v":24.727028035933241},30.971743548428737,27.107659204377846,25.051717143879529,22.416854375128771,23.521554573414978,{"$f":"+AC62/AC61*100*10^6","v":23.3155201220696},23.148481767250168,22.955371881481806,22.790458636435716,22.632980682198909,22.632980682198909,22.632980682198909,22.632980682198909,22.632980682198909,22.632980682198909]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X63/W63-1","v":0.25254614114646912},{"$f":"+Y63/X63-1","v":-0.1247616020715413},{"$f":"+Z63/Y63-1","v":-7.5843585202158836E-2},{"$f":"+AA63/Z63-1","v":-0.10517693272752326},{"$f":"+AB63/AA63-1","v":4.9279893592557578E-2},{"$f":"+AC63/AB63-1","v":-8.7593892105348736E-3},-7.164255995358193E-3,-8.3422268341403205E-3,-7.1840807414288443E-3,-6.909819444574139E-3,0,0,0,0,0]
[]
[]
[null,null,null,"NEW PROJECTS"]
[]
[null,null,null,"Large sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($m)"]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W71/W70*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AC71/AC70*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X72/W72-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y72/X72-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z72/Y72-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA72/Z72-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB72/AA72-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC72/AB72-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"Medium sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($m)"]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W77/W76*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AC77/AC76*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X78/W78-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y78/X78-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z78/Y78-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA78/Z78-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB78/AA78-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC78/AB78-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"Small sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($m)"]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W83/W82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+X83/X82*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AH83/AH82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AI83/AI82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AJ83/AJ82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AK83/AK82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AL83/AL82*100*10^6","v":{"$error":"#DIV/0!"}}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X84/W84-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y84/X84-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z84/Y84-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA84/Z84-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB84/AA84-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC84/AB84-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,null,null,"Greenhouse Gas Offsets"]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X88/W88-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AH88/AG88-1","v":{"$error":"#DIV/0!"}},{"$f":"AI88/AH88-1","v":{"$error":"#DIV/0!"}},{"$f":"AJ88/AI88-1","v":{"$error":"#DIV/0!"}},{"$f":"AK88/AJ88-1","v":{"$error":"#DIV/0!"}},{"$f":"AL88/AK88-1","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,"TOTAL ENERGY COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W50,W56,W62,W71,W77,W83,W88)","v":3.5701150000000004},4.9509569600000063,4.5440190200000039,4.3222176099999974,3.946314490000006,3.725839832375188,3.774586386244033,4.1354829912114015,4.6346497642525559,4.6708678598179674,{"$f":"+SUM(AG50,AG56,AG62,AG71,AG77,AG83,AG88)","v":4.4968451110214547},4.4968451110214547,4.4968451110214547,4.4968451110214547,4.4968451110214547,4.4968451110214547]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92/V92-1","v":{"$error":"#DIV/0!"}},0.38677800575051657,-8.219379471236643E-2,-4.8811725704441811E-2,-8.696996632707521E-2,-5.586849658928672E-2,1.3083373430405665E-2,9.5612225562675457E-2,0.1207033795331689,7.8146348500300888E-3,-3.7257048158775063E-2,{"$f":"AH92/AG92-1","v":0},{"$f":"AI92/AH92-1","v":0},{"$f":"AJ92/AI92-1","v":0},{"$f":"AK92/AJ92-1","v":0},{"$f":"AL92/AK92-1","v":0}]
[]
[]
[]
[]
[null,null,"IT cost assumptions"]
[]
[null,null,null,"Water related IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sewerage and trade waste related IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9454777002986434,6.0520956761960853,6.3176017279448464,6.3742221788336213,6.7967530011704831,7.3715920024509609,8.2763294205029148,8.6526291198370888,8.8171269309100904,8.744196809657133,8.798487000181904,8.798487000181904,8.798487000181904,8.798487000181904,8.798487000181904,8.798487000181904]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W100:W102)","v":5.9454777002986434},6.0520956761960853,6.3176017279448464,6.3742221788336213,6.7967530011704831,7.3715920024509609,{"$f":"SUM(AC100:AC102)","v":8.2763294205029148},8.6526291198370888,8.8171269309100904,8.744196809657133,8.798487000181904,8.798487000181904,8.798487000181904,8.798487000181904,8.798487000181904,8.798487000181904]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X103/W103-1","v":1.7932617238155091E-2},4.3870101524178029E-2,8.9623330698933579E-3,6.6287432487045495E-2,8.4575532049124602E-2,0.12273297514989157,4.5466979407799757E-2,1.9011309602519733E-2,-8.2714156010714746E-3,6.2087109549973096E-3,{"$f":"AH103/AG103-1","v":0},{"$f":"AI103/AH103-1","v":0},{"$f":"AJ103/AI103-1","v":0},{"$f":"AK103/AJ103-1","v":0},{"$f":"AL103/AK103-1","v":0}]
[]
[]
[]
[]
[null,null,"Chemical cost assumptions"]
[]
[null,null,null,"Water related chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6341366436832576,1.729549644538189,1.6852392064417179,1.9422087526929679,2.3461757280152669,2.096662769765596,2.168662769765596,2.168662769765596,2.168662769765596,2.168662769765596,2.168662769765596,2.168662769765596,2.168662769765596,2.168662769765596,2.168662769765596,2.168662769765596]
[null,null,null,"Sewerage and trade waste related chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.124588559438914,2.257928027744228,2.0472052923312889,2.138261216372213,2.1969042762849877,2.8827495099327276,2.668963935305805,2.7279194243213842,2.668963935305805,2.7279194243213842,2.668963935305805,2.668963935305805,2.668963935305805,2.668963935305805,2.668963935305805,2.668963935305805]
[null,null,null,"Other chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W111:W113)","v":3.7587252031221716},3.987477672282417,3.732444498773007,4.0804699690651809,4.5430800043002542,4.9794122796983231,{"$f":"SUM(AC111:AC113)","v":4.8376267050714006},4.8965821940869798,4.8376267050714006,4.8965821940869798,4.8376267050714006,4.8376267050714006,4.8376267050714006,4.8376267050714006,4.8376267050714006,4.8376267050714006]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X114/W114-1","v":6.0859056408335777E-2},-6.3958520766695615E-2,9.3243307544581766E-2,0.11337175343580719,9.6043273502790738E-2,-2.8474359354616952E-2,1.2186861990358677E-2,-1.2040130580626807E-2,1.2186861990358677E-2,-1.2040130580626807E-2,{"$f":"AH114/AG114-1","v":0},{"$f":"AI114/AH114-1","v":0},{"$f":"AJ114/AI114-1","v":0},{"$f":"AK114/AJ114-1","v":0},{"$f":"AL114/AK114-1","v":0}]

{"sheet":"Opex_FO","index":5,"n_rows":201,"n_cols":38,"rows_kept":201,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Operating Expenditure - Forecast"]
[null,{"$f":"Model_Name","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},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",{"$f":"+CONCATENATE(AH5-1,\"-\",RIGHT(AH5,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI5-1,\"-\",RIGHT(AI5,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ5-1,\"-\",RIGHT(AJ5,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK5-1,\"-\",RIGHT(AK5,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL5-1,\"-\",RIGHT(AL5,2))","v":"2032-33"}]
[]
[]
[null,null,"Parameters",null,null,null,"4th period",null,"5th period"]
[]
[null,null,null,"Cost efficiency improvement rate (% per annum)",null,null,{"$f":"Determination_Lookup!X33","v":1.0027421856949967E-2},null,{"$f":"IFERROR(AVERAGE(AC11:AG11),\"-\")","v":4.5441846328535523E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8504491438891236E-2,2.1733688758791853E-3,-5.3866894122371481E-3,-2.714557454924567E-3,1.443097166590572E-4,-1.1659824728236807E-3,1.6441758226185526E-3,-7.8226970467902036E-4,9.8324378248335065E-3,-9.6253861830952071E-3]
[]
[null,null,null,"Opex growth forecast (% per annum)",null,null,{"$f":"Determination_Lookup!X34","v":1.2299605412484291E-2},null,{"$f":"IFERROR(AVERAGE(AC13:AG13),\"-\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y15=\"\",\"\",Y15/X15-1)","v":1.4907060051335463E-2},{"$f":"IF(Z15=\"\",\"\",Z15/Y15-1)","v":2.3317538179342234E-2},{"$f":"IF(AA15=\"\",\"\",AA15/Z15-1)","v":1.5657038877799012E-2},1.2E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net baseline opex growth",{"$f":"IFERROR(G13-G11,\"-\")","v":2.2721835555343239E-3},null,{"$f":"IFERROR(I13-I11,\"-\")","v":-4.5441846328535523E-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,null,null,null,null,{"$f":"+Determination_Lookup!M20","v":69788},{"$f":"+Determination_Lookup!N20","v":70906},{"$f":"+Determination_Lookup!O20","v":71963},73641,74794,75867.5,77077.5,78287.5,79497.5,80707.5,81917.5,83127.5,84337.5,85547.5,86757.5,87967.5]
[null,null,null,"Water customer change  (% per annum)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z15/Y15-1","v":2.3317538179342234E-2},1.5657038877799012E-2,1.4352755568628472E-2,1.5948858206741967E-2,1.5698485290778663E-2,1.5455851828197309E-2,1.5220604421522621E-2,1.4992410866400352E-2,1.4770958586382665E-2,1.4555953204414829E-2,1.4347117237290652E-2,1.4144188900903076E-2,1.3946921015474123E-2]
[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,null,null,null,null,{"$f":"+Determination_Lookup!M21","v":62469},{"$f":"+Determination_Lookup!N21","v":63600},{"$f":"+Determination_Lookup!O21","v":64559},66195,67261,68386.5,69569.5,70752.5,71935.5,73118.5,74301.5,75484.5,76667.5,77850.5,79033.5,80216.5]
[null,null,null,"Sewer customer Change  (% per annum)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z17/Y17-1","v":2.5341160798649343E-2},{"$f":"AA17/Z17-1","v":1.6103935342548503E-2},{"$f":"AB17/AA17-1","v":1.6733322430531716E-2},{"$f":"AC17/AB17-1","v":1.7298735861610126E-2},{"$f":"AD17/AC17-1","v":1.7004578155657368E-2},{"$f":"AE17/AD17-1","v":1.6720257234726699E-2},{"$f":"AF17/AE17-1","v":1.6445287792536289E-2},{"$f":"AG17/AF17-1","v":1.6179215930304913E-2},{"$f":"AH17/AG17-1","v":1.5921616656460413E-2},{"$f":"AI17/AH17-1","v":1.5672091621458772E-2},{"$f":"AJ17/AI17-1","v":1.543026706231454E-2},{"$f":"AK17/AJ17-1","v":1.5195791934541125E-2},{"$f":"AL17/AK17-1","v":1.4968336211859556E-2}]
[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,null,null,null,null,{"$f":"+Determination_Lookup!M22","v":15875},{"$f":"+Determination_Lookup!N22","v":16882},{"$f":"+Determination_Lookup!O22","v":15527.5},40922.6,57384,64339.393731540331,67604.908561142598,67786.95105930412,67975.79575778298,68152.033853616362,68340.303979003671,67235.950877799856,67431.597776596027,67627.244675392212,67822.891574188397,68018.538472984583]
[null,null,null,"Residential, Non-Residential & Recycled (Residential & Non-Residential)"]
[null,null,null,"Total metered volume change (% per annum)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X19/W19-1","v":6.3433070866141694E-2},-8.0233384670062802E-2,1.6354918692642086,0.40225694359595932,0.12120789299352319,5.0754516637626423E-2,2.6927408384389562E-3,2.7858562087215155E-3,2.5926595469565328E-3,2.762501934890027E-3,-1.615961646209696E-2,2.9098554603883553E-3,2.9014127686011193E-3,2.8930189265476969E-3,2.8846735114820277E-3]
[]
[]
[null,null,"Baseline Forecast"]
[]
[null,null,null,"Baseline year - total prescribed operating expenditure in 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA37","v":85.976303678804086}]
[]
[null,null,null,"Less non-controllable expenditure items incurred in 2021-22:"]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA29","v":0}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA30","v":0},null,"Comparison with approved 2021-22 total controllable opex"]
[null,null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA31","v":0.55248606302798975},null,"per 2018 determination model"]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA32","v":6.2554272595419844}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA33","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,{"$f":"SUM(AA29:AA33)","v":6.8079133225699744},null,null,"2021-22","Difference","%"]
[]
[null,null,null,"Baseline year - total controllable operating expenditure in 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA26-AA34","v":79.168390356234113},null,null,{"$f":"Determination_Lookup!Q18","v":79.451409800602562},{"$f":"+AA52-AD36","v":-0.76913695066618004},{"$f":"+AE36/AD36","v":-9.6805953802011312E-3}]
[]
[null,null,null,"Adjustments for non-recurring expenditure items incurred in 2021-22 and any efficiency savings to be realised from 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($, 2022-23)"]
[]
[null,null,null,1,"Price Submission Consultant Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9040887692307692]
[null,null,null,2,"Extreme Weather Events",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[null,null,null,3,"Training & Devlopment (Uplift to normal BAU year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.35272993441697464]
[null,null,null,4,"Covid Affected discretionary spend (Fleet, Travel & Accomodation, Groceries & Refreshemnt & Functions (Uplift to normal BAU year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.26524132851606225]
[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,null,null,null,null,null,{"$f":"SUM(AA40:AA49)","v":0.48611750629773237}]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (2021-22)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA36-AA50","v":78.682272849936382}]
[]
[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,null,null,null,null,{"$f":"+AA52*(1+$AB$13-$G$11)","v":78.837479781605666},{"$f":"+AB$54*(1+AC$13-AC$11)","v":76.590257514107122},76.423798632230387,76.835469899165574,77.044044196782991,77.032925992594684,77.122745034132365,76.995941681373267,77.056173273933851,76.298523241198296,77.032925992594699]
[]
[]
[]
[null,null,"Operating expenditure - reconciliation"]
[]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC54","v":76.590257514107122},76.423798632230387,76.835469899165574,77.044044196782991,77.032925992594684,77.122745034132365,76.995941681373267,77.056173273933851,76.298523241198296,77.032925992594699]
[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,"Chemicals",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001]
[null,null,null,2,"Chemicals",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.252,0.252,0.252,0.252,0.252,0.252,0.252,0.252,0.252,0.252]
[null,null,null,3,"Community Involvement",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15127942607711198,0.13955892917017104,0.15267792780007569,0.14072861123536087,0.15361499174813498,0.15361499174813498,0.15361499174813498,0.15361499174813498,0.15361499174813498,0.15361499174813498]
[null,null,null,4,"Community Involvement",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21425602378047429,0.1976563636076992,0.21623671227316871,0.19931297637305409,0.21756386957899346,0.21756386957899346,0.21756386957899346,0.21756386957899346,0.21756386957899346,0.21756386957899346]
[null,null,null,5,"Electricity Prices",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.21251847437377891,0.22855106634947564,0.21459549495382402,0.21459549495382402,0.21459549495382402,0.21459549495382402,0.21459549495382402,0.21459549495382402]
[null,null,null,6,"Electricity Prices",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.27568401679934729,0.29221800797025077,0.12965892187311789,0.12965892187311789,0.12965892187311789,0.12965892187311789,0.12965892187311789,0.12965892187311789]
[null,null,null,7,"Growth",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11486005924126602,0.11553917523244736,0.15312896986970626,0.15389833002147288,0.19220800008774772,0.19220800008774772,0.19220800008774772,0.19220800008774772,0.19220800008774772,0.19220800008774772]
[null,null,null,8,"Growth",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75489236188039188,0.77687218889572085,0.86163735923330931,0.86272699879135883,0.91698472433665534,0.91698472433665534,0.91698472433665534,0.91698472433665534,0.91698472433665534,0.91698472433665534]
[null,null,null,9,"Business Continuity",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4213649012978991,2.6655864610609656,2.8476244366568597,2.8794760639774344,2.9951854182362929,2.9951854182362929,2.9951854182362929,2.9951854182362929,2.9951854182362929,2.9951854182362929]
[null,null,null,10,"Business Continuity",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3183928608018542,1.6294354297823335,1.8893532067705689,1.8332703497061198,1.8634068319925789,1.8634068319925789,1.8634068319925789,1.8634068319925789,1.8634068319925789,1.8634068319925789]
[null,null,null,11,"IT Investment",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44076044089304361,0.60875765948203731,0.62821637727197233,0.64212815521384325,0.65605971092074133,0.65605971092074133,0.65605971092074133,0.65605971092074133,0.65605971092074133,0.65605971092074133]
[null,null,null,12,"IT Investment",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.62424601913372835,0.86217933891449916,0.88973858877186385,0.90944174539292888,0.92917291312828676,0.92917291312828676,0.92917291312828676,0.92917291312828676,0.92917291312828676,0.92917291312828676]
[null,null,null,13,"Regulatory Costs",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5194430568048037E-2,0.11822506411145542,9.4284195527177331E-2,0.44197727123202096,0.14057552799840992,0.10360712607432394,0.15579781114362179,0.13100723573570533,0.44284657902475999,0.14057552799840992]
[null,null,null,14,"Regulatory Costs",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2334429263514595E-2,0.16744135540810656,0.13353406582000593,0.62596940767905407,0.19909616562418309,0.14673806903981568,0.22065538186480493,0.18554465827293506,0.62720060240224595,0.19909616562418309]
[null,null,null,15,"Recreation Charges",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2,-5.7000000000000002E-2]
[]
[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,null,null,null,null,null,{"$f":"SUM(AC65:AC80)","v":6.5605809529373316},7.6442519656654362,8.7176343311678348,9.5726989839423737,8.9711225704789666,8.8817960719705145,9.0079040698648001,8.9480027708650134,9.701498058283379,8.9711225704789666]
[]
[]
[null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC81+AC61","v":83.150838467044451},84.068050597895819,85.553104230333403,86.616743180725365,86.004048563073653,86.004541106102877,86.00384575123806,86.004176044798868,86.000021299481674,86.004048563073667]
[]
[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,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC29","v":0},{"$f":"+Opex_Breakdown!AD29","v":0},{"$f":"+Opex_Breakdown!AE29","v":0},{"$f":"+Opex_Breakdown!AF29","v":0},{"$f":"+Opex_Breakdown!AG29","v":0},{"$f":"+Opex_Breakdown!AH29","v":0},{"$f":"+Opex_Breakdown!AI29","v":0},{"$f":"+Opex_Breakdown!AJ29","v":0},{"$f":"+Opex_Breakdown!AK29","v":0},{"$f":"+Opex_Breakdown!AL29","v":0}]
[null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC30","v":0},{"$f":"+Opex_Breakdown!AD30","v":0},{"$f":"+Opex_Breakdown!AE30","v":0},{"$f":"+Opex_Breakdown!AF30","v":0},{"$f":"+Opex_Breakdown!AG30","v":0},{"$f":"+Opex_Breakdown!AH30","v":0},{"$f":"+Opex_Breakdown!AI30","v":0},{"$f":"+Opex_Breakdown!AJ30","v":0},{"$f":"+Opex_Breakdown!AK30","v":0},{"$f":"+Opex_Breakdown!AL30","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,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC31","v":0.44443051370756098},{"$f":"+Opex_Breakdown!AD31","v":0.44443051370756098},{"$f":"+Opex_Breakdown!AE31","v":0.44443051370756098},{"$f":"+Opex_Breakdown!AF31","v":0.44443051370756098},{"$f":"+Opex_Breakdown!AG31","v":0.44443051370756098},{"$f":"+Opex_Breakdown!AH31","v":0.44443051370756098},{"$f":"+Opex_Breakdown!AI31","v":0.44443051370756098},{"$f":"+Opex_Breakdown!AJ31","v":0.44443051370756098},{"$f":"+Opex_Breakdown!AK31","v":0.44443051370756098},{"$f":"+Opex_Breakdown!AL31","v":0.44443051370756098}]
[null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC32","v":5.7786407766990289},{"$f":"+Opex_Breakdown!AD32","v":5.6103308511641066},{"$f":"+Opex_Breakdown!AE32","v":5.4469231564700058},{"$f":"+Opex_Breakdown!AF32","v":5.2882749091941799},{"$f":"+Opex_Breakdown!AG32","v":5.1342474846545443},{"$f":"+Opex_Breakdown!AH32","v":5.1342474846545443},{"$f":"+Opex_Breakdown!AI32","v":5.1342474846545443},{"$f":"+Opex_Breakdown!AJ32","v":5.1342474846545443},{"$f":"+Opex_Breakdown!AK32","v":5.1342474846545443},{"$f":"+Opex_Breakdown!AL32","v":5.1342474846545443}]
[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,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC33","v":0},{"$f":"+Opex_Breakdown!AD33","v":0},{"$f":"+Opex_Breakdown!AE33","v":0},{"$f":"+Opex_Breakdown!AF33","v":0},{"$f":"+Opex_Breakdown!AG33","v":0},{"$f":"+Opex_Breakdown!AH33","v":0},{"$f":"+Opex_Breakdown!AI33","v":0},{"$f":"+Opex_Breakdown!AJ33","v":0},{"$f":"+Opex_Breakdown!AK33","v":0},{"$f":"+Opex_Breakdown!AL33","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,null,null,null,null,null,{"$f":"SUM(AC87:AC91)","v":6.2230712904065895},6.0547613648716672,5.8913536701775664,5.7327054229017405,5.5786779983621049,{"$f":"SUM(AH87:AH91)","v":5.5786779983621049},{"$f":"SUM(AI87:AI91)","v":5.5786779983621049},{"$f":"SUM(AJ87:AJ91)","v":5.5786779983621049},{"$f":"SUM(AK87:AK91)","v":5.5786779983621049},{"$f":"SUM(AL87:AL91)","v":5.5786779983621049}]
[]
[]
[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,null,null,null,null,null,{"$f":"+AC92+AC84","v":89.373909757451045},90.122811962767486,91.444457900510969,92.34944860362711,91.582726561435763,91.583219104464987,91.582523749600171,91.582854043160978,91.578699297843784,91.582726561435777]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_Breakdown' tab row 37 >>",{"$f":"+Opex_Breakdown!AC37","v":89.373909757451059},{"$f":"+Opex_Breakdown!AD37","v":90.123724777695372},{"$f":"+Opex_Breakdown!AE37","v":91.443113222014006},{"$f":"+Opex_Breakdown!AF37","v":92.346960161716751},{"$f":"+Opex_Breakdown!AG37","v":91.580299088712749},{"$f":"+Opex_Breakdown!AH37","v":91.580299088712749},{"$f":"+Opex_Breakdown!AI37","v":91.580299088712749},{"$f":"+Opex_Breakdown!AJ37","v":91.580299088712749},{"$f":"+Opex_Breakdown!AK37","v":91.580299088712749},{"$f":"+Opex_Breakdown!AL37","v":91.580299088712749}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC98-AC95","v":0},9.128149278865294E-4,-1.3446784969630698E-3,-2.4884419103585742E-3,-2.4274727230135795E-3,-2.9200157522382142E-3,-2.224660887421237E-3,-2.5549544482288411E-3,1.599790868965556E-3,-2.4274727230277904E-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,"Test",{"$f":"IF(ROUND(AC98,2)=ROUND(AC95,2),0,1)","v":0},{"$f":"IF(ROUND(AD98,2)=ROUND(AD95,2),0,1)","v":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,{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total controllable opex",{"$f":"+AC84","v":83.150838467044451},84.068050597895819,85.553104230333403,86.616743180725365,86.004048563073653,86.004541106102877,86.00384575123806,86.004176044798868,86.000021299481674,86.004048563073667]
[null,null,null,null,null,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":"+AD140-AC140","v":0.9172121308513681},1.4850536324375838,1.0636389503919617,-0.61269461765171229,4.9254302922463467E-4,-6.9535486481697717E-4,3.3029356080760408E-4,-4.1547453171943971E-3,4.0272635919933464E-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,"Change - %",{"$f":"IFERROR(AC141/AB140,\"\")","v":""},1.1030702128336217E-2,1.7664899112990184E-2,1.2432499790169409E-2,-7.073627974828473E-3,5.7269749209935561E-6,-8.0850947621373305E-6,3.8404510626532001E-6,-4.8308646257249469E-5,4.6828634820554617E-5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total non-controllable opex",{"$f":"+AC92","v":6.2230712904065895},6.0547613648716672,5.8913536701775664,5.7327054229017405,5.5786779983621049,5.5786779983621049,5.5786779983621049,5.5786779983621049,5.5786779983621049,5.5786779983621049]
[null,null,null,null,null,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":"+AD145-AC145","v":-0.1683099255349223},-0.16340769469410077,-0.15864824727582594,-0.15402742453963558,0,0,0,0,0]
[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,"Change - %",{"$f":"IFERROR(AC146/AB145,\"\")","v":""},-2.7046118818273353E-2,-2.6988296457421863E-2,-2.6928997333654264E-2,-2.6868191050652496E-2,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+AC140+AC145","v":89.373909757451045},90.122811962767486,91.444457900510969,92.34944860362711,91.582726561435763,91.583219104464987,91.582523749600171,91.582854043160978,91.578699297843784,91.582726561435777]
[null,null,null,null,null,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":"+AD150-AC150","v":0.74890220531644047},1.321645937743483,0.90499070311614105,-0.76672204219134699,4.9254302922463467E-4,-6.9535486481697717E-4,3.3029356080760408E-4,-4.1547453171943971E-3,4.0272635919933464E-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,"Change - %",{"$f":"IFERROR(AC151/AB150,\"\")","v":""},8.3794275907685123E-3,1.4664943413988189E-2,9.8966161962570302E-3,-8.3023997845638811E-3,5.3781214833588264E-6,-7.5926012605411497E-6,3.6065129817854148E-6,-4.5365973364799891E-5,4.3975985932005571E-5]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable vs. Non-controllable opex - %",{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable opex - %",{"$f":"+AC84/AC95","v":0.93037038093896551},0.93281655073775249,0.93557451369456202,0.93792377204646804,0.93908591491191507,0.93908624251350292,0.93908578001611942,0.93908599970325224,0.93908323615496625,0.93908591491191507]
[null,null,null,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 - %",{"$f":"+AC92/AC95","v":6.9629619061034487E-2},6.7183449262247563E-2,6.4425486305437943E-2,6.2076227953531959E-2,6.0914085088084831E-2,6.0913757486497064E-2,6.0914219983880497E-2,6.0914000296747657E-2,6.0916763845033715E-2,6.0914085088084824E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC156:AC157)","v":1},1,1,1,0.99999999999999989,1,0.99999999999999989,0.99999999999999989,1,0.99999999999999989]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA6","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH6","v":"2028-29"},{"$f":"+AI6","v":"2029-30"},{"$f":"+AJ6","v":"2030-31"},{"$f":"+AK6","v":"2031-32"},{"$f":"+AL6","v":"2032-33"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fourth reg period opex","Third Reg period Opex",{"$f":"+AA169-SUM(AA162:AA168)","v":85.976303678804086},{"$f":"+AB169-SUM(AB162:AB168)","v":86.094690692798096}]
[null,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 baseline opex",null,null,{"$f":"+AC61","v":76.590257514107122},76.423798632230387,76.835469899165574,77.044044196782991,77.032925992594684,77.122745034132365,76.995941681373267,77.056173273933851,76.298523241198296,77.032925992594699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",null,null,{"$f":"+AC81","v":6.5605809529373316},7.6442519656654362,8.7176343311678348,9.5726989839423737,8.9711225704789666,8.8817960719705145,9.0079040698648001,8.9480027708650134,9.701498058283379,8.9711225704789666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+AA193","v":0},{"$f":"+AB193","v":0},{"$f":"+AC89","v":0.44443051370756098},0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,{"$f":"+AH89","v":0.44443051370756098},0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AA194","v":0},{"$f":"+AB194","v":0},{"$f":"+AC90","v":5.7786407766990289},5.6103308511641066,5.4469231564700058,5.2882749091941799,5.1342474846545443,5.1342474846545443,5.1342474846545443,5.1342474846545443,5.1342474846545443,5.1342474846545443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges",{"$f":"+AA191","v":0},{"$f":"+AB191","v":0},{"$f":"+AC87","v":0},0,0,0,0,{"$f":"+AH87","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+AA192","v":0},{"$f":"+AB192","v":0},{"$f":"+AC88","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,null,null,null,"Other non-controllable",{"$f":"+AA195","v":0},{"$f":"+AB195","v":0},{"$f":"+AC91","v":0},0,0,0,0,{"$f":"+AH91","v":0},{"$f":"+AI91","v":0},{"$f":"+AJ91","v":0},{"$f":"+AK91","v":0},{"$f":"+AL91","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,"Total prescribed opex",{"$f":"+Opex_Breakdown!AA37","v":85.976303678804086},{"$f":"+Opex_Breakdown!AB37","v":86.094690692798096},{"$f":"SUM(AC162:AC168)","v":89.373909757451045},90.122811962767486,91.444457900510969,92.34944860362711,91.582726561435749,{"$f":"SUM(AH162:AH168)","v":91.583219104464973},{"$f":"SUM(AI162:AI168)","v":91.582523749600171},{"$f":"SUM(AJ162:AJ168)","v":91.582854043160978},{"$f":"SUM(AK162:AK168)","v":91.57869929784377},{"$f":"SUM(AL162:AL168)","v":91.582726561435777}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",{"$f":"+AC162/AC$169","v":0.85696438392326058},0.84799616176871417,0.84024195301983673,0.8342664234787539,0.8411294234717861,0.84210563669051441,0.8407274502708757,0.84138209142967935,0.83314705085568685,0.84112942347178599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"+AC163/AC$169","v":7.340599701570491E-2},8.4820388969038304E-2,9.5332560674725411E-2,0.10365734856771411,9.795649144012912E-2,9.6980605822988578E-2,9.8358329745243847E-2,9.7703908273572879E-2,0.10593618529927955,9.7956491440129093E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+AC164/AC$169","v":4.9727097641099798E-3},4.9313875591361815E-3,4.860114258549042E-3,4.8124869225272832E-3,4.8527766140422455E-3,4.8527505153604456E-3,4.8527873606398764E-3,4.8527698590623818E-3,4.852990019678355E-3,4.8527766140422438E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AC165/AC$169","v":6.4656909296924511E-2},6.2252061703111386E-2,5.9565372046888908E-2,5.7263741031004685E-2,5.6061308474042601E-2,5.6061006971136633E-2,5.6061432623240627E-2,5.6061230437685274E-2,5.6063773825355379E-2,5.606130847404258E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+AC166/AC$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+AC167/AC$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+AC168/AC$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+AC169/AC$169","v":1},1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",{"$f":"+SUMIF($H$65:$H$80,$AB182,AC$65:AC$80)","v":3.3044592580773684},{"$f":"+SUMIF($H$65:$H$80,$AB182,AD$65:AD$80)","v":3.7586672890570769},4.1994503814995703,4.5977594980296077,4.4632391439451506,4.4262707420210647,4.4784614270903624,4.4536708516824461,4.7655101949715011,4.4632391439451506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage",3.2561216948599632,3.8855846766083593,4.5181839496682645,4.9749394859127669,4.507883426533815,4.4555253299494479,4.5294426427744376,4.4943319191825672,4.9359878633118779,4.507883426533815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"SUM(AC182:AC186)","v":6.5605809529373316},7.6442519656654362,8.7176343311678348,9.5726989839423737,8.9711225704789648,8.8817960719705127,9.0079040698648001,8.9480027708650134,9.701498058283379,8.9711225704789648]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA6","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH6","v":"2028-29"},{"$f":"+AI6","v":"2029-30"},{"$f":"+AJ6","v":"2030-31"},{"$f":"+AK6","v":"2031-32"},{"$f":"+AL6","v":"2032-33"}]
[null,null,null,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)",{"$f":"+AA87","v":0},0,0,0,0,0,0,{"$f":"+AH87","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,null,null,null,"External temporary water purchases",{"$f":"+AA88","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+AA89","v":0},0,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AA90","v":0},0,5.7786407766990289,5.6103308511641066,5.4469231564700058,5.2882749091941799,5.1342474846545443,5.1342474846545443,5.1342474846545443,5.1342474846545443,5.1342474846545443,5.1342474846545443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+AA91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[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,"Total Non-controllable operating expenditure",{"$f":"SUM(AA191:AA195)","v":0},0,6.2230712904065895,6.0547613648716672,5.8913536701775664,5.7327054229017405,5.5786779983621049,{"$f":"SUM(AH191:AH195)","v":5.5786779983621049},{"$f":"SUM(AI191:AI195)","v":5.5786779983621049},{"$f":"SUM(AJ191:AJ195)","v":5.5786779983621049},{"$f":"SUM(AK191:AK195)","v":5.5786779983621049},{"$f":"SUM(AL191:AL195)","v":5.5786779983621049}]
[]
[null,null,null,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",{"$f":"IF(ROUND(AC169,2)=ROUND(AC95,2),0,1)","v":0},{"$f":"IF(ROUND(AD169,2)=ROUND(AD95,2),0,1)","v":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,{"$f":"IF(ROUND(AC187,2)=ROUND(AC163,2),0,1)","v":0},{"$f":"IF(ROUND(AD187,2)=ROUND(AD163,2),0,1)","v":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,{"$f":"IF(ROUND(AC150,2)=ROUND(AC169,2),0,1)","v":0},{"$f":"IF(ROUND(AD150,2)=ROUND(AD169,2),0,1)","v":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,{"$f":"IF(ROUND(AC196,2)=ROUND(AC145,2),0,1)","v":0},{"$f":"IF(ROUND(AD196,2)=ROUND(AD145,2),0,1)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Opex_Breakdown","index":6,"n_rows":177,"n_cols":41,"rows_kept":177,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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]]}
[80,"Operating Expenditure - Breakdown"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,"Operating Expenditure Summary"]
[]
[null,null,null,null,{"$f":"C48","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57-W50-W54","v":33.445338702892187},36.395464900045624,36.92348249189174,34.741782742958002,34.11800914507333,34.116022029761233,{"$f":"+AC57-AC50-AC54","v":35.873130815122622},36.253248155465094,36.901099968875712,37.370119891040275,37.587952258212241,37.587952258212241,37.587952258212241,37.587952258212241,37.587952258212241,37.587952258212241]
[null,null,null,null,{"$f":"C59","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W68-W61-W65","v":43.362579436374766},45.083827636024786,47.679586762056076,43.802602718920191,45.05038121116079,45.582238149329314,{"$f":"AC68-AC61-AC65","v":47.277707651921844},47.815715257358612,48.650659582960728,49.244134847774731,48.413668832138399,48.413668832138399,48.413668832138399,48.413668832138399,48.413668832138399,48.413668832138399]
[null,null,null,null,{"$f":"C70","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W79-W72-W76","v":0},0,0,0,0,0,{"$f":"AC79-AC72-AC76","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C81","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90-W83-W87","v":0},0,0,0,0,0,{"$f":"AC90-AC83-AC87","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W100-W97","v":0},0,0,0,0,0,{"$f":"AC100-AC97","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W12:W16)","v":76.807918139266945},81.479292536070403,84.603069253947808,78.544385461878193,79.168390356234113,79.698260179090539,83.150838467044466,84.068963412823706,85.55175955183644,86.614254738815006,86.001621090350639,{"$f":"SUM(AH12:AH16)","v":86.001621090350639},{"$f":"SUM(AI12:AI16)","v":86.001621090350639},{"$f":"SUM(AJ12:AJ16)","v":86.001621090350639},{"$f":"SUM(AK12:AK16)","v":86.001621090350639},{"$f":"SUM(AL12:AL16)","v":86.001621090350639}]
[]
[]
[null,null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W49+W60+W71+W82+W93","v":19.08959309929412},20.538195802523667,21.345082861785279,19.115506019631972,18.647699841959287,19.150702411055093,19.395038958596729,19.757585938022359,19.969444719940213,20.219451985003904,20.157620548375768,{"$f":"AH49+AH60+AH71+AH82+AH93","v":20.157620548375768},{"$f":"AI49+AI60+AI71+AI82+AI93","v":20.157620548375768},{"$f":"AJ49+AJ60+AJ71+AJ82+AJ93","v":20.157620548375768},{"$f":"AK49+AK60+AK71+AK82+AK93","v":20.157620548375768},{"$f":"AL49+AL60+AL71+AL82+AL93","v":20.157620548375768}]
[null,null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W51+W62+W73+W84+W94","v":30.337272930841607},31.958140752998649,32.409521531502882,30.215970595268537,30.136325261195935,27.817862750526672,27.698672791395808,28.182457871479045,28.726033096258703,28.728416469850995,28.613631043493541,{"$f":"AH51+AH62+AH73+AH84+AH94","v":28.613631043493541},28.613631043493541,28.613631043493541,28.613631043493541,28.613631043493541]
[null,null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W52+W63+W74+W85+W95","v":3.4215550230678726},3.5041742000757559,3.6232716956747861,3.2562679890051456,3.180600633765903,3.6596481020156153,3.6896448317617812,3.6074852281448493,3.6413921455433216,3.6588030936191624,3.7072309453690564,3.7072309453690564,3.7072309453690564,3.7072309453690564,3.7072309453690564,3.7072309453690564]
[null,null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W53+W64+W75+W86+W96","v":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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+W66+W77+W88+W98","v":23.959497086063347},25.478781780472342,27.225193164984873,25.956640857972531,27.203764619312985,29.070046915493162,32.367481885290147,32.521434375177449,33.214889590094209,34.007583190340938,33.523138553112275,{"$f":"AH55+AH66+AH77+AH88+AH98","v":33.523138553112275},33.523138553112275,33.523138553112275,33.523138553112275,33.523138553112275]
[null,null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W56+W67+W78+W89+W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W20:W25)","v":76.807918139266945},81.479292536070417,84.603069253947822,78.544385461878193,79.168390356234113,79.698260179090539,83.150838467044466,84.068963412823706,85.551759551836454,86.614254738814992,86.001621090350639,{"$f":"SUM(AH20:AH25)","v":86.001621090350639},{"$f":"SUM(AI20:AI25)","v":86.001621090350639},{"$f":"SUM(AJ20:AJ25)","v":86.001621090350639},{"$f":"SUM(AK20:AK25)","v":86.001621090350639},{"$f":"SUM(AL20:AL25)","v":86.001621090350639}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AC26,2)=ROUND(AC17,2),0,1)","v":0},{"$f":"IF(ROUND(AD26,2)=ROUND(AD17,2),0,1)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W50+W61+W72+W83","v":0},{"$f":"X50+X61+X72+X83","v":0},{"$f":"Y50+Y61+Y72+Y83","v":0},0,0,0,0,0,0,0,0,{"$f":"AH50+AH61+AH72+AH83","v":0},{"$f":"AI50+AI61+AI72+AI83","v":0},{"$f":"AJ50+AJ61+AJ72+AJ83","v":0},{"$f":"AK50+AK61+AK72+AK83","v":0},{"$f":"AL50+AL61+AL72+AL83","v":0}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W102","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH102","v":0},{"$f":"+AI102","v":0},{"$f":"+AJ102","v":0},{"$f":"+AK102","v":0},{"$f":"+AL102","v":0}]
[null,null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W109","v":0.44298326926696829},0.47008446753996458,0.42458120411042954,0.44194625261578047,0.55248606302798975,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,{"$f":"+AH109","v":0.44443051370756098},{"$f":"+AI109","v":0.44443051370756098},{"$f":"+AJ109","v":0.44443051370756098},{"$f":"+AK109","v":0.44443051370756098},{"$f":"+AL109","v":0.44443051370756098}]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111","v":5.202677611764706},5.7009404973357025,5.6260169944785279,6.3251704451114925,6.2554272595419844,5.952,5.7786407766990289,5.6103308511641066,5.4469231564700058,5.2882749091941799,5.1342474846545443,{"$f":"AH111","v":5.1342474846545443},{"$f":"AI111","v":5.1342474846545443},{"$f":"AJ111","v":5.1342474846545443},{"$f":"AK111","v":5.1342474846545443},{"$f":"AL111","v":5.1342474846545443}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W124","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AG124","v":0},0,0,0,0,0]
[null,null,null,null,"Total non-controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W29:W33)","v":5.6456608810316746},6.1710249648756674,6.0505981985889576,6.767116697727273,6.8079133225699744,6.3964305137075606,6.2230712904065895,6.0547613648716672,5.8913536701775664,5.7327054229017405,5.5786779983621049,{"$f":"SUM(AH29:AH33)","v":5.5786779983621049},{"$f":"SUM(AI29:AI33)","v":5.5786779983621049},{"$f":"SUM(AJ29:AJ33)","v":5.5786779983621049},{"$f":"SUM(AK29:AK33)","v":5.5786779983621049},{"$f":"SUM(AL29:AL33)","v":5.5786779983621049}]
[]
[]
[null,null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W34+W17","v":82.453579020298619},87.650317500946073,90.653667452536766,85.311502159605467,85.976303678804086,86.094690692798096,89.373909757451059,90.123724777695372,91.443113222014006,92.346960161716751,91.580299088712749,{"$f":"+AH34+AH17","v":91.580299088712749},{"$f":"+AI34+AI17","v":91.580299088712749},{"$f":"+AJ34+AJ17","v":91.580299088712749},{"$f":"+AK34+AK17","v":91.580299088712749},{"$f":"+AL34+AL17","v":91.580299088712749}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_FO' tab row 95>>",{"$f":"+Opex_FO!AC95","v":89.373909757451045},{"$f":"+Opex_FO!AD95","v":90.122811962767486},{"$f":"+Opex_FO!AE95","v":91.444457900510969},{"$f":"+Opex_FO!AF95","v":92.34944860362711},{"$f":"+Opex_FO!AG95","v":91.582726561435763},{"$f":"+Opex_FO!AH95","v":91.583219104464987},{"$f":"+Opex_FO!AI95","v":91.582523749600171},{"$f":"+Opex_FO!AJ95","v":91.582854043160978},{"$f":"+Opex_FO!AK95","v":91.578699297843784},{"$f":"+Opex_FO!AL95","v":91.582726561435777}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC40-AC37","v":0},-9.128149278865294E-4,1.3446784969630698E-3,2.4884419103585742E-3,2.4274727230135795E-3,{"$f":"+AH40-AH37","v":2.9200157522382142E-3},{"$f":"+AI40-AI37","v":2.224660887421237E-3},{"$f":"+AJ40-AJ37","v":2.5549544482288411E-3},{"$f":"+AK40-AK37","v":-1.599790868965556E-3},{"$f":"+AL40-AL37","v":2.4274727230277904E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"IF(ROUND(AC40,2)=ROUND(AC37,2),0,1)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[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,null,null,null,null,null,11.293798347911435,13.257398504922142,12.956670607642637,11.549774859621234,11.089102915445411,11.169198593411762,11.348078721608069,11.509652497891068,11.760468316992796,11.851297038860597,11.957959280141749,11.957959280141749,11.957959280141749,11.957959280141749,11.957959280141749,11.957959280141749]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W131","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH131","v":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,null,null,null,null,null,10.19077027946606,10.439949808616596,10.598368679723732,10.314080535025726,10.550779176284985,9.6083074217020563,9.7271645566524381,9.8651435791595041,9.9237495894887235,9.9523078832397012,9.958823810727635,9.958823810727635,9.958823810727635,9.958823810727635,9.958823810727635,9.958823810727635]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4946260197937911,1.5352613640187434,1.570175439749806,1.4354607002232018,1.3061960808956625,1.491436898223343,1.5142346116434937,1.485618631275256,1.5034244425172969,1.5120859403887197,1.5604637845363496,1.5604637845363496,1.5604637845363496,1.5604637845363496,1.5604637845363496,1.5604637845363496]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1974358582658335E-2,9.3787654259825021E-2,6.8935595457446874E-2,7.7793902155750161E-2,0.1211433552895277,8.3109101547892111E-2,8.3433826380516996E-2,8.3594104498280974E-2,8.3713679245587896E-2,8.3759301224233723E-2,8.4626301162606415E-2,8.4626301162606415E-2,8.4626301162606415E-2,8.4626301162606415E-2,8.4626301162606415E-2,8.4626301162606415E-2]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.466144055720898,11.162855222488147,11.798267764775565,11.442466648087834,11.171930972447269,11.847079116424069,13.283652925218618,13.392833447139271,13.713457619876898,14.054429028551256,14.110705382806506,14.110705382806506,14.110705382806506,14.110705382806506,14.110705382806506,14.110705382806506]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+CONCATENATE(\"Total \",C48)","v":"Total Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K49:K56)","v":0},{"$f":"+SUM(L49:L56)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(W49:W56)","v":33.527313061474842},36.489252554305452,36.992418087349186,34.819576645113749,34.239152500362856,34.199131131309123,35.956564641503135,36.336842259963376,36.984813648121303,37.453879192264509,37.672578559374848,{"$f":"+SUM(AH49:AH56)","v":37.672578559374848},{"$f":"+SUM(AI49:AI56)","v":37.672578559374848},{"$f":"+SUM(AJ49:AJ56)","v":37.672578559374848},{"$f":"+SUM(AK49:AK56)","v":37.672578559374848},{"$f":"+SUM(AL49:AL56)","v":37.672578559374848}]
[]
[null,null,"Sewerage"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7957947513826857,7.2807972976015254,8.38841225414264,7.5657311600107375,7.5585969265138777,7.9815038176433317,8.0469602369886601,8.2479334401312929,8.2089764029474157,8.3681549461433065,8.1996612682340171,8.1996612682340171,8.1996612682340171,8.1996612682340171,8.1996612682340171,8.1996612682340171]
[null,null,null,{"$f":"+D50","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W132","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH132","v":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,null,null,null,null,null,20.146502651375549,21.518190944382052,21.811152851779148,19.901890060242813,19.585546084910952,18.209555328824617,17.971508234743368,18.317314292319541,18.802283506769982,18.776108586611294,18.654807232765904,18.654807232765904,18.654807232765904,18.654807232765904,18.654807232765904,18.654807232765904]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9269290032740818,1.9689128360570127,2.0530962559249804,1.820807288781944,1.8744045528702407,2.1682112037922723,2.1754102201182874,2.1218665968695931,2.1379677030260247,2.1467171532304428,2.1467671608327068,2.1467671608327068,2.1467671608327068,2.1467671608327068,2.1467671608327068,2.1467671608327068]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3610089106843099,0.37629681328013953,0.35564560865298267,0.36415235046003031,0.43134270773846206,0.36132141215966884,0.36099668732704399,0.36083640920928001,0.36071683446197311,0.36067121248332729,0.35980421254495454,0.35980421254495454,0.35980421254495454,0.35980421254495454,0.35980421254495454,0.35980421254495454]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.493353030342449,14.315926557984195,15.426925400209306,14.514174209884697,16.031833646865714,17.222967799069092,19.083828960071525,19.128600928038178,19.501431970217311,19.953154161789683,19.412433170305771,19.412433170305771,19.412433170305771,19.412433170305771,19.412433170305771,19.412433170305771]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+CONCATENATE(\"Total \",C59)","v":"Total Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W60:W67)","v":43.723588347059078},45.460124449304928,48.03523237070906,44.166755069380223,45.481723918899249,45.943559561488982,47.638704339248889,48.176551666567889,49.011376417422703,49.604806060258056,48.773473044683357,{"$f":"+SUM(AH60:AH67)","v":48.773473044683357},{"$f":"+SUM(AI60:AI67)","v":48.773473044683357},{"$f":"+SUM(AJ60:AJ67)","v":48.773473044683357},{"$f":"+SUM(AK60:AK67)","v":48.773473044683357},{"$f":"+SUM(AL60:AL67)","v":48.773473044683357}]
[]
[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,null,null,null,null,null,{"$f":"+W133","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH133","v":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,{"$f":"+CONCATENATE(\"Total \",C70)","v":"Total Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W71:W78)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH71:AH78)","v":0},{"$f":"+SUM(AI71:AI78)","v":0},{"$f":"+SUM(AJ71:AJ78)","v":0},{"$f":"+SUM(AK71:AK78)","v":0},{"$f":"+SUM(AL71:AL78)","v":0}]
[]
[null,null,"Rural Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"}]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W134","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH134","v":0},0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment"]
[null,null,null,"Customer Service and billing"]
[null,null,null,"GSL Payments"]
[null,null,null,"Licence Fees"]
[null,null,null,"Corporate"]
[null,null,null,"Other operating expenditure"]
[null,null,{"$f":"+CONCATENATE(\"Total \",C81)","v":"Total Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W82:W89)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH82:AH89)","v":0},{"$f":"+SUM(AI82:AI89)","v":0},{"$f":"+SUM(AJ82:AJ89)","v":0},{"$f":"+SUM(AK82:AK89)","v":0},{"$f":"+SUM(AL82:AL89)","v":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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W93:W99)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH93:AH99)","v":0},{"$f":"+SUM(AI93:AI99)","v":0},{"$f":"+SUM(AJ93:AJ99)","v":0},{"$f":"+SUM(AK93:AK99)","v":0},{"$f":"+SUM(AL93:AL99)","v":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,null,null,null,null,null,7.822294751131223E-2,0.10561429662522204,6.3205288343558291E-2,9.1769945969125216E-2,0.20342086956743,0.113319,0.113319,0.113319,0.113319,0.113319,0.113319,0.113319,0.113319,0.113319,0.113319,0.113319]
[null,null,null,"Department of Human Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7804499583710414E-2,4.7515539964476029E-2,4.1545049079754606E-2,3.7338954545454543E-2,3.7603303206106872E-2,3.6927574483394621E-2,3.6927574483394621E-2,3.6927574483394621E-2,3.6927574483394621E-2,3.6927574483394621E-2,3.6927574483394621E-2,3.6927574483394621E-2,3.6927574483394621E-2,3.6927574483394621E-2,3.6927574483394621E-2,3.6927574483394621E-2]
[null,null,null,"Environment Protection Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31695582217194562,0.31695463095026649,0.31983086668711663,0.31283735210120073,0.31146189025445287,0.29418393922416636,0.29418393922416636,0.29418393922416636,0.29418393922416636,0.29418393922416636,0.29418393922416636,0.29418393922416636,0.29418393922416636,0.29418393922416636,0.29418393922416636,0.29418393922416636]
[null,null,{"$f":"+CONCATENATE(\"Total \",C105)","v":"Total Licence fees"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W106:W108)","v":0.44298326926696829},0.47008446753996458,0.42458120411042954,0.44194625261578047,0.55248606302798975,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,0.44443051370756098,{"$f":"+SUM(AH106:AH108)","v":0.44443051370756098},{"$f":"+SUM(AI106:AI108)","v":0.44443051370756098},{"$f":"+SUM(AJ106:AJ108)","v":0.44443051370756098},{"$f":"+SUM(AK106:AK108)","v":0.44443051370756098},{"$f":"+SUM(AL106:AL108)","v":0.44443051370756098}]
[]
[null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.202677611764706,5.7009404973357025,5.6260169944785279,6.3251704451114925,6.2554272595419844,5.952,5.7786407766990289,5.6103308511641066,5.4469231564700058,5.2882749091941799,5.1342474846545443,5.1342474846545443,5.1342474846545443,5.1342474846545443,5.1342474846545443,5.1342474846545443]
[]
[null,null,"Other non-controllable"]
[null,null,null,"[Non-controllable 1]"]
[null,null,null,"[Non-controllable 2]"]
[null,null,null,"[Non-controllable 3]"]
[null,null,null,"[Non-controllable 4]"]
[null,null,null,"[Non-controllable 5]"]
[null,null,null,"[Non-controllable 6]"]
[null,null,null,"[Non-controllable 7]"]
[null,null,null,"[Non-controllable 8]"]
[null,null,null,"[Non-controllable 9]"]
[null,null,null,"[Non-controllable 10]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W114:W123)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH114:AH123)","v":0},{"$f":"SUM(AI114:AI123)","v":0},{"$f":"SUM(AJ114:AJ123)","v":0},{"$f":"SUM(AK114:AK123)","v":0},{"$f":"SUM(AL114:AL123)","v":0}]
[]
[]
[null,null,"External bulk charges (excl. temporary purchases)"]
[null,null,"Reconciliation"]
[]
[null,null,"Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W7","v":"2017-18"},{"$f":"+X7","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH7","v":"2028-29"},{"$f":"+AI7","v":"2029-30"},{"$f":"+AJ7","v":"2030-31"},{"$f":"+AK7","v":"2031-32"},{"$f":"+AL7","v":"2032-33"}]
[null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$131,W$138:W$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$132,W$138:W$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$133,W$138:W$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$134,W$138:W$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total External Bulk Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W131:W134)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH131:AH134)","v":0},{"$f":"SUM(AI131:AI134)","v":0},{"$f":"SUM(AJ131:AJ134)","v":0},{"$f":"SUM(AK131:AK134)","v":0},{"$f":"SUM(AL131:AL134)","v":0}]
[]
[null,null,"Description",null,null,null,null,"Source","Service","Price"]
[null,1,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC USE ONLY"]
[null,2,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,3,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Service]"]
[null,4,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,5,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage"]
[null,6,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water"]
[null,7,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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":7,"n_rows":142,"n_cols":103,"rows_kept":142,"cut":false,"hidden":false,"merged":[[53,7,53,8],[54,7,54,8],[55,7,55,8],[56,7,56,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,7,50,8],[52,7,52,8],[46,7,46,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[44,7,44,8],[45,7,45,8]]}
[null,"Capital Expenditure - Forecast Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q36","v":"Gross capital expenditure"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB36","v":"Government contributions"},null,null,null,null,null,null,null,null,null,null,{"$f":"AM36","v":"Customer contributions"},null,null,null,null,null,null,null,null,null,null,{"$f":"AX36","v":"Net capital expenditure"},null,null,null,null,null,null,null,null,null,null,{"$f":"BI36","v":"Regulatory Depreciation"},null,null,null,null,null,null,null,null,null,null,{"$f":"BT36","v":"Accumulated capex"},null,null,null,null,null,null,null,null,null,null,{"$f":"CE36","v":"Gross capital expenditure"},null,null,null,null,null,null,null,null,null,null,{"$f":"CP36","v":"Tax Depreciation"}]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"AM37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"AX37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"BI37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"BT37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"CE37","v":"Nominal,$"},null,null,null,null,null,null,null,null,null,null,{"$f":"CP37","v":"Nominal,$"}]
[null,"Go to Table of Contents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q39","v":"2023-24"},{"$f":"R39","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"Y39","v":"2031-32"},{"$f":"Z39","v":"2032-33"},null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"CB39","v":"2031-32"},{"$f":"CC39","v":"2032-33"},null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"CM39","v":"2031-32"},{"$f":"CN39","v":"2032-33"},null,"2023-24","2024-25",{"$f":"CR39","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"CX39","v":"2031-32"},{"$f":"CY39","v":"2032-33"}]
[]
[]
[]
[null,null,"Input Summary",null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,{"$f":"+Q39","v":"2023-24"},{"$f":"+R39","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"+Y39","v":"2031-32"},{"$f":"+Z39","v":"2032-33"}]
[null,null,"By Cost Driver"]
[null,null,"Net capital expenditure - Renewals",{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",AX$42:AX$1016)","v":23.498506504293996},22.642144000133996,24.133142180668003,18.743715133801,21.587262166366003,31.713695977144692,34.162469549194199,32.172492120605199,{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",BF$42:BF$1016)","v":24.052469290104355},{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",BG$42:BG$1016)","v":25.196978993643633}]
[null,null,"Net capital expenditure - Growth",{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",AX$42:AX$1016)","v":25.525074273700003},9.9297783169000002,11.726852464380002,11.086064953400001,0.18918416369999891,7.4109417499999992,19.857513765930001,19.35472379718,{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",BF$42:BF$1016)","v":17.404493685464999},{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",BG$42:BG$1016)","v":4.5704206799999998}]
[null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",AX$42:AX$1016)","v":10.227909223660001},10.12984856362,15.624283556179998,13.582969409900002,7.9873203108199995,11.0510264023,17.669604694819999,9.9694345213800002,{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",BF$42:BF$1016)","v":16.978170784739998},{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",BG$42:BG$1016)","v":8.4355746503000013}]
[null,null,"Government Contributions",{"$f":"+AB41","v":0},0,0,0,0,0,0,0,{"$f":"+AJ41","v":0},{"$f":"+AK41","v":0}]
[null,null,"Customer Contributions",{"$f":"+AM41","v":0.32556643839999999},6.2120234999999999,11.6435749284,13.359026256,9.5526349289999999,6.0069823600000003,6.1752419999999999,7.5414119999999993,{"$f":"+AU41","v":7.2261419999999994},{"$f":"+AV41","v":6.0176069999999999}]
[null,null,"Total prescribed capex",{"$f":"SUM(D11:D15)","v":59.577056440054001},48.913794380653997,63.127853129628001,56.771775753101004,39.316401569885997,56.182646489444686,77.8648300099442,69.038062439165202,{"$f":"SUM(L11:L15)","v":65.661275760309351},{"$f":"SUM(M11:M15)","v":44.220581323943634}]
[]
[null,null,"By Capital Type"]
[null,null,"Top 10 Major Projects",{"$f":"+SUMIF($H$42:$H$1016,$C$19,Q$42:Q$1016)","v":20.051399142900003},13.589487782700001,27.687817763099996,22.922266216200004,8.1435942387999987,0.16248423000000001,5.2545000000000001E-2,5.2545000000000001E-2,{"$f":"+SUMIF($H$42:$H$1016,$C$19,Y$42:Y$1016)","v":5.2545000000000001E-2},{"$f":"+SUMIF($H$42:$H$1016,$C$19,Z$42:Z$1016)","v":5.2545000000000001E-2}]
[null,null,"Significant projects",{"$f":"+SUMIF($H$42:$H$1016,$C$20,Q$42:Q$1016)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIF($H$42:$H$1016,$C$20,Y$42:Y$1016)","v":0},{"$f":"+SUMIF($H$42:$H$1016,$C$20,Z$42:Z$1016)","v":0}]
[null,null,"Capital Programs / Allocation",{"$f":"+SUMIF($H$42:$H$1016,$C$21,Q$42:Q$1016)","v":24.464723317154},23.565603052653994,23.688784639447995,23.005880081600999,24.881585794085996,31.118371774344691,30.142943581814194,31.121834738385196,{"$f":"+SUMIF($H$42:$H$1016,$C$21,Y$42:Y$1016)","v":31.66757227484435},{"$f":"+SUMIF($H$42:$H$1016,$C$21,Z$42:Z$1016)","v":30.110553653943626}]
[null,null,"Other Capital expenditure",{"$f":"+SUMIF($H$42:$H$1016,$C$22,Q$42:Q$1016)","v":15.06093398},11.758703545300001,11.75125072708,10.8436294553,6.2912215369999993,24.901790485099998,47.669341428129989,37.863682700779997,{"$f":"+SUMIF($H$42:$H$1016,$C$22,Y$42:Y$1016)","v":33.941158485465003},{"$f":"+SUMIF($H$42:$H$1016,$C$22,Z$42:Z$1016)","v":14.057482670000001}]
[null,null,"Total prescribed capex",{"$f":"SUM(D19:D22)","v":59.577056440054008},48.913794380653997,63.127853129627987,56.771775753101011,39.316401569885997,56.182646489444693,77.864830009944185,69.038062439165188,{"$f":"SUM(L19:L22)","v":65.661275760309351},{"$f":"SUM(M19:M22)","v":44.220581323943627}]
[]
[null,null,"Difference",{"$f":"+D23-D16","v":0},0,0,0,0,0,0,0,{"$f":"+L23-L16","v":0},{"$f":"+M23-M16","v":0}]
[null,null,"Test",{"$f":"IF(+D23=D16,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Total prescribed capex",{"$f":"+D23","v":59.577056440054008},48.913794380653997,63.127853129627987,56.771775753101011,39.316401569885997,56.182646489444693,77.864830009944185,69.038062439165188,{"$f":"+L23","v":65.661275760309351},{"$f":"+M23","v":44.220581323943627}]
[]
[]
[null,null,"Regulatory Depreciation",{"$f":"+BI41","v":0.71953876012436646},1.9606275450485167,3.0416920216296996,4.2784545234476061,5.7739996407627894,7.2279603022439103,8.6521041118225188,10.144028903617052,{"$f":"+BQ41","v":11.503646189625503},{"$f":"+BR41","v":12.647815091504411}]
[]
[]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"}]
[null,null,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,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},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,null,null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Reg Depreciation Method","Year asset operational","Asset life (Regulatory)","Asset life (Tax)",null,null,null,{"$f":"SUM(Q42:Q1016)","v":59.57705644005398},48.913794380654004,63.127853129627979,56.771775753101004,39.31640156988599,56.182646489444693,77.864830009944185,69.038062439165188,{"$f":"SUM(Y42:Y1016)","v":65.661275760309337},{"$f":"SUM(Z42:Z1016)","v":44.22058132394362},null,{"$f":"SUM(AB42:AB1016)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM42:AM1016)","v":0.32556643839999999},6.2120234999999999,11.6435749284,13.359026256,9.5526349289999999,6.0069823600000003,6.1752419999999999,7.5414119999999993,7.2261419999999994,6.0176069999999999,null,{"$f":"SUM(AX42:AX1016)","v":59.251490001653977},42.70177088065401,51.484278201227994,43.412749497101004,29.763766640886004,50.175664129444684,71.689588009944174,61.496650439165194,58.435133760309341,38.202974323943621,null,{"$f":"SUM(BI42:BI1016)","v":0.71953876012436646},1.9606275450485167,3.0416920216296996,4.2784545234476061,5.7739996407627894,7.2279603022439103,8.6521041118225188,10.144028903617052,{"$f":"SUM(BQ42:BQ1016)","v":11.503646189625503},{"$f":"SUM(BR42:BR1016)","v":12.647815091504411},null,{"$f":"SUM(BT42:BT1016)","v":49.525657297153984},29.359244597953992,35.392121786527994,57.60540027350099,54.731631266386003,50.175664129444684,71.689588009944174,61.496650439165194,{"$f":"SUM(CB42:CB1016)","v":58.435133760309341},{"$f":"SUM(CC42:CC1016)","v":38.202974323943621},null,{"$f":"SUM(CE42:CE1016)","v":61.364368133255603},51.892644458435825,68.981509566778968,63.897133769459579,45.578485034736659,67.085018065798437,95.763919464980475,87.45535197490463,{"$f":"SUM(CM42:CM1016)","v":85.673071828068871},{"$f":"SUM(CN42:CN1016)","v":59.428763545366635},null,{"$f":"SUM(CP42:CP1016)","v":0.8804537016285725},2.5417442375767569,4.2428260821725026,5.9199651356547545,7.2948918910635996,8.7317122700950289,10.583520886790071,12.587254672419373,{"$f":"SUM(CX42:CX1016)","v":14.492694699483943},{"$f":"SUM(CY42:CY1016)","v":16.150640971757987}]
[null,null,"SWOP - Renewal Program",null,"Sewerage","Renewals","Pipelines/network","Top 10 Major Projects",0,"Straight line","2027-28",60,60,null,null,null,0.32556643839999999,0.2469615,5.6785129284,7.3939642560000003,3.5875729289999998,4.1920360000000004E-2,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.32556643839999999,0.2469615,5.6785129284,7.3939642560000003,3.5875729289999998,4.1920360000000004E-2,0,0,0,0,null,{"$f":"+Q42-AB42-AM42","v":0},{"$f":"+R42-AC42-AN42","v":0},{"$f":"+S42-AD42-AO42","v":0},{"$f":"+T42-AE42-AP42","v":0},{"$f":"+U42-AF42-AQ42","v":0},{"$f":"+V42-AG42-AR42","v":0},{"$f":"+W42-AH42-AS42","v":0},{"$f":"+X42-AI42-AT42","v":0},{"$f":"+Y42-AJ42-AU42","v":0},{"$f":"+Z42-AK42-AV42","v":0},null,{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BT42,\nIF($J42=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BT42,0,-INT($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,\nIF($J42=\"Declining Balance\",-$BI$38,0))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BU42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BT42-((BT42/$L42)*0.5))+BU42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BU42,0,-INT($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($L42)+1,0))))\n+BU42/$L42*0.5\n+SUM(OFFSET(BU42,0,MAX(-INT($L42+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BJ$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BV42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BU42-((BU42/$L42)*0.5))+BV42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BV42,0,-INT($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($L42)+1,0))))\n+BV42/$L42*0.5\n+SUM(OFFSET(BV42,0,MAX(-INT($L42+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BK$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BW42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BV42-((BV42/$L42)*0.5))+BW42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BW42,0,-INT($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($L42)+1,0))))\n+BW42/$L42*0.5\n+SUM(OFFSET(BW42,0,MAX(-INT($L42+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BL$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BX42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BW42-((BW42/$L42)*0.5))+BX42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BX42,0,-INT($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($L42)+1,0))))\n+BX42/$L42*0.5\n+SUM(OFFSET(BX42,0,MAX(-INT($L42+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BM$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BY42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BX42-((BX42/$L42)*0.5))+BY42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BY42,0,-INT($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($L42)+1,0))))\n+BY42/$L42*0.5\n+SUM(OFFSET(BY42,0,MAX(-INT($L42+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BN$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BZ42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BY42-((BY42/$L42)*0.5))+BZ42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BZ42,0,-INT($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($L42)+1,0))))\n+BZ42/$L42*0.5\n+SUM(OFFSET(BZ42,0,MAX(-INT($L42+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BO$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,CA42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BZ42-((BZ42/$L42)*0.5))+CA42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(CA42,0,-INT($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($L42)+1,0))))\n+CA42/$L42*0.5\n+SUM(OFFSET(CA42,0,MAX(-INT($L42+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BP$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,CB42,\nIF(AND($J42=\"straight line\",$L42<1.51),(CA42-((CA42/$L42)*0.5))+CB42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BQ$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(CB42,0,-INT($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($L42)+1,0))))\n+CB42/$L42*0.5\n+SUM(OFFSET(CB42,0,MAX(-INT($L42+(0.5-(10^-12))),-BQ$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BQ$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,CC42,\nIF(AND($J42=\"straight line\",$L42<1.51),(CB42-((CB42/$L42)*0.5))+CC42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BR$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(CC42,0,-INT($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($L42)+1,0))))\n+CC42/$L42*0.5\n+SUM(OFFSET(CC42,0,MAX(-INT($L42+(0.5-(10^-12))),-BR$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BR$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},null,{"$f":"+IF($K42=\"Ongoing\",AX42,IF(RIGHT($K42,2)=RIGHT(BT$39,2),SUM($AX42: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$39,2),SUM($AX42:AY42),0)+IF(RIGHT(BU$39,2)>RIGHT($K42,2),AY42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AZ42,IF(RIGHT($K42,2)=RIGHT(BV$39,2),SUM($AX42: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$39,2),SUM($AX42: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$39,2),SUM($AX42: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$39,2),SUM($AX42: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$39,2),SUM($AX42: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$39,2),SUM($AX42:BE42),0)+IF(RIGHT(CA$39,2)>RIGHT($K42,2),BE42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BF42,IF(RIGHT($K42,2)=RIGHT(CB$39,2),SUM($AX42:BF42),0)+IF(RIGHT(CB$39,2)>RIGHT($K42,2),BF42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BG42,IF(RIGHT($K42,2)=RIGHT(CC$39,2),SUM($AX42:BG42),0)+IF(RIGHT(CC$39,2)>RIGHT($K42,2),BG42,0))","v":0},null,{"$f":"+Q42*KeyAssumptionsPriceControl_FO!AC$15","v":0.33533343155200002},{"$f":"+R42*KeyAssumptionsPriceControl_FO!AD$15","v":0.26200145534999997},{"$f":"+S42*KeyAssumptionsPriceControl_FO!AE$15","v":6.2050643967117471},{"$f":"+T42*KeyAssumptionsPriceControl_FO!AF$15","v":8.3219719109530974},{"$f":"+U42*KeyAssumptionsPriceControl_FO!AG$15","v":4.1589802862502143},{"$f":"+V42*KeyAssumptionsPriceControl_FO!AH$15","v":5.0055102129322439E-2},{"$f":"+W42*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X42*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y42*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z42*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CE42,\nIF($J42=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CE42,0,-INT($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,\nIF($J42=\"Declining Balance\",-$CP$38,0))))","v":2.7944452629333335E-3},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CF42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CE42-((CE42/$M42)*0.5))+CF42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CF42,0,-INT($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($M42)+1,0))))\n+CF42/$M42*0.5\n+SUM(OFFSET(CF42,0,MAX(-INT($M42+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CQ$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":7.7722359871166668E-3},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CG42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CF42-((CF42/$M42)*0.5))+CG42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CG42,0,-INT($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($M42)+1,0))))\n+CG42/$M42*0.5\n+SUM(OFFSET(CG42,0,MAX(-INT($M42+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CR$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":6.1664451420964564E-2},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CH42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CG42-((CG42/$M42)*0.5))+CH42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CH42,0,-INT($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($M42)+1,0))))\n+CH42/$M42*0.5\n+SUM(OFFSET(CH42,0,MAX(-INT($M42+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CS$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.18272308731817161},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CI42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CH42-((CH42/$M42)*0.5))+CI42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CI42,0,-INT($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($M42)+1,0))))\n+CI42/$M42*0.5\n+SUM(OFFSET(CI42,0,MAX(-INT($M42+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CT$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.28673102229486586},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CJ42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CI42-((CI42/$M42)*0.5))+CJ42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CJ42,0,-INT($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($M42)+1,0))))\n+CJ42/$M42*0.5\n+SUM(OFFSET(CJ42,0,MAX(-INT($M42+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CU$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.32180631719802866},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CK42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CJ42-((CJ42/$M42)*0.5))+CK42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CK42,0,-INT($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($M42)+1,0))))\n+CK42/$M42*0.5\n+SUM(OFFSET(CK42,0,MAX(-INT($M42+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CV$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.32222344304910638},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CL42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CK42-((CK42/$M42)*0.5))+CL42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CL42,0,-INT($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($M42)+1,0))))\n+CL42/$M42*0.5\n+SUM(OFFSET(CL42,0,MAX(-INT($M42+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CW$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.32222344304910638},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CM42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CL42-((CL42/$M42)*0.5))+CM42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CX$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CM42,0,-INT($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($M42)+1,0))))\n+CM42/$M42*0.5\n+SUM(OFFSET(CM42,0,MAX(-INT($M42+(0.5-(10^-12))),-CX$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CX$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.32222344304910638},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CN42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CM42-((CM42/$M42)*0.5))+CN42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CY$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CN42,0,-INT($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($M42)+1,0))))\n+CN42/$M42*0.5\n+SUM(OFFSET(CN42,0,MAX(-INT($M42+(0.5-(10^-12))),-CY$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CY$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.32222344304910638}]
[null,null,"Moe Sewer - Yarragon Township SPS (Factory Rd SPS) Rising Main and Pump Pump Station Capacity Upgrade",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",0,"Straight line","2027-28",60,60,null,null,null,0.52544999999999997,0.3,3.6937273541,7.5460827139999997,2.2039527699999999,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.52544999999999997,0.3,3.6937273541,7.5460827139999997,2.2039527699999999,0,0,0,0,0,null,{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BT43,\nIF($J43=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L43)<LEFT($BI$39,4)*1,0,((OFFSET(BT43,0,-INT($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($L43)+1,0))))\n+BT43/$L43*0.5,\nIF($J43=\"Declining Balance\",-$BI$38,0))))","v":0},{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BU43,\nIF(AND($J43=\"straight line\",$L43<1.51),(BT43-((BT43/$L43)*0.5))+BU43/$L43*0.5,\nIF($J43=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L43)<LEFT($BI$39,4)*1,0,((OFFSET(BU43,0,-INT($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($L43)+1,0))))\n+BU43/$L43*0.5\n+SUM(OFFSET(BU43,0,MAX(-INT($L43+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L43+(0.5-(10^-12))),BJ$40)-1))*1/$L43,\nIF($J43=\"Declining Balance\",-$BI$38,0)))))","v":0},0,0,0.11891010698416667,0.23782021396833333,0.23782021396833333,0.23782021396833333,0.23782021396833333,0.23782021396833333,null,{"$f":"+IF($K43=\"Ongoing\",AX43,IF(RIGHT($K43,2)=RIGHT(BT$39,2),SUM($AX43: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$39,2),SUM($AX43:AY43),0)+IF(RIGHT(BU$39,2)>RIGHT($K43,2),AY43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AZ43,IF(RIGHT($K43,2)=RIGHT(BV$39,2),SUM($AX43: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$39,2),SUM($AX43: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$39,2),SUM($AX43:BB43),0)+IF(RIGHT(BX$39,2)>RIGHT($K43,2),BB43,0))","v":14.2692128381},{"$f":"+IF($K43=\"Ongoing\",BC43,IF(RIGHT($K43,2)=RIGHT(BY$39,2),SUM($AX43: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$39,2),SUM($AX43: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$39,2),SUM($AX43:BE43),0)+IF(RIGHT(CA$39,2)>RIGHT($K43,2),BE43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BF43,IF(RIGHT($K43,2)=RIGHT(CB$39,2),SUM($AX43:BF43),0)+IF(RIGHT(CB$39,2)>RIGHT($K43,2),BF43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BG43,IF(RIGHT($K43,2)=RIGHT(CC$39,2),SUM($AX43:BG43),0)+IF(RIGHT(CC$39,2)>RIGHT($K43,2),BG43,0))","v":0},null,{"$f":"+Q43*KeyAssumptionsPriceControl_FO!AC$15","v":0.54121350000000001},{"$f":"+R43*KeyAssumptionsPriceControl_FO!AD$15","v":0.31827},{"$f":"+S43*KeyAssumptionsPriceControl_FO!AE$15","v":4.0362356104636303},{"$f":"+T43*KeyAssumptionsPriceControl_FO!AF$15","v":8.4931825755957107},{"$f":"+U43*KeyAssumptionsPriceControl_FO!AG$15","v":2.5549853072426707},{"$f":"+V43*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W43*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X43*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y43*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z43*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,4.5101124999999999E-3,1.1672475E-2,4.7960021753863588E-2,0.15237183997102477,0.2444399056613446,0.26573144988836689,0.26573144988836689,0.26573144988836689,0.26573144988836689,0.26573144988836689]
[null,null,"Traralgon Water - Connect Tgon and Morwell Water Networks - STAGE 1",null,"Water","Improvements / Compliance","Pipelines/network","Top 10 Major Projects",0,"Straight line","2027-28",60,60,null,null,null,0.69359400000000004,0.4,4.0239088000000001,4.0239088000000001,2.0119544,0.10014361999999999,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.69359400000000004,0.4,4.0239088000000001,4.0239088000000001,2.0119544,0.10014361999999999,0,0,0,0,null,0,0,0,0,9.2944716666666677E-2,0.18672396350000003,0.18755849366666671,0.18755849366666671,0.18755849366666671,0.18755849366666671,null,{"$f":"+IF($K44=\"Ongoing\",AX44,IF(RIGHT($K44,2)=RIGHT(BT$39,2),SUM($AX44: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$39,2),SUM($AX44: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$39,2),SUM($AX44: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$39,2),SUM($AX44: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$39,2),SUM($AX44:BB44),0)+IF(RIGHT(BX$39,2)>RIGHT($K44,2),BB44,0))","v":11.153366000000002},{"$f":"+IF($K44=\"Ongoing\",BC44,IF(RIGHT($K44,2)=RIGHT(BY$39,2),SUM($AX44:BC44),0)+IF(RIGHT(BY$39,2)>RIGHT($K44,2),BC44,0))","v":0.10014361999999999},{"$f":"+IF($K44=\"Ongoing\",BD44,IF(RIGHT($K44,2)=RIGHT(BZ$39,2),SUM($AX44: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$39,2),SUM($AX44:BE44),0)+IF(RIGHT(CA$39,2)>RIGHT($K44,2),BE44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BF44,IF(RIGHT($K44,2)=RIGHT(CB$39,2),SUM($AX44:BF44),0)+IF(RIGHT(CB$39,2)>RIGHT($K44,2),BF44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BG44,IF(RIGHT($K44,2)=RIGHT(CC$39,2),SUM($AX44:BG44),0)+IF(RIGHT(CC$39,2)>RIGHT($K44,2),BG44,0))","v":0},null,{"$f":"+Q44*KeyAssumptionsPriceControl_FO!AC$15","v":0.71440182000000008},{"$f":"+R44*KeyAssumptionsPriceControl_FO!AD$15","v":0.42436000000000001},{"$f":"+S44*KeyAssumptionsPriceControl_FO!AE$15","v":4.3970337912976003},{"$f":"+T44*KeyAssumptionsPriceControl_FO!AF$15","v":4.5289448050365282},{"$f":"+U44*KeyAssumptionsPriceControl_FO!AG$15","v":2.3324065745938123},{"$f":"+V44*KeyAssumptionsPriceControl_FO!AH$15","v":0.1195767194437275},{"$f":"+W44*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X44*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y44*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z44*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.9533485000000004E-3,1.5443030333333335E-2,5.5621311927480002E-2,0.13000446689693107,0.18718239506051723,0.20761558917749673,0.2086120618395278,0.2086120618395278,0.2086120618395278,0.2086120618395278]
[null,null,null,null,"Water","Growth","Headworks","Top 10 Major Projects",0,"Straight line","2023-24",1000,1000,null,null,null,10,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,null,5.0000000000000001E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,{"$f":"+IF($K45=\"Ongoing\",AX45,IF(RIGHT($K45,2)=RIGHT(BT$39,2),SUM($AX45:AX45),0)+IF(RIGHT(BT$39,2)>RIGHT($K45,2),AX45,0))","v":10},{"$f":"+IF($K45=\"Ongoing\",AY45,IF(RIGHT($K45,2)=RIGHT(BU$39,2),SUM($AX45: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$39,2),SUM($AX45: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$39,2),SUM($AX45: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$39,2),SUM($AX45: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$39,2),SUM($AX45: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$39,2),SUM($AX45: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$39,2),SUM($AX45:BE45),0)+IF(RIGHT(CA$39,2)>RIGHT($K45,2),BE45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BF45,IF(RIGHT($K45,2)=RIGHT(CB$39,2),SUM($AX45:BF45),0)+IF(RIGHT(CB$39,2)>RIGHT($K45,2),BF45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BG45,IF(RIGHT($K45,2)=RIGHT(CC$39,2),SUM($AX45:BG45),0)+IF(RIGHT(CC$39,2)>RIGHT($K45,2),BG45,0))","v":0},null,{"$f":"+Q45*KeyAssumptionsPriceControl_FO!AC$15","v":10.3},{"$f":"+R45*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S45*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T45*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U45*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V45*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W45*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X45*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y45*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z45*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.1500000000000001E-3,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2,1.03E-2]
[null,null,"Warragul Sewer - WWTP upgrade - Stage 1a",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",0,"Straight line","2026-27",60,60,null,null,null,5.0000232187,3.5863809969,0.87105633029999996,0.33630691619999997,0.16722184979999999,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,5.0000232187,3.5863809969,0.87105633029999996,0.33630691619999997,0.16722184979999999,0,0,0,0,0,null,0,0,0,8.1614728850833332E-2,0.16462297311666665,0.16601648853166667,0.16601648853166667,0.16601648853166667,0.16601648853166667,0.16601648853166667,null,{"$f":"+IF($K46=\"Ongoing\",AX46,IF(RIGHT($K46,2)=RIGHT(BT$39,2),SUM($AX46:AX46),0)+IF(RIGHT(BT$39,2)>RIGHT($K46,2),AX46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AY46,IF(RIGHT($K46,2)=RIGHT(BU$39,2),SUM($AX46: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$39,2),SUM($AX46: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$39,2),SUM($AX46:BA46),0)+IF(RIGHT(BW$39,2)>RIGHT($K46,2),BA46,0))","v":9.7937674620999999},{"$f":"+IF($K46=\"Ongoing\",BB46,IF(RIGHT($K46,2)=RIGHT(BX$39,2),SUM($AX46:BB46),0)+IF(RIGHT(BX$39,2)>RIGHT($K46,2),BB46,0))","v":0.16722184979999999},{"$f":"+IF($K46=\"Ongoing\",BC46,IF(RIGHT($K46,2)=RIGHT(BY$39,2),SUM($AX46: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$39,2),SUM($AX46: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$39,2),SUM($AX46:BE46),0)+IF(RIGHT(CA$39,2)>RIGHT($K46,2),BE46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BF46,IF(RIGHT($K46,2)=RIGHT(CB$39,2),SUM($AX46:BF46),0)+IF(RIGHT(CB$39,2)>RIGHT($K46,2),BF46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BG46,IF(RIGHT($K46,2)=RIGHT(CC$39,2),SUM($AX46:BG46),0)+IF(RIGHT(CC$39,2)>RIGHT($K46,2),BG46,0))","v":0},null,{"$f":"+Q46*KeyAssumptionsPriceControl_FO!AC$15","v":5.1500239152610003},{"$f":"+R46*KeyAssumptionsPriceControl_FO!AD$15","v":3.8047915996112098},{"$f":"+S46*KeyAssumptionsPriceControl_FO!AE$15","v":0.95182677063972809},{"$f":"+T46*KeyAssumptionsPriceControl_FO!AF$15","v":0.37851639704703172},{"$f":"+U46*KeyAssumptionsPriceControl_FO!AG$15","v":0.19385595512962864},{"$f":"+V46*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W46*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X46*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y46*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z46*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,4.2916865960508338E-2,0.11754032858444342,0.15717881500320124,0.16826500806725758,0.17303477766872974,0.17465024396147663,0.17465024396147663,0.17465024396147663,0.17465024396147663,0.17465024396147663]
[null,null,"Traralgon Water - New Basin at Clarkes Storage",null,"Water","Growth","Treatment","Top 10 Major Projects",0,"Straight line","2026-27",60,60,null,null,null,0.63308500000000001,2.61321,5.2264200000000001,0.85790232999999994,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.63308500000000001,2.61321,5.2264200000000001,0.85790232999999994,0,0,0,0,0,0,null,0,0,0,7.7755144416666672E-2,0.15551028883333334,0.15551028883333334,0.15551028883333334,0.15551028883333334,0.15551028883333334,0.15551028883333334,null,{"$f":"+IF($K47=\"Ongoing\",AX47,IF(RIGHT($K47,2)=RIGHT(BT$39,2),SUM($AX47:AX47),0)+IF(RIGHT(BT$39,2)>RIGHT($K47,2),AX47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AY47,IF(RIGHT($K47,2)=RIGHT(BU$39,2),SUM($AX47: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$39,2),SUM($AX47: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$39,2),SUM($AX47:BA47),0)+IF(RIGHT(BW$39,2)>RIGHT($K47,2),BA47,0))","v":9.3306173300000008},{"$f":"+IF($K47=\"Ongoing\",BB47,IF(RIGHT($K47,2)=RIGHT(BX$39,2),SUM($AX47: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$39,2),SUM($AX47: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$39,2),SUM($AX47: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$39,2),SUM($AX47:BE47),0)+IF(RIGHT(CA$39,2)>RIGHT($K47,2),BE47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BF47,IF(RIGHT($K47,2)=RIGHT(CB$39,2),SUM($AX47:BF47),0)+IF(RIGHT(CB$39,2)>RIGHT($K47,2),BF47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BG47,IF(RIGHT($K47,2)=RIGHT(CC$39,2),SUM($AX47:BG47),0)+IF(RIGHT(CC$39,2)>RIGHT($K47,2),BG47,0))","v":0},null,{"$f":"+Q47*KeyAssumptionsPriceControl_FO!AC$15","v":0.65207755000000001},{"$f":"+R47*KeyAssumptionsPriceControl_FO!AD$15","v":2.772354489},{"$f":"+S47*KeyAssumptionsPriceControl_FO!AE$15","v":5.7110502473400002},{"$f":"+T47*KeyAssumptionsPriceControl_FO!AF$15","v":0.96557663053452736},{"$f":"+U47*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V47*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W47*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X47*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y47*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z47*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.4339795833333333E-3,3.3970913241666664E-2,0.10466595271116666,0.16030451002678775,0.16835098194790882,0.16835098194790882,0.16835098194790882,0.16835098194790882,0.16835098194790882,0.16835098194790882]
[null,null,"Traralgon Tyers Interconnect",null,"Water","Improvements / Compliance","Pipelines/network","Top 10 Major Projects",0,"Straight line","2026-27",60,60,null,null,null,0.60952200000000001,0.90083429999999998,4.5041715,0.6005562000000001,6.7707249999999997E-2,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.60952200000000001,0.90083429999999998,4.5041715,0.6005562000000001,6.7707249999999997E-2,0,0,0,0,0,null,0,0,0,5.5125699999999993E-2,0.11081562708333331,0.11137985416666665,0.11137985416666665,0.11137985416666665,0.11137985416666665,0.11137985416666665,null,{"$f":"+IF($K48=\"Ongoing\",AX48,IF(RIGHT($K48,2)=RIGHT(BT$39,2),SUM($AX48: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$39,2),SUM($AX48:AY48),0)+IF(RIGHT(BU$39,2)>RIGHT($K48,2),AY48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AZ48,IF(RIGHT($K48,2)=RIGHT(BV$39,2),SUM($AX48: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$39,2),SUM($AX48:BA48),0)+IF(RIGHT(BW$39,2)>RIGHT($K48,2),BA48,0))","v":6.6150839999999995},{"$f":"+IF($K48=\"Ongoing\",BB48,IF(RIGHT($K48,2)=RIGHT(BX$39,2),SUM($AX48:BB48),0)+IF(RIGHT(BX$39,2)>RIGHT($K48,2),BB48,0))","v":6.7707249999999997E-2},{"$f":"+IF($K48=\"Ongoing\",BC48,IF(RIGHT($K48,2)=RIGHT(BY$39,2),SUM($AX48: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$39,2),SUM($AX48: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$39,2),SUM($AX48:BE48),0)+IF(RIGHT(CA$39,2)>RIGHT($K48,2),BE48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BF48,IF(RIGHT($K48,2)=RIGHT(CB$39,2),SUM($AX48:BF48),0)+IF(RIGHT(CB$39,2)>RIGHT($K48,2),BF48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BG48,IF(RIGHT($K48,2)=RIGHT(CC$39,2),SUM($AX48:BG48),0)+IF(RIGHT(CC$39,2)>RIGHT($K48,2),BG48,0))","v":0},null,{"$f":"+Q48*KeyAssumptionsPriceControl_FO!AC$15","v":0.62780765999999999},{"$f":"+R48*KeyAssumptionsPriceControl_FO!AD$15","v":0.95569510886999998},{"$f":"+S48*KeyAssumptionsPriceControl_FO!AE$15","v":4.9218298106805003},{"$f":"+T48*KeyAssumptionsPriceControl_FO!AF$15","v":0.6759312940001222},{"$f":"+U48*KeyAssumptionsPriceControl_FO!AG$15","v":7.8491259567148669E-2},{"$f":"+V48*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W48*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X48*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y48*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z48*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.2317305000000001E-3,1.842758690725E-2,6.7406961236837495E-2,0.11405497044250935,0.12034182505556995,0.12099591888529619,0.12099591888529619,0.12099591888529619,0.12099591888529619,0.12099591888529619]
[null,null,"Warragul Sewer - North East Branch Augmentation to Sutton St",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",0,"Straight line","2025-26",60,60,null,null,null,0.77794249999999998,4.055885,1.08332092,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.77794249999999998,4.055885,1.08332092,0,0,0,0,0,0,0,null,0,0,4.9309570166666671E-2,9.8619140333333341E-2,9.8619140333333341E-2,9.8619140333333341E-2,9.8619140333333341E-2,9.8619140333333341E-2,9.8619140333333341E-2,9.8619140333333341E-2,null,{"$f":"+IF($K49=\"Ongoing\",AX49,IF(RIGHT($K49,2)=RIGHT(BT$39,2),SUM($AX49: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$39,2),SUM($AX49:AY49),0)+IF(RIGHT(BU$39,2)>RIGHT($K49,2),AY49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AZ49,IF(RIGHT($K49,2)=RIGHT(BV$39,2),SUM($AX49:AZ49),0)+IF(RIGHT(BV$39,2)>RIGHT($K49,2),AZ49,0))","v":5.9171484200000002},{"$f":"+IF($K49=\"Ongoing\",BA49,IF(RIGHT($K49,2)=RIGHT(BW$39,2),SUM($AX49: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$39,2),SUM($AX49: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$39,2),SUM($AX49: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$39,2),SUM($AX49: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$39,2),SUM($AX49:BE49),0)+IF(RIGHT(CA$39,2)>RIGHT($K49,2),BE49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BF49,IF(RIGHT($K49,2)=RIGHT(CB$39,2),SUM($AX49:BF49),0)+IF(RIGHT(CB$39,2)>RIGHT($K49,2),BF49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BG49,IF(RIGHT($K49,2)=RIGHT(CC$39,2),SUM($AX49:BG49),0)+IF(RIGHT(CC$39,2)>RIGHT($K49,2),BG49,0))","v":0},null,{"$f":"+Q49*KeyAssumptionsPriceControl_FO!AC$15","v":0.80128077500000006},{"$f":"+R49*KeyAssumptionsPriceControl_FO!AD$15","v":4.3028883965000002},{"$f":"+S49*KeyAssumptionsPriceControl_FO!AE$15","v":1.1837740189488399},{"$f":"+T49*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U49*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V49*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W49*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X49*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y49*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z49*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,6.6773397916666671E-3,4.9212082887500001E-2,9.493426968290701E-2,0.10479905317414735,0.10479905317414735,0.10479905317414735,0.10479905317414735,0.10479905317414735,0.10479905317414735,0.10479905317414735]
[null,null,"Drouin Water - Drouin West Watermain",null,"Water","Growth","Pipelines/network","Top 10 Major Projects",0,"Straight line","2026-27",60,60,null,null,null,0.25,0.25,1.3704839444999999,2.1110000000000002,5.2640039999999999E-2,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.25,0.25,1.3704839444999999,2.1110000000000002,5.2640039999999999E-2,0,0,0,0,0,null,0,0,0,3.3179032870833333E-2,6.679673274166667E-2,6.723539974166666E-2,6.723539974166666E-2,6.723539974166666E-2,6.723539974166666E-2,6.723539974166666E-2,null,{"$f":"+IF($K50=\"Ongoing\",AX50,IF(RIGHT($K50,2)=RIGHT(BT$39,2),SUM($AX50:AX50),0)+IF(RIGHT(BT$39,2)>RIGHT($K50,2),AX50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AY50,IF(RIGHT($K50,2)=RIGHT(BU$39,2),SUM($AX50: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$39,2),SUM($AX50: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$39,2),SUM($AX50:BA50),0)+IF(RIGHT(BW$39,2)>RIGHT($K50,2),BA50,0))","v":3.9814839444999999},{"$f":"+IF($K50=\"Ongoing\",BB50,IF(RIGHT($K50,2)=RIGHT(BX$39,2),SUM($AX50:BB50),0)+IF(RIGHT(BX$39,2)>RIGHT($K50,2),BB50,0))","v":5.2640039999999999E-2},{"$f":"+IF($K50=\"Ongoing\",BC50,IF(RIGHT($K50,2)=RIGHT(BY$39,2),SUM($AX50: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$39,2),SUM($AX50: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$39,2),SUM($AX50:BE50),0)+IF(RIGHT(CA$39,2)>RIGHT($K50,2),BE50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BF50,IF(RIGHT($K50,2)=RIGHT(CB$39,2),SUM($AX50:BF50),0)+IF(RIGHT(CB$39,2)>RIGHT($K50,2),BF50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BG50,IF(RIGHT($K50,2)=RIGHT(CC$39,2),SUM($AX50:BG50),0)+IF(RIGHT(CC$39,2)>RIGHT($K50,2),BG50,0))","v":0},null,{"$f":"+Q50*KeyAssumptionsPriceControl_FO!AC$15","v":0.25750000000000001},{"$f":"+R50*KeyAssumptionsPriceControl_FO!AD$15","v":0.26522499999999999},{"$f":"+S50*KeyAssumptionsPriceControl_FO!AE$15","v":1.4975648092216514},{"$f":"+T50*KeyAssumptionsPriceControl_FO!AF$15","v":2.3759490979100004},{"$f":"+U50*KeyAssumptionsPriceControl_FO!AG$15","v":6.1024233642114976E-2},{"$f":"+V50*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W50*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X50*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y50*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z50*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.1458333333333334E-3,6.5018749999999998E-3,2.1191790076847093E-2,5.3471072636277525E-2,7.3779183732545148E-2,7.4287719012896117E-2,7.4287719012896117E-2,7.4287719012896117E-2,7.4287719012896117E-2,7.4287719012896117E-2]
[null,null,"Corporate SCADA System Replacement",null,"Water","Renewals","Corporate","Top 10 Major Projects",0,"Straight line","2027-28",10,10,null,null,null,0.61810799289999996,0.61810799289999996,0.61810799289999996,2.6272500000000001E-2,2.6272500000000001E-2,1.0210125E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.61810799289999996,0.61810799289999996,0.61810799289999996,2.6272500000000001E-2,2.6272500000000001E-2,1.0210125E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,null,0,0,0,0,9.5343448934999991E-2,0.19119740411999997,0.19302153536999997,0.19564878536999997,0.19827603536999996,0.20090328536999996,null,{"$f":"+IF($K51=\"Ongoing\",AX51,IF(RIGHT($K51,2)=RIGHT(BT$39,2),SUM($AX51: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$39,2),SUM($AX51: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$39,2),SUM($AX51: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$39,2),SUM($AX51: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$39,2),SUM($AX51:BB51),0)+IF(RIGHT(BX$39,2)>RIGHT($K51,2),BB51,0))","v":1.9068689786999997},{"$f":"+IF($K51=\"Ongoing\",BC51,IF(RIGHT($K51,2)=RIGHT(BY$39,2),SUM($AX51:BC51),0)+IF(RIGHT(BY$39,2)>RIGHT($K51,2),BC51,0))","v":1.0210125E-2},{"$f":"+IF($K51=\"Ongoing\",BD51,IF(RIGHT($K51,2)=RIGHT(BZ$39,2),SUM($AX51:BD51),0)+IF(RIGHT(BZ$39,2)>RIGHT($K51,2),BD51,0))","v":2.6272500000000001E-2},{"$f":"+IF($K51=\"Ongoing\",BE51,IF(RIGHT($K51,2)=RIGHT(CA$39,2),SUM($AX51:BE51),0)+IF(RIGHT(CA$39,2)>RIGHT($K51,2),BE51,0))","v":2.6272500000000001E-2},{"$f":"+IF($K51=\"Ongoing\",BF51,IF(RIGHT($K51,2)=RIGHT(CB$39,2),SUM($AX51:BF51),0)+IF(RIGHT(CB$39,2)>RIGHT($K51,2),BF51,0))","v":2.6272500000000001E-2},{"$f":"+IF($K51=\"Ongoing\",BG51,IF(RIGHT($K51,2)=RIGHT(CC$39,2),SUM($AX51:BG51),0)+IF(RIGHT(CC$39,2)>RIGHT($K51,2),BG51,0))","v":2.6272500000000001E-2},null,{"$f":"+Q51*KeyAssumptionsPriceControl_FO!AC$15","v":0.63665123268699997},{"$f":"+R51*KeyAssumptionsPriceControl_FO!AD$15","v":0.65575076966760992},{"$f":"+S51*KeyAssumptionsPriceControl_FO!AE$15","v":0.67542329275763824},{"$f":"+T51*KeyAssumptionsPriceControl_FO!AF$15","v":2.9569930210725005E-2},{"$f":"+U51*KeyAssumptionsPriceControl_FO!AG$15","v":3.0457028117046751E-2},{"$f":"+V51*KeyAssumptionsPriceControl_FO!AH$15","v":1.2191423204098158E-2},{"$f":"+W51*KeyAssumptionsPriceControl_FO!AI$15","v":3.2311861129374904E-2},{"$f":"+X51*KeyAssumptionsPriceControl_FO!AJ$15","v":3.3281216963256151E-2},{"$f":"+Y51*KeyAssumptionsPriceControl_FO!AK$15","v":3.4279653472153837E-2},{"$f":"+Z51*KeyAssumptionsPriceControl_FO!AL$15","v":3.5308043076318449E-2},null,3.1832561634349998E-2,9.645266175208049E-2,0.16301136487334289,0.19826102602176107,0.20126237393814966,0.20339479650420689,0.20561996072088054,0.2088996146255121,0.21227765814728261,0.21575704297470624]
[]
[null,null,"Corporate SCADA System Replacement",null,"Sewerage","Renewals","Corporate","Top 10 Major Projects",null,"Straight line","2027-28",10,10,null,null,null,0.61810799289999996,0.61810799289999996,0.61810799289999996,2.6272500000000001E-2,2.6272500000000001E-2,1.0210125E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Q53-AB53-AM53","v":0.61810799289999996},{"$f":"+R53-AC53-AN53","v":0.61810799289999996},{"$f":"+S53-AD53-AO53","v":0.61810799289999996},{"$f":"+T53-AE53-AP53","v":2.6272500000000001E-2},{"$f":"+U53-AF53-AQ53","v":2.6272500000000001E-2},{"$f":"+V53-AG53-AR53","v":1.0210125E-2},{"$f":"+W53-AH53-AS53","v":2.6272500000000001E-2},{"$f":"+X53-AI53-AT53","v":2.6272500000000001E-2},{"$f":"+Y53-AJ53-AU53","v":2.6272500000000001E-2},{"$f":"+Z53-AK53-AV53","v":2.6272500000000001E-2},null,{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BT53,\nIF($J53=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BT53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BT53/$L53*0.5,\nIF($J53=\"Declining Balance\",-$BI$38,0))))","v":0},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BU53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BT53-((BT53/$L53)*0.5))+BU53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BU53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BU53/$L53*0.5\n+SUM(OFFSET(BU53,0,MAX(-INT($L53+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BJ$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BV53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BU53-((BU53/$L53)*0.5))+BV53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BV53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BV53/$L53*0.5\n+SUM(OFFSET(BV53,0,MAX(-INT($L53+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BK$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BW53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BV53-((BV53/$L53)*0.5))+BW53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BW53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BW53/$L53*0.5\n+SUM(OFFSET(BW53,0,MAX(-INT($L53+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BL$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BX53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BW53-((BW53/$L53)*0.5))+BX53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BX53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BX53/$L53*0.5\n+SUM(OFFSET(BX53,0,MAX(-INT($L53+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BM$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":9.5343448934999991E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BY53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BX53-((BX53/$L53)*0.5))+BY53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BY53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BY53/$L53*0.5\n+SUM(OFFSET(BY53,0,MAX(-INT($L53+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BN$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0.19119740411999997},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BZ53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BY53-((BY53/$L53)*0.5))+BZ53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BZ53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BZ53/$L53*0.5\n+SUM(OFFSET(BZ53,0,MAX(-INT($L53+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BO$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0.19302153536999997},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,CA53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BZ53-((BZ53/$L53)*0.5))+CA53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(CA53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+CA53/$L53*0.5\n+SUM(OFFSET(CA53,0,MAX(-INT($L53+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BP$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0.19564878536999997},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,CB53,\nIF(AND($J53=\"straight line\",$L53<1.51),(CA53-((CA53/$L53)*0.5))+CB53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BQ$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(CB53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+CB53/$L53*0.5\n+SUM(OFFSET(CB53,0,MAX(-INT($L53+(0.5-(10^-12))),-BQ$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BQ$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0.19827603536999996},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,CC53,\nIF(AND($J53=\"straight line\",$L53<1.51),(CB53-((CB53/$L53)*0.5))+CC53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BR$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(CC53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+CC53/$L53*0.5\n+SUM(OFFSET(CC53,0,MAX(-INT($L53+(0.5-(10^-12))),-BR$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BR$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0.20090328536999996},null,{"$f":"+IF($K53=\"Ongoing\",AX53,IF(RIGHT($K53,2)=RIGHT(BT$39,2),SUM($AX53:AX53),0)+IF(RIGHT(BT$39,2)>RIGHT($K53,2),AX53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",AY53,IF(RIGHT($K53,2)=RIGHT(BU$39,2),SUM($AX53:AY53),0)+IF(RIGHT(BU$39,2)>RIGHT($K53,2),AY53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",AZ53,IF(RIGHT($K53,2)=RIGHT(BV$39,2),SUM($AX53:AZ53),0)+IF(RIGHT(BV$39,2)>RIGHT($K53,2),AZ53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BA53,IF(RIGHT($K53,2)=RIGHT(BW$39,2),SUM($AX53:BA53),0)+IF(RIGHT(BW$39,2)>RIGHT($K53,2),BA53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BB53,IF(RIGHT($K53,2)=RIGHT(BX$39,2),SUM($AX53:BB53),0)+IF(RIGHT(BX$39,2)>RIGHT($K53,2),BB53,0))","v":1.9068689786999997},{"$f":"+IF($K53=\"Ongoing\",BC53,IF(RIGHT($K53,2)=RIGHT(BY$39,2),SUM($AX53:BC53),0)+IF(RIGHT(BY$39,2)>RIGHT($K53,2),BC53,0))","v":1.0210125E-2},{"$f":"+IF($K53=\"Ongoing\",BD53,IF(RIGHT($K53,2)=RIGHT(BZ$39,2),SUM($AX53:BD53),0)+IF(RIGHT(BZ$39,2)>RIGHT($K53,2),BD53,0))","v":2.6272500000000001E-2},{"$f":"+IF($K53=\"Ongoing\",BE53,IF(RIGHT($K53,2)=RIGHT(CA$39,2),SUM($AX53:BE53),0)+IF(RIGHT(CA$39,2)>RIGHT($K53,2),BE53,0))","v":2.6272500000000001E-2},{"$f":"+IF($K53=\"Ongoing\",BF53,IF(RIGHT($K53,2)=RIGHT(CB$39,2),SUM($AX53:BF53),0)+IF(RIGHT(CB$39,2)>RIGHT($K53,2),BF53,0))","v":2.6272500000000001E-2},{"$f":"+IF($K53=\"Ongoing\",BG53,IF(RIGHT($K53,2)=RIGHT(CC$39,2),SUM($AX53:BG53),0)+IF(RIGHT(CC$39,2)>RIGHT($K53,2),BG53,0))","v":2.6272500000000001E-2},null,{"$f":"+Q53*KeyAssumptionsPriceControl_FO!AC$15","v":0.63665123268699997},{"$f":"+R53*KeyAssumptionsPriceControl_FO!AD$15","v":0.65575076966760992},{"$f":"+S53*KeyAssumptionsPriceControl_FO!AE$15","v":0.67542329275763824},{"$f":"+T53*KeyAssumptionsPriceControl_FO!AF$15","v":2.9569930210725005E-2},{"$f":"+U53*KeyAssumptionsPriceControl_FO!AG$15","v":3.0457028117046751E-2},{"$f":"+V53*KeyAssumptionsPriceControl_FO!AH$15","v":1.2191423204098158E-2},{"$f":"+W53*KeyAssumptionsPriceControl_FO!AI$15","v":3.2311861129374904E-2},{"$f":"+X53*KeyAssumptionsPriceControl_FO!AJ$15","v":3.3281216963256151E-2},{"$f":"+Y53*KeyAssumptionsPriceControl_FO!AK$15","v":3.4279653472153837E-2},{"$f":"+Z53*KeyAssumptionsPriceControl_FO!AL$15","v":3.5308043076318449E-2},null,{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CE53,\nIF($J53=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CE53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CE53/$M53*0.5,\nIF($J53=\"Declining Balance\",-$CP$38,0))))","v":3.1832561634349998E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CF53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CE53-((CE53/$M53)*0.5))+CF53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CF53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CF53/$M53*0.5\n+SUM(OFFSET(CF53,0,MAX(-INT($M53+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CQ$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":9.645266175208049E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CG53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CF53-((CF53/$M53)*0.5))+CG53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CG53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CG53/$M53*0.5\n+SUM(OFFSET(CG53,0,MAX(-INT($M53+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CR$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0.16301136487334289},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CH53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CG53-((CG53/$M53)*0.5))+CH53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CH53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CH53/$M53*0.5\n+SUM(OFFSET(CH53,0,MAX(-INT($M53+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CS$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0.19826102602176107},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CI53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CH53-((CH53/$M53)*0.5))+CI53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CI53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CI53/$M53*0.5\n+SUM(OFFSET(CI53,0,MAX(-INT($M53+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CT$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0.20126237393814966},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CJ53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CI53-((CI53/$M53)*0.5))+CJ53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CJ53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CJ53/$M53*0.5\n+SUM(OFFSET(CJ53,0,MAX(-INT($M53+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CU$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0.20339479650420689},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CK53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CJ53-((CJ53/$M53)*0.5))+CK53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CK53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CK53/$M53*0.5\n+SUM(OFFSET(CK53,0,MAX(-INT($M53+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CV$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0.20561996072088054},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CL53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CK53-((CK53/$M53)*0.5))+CL53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CL53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CL53/$M53*0.5\n+SUM(OFFSET(CL53,0,MAX(-INT($M53+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CW$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0.2088996146255121},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CM53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CL53-((CL53/$M53)*0.5))+CM53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CX$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CM53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CM53/$M53*0.5\n+SUM(OFFSET(CM53,0,MAX(-INT($M53+(0.5-(10^-12))),-CX$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CX$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0.21227765814728261},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CN53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CM53-((CM53/$M53)*0.5))+CN53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CY$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CN53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CN53/$M53*0.5\n+SUM(OFFSET(CN53,0,MAX(-INT($M53+(0.5-(10^-12))),-CY$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CY$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0.21575704297470624}]
[null,null,"Energy Program",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,1.0508999999999999,1.0508999999999999,1.0508999999999999,1.0508999999999999,1.0508999999999999,0.52544999999999997,0.52544999999999997,0.52544999999999997,0.52544999999999997,0.52544999999999997,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.0508999999999999,1.0508999999999999,1.0508999999999999,1.0508999999999999,1.0508999999999999,0.52544999999999997,0.52544999999999997,0.52544999999999997,0.52544999999999997,0.52544999999999997,null,2.6272499999999997E-2,7.8817499999999985E-2,0.13136249999999999,0.1839075,0.23645249999999998,0.27586125,0.30213375000000003,0.32840625000000007,0.35467875000000004,0.38095125000000007,null,{"$f":"+IF($K54=\"Ongoing\",AX54,IF(RIGHT($K54,2)=RIGHT(BT$39,2),SUM($AX54:AX54),0)+IF(RIGHT(BT$39,2)>RIGHT($K54,2),AX54,0))","v":1.0508999999999999},{"$f":"+IF($K54=\"Ongoing\",AY54,IF(RIGHT($K54,2)=RIGHT(BU$39,2),SUM($AX54:AY54),0)+IF(RIGHT(BU$39,2)>RIGHT($K54,2),AY54,0))","v":1.0508999999999999},{"$f":"+IF($K54=\"Ongoing\",AZ54,IF(RIGHT($K54,2)=RIGHT(BV$39,2),SUM($AX54:AZ54),0)+IF(RIGHT(BV$39,2)>RIGHT($K54,2),AZ54,0))","v":1.0508999999999999},{"$f":"+IF($K54=\"Ongoing\",BA54,IF(RIGHT($K54,2)=RIGHT(BW$39,2),SUM($AX54:BA54),0)+IF(RIGHT(BW$39,2)>RIGHT($K54,2),BA54,0))","v":1.0508999999999999},{"$f":"+IF($K54=\"Ongoing\",BB54,IF(RIGHT($K54,2)=RIGHT(BX$39,2),SUM($AX54:BB54),0)+IF(RIGHT(BX$39,2)>RIGHT($K54,2),BB54,0))","v":1.0508999999999999},{"$f":"+IF($K54=\"Ongoing\",BC54,IF(RIGHT($K54,2)=RIGHT(BY$39,2),SUM($AX54:BC54),0)+IF(RIGHT(BY$39,2)>RIGHT($K54,2),BC54,0))","v":0.52544999999999997},{"$f":"+IF($K54=\"Ongoing\",BD54,IF(RIGHT($K54,2)=RIGHT(BZ$39,2),SUM($AX54:BD54),0)+IF(RIGHT(BZ$39,2)>RIGHT($K54,2),BD54,0))","v":0.52544999999999997},{"$f":"+IF($K54=\"Ongoing\",BE54,IF(RIGHT($K54,2)=RIGHT(CA$39,2),SUM($AX54:BE54),0)+IF(RIGHT(CA$39,2)>RIGHT($K54,2),BE54,0))","v":0.52544999999999997},{"$f":"+IF($K54=\"Ongoing\",BF54,IF(RIGHT($K54,2)=RIGHT(CB$39,2),SUM($AX54:BF54),0)+IF(RIGHT(CB$39,2)>RIGHT($K54,2),BF54,0))","v":0.52544999999999997},{"$f":"+IF($K54=\"Ongoing\",BG54,IF(RIGHT($K54,2)=RIGHT(CC$39,2),SUM($AX54:BG54),0)+IF(RIGHT(CC$39,2)>RIGHT($K54,2),BG54,0))","v":0.52544999999999997},null,{"$f":"+Q54*KeyAssumptionsPriceControl_FO!AC$15","v":1.082427},{"$f":"+R54*KeyAssumptionsPriceControl_FO!AD$15","v":1.1148998099999998},{"$f":"+S54*KeyAssumptionsPriceControl_FO!AE$15","v":1.1483468043},{"$f":"+T54*KeyAssumptionsPriceControl_FO!AF$15","v":1.1827972084290002},{"$f":"+U54*KeyAssumptionsPriceControl_FO!AG$15","v":1.2182811246818701},{"$f":"+V54*KeyAssumptionsPriceControl_FO!AH$15","v":0.62741477921116307},{"$f":"+W54*KeyAssumptionsPriceControl_FO!AI$15","v":0.64623722258749805},{"$f":"+X54*KeyAssumptionsPriceControl_FO!AJ$15","v":0.66562433926512299},{"$f":"+Y54*KeyAssumptionsPriceControl_FO!AK$15","v":0.68559306944307674},{"$f":"+Z54*KeyAssumptionsPriceControl_FO!AL$15","v":0.70616086152636903},null,2.7060674999999999E-2,8.1993845250000003E-2,0.13857501060749999,0.19685361092572501,0.25688056925349673,0.30302296685082264,0.33486426689578913,0.36766080594210465,0.40144124115980961,0.43623508943404571]
[null,null,"Energy Program",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,1.0508999999999999,1.0508999999999999,1.0508999999999999,1.0508999999999999,1.0508999999999999,0.52544999999999997,0.52544999999999997,0.52544999999999997,0.52544999999999997,0.52544999999999997,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.0508999999999999,1.0508999999999999,1.0508999999999999,1.0508999999999999,1.0508999999999999,0.52544999999999997,0.52544999999999997,0.52544999999999997,0.52544999999999997,0.52544999999999997,null,2.6272499999999997E-2,7.8817499999999985E-2,0.13136249999999999,0.1839075,0.23645249999999998,0.27586125,0.30213375000000003,0.32840625000000007,0.35467875000000004,0.38095125000000007,null,{"$f":"+IF($K55=\"Ongoing\",AX55,IF(RIGHT($K55,2)=RIGHT(BT$39,2),SUM($AX55:AX55),0)+IF(RIGHT(BT$39,2)>RIGHT($K55,2),AX55,0))","v":1.0508999999999999},{"$f":"+IF($K55=\"Ongoing\",AY55,IF(RIGHT($K55,2)=RIGHT(BU$39,2),SUM($AX55:AY55),0)+IF(RIGHT(BU$39,2)>RIGHT($K55,2),AY55,0))","v":1.0508999999999999},{"$f":"+IF($K55=\"Ongoing\",AZ55,IF(RIGHT($K55,2)=RIGHT(BV$39,2),SUM($AX55:AZ55),0)+IF(RIGHT(BV$39,2)>RIGHT($K55,2),AZ55,0))","v":1.0508999999999999},{"$f":"+IF($K55=\"Ongoing\",BA55,IF(RIGHT($K55,2)=RIGHT(BW$39,2),SUM($AX55:BA55),0)+IF(RIGHT(BW$39,2)>RIGHT($K55,2),BA55,0))","v":1.0508999999999999},{"$f":"+IF($K55=\"Ongoing\",BB55,IF(RIGHT($K55,2)=RIGHT(BX$39,2),SUM($AX55:BB55),0)+IF(RIGHT(BX$39,2)>RIGHT($K55,2),BB55,0))","v":1.0508999999999999},{"$f":"+IF($K55=\"Ongoing\",BC55,IF(RIGHT($K55,2)=RIGHT(BY$39,2),SUM($AX55:BC55),0)+IF(RIGHT(BY$39,2)>RIGHT($K55,2),BC55,0))","v":0.52544999999999997},{"$f":"+IF($K55=\"Ongoing\",BD55,IF(RIGHT($K55,2)=RIGHT(BZ$39,2),SUM($AX55:BD55),0)+IF(RIGHT(BZ$39,2)>RIGHT($K55,2),BD55,0))","v":0.52544999999999997},{"$f":"+IF($K55=\"Ongoing\",BE55,IF(RIGHT($K55,2)=RIGHT(CA$39,2),SUM($AX55:BE55),0)+IF(RIGHT(CA$39,2)>RIGHT($K55,2),BE55,0))","v":0.52544999999999997},{"$f":"+IF($K55=\"Ongoing\",BF55,IF(RIGHT($K55,2)=RIGHT(CB$39,2),SUM($AX55:BF55),0)+IF(RIGHT(CB$39,2)>RIGHT($K55,2),BF55,0))","v":0.52544999999999997},{"$f":"+IF($K55=\"Ongoing\",BG55,IF(RIGHT($K55,2)=RIGHT(CC$39,2),SUM($AX55:BG55),0)+IF(RIGHT(CC$39,2)>RIGHT($K55,2),BG55,0))","v":0.52544999999999997},null,{"$f":"+Q55*KeyAssumptionsPriceControl_FO!AC$15","v":1.082427},{"$f":"+R55*KeyAssumptionsPriceControl_FO!AD$15","v":1.1148998099999998},{"$f":"+S55*KeyAssumptionsPriceControl_FO!AE$15","v":1.1483468043},{"$f":"+T55*KeyAssumptionsPriceControl_FO!AF$15","v":1.1827972084290002},{"$f":"+U55*KeyAssumptionsPriceControl_FO!AG$15","v":1.2182811246818701},{"$f":"+V55*KeyAssumptionsPriceControl_FO!AH$15","v":0.62741477921116307},{"$f":"+W55*KeyAssumptionsPriceControl_FO!AI$15","v":0.64623722258749805},{"$f":"+X55*KeyAssumptionsPriceControl_FO!AJ$15","v":0.66562433926512299},{"$f":"+Y55*KeyAssumptionsPriceControl_FO!AK$15","v":0.68559306944307674},{"$f":"+Z55*KeyAssumptionsPriceControl_FO!AL$15","v":0.70616086152636903},null,2.7060674999999999E-2,8.1993845250000003E-2,0.13857501060749999,0.19685361092572501,0.25688056925349673,0.30302296685082264,0.33486426689578913,0.36766080594210465,0.40144124115980961,0.43623508943404571]
[null,null,"Energy Program",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,5.2544999999999996E-3,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,5.2544999999999996E-3,0,0,0,0,0,0,0,0,0,null,1.313625E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,null,{"$f":"+IF($K56=\"Ongoing\",AX56,IF(RIGHT($K56,2)=RIGHT(BT$39,2),SUM($AX56:AX56),0)+IF(RIGHT(BT$39,2)>RIGHT($K56,2),AX56,0))","v":5.2544999999999996E-3},{"$f":"+IF($K56=\"Ongoing\",AY56,IF(RIGHT($K56,2)=RIGHT(BU$39,2),SUM($AX56: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$39,2),SUM($AX56: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$39,2),SUM($AX56:BA56),0)+IF(RIGHT(BW$39,2)>RIGHT($K56,2),BA56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BB56,IF(RIGHT($K56,2)=RIGHT(BX$39,2),SUM($AX56:BB56),0)+IF(RIGHT(BX$39,2)>RIGHT($K56,2),BB56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BC56,IF(RIGHT($K56,2)=RIGHT(BY$39,2),SUM($AX56:BC56),0)+IF(RIGHT(BY$39,2)>RIGHT($K56,2),BC56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BD56,IF(RIGHT($K56,2)=RIGHT(BZ$39,2),SUM($AX56:BD56),0)+IF(RIGHT(BZ$39,2)>RIGHT($K56,2),BD56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BE56,IF(RIGHT($K56,2)=RIGHT(CA$39,2),SUM($AX56:BE56),0)+IF(RIGHT(CA$39,2)>RIGHT($K56,2),BE56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BF56,IF(RIGHT($K56,2)=RIGHT(CB$39,2),SUM($AX56:BF56),0)+IF(RIGHT(CB$39,2)>RIGHT($K56,2),BF56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BG56,IF(RIGHT($K56,2)=RIGHT(CC$39,2),SUM($AX56:BG56),0)+IF(RIGHT(CC$39,2)>RIGHT($K56,2),BG56,0))","v":0},null,{"$f":"+Q56*KeyAssumptionsPriceControl_FO!AC$15","v":5.4121349999999993E-3},{"$f":"+R56*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S56*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T56*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U56*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V56*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W56*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X56*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y56*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z56*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.3530337499999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4]
[null,null,"Energy Program",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,5.2544999999999996E-3,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,5.2544999999999996E-3,0,0,0,0,0,0,0,0,0,null,1.313625E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,2.62725E-4,null,{"$f":"+IF($K57=\"Ongoing\",AX57,IF(RIGHT($K57,2)=RIGHT(BT$39,2),SUM($AX57:AX57),0)+IF(RIGHT(BT$39,2)>RIGHT($K57,2),AX57,0))","v":5.2544999999999996E-3},{"$f":"+IF($K57=\"Ongoing\",AY57,IF(RIGHT($K57,2)=RIGHT(BU$39,2),SUM($AX57:AY57),0)+IF(RIGHT(BU$39,2)>RIGHT($K57,2),AY57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",AZ57,IF(RIGHT($K57,2)=RIGHT(BV$39,2),SUM($AX57:AZ57),0)+IF(RIGHT(BV$39,2)>RIGHT($K57,2),AZ57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BA57,IF(RIGHT($K57,2)=RIGHT(BW$39,2),SUM($AX57: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$39,2),SUM($AX57: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$39,2),SUM($AX57: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$39,2),SUM($AX57: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$39,2),SUM($AX57:BE57),0)+IF(RIGHT(CA$39,2)>RIGHT($K57,2),BE57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BF57,IF(RIGHT($K57,2)=RIGHT(CB$39,2),SUM($AX57:BF57),0)+IF(RIGHT(CB$39,2)>RIGHT($K57,2),BF57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BG57,IF(RIGHT($K57,2)=RIGHT(CC$39,2),SUM($AX57:BG57),0)+IF(RIGHT(CC$39,2)>RIGHT($K57,2),BG57,0))","v":0},null,{"$f":"+Q57*KeyAssumptionsPriceControl_FO!AC$15","v":5.4121349999999993E-3},{"$f":"+R57*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S57*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T57*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U57*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V57*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W57*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X57*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y57*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z57*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.3530337499999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4,2.7060674999999999E-4]
[null,null,"Fleet and Facility Program",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,4.045965E-2,5.4646800000000002E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,4.045965E-2,5.4646800000000002E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,null,2.0229825000000002E-3,6.7783050000000001E-3,1.0824270000000002E-2,1.3451520000000002E-2,1.6078770000000003E-2,1.870602E-2,2.1333270000000001E-2,2.3960520000000003E-2,2.6587770000000004E-2,2.9215020000000001E-2,null,{"$f":"+IF($K58=\"Ongoing\",AX58,IF(RIGHT($K58,2)=RIGHT(BT$39,2),SUM($AX58:AX58),0)+IF(RIGHT(BT$39,2)>RIGHT($K58,2),AX58,0))","v":4.045965E-2},{"$f":"+IF($K58=\"Ongoing\",AY58,IF(RIGHT($K58,2)=RIGHT(BU$39,2),SUM($AX58:AY58),0)+IF(RIGHT(BU$39,2)>RIGHT($K58,2),AY58,0))","v":5.4646800000000002E-2},{"$f":"+IF($K58=\"Ongoing\",AZ58,IF(RIGHT($K58,2)=RIGHT(BV$39,2),SUM($AX58:AZ58),0)+IF(RIGHT(BV$39,2)>RIGHT($K58,2),AZ58,0))","v":2.6272500000000001E-2},{"$f":"+IF($K58=\"Ongoing\",BA58,IF(RIGHT($K58,2)=RIGHT(BW$39,2),SUM($AX58:BA58),0)+IF(RIGHT(BW$39,2)>RIGHT($K58,2),BA58,0))","v":2.6272500000000001E-2},{"$f":"+IF($K58=\"Ongoing\",BB58,IF(RIGHT($K58,2)=RIGHT(BX$39,2),SUM($AX58:BB58),0)+IF(RIGHT(BX$39,2)>RIGHT($K58,2),BB58,0))","v":2.6272500000000001E-2},{"$f":"+IF($K58=\"Ongoing\",BC58,IF(RIGHT($K58,2)=RIGHT(BY$39,2),SUM($AX58:BC58),0)+IF(RIGHT(BY$39,2)>RIGHT($K58,2),BC58,0))","v":2.6272500000000001E-2},{"$f":"+IF($K58=\"Ongoing\",BD58,IF(RIGHT($K58,2)=RIGHT(BZ$39,2),SUM($AX58:BD58),0)+IF(RIGHT(BZ$39,2)>RIGHT($K58,2),BD58,0))","v":2.6272500000000001E-2},{"$f":"+IF($K58=\"Ongoing\",BE58,IF(RIGHT($K58,2)=RIGHT(CA$39,2),SUM($AX58:BE58),0)+IF(RIGHT(CA$39,2)>RIGHT($K58,2),BE58,0))","v":2.6272500000000001E-2},{"$f":"+IF($K58=\"Ongoing\",BF58,IF(RIGHT($K58,2)=RIGHT(CB$39,2),SUM($AX58:BF58),0)+IF(RIGHT(CB$39,2)>RIGHT($K58,2),BF58,0))","v":2.6272500000000001E-2},{"$f":"+IF($K58=\"Ongoing\",BG58,IF(RIGHT($K58,2)=RIGHT(CC$39,2),SUM($AX58:BG58),0)+IF(RIGHT(CC$39,2)>RIGHT($K58,2),BG58,0))","v":2.6272500000000001E-2},null,{"$f":"+Q58*KeyAssumptionsPriceControl_FO!AC$15","v":4.1673439499999999E-2},{"$f":"+R58*KeyAssumptionsPriceControl_FO!AD$15","v":5.7974790120000001E-2},{"$f":"+S58*KeyAssumptionsPriceControl_FO!AE$15","v":2.8708670107500001E-2},{"$f":"+T58*KeyAssumptionsPriceControl_FO!AF$15","v":2.9569930210725005E-2},{"$f":"+U58*KeyAssumptionsPriceControl_FO!AG$15","v":3.0457028117046751E-2},{"$f":"+V58*KeyAssumptionsPriceControl_FO!AH$15","v":3.1370738960558156E-2},{"$f":"+W58*KeyAssumptionsPriceControl_FO!AI$15","v":3.2311861129374904E-2},{"$f":"+X58*KeyAssumptionsPriceControl_FO!AJ$15","v":3.3281216963256151E-2},{"$f":"+Y58*KeyAssumptionsPriceControl_FO!AK$15","v":3.4279653472153837E-2},{"$f":"+Z58*KeyAssumptionsPriceControl_FO!AL$15","v":3.5308043076318449E-2},null,2.0836719750000001E-3,7.0660834560000007E-3,1.1400256467375001E-2,1.4314186483286249E-2,1.7315534399674839E-2,2.0406922753555087E-2,2.3591052758051741E-2,2.6870706662683291E-2,3.024875018445379E-2,3.3728135011877408E-2]
[null,null,"Fleet and Facility Program",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,4.045965E-2,5.4646800000000002E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,4.045965E-2,5.4646800000000002E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,2.6272500000000001E-2,null,2.0229825000000002E-3,6.7783050000000001E-3,1.0824270000000002E-2,1.3451520000000002E-2,1.6078770000000003E-2,1.870602E-2,2.1333270000000001E-2,2.3960520000000003E-2,2.6587770000000004E-2,2.9215020000000001E-2,null,{"$f":"+IF($K59=\"Ongoing\",AX59,IF(RIGHT($K59,2)=RIGHT(BT$39,2),SUM($AX59:AX59),0)+IF(RIGHT(BT$39,2)>RIGHT($K59,2),AX59,0))","v":4.045965E-2},{"$f":"+IF($K59=\"Ongoing\",AY59,IF(RIGHT($K59,2)=RIGHT(BU$39,2),SUM($AX59:AY59),0)+IF(RIGHT(BU$39,2)>RIGHT($K59,2),AY59,0))","v":5.4646800000000002E-2},{"$f":"+IF($K59=\"Ongoing\",AZ59,IF(RIGHT($K59,2)=RIGHT(BV$39,2),SUM($AX59:AZ59),0)+IF(RIGHT(BV$39,2)>RIGHT($K59,2),AZ59,0))","v":2.6272500000000001E-2},{"$f":"+IF($K59=\"Ongoing\",BA59,IF(RIGHT($K59,2)=RIGHT(BW$39,2),SUM($AX59:BA59),0)+IF(RIGHT(BW$39,2)>RIGHT($K59,2),BA59,0))","v":2.6272500000000001E-2},{"$f":"+IF($K59=\"Ongoing\",BB59,IF(RIGHT($K59,2)=RIGHT(BX$39,2),SUM($AX59:BB59),0)+IF(RIGHT(BX$39,2)>RIGHT($K59,2),BB59,0))","v":2.6272500000000001E-2},{"$f":"+IF($K59=\"Ongoing\",BC59,IF(RIGHT($K59,2)=RIGHT(BY$39,2),SUM($AX59:BC59),0)+IF(RIGHT(BY$39,2)>RIGHT($K59,2),BC59,0))","v":2.6272500000000001E-2},{"$f":"+IF($K59=\"Ongoing\",BD59,IF(RIGHT($K59,2)=RIGHT(BZ$39,2),SUM($AX59:BD59),0)+IF(RIGHT(BZ$39,2)>RIGHT($K59,2),BD59,0))","v":2.6272500000000001E-2},{"$f":"+IF($K59=\"Ongoing\",BE59,IF(RIGHT($K59,2)=RIGHT(CA$39,2),SUM($AX59:BE59),0)+IF(RIGHT(CA$39,2)>RIGHT($K59,2),BE59,0))","v":2.6272500000000001E-2},{"$f":"+IF($K59=\"Ongoing\",BF59,IF(RIGHT($K59,2)=RIGHT(CB$39,2),SUM($AX59:BF59),0)+IF(RIGHT(CB$39,2)>RIGHT($K59,2),BF59,0))","v":2.6272500000000001E-2},{"$f":"+IF($K59=\"Ongoing\",BG59,IF(RIGHT($K59,2)=RIGHT(CC$39,2),SUM($AX59:BG59),0)+IF(RIGHT(CC$39,2)>RIGHT($K59,2),BG59,0))","v":2.6272500000000001E-2},null,{"$f":"+Q59*KeyAssumptionsPriceControl_FO!AC$15","v":4.1673439499999999E-2},{"$f":"+R59*KeyAssumptionsPriceControl_FO!AD$15","v":5.7974790120000001E-2},{"$f":"+S59*KeyAssumptionsPriceControl_FO!AE$15","v":2.8708670107500001E-2},{"$f":"+T59*KeyAssumptionsPriceControl_FO!AF$15","v":2.9569930210725005E-2},{"$f":"+U59*KeyAssumptionsPriceControl_FO!AG$15","v":3.0457028117046751E-2},{"$f":"+V59*KeyAssumptionsPriceControl_FO!AH$15","v":3.1370738960558156E-2},{"$f":"+W59*KeyAssumptionsPriceControl_FO!AI$15","v":3.2311861129374904E-2},{"$f":"+X59*KeyAssumptionsPriceControl_FO!AJ$15","v":3.3281216963256151E-2},{"$f":"+Y59*KeyAssumptionsPriceControl_FO!AK$15","v":3.4279653472153837E-2},{"$f":"+Z59*KeyAssumptionsPriceControl_FO!AL$15","v":3.5308043076318449E-2},null,2.0836719750000001E-3,7.0660834560000007E-3,1.1400256467375001E-2,1.4314186483286249E-2,1.7315534399674839E-2,2.0406922753555087E-2,2.3591052758051741E-2,2.6870706662683291E-2,3.024875018445379E-2,3.3728135011877408E-2]
[null,null,"Fleet and Facility Program",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,1.6259453443889997,0.88996944065399997,1.1999287437765001,0.60696648443400003,0.98727710053949991,1.3378864888273498,0.79884397220159997,1.1789099477197498,0.66915037286279977,0.82019151184724992,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.6259453443889997,0.88996944065399997,1.1999287437765001,0.60696648443400003,0.98727710053949991,1.3378864888273498,0.79884397220159997,1.1789099477197498,0.66915037286279977,0.82019151184724992,null,8.1297267219449992E-2,0.20709300647159998,0.31158791569312499,0.40193267710364999,0.48164485635232501,0.59790303582066751,0.70473955887211504,0.80362725486818254,0.89603027089730991,0.97049736513281259,null,{"$f":"+IF($K60=\"Ongoing\",AX60,IF(RIGHT($K60,2)=RIGHT(BT$39,2),SUM($AX60:AX60),0)+IF(RIGHT(BT$39,2)>RIGHT($K60,2),AX60,0))","v":1.6259453443889997},{"$f":"+IF($K60=\"Ongoing\",AY60,IF(RIGHT($K60,2)=RIGHT(BU$39,2),SUM($AX60:AY60),0)+IF(RIGHT(BU$39,2)>RIGHT($K60,2),AY60,0))","v":0.88996944065399997},{"$f":"+IF($K60=\"Ongoing\",AZ60,IF(RIGHT($K60,2)=RIGHT(BV$39,2),SUM($AX60:AZ60),0)+IF(RIGHT(BV$39,2)>RIGHT($K60,2),AZ60,0))","v":1.1999287437765001},{"$f":"+IF($K60=\"Ongoing\",BA60,IF(RIGHT($K60,2)=RIGHT(BW$39,2),SUM($AX60:BA60),0)+IF(RIGHT(BW$39,2)>RIGHT($K60,2),BA60,0))","v":0.60696648443400003},{"$f":"+IF($K60=\"Ongoing\",BB60,IF(RIGHT($K60,2)=RIGHT(BX$39,2),SUM($AX60:BB60),0)+IF(RIGHT(BX$39,2)>RIGHT($K60,2),BB60,0))","v":0.98727710053949991},{"$f":"+IF($K60=\"Ongoing\",BC60,IF(RIGHT($K60,2)=RIGHT(BY$39,2),SUM($AX60:BC60),0)+IF(RIGHT(BY$39,2)>RIGHT($K60,2),BC60,0))","v":1.3378864888273498},{"$f":"+IF($K60=\"Ongoing\",BD60,IF(RIGHT($K60,2)=RIGHT(BZ$39,2),SUM($AX60:BD60),0)+IF(RIGHT(BZ$39,2)>RIGHT($K60,2),BD60,0))","v":0.79884397220159997},{"$f":"+IF($K60=\"Ongoing\",BE60,IF(RIGHT($K60,2)=RIGHT(CA$39,2),SUM($AX60:BE60),0)+IF(RIGHT(CA$39,2)>RIGHT($K60,2),BE60,0))","v":1.1789099477197498},{"$f":"+IF($K60=\"Ongoing\",BF60,IF(RIGHT($K60,2)=RIGHT(CB$39,2),SUM($AX60:BF60),0)+IF(RIGHT(CB$39,2)>RIGHT($K60,2),BF60,0))","v":0.66915037286279977},{"$f":"+IF($K60=\"Ongoing\",BG60,IF(RIGHT($K60,2)=RIGHT(CC$39,2),SUM($AX60:BG60),0)+IF(RIGHT(CC$39,2)>RIGHT($K60,2),BG60,0))","v":0.82019151184724992},null,{"$f":"+Q60*KeyAssumptionsPriceControl_FO!AC$15","v":1.6747237047206698},{"$f":"+R60*KeyAssumptionsPriceControl_FO!AD$15","v":0.94416857958982847},{"$f":"+S60*KeyAssumptionsPriceControl_FO!AE$15","v":1.3111945364006636},{"$f":"+T60*KeyAssumptionsPriceControl_FO!AF$15","v":0.68314612560519494},{"$f":"+U60*KeyAssumptionsPriceControl_FO!AG$15","v":1.1445247468055169},{"$f":"+V60*KeyAssumptionsPriceControl_FO!AH$15","v":1.5975064344794176},{"$f":"+W60*KeyAssumptionsPriceControl_FO!AI$15","v":0.9824773239629393},{"$f":"+X60*KeyAssumptionsPriceControl_FO!AJ$15","v":1.4934078504216179},{"$f":"+Y60*KeyAssumptionsPriceControl_FO!AK$15","v":0.87308946246072161},{"$f":"+Z60*KeyAssumptionsPriceControl_FO!AL$15","v":1.1022688069705378},null,8.3736185236033489E-2,0.21468079945155841,0.32744895525108303,0.42716598835137598,0.51854953197191156,0.65565109103615815,0.7846502789582761,0.90844453767750399,1.026769403321621,1.1255373167931841]
[null,null,"Fleet and Facility Program",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,1.6259453443889997,0.88996944065399997,1.1999287437765001,0.60696648443400003,0.98727710053949991,1.3378864888273498,0.79884397220159997,1.1789099477197498,0.66915037286279977,0.82019151184724992,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.6259453443889997,0.88996944065399997,1.1999287437765001,0.60696648443400003,0.98727710053949991,1.3378864888273498,0.79884397220159997,1.1789099477197498,0.66915037286279977,0.82019151184724992,null,8.1297267219449992E-2,0.20709300647159998,0.31158791569312499,0.40193267710364999,0.48164485635232501,0.59790303582066751,0.70473955887211504,0.80362725486818254,0.89603027089730991,0.97049736513281259,null,{"$f":"+IF($K61=\"Ongoing\",AX61,IF(RIGHT($K61,2)=RIGHT(BT$39,2),SUM($AX61:AX61),0)+IF(RIGHT(BT$39,2)>RIGHT($K61,2),AX61,0))","v":1.6259453443889997},{"$f":"+IF($K61=\"Ongoing\",AY61,IF(RIGHT($K61,2)=RIGHT(BU$39,2),SUM($AX61:AY61),0)+IF(RIGHT(BU$39,2)>RIGHT($K61,2),AY61,0))","v":0.88996944065399997},{"$f":"+IF($K61=\"Ongoing\",AZ61,IF(RIGHT($K61,2)=RIGHT(BV$39,2),SUM($AX61:AZ61),0)+IF(RIGHT(BV$39,2)>RIGHT($K61,2),AZ61,0))","v":1.1999287437765001},{"$f":"+IF($K61=\"Ongoing\",BA61,IF(RIGHT($K61,2)=RIGHT(BW$39,2),SUM($AX61:BA61),0)+IF(RIGHT(BW$39,2)>RIGHT($K61,2),BA61,0))","v":0.60696648443400003},{"$f":"+IF($K61=\"Ongoing\",BB61,IF(RIGHT($K61,2)=RIGHT(BX$39,2),SUM($AX61:BB61),0)+IF(RIGHT(BX$39,2)>RIGHT($K61,2),BB61,0))","v":0.98727710053949991},{"$f":"+IF($K61=\"Ongoing\",BC61,IF(RIGHT($K61,2)=RIGHT(BY$39,2),SUM($AX61:BC61),0)+IF(RIGHT(BY$39,2)>RIGHT($K61,2),BC61,0))","v":1.3378864888273498},{"$f":"+IF($K61=\"Ongoing\",BD61,IF(RIGHT($K61,2)=RIGHT(BZ$39,2),SUM($AX61:BD61),0)+IF(RIGHT(BZ$39,2)>RIGHT($K61,2),BD61,0))","v":0.79884397220159997},{"$f":"+IF($K61=\"Ongoing\",BE61,IF(RIGHT($K61,2)=RIGHT(CA$39,2),SUM($AX61:BE61),0)+IF(RIGHT(CA$39,2)>RIGHT($K61,2),BE61,0))","v":1.1789099477197498},{"$f":"+IF($K61=\"Ongoing\",BF61,IF(RIGHT($K61,2)=RIGHT(CB$39,2),SUM($AX61:BF61),0)+IF(RIGHT(CB$39,2)>RIGHT($K61,2),BF61,0))","v":0.66915037286279977},{"$f":"+IF($K61=\"Ongoing\",BG61,IF(RIGHT($K61,2)=RIGHT(CC$39,2),SUM($AX61:BG61),0)+IF(RIGHT(CC$39,2)>RIGHT($K61,2),BG61,0))","v":0.82019151184724992},null,{"$f":"+Q61*KeyAssumptionsPriceControl_FO!AC$15","v":1.6747237047206698},{"$f":"+R61*KeyAssumptionsPriceControl_FO!AD$15","v":0.94416857958982847},{"$f":"+S61*KeyAssumptionsPriceControl_FO!AE$15","v":1.3111945364006636},{"$f":"+T61*KeyAssumptionsPriceControl_FO!AF$15","v":0.68314612560519494},{"$f":"+U61*KeyAssumptionsPriceControl_FO!AG$15","v":1.1445247468055169},{"$f":"+V61*KeyAssumptionsPriceControl_FO!AH$15","v":1.5975064344794176},{"$f":"+W61*KeyAssumptionsPriceControl_FO!AI$15","v":0.9824773239629393},{"$f":"+X61*KeyAssumptionsPriceControl_FO!AJ$15","v":1.4934078504216179},{"$f":"+Y61*KeyAssumptionsPriceControl_FO!AK$15","v":0.87308946246072161},{"$f":"+Z61*KeyAssumptionsPriceControl_FO!AL$15","v":1.1022688069705378},null,8.3736185236033489E-2,0.21468079945155841,0.32744895525108303,0.42716598835137598,0.51854953197191156,0.65565109103615815,0.7846502789582761,0.90844453767750399,1.026769403321621,1.1255373167931841]
[null,null,"Growth Program",null,"Sewerage","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,0.78817499999999996,0.78817499999999996,0.75633273000000001,0.75633273000000001,0.75633273000000001,1.1766927300000001,1.1766927300000001,1.1766927300000001,1.1766927300000001,1.1766927300000001,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.78817499999999996,0.78817499999999996,0.75633273000000001,0.75633273000000001,0.75633273000000001,1.1766927300000001,1.1766927300000001,1.1766927300000001,1.1766927300000001,1.1766927300000001,null,6.5681249999999993E-3,1.9704374999999996E-2,3.2575272749999995E-2,4.5180818249999997E-2,5.778636375E-2,7.3894909250000002E-2,9.3506454749999995E-2,0.11311800025,0.13272954575000001,0.15234109124999998,null,{"$f":"+IF($K62=\"Ongoing\",AX62,IF(RIGHT($K62,2)=RIGHT(BT$39,2),SUM($AX62:AX62),0)+IF(RIGHT(BT$39,2)>RIGHT($K62,2),AX62,0))","v":0.78817499999999996},{"$f":"+IF($K62=\"Ongoing\",AY62,IF(RIGHT($K62,2)=RIGHT(BU$39,2),SUM($AX62:AY62),0)+IF(RIGHT(BU$39,2)>RIGHT($K62,2),AY62,0))","v":0.78817499999999996},{"$f":"+IF($K62=\"Ongoing\",AZ62,IF(RIGHT($K62,2)=RIGHT(BV$39,2),SUM($AX62:AZ62),0)+IF(RIGHT(BV$39,2)>RIGHT($K62,2),AZ62,0))","v":0.75633273000000001},{"$f":"+IF($K62=\"Ongoing\",BA62,IF(RIGHT($K62,2)=RIGHT(BW$39,2),SUM($AX62:BA62),0)+IF(RIGHT(BW$39,2)>RIGHT($K62,2),BA62,0))","v":0.75633273000000001},{"$f":"+IF($K62=\"Ongoing\",BB62,IF(RIGHT($K62,2)=RIGHT(BX$39,2),SUM($AX62:BB62),0)+IF(RIGHT(BX$39,2)>RIGHT($K62,2),BB62,0))","v":0.75633273000000001},{"$f":"+IF($K62=\"Ongoing\",BC62,IF(RIGHT($K62,2)=RIGHT(BY$39,2),SUM($AX62:BC62),0)+IF(RIGHT(BY$39,2)>RIGHT($K62,2),BC62,0))","v":1.1766927300000001},{"$f":"+IF($K62=\"Ongoing\",BD62,IF(RIGHT($K62,2)=RIGHT(BZ$39,2),SUM($AX62:BD62),0)+IF(RIGHT(BZ$39,2)>RIGHT($K62,2),BD62,0))","v":1.1766927300000001},{"$f":"+IF($K62=\"Ongoing\",BE62,IF(RIGHT($K62,2)=RIGHT(CA$39,2),SUM($AX62:BE62),0)+IF(RIGHT(CA$39,2)>RIGHT($K62,2),BE62,0))","v":1.1766927300000001},{"$f":"+IF($K62=\"Ongoing\",BF62,IF(RIGHT($K62,2)=RIGHT(CB$39,2),SUM($AX62:BF62),0)+IF(RIGHT(CB$39,2)>RIGHT($K62,2),BF62,0))","v":1.1766927300000001},{"$f":"+IF($K62=\"Ongoing\",BG62,IF(RIGHT($K62,2)=RIGHT(CC$39,2),SUM($AX62:BG62),0)+IF(RIGHT(CC$39,2)>RIGHT($K62,2),BG62,0))","v":1.1766927300000001},null,{"$f":"+Q62*KeyAssumptionsPriceControl_FO!AC$15","v":0.81182025000000002},{"$f":"+R62*KeyAssumptionsPriceControl_FO!AD$15","v":0.83617485749999987},{"$f":"+S62*KeyAssumptionsPriceControl_FO!AE$15","v":0.82646519505471006},{"$f":"+T62*KeyAssumptionsPriceControl_FO!AF$15","v":0.8512591509063514},{"$f":"+U62*KeyAssumptionsPriceControl_FO!AG$15","v":0.87679692543354193},{"$f":"+V62*KeyAssumptionsPriceControl_FO!AH$15","v":1.4050326565654787},{"$f":"+W62*KeyAssumptionsPriceControl_FO!AI$15","v":1.4471836362624433},{"$f":"+X62*KeyAssumptionsPriceControl_FO!AJ$15","v":1.4905991453503167},{"$f":"+Y62*KeyAssumptionsPriceControl_FO!AK$15","v":1.5353171197108262},{"$f":"+Z62*KeyAssumptionsPriceControl_FO!AL$15","v":1.5813766333021508},null,6.7651687499999998E-3,2.0498461312500001E-2,3.4353795083789246E-2,4.8334831300131428E-2,6.2735298602963868E-2,8.1750545119622375E-2,0.10551901422652173,0.13000053740662806,0.15521650628213757,0.1811889542239124]
[null,null,"Growth Program",null,"Water","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,1.8974524949999998,1.7833772999999997,1.6583727450000001,1.6296831749999998,1.6781822099999999,1.31793369,1.3664327250000001,1.3589187899999999,1.3889745299999998,1.4121994199999999,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.8974524949999998,1.7833772999999997,1.6583727450000001,1.6296831749999998,1.6781822099999999,1.31793369,1.3664327250000001,1.3589187899999999,1.3889745299999998,1.4121994199999999,null,1.5812104124999997E-2,4.6485685749999991E-2,7.5166936124999986E-2,0.102567402125,0.130132947,0.15510057949999997,0.17747029962499997,0.20018156224999994,0.22308067324999997,0.24642378949999999,null,{"$f":"+IF($K63=\"Ongoing\",AX63,IF(RIGHT($K63,2)=RIGHT(BT$39,2),SUM($AX63:AX63),0)+IF(RIGHT(BT$39,2)>RIGHT($K63,2),AX63,0))","v":1.8974524949999998},{"$f":"+IF($K63=\"Ongoing\",AY63,IF(RIGHT($K63,2)=RIGHT(BU$39,2),SUM($AX63:AY63),0)+IF(RIGHT(BU$39,2)>RIGHT($K63,2),AY63,0))","v":1.7833772999999997},{"$f":"+IF($K63=\"Ongoing\",AZ63,IF(RIGHT($K63,2)=RIGHT(BV$39,2),SUM($AX63:AZ63),0)+IF(RIGHT(BV$39,2)>RIGHT($K63,2),AZ63,0))","v":1.6583727450000001},{"$f":"+IF($K63=\"Ongoing\",BA63,IF(RIGHT($K63,2)=RIGHT(BW$39,2),SUM($AX63:BA63),0)+IF(RIGHT(BW$39,2)>RIGHT($K63,2),BA63,0))","v":1.6296831749999998},{"$f":"+IF($K63=\"Ongoing\",BB63,IF(RIGHT($K63,2)=RIGHT(BX$39,2),SUM($AX63:BB63),0)+IF(RIGHT(BX$39,2)>RIGHT($K63,2),BB63,0))","v":1.6781822099999999},{"$f":"+IF($K63=\"Ongoing\",BC63,IF(RIGHT($K63,2)=RIGHT(BY$39,2),SUM($AX63:BC63),0)+IF(RIGHT(BY$39,2)>RIGHT($K63,2),BC63,0))","v":1.31793369},{"$f":"+IF($K63=\"Ongoing\",BD63,IF(RIGHT($K63,2)=RIGHT(BZ$39,2),SUM($AX63:BD63),0)+IF(RIGHT(BZ$39,2)>RIGHT($K63,2),BD63,0))","v":1.3664327250000001},{"$f":"+IF($K63=\"Ongoing\",BE63,IF(RIGHT($K63,2)=RIGHT(CA$39,2),SUM($AX63:BE63),0)+IF(RIGHT(CA$39,2)>RIGHT($K63,2),BE63,0))","v":1.3589187899999999},{"$f":"+IF($K63=\"Ongoing\",BF63,IF(RIGHT($K63,2)=RIGHT(CB$39,2),SUM($AX63:BF63),0)+IF(RIGHT(CB$39,2)>RIGHT($K63,2),BF63,0))","v":1.3889745299999998},{"$f":"+IF($K63=\"Ongoing\",BG63,IF(RIGHT($K63,2)=RIGHT(CC$39,2),SUM($AX63:BG63),0)+IF(RIGHT(CC$39,2)>RIGHT($K63,2),BG63,0))","v":1.4121994199999999},null,{"$f":"+Q63*KeyAssumptionsPriceControl_FO!AC$15","v":1.9543760698499999},{"$f":"+R63*KeyAssumptionsPriceControl_FO!AD$15","v":1.8919849775699997},{"$f":"+S63*KeyAssumptionsPriceControl_FO!AE$15","v":1.812148674525615},{"$f":"+T63*KeyAssumptionsPriceControl_FO!AF$15","v":1.8342227709712717},{"$f":"+U63*KeyAssumptionsPriceControl_FO!AG$15","v":1.9454731280044781},{"$f":"+V63*KeyAssumptionsPriceControl_FO!AH$15","v":1.5736817492174393},{"$f":"+W63*KeyAssumptionsPriceControl_FO!AI$15","v":1.6805398973387888},{"$f":"+X63*KeyAssumptionsPriceControl_FO!AJ$15","v":1.7214376662074611},{"$f":"+Y63*KeyAssumptionsPriceControl_FO!AK$15","v":1.8122967197658288},{"$f":"+Z63*KeyAssumptionsPriceControl_FO!AL$15","v":1.8978779314382692},null,1.6286467248749999E-2,4.8339475977249996E-2,7.9207256411380114E-2,0.10959368512385417,0.14109115094865207,0.17041744159216807,0.19753595531346996,0.22588576834302207,0.25533355489279946,0.28625167698616694]
[null,null,"IT Program",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,0.69048249528000005,0.44674291455999993,0.60818448454000007,0.46353219805000001,0.37237492515999998,0.20498400010000001,0.29986282515999996,0.17290625843999999,0.22102192511999996,0.22772757789999998,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.69048249528000005,0.44674291455999993,0.60818448454000007,0.46353219805000001,0.37237492515999998,0.20498400010000001,0.29986282515999996,0.17290625843999999,0.22102192511999996,0.22772757789999998,null,3.4524124764000005E-2,9.1385395256000007E-2,0.14413176521100002,0.19771759934050004,0.23951295550100002,0.26838090176400003,0.29362324302699999,0.31726169720699998,0.33695810638499996,0.35939558153599999,null,{"$f":"+IF($K64=\"Ongoing\",AX64,IF(RIGHT($K64,2)=RIGHT(BT$39,2),SUM($AX64:AX64),0)+IF(RIGHT(BT$39,2)>RIGHT($K64,2),AX64,0))","v":0.69048249528000005},{"$f":"+IF($K64=\"Ongoing\",AY64,IF(RIGHT($K64,2)=RIGHT(BU$39,2),SUM($AX64:AY64),0)+IF(RIGHT(BU$39,2)>RIGHT($K64,2),AY64,0))","v":0.44674291455999993},{"$f":"+IF($K64=\"Ongoing\",AZ64,IF(RIGHT($K64,2)=RIGHT(BV$39,2),SUM($AX64:AZ64),0)+IF(RIGHT(BV$39,2)>RIGHT($K64,2),AZ64,0))","v":0.60818448454000007},{"$f":"+IF($K64=\"Ongoing\",BA64,IF(RIGHT($K64,2)=RIGHT(BW$39,2),SUM($AX64:BA64),0)+IF(RIGHT(BW$39,2)>RIGHT($K64,2),BA64,0))","v":0.46353219805000001},{"$f":"+IF($K64=\"Ongoing\",BB64,IF(RIGHT($K64,2)=RIGHT(BX$39,2),SUM($AX64:BB64),0)+IF(RIGHT(BX$39,2)>RIGHT($K64,2),BB64,0))","v":0.37237492515999998},{"$f":"+IF($K64=\"Ongoing\",BC64,IF(RIGHT($K64,2)=RIGHT(BY$39,2),SUM($AX64:BC64),0)+IF(RIGHT(BY$39,2)>RIGHT($K64,2),BC64,0))","v":0.20498400010000001},{"$f":"+IF($K64=\"Ongoing\",BD64,IF(RIGHT($K64,2)=RIGHT(BZ$39,2),SUM($AX64:BD64),0)+IF(RIGHT(BZ$39,2)>RIGHT($K64,2),BD64,0))","v":0.29986282515999996},{"$f":"+IF($K64=\"Ongoing\",BE64,IF(RIGHT($K64,2)=RIGHT(CA$39,2),SUM($AX64:BE64),0)+IF(RIGHT(CA$39,2)>RIGHT($K64,2),BE64,0))","v":0.17290625843999999},{"$f":"+IF($K64=\"Ongoing\",BF64,IF(RIGHT($K64,2)=RIGHT(CB$39,2),SUM($AX64:BF64),0)+IF(RIGHT(CB$39,2)>RIGHT($K64,2),BF64,0))","v":0.22102192511999996},{"$f":"+IF($K64=\"Ongoing\",BG64,IF(RIGHT($K64,2)=RIGHT(CC$39,2),SUM($AX64:BG64),0)+IF(RIGHT(CC$39,2)>RIGHT($K64,2),BG64,0))","v":0.22772757789999998},null,{"$f":"+Q64*KeyAssumptionsPriceControl_FO!AC$15","v":0.71119697013840011},{"$f":"+R64*KeyAssumptionsPriceControl_FO!AD$15","v":0.47394955805670391},{"$f":"+S64*KeyAssumptionsPriceControl_FO!AE$15","v":0.66457960723794063},{"$f":"+T64*KeyAssumptionsPriceControl_FO!AF$15","v":0.52170957262393991},{"$f":"+U64*KeyAssumptionsPriceControl_FO!AG$15","v":0.43168459665739078},{"$f":"+V64*KeyAssumptionsPriceControl_FO!AH$15","v":0.2447616160711058},{"$f":"+W64*KeyAssumptionsPriceControl_FO!AI$15","v":0.36879345187675117},{"$f":"+X64*KeyAssumptionsPriceControl_FO!AJ$15","v":0.219032475076467},{"$f":"+Y64*KeyAssumptionsPriceControl_FO!AK$15","v":0.2883834809348913},{"$f":"+Z64*KeyAssumptionsPriceControl_FO!AL$15","v":0.30604682196817451},null,3.5559848506920004E-2,9.4817174916675212E-2,0.15174363318140743,0.21105809217450147,0.25872780063856798,0.29255011127499286,0.32322786467238568,0.35261916102004659,0.37798995882061454,0.40771147396576773]
[null,null,"IT Program",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,0.69048249528000005,0.44674291455999993,0.60818448454000007,0.46353219805000001,0.37237492515999998,0.20498400010000001,0.29986282515999996,0.17290625843999999,0.22102192511999996,0.22772757789999998,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.69048249528000005,0.44674291455999993,0.60818448454000007,0.46353219805000001,0.37237492515999998,0.20498400010000001,0.29986282515999996,0.17290625843999999,0.22102192511999996,0.22772757789999998,null,3.4524124764000005E-2,9.1385395256000007E-2,0.14413176521100002,0.19771759934050004,0.23951295550100002,0.26838090176400003,0.29362324302699999,0.31726169720699998,0.33695810638499996,0.35939558153599999,null,{"$f":"+IF($K65=\"Ongoing\",AX65,IF(RIGHT($K65,2)=RIGHT(BT$39,2),SUM($AX65:AX65),0)+IF(RIGHT(BT$39,2)>RIGHT($K65,2),AX65,0))","v":0.69048249528000005},{"$f":"+IF($K65=\"Ongoing\",AY65,IF(RIGHT($K65,2)=RIGHT(BU$39,2),SUM($AX65:AY65),0)+IF(RIGHT(BU$39,2)>RIGHT($K65,2),AY65,0))","v":0.44674291455999993},{"$f":"+IF($K65=\"Ongoing\",AZ65,IF(RIGHT($K65,2)=RIGHT(BV$39,2),SUM($AX65:AZ65),0)+IF(RIGHT(BV$39,2)>RIGHT($K65,2),AZ65,0))","v":0.60818448454000007},{"$f":"+IF($K65=\"Ongoing\",BA65,IF(RIGHT($K65,2)=RIGHT(BW$39,2),SUM($AX65:BA65),0)+IF(RIGHT(BW$39,2)>RIGHT($K65,2),BA65,0))","v":0.46353219805000001},{"$f":"+IF($K65=\"Ongoing\",BB65,IF(RIGHT($K65,2)=RIGHT(BX$39,2),SUM($AX65:BB65),0)+IF(RIGHT(BX$39,2)>RIGHT($K65,2),BB65,0))","v":0.37237492515999998},{"$f":"+IF($K65=\"Ongoing\",BC65,IF(RIGHT($K65,2)=RIGHT(BY$39,2),SUM($AX65:BC65),0)+IF(RIGHT(BY$39,2)>RIGHT($K65,2),BC65,0))","v":0.20498400010000001},{"$f":"+IF($K65=\"Ongoing\",BD65,IF(RIGHT($K65,2)=RIGHT(BZ$39,2),SUM($AX65:BD65),0)+IF(RIGHT(BZ$39,2)>RIGHT($K65,2),BD65,0))","v":0.29986282515999996},{"$f":"+IF($K65=\"Ongoing\",BE65,IF(RIGHT($K65,2)=RIGHT(CA$39,2),SUM($AX65:BE65),0)+IF(RIGHT(CA$39,2)>RIGHT($K65,2),BE65,0))","v":0.17290625843999999},{"$f":"+IF($K65=\"Ongoing\",BF65,IF(RIGHT($K65,2)=RIGHT(CB$39,2),SUM($AX65:BF65),0)+IF(RIGHT(CB$39,2)>RIGHT($K65,2),BF65,0))","v":0.22102192511999996},{"$f":"+IF($K65=\"Ongoing\",BG65,IF(RIGHT($K65,2)=RIGHT(CC$39,2),SUM($AX65:BG65),0)+IF(RIGHT(CC$39,2)>RIGHT($K65,2),BG65,0))","v":0.22772757789999998},null,{"$f":"+Q65*KeyAssumptionsPriceControl_FO!AC$15","v":0.71119697013840011},{"$f":"+R65*KeyAssumptionsPriceControl_FO!AD$15","v":0.47394955805670391},{"$f":"+S65*KeyAssumptionsPriceControl_FO!AE$15","v":0.66457960723794063},{"$f":"+T65*KeyAssumptionsPriceControl_FO!AF$15","v":0.52170957262393991},{"$f":"+U65*KeyAssumptionsPriceControl_FO!AG$15","v":0.43168459665739078},{"$f":"+V65*KeyAssumptionsPriceControl_FO!AH$15","v":0.2447616160711058},{"$f":"+W65*KeyAssumptionsPriceControl_FO!AI$15","v":0.36879345187675117},{"$f":"+X65*KeyAssumptionsPriceControl_FO!AJ$15","v":0.219032475076467},{"$f":"+Y65*KeyAssumptionsPriceControl_FO!AK$15","v":0.2883834809348913},{"$f":"+Z65*KeyAssumptionsPriceControl_FO!AL$15","v":0.30604682196817451},null,3.5559848506920004E-2,9.4817174916675212E-2,0.15174363318140743,0.21105809217450147,0.25872780063856798,0.29255011127499286,0.32322786467238568,0.35261916102004659,0.37798995882061454,0.40771147396576773]
[null,null,"IT Program",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,0.49251141710799995,0.78583568258799996,0.45256501440749985,0.68053085060399987,0.47067394630599996,0.46182361855749987,0.374815346158,0.37236766694399992,0.57694680606750004,0.42429775032400002,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.49251141710799995,0.78583568258799996,0.45256501440749985,0.68053085060399987,0.47067394630599996,0.46182361855749987,0.374815346158,0.37236766694399992,0.57694680606750004,0.42429775032400002,null,2.4625570855399997E-2,8.8542925840199987E-2,0.150462960689975,0.20711775394054999,0.26467799378604995,0.31130287202922496,0.35313482026499993,0.39049397092009996,0.43795969457067496,0.48802192239024994,null,{"$f":"+IF($K66=\"Ongoing\",AX66,IF(RIGHT($K66,2)=RIGHT(BT$39,2),SUM($AX66:AX66),0)+IF(RIGHT(BT$39,2)>RIGHT($K66,2),AX66,0))","v":0.49251141710799995},{"$f":"+IF($K66=\"Ongoing\",AY66,IF(RIGHT($K66,2)=RIGHT(BU$39,2),SUM($AX66:AY66),0)+IF(RIGHT(BU$39,2)>RIGHT($K66,2),AY66,0))","v":0.78583568258799996},{"$f":"+IF($K66=\"Ongoing\",AZ66,IF(RIGHT($K66,2)=RIGHT(BV$39,2),SUM($AX66:AZ66),0)+IF(RIGHT(BV$39,2)>RIGHT($K66,2),AZ66,0))","v":0.45256501440749985},{"$f":"+IF($K66=\"Ongoing\",BA66,IF(RIGHT($K66,2)=RIGHT(BW$39,2),SUM($AX66:BA66),0)+IF(RIGHT(BW$39,2)>RIGHT($K66,2),BA66,0))","v":0.68053085060399987},{"$f":"+IF($K66=\"Ongoing\",BB66,IF(RIGHT($K66,2)=RIGHT(BX$39,2),SUM($AX66:BB66),0)+IF(RIGHT(BX$39,2)>RIGHT($K66,2),BB66,0))","v":0.47067394630599996},{"$f":"+IF($K66=\"Ongoing\",BC66,IF(RIGHT($K66,2)=RIGHT(BY$39,2),SUM($AX66:BC66),0)+IF(RIGHT(BY$39,2)>RIGHT($K66,2),BC66,0))","v":0.46182361855749987},{"$f":"+IF($K66=\"Ongoing\",BD66,IF(RIGHT($K66,2)=RIGHT(BZ$39,2),SUM($AX66:BD66),0)+IF(RIGHT(BZ$39,2)>RIGHT($K66,2),BD66,0))","v":0.374815346158},{"$f":"+IF($K66=\"Ongoing\",BE66,IF(RIGHT($K66,2)=RIGHT(CA$39,2),SUM($AX66:BE66),0)+IF(RIGHT(CA$39,2)>RIGHT($K66,2),BE66,0))","v":0.37236766694399992},{"$f":"+IF($K66=\"Ongoing\",BF66,IF(RIGHT($K66,2)=RIGHT(CB$39,2),SUM($AX66:BF66),0)+IF(RIGHT(CB$39,2)>RIGHT($K66,2),BF66,0))","v":0.57694680606750004},{"$f":"+IF($K66=\"Ongoing\",BG66,IF(RIGHT($K66,2)=RIGHT(CC$39,2),SUM($AX66:BG66),0)+IF(RIGHT(CC$39,2)>RIGHT($K66,2),BG66,0))","v":0.42429775032400002},null,{"$f":"+Q66*KeyAssumptionsPriceControl_FO!AC$15","v":0.50728675962123992},{"$f":"+R66*KeyAssumptionsPriceControl_FO!AD$15","v":0.83369307565760908},{"$f":"+S66*KeyAssumptionsPriceControl_FO!AE$15","v":0.49453001049846412},{"$f":"+T66*KeyAssumptionsPriceControl_FO!AF$15","v":0.76594346783159573},{"$f":"+U66*KeyAssumptionsPriceControl_FO!AG$15","v":0.54564010340101599},{"$f":"+V66*KeyAssumptionsPriceControl_FO!AH$15","v":0.55144155232991565},{"$f":"+W66*KeyAssumptionsPriceControl_FO!AI$15","v":0.46097559859990023},{"$f":"+X66*KeyAssumptionsPriceControl_FO!AJ$15","v":0.4717042197607676},{"$f":"+Y66*KeyAssumptionsPriceControl_FO!AK$15","v":0.75278472105280592},{"$f":"+Z66*KeyAssumptionsPriceControl_FO!AL$15","v":0.57022069637928652},null,2.5364337981061996E-2,9.2413329745004449E-2,0.15882448405280811,0.22184815796931109,0.28742733653094171,0.34228141931748823,0.39290227686397905,0.43953626778201244,0.50076071482269113,0.56691098569429577]
[null,null,"IT Program",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,0.49251141710799995,0.78583568258799996,0.45256501440749985,0.68053085060399987,0.47067394630599996,0.46182361855749987,0.374815346158,0.37236766694399992,0.57694680606750004,0.42429775032400002,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.49251141710799995,0.78583568258799996,0.45256501440749985,0.68053085060399987,0.47067394630599996,0.46182361855749987,0.374815346158,0.37236766694399992,0.57694680606750004,0.42429775032400002,null,2.4625570855399997E-2,8.8542925840199987E-2,0.150462960689975,0.20711775394054999,0.26467799378604995,0.31130287202922496,0.35313482026499993,0.39049397092009996,0.43795969457067496,0.48802192239024994,null,{"$f":"+IF($K67=\"Ongoing\",AX67,IF(RIGHT($K67,2)=RIGHT(BT$39,2),SUM($AX67:AX67),0)+IF(RIGHT(BT$39,2)>RIGHT($K67,2),AX67,0))","v":0.49251141710799995},{"$f":"+IF($K67=\"Ongoing\",AY67,IF(RIGHT($K67,2)=RIGHT(BU$39,2),SUM($AX67:AY67),0)+IF(RIGHT(BU$39,2)>RIGHT($K67,2),AY67,0))","v":0.78583568258799996},{"$f":"+IF($K67=\"Ongoing\",AZ67,IF(RIGHT($K67,2)=RIGHT(BV$39,2),SUM($AX67:AZ67),0)+IF(RIGHT(BV$39,2)>RIGHT($K67,2),AZ67,0))","v":0.45256501440749985},{"$f":"+IF($K67=\"Ongoing\",BA67,IF(RIGHT($K67,2)=RIGHT(BW$39,2),SUM($AX67:BA67),0)+IF(RIGHT(BW$39,2)>RIGHT($K67,2),BA67,0))","v":0.68053085060399987},{"$f":"+IF($K67=\"Ongoing\",BB67,IF(RIGHT($K67,2)=RIGHT(BX$39,2),SUM($AX67:BB67),0)+IF(RIGHT(BX$39,2)>RIGHT($K67,2),BB67,0))","v":0.47067394630599996},{"$f":"+IF($K67=\"Ongoing\",BC67,IF(RIGHT($K67,2)=RIGHT(BY$39,2),SUM($AX67:BC67),0)+IF(RIGHT(BY$39,2)>RIGHT($K67,2),BC67,0))","v":0.46182361855749987},{"$f":"+IF($K67=\"Ongoing\",BD67,IF(RIGHT($K67,2)=RIGHT(BZ$39,2),SUM($AX67:BD67),0)+IF(RIGHT(BZ$39,2)>RIGHT($K67,2),BD67,0))","v":0.374815346158},{"$f":"+IF($K67=\"Ongoing\",BE67,IF(RIGHT($K67,2)=RIGHT(CA$39,2),SUM($AX67:BE67),0)+IF(RIGHT(CA$39,2)>RIGHT($K67,2),BE67,0))","v":0.37236766694399992},{"$f":"+IF($K67=\"Ongoing\",BF67,IF(RIGHT($K67,2)=RIGHT(CB$39,2),SUM($AX67:BF67),0)+IF(RIGHT(CB$39,2)>RIGHT($K67,2),BF67,0))","v":0.57694680606750004},{"$f":"+IF($K67=\"Ongoing\",BG67,IF(RIGHT($K67,2)=RIGHT(CC$39,2),SUM($AX67:BG67),0)+IF(RIGHT(CC$39,2)>RIGHT($K67,2),BG67,0))","v":0.42429775032400002},null,{"$f":"+Q67*KeyAssumptionsPriceControl_FO!AC$15","v":0.50728675962123992},{"$f":"+R67*KeyAssumptionsPriceControl_FO!AD$15","v":0.83369307565760908},{"$f":"+S67*KeyAssumptionsPriceControl_FO!AE$15","v":0.49453001049846412},{"$f":"+T67*KeyAssumptionsPriceControl_FO!AF$15","v":0.76594346783159573},{"$f":"+U67*KeyAssumptionsPriceControl_FO!AG$15","v":0.54564010340101599},{"$f":"+V67*KeyAssumptionsPriceControl_FO!AH$15","v":0.55144155232991565},{"$f":"+W67*KeyAssumptionsPriceControl_FO!AI$15","v":0.46097559859990023},{"$f":"+X67*KeyAssumptionsPriceControl_FO!AJ$15","v":0.4717042197607676},{"$f":"+Y67*KeyAssumptionsPriceControl_FO!AK$15","v":0.75278472105280592},{"$f":"+Z67*KeyAssumptionsPriceControl_FO!AL$15","v":0.57022069637928652},null,2.5364337981061996E-2,9.2413329745004449E-2,0.15882448405280811,0.22184815796931109,0.28742733653094171,0.34228141931748823,0.39290227686397905,0.43953626778201244,0.50076071482269113,0.56691098569429577]
[null,null,"IT Program",null,"Sewerage","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,0.42888174809999996,0.28757563229999999,0.47085574499999999,0.44364584219999997,0.51237680399999996,1.47357198,1.47357198,1.9194688499999999,2.0988574799999999,0.46765050000000002,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.42888174809999996,0.28757563229999999,0.47085574499999999,0.44364584219999997,0.51237680399999996,1.47357198,1.47357198,1.9194688499999999,2.0988574799999999,0.46765050000000002,null,3.5740145674999996E-3,9.5444927375000002E-3,1.5864754214999999E-2,2.3485600775000001E-2,3.1452456160000003E-2,4.8002029360000004E-2,7.2561562359999998E-2,0.10083690261,0.13432295536,0.15571052186000001,null,{"$f":"+IF($K68=\"Ongoing\",AX68,IF(RIGHT($K68,2)=RIGHT(BT$39,2),SUM($AX68:AX68),0)+IF(RIGHT(BT$39,2)>RIGHT($K68,2),AX68,0))","v":0.42888174809999996},{"$f":"+IF($K68=\"Ongoing\",AY68,IF(RIGHT($K68,2)=RIGHT(BU$39,2),SUM($AX68:AY68),0)+IF(RIGHT(BU$39,2)>RIGHT($K68,2),AY68,0))","v":0.28757563229999999},{"$f":"+IF($K68=\"Ongoing\",AZ68,IF(RIGHT($K68,2)=RIGHT(BV$39,2),SUM($AX68:AZ68),0)+IF(RIGHT(BV$39,2)>RIGHT($K68,2),AZ68,0))","v":0.47085574499999999},{"$f":"+IF($K68=\"Ongoing\",BA68,IF(RIGHT($K68,2)=RIGHT(BW$39,2),SUM($AX68:BA68),0)+IF(RIGHT(BW$39,2)>RIGHT($K68,2),BA68,0))","v":0.44364584219999997},{"$f":"+IF($K68=\"Ongoing\",BB68,IF(RIGHT($K68,2)=RIGHT(BX$39,2),SUM($AX68:BB68),0)+IF(RIGHT(BX$39,2)>RIGHT($K68,2),BB68,0))","v":0.51237680399999996},{"$f":"+IF($K68=\"Ongoing\",BC68,IF(RIGHT($K68,2)=RIGHT(BY$39,2),SUM($AX68:BC68),0)+IF(RIGHT(BY$39,2)>RIGHT($K68,2),BC68,0))","v":1.47357198},{"$f":"+IF($K68=\"Ongoing\",BD68,IF(RIGHT($K68,2)=RIGHT(BZ$39,2),SUM($AX68:BD68),0)+IF(RIGHT(BZ$39,2)>RIGHT($K68,2),BD68,0))","v":1.47357198},{"$f":"+IF($K68=\"Ongoing\",BE68,IF(RIGHT($K68,2)=RIGHT(CA$39,2),SUM($AX68:BE68),0)+IF(RIGHT(CA$39,2)>RIGHT($K68,2),BE68,0))","v":1.9194688499999999},{"$f":"+IF($K68=\"Ongoing\",BF68,IF(RIGHT($K68,2)=RIGHT(CB$39,2),SUM($AX68:BF68),0)+IF(RIGHT(CB$39,2)>RIGHT($K68,2),BF68,0))","v":2.0988574799999999},{"$f":"+IF($K68=\"Ongoing\",BG68,IF(RIGHT($K68,2)=RIGHT(CC$39,2),SUM($AX68:BG68),0)+IF(RIGHT(CC$39,2)>RIGHT($K68,2),BG68,0))","v":0.46765050000000002},null,{"$f":"+Q68*KeyAssumptionsPriceControl_FO!AC$15","v":0.44174820054299996},{"$f":"+R68*KeyAssumptionsPriceControl_FO!AD$15","v":0.30508898830706999},{"$f":"+S68*KeyAssumptionsPriceControl_FO!AE$15","v":0.51451678566661496},{"$f":"+T68*KeyAssumptionsPriceControl_FO!AF$15","v":0.4993273039159698},{"$f":"+U68*KeyAssumptionsPriceControl_FO!AG$15","v":0.59398514514989253},{"$f":"+V68*KeyAssumptionsPriceControl_FO!AH$15","v":1.7595220068197859},{"$f":"+W68*KeyAssumptionsPriceControl_FO!AI$15","v":1.8123076670243796},{"$f":"+X68*KeyAssumptionsPriceControl_FO!AJ$15","v":2.4315257113354942},{"$f":"+Y68*KeyAssumptionsPriceControl_FO!AK$15","v":2.7385329565834255},{"$f":"+Z68*KeyAssumptionsPriceControl_FO!AL$15","v":0.62848316675846849},null,3.6812350045249994E-3,9.9048782449422494E-3,1.6734926361389624E-2,2.5183627107911163E-2,3.4294564183460018E-2,5.3907123783207334E-2,8.3672371065242043E-2,0.11903764921824099,0.16212147145089867,0.19017993914541445]
[null,null,"Safety Program",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,0.28668552000000003,0.27848850000000003,0.304761,0.16877454,0.16257423000000001,0.304761,0.304761,0.304761,0.30071503500000002,0.30071503500000002,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.28668552000000003,0.27848850000000003,0.304761,0.16877454,0.16257423000000001,0.304761,0.304761,0.304761,0.30071503500000002,0.30071503500000002,null,1.4334276000000002E-2,4.2592977000000004E-2,7.1755452000000011E-2,9.5432229000000007E-2,0.1119996675,0.13536642899999998,0.16584252900000002,0.19631862900000002,0.22659243074999999,0.25666393425,null,{"$f":"+IF($K69=\"Ongoing\",AX69,IF(RIGHT($K69,2)=RIGHT(BT$39,2),SUM($AX69:AX69),0)+IF(RIGHT(BT$39,2)>RIGHT($K69,2),AX69,0))","v":0.28668552000000003},{"$f":"+IF($K69=\"Ongoing\",AY69,IF(RIGHT($K69,2)=RIGHT(BU$39,2),SUM($AX69:AY69),0)+IF(RIGHT(BU$39,2)>RIGHT($K69,2),AY69,0))","v":0.27848850000000003},{"$f":"+IF($K69=\"Ongoing\",AZ69,IF(RIGHT($K69,2)=RIGHT(BV$39,2),SUM($AX69:AZ69),0)+IF(RIGHT(BV$39,2)>RIGHT($K69,2),AZ69,0))","v":0.304761},{"$f":"+IF($K69=\"Ongoing\",BA69,IF(RIGHT($K69,2)=RIGHT(BW$39,2),SUM($AX69:BA69),0)+IF(RIGHT(BW$39,2)>RIGHT($K69,2),BA69,0))","v":0.16877454},{"$f":"+IF($K69=\"Ongoing\",BB69,IF(RIGHT($K69,2)=RIGHT(BX$39,2),SUM($AX69:BB69),0)+IF(RIGHT(BX$39,2)>RIGHT($K69,2),BB69,0))","v":0.16257423000000001},{"$f":"+IF($K69=\"Ongoing\",BC69,IF(RIGHT($K69,2)=RIGHT(BY$39,2),SUM($AX69:BC69),0)+IF(RIGHT(BY$39,2)>RIGHT($K69,2),BC69,0))","v":0.304761},{"$f":"+IF($K69=\"Ongoing\",BD69,IF(RIGHT($K69,2)=RIGHT(BZ$39,2),SUM($AX69:BD69),0)+IF(RIGHT(BZ$39,2)>RIGHT($K69,2),BD69,0))","v":0.304761},{"$f":"+IF($K69=\"Ongoing\",BE69,IF(RIGHT($K69,2)=RIGHT(CA$39,2),SUM($AX69:BE69),0)+IF(RIGHT(CA$39,2)>RIGHT($K69,2),BE69,0))","v":0.304761},{"$f":"+IF($K69=\"Ongoing\",BF69,IF(RIGHT($K69,2)=RIGHT(CB$39,2),SUM($AX69:BF69),0)+IF(RIGHT(CB$39,2)>RIGHT($K69,2),BF69,0))","v":0.30071503500000002},{"$f":"+IF($K69=\"Ongoing\",BG69,IF(RIGHT($K69,2)=RIGHT(CC$39,2),SUM($AX69:BG69),0)+IF(RIGHT(CC$39,2)>RIGHT($K69,2),BG69,0))","v":0.30071503500000002},null,{"$f":"+Q69*KeyAssumptionsPriceControl_FO!AC$15","v":0.29528608560000003},{"$f":"+R69*KeyAssumptionsPriceControl_FO!AD$15","v":0.29544844965},{"$f":"+S69*KeyAssumptionsPriceControl_FO!AE$15","v":0.33302057324700002},{"$f":"+T69*KeyAssumptionsPriceControl_FO!AF$15","v":0.18995723167369744},{"$f":"+U69*KeyAssumptionsPriceControl_FO!AG$15","v":0.18846808998828532},{"$f":"+V69*KeyAssumptionsPriceControl_FO!AH$15","v":0.3639005719424746},{"$f":"+W69*KeyAssumptionsPriceControl_FO!AI$15","v":0.37481758910074886},{"$f":"+X69*KeyAssumptionsPriceControl_FO!AJ$15","v":0.38606211677377134},{"$f":"+Y69*KeyAssumptionsPriceControl_FO!AK$15","v":0.39236491364227283},{"$f":"+Z69*KeyAssumptionsPriceControl_FO!AL$15","v":0.40413586105154103},null,1.4764304280000001E-2,4.4301031042500001E-2,7.5724482187350006E-2,0.10187337243338487,0.12079463851648402,0.14841307161302203,0.18534897966518318,0.2233929649589092,0.26231431647971137,0.30213935521440211]
[null,null,"Safety Program",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,0.28668552000000003,0.27848850000000003,0.304761,0.16877454,0.16257423000000001,0.304761,0.304761,0.304761,0.30071503500000002,0.30071503500000002,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.28668552000000003,0.27848850000000003,0.304761,0.16877454,0.16257423000000001,0.304761,0.304761,0.304761,0.30071503500000002,0.30071503500000002,null,1.4334276000000002E-2,4.2592977000000004E-2,7.1755452000000011E-2,9.5432229000000007E-2,0.1119996675,0.13536642899999998,0.16584252900000002,0.19631862900000002,0.22659243074999999,0.25666393425,null,{"$f":"+IF($K70=\"Ongoing\",AX70,IF(RIGHT($K70,2)=RIGHT(BT$39,2),SUM($AX70:AX70),0)+IF(RIGHT(BT$39,2)>RIGHT($K70,2),AX70,0))","v":0.28668552000000003},{"$f":"+IF($K70=\"Ongoing\",AY70,IF(RIGHT($K70,2)=RIGHT(BU$39,2),SUM($AX70:AY70),0)+IF(RIGHT(BU$39,2)>RIGHT($K70,2),AY70,0))","v":0.27848850000000003},{"$f":"+IF($K70=\"Ongoing\",AZ70,IF(RIGHT($K70,2)=RIGHT(BV$39,2),SUM($AX70:AZ70),0)+IF(RIGHT(BV$39,2)>RIGHT($K70,2),AZ70,0))","v":0.304761},{"$f":"+IF($K70=\"Ongoing\",BA70,IF(RIGHT($K70,2)=RIGHT(BW$39,2),SUM($AX70:BA70),0)+IF(RIGHT(BW$39,2)>RIGHT($K70,2),BA70,0))","v":0.16877454},{"$f":"+IF($K70=\"Ongoing\",BB70,IF(RIGHT($K70,2)=RIGHT(BX$39,2),SUM($AX70:BB70),0)+IF(RIGHT(BX$39,2)>RIGHT($K70,2),BB70,0))","v":0.16257423000000001},{"$f":"+IF($K70=\"Ongoing\",BC70,IF(RIGHT($K70,2)=RIGHT(BY$39,2),SUM($AX70:BC70),0)+IF(RIGHT(BY$39,2)>RIGHT($K70,2),BC70,0))","v":0.304761},{"$f":"+IF($K70=\"Ongoing\",BD70,IF(RIGHT($K70,2)=RIGHT(BZ$39,2),SUM($AX70:BD70),0)+IF(RIGHT(BZ$39,2)>RIGHT($K70,2),BD70,0))","v":0.304761},{"$f":"+IF($K70=\"Ongoing\",BE70,IF(RIGHT($K70,2)=RIGHT(CA$39,2),SUM($AX70:BE70),0)+IF(RIGHT(CA$39,2)>RIGHT($K70,2),BE70,0))","v":0.304761},{"$f":"+IF($K70=\"Ongoing\",BF70,IF(RIGHT($K70,2)=RIGHT(CB$39,2),SUM($AX70:BF70),0)+IF(RIGHT(CB$39,2)>RIGHT($K70,2),BF70,0))","v":0.30071503500000002},{"$f":"+IF($K70=\"Ongoing\",BG70,IF(RIGHT($K70,2)=RIGHT(CC$39,2),SUM($AX70:BG70),0)+IF(RIGHT(CC$39,2)>RIGHT($K70,2),BG70,0))","v":0.30071503500000002},null,{"$f":"+Q70*KeyAssumptionsPriceControl_FO!AC$15","v":0.29528608560000003},{"$f":"+R70*KeyAssumptionsPriceControl_FO!AD$15","v":0.29544844965},{"$f":"+S70*KeyAssumptionsPriceControl_FO!AE$15","v":0.33302057324700002},{"$f":"+T70*KeyAssumptionsPriceControl_FO!AF$15","v":0.18995723167369744},{"$f":"+U70*KeyAssumptionsPriceControl_FO!AG$15","v":0.18846808998828532},{"$f":"+V70*KeyAssumptionsPriceControl_FO!AH$15","v":0.3639005719424746},{"$f":"+W70*KeyAssumptionsPriceControl_FO!AI$15","v":0.37481758910074886},{"$f":"+X70*KeyAssumptionsPriceControl_FO!AJ$15","v":0.38606211677377134},{"$f":"+Y70*KeyAssumptionsPriceControl_FO!AK$15","v":0.39236491364227283},{"$f":"+Z70*KeyAssumptionsPriceControl_FO!AL$15","v":0.40413586105154103},null,1.4764304280000001E-2,4.4301031042500001E-2,7.5724482187350006E-2,0.10187337243338487,0.12079463851648402,0.14841307161302203,0.18534897966518318,0.2233929649589092,0.26231431647971137,0.30213935521440211]
[null,null,"Sewer Facility Reliability Program",null,"Sewerage","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,0.157635,0.157635,0.157635,0.157635,0.157635,1.5763499999999999,1.5763499999999999,1.5763499999999999,1.5763499999999999,1.5763499999999999,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.157635,0.157635,0.157635,0.157635,0.157635,1.5763499999999999,1.5763499999999999,1.5763499999999999,1.5763499999999999,1.5763499999999999,null,1.3136249999999999E-3,3.9408749999999999E-3,6.5681249999999993E-3,9.1953750000000004E-3,1.1822625E-2,2.6272499999999997E-2,5.2544999999999994E-2,7.8817499999999999E-2,0.10509,0.13136249999999999,null,{"$f":"+IF($K71=\"Ongoing\",AX71,IF(RIGHT($K71,2)=RIGHT(BT$39,2),SUM($AX71:AX71),0)+IF(RIGHT(BT$39,2)>RIGHT($K71,2),AX71,0))","v":0.157635},{"$f":"+IF($K71=\"Ongoing\",AY71,IF(RIGHT($K71,2)=RIGHT(BU$39,2),SUM($AX71:AY71),0)+IF(RIGHT(BU$39,2)>RIGHT($K71,2),AY71,0))","v":0.157635},{"$f":"+IF($K71=\"Ongoing\",AZ71,IF(RIGHT($K71,2)=RIGHT(BV$39,2),SUM($AX71:AZ71),0)+IF(RIGHT(BV$39,2)>RIGHT($K71,2),AZ71,0))","v":0.157635},{"$f":"+IF($K71=\"Ongoing\",BA71,IF(RIGHT($K71,2)=RIGHT(BW$39,2),SUM($AX71:BA71),0)+IF(RIGHT(BW$39,2)>RIGHT($K71,2),BA71,0))","v":0.157635},{"$f":"+IF($K71=\"Ongoing\",BB71,IF(RIGHT($K71,2)=RIGHT(BX$39,2),SUM($AX71:BB71),0)+IF(RIGHT(BX$39,2)>RIGHT($K71,2),BB71,0))","v":0.157635},{"$f":"+IF($K71=\"Ongoing\",BC71,IF(RIGHT($K71,2)=RIGHT(BY$39,2),SUM($AX71:BC71),0)+IF(RIGHT(BY$39,2)>RIGHT($K71,2),BC71,0))","v":1.5763499999999999},{"$f":"+IF($K71=\"Ongoing\",BD71,IF(RIGHT($K71,2)=RIGHT(BZ$39,2),SUM($AX71:BD71),0)+IF(RIGHT(BZ$39,2)>RIGHT($K71,2),BD71,0))","v":1.5763499999999999},{"$f":"+IF($K71=\"Ongoing\",BE71,IF(RIGHT($K71,2)=RIGHT(CA$39,2),SUM($AX71:BE71),0)+IF(RIGHT(CA$39,2)>RIGHT($K71,2),BE71,0))","v":1.5763499999999999},{"$f":"+IF($K71=\"Ongoing\",BF71,IF(RIGHT($K71,2)=RIGHT(CB$39,2),SUM($AX71:BF71),0)+IF(RIGHT(CB$39,2)>RIGHT($K71,2),BF71,0))","v":1.5763499999999999},{"$f":"+IF($K71=\"Ongoing\",BG71,IF(RIGHT($K71,2)=RIGHT(CC$39,2),SUM($AX71:BG71),0)+IF(RIGHT(CC$39,2)>RIGHT($K71,2),BG71,0))","v":1.5763499999999999},null,{"$f":"+Q71*KeyAssumptionsPriceControl_FO!AC$15","v":0.16236405000000001},{"$f":"+R71*KeyAssumptionsPriceControl_FO!AD$15","v":0.1672349715},{"$f":"+S71*KeyAssumptionsPriceControl_FO!AE$15","v":0.172252020645},{"$f":"+T71*KeyAssumptionsPriceControl_FO!AF$15","v":0.17741958126435001},{"$f":"+U71*KeyAssumptionsPriceControl_FO!AG$15","v":0.18274216870228049},{"$f":"+V71*KeyAssumptionsPriceControl_FO!AH$15","v":1.8822443376334892},{"$f":"+W71*KeyAssumptionsPriceControl_FO!AI$15","v":1.938711667762494},{"$f":"+X71*KeyAssumptionsPriceControl_FO!AJ$15","v":1.9968730177953691},{"$f":"+Y71*KeyAssumptionsPriceControl_FO!AK$15","v":2.05677920832923},{"$f":"+Z71*KeyAssumptionsPriceControl_FO!AL$15","v":2.1184825845791071},null,1.3530337500000001E-3,4.0996922625000003E-3,6.928750530375E-3,9.8426805462862501E-3,1.2844028462674836E-2,3.0052249348806251E-2,6.1893549393772784E-2,9.4690088440088291E-2,0.12847052365779327,0.16326437193202945]
[null,null,"Sewer Facility Reliability Program",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,2.3209651949999999,2.4303113399999998,2.4095429287500001,2.8084747178124996,3.8558610678124996,4.7130139228125003,4.7130139228125003,4.7130139228125003,5.5721246728125005,5.5721246728125005,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,2.3209651949999999,2.4303113399999998,2.4095429287500001,2.8084747178124996,3.8558610678124996,4.7130139228125003,4.7130139228125003,4.7130139228125003,5.5721246728125005,5.5721246728125005,null,1.9341376625E-2,5.8935347749999999E-2,9.9267466656249997E-2,0.14275094704427083,0.19828707859114583,0.2696943701796875,0.34824460222656251,0.42679483427343756,0.51250432257031253,0.60537306711718752,null,{"$f":"+IF($K72=\"Ongoing\",AX72,IF(RIGHT($K72,2)=RIGHT(BT$39,2),SUM($AX72:AX72),0)+IF(RIGHT(BT$39,2)>RIGHT($K72,2),AX72,0))","v":2.3209651949999999},{"$f":"+IF($K72=\"Ongoing\",AY72,IF(RIGHT($K72,2)=RIGHT(BU$39,2),SUM($AX72:AY72),0)+IF(RIGHT(BU$39,2)>RIGHT($K72,2),AY72,0))","v":2.4303113399999998},{"$f":"+IF($K72=\"Ongoing\",AZ72,IF(RIGHT($K72,2)=RIGHT(BV$39,2),SUM($AX72:AZ72),0)+IF(RIGHT(BV$39,2)>RIGHT($K72,2),AZ72,0))","v":2.4095429287500001},{"$f":"+IF($K72=\"Ongoing\",BA72,IF(RIGHT($K72,2)=RIGHT(BW$39,2),SUM($AX72:BA72),0)+IF(RIGHT(BW$39,2)>RIGHT($K72,2),BA72,0))","v":2.8084747178124996},{"$f":"+IF($K72=\"Ongoing\",BB72,IF(RIGHT($K72,2)=RIGHT(BX$39,2),SUM($AX72:BB72),0)+IF(RIGHT(BX$39,2)>RIGHT($K72,2),BB72,0))","v":3.8558610678124996},{"$f":"+IF($K72=\"Ongoing\",BC72,IF(RIGHT($K72,2)=RIGHT(BY$39,2),SUM($AX72:BC72),0)+IF(RIGHT(BY$39,2)>RIGHT($K72,2),BC72,0))","v":4.7130139228125003},{"$f":"+IF($K72=\"Ongoing\",BD72,IF(RIGHT($K72,2)=RIGHT(BZ$39,2),SUM($AX72:BD72),0)+IF(RIGHT(BZ$39,2)>RIGHT($K72,2),BD72,0))","v":4.7130139228125003},{"$f":"+IF($K72=\"Ongoing\",BE72,IF(RIGHT($K72,2)=RIGHT(CA$39,2),SUM($AX72:BE72),0)+IF(RIGHT(CA$39,2)>RIGHT($K72,2),BE72,0))","v":4.7130139228125003},{"$f":"+IF($K72=\"Ongoing\",BF72,IF(RIGHT($K72,2)=RIGHT(CB$39,2),SUM($AX72:BF72),0)+IF(RIGHT(CB$39,2)>RIGHT($K72,2),BF72,0))","v":5.5721246728125005},{"$f":"+IF($K72=\"Ongoing\",BG72,IF(RIGHT($K72,2)=RIGHT(CC$39,2),SUM($AX72:BG72),0)+IF(RIGHT(CC$39,2)>RIGHT($K72,2),BG72,0))","v":5.5721246728125005},null,{"$f":"+Q72*KeyAssumptionsPriceControl_FO!AC$15","v":2.3905941508499997},{"$f":"+R72*KeyAssumptionsPriceControl_FO!AD$15","v":2.5783173006059998},{"$f":"+S72*KeyAssumptionsPriceControl_FO!AE$15","v":2.6329726159042015},{"$f":"+T72*KeyAssumptionsPriceControl_FO!AF$15","v":3.1609630375602324},{"$f":"+U72*KeyAssumptionsPriceControl_FO!AG$15","v":4.4699997700177452},{"$f":"+V72*KeyAssumptionsPriceControl_FO!AH$15","v":5.627585098107418},{"$f":"+W72*KeyAssumptionsPriceControl_FO!AI$15","v":5.7964126510506402},{"$f":"+X72*KeyAssumptionsPriceControl_FO!AJ$15","v":5.9703050305821606},{"$f":"+Y72*KeyAssumptionsPriceControl_FO!AK$15","v":7.2703588500390559},{"$f":"+Z72*KeyAssumptionsPriceControl_FO!AL$15","v":7.4884696155402271},null,1.9921617923749999E-2,6.1329213352549997E-2,0.10475662932346835,0.15303942643567195,0.21663078316548842,0.30077732373319815,0.39597730497618194,0.49403328565645532,0.6043721513282988,0.7273623885414594]
[null,null,"Sewer Facility Reliability Program",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,3.2858910659999996,3.3511099199999999,3.1334685299999991,3.2547423899999997,3.2547423899999997,3.4493690699999999,3.4493690699999999,3.4493690699999999,3.4495792500000002,3.4495792500000002,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,3.2858910659999996,3.3511099199999999,3.1334685299999991,3.2547423899999997,3.2547423899999997,3.4493690699999999,3.4493690699999999,3.4493690699999999,3.4495792500000002,3.4495792500000002,null,2.7382425549999995E-2,8.2690767099999993E-2,0.13672892084999999,0.18996401184999998,0.24420971834999999,0.30007731385000003,0.35756679834999999,0.41505628285000001,0.47254751884999996,0.53004050635,null,{"$f":"+IF($K73=\"Ongoing\",AX73,IF(RIGHT($K73,2)=RIGHT(BT$39,2),SUM($AX73:AX73),0)+IF(RIGHT(BT$39,2)>RIGHT($K73,2),AX73,0))","v":3.2858910659999996},{"$f":"+IF($K73=\"Ongoing\",AY73,IF(RIGHT($K73,2)=RIGHT(BU$39,2),SUM($AX73:AY73),0)+IF(RIGHT(BU$39,2)>RIGHT($K73,2),AY73,0))","v":3.3511099199999999},{"$f":"+IF($K73=\"Ongoing\",AZ73,IF(RIGHT($K73,2)=RIGHT(BV$39,2),SUM($AX73:AZ73),0)+IF(RIGHT(BV$39,2)>RIGHT($K73,2),AZ73,0))","v":3.1334685299999991},{"$f":"+IF($K73=\"Ongoing\",BA73,IF(RIGHT($K73,2)=RIGHT(BW$39,2),SUM($AX73:BA73),0)+IF(RIGHT(BW$39,2)>RIGHT($K73,2),BA73,0))","v":3.2547423899999997},{"$f":"+IF($K73=\"Ongoing\",BB73,IF(RIGHT($K73,2)=RIGHT(BX$39,2),SUM($AX73:BB73),0)+IF(RIGHT(BX$39,2)>RIGHT($K73,2),BB73,0))","v":3.2547423899999997},{"$f":"+IF($K73=\"Ongoing\",BC73,IF(RIGHT($K73,2)=RIGHT(BY$39,2),SUM($AX73:BC73),0)+IF(RIGHT(BY$39,2)>RIGHT($K73,2),BC73,0))","v":3.4493690699999999},{"$f":"+IF($K73=\"Ongoing\",BD73,IF(RIGHT($K73,2)=RIGHT(BZ$39,2),SUM($AX73:BD73),0)+IF(RIGHT(BZ$39,2)>RIGHT($K73,2),BD73,0))","v":3.4493690699999999},{"$f":"+IF($K73=\"Ongoing\",BE73,IF(RIGHT($K73,2)=RIGHT(CA$39,2),SUM($AX73:BE73),0)+IF(RIGHT(CA$39,2)>RIGHT($K73,2),BE73,0))","v":3.4493690699999999},{"$f":"+IF($K73=\"Ongoing\",BF73,IF(RIGHT($K73,2)=RIGHT(CB$39,2),SUM($AX73:BF73),0)+IF(RIGHT(CB$39,2)>RIGHT($K73,2),BF73,0))","v":3.4495792500000002},{"$f":"+IF($K73=\"Ongoing\",BG73,IF(RIGHT($K73,2)=RIGHT(CC$39,2),SUM($AX73:BG73),0)+IF(RIGHT(CC$39,2)>RIGHT($K73,2),BG73,0))","v":3.4495792500000002},null,{"$f":"+Q73*KeyAssumptionsPriceControl_FO!AC$15","v":3.3844677979799997},{"$f":"+R73*KeyAssumptionsPriceControl_FO!AD$15","v":3.5551925141279996},{"$f":"+S73*KeyAssumptionsPriceControl_FO!AE$15","v":3.4240256663813091},{"$f":"+T73*KeyAssumptionsPriceControl_FO!AF$15","v":3.6632412342254561},{"$f":"+U73*KeyAssumptionsPriceControl_FO!AG$15","v":3.7731384712522194},{"$f":"+V73*KeyAssumptionsPriceControl_FO!AH$15","v":4.1187270596096015},{"$f":"+W73*KeyAssumptionsPriceControl_FO!AI$15","v":4.2422888713978892},{"$f":"+X73*KeyAssumptionsPriceControl_FO!AJ$15","v":4.3695575375398263},{"$f":"+Y73*KeyAssumptionsPriceControl_FO!AK$15","v":4.5009185008937989},{"$f":"+Z73*KeyAssumptionsPriceControl_FO!AL$15","v":4.6359460559206127},null,2.8203898316499998E-2,8.60344009174E-2,0.14419455242164422,0.20325510992670062,0.26522494080568126,0.33099048689619642,0.40066561965459213,0.47243100639573982,0.54635164004935333,0.62249217802280687]
[null,null,"Sewer Network Reliability and Renewal Program",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,1.8916200000000001,1.8916200000000001,1.99671,1.99671,2.1017999999999999,2.8584480000000001,2.8584480000000001,2.8584480000000001,2.8584480000000001,2.8584480000000001,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.8916200000000001,1.8916200000000001,1.99671,1.99671,2.1017999999999999,2.8584480000000001,2.8584480000000001,2.8584480000000001,2.8584480000000001,2.8584480000000001,null,1.57635E-2,4.7290499999999999E-2,7.9693249999999993E-2,0.11297175000000001,0.14712600000000001,0.1884614,0.23610219999999998,0.28374300000000002,0.33138380000000001,0.37902459999999999,null,{"$f":"+IF($K74=\"Ongoing\",AX74,IF(RIGHT($K74,2)=RIGHT(BT$39,2),SUM($AX74:AX74),0)+IF(RIGHT(BT$39,2)>RIGHT($K74,2),AX74,0))","v":1.8916200000000001},{"$f":"+IF($K74=\"Ongoing\",AY74,IF(RIGHT($K74,2)=RIGHT(BU$39,2),SUM($AX74:AY74),0)+IF(RIGHT(BU$39,2)>RIGHT($K74,2),AY74,0))","v":1.8916200000000001},{"$f":"+IF($K74=\"Ongoing\",AZ74,IF(RIGHT($K74,2)=RIGHT(BV$39,2),SUM($AX74:AZ74),0)+IF(RIGHT(BV$39,2)>RIGHT($K74,2),AZ74,0))","v":1.99671},{"$f":"+IF($K74=\"Ongoing\",BA74,IF(RIGHT($K74,2)=RIGHT(BW$39,2),SUM($AX74:BA74),0)+IF(RIGHT(BW$39,2)>RIGHT($K74,2),BA74,0))","v":1.99671},{"$f":"+IF($K74=\"Ongoing\",BB74,IF(RIGHT($K74,2)=RIGHT(BX$39,2),SUM($AX74:BB74),0)+IF(RIGHT(BX$39,2)>RIGHT($K74,2),BB74,0))","v":2.1017999999999999},{"$f":"+IF($K74=\"Ongoing\",BC74,IF(RIGHT($K74,2)=RIGHT(BY$39,2),SUM($AX74:BC74),0)+IF(RIGHT(BY$39,2)>RIGHT($K74,2),BC74,0))","v":2.8584480000000001},{"$f":"+IF($K74=\"Ongoing\",BD74,IF(RIGHT($K74,2)=RIGHT(BZ$39,2),SUM($AX74:BD74),0)+IF(RIGHT(BZ$39,2)>RIGHT($K74,2),BD74,0))","v":2.8584480000000001},{"$f":"+IF($K74=\"Ongoing\",BE74,IF(RIGHT($K74,2)=RIGHT(CA$39,2),SUM($AX74:BE74),0)+IF(RIGHT(CA$39,2)>RIGHT($K74,2),BE74,0))","v":2.8584480000000001},{"$f":"+IF($K74=\"Ongoing\",BF74,IF(RIGHT($K74,2)=RIGHT(CB$39,2),SUM($AX74:BF74),0)+IF(RIGHT(CB$39,2)>RIGHT($K74,2),BF74,0))","v":2.8584480000000001},{"$f":"+IF($K74=\"Ongoing\",BG74,IF(RIGHT($K74,2)=RIGHT(CC$39,2),SUM($AX74:BG74),0)+IF(RIGHT(CC$39,2)>RIGHT($K74,2),BG74,0))","v":2.8584480000000001},null,{"$f":"+Q74*KeyAssumptionsPriceControl_FO!AC$15","v":1.9483686000000002},{"$f":"+R74*KeyAssumptionsPriceControl_FO!AD$15","v":2.006819658},{"$f":"+S74*KeyAssumptionsPriceControl_FO!AE$15","v":2.18185892817},{"$f":"+T74*KeyAssumptionsPriceControl_FO!AF$15","v":2.2473146960151005},{"$f":"+U74*KeyAssumptionsPriceControl_FO!AG$15","v":2.4365622493637402},{"$f":"+V74*KeyAssumptionsPriceControl_FO!AH$15","v":3.4131363989087276},{"$f":"+W74*KeyAssumptionsPriceControl_FO!AI$15","v":3.5155304908759897},{"$f":"+X74*KeyAssumptionsPriceControl_FO!AJ$15","v":3.6209964056022694},{"$f":"+Y74*KeyAssumptionsPriceControl_FO!AK$15","v":3.7296262977703374},{"$f":"+Z74*KeyAssumptionsPriceControl_FO!AL$15","v":3.8415150867034478},null,1.6236405000000002E-2,4.9196307150000007E-2,8.4101962034750011E-2,0.1210117422362925,0.1600440501144495,0.20879153885005342,0.2665304295982594,0.32600148706891152,0.38725667626368326,0.45034952113429816]
[null,null,"Water Facility Reliability Program",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,0.42036000000000001,0.42036000000000001,0.42036000000000001,0.42036000000000001,0.42036000000000001,0.45073100999999993,0.45073100999999993,0.45073100999999993,0.40985100000000002,0.40985100000000002,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.42036000000000001,0.42036000000000001,0.42036000000000001,0.42036000000000001,0.42036000000000001,0.45073100999999993,0.45073100999999993,0.45073100999999993,0.40985100000000002,0.40985100000000002,null,3.503E-3,1.0509000000000001E-2,1.7514999999999999E-2,2.4520999999999998E-2,3.1526999999999999E-2,3.8786091750000001E-2,4.6298275250000007E-2,5.3810458750000005E-2,6.0981975500000007E-2,6.7812825500000007E-2,null,{"$f":"+IF($K75=\"Ongoing\",AX75,IF(RIGHT($K75,2)=RIGHT(BT$39,2),SUM($AX75:AX75),0)+IF(RIGHT(BT$39,2)>RIGHT($K75,2),AX75,0))","v":0.42036000000000001},{"$f":"+IF($K75=\"Ongoing\",AY75,IF(RIGHT($K75,2)=RIGHT(BU$39,2),SUM($AX75:AY75),0)+IF(RIGHT(BU$39,2)>RIGHT($K75,2),AY75,0))","v":0.42036000000000001},{"$f":"+IF($K75=\"Ongoing\",AZ75,IF(RIGHT($K75,2)=RIGHT(BV$39,2),SUM($AX75:AZ75),0)+IF(RIGHT(BV$39,2)>RIGHT($K75,2),AZ75,0))","v":0.42036000000000001},{"$f":"+IF($K75=\"Ongoing\",BA75,IF(RIGHT($K75,2)=RIGHT(BW$39,2),SUM($AX75:BA75),0)+IF(RIGHT(BW$39,2)>RIGHT($K75,2),BA75,0))","v":0.42036000000000001},{"$f":"+IF($K75=\"Ongoing\",BB75,IF(RIGHT($K75,2)=RIGHT(BX$39,2),SUM($AX75:BB75),0)+IF(RIGHT(BX$39,2)>RIGHT($K75,2),BB75,0))","v":0.42036000000000001},{"$f":"+IF($K75=\"Ongoing\",BC75,IF(RIGHT($K75,2)=RIGHT(BY$39,2),SUM($AX75:BC75),0)+IF(RIGHT(BY$39,2)>RIGHT($K75,2),BC75,0))","v":0.45073100999999993},{"$f":"+IF($K75=\"Ongoing\",BD75,IF(RIGHT($K75,2)=RIGHT(BZ$39,2),SUM($AX75:BD75),0)+IF(RIGHT(BZ$39,2)>RIGHT($K75,2),BD75,0))","v":0.45073100999999993},{"$f":"+IF($K75=\"Ongoing\",BE75,IF(RIGHT($K75,2)=RIGHT(CA$39,2),SUM($AX75:BE75),0)+IF(RIGHT(CA$39,2)>RIGHT($K75,2),BE75,0))","v":0.45073100999999993},{"$f":"+IF($K75=\"Ongoing\",BF75,IF(RIGHT($K75,2)=RIGHT(CB$39,2),SUM($AX75:BF75),0)+IF(RIGHT(CB$39,2)>RIGHT($K75,2),BF75,0))","v":0.40985100000000002},{"$f":"+IF($K75=\"Ongoing\",BG75,IF(RIGHT($K75,2)=RIGHT(CC$39,2),SUM($AX75:BG75),0)+IF(RIGHT(CC$39,2)>RIGHT($K75,2),BG75,0))","v":0.40985100000000002},null,{"$f":"+Q75*KeyAssumptionsPriceControl_FO!AC$15","v":0.43297080000000004},{"$f":"+R75*KeyAssumptionsPriceControl_FO!AD$15","v":0.44595992400000001},{"$f":"+S75*KeyAssumptionsPriceControl_FO!AE$15","v":0.45933872172000001},{"$f":"+T75*KeyAssumptionsPriceControl_FO!AF$15","v":0.47311888337160007},{"$f":"+U75*KeyAssumptionsPriceControl_FO!AG$15","v":0.48731244987274802},{"$f":"+V75*KeyAssumptionsPriceControl_FO!AH$15","v":0.53819639760733562},{"$f":"+W75*KeyAssumptionsPriceControl_FO!AI$15","v":0.55434228953555575},{"$f":"+X75*KeyAssumptionsPriceControl_FO!AJ$15","v":0.57097255822162241},{"$f":"+Y75*KeyAssumptionsPriceControl_FO!AK$15","v":0.5347625941655999},{"$f":"+Z75*KeyAssumptionsPriceControl_FO!AL$15","v":0.55080547199056784},null,3.6080900000000004E-3,1.0932512700000001E-2,1.8476668081E-2,2.624714812343E-2,3.4250742567132897E-2,4.2796649629466929E-2,5.1901138688991023E-2,6.1278762420300836E-2,7.0493222023527688E-2,7.9539622574829105E-2]
[null,null,"Water Facility Reliability Program",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,0.76831298999999997,0.89841440999999989,0.68686824000000002,0.68686824000000002,0.68686824000000002,0.68686824000000002,0.68686824000000002,0.68686824000000002,0.68697332999999994,0.68697332999999994,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.76831298999999997,0.89841440999999989,0.68686824000000002,0.68686824000000002,0.68686824000000002,0.68686824000000002,0.68686824000000002,0.68686824000000002,0.68697332999999994,0.68697332999999994,null,6.4026082499999996E-3,2.0292003249999999E-2,3.3502692000000001E-2,4.4950496E-2,5.6398299999999998E-2,6.784610399999999E-2,7.9293907999999996E-2,9.0741712000000002E-2,0.10219039174999998,0.11363994724999998,null,{"$f":"+IF($K76=\"Ongoing\",AX76,IF(RIGHT($K76,2)=RIGHT(BT$39,2),SUM($AX76:AX76),0)+IF(RIGHT(BT$39,2)>RIGHT($K76,2),AX76,0))","v":0.76831298999999997},{"$f":"+IF($K76=\"Ongoing\",AY76,IF(RIGHT($K76,2)=RIGHT(BU$39,2),SUM($AX76:AY76),0)+IF(RIGHT(BU$39,2)>RIGHT($K76,2),AY76,0))","v":0.89841440999999989},{"$f":"+IF($K76=\"Ongoing\",AZ76,IF(RIGHT($K76,2)=RIGHT(BV$39,2),SUM($AX76:AZ76),0)+IF(RIGHT(BV$39,2)>RIGHT($K76,2),AZ76,0))","v":0.68686824000000002},{"$f":"+IF($K76=\"Ongoing\",BA76,IF(RIGHT($K76,2)=RIGHT(BW$39,2),SUM($AX76:BA76),0)+IF(RIGHT(BW$39,2)>RIGHT($K76,2),BA76,0))","v":0.68686824000000002},{"$f":"+IF($K76=\"Ongoing\",BB76,IF(RIGHT($K76,2)=RIGHT(BX$39,2),SUM($AX76:BB76),0)+IF(RIGHT(BX$39,2)>RIGHT($K76,2),BB76,0))","v":0.68686824000000002},{"$f":"+IF($K76=\"Ongoing\",BC76,IF(RIGHT($K76,2)=RIGHT(BY$39,2),SUM($AX76:BC76),0)+IF(RIGHT(BY$39,2)>RIGHT($K76,2),BC76,0))","v":0.68686824000000002},{"$f":"+IF($K76=\"Ongoing\",BD76,IF(RIGHT($K76,2)=RIGHT(BZ$39,2),SUM($AX76:BD76),0)+IF(RIGHT(BZ$39,2)>RIGHT($K76,2),BD76,0))","v":0.68686824000000002},{"$f":"+IF($K76=\"Ongoing\",BE76,IF(RIGHT($K76,2)=RIGHT(CA$39,2),SUM($AX76:BE76),0)+IF(RIGHT(CA$39,2)>RIGHT($K76,2),BE76,0))","v":0.68686824000000002},{"$f":"+IF($K76=\"Ongoing\",BF76,IF(RIGHT($K76,2)=RIGHT(CB$39,2),SUM($AX76:BF76),0)+IF(RIGHT(CB$39,2)>RIGHT($K76,2),BF76,0))","v":0.68697332999999994},{"$f":"+IF($K76=\"Ongoing\",BG76,IF(RIGHT($K76,2)=RIGHT(CC$39,2),SUM($AX76:BG76),0)+IF(RIGHT(CC$39,2)>RIGHT($K76,2),BG76,0))","v":0.68697332999999994},null,{"$f":"+Q76*KeyAssumptionsPriceControl_FO!AC$15","v":0.79136237970000001},{"$f":"+R76*KeyAssumptionsPriceControl_FO!AD$15","v":0.95312784756899982},{"$f":"+S76*KeyAssumptionsPriceControl_FO!AE$15","v":0.75055947129048006},{"$f":"+T76*KeyAssumptionsPriceControl_FO!AF$15","v":0.77307625542919456},{"$f":"+U76*KeyAssumptionsPriceControl_FO!AG$15","v":0.79626854309207029},{"$f":"+V76*KeyAssumptionsPriceControl_FO!AH$15","v":0.82015659938483243},{"$f":"+W76*KeyAssumptionsPriceControl_FO!AI$15","v":0.84476129736637751},{"$f":"+X76*KeyAssumptionsPriceControl_FO!AJ$15","v":0.87010413628736882},{"$f":"+Y76*KeyAssumptionsPriceControl_FO!AK$15","v":0.8963443789898784},{"$f":"+Z76*KeyAssumptionsPriceControl_FO!AL$15","v":0.92323471035957483},null,6.5946864975000002E-3,2.1132105058075001E-2,3.5329499381904002E-2,4.8026463771234616E-2,6.1104337092245151E-2,7.4574546612886011E-2,8.8448862419146096E-2,0.10273940769959398,0.11745981199357104,0.13262297107148316]
[null,null,"Water Facility Reliability Program",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,0.44663249999999999,0.50574562499999998,0.62627071874999973,0.70444782656249971,1.1248078265624997,1.6502578265624996,1.6502578265624996,1.6502578265624996,1.6502578265624996,1.6502578265624996,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.44663249999999999,0.50574562499999998,0.62627071874999973,0.70444782656249971,1.1248078265624997,1.6502578265624996,1.6502578265624996,1.6502578265624996,1.6502578265624996,1.6502578265624996,null,3.7219375E-3,1.1658421875E-2,2.109189140625E-2,3.2181212617187496E-2,4.7425009726562481E-2,7.0550556835937486E-2,9.8054853945312465E-2,0.12555915105468748,0.15306344816406248,0.1805677452734375,null,{"$f":"+IF($K77=\"Ongoing\",AX77,IF(RIGHT($K77,2)=RIGHT(BT$39,2),SUM($AX77:AX77),0)+IF(RIGHT(BT$39,2)>RIGHT($K77,2),AX77,0))","v":0.44663249999999999},{"$f":"+IF($K77=\"Ongoing\",AY77,IF(RIGHT($K77,2)=RIGHT(BU$39,2),SUM($AX77:AY77),0)+IF(RIGHT(BU$39,2)>RIGHT($K77,2),AY77,0))","v":0.50574562499999998},{"$f":"+IF($K77=\"Ongoing\",AZ77,IF(RIGHT($K77,2)=RIGHT(BV$39,2),SUM($AX77:AZ77),0)+IF(RIGHT(BV$39,2)>RIGHT($K77,2),AZ77,0))","v":0.62627071874999973},{"$f":"+IF($K77=\"Ongoing\",BA77,IF(RIGHT($K77,2)=RIGHT(BW$39,2),SUM($AX77:BA77),0)+IF(RIGHT(BW$39,2)>RIGHT($K77,2),BA77,0))","v":0.70444782656249971},{"$f":"+IF($K77=\"Ongoing\",BB77,IF(RIGHT($K77,2)=RIGHT(BX$39,2),SUM($AX77:BB77),0)+IF(RIGHT(BX$39,2)>RIGHT($K77,2),BB77,0))","v":1.1248078265624997},{"$f":"+IF($K77=\"Ongoing\",BC77,IF(RIGHT($K77,2)=RIGHT(BY$39,2),SUM($AX77:BC77),0)+IF(RIGHT(BY$39,2)>RIGHT($K77,2),BC77,0))","v":1.6502578265624996},{"$f":"+IF($K77=\"Ongoing\",BD77,IF(RIGHT($K77,2)=RIGHT(BZ$39,2),SUM($AX77:BD77),0)+IF(RIGHT(BZ$39,2)>RIGHT($K77,2),BD77,0))","v":1.6502578265624996},{"$f":"+IF($K77=\"Ongoing\",BE77,IF(RIGHT($K77,2)=RIGHT(CA$39,2),SUM($AX77:BE77),0)+IF(RIGHT(CA$39,2)>RIGHT($K77,2),BE77,0))","v":1.6502578265624996},{"$f":"+IF($K77=\"Ongoing\",BF77,IF(RIGHT($K77,2)=RIGHT(CB$39,2),SUM($AX77:BF77),0)+IF(RIGHT(CB$39,2)>RIGHT($K77,2),BF77,0))","v":1.6502578265624996},{"$f":"+IF($K77=\"Ongoing\",BG77,IF(RIGHT($K77,2)=RIGHT(CC$39,2),SUM($AX77:BG77),0)+IF(RIGHT(CC$39,2)>RIGHT($K77,2),BG77,0))","v":1.6502578265624996},null,{"$f":"+Q77*KeyAssumptionsPriceControl_FO!AC$15","v":0.46003147500000002},{"$f":"+R77*KeyAssumptionsPriceControl_FO!AD$15","v":0.5365455335624999},{"$f":"+S77*KeyAssumptionsPriceControl_FO!AE$15","v":0.68434292368753091},{"$f":"+T77*KeyAssumptionsPriceControl_FO!AF$15","v":0.79286223498144559},{"$f":"+U77*KeyAssumptionsPriceControl_FO!AG$15","v":1.3039605519036368},{"$f":"+V77*KeyAssumptionsPriceControl_FO!AH$15","v":1.9704941476719091},{"$f":"+W77*KeyAssumptionsPriceControl_FO!AI$15","v":2.0296089721020665},{"$f":"+X77*KeyAssumptionsPriceControl_FO!AJ$15","v":2.0904972412651284},{"$f":"+Y77*KeyAssumptionsPriceControl_FO!AK$15","v":2.1532121585030826},{"$f":"+Z77*KeyAssumptionsPriceControl_FO!AL$15","v":2.2178085232581748},null,3.8335956250000001E-3,1.2138404029687499E-2,2.2312474506771089E-2,3.4622517495679225E-2,5.2096040719721584E-2,7.9383163216184466E-2,0.1127173558809676,0.14705157432569421,0.18241581932376263,0.21884099167177309]
[null,null,"Water Facility Reliability Program",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,1.66945974,1.66945974,1.7049507347999999,1.7411510871,1.7780765604,1.9208297655,1.9592464659,1.9984312283027024,2.0383998528687561,2.0791678499261312,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.66945974,1.66945974,1.7049507347999999,1.7411510871,1.7780765604,1.9208297655,1.9592464659,1.9984312283027024,2.0383998528687561,2.0791678499261312,null,1.3912164499999999E-2,4.1736493499999999E-2,6.9856580789999997E-2,9.8574095972499998E-2,0.12790099303499999,0.15872521241750004,0.19105918101250002,0.22403982846418921,0.25768008747395138,0.29199315166390877,null,{"$f":"+IF($K78=\"Ongoing\",AX78,IF(RIGHT($K78,2)=RIGHT(BT$39,2),SUM($AX78:AX78),0)+IF(RIGHT(BT$39,2)>RIGHT($K78,2),AX78,0))","v":1.66945974},{"$f":"+IF($K78=\"Ongoing\",AY78,IF(RIGHT($K78,2)=RIGHT(BU$39,2),SUM($AX78:AY78),0)+IF(RIGHT(BU$39,2)>RIGHT($K78,2),AY78,0))","v":1.66945974},{"$f":"+IF($K78=\"Ongoing\",AZ78,IF(RIGHT($K78,2)=RIGHT(BV$39,2),SUM($AX78:AZ78),0)+IF(RIGHT(BV$39,2)>RIGHT($K78,2),AZ78,0))","v":1.7049507347999999},{"$f":"+IF($K78=\"Ongoing\",BA78,IF(RIGHT($K78,2)=RIGHT(BW$39,2),SUM($AX78:BA78),0)+IF(RIGHT(BW$39,2)>RIGHT($K78,2),BA78,0))","v":1.7411510871},{"$f":"+IF($K78=\"Ongoing\",BB78,IF(RIGHT($K78,2)=RIGHT(BX$39,2),SUM($AX78:BB78),0)+IF(RIGHT(BX$39,2)>RIGHT($K78,2),BB78,0))","v":1.7780765604},{"$f":"+IF($K78=\"Ongoing\",BC78,IF(RIGHT($K78,2)=RIGHT(BY$39,2),SUM($AX78:BC78),0)+IF(RIGHT(BY$39,2)>RIGHT($K78,2),BC78,0))","v":1.9208297655},{"$f":"+IF($K78=\"Ongoing\",BD78,IF(RIGHT($K78,2)=RIGHT(BZ$39,2),SUM($AX78:BD78),0)+IF(RIGHT(BZ$39,2)>RIGHT($K78,2),BD78,0))","v":1.9592464659},{"$f":"+IF($K78=\"Ongoing\",BE78,IF(RIGHT($K78,2)=RIGHT(CA$39,2),SUM($AX78:BE78),0)+IF(RIGHT(CA$39,2)>RIGHT($K78,2),BE78,0))","v":1.9984312283027024},{"$f":"+IF($K78=\"Ongoing\",BF78,IF(RIGHT($K78,2)=RIGHT(CB$39,2),SUM($AX78:BF78),0)+IF(RIGHT(CB$39,2)>RIGHT($K78,2),BF78,0))","v":2.0383998528687561},{"$f":"+IF($K78=\"Ongoing\",BG78,IF(RIGHT($K78,2)=RIGHT(CC$39,2),SUM($AX78:BG78),0)+IF(RIGHT(CC$39,2)>RIGHT($K78,2),BG78,0))","v":2.0791678499261312},null,{"$f":"+Q78*KeyAssumptionsPriceControl_FO!AC$15","v":1.7195435322000001},{"$f":"+R78*KeyAssumptionsPriceControl_FO!AD$15","v":1.7711298381659999},{"$f":"+S78*KeyAssumptionsPriceControl_FO!AE$15","v":1.8630457015857995},{"$f":"+T78*KeyAssumptionsPriceControl_FO!AF$15","v":1.9596808880721275},{"$f":"+U78*KeyAssumptionsPriceControl_FO!AG$15","v":2.0612780585922379},{"$f":"+V78*KeyAssumptionsPriceControl_FO!AH$15","v":2.2935711927365356},{"$f":"+W78*KeyAssumptionsPriceControl_FO!AI$15","v":2.4096260243364491},{"$f":"+X78*KeyAssumptionsPriceControl_FO!AJ$15","v":2.5315528897245683},{"$f":"+Y78*KeyAssumptionsPriceControl_FO!AK$15","v":2.6596494659446313},{"$f":"+Z78*KeyAssumptionsPriceControl_FO!AL$15","v":2.7942277289214297},null,1.4329529435E-2,4.3418474188049998E-2,7.3703270352648342E-2,0.10555932526646439,0.13906731648866744,0.17535772691640725,0.21455103705868211,0.25572752800919057,0.2989875476397672,0.34443652426365112]
[null,null,"Water Network Reliability and Renewal Program",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,0.14712600000000001,0.14922779999999999,0.15143469000000001,0.1537519245,0.20629692450000001,0.2624149845,0.2624149845,0.2624149845,0.2624149845,0.2624149845,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.14712600000000001,0.14922779999999999,0.15143469000000001,0.1537519245,0.20629692450000001,0.2624149845,0.2624149845,0.2624149845,0.2624149845,0.2624149845,null,1.22605E-3,3.6956649999999999E-3,6.2011857500000002E-3,8.7444075375000003E-3,1.17448146125E-2,1.5650747187500001E-2,2.0024330262500001E-2,2.43979133375E-2,2.8771496412499997E-2,3.31450794875E-2,null,{"$f":"+IF($K79=\"Ongoing\",AX79,IF(RIGHT($K79,2)=RIGHT(BT$39,2),SUM($AX79:AX79),0)+IF(RIGHT(BT$39,2)>RIGHT($K79,2),AX79,0))","v":0.14712600000000001},{"$f":"+IF($K79=\"Ongoing\",AY79,IF(RIGHT($K79,2)=RIGHT(BU$39,2),SUM($AX79:AY79),0)+IF(RIGHT(BU$39,2)>RIGHT($K79,2),AY79,0))","v":0.14922779999999999},{"$f":"+IF($K79=\"Ongoing\",AZ79,IF(RIGHT($K79,2)=RIGHT(BV$39,2),SUM($AX79:AZ79),0)+IF(RIGHT(BV$39,2)>RIGHT($K79,2),AZ79,0))","v":0.15143469000000001},{"$f":"+IF($K79=\"Ongoing\",BA79,IF(RIGHT($K79,2)=RIGHT(BW$39,2),SUM($AX79:BA79),0)+IF(RIGHT(BW$39,2)>RIGHT($K79,2),BA79,0))","v":0.1537519245},{"$f":"+IF($K79=\"Ongoing\",BB79,IF(RIGHT($K79,2)=RIGHT(BX$39,2),SUM($AX79:BB79),0)+IF(RIGHT(BX$39,2)>RIGHT($K79,2),BB79,0))","v":0.20629692450000001},{"$f":"+IF($K79=\"Ongoing\",BC79,IF(RIGHT($K79,2)=RIGHT(BY$39,2),SUM($AX79:BC79),0)+IF(RIGHT(BY$39,2)>RIGHT($K79,2),BC79,0))","v":0.2624149845},{"$f":"+IF($K79=\"Ongoing\",BD79,IF(RIGHT($K79,2)=RIGHT(BZ$39,2),SUM($AX79:BD79),0)+IF(RIGHT(BZ$39,2)>RIGHT($K79,2),BD79,0))","v":0.2624149845},{"$f":"+IF($K79=\"Ongoing\",BE79,IF(RIGHT($K79,2)=RIGHT(CA$39,2),SUM($AX79:BE79),0)+IF(RIGHT(CA$39,2)>RIGHT($K79,2),BE79,0))","v":0.2624149845},{"$f":"+IF($K79=\"Ongoing\",BF79,IF(RIGHT($K79,2)=RIGHT(CB$39,2),SUM($AX79:BF79),0)+IF(RIGHT(CB$39,2)>RIGHT($K79,2),BF79,0))","v":0.2624149845},{"$f":"+IF($K79=\"Ongoing\",BG79,IF(RIGHT($K79,2)=RIGHT(CC$39,2),SUM($AX79:BG79),0)+IF(RIGHT(CC$39,2)>RIGHT($K79,2),BG79,0))","v":0.2624149845},null,{"$f":"+Q79*KeyAssumptionsPriceControl_FO!AC$15","v":0.15153978000000001},{"$f":"+R79*KeyAssumptionsPriceControl_FO!AD$15","v":0.15831577301999999},{"$f":"+S79*KeyAssumptionsPriceControl_FO!AE$15","v":0.16547677449963002},{"$f":"+T79*KeyAssumptionsPriceControl_FO!AF$15","v":0.17304914557920487},{"$f":"+U79*KeyAssumptionsPriceControl_FO!AG$15","v":0.23915467618067451},{"$f":"+V79*KeyAssumptionsPriceControl_FO!AH$15","v":0.31333721488584698},{"$f":"+W79*KeyAssumptionsPriceControl_FO!AI$15","v":0.32273733133242238},{"$f":"+X79*KeyAssumptionsPriceControl_FO!AJ$15","v":0.33241945127239508},{"$f":"+Y79*KeyAssumptionsPriceControl_FO!AK$15","v":0.34239203481056696},{"$f":"+Z79*KeyAssumptionsPriceControl_FO!AL$15","v":0.35266379585488394},null,1.2628315E-3,3.8449611084999998E-3,6.5432323378302511E-3,9.3642816718205422E-3,1.2799313519819534E-2,1.7403412612040547E-2,2.2704033830526126E-2,2.8163673685566274E-2,3.3787102736257624E-2,3.9579234658469714E-2]
[null,null,"Water Network Reliability and Renewal Program",null,"Water","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,2.1017999999999998E-2,2.1017999999999998E-2,2.1017999999999998E-2,2.1017999999999998E-2,2.1017999999999998E-2,3.4259339999999999E-2,3.4259339999999999E-2,3.4259339999999999E-2,3.4259339999999999E-2,3.4259339999999999E-2,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,2.1017999999999998E-2,2.1017999999999998E-2,2.1017999999999998E-2,2.1017999999999998E-2,2.1017999999999998E-2,3.4259339999999999E-2,3.4259339999999999E-2,3.4259339999999999E-2,3.4259339999999999E-2,3.4259339999999999E-2,null,1.7514999999999997E-4,5.254499999999999E-4,8.757499999999999E-4,1.22605E-3,1.5763499999999998E-3,2.0369944999999996E-3,2.6079834999999997E-3,3.1789724999999997E-3,3.7499614999999997E-3,4.3209504999999994E-3,null,{"$f":"+IF($K80=\"Ongoing\",AX80,IF(RIGHT($K80,2)=RIGHT(BT$39,2),SUM($AX80:AX80),0)+IF(RIGHT(BT$39,2)>RIGHT($K80,2),AX80,0))","v":2.1017999999999998E-2},{"$f":"+IF($K80=\"Ongoing\",AY80,IF(RIGHT($K80,2)=RIGHT(BU$39,2),SUM($AX80:AY80),0)+IF(RIGHT(BU$39,2)>RIGHT($K80,2),AY80,0))","v":2.1017999999999998E-2},{"$f":"+IF($K80=\"Ongoing\",AZ80,IF(RIGHT($K80,2)=RIGHT(BV$39,2),SUM($AX80:AZ80),0)+IF(RIGHT(BV$39,2)>RIGHT($K80,2),AZ80,0))","v":2.1017999999999998E-2},{"$f":"+IF($K80=\"Ongoing\",BA80,IF(RIGHT($K80,2)=RIGHT(BW$39,2),SUM($AX80:BA80),0)+IF(RIGHT(BW$39,2)>RIGHT($K80,2),BA80,0))","v":2.1017999999999998E-2},{"$f":"+IF($K80=\"Ongoing\",BB80,IF(RIGHT($K80,2)=RIGHT(BX$39,2),SUM($AX80:BB80),0)+IF(RIGHT(BX$39,2)>RIGHT($K80,2),BB80,0))","v":2.1017999999999998E-2},{"$f":"+IF($K80=\"Ongoing\",BC80,IF(RIGHT($K80,2)=RIGHT(BY$39,2),SUM($AX80:BC80),0)+IF(RIGHT(BY$39,2)>RIGHT($K80,2),BC80,0))","v":3.4259339999999999E-2},{"$f":"+IF($K80=\"Ongoing\",BD80,IF(RIGHT($K80,2)=RIGHT(BZ$39,2),SUM($AX80:BD80),0)+IF(RIGHT(BZ$39,2)>RIGHT($K80,2),BD80,0))","v":3.4259339999999999E-2},{"$f":"+IF($K80=\"Ongoing\",BE80,IF(RIGHT($K80,2)=RIGHT(CA$39,2),SUM($AX80:BE80),0)+IF(RIGHT(CA$39,2)>RIGHT($K80,2),BE80,0))","v":3.4259339999999999E-2},{"$f":"+IF($K80=\"Ongoing\",BF80,IF(RIGHT($K80,2)=RIGHT(CB$39,2),SUM($AX80:BF80),0)+IF(RIGHT(CB$39,2)>RIGHT($K80,2),BF80,0))","v":3.4259339999999999E-2},{"$f":"+IF($K80=\"Ongoing\",BG80,IF(RIGHT($K80,2)=RIGHT(CC$39,2),SUM($AX80:BG80),0)+IF(RIGHT(CC$39,2)>RIGHT($K80,2),BG80,0))","v":3.4259339999999999E-2},null,{"$f":"+Q80*KeyAssumptionsPriceControl_FO!AC$15","v":2.1648539999999997E-2},{"$f":"+R80*KeyAssumptionsPriceControl_FO!AD$15","v":2.2297996199999996E-2},{"$f":"+S80*KeyAssumptionsPriceControl_FO!AE$15","v":2.2966936085999999E-2},{"$f":"+T80*KeyAssumptionsPriceControl_FO!AF$15","v":2.3655944168580002E-2},{"$f":"+U80*KeyAssumptionsPriceControl_FO!AG$15","v":2.4365622493637398E-2},{"$f":"+V80*KeyAssumptionsPriceControl_FO!AH$15","v":4.0907443604567835E-2},{"$f":"+W80*KeyAssumptionsPriceControl_FO!AI$15","v":4.2134666912704871E-2},{"$f":"+X80*KeyAssumptionsPriceControl_FO!AJ$15","v":4.3398706920086023E-2},{"$f":"+Y80*KeyAssumptionsPriceControl_FO!AK$15","v":4.4700668127688602E-2},{"$f":"+Z80*KeyAssumptionsPriceControl_FO!AL$15","v":4.6041688171519261E-2},null,1.8040449999999998E-4,5.4662563499999998E-4,9.2383340404999994E-4,1.3123574061715002E-3,1.7125371283566448E-3,2.2564793458416887E-3,2.9484969334856283E-3,3.6612750487588857E-3,4.3954365074903405E-3,5.1516228099837387E-3]
[null,null,"Water Network Reliability and Renewal Program",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",60,60,null,null,null,1.8367157295000001,2.1984066097499997,2.2097410916999998,2.23710600225,2.1870826368,3.8252760000000001,3.8252760000000001,3.8252760000000001,3.8252760000000001,3.8252760000000001,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.8367157295000001,2.1984066097499997,2.2097410916999998,2.23710600225,2.1870826368,3.8252760000000001,3.8252760000000001,3.8252760000000001,3.8252760000000001,3.8252760000000001,null,1.5305964412500001E-2,4.8931983906250004E-2,8.5666548084999988E-2,0.12272360720124999,0.15959184585999997,0.20969483449999998,0.27344943450000003,0.33720403450000003,0.40095863449999997,0.46471323449999996,null,{"$f":"+IF($K81=\"Ongoing\",AX81,IF(RIGHT($K81,2)=RIGHT(BT$39,2),SUM($AX81:AX81),0)+IF(RIGHT(BT$39,2)>RIGHT($K81,2),AX81,0))","v":1.8367157295000001},{"$f":"+IF($K81=\"Ongoing\",AY81,IF(RIGHT($K81,2)=RIGHT(BU$39,2),SUM($AX81:AY81),0)+IF(RIGHT(BU$39,2)>RIGHT($K81,2),AY81,0))","v":2.1984066097499997},{"$f":"+IF($K81=\"Ongoing\",AZ81,IF(RIGHT($K81,2)=RIGHT(BV$39,2),SUM($AX81:AZ81),0)+IF(RIGHT(BV$39,2)>RIGHT($K81,2),AZ81,0))","v":2.2097410916999998},{"$f":"+IF($K81=\"Ongoing\",BA81,IF(RIGHT($K81,2)=RIGHT(BW$39,2),SUM($AX81:BA81),0)+IF(RIGHT(BW$39,2)>RIGHT($K81,2),BA81,0))","v":2.23710600225},{"$f":"+IF($K81=\"Ongoing\",BB81,IF(RIGHT($K81,2)=RIGHT(BX$39,2),SUM($AX81:BB81),0)+IF(RIGHT(BX$39,2)>RIGHT($K81,2),BB81,0))","v":2.1870826368},{"$f":"+IF($K81=\"Ongoing\",BC81,IF(RIGHT($K81,2)=RIGHT(BY$39,2),SUM($AX81:BC81),0)+IF(RIGHT(BY$39,2)>RIGHT($K81,2),BC81,0))","v":3.8252760000000001},{"$f":"+IF($K81=\"Ongoing\",BD81,IF(RIGHT($K81,2)=RIGHT(BZ$39,2),SUM($AX81:BD81),0)+IF(RIGHT(BZ$39,2)>RIGHT($K81,2),BD81,0))","v":3.8252760000000001},{"$f":"+IF($K81=\"Ongoing\",BE81,IF(RIGHT($K81,2)=RIGHT(CA$39,2),SUM($AX81:BE81),0)+IF(RIGHT(CA$39,2)>RIGHT($K81,2),BE81,0))","v":3.8252760000000001},{"$f":"+IF($K81=\"Ongoing\",BF81,IF(RIGHT($K81,2)=RIGHT(CB$39,2),SUM($AX81:BF81),0)+IF(RIGHT(CB$39,2)>RIGHT($K81,2),BF81,0))","v":3.8252760000000001},{"$f":"+IF($K81=\"Ongoing\",BG81,IF(RIGHT($K81,2)=RIGHT(CC$39,2),SUM($AX81:BG81),0)+IF(RIGHT(CC$39,2)>RIGHT($K81,2),BG81,0))","v":3.8252760000000001},null,{"$f":"+Q81*KeyAssumptionsPriceControl_FO!AC$15","v":1.8918172013850001},{"$f":"+R81*KeyAssumptionsPriceControl_FO!AD$15","v":2.3322895722837744},{"$f":"+S81*KeyAssumptionsPriceControl_FO!AE$15","v":2.4146437539100658},{"$f":"+T81*KeyAssumptionsPriceControl_FO!AF$15","v":2.5178825144362551},{"$f":"+U81*KeyAssumptionsPriceControl_FO!AG$15","v":2.5354281991939231},{"$f":"+V81*KeyAssumptionsPriceControl_FO!AH$15","v":4.5675795926572675},{"$f":"+W81*KeyAssumptionsPriceControl_FO!AI$15","v":4.7046069804369859},{"$f":"+X81*KeyAssumptionsPriceControl_FO!AJ$15","v":4.8457451898500956},{"$f":"+Y81*KeyAssumptionsPriceControl_FO!AK$15","v":4.9911175455455989},{"$f":"+Z81*KeyAssumptionsPriceControl_FO!AL$15","v":5.1408510719119667},null,1.5765143344875002E-2,5.0966033125448125E-2,9.0523810843730124E-2,0.1316281964132828,0.17373911902686762,0.23293085062562754,0.31019907206807967,0.38978534015380528,0.47175919628210278,0.55619226809424915]
[null,null,"Other Projects - Corporate",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",10,10,null,null,null,1.0021907849999998,0.39408749999999998,0.1103445,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.0021907849999998,0.39408749999999998,0.1103445,0,0,0,0,0,0,0,null,5.0109539249999988E-2,0.11992345349999997,0.14514505349999995,0.15066227849999997,0.15066227849999997,0.15066227849999997,0.15066227849999997,0.15066227849999997,0.15066227849999997,0.15066227849999997,null,{"$f":"+IF($K82=\"Ongoing\",AX82,IF(RIGHT($K82,2)=RIGHT(BT$39,2),SUM($AX82:AX82),0)+IF(RIGHT(BT$39,2)>RIGHT($K82,2),AX82,0))","v":1.0021907849999998},{"$f":"+IF($K82=\"Ongoing\",AY82,IF(RIGHT($K82,2)=RIGHT(BU$39,2),SUM($AX82:AY82),0)+IF(RIGHT(BU$39,2)>RIGHT($K82,2),AY82,0))","v":0.39408749999999998},{"$f":"+IF($K82=\"Ongoing\",AZ82,IF(RIGHT($K82,2)=RIGHT(BV$39,2),SUM($AX82:AZ82),0)+IF(RIGHT(BV$39,2)>RIGHT($K82,2),AZ82,0))","v":0.1103445},{"$f":"+IF($K82=\"Ongoing\",BA82,IF(RIGHT($K82,2)=RIGHT(BW$39,2),SUM($AX82:BA82),0)+IF(RIGHT(BW$39,2)>RIGHT($K82,2),BA82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BB82,IF(RIGHT($K82,2)=RIGHT(BX$39,2),SUM($AX82:BB82),0)+IF(RIGHT(BX$39,2)>RIGHT($K82,2),BB82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BC82,IF(RIGHT($K82,2)=RIGHT(BY$39,2),SUM($AX82:BC82),0)+IF(RIGHT(BY$39,2)>RIGHT($K82,2),BC82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BD82,IF(RIGHT($K82,2)=RIGHT(BZ$39,2),SUM($AX82:BD82),0)+IF(RIGHT(BZ$39,2)>RIGHT($K82,2),BD82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BE82,IF(RIGHT($K82,2)=RIGHT(CA$39,2),SUM($AX82:BE82),0)+IF(RIGHT(CA$39,2)>RIGHT($K82,2),BE82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BF82,IF(RIGHT($K82,2)=RIGHT(CB$39,2),SUM($AX82:BF82),0)+IF(RIGHT(CB$39,2)>RIGHT($K82,2),BF82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BG82,IF(RIGHT($K82,2)=RIGHT(CC$39,2),SUM($AX82:BG82),0)+IF(RIGHT(CC$39,2)>RIGHT($K82,2),BG82,0))","v":0},null,{"$f":"+Q82*KeyAssumptionsPriceControl_FO!AC$15","v":1.0322565085499997},{"$f":"+R82*KeyAssumptionsPriceControl_FO!AD$15","v":0.41808742874999993},{"$f":"+S82*KeyAssumptionsPriceControl_FO!AE$15","v":0.1205764144515},{"$f":"+T82*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U82*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V82*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W82*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X82*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y82*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z82*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.1612825427499988E-2,0.12413002229249998,0.15106321445257495,0.15709203517514997,0.15709203517514997,0.15709203517514997,0.15709203517514997,0.15709203517514997,0.15709203517514997,0.15709203517514997]
[null,null,"Other Projects - Corporate",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",10,10,null,null,null,1.0021907849999998,0.39408749999999998,0.1103445,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,1.0021907849999998,0.39408749999999998,0.1103445,0,0,0,0,0,0,0,null,5.0109539249999988E-2,0.11992345349999997,0.14514505349999995,0.15066227849999997,0.15066227849999997,0.15066227849999997,0.15066227849999997,0.15066227849999997,0.15066227849999997,0.15066227849999997,null,{"$f":"+IF($K83=\"Ongoing\",AX83,IF(RIGHT($K83,2)=RIGHT(BT$39,2),SUM($AX83:AX83),0)+IF(RIGHT(BT$39,2)>RIGHT($K83,2),AX83,0))","v":1.0021907849999998},{"$f":"+IF($K83=\"Ongoing\",AY83,IF(RIGHT($K83,2)=RIGHT(BU$39,2),SUM($AX83:AY83),0)+IF(RIGHT(BU$39,2)>RIGHT($K83,2),AY83,0))","v":0.39408749999999998},{"$f":"+IF($K83=\"Ongoing\",AZ83,IF(RIGHT($K83,2)=RIGHT(BV$39,2),SUM($AX83:AZ83),0)+IF(RIGHT(BV$39,2)>RIGHT($K83,2),AZ83,0))","v":0.1103445},{"$f":"+IF($K83=\"Ongoing\",BA83,IF(RIGHT($K83,2)=RIGHT(BW$39,2),SUM($AX83:BA83),0)+IF(RIGHT(BW$39,2)>RIGHT($K83,2),BA83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BB83,IF(RIGHT($K83,2)=RIGHT(BX$39,2),SUM($AX83:BB83),0)+IF(RIGHT(BX$39,2)>RIGHT($K83,2),BB83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BC83,IF(RIGHT($K83,2)=RIGHT(BY$39,2),SUM($AX83:BC83),0)+IF(RIGHT(BY$39,2)>RIGHT($K83,2),BC83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BD83,IF(RIGHT($K83,2)=RIGHT(BZ$39,2),SUM($AX83:BD83),0)+IF(RIGHT(BZ$39,2)>RIGHT($K83,2),BD83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BE83,IF(RIGHT($K83,2)=RIGHT(CA$39,2),SUM($AX83:BE83),0)+IF(RIGHT(CA$39,2)>RIGHT($K83,2),BE83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BF83,IF(RIGHT($K83,2)=RIGHT(CB$39,2),SUM($AX83:BF83),0)+IF(RIGHT(CB$39,2)>RIGHT($K83,2),BF83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BG83,IF(RIGHT($K83,2)=RIGHT(CC$39,2),SUM($AX83:BG83),0)+IF(RIGHT(CC$39,2)>RIGHT($K83,2),BG83,0))","v":0},null,{"$f":"+Q83*KeyAssumptionsPriceControl_FO!AC$15","v":1.0322565085499997},{"$f":"+R83*KeyAssumptionsPriceControl_FO!AD$15","v":0.41808742874999993},{"$f":"+S83*KeyAssumptionsPriceControl_FO!AE$15","v":0.1205764144515},{"$f":"+T83*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U83*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V83*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W83*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X83*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y83*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z83*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.1612825427499988E-2,0.12413002229249998,0.15106321445257495,0.15709203517514997,0.15709203517514997,0.15709203517514997,0.15709203517514997,0.15709203517514997,0.15709203517514997,0.15709203517514997]
[null,null,"Other Projects - Corporate",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",10,10,null,null,null,6.1162379999999995E-2,5.2545000000000001E-2,5.2545000000000001E-2,0,0,5.4278985000000002E-2,0.25179563999999999,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,6.1162379999999995E-2,5.2545000000000001E-2,5.2545000000000001E-2,0,0,5.4278985000000002E-2,0.25179563999999999,0,0,0,null,3.0581189999999998E-3,8.7434880000000006E-3,1.3997987999999999E-2,1.6625238000000001E-2,1.6625238000000001E-2,1.9339187250000001E-2,3.4642918500000001E-2,4.7232700500000002E-2,4.7232700500000002E-2,4.7232700500000002E-2,null,{"$f":"+IF($K84=\"Ongoing\",AX84,IF(RIGHT($K84,2)=RIGHT(BT$39,2),SUM($AX84:AX84),0)+IF(RIGHT(BT$39,2)>RIGHT($K84,2),AX84,0))","v":6.1162379999999995E-2},{"$f":"+IF($K84=\"Ongoing\",AY84,IF(RIGHT($K84,2)=RIGHT(BU$39,2),SUM($AX84:AY84),0)+IF(RIGHT(BU$39,2)>RIGHT($K84,2),AY84,0))","v":5.2545000000000001E-2},{"$f":"+IF($K84=\"Ongoing\",AZ84,IF(RIGHT($K84,2)=RIGHT(BV$39,2),SUM($AX84:AZ84),0)+IF(RIGHT(BV$39,2)>RIGHT($K84,2),AZ84,0))","v":5.2545000000000001E-2},{"$f":"+IF($K84=\"Ongoing\",BA84,IF(RIGHT($K84,2)=RIGHT(BW$39,2),SUM($AX84: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$39,2),SUM($AX84: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$39,2),SUM($AX84:BC84),0)+IF(RIGHT(BY$39,2)>RIGHT($K84,2),BC84,0))","v":5.4278985000000002E-2},{"$f":"+IF($K84=\"Ongoing\",BD84,IF(RIGHT($K84,2)=RIGHT(BZ$39,2),SUM($AX84:BD84),0)+IF(RIGHT(BZ$39,2)>RIGHT($K84,2),BD84,0))","v":0.25179563999999999},{"$f":"+IF($K84=\"Ongoing\",BE84,IF(RIGHT($K84,2)=RIGHT(CA$39,2),SUM($AX84:BE84),0)+IF(RIGHT(CA$39,2)>RIGHT($K84,2),BE84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BF84,IF(RIGHT($K84,2)=RIGHT(CB$39,2),SUM($AX84:BF84),0)+IF(RIGHT(CB$39,2)>RIGHT($K84,2),BF84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BG84,IF(RIGHT($K84,2)=RIGHT(CC$39,2),SUM($AX84:BG84),0)+IF(RIGHT(CC$39,2)>RIGHT($K84,2),BG84,0))","v":0},null,{"$f":"+Q84*KeyAssumptionsPriceControl_FO!AC$15","v":6.2997251399999996E-2},{"$f":"+R84*KeyAssumptionsPriceControl_FO!AD$15","v":5.5744990500000001E-2},{"$f":"+S84*KeyAssumptionsPriceControl_FO!AE$15","v":5.7417340215000001E-2},{"$f":"+T84*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U84*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V84*KeyAssumptionsPriceControl_FO!AH$15","v":6.4811946692513153E-2},{"$f":"+W84*KeyAssumptionsPriceControl_FO!AI$15","v":0.30967687706392905},{"$f":"+X84*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y84*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z84*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.1498625699999997E-3,9.0869746649999989E-3,1.4745091200749998E-2,1.7615958211499999E-2,1.7615958211499999E-2,2.0856555546125657E-2,3.9580996733947771E-2,5.5064840587144226E-2,5.5064840587144226E-2,5.5064840587144226E-2]
[null,null,"Other Projects - Corporate",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",10,10,null,null,null,6.1162379999999995E-2,5.2545000000000001E-2,5.2545000000000001E-2,0,0,5.4278985000000002E-2,0.25179563999999999,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Q85-AB85-AM85","v":6.1162379999999995E-2},{"$f":"+R85-AC85-AN85","v":5.2545000000000001E-2},{"$f":"+S85-AD85-AO85","v":5.2545000000000001E-2},{"$f":"+T85-AE85-AP85","v":0},{"$f":"+U85-AF85-AQ85","v":0},{"$f":"+V85-AG85-AR85","v":5.4278985000000002E-2},{"$f":"+W85-AH85-AS85","v":0.25179563999999999},{"$f":"+X85-AI85-AT85","v":0},0,0,null,3.0581189999999998E-3,8.7434880000000006E-3,1.3997987999999999E-2,1.6625238000000001E-2,1.6625238000000001E-2,1.9339187250000001E-2,3.4642918500000001E-2,4.7232700500000002E-2,4.7232700500000002E-2,4.7232700500000002E-2,null,{"$f":"+IF($K85=\"Ongoing\",AX85,IF(RIGHT($K85,2)=RIGHT(BT$39,2),SUM($AX85:AX85),0)+IF(RIGHT(BT$39,2)>RIGHT($K85,2),AX85,0))","v":6.1162379999999995E-2},{"$f":"+IF($K85=\"Ongoing\",AY85,IF(RIGHT($K85,2)=RIGHT(BU$39,2),SUM($AX85:AY85),0)+IF(RIGHT(BU$39,2)>RIGHT($K85,2),AY85,0))","v":5.2545000000000001E-2},{"$f":"+IF($K85=\"Ongoing\",AZ85,IF(RIGHT($K85,2)=RIGHT(BV$39,2),SUM($AX85:AZ85),0)+IF(RIGHT(BV$39,2)>RIGHT($K85,2),AZ85,0))","v":5.2545000000000001E-2},{"$f":"+IF($K85=\"Ongoing\",BA85,IF(RIGHT($K85,2)=RIGHT(BW$39,2),SUM($AX85:BA85),0)+IF(RIGHT(BW$39,2)>RIGHT($K85,2),BA85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BB85,IF(RIGHT($K85,2)=RIGHT(BX$39,2),SUM($AX85:BB85),0)+IF(RIGHT(BX$39,2)>RIGHT($K85,2),BB85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BC85,IF(RIGHT($K85,2)=RIGHT(BY$39,2),SUM($AX85:BC85),0)+IF(RIGHT(BY$39,2)>RIGHT($K85,2),BC85,0))","v":5.4278985000000002E-2},{"$f":"+IF($K85=\"Ongoing\",BD85,IF(RIGHT($K85,2)=RIGHT(BZ$39,2),SUM($AX85:BD85),0)+IF(RIGHT(BZ$39,2)>RIGHT($K85,2),BD85,0))","v":0.25179563999999999},{"$f":"+IF($K85=\"Ongoing\",BE85,IF(RIGHT($K85,2)=RIGHT(CA$39,2),SUM($AX85:BE85),0)+IF(RIGHT(CA$39,2)>RIGHT($K85,2),BE85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BF85,IF(RIGHT($K85,2)=RIGHT(CB$39,2),SUM($AX85:BF85),0)+IF(RIGHT(CB$39,2)>RIGHT($K85,2),BF85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BG85,IF(RIGHT($K85,2)=RIGHT(CC$39,2),SUM($AX85:BG85),0)+IF(RIGHT(CC$39,2)>RIGHT($K85,2),BG85,0))","v":0},null,{"$f":"+Q85*KeyAssumptionsPriceControl_FO!AC$15","v":6.2997251399999996E-2},{"$f":"+R85*KeyAssumptionsPriceControl_FO!AD$15","v":5.5744990500000001E-2},{"$f":"+S85*KeyAssumptionsPriceControl_FO!AE$15","v":5.7417340215000001E-2},{"$f":"+T85*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U85*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V85*KeyAssumptionsPriceControl_FO!AH$15","v":6.4811946692513153E-2},{"$f":"+W85*KeyAssumptionsPriceControl_FO!AI$15","v":0.30967687706392905},{"$f":"+X85*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y85*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z85*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CE85,\nIF($J85=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CE85,0,-INT($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($M85)+1,0))))\n+CE85/$M85*0.5,\nIF($J85=\"Declining Balance\",-$CP$38,0))))","v":3.1498625699999997E-3},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CF85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CE85-((CE85/$M85)*0.5))+CF85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CF85,0,-INT($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($M85)+1,0))))\n+CF85/$M85*0.5\n+SUM(OFFSET(CF85,0,MAX(-INT($M85+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CQ$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":9.0869746649999989E-3},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CG85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CF85-((CF85/$M85)*0.5))+CG85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CG85,0,-INT($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($M85)+1,0))))\n+CG85/$M85*0.5\n+SUM(OFFSET(CG85,0,MAX(-INT($M85+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CR$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":1.4745091200749998E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CH85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CG85-((CG85/$M85)*0.5))+CH85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CH85,0,-INT($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($M85)+1,0))))\n+CH85/$M85*0.5\n+SUM(OFFSET(CH85,0,MAX(-INT($M85+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CS$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":1.7615958211499999E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CI85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CH85-((CH85/$M85)*0.5))+CI85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CI85,0,-INT($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($M85)+1,0))))\n+CI85/$M85*0.5\n+SUM(OFFSET(CI85,0,MAX(-INT($M85+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CT$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":1.7615958211499999E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CJ85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CI85-((CI85/$M85)*0.5))+CJ85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CJ85,0,-INT($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($M85)+1,0))))\n+CJ85/$M85*0.5\n+SUM(OFFSET(CJ85,0,MAX(-INT($M85+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CU$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":2.0856555546125657E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CK85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CJ85-((CJ85/$M85)*0.5))+CK85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CK85,0,-INT($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($M85)+1,0))))\n+CK85/$M85*0.5\n+SUM(OFFSET(CK85,0,MAX(-INT($M85+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CV$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":3.9580996733947771E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CL85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CK85-((CK85/$M85)*0.5))+CL85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CL85,0,-INT($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($M85)+1,0))))\n+CL85/$M85*0.5\n+SUM(OFFSET(CL85,0,MAX(-INT($M85+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CW$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":5.5064840587144226E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CM85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CL85-((CL85/$M85)*0.5))+CM85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CX$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CM85,0,-INT($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($M85)+1,0))))\n+CM85/$M85*0.5\n+SUM(OFFSET(CM85,0,MAX(-INT($M85+(0.5-(10^-12))),-CX$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CX$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":5.5064840587144226E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CN85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CM85-((CM85/$M85)*0.5))+CN85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CY$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CN85,0,-INT($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($M85)+1,0))))\n+CN85/$M85*0.5\n+SUM(OFFSET(CN85,0,MAX(-INT($M85+(0.5-(10^-12))),-CY$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CY$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":5.5064840587144226E-2}]
[null,null,"Other Projects - Wastewater",null,"Sewerage","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0.25263636,0.96605308000000001,0.95849393999999999,1.8194095082999999,0.10222972999999999,0.98248641000000014,3.2434977599999999,1.85347233,8.7750149999999998,5.2230780899999996,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.25263636,0.96605308000000001,0.95849393999999999,1.8194095082999999,0.10222972999999999,0.98248641000000014,3.2434977599999999,1.85347233,8.7750149999999998,5.2230780899999996,null,2.1053030000000002E-3,1.2261048333333333E-2,2.8298940166666665E-2,5.1448135569166664E-2,6.7461795888333329E-2,7.6501097054999995E-2,0.111717631805,0.15419238255500001,0.24276311030500003,0.35941388605499996,null,{"$f":"+IF($K86=\"Ongoing\",AX86,IF(RIGHT($K86,2)=RIGHT(BT$39,2),SUM($AX86:AX86),0)+IF(RIGHT(BT$39,2)>RIGHT($K86,2),AX86,0))","v":0.25263636},{"$f":"+IF($K86=\"Ongoing\",AY86,IF(RIGHT($K86,2)=RIGHT(BU$39,2),SUM($AX86:AY86),0)+IF(RIGHT(BU$39,2)>RIGHT($K86,2),AY86,0))","v":0.96605308000000001},{"$f":"+IF($K86=\"Ongoing\",AZ86,IF(RIGHT($K86,2)=RIGHT(BV$39,2),SUM($AX86:AZ86),0)+IF(RIGHT(BV$39,2)>RIGHT($K86,2),AZ86,0))","v":0.95849393999999999},{"$f":"+IF($K86=\"Ongoing\",BA86,IF(RIGHT($K86,2)=RIGHT(BW$39,2),SUM($AX86:BA86),0)+IF(RIGHT(BW$39,2)>RIGHT($K86,2),BA86,0))","v":1.8194095082999999},{"$f":"+IF($K86=\"Ongoing\",BB86,IF(RIGHT($K86,2)=RIGHT(BX$39,2),SUM($AX86:BB86),0)+IF(RIGHT(BX$39,2)>RIGHT($K86,2),BB86,0))","v":0.10222972999999999},{"$f":"+IF($K86=\"Ongoing\",BC86,IF(RIGHT($K86,2)=RIGHT(BY$39,2),SUM($AX86:BC86),0)+IF(RIGHT(BY$39,2)>RIGHT($K86,2),BC86,0))","v":0.98248641000000014},{"$f":"+IF($K86=\"Ongoing\",BD86,IF(RIGHT($K86,2)=RIGHT(BZ$39,2),SUM($AX86:BD86),0)+IF(RIGHT(BZ$39,2)>RIGHT($K86,2),BD86,0))","v":3.2434977599999999},{"$f":"+IF($K86=\"Ongoing\",BE86,IF(RIGHT($K86,2)=RIGHT(CA$39,2),SUM($AX86:BE86),0)+IF(RIGHT(CA$39,2)>RIGHT($K86,2),BE86,0))","v":1.85347233},{"$f":"+IF($K86=\"Ongoing\",BF86,IF(RIGHT($K86,2)=RIGHT(CB$39,2),SUM($AX86:BF86),0)+IF(RIGHT(CB$39,2)>RIGHT($K86,2),BF86,0))","v":8.7750149999999998},{"$f":"+IF($K86=\"Ongoing\",BG86,IF(RIGHT($K86,2)=RIGHT(CC$39,2),SUM($AX86:BG86),0)+IF(RIGHT(CC$39,2)>RIGHT($K86,2),BG86,0))","v":5.2230780899999996},null,{"$f":"+Q86*KeyAssumptionsPriceControl_FO!AC$15","v":0.26021545080000003},{"$f":"+R86*KeyAssumptionsPriceControl_FO!AD$15","v":1.0248857125719999},{"$f":"+S86*KeyAssumptionsPriceControl_FO!AE$15","v":1.0473722075743801},{"$f":"+T86*KeyAssumptionsPriceControl_FO!AF$15","v":2.0477614305894183},{"$f":"+U86*KeyAssumptionsPriceControl_FO!AG$15","v":0.11851227561168894},{"$f":"+V86*KeyAssumptionsPriceControl_FO!AH$15","v":1.1731401541690329},{"$f":"+W86*KeyAssumptionsPriceControl_FO!AI$15","v":3.9890931275881076},{"$f":"+X86*KeyAssumptionsPriceControl_FO!AJ$15","v":2.3479232943237949},{"$f":"+Y86*KeyAssumptionsPriceControl_FO!AK$15","v":11.449404259699381},{"$f":"+Z86*KeyAssumptionsPriceControl_FO!AL$15","v":7.0193801957444126},null,2.1684620900000004E-3,1.2877638451433332E-2,3.0146454452653168E-2,5.5939234770684819E-2,7.3991515655694048E-2,8.4755285903866731E-2,0.12777389658517624,0.18058236676777539,0.29556009638463521,0.44946663351333349]
[null,null,"Other Projects - Wastewater",null,"Sewerage","Growth","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0.38686007999999994,0.18642965999999997,0.98283867167999994,0.63053999999999999,0.31526999999999999,0.42162107999999998,11.065154880929999,10.73161235718,2.5407176854650002,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.38686007999999994,0.18642965999999997,0.98283867167999994,0.63053999999999999,0.31526999999999999,0.42162107999999998,11.065154880929999,10.73161235718,2.5407176854650002,0,null,3.2238339999999996E-3,8.0012484999999987E-3,1.7745151263999996E-2,3.1189973527999997E-2,3.9071723527999994E-2,4.5212482527999996E-2,0.14093561553574999,0.32257534251999997,0.4331780928753749,0.45435074025424993,null,{"$f":"+IF($K87=\"Ongoing\",AX87,IF(RIGHT($K87,2)=RIGHT(BT$39,2),SUM($AX87:AX87),0)+IF(RIGHT(BT$39,2)>RIGHT($K87,2),AX87,0))","v":0.38686007999999994},{"$f":"+IF($K87=\"Ongoing\",AY87,IF(RIGHT($K87,2)=RIGHT(BU$39,2),SUM($AX87:AY87),0)+IF(RIGHT(BU$39,2)>RIGHT($K87,2),AY87,0))","v":0.18642965999999997},{"$f":"+IF($K87=\"Ongoing\",AZ87,IF(RIGHT($K87,2)=RIGHT(BV$39,2),SUM($AX87:AZ87),0)+IF(RIGHT(BV$39,2)>RIGHT($K87,2),AZ87,0))","v":0.98283867167999994},{"$f":"+IF($K87=\"Ongoing\",BA87,IF(RIGHT($K87,2)=RIGHT(BW$39,2),SUM($AX87:BA87),0)+IF(RIGHT(BW$39,2)>RIGHT($K87,2),BA87,0))","v":0.63053999999999999},{"$f":"+IF($K87=\"Ongoing\",BB87,IF(RIGHT($K87,2)=RIGHT(BX$39,2),SUM($AX87:BB87),0)+IF(RIGHT(BX$39,2)>RIGHT($K87,2),BB87,0))","v":0.31526999999999999},{"$f":"+IF($K87=\"Ongoing\",BC87,IF(RIGHT($K87,2)=RIGHT(BY$39,2),SUM($AX87:BC87),0)+IF(RIGHT(BY$39,2)>RIGHT($K87,2),BC87,0))","v":0.42162107999999998},{"$f":"+IF($K87=\"Ongoing\",BD87,IF(RIGHT($K87,2)=RIGHT(BZ$39,2),SUM($AX87:BD87),0)+IF(RIGHT(BZ$39,2)>RIGHT($K87,2),BD87,0))","v":11.065154880929999},{"$f":"+IF($K87=\"Ongoing\",BE87,IF(RIGHT($K87,2)=RIGHT(CA$39,2),SUM($AX87:BE87),0)+IF(RIGHT(CA$39,2)>RIGHT($K87,2),BE87,0))","v":10.73161235718},{"$f":"+IF($K87=\"Ongoing\",BF87,IF(RIGHT($K87,2)=RIGHT(CB$39,2),SUM($AX87:BF87),0)+IF(RIGHT(CB$39,2)>RIGHT($K87,2),BF87,0))","v":2.5407176854650002},{"$f":"+IF($K87=\"Ongoing\",BG87,IF(RIGHT($K87,2)=RIGHT(CC$39,2),SUM($AX87:BG87),0)+IF(RIGHT(CC$39,2)>RIGHT($K87,2),BG87,0))","v":0},null,{"$f":"+Q87*KeyAssumptionsPriceControl_FO!AC$15","v":0.39846588239999997},{"$f":"+R87*KeyAssumptionsPriceControl_FO!AD$15","v":0.19778322629399997},{"$f":"+S87*KeyAssumptionsPriceControl_FO!AE$15","v":1.0739743531888712},{"$f":"+T87*KeyAssumptionsPriceControl_FO!AF$15","v":0.70967832505740003},{"$f":"+U87*KeyAssumptionsPriceControl_FO!AG$15","v":0.36548433740456099},{"$f":"+V87*KeyAssumptionsPriceControl_FO!AH$15","v":0.50343761883903726},{"$f":"+W87*KeyAssumptionsPriceControl_FO!AI$15","v":13.608744804934247},{"$f":"+X87*KeyAssumptionsPriceControl_FO!AJ$15","v":13.594485459125258},{"$f":"+Y87*KeyAssumptionsPriceControl_FO!AK$15","v":3.3150603036754385},{"$f":"+Z87*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.3205490199999998E-3,8.2892915924499995E-3,1.8887271421473926E-2,3.3751043740192853E-2,4.2710732594042525E-2,4.9951748896072512E-2,0.16755326909418322,0.39424685462801246,0.53515973598468491,0.56278523851531359]
[null,null,"Other Projects - Wastewater",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0.25084983,7.9237860000000007E-2,8.9492360000000007E-2,1.5688926313999998,0.17329341000000001,0.87214190999999996,1.06256499,0.53133503999999987,0.21722103000000001,1.7697155999999998,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.25084983,7.9237860000000007E-2,8.9492360000000007E-2,1.5688926313999998,0.17329341000000001,0.87214190999999996,1.06256499,0.53133503999999987,0.21722103000000001,1.7697155999999998,null,2.0904152499999998E-3,4.8411459999999993E-3,6.2472311666666664E-3,2.0067106094999999E-2,3.4585323106666663E-2,4.329728410666666E-2,5.9419841606666662E-2,7.2702341856666658E-2,7.8940309106666662E-2,9.5498114356666663E-2,null,{"$f":"+IF($K88=\"Ongoing\",AX88,IF(RIGHT($K88,2)=RIGHT(BT$39,2),SUM($AX88:AX88),0)+IF(RIGHT(BT$39,2)>RIGHT($K88,2),AX88,0))","v":0.25084983},{"$f":"+IF($K88=\"Ongoing\",AY88,IF(RIGHT($K88,2)=RIGHT(BU$39,2),SUM($AX88:AY88),0)+IF(RIGHT(BU$39,2)>RIGHT($K88,2),AY88,0))","v":7.9237860000000007E-2},{"$f":"+IF($K88=\"Ongoing\",AZ88,IF(RIGHT($K88,2)=RIGHT(BV$39,2),SUM($AX88:AZ88),0)+IF(RIGHT(BV$39,2)>RIGHT($K88,2),AZ88,0))","v":8.9492360000000007E-2},{"$f":"+IF($K88=\"Ongoing\",BA88,IF(RIGHT($K88,2)=RIGHT(BW$39,2),SUM($AX88:BA88),0)+IF(RIGHT(BW$39,2)>RIGHT($K88,2),BA88,0))","v":1.5688926313999998},{"$f":"+IF($K88=\"Ongoing\",BB88,IF(RIGHT($K88,2)=RIGHT(BX$39,2),SUM($AX88:BB88),0)+IF(RIGHT(BX$39,2)>RIGHT($K88,2),BB88,0))","v":0.17329341000000001},{"$f":"+IF($K88=\"Ongoing\",BC88,IF(RIGHT($K88,2)=RIGHT(BY$39,2),SUM($AX88:BC88),0)+IF(RIGHT(BY$39,2)>RIGHT($K88,2),BC88,0))","v":0.87214190999999996},{"$f":"+IF($K88=\"Ongoing\",BD88,IF(RIGHT($K88,2)=RIGHT(BZ$39,2),SUM($AX88:BD88),0)+IF(RIGHT(BZ$39,2)>RIGHT($K88,2),BD88,0))","v":1.06256499},{"$f":"+IF($K88=\"Ongoing\",BE88,IF(RIGHT($K88,2)=RIGHT(CA$39,2),SUM($AX88:BE88),0)+IF(RIGHT(CA$39,2)>RIGHT($K88,2),BE88,0))","v":0.53133503999999987},{"$f":"+IF($K88=\"Ongoing\",BF88,IF(RIGHT($K88,2)=RIGHT(CB$39,2),SUM($AX88:BF88),0)+IF(RIGHT(CB$39,2)>RIGHT($K88,2),BF88,0))","v":0.21722103000000001},{"$f":"+IF($K88=\"Ongoing\",BG88,IF(RIGHT($K88,2)=RIGHT(CC$39,2),SUM($AX88:BG88),0)+IF(RIGHT(CC$39,2)>RIGHT($K88,2),BG88,0))","v":1.7697155999999998},null,{"$f":"+Q88*KeyAssumptionsPriceControl_FO!AC$15","v":0.25837532489999998},{"$f":"+R88*KeyAssumptionsPriceControl_FO!AD$15","v":8.4063445674000009E-2},{"$f":"+S88*KeyAssumptionsPriceControl_FO!AE$15","v":9.7790718065720011E-2},{"$f":"+T88*KeyAssumptionsPriceControl_FO!AF$15","v":1.7658024785847826},{"$f":"+U88*KeyAssumptionsPriceControl_FO!AG$15","v":0.2008945574600404},{"$f":"+V88*KeyAssumptionsPriceControl_FO!AH$15","v":1.0413830505346886},{"$f":"+W88*KeyAssumptionsPriceControl_FO!AI$15","v":1.3068209115164386},{"$f":"+X88*KeyAssumptionsPriceControl_FO!AJ$15","v":0.67307933186489222},{"$f":"+Y88*KeyAssumptionsPriceControl_FO!AK$15","v":0.28342417490776795},{"$f":"+Z88*KeyAssumptionsPriceControl_FO!AL$15","v":2.3783497816208108},null,2.1531277074999999E-3,5.0067841289500002E-3,6.5222354934476668E-3,2.2052178798868522E-2,3.8441320765908712E-2,4.8793634165864783E-2,6.836200051629085E-2,8.4861169211135262E-2,9.2832031767574111E-2,0.11501348140531227]
[null,null,"Other Projects - Wastewater",null,"Sewerage","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0.29729050000000001,3.6991679999999999E-2,0,0,0.28016994000000001,2.1343779000000001,1.3342226399999999,0.97922861999999999,3.5134739699999997,0.11580918,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.29729050000000001,3.6991679999999999E-2,0,0,0.28016994000000001,2.1343779000000001,1.3342226399999999,0.97922861999999999,3.5134739699999997,0.11580918,null,2.4774208333333335E-3,5.2631056666666669E-3,5.5713696666666668E-3,5.5713696666666668E-3,7.9061191666666662E-3,2.8027351166666666E-2,5.6932355666666663E-2,7.6211116166666662E-2,0.11365030441666665,0.14389433066666665,null,{"$f":"+IF($K89=\"Ongoing\",AX89,IF(RIGHT($K89,2)=RIGHT(BT$39,2),SUM($AX89:AX89),0)+IF(RIGHT(BT$39,2)>RIGHT($K89,2),AX89,0))","v":0.29729050000000001},{"$f":"+IF($K89=\"Ongoing\",AY89,IF(RIGHT($K89,2)=RIGHT(BU$39,2),SUM($AX89:AY89),0)+IF(RIGHT(BU$39,2)>RIGHT($K89,2),AY89,0))","v":3.6991679999999999E-2},{"$f":"+IF($K89=\"Ongoing\",AZ89,IF(RIGHT($K89,2)=RIGHT(BV$39,2),SUM($AX89:AZ89),0)+IF(RIGHT(BV$39,2)>RIGHT($K89,2),AZ89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BA89,IF(RIGHT($K89,2)=RIGHT(BW$39,2),SUM($AX89:BA89),0)+IF(RIGHT(BW$39,2)>RIGHT($K89,2),BA89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BB89,IF(RIGHT($K89,2)=RIGHT(BX$39,2),SUM($AX89:BB89),0)+IF(RIGHT(BX$39,2)>RIGHT($K89,2),BB89,0))","v":0.28016994000000001},{"$f":"+IF($K89=\"Ongoing\",BC89,IF(RIGHT($K89,2)=RIGHT(BY$39,2),SUM($AX89:BC89),0)+IF(RIGHT(BY$39,2)>RIGHT($K89,2),BC89,0))","v":2.1343779000000001},{"$f":"+IF($K89=\"Ongoing\",BD89,IF(RIGHT($K89,2)=RIGHT(BZ$39,2),SUM($AX89:BD89),0)+IF(RIGHT(BZ$39,2)>RIGHT($K89,2),BD89,0))","v":1.3342226399999999},{"$f":"+IF($K89=\"Ongoing\",BE89,IF(RIGHT($K89,2)=RIGHT(CA$39,2),SUM($AX89:BE89),0)+IF(RIGHT(CA$39,2)>RIGHT($K89,2),BE89,0))","v":0.97922861999999999},{"$f":"+IF($K89=\"Ongoing\",BF89,IF(RIGHT($K89,2)=RIGHT(CB$39,2),SUM($AX89:BF89),0)+IF(RIGHT(CB$39,2)>RIGHT($K89,2),BF89,0))","v":3.5134739699999997},{"$f":"+IF($K89=\"Ongoing\",BG89,IF(RIGHT($K89,2)=RIGHT(CC$39,2),SUM($AX89:BG89),0)+IF(RIGHT(CC$39,2)>RIGHT($K89,2),BG89,0))","v":0.11580918},null,{"$f":"+Q89*KeyAssumptionsPriceControl_FO!AC$15","v":0.30620921500000003},{"$f":"+R89*KeyAssumptionsPriceControl_FO!AD$15","v":3.9244473311999997E-2},{"$f":"+S89*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T89*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U89*KeyAssumptionsPriceControl_FO!AG$15","v":0.32479374784018655},{"$f":"+V89*KeyAssumptionsPriceControl_FO!AH$15","v":2.5485588331557447},{"$f":"+W89*KeyAssumptionsPriceControl_FO!AI$15","v":1.6409255555941749},{"$f":"+X89*KeyAssumptionsPriceControl_FO!AJ$15","v":1.2404575186544833},{"$f":"+Y89*KeyAssumptionsPriceControl_FO!AK$15","v":4.5842866181380764},{"$f":"+Z89*KeyAssumptionsPriceControl_FO!AL$15","v":0.15563785388041174},null,2.5517434583333335E-3,5.4305241942666669E-3,5.7575614718666668E-3,5.7575614718666668E-3,8.4641760372015547E-3,3.2408780878834316E-2,6.7321150785083647E-2,9.1332676403822463E-2,0.13987221087709378,0.17937158147724785]
[null,null,"Other Projects - Wastewater",null,"Sewerage","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,2.2907975,0.60172250000000005,1.447697,0.17085349999999999,0.26976603000000005,4.1013474300000006,5.2464080700000002,6.1771901999999992,1.794494,1.9339850000000001,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0.21018000000000001,1.5763499999999999,1.26108,5.2545000000000001E-2,null,2.2907975,0.60172250000000005,1.447697,0.17085349999999999,0.26976603000000005,4.1013474300000006,5.0362280699999999,4.6008401999999995,0.53341400000000005,1.88144,null,1.9089979166666667E-2,4.3194312499999998E-2,6.0272808333333337E-2,7.3760729166666664E-2,7.7432558583333325E-2,0.11385850408333334,0.19000496658333335,0.27031386883333336,0.3130993205,0.33322310383333331,null,{"$f":"+IF($K90=\"Ongoing\",AX90,IF(RIGHT($K90,2)=RIGHT(BT$39,2),SUM($AX90:AX90),0)+IF(RIGHT(BT$39,2)>RIGHT($K90,2),AX90,0))","v":2.2907975},{"$f":"+IF($K90=\"Ongoing\",AY90,IF(RIGHT($K90,2)=RIGHT(BU$39,2),SUM($AX90:AY90),0)+IF(RIGHT(BU$39,2)>RIGHT($K90,2),AY90,0))","v":0.60172250000000005},{"$f":"+IF($K90=\"Ongoing\",AZ90,IF(RIGHT($K90,2)=RIGHT(BV$39,2),SUM($AX90:AZ90),0)+IF(RIGHT(BV$39,2)>RIGHT($K90,2),AZ90,0))","v":1.447697},{"$f":"+IF($K90=\"Ongoing\",BA90,IF(RIGHT($K90,2)=RIGHT(BW$39,2),SUM($AX90:BA90),0)+IF(RIGHT(BW$39,2)>RIGHT($K90,2),BA90,0))","v":0.17085349999999999},{"$f":"+IF($K90=\"Ongoing\",BB90,IF(RIGHT($K90,2)=RIGHT(BX$39,2),SUM($AX90:BB90),0)+IF(RIGHT(BX$39,2)>RIGHT($K90,2),BB90,0))","v":0.26976603000000005},{"$f":"+IF($K90=\"Ongoing\",BC90,IF(RIGHT($K90,2)=RIGHT(BY$39,2),SUM($AX90:BC90),0)+IF(RIGHT(BY$39,2)>RIGHT($K90,2),BC90,0))","v":4.1013474300000006},{"$f":"+IF($K90=\"Ongoing\",BD90,IF(RIGHT($K90,2)=RIGHT(BZ$39,2),SUM($AX90:BD90),0)+IF(RIGHT(BZ$39,2)>RIGHT($K90,2),BD90,0))","v":5.0362280699999999},{"$f":"+IF($K90=\"Ongoing\",BE90,IF(RIGHT($K90,2)=RIGHT(CA$39,2),SUM($AX90:BE90),0)+IF(RIGHT(CA$39,2)>RIGHT($K90,2),BE90,0))","v":4.6008401999999995},{"$f":"+IF($K90=\"Ongoing\",BF90,IF(RIGHT($K90,2)=RIGHT(CB$39,2),SUM($AX90:BF90),0)+IF(RIGHT(CB$39,2)>RIGHT($K90,2),BF90,0))","v":0.53341400000000005},{"$f":"+IF($K90=\"Ongoing\",BG90,IF(RIGHT($K90,2)=RIGHT(CC$39,2),SUM($AX90:BG90),0)+IF(RIGHT(CC$39,2)>RIGHT($K90,2),BG90,0))","v":1.88144},null,{"$f":"+Q90*KeyAssumptionsPriceControl_FO!AC$15","v":2.3595214250000001},{"$f":"+R90*KeyAssumptionsPriceControl_FO!AD$15","v":0.63836740025000005},{"$f":"+S90*KeyAssumptionsPriceControl_FO!AE$15","v":1.5819375997189999},{"$f":"+T90*KeyAssumptionsPriceControl_FO!AF$15","v":0.192297119469335},{"$f":"+U90*KeyAssumptionsPriceControl_FO!AG$15","v":0.31273276470583611},{"$f":"+V90*KeyAssumptionsPriceControl_FO!AH$15","v":4.897223317654813},{"$f":"+W90*KeyAssumptionsPriceControl_FO!AI$15","v":6.4524201726471331},{"$f":"+X90*KeyAssumptionsPriceControl_FO!AJ$15","v":7.825079732400785},{"$f":"+Y90*KeyAssumptionsPriceControl_FO!AK$15","v":2.3414076497424769},{"$f":"+Z90*KeyAssumptionsPriceControl_FO!AL$15","v":2.5991141189058422},null,1.9662678541666666E-2,4.4645085418750001E-2,6.3147627085158337E-2,7.7932916411727796E-2,8.2141498779854216E-2,0.12555779946619294,0.22013816188537585,0.33911732776077519,0.42383805594530238,0.46500907068403841]
[null,null,"Other Projects - Wastewater",null,"Sewerage","Renewals","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,5.8009680000000001E-2,0.14891252999999999,0.11738553,5.4331529999999996E-2,0.10866305999999999,0.58156806000000005,3.5483638499999994,1.1349719999999999E-2,0,0.21018000000000001,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,5.8009680000000001E-2,0.14891252999999999,0.11738553,5.4331529999999996E-2,0.10866305999999999,0.58156806000000005,3.5483638499999994,1.1349719999999999E-2,0,0.21018000000000001,null,4.8341399999999999E-4,2.20776575E-3,4.4269162499999994E-3,5.8578917500000001E-3,7.21618E-3,1.2968106E-2,4.7384205249999992E-2,7.7048484999999986E-2,7.7143065999999996E-2,7.8894565999999999E-2,null,{"$f":"+IF($K91=\"Ongoing\",AX91,IF(RIGHT($K91,2)=RIGHT(BT$39,2),SUM($AX91:AX91),0)+IF(RIGHT(BT$39,2)>RIGHT($K91,2),AX91,0))","v":5.8009680000000001E-2},{"$f":"+IF($K91=\"Ongoing\",AY91,IF(RIGHT($K91,2)=RIGHT(BU$39,2),SUM($AX91:AY91),0)+IF(RIGHT(BU$39,2)>RIGHT($K91,2),AY91,0))","v":0.14891252999999999},{"$f":"+IF($K91=\"Ongoing\",AZ91,IF(RIGHT($K91,2)=RIGHT(BV$39,2),SUM($AX91:AZ91),0)+IF(RIGHT(BV$39,2)>RIGHT($K91,2),AZ91,0))","v":0.11738553},{"$f":"+IF($K91=\"Ongoing\",BA91,IF(RIGHT($K91,2)=RIGHT(BW$39,2),SUM($AX91:BA91),0)+IF(RIGHT(BW$39,2)>RIGHT($K91,2),BA91,0))","v":5.4331529999999996E-2},{"$f":"+IF($K91=\"Ongoing\",BB91,IF(RIGHT($K91,2)=RIGHT(BX$39,2),SUM($AX91:BB91),0)+IF(RIGHT(BX$39,2)>RIGHT($K91,2),BB91,0))","v":0.10866305999999999},{"$f":"+IF($K91=\"Ongoing\",BC91,IF(RIGHT($K91,2)=RIGHT(BY$39,2),SUM($AX91:BC91),0)+IF(RIGHT(BY$39,2)>RIGHT($K91,2),BC91,0))","v":0.58156806000000005},{"$f":"+IF($K91=\"Ongoing\",BD91,IF(RIGHT($K91,2)=RIGHT(BZ$39,2),SUM($AX91:BD91),0)+IF(RIGHT(BZ$39,2)>RIGHT($K91,2),BD91,0))","v":3.5483638499999994},{"$f":"+IF($K91=\"Ongoing\",BE91,IF(RIGHT($K91,2)=RIGHT(CA$39,2),SUM($AX91:BE91),0)+IF(RIGHT(CA$39,2)>RIGHT($K91,2),BE91,0))","v":1.1349719999999999E-2},{"$f":"+IF($K91=\"Ongoing\",BF91,IF(RIGHT($K91,2)=RIGHT(CB$39,2),SUM($AX91:BF91),0)+IF(RIGHT(CB$39,2)>RIGHT($K91,2),BF91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BG91,IF(RIGHT($K91,2)=RIGHT(CC$39,2),SUM($AX91:BG91),0)+IF(RIGHT(CC$39,2)>RIGHT($K91,2),BG91,0))","v":0.21018000000000001},null,{"$f":"+Q91*KeyAssumptionsPriceControl_FO!AC$15","v":5.9749970400000005E-2},{"$f":"+R91*KeyAssumptionsPriceControl_FO!AD$15","v":0.15798130307699998},{"$f":"+S91*KeyAssumptionsPriceControl_FO!AE$15","v":0.12827033804030999},{"$f":"+T91*KeyAssumptionsPriceControl_FO!AF$15","v":6.1150615675779306E-2},{"$f":"+U91*KeyAssumptionsPriceControl_FO!AG$15","v":0.12597026829210536},{"$f":"+V91*KeyAssumptionsPriceControl_FO!AH$15","v":0.69442267763091536},{"$f":"+W91*KeyAssumptionsPriceControl_FO!AI$15","v":4.364039964133374},{"$f":"+X91*KeyAssumptionsPriceControl_FO!AJ$15","v":1.4377485728126657E-2},{"$f":"+Y91*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z91*KeyAssumptionsPriceControl_FO!AL$15","v":0.28246434461054759},null,4.9791642E-4,2.312343698975E-3,4.6977740416192498E-3,6.2762819892533276E-3,7.8356226889857005E-3,1.467223057167754E-2,5.6826085919713283E-2,9.331289800189245E-2,9.343271038296018E-2,9.5786579921381412E-2]
[null,null,"Other Projects - Water",null,"Water","Growth","Headworks","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,5.2544999999999996E-3,5.2544999999999996E-3,0,0,0,2.1017999999999998E-2,0,0,0.18600929999999999,0.18600929999999999,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,5.2544999999999996E-3,5.2544999999999996E-3,0,0,0,2.1017999999999998E-2,0,0,0.18600929999999999,0.18600929999999999,null,4.3787499999999994E-5,1.3136249999999997E-4,1.7514999999999997E-4,1.7514999999999997E-4,1.7514999999999997E-4,3.5029999999999995E-4,5.2545000000000001E-4,5.2545000000000001E-4,2.0755274999999999E-3,5.1756824999999998E-3,null,{"$f":"+IF($K92=\"Ongoing\",AX92,IF(RIGHT($K92,2)=RIGHT(BT$39,2),SUM($AX92:AX92),0)+IF(RIGHT(BT$39,2)>RIGHT($K92,2),AX92,0))","v":5.2544999999999996E-3},{"$f":"+IF($K92=\"Ongoing\",AY92,IF(RIGHT($K92,2)=RIGHT(BU$39,2),SUM($AX92:AY92),0)+IF(RIGHT(BU$39,2)>RIGHT($K92,2),AY92,0))","v":5.2544999999999996E-3},{"$f":"+IF($K92=\"Ongoing\",AZ92,IF(RIGHT($K92,2)=RIGHT(BV$39,2),SUM($AX92: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$39,2),SUM($AX92: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$39,2),SUM($AX92: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$39,2),SUM($AX92:BC92),0)+IF(RIGHT(BY$39,2)>RIGHT($K92,2),BC92,0))","v":2.1017999999999998E-2},{"$f":"+IF($K92=\"Ongoing\",BD92,IF(RIGHT($K92,2)=RIGHT(BZ$39,2),SUM($AX92: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$39,2),SUM($AX92:BE92),0)+IF(RIGHT(CA$39,2)>RIGHT($K92,2),BE92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BF92,IF(RIGHT($K92,2)=RIGHT(CB$39,2),SUM($AX92:BF92),0)+IF(RIGHT(CB$39,2)>RIGHT($K92,2),BF92,0))","v":0.18600929999999999},{"$f":"+IF($K92=\"Ongoing\",BG92,IF(RIGHT($K92,2)=RIGHT(CC$39,2),SUM($AX92:BG92),0)+IF(RIGHT(CC$39,2)>RIGHT($K92,2),BG92,0))","v":0.18600929999999999},null,{"$f":"+Q92*KeyAssumptionsPriceControl_FO!AC$15","v":5.4121349999999993E-3},{"$f":"+R92*KeyAssumptionsPriceControl_FO!AD$15","v":5.5744990499999991E-3},{"$f":"+S92*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T92*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U92*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V92*KeyAssumptionsPriceControl_FO!AH$15","v":2.5096591168446522E-2},{"$f":"+W92*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X92*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y92*KeyAssumptionsPriceControl_FO!AK$15","v":0.24269994658284916},{"$f":"+Z92*KeyAssumptionsPriceControl_FO!AL$15","v":0.24998094498033463},null,4.5101124999999996E-5,1.3665640874999999E-4,1.8311056749999998E-4,1.8311056749999998E-4,1.8311056749999998E-4,3.9224882723705435E-4,6.0138708697410868E-4,6.0138708697410868E-4,2.6238866418311847E-3,6.7295607381910507E-3]
[null,null,"Other Projects - Water",null,"Water","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0.15721463999999999,0.41247824999999999,0.14505782879999998,1.1326715799,0.45563976389999994,1.9294529000000005,3.0875442000000004,0.80572503000000006,0.21259706999999997,0.74508809999999981,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.15721463999999999,0.41247824999999999,0.14505782879999998,1.1326715799,0.45563976389999994,1.9294529000000005,3.0875442000000004,0.80572503000000006,0.21259706999999997,0.74508809999999981,null,1.3101219999999999E-3,6.0575627500000003E-3,1.0703696739999999E-2,2.13514418125E-2,3.45873696775E-2,5.4463141876666669E-2,9.6271451043333345E-2,0.12871536129333336,0.13720137879333336,0.14518208854333334,null,{"$f":"+IF($K93=\"Ongoing\",AX93,IF(RIGHT($K93,2)=RIGHT(BT$39,2),SUM($AX93:AX93),0)+IF(RIGHT(BT$39,2)>RIGHT($K93,2),AX93,0))","v":0.15721463999999999},{"$f":"+IF($K93=\"Ongoing\",AY93,IF(RIGHT($K93,2)=RIGHT(BU$39,2),SUM($AX93:AY93),0)+IF(RIGHT(BU$39,2)>RIGHT($K93,2),AY93,0))","v":0.41247824999999999},{"$f":"+IF($K93=\"Ongoing\",AZ93,IF(RIGHT($K93,2)=RIGHT(BV$39,2),SUM($AX93:AZ93),0)+IF(RIGHT(BV$39,2)>RIGHT($K93,2),AZ93,0))","v":0.14505782879999998},{"$f":"+IF($K93=\"Ongoing\",BA93,IF(RIGHT($K93,2)=RIGHT(BW$39,2),SUM($AX93:BA93),0)+IF(RIGHT(BW$39,2)>RIGHT($K93,2),BA93,0))","v":1.1326715799},{"$f":"+IF($K93=\"Ongoing\",BB93,IF(RIGHT($K93,2)=RIGHT(BX$39,2),SUM($AX93:BB93),0)+IF(RIGHT(BX$39,2)>RIGHT($K93,2),BB93,0))","v":0.45563976389999994},{"$f":"+IF($K93=\"Ongoing\",BC93,IF(RIGHT($K93,2)=RIGHT(BY$39,2),SUM($AX93:BC93),0)+IF(RIGHT(BY$39,2)>RIGHT($K93,2),BC93,0))","v":1.9294529000000005},{"$f":"+IF($K93=\"Ongoing\",BD93,IF(RIGHT($K93,2)=RIGHT(BZ$39,2),SUM($AX93:BD93),0)+IF(RIGHT(BZ$39,2)>RIGHT($K93,2),BD93,0))","v":3.0875442000000004},{"$f":"+IF($K93=\"Ongoing\",BE93,IF(RIGHT($K93,2)=RIGHT(CA$39,2),SUM($AX93:BE93),0)+IF(RIGHT(CA$39,2)>RIGHT($K93,2),BE93,0))","v":0.80572503000000006},{"$f":"+IF($K93=\"Ongoing\",BF93,IF(RIGHT($K93,2)=RIGHT(CB$39,2),SUM($AX93:BF93),0)+IF(RIGHT(CB$39,2)>RIGHT($K93,2),BF93,0))","v":0.21259706999999997},{"$f":"+IF($K93=\"Ongoing\",BG93,IF(RIGHT($K93,2)=RIGHT(CC$39,2),SUM($AX93:BG93),0)+IF(RIGHT(CC$39,2)>RIGHT($K93,2),BG93,0))","v":0.74508809999999981},null,{"$f":"+Q93*KeyAssumptionsPriceControl_FO!AC$15","v":0.16193107919999999},{"$f":"+R93*KeyAssumptionsPriceControl_FO!AD$15","v":0.43759817542499996},{"$f":"+S93*KeyAssumptionsPriceControl_FO!AE$15","v":0.15850860609113759},{"$f":"+T93*KeyAssumptionsPriceControl_FO!AF$15","v":1.2748318420140692},{"$f":"+U93*KeyAssumptionsPriceControl_FO!AG$15","v":0.52821136550944303},{"$f":"+V93*KeyAssumptionsPriceControl_FO!AH$15","v":2.3038676662895399},{"$f":"+W93*KeyAssumptionsPriceControl_FO!AI$15","v":3.7972899199241392},{"$f":"+X93*KeyAssumptionsPriceControl_FO!AJ$15","v":1.0206683618291397},{"$f":"+Y93*KeyAssumptionsPriceControl_FO!AK$15","v":0.27739095589666879},{"$f":"+Z93*KeyAssumptionsPriceControl_FO!AL$15","v":1.0013361016443909},null,1.34942566E-3,6.3455027818749999E-3,1.131305929450948E-2,2.3257563028719536E-2,3.8282923091415476E-2,6.1883581689740327E-2,0.11272656157485432,0.15287621392279832,0.16369337490384672,0.1743494337166889]
[null,null,"Other Projects - Water",null,"Water","Growth","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,4.8509804800000005,0.94759652999999999,0.94581000000000004,0.23119799999999999,0.42277706999999992,7.526798939999999,5.8832534699999997,9.3933645600000002,9.0895493700000003,1.7924150400000001,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,4.8509804800000005,0.94759652999999999,0.94581000000000004,0.23119799999999999,0.42277706999999992,7.526798939999999,5.8832534699999997,9.3933645600000002,9.0895493700000003,1.7924150400000001,null,4.0424837333333338E-2,8.8746312416666681E-2,0.10452470016666668,0.11433310016666667,0.11978289241666668,0.18602935916666666,0.29777979591666665,0.42508494616666659,0.57910922891666672,0.66979226566666661,null,{"$f":"+IF($K94=\"Ongoing\",AX94,IF(RIGHT($K94,2)=RIGHT(BT$39,2),SUM($AX94:AX94),0)+IF(RIGHT(BT$39,2)>RIGHT($K94,2),AX94,0))","v":4.8509804800000005},{"$f":"+IF($K94=\"Ongoing\",AY94,IF(RIGHT($K94,2)=RIGHT(BU$39,2),SUM($AX94:AY94),0)+IF(RIGHT(BU$39,2)>RIGHT($K94,2),AY94,0))","v":0.94759652999999999},{"$f":"+IF($K94=\"Ongoing\",AZ94,IF(RIGHT($K94,2)=RIGHT(BV$39,2),SUM($AX94:AZ94),0)+IF(RIGHT(BV$39,2)>RIGHT($K94,2),AZ94,0))","v":0.94581000000000004},{"$f":"+IF($K94=\"Ongoing\",BA94,IF(RIGHT($K94,2)=RIGHT(BW$39,2),SUM($AX94:BA94),0)+IF(RIGHT(BW$39,2)>RIGHT($K94,2),BA94,0))","v":0.23119799999999999},{"$f":"+IF($K94=\"Ongoing\",BB94,IF(RIGHT($K94,2)=RIGHT(BX$39,2),SUM($AX94:BB94),0)+IF(RIGHT(BX$39,2)>RIGHT($K94,2),BB94,0))","v":0.42277706999999992},{"$f":"+IF($K94=\"Ongoing\",BC94,IF(RIGHT($K94,2)=RIGHT(BY$39,2),SUM($AX94:BC94),0)+IF(RIGHT(BY$39,2)>RIGHT($K94,2),BC94,0))","v":7.526798939999999},{"$f":"+IF($K94=\"Ongoing\",BD94,IF(RIGHT($K94,2)=RIGHT(BZ$39,2),SUM($AX94:BD94),0)+IF(RIGHT(BZ$39,2)>RIGHT($K94,2),BD94,0))","v":5.8832534699999997},{"$f":"+IF($K94=\"Ongoing\",BE94,IF(RIGHT($K94,2)=RIGHT(CA$39,2),SUM($AX94:BE94),0)+IF(RIGHT(CA$39,2)>RIGHT($K94,2),BE94,0))","v":9.3933645600000002},{"$f":"+IF($K94=\"Ongoing\",BF94,IF(RIGHT($K94,2)=RIGHT(CB$39,2),SUM($AX94:BF94),0)+IF(RIGHT(CB$39,2)>RIGHT($K94,2),BF94,0))","v":9.0895493700000003},{"$f":"+IF($K94=\"Ongoing\",BG94,IF(RIGHT($K94,2)=RIGHT(CC$39,2),SUM($AX94:BG94),0)+IF(RIGHT(CC$39,2)>RIGHT($K94,2),BG94,0))","v":1.7924150400000001},null,{"$f":"+Q94*KeyAssumptionsPriceControl_FO!AC$15","v":4.9965098944000008},{"$f":"+R94*KeyAssumptionsPriceControl_FO!AD$15","v":1.0053051586769999},{"$f":"+S94*KeyAssumptionsPriceControl_FO!AE$15","v":1.03351212387},{"$f":"+T94*KeyAssumptionsPriceControl_FO!AF$15","v":0.26021538585438003},{"$f":"+U94*KeyAssumptionsPriceControl_FO!AG$15","v":0.49011449645951621},{"$f":"+V94*KeyAssumptionsPriceControl_FO!AH$15","v":8.9873915598190433},{"$f":"+W94*KeyAssumptionsPriceControl_FO!AI$15","v":7.2356596864231806},{"$f":"+X94*KeyAssumptionsPriceControl_FO!AJ$15","v":11.899233188174751},{"$f":"+Y94*KeyAssumptionsPriceControl_FO!AK$15","v":11.859800271068007},{"$f":"+Z94*KeyAssumptionsPriceControl_FO!AL$15","v":2.40885593083875},null,4.1637582453333342E-2,9.1652707895641686E-2,0.10864285191686669,0.1194239144979032,0.12567666351718568,0.20465588065284035,0.33984797437152547,0.49930541499317493,0.69729736048686453,0.81620282883608763]
[null,null,"Other Projects - Water",null,"Water","Improvements / Compliance","Headworks","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,5.3175539999999993E-2,5.2544999999999996E-3,0.21018000000000001,0,5.3175539999999993E-2,5.3175539999999993E-2,1.2751620599999998,5.4331529999999996E-2,0.65155799999999997,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,5.3175539999999993E-2,5.2544999999999996E-3,0.21018000000000001,0,5.3175539999999993E-2,5.3175539999999993E-2,1.2751620599999998,5.4331529999999996E-2,0.65155799999999997,0,null,4.4312949999999996E-4,9.3004649999999986E-4,2.7253339999999998E-3,4.4768339999999998E-3,4.9199635E-3,5.8062225000000004E-3,1.6875702499999999E-2,2.7954815749999994E-2,3.3837228499999997E-2,3.9266878499999998E-2,null,{"$f":"+IF($K95=\"Ongoing\",AX95,IF(RIGHT($K95,2)=RIGHT(BT$39,2),SUM($AX95:AX95),0)+IF(RIGHT(BT$39,2)>RIGHT($K95,2),AX95,0))","v":5.3175539999999993E-2},{"$f":"+IF($K95=\"Ongoing\",AY95,IF(RIGHT($K95,2)=RIGHT(BU$39,2),SUM($AX95:AY95),0)+IF(RIGHT(BU$39,2)>RIGHT($K95,2),AY95,0))","v":5.2544999999999996E-3},{"$f":"+IF($K95=\"Ongoing\",AZ95,IF(RIGHT($K95,2)=RIGHT(BV$39,2),SUM($AX95:AZ95),0)+IF(RIGHT(BV$39,2)>RIGHT($K95,2),AZ95,0))","v":0.21018000000000001},{"$f":"+IF($K95=\"Ongoing\",BA95,IF(RIGHT($K95,2)=RIGHT(BW$39,2),SUM($AX95:BA95),0)+IF(RIGHT(BW$39,2)>RIGHT($K95,2),BA95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BB95,IF(RIGHT($K95,2)=RIGHT(BX$39,2),SUM($AX95:BB95),0)+IF(RIGHT(BX$39,2)>RIGHT($K95,2),BB95,0))","v":5.3175539999999993E-2},{"$f":"+IF($K95=\"Ongoing\",BC95,IF(RIGHT($K95,2)=RIGHT(BY$39,2),SUM($AX95:BC95),0)+IF(RIGHT(BY$39,2)>RIGHT($K95,2),BC95,0))","v":5.3175539999999993E-2},{"$f":"+IF($K95=\"Ongoing\",BD95,IF(RIGHT($K95,2)=RIGHT(BZ$39,2),SUM($AX95:BD95),0)+IF(RIGHT(BZ$39,2)>RIGHT($K95,2),BD95,0))","v":1.2751620599999998},{"$f":"+IF($K95=\"Ongoing\",BE95,IF(RIGHT($K95,2)=RIGHT(CA$39,2),SUM($AX95:BE95),0)+IF(RIGHT(CA$39,2)>RIGHT($K95,2),BE95,0))","v":5.4331529999999996E-2},{"$f":"+IF($K95=\"Ongoing\",BF95,IF(RIGHT($K95,2)=RIGHT(CB$39,2),SUM($AX95:BF95),0)+IF(RIGHT(CB$39,2)>RIGHT($K95,2),BF95,0))","v":0.65155799999999997},{"$f":"+IF($K95=\"Ongoing\",BG95,IF(RIGHT($K95,2)=RIGHT(CC$39,2),SUM($AX95:BG95),0)+IF(RIGHT(CC$39,2)>RIGHT($K95,2),BG95,0))","v":0},null,{"$f":"+Q95*KeyAssumptionsPriceControl_FO!AC$15","v":5.4770806199999994E-2},{"$f":"+R95*KeyAssumptionsPriceControl_FO!AD$15","v":5.5744990499999991E-3},{"$f":"+S95*KeyAssumptionsPriceControl_FO!AE$15","v":0.22966936086},{"$f":"+T95*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U95*KeyAssumptionsPriceControl_FO!AG$15","v":6.1645024908902619E-2},{"$f":"+V95*KeyAssumptionsPriceControl_FO!AH$15","v":6.3494375656169694E-2},{"$f":"+W95*KeyAssumptionsPriceControl_FO!AI$15","v":1.5682884917753399},{"$f":"+X95*KeyAssumptionsPriceControl_FO!AJ$15","v":6.8825556680013722E-2},{"$f":"+Y95*KeyAssumptionsPriceControl_FO!AK$15","v":0.85013540610941507},{"$f":"+Z95*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,4.5642338499999994E-4,9.5930092874999993E-4,2.919666428E-3,4.8335777685000001E-3,5.3472863094075219E-3,6.3901146474497914E-3,1.9988305209379036E-2,3.3630922279840318E-2,4.1288930303085558E-2,4.837339202066402E-2]
[null,null,"Other Projects - Water",null,"Water","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0.17875809000000001,0.39934199999999997,0.27121311929999997,1.4181328014000001,5.2544999999999996E-3,1.0508999999999999E-2,5.6012969999999995E-2,0.39240606,0.31526999999999999,0.76106178000000002,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.17875809000000001,0.39934199999999997,0.27121311929999997,1.4181328014000001,5.2544999999999996E-3,1.0508999999999999E-2,5.6012969999999995E-2,0.39240606,0.31526999999999999,0.76106178000000002,null,1.4896507500000002E-3,6.3071515000000002E-3,1.1895110827499999E-2,2.59729935E-2,3.7834554345000007E-2,3.7965916845000003E-2,3.8520266594999998E-2,4.2257091844999997E-2,4.8154392344999991E-2,5.7123823844999998E-2,null,{"$f":"+IF($K96=\"Ongoing\",AX96,IF(RIGHT($K96,2)=RIGHT(BT$39,2),SUM($AX96:AX96),0)+IF(RIGHT(BT$39,2)>RIGHT($K96,2),AX96,0))","v":0.17875809000000001},{"$f":"+IF($K96=\"Ongoing\",AY96,IF(RIGHT($K96,2)=RIGHT(BU$39,2),SUM($AX96:AY96),0)+IF(RIGHT(BU$39,2)>RIGHT($K96,2),AY96,0))","v":0.39934199999999997},{"$f":"+IF($K96=\"Ongoing\",AZ96,IF(RIGHT($K96,2)=RIGHT(BV$39,2),SUM($AX96:AZ96),0)+IF(RIGHT(BV$39,2)>RIGHT($K96,2),AZ96,0))","v":0.27121311929999997},{"$f":"+IF($K96=\"Ongoing\",BA96,IF(RIGHT($K96,2)=RIGHT(BW$39,2),SUM($AX96:BA96),0)+IF(RIGHT(BW$39,2)>RIGHT($K96,2),BA96,0))","v":1.4181328014000001},{"$f":"+IF($K96=\"Ongoing\",BB96,IF(RIGHT($K96,2)=RIGHT(BX$39,2),SUM($AX96:BB96),0)+IF(RIGHT(BX$39,2)>RIGHT($K96,2),BB96,0))","v":5.2544999999999996E-3},{"$f":"+IF($K96=\"Ongoing\",BC96,IF(RIGHT($K96,2)=RIGHT(BY$39,2),SUM($AX96:BC96),0)+IF(RIGHT(BY$39,2)>RIGHT($K96,2),BC96,0))","v":1.0508999999999999E-2},{"$f":"+IF($K96=\"Ongoing\",BD96,IF(RIGHT($K96,2)=RIGHT(BZ$39,2),SUM($AX96:BD96),0)+IF(RIGHT(BZ$39,2)>RIGHT($K96,2),BD96,0))","v":5.6012969999999995E-2},{"$f":"+IF($K96=\"Ongoing\",BE96,IF(RIGHT($K96,2)=RIGHT(CA$39,2),SUM($AX96:BE96),0)+IF(RIGHT(CA$39,2)>RIGHT($K96,2),BE96,0))","v":0.39240606},{"$f":"+IF($K96=\"Ongoing\",BF96,IF(RIGHT($K96,2)=RIGHT(CB$39,2),SUM($AX96:BF96),0)+IF(RIGHT(CB$39,2)>RIGHT($K96,2),BF96,0))","v":0.31526999999999999},{"$f":"+IF($K96=\"Ongoing\",BG96,IF(RIGHT($K96,2)=RIGHT(CC$39,2),SUM($AX96:BG96),0)+IF(RIGHT(CC$39,2)>RIGHT($K96,2),BG96,0))","v":0.76106178000000002},null,{"$f":"+Q96*KeyAssumptionsPriceControl_FO!AC$15","v":0.18412083270000001},{"$f":"+R96*KeyAssumptionsPriceControl_FO!AD$15","v":0.42366192779999995},{"$f":"+S96*KeyAssumptionsPriceControl_FO!AE$15","v":0.29636189821333109},{"$f":"+T96*KeyAssumptionsPriceControl_FO!AF$15","v":1.5961209617256806},{"$f":"+U96*KeyAssumptionsPriceControl_FO!AG$15","v":6.0914056234093496E-3},{"$f":"+V96*KeyAssumptionsPriceControl_FO!AH$15","v":1.2548295584223261E-2},{"$f":"+W96*KeyAssumptionsPriceControl_FO!AI$15","v":6.8888887927827283E-2},{"$f":"+X96*KeyAssumptionsPriceControl_FO!AJ$15","v":0.49708825656319389},{"$f":"+Y96*KeyAssumptionsPriceControl_FO!AK$15","v":0.41135584166584604},{"$f":"+Z96*KeyAssumptionsPriceControl_FO!AL$15","v":1.022803391834793},null,1.5343402725000001E-3,6.59919661E-3,1.259939516011109E-2,2.8370085659602855E-2,4.1721855387511948E-2,4.1877186230908872E-2,4.2555829426842634E-2,4.7272305630934472E-2,5.4842673116176473E-2,6.6794000062015135E-2]
[null,null,"Other Projects - Water",null,"Water","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0.82826161499999995,2.8226403622,1.1030893728,1.3561097342999999,0.85383523199999989,1.9604161175999999,7.831622069999999,1.7101295699999997,5.7519960600000006,0.87813203999999989,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.82826161499999995,2.8226403622,1.1030893728,1.3561097342999999,0.85383523199999989,1.9604161175999999,7.831622069999999,1.7101295699999997,5.7519960600000006,0.87813203999999989,null,6.9021801249999999E-3,3.7326363268333336E-2,7.004077772666667E-2,9.0534103619166667E-2,0.10895031167166667,0.13240240625166666,0.21400272448166663,0.29351732148166665,0.35570170173166665,0.41095276923166663,null,{"$f":"+IF($K97=\"Ongoing\",AX97,IF(RIGHT($K97,2)=RIGHT(BT$39,2),SUM($AX97:AX97),0)+IF(RIGHT(BT$39,2)>RIGHT($K97,2),AX97,0))","v":0.82826161499999995},{"$f":"+IF($K97=\"Ongoing\",AY97,IF(RIGHT($K97,2)=RIGHT(BU$39,2),SUM($AX97:AY97),0)+IF(RIGHT(BU$39,2)>RIGHT($K97,2),AY97,0))","v":2.8226403622},{"$f":"+IF($K97=\"Ongoing\",AZ97,IF(RIGHT($K97,2)=RIGHT(BV$39,2),SUM($AX97:AZ97),0)+IF(RIGHT(BV$39,2)>RIGHT($K97,2),AZ97,0))","v":1.1030893728},{"$f":"+IF($K97=\"Ongoing\",BA97,IF(RIGHT($K97,2)=RIGHT(BW$39,2),SUM($AX97:BA97),0)+IF(RIGHT(BW$39,2)>RIGHT($K97,2),BA97,0))","v":1.3561097342999999},{"$f":"+IF($K97=\"Ongoing\",BB97,IF(RIGHT($K97,2)=RIGHT(BX$39,2),SUM($AX97:BB97),0)+IF(RIGHT(BX$39,2)>RIGHT($K97,2),BB97,0))","v":0.85383523199999989},{"$f":"+IF($K97=\"Ongoing\",BC97,IF(RIGHT($K97,2)=RIGHT(BY$39,2),SUM($AX97:BC97),0)+IF(RIGHT(BY$39,2)>RIGHT($K97,2),BC97,0))","v":1.9604161175999999},{"$f":"+IF($K97=\"Ongoing\",BD97,IF(RIGHT($K97,2)=RIGHT(BZ$39,2),SUM($AX97:BD97),0)+IF(RIGHT(BZ$39,2)>RIGHT($K97,2),BD97,0))","v":7.831622069999999},{"$f":"+IF($K97=\"Ongoing\",BE97,IF(RIGHT($K97,2)=RIGHT(CA$39,2),SUM($AX97:BE97),0)+IF(RIGHT(CA$39,2)>RIGHT($K97,2),BE97,0))","v":1.7101295699999997},{"$f":"+IF($K97=\"Ongoing\",BF97,IF(RIGHT($K97,2)=RIGHT(CB$39,2),SUM($AX97:BF97),0)+IF(RIGHT(CB$39,2)>RIGHT($K97,2),BF97,0))","v":5.7519960600000006},{"$f":"+IF($K97=\"Ongoing\",BG97,IF(RIGHT($K97,2)=RIGHT(CC$39,2),SUM($AX97:BG97),0)+IF(RIGHT(CC$39,2)>RIGHT($K97,2),BG97,0))","v":0.87813203999999989},null,{"$f":"+Q97*KeyAssumptionsPriceControl_FO!AC$15","v":0.85310946344999994},{"$f":"+R97*KeyAssumptionsPriceControl_FO!AD$15","v":2.9945391602579798},{"$f":"+S97*KeyAssumptionsPriceControl_FO!AE$15","v":1.2053755410716256},{"$f":"+T97*KeyAssumptionsPriceControl_FO!AF$15","v":1.5263134532814093},{"$f":"+U97*KeyAssumptionsPriceControl_FO!AG$15","v":0.98982904818152562},{"$f":"+V97*KeyAssumptionsPriceControl_FO!AH$15","v":2.3408393673727463},{"$f":"+W97*KeyAssumptionsPriceControl_FO!AI$15","v":9.6319073077776221},{"$f":"+X97*KeyAssumptionsPriceControl_FO!AJ$15","v":2.166340974572269},{"$f":"+Y97*KeyAssumptionsPriceControl_FO!AK$15","v":7.5050502125794729},{"$f":"+Z97*KeyAssumptionsPriceControl_FO!AL$15","v":1.1801360317828677},null,7.1092455287499997E-3,3.9172984059649835E-2,7.4172273237396544E-2,9.69363481903385E-2,0.1179042023691963,0.14565977249881523,0.24543266145840159,0.34375139714465069,0.42434632370424852,0.49672287574060137]
[null,null,"Other Projects - Water",null,"Water","Renewals","Headworks","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0.21049526999999998,0.2469615,0.63053999999999999,7.4193539999999988E-2,0.63747593999999996,1.31740824,0.21711594000000001,0,3.1526999999999999E-2,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.21049526999999998,0.2469615,0.63053999999999999,7.4193539999999988E-2,0.63747593999999996,1.31740824,0.21711594000000001,0,3.1526999999999999E-2,0,null,1.7541272499999999E-3,5.5662669999999997E-3,1.28787795E-2,1.8751558999999998E-2,2.4682137999999999E-2,4.0972839500000004E-2,5.3760541000000002E-2,5.5569840500000009E-2,5.5832565500000007E-2,5.6095290500000013E-2,null,{"$f":"+IF($K98=\"Ongoing\",AX98,IF(RIGHT($K98,2)=RIGHT(BT$39,2),SUM($AX98:AX98),0)+IF(RIGHT(BT$39,2)>RIGHT($K98,2),AX98,0))","v":0.21049526999999998},{"$f":"+IF($K98=\"Ongoing\",AY98,IF(RIGHT($K98,2)=RIGHT(BU$39,2),SUM($AX98:AY98),0)+IF(RIGHT(BU$39,2)>RIGHT($K98,2),AY98,0))","v":0.2469615},{"$f":"+IF($K98=\"Ongoing\",AZ98,IF(RIGHT($K98,2)=RIGHT(BV$39,2),SUM($AX98:AZ98),0)+IF(RIGHT(BV$39,2)>RIGHT($K98,2),AZ98,0))","v":0.63053999999999999},{"$f":"+IF($K98=\"Ongoing\",BA98,IF(RIGHT($K98,2)=RIGHT(BW$39,2),SUM($AX98:BA98),0)+IF(RIGHT(BW$39,2)>RIGHT($K98,2),BA98,0))","v":7.4193539999999988E-2},{"$f":"+IF($K98=\"Ongoing\",BB98,IF(RIGHT($K98,2)=RIGHT(BX$39,2),SUM($AX98:BB98),0)+IF(RIGHT(BX$39,2)>RIGHT($K98,2),BB98,0))","v":0.63747593999999996},{"$f":"+IF($K98=\"Ongoing\",BC98,IF(RIGHT($K98,2)=RIGHT(BY$39,2),SUM($AX98:BC98),0)+IF(RIGHT(BY$39,2)>RIGHT($K98,2),BC98,0))","v":1.31740824},{"$f":"+IF($K98=\"Ongoing\",BD98,IF(RIGHT($K98,2)=RIGHT(BZ$39,2),SUM($AX98:BD98),0)+IF(RIGHT(BZ$39,2)>RIGHT($K98,2),BD98,0))","v":0.21711594000000001},{"$f":"+IF($K98=\"Ongoing\",BE98,IF(RIGHT($K98,2)=RIGHT(CA$39,2),SUM($AX98:BE98),0)+IF(RIGHT(CA$39,2)>RIGHT($K98,2),BE98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BF98,IF(RIGHT($K98,2)=RIGHT(CB$39,2),SUM($AX98:BF98),0)+IF(RIGHT(CB$39,2)>RIGHT($K98,2),BF98,0))","v":3.1526999999999999E-2},{"$f":"+IF($K98=\"Ongoing\",BG98,IF(RIGHT($K98,2)=RIGHT(CC$39,2),SUM($AX98:BG98),0)+IF(RIGHT(CC$39,2)>RIGHT($K98,2),BG98,0))","v":0},null,{"$f":"+Q98*KeyAssumptionsPriceControl_FO!AC$15","v":0.2168101281},{"$f":"+R98*KeyAssumptionsPriceControl_FO!AD$15","v":0.26200145534999997},{"$f":"+S98*KeyAssumptionsPriceControl_FO!AE$15","v":0.68900808258000001},{"$f":"+T98*KeyAssumptionsPriceControl_FO!AF$15","v":8.3505482915087401E-2},{"$f":"+U98*KeyAssumptionsPriceControl_FO!AG$15","v":0.73900933023202231},{"$f":"+V98*KeyAssumptionsPriceControl_FO!AH$15","v":1.5730543344382282},{"$f":"+W98*KeyAssumptionsPriceControl_FO!AI$15","v":0.26702522037315418},{"$f":"+X98*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y98*KeyAssumptionsPriceControl_FO!AK$15","v":4.1135584166584603E-2},{"$f":"+Z98*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.8067510675000001E-3,5.7968475962499998E-3,1.3721927078999999E-2,2.0159540124792395E-2,2.7013830234351641E-2,4.6281027439937061E-2,6.1615023730031915E-2,6.384023389980821E-2,6.4183030434529748E-2,6.4525826969251285E-2]
[null,null,"Other Projects - Water",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0.64474359999999986,0.22595716169999999,0.52968649999999995,0.23221600000000001,0.66984366000000006,1.6973874074999997,0.49318737000000001,0.94738634999999982,0.31526999999999999,0.31526999999999999,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0.64474359999999986,0.22595716169999999,0.52968649999999995,0.23221600000000001,0.66984366000000006,1.6973874074999997,0.49318737000000001,0.94738634999999982,0.31526999999999999,0.31526999999999999,null,5.3728633333333326E-3,1.2628703014166666E-2,1.8925733528333332E-2,2.5274921028333328E-2,3.2792084861666661E-2,5.2519010424166658E-2,7.0773800236666656E-2,8.2778581236666662E-2,9.3300717486666657E-2,9.8555217486666652E-2,null,{"$f":"+IF($K99=\"Ongoing\",AX99,IF(RIGHT($K99,2)=RIGHT(BT$39,2),SUM($AX99:AX99),0)+IF(RIGHT(BT$39,2)>RIGHT($K99,2),AX99,0))","v":0.64474359999999986},{"$f":"+IF($K99=\"Ongoing\",AY99,IF(RIGHT($K99,2)=RIGHT(BU$39,2),SUM($AX99:AY99),0)+IF(RIGHT(BU$39,2)>RIGHT($K99,2),AY99,0))","v":0.22595716169999999},{"$f":"+IF($K99=\"Ongoing\",AZ99,IF(RIGHT($K99,2)=RIGHT(BV$39,2),SUM($AX99:AZ99),0)+IF(RIGHT(BV$39,2)>RIGHT($K99,2),AZ99,0))","v":0.52968649999999995},{"$f":"+IF($K99=\"Ongoing\",BA99,IF(RIGHT($K99,2)=RIGHT(BW$39,2),SUM($AX99:BA99),0)+IF(RIGHT(BW$39,2)>RIGHT($K99,2),BA99,0))","v":0.23221600000000001},{"$f":"+IF($K99=\"Ongoing\",BB99,IF(RIGHT($K99,2)=RIGHT(BX$39,2),SUM($AX99:BB99),0)+IF(RIGHT(BX$39,2)>RIGHT($K99,2),BB99,0))","v":0.66984366000000006},{"$f":"+IF($K99=\"Ongoing\",BC99,IF(RIGHT($K99,2)=RIGHT(BY$39,2),SUM($AX99:BC99),0)+IF(RIGHT(BY$39,2)>RIGHT($K99,2),BC99,0))","v":1.6973874074999997},{"$f":"+IF($K99=\"Ongoing\",BD99,IF(RIGHT($K99,2)=RIGHT(BZ$39,2),SUM($AX99:BD99),0)+IF(RIGHT(BZ$39,2)>RIGHT($K99,2),BD99,0))","v":0.49318737000000001},{"$f":"+IF($K99=\"Ongoing\",BE99,IF(RIGHT($K99,2)=RIGHT(CA$39,2),SUM($AX99:BE99),0)+IF(RIGHT(CA$39,2)>RIGHT($K99,2),BE99,0))","v":0.94738634999999982},{"$f":"+IF($K99=\"Ongoing\",BF99,IF(RIGHT($K99,2)=RIGHT(CB$39,2),SUM($AX99:BF99),0)+IF(RIGHT(CB$39,2)>RIGHT($K99,2),BF99,0))","v":0.31526999999999999},{"$f":"+IF($K99=\"Ongoing\",BG99,IF(RIGHT($K99,2)=RIGHT(CC$39,2),SUM($AX99:BG99),0)+IF(RIGHT(CC$39,2)>RIGHT($K99,2),BG99,0))","v":0.31526999999999999},null,{"$f":"+Q99*KeyAssumptionsPriceControl_FO!AC$15","v":0.66408590799999989},{"$f":"+R99*KeyAssumptionsPriceControl_FO!AD$15","v":0.23971795284752997},{"$f":"+S99*KeyAssumptionsPriceControl_FO!AE$15","v":0.57880274008549992},{"$f":"+T99*KeyAssumptionsPriceControl_FO!AF$15","v":0.26136115382296005},{"$f":"+U99*KeyAssumptionsPriceControl_FO!AG$15","v":0.77653238887222409},{"$f":"+V99*KeyAssumptionsPriceControl_FO!AH$15","v":2.0267693320247804},{"$f":"+W99*KeyAssumptionsPriceControl_FO!AI$15","v":0.60655825712062572},{"$f":"+X99*KeyAssumptionsPriceControl_FO!AJ$15","v":1.2001206836950167},{"$f":"+Y99*KeyAssumptionsPriceControl_FO!AK$15","v":0.41135584166584604},{"$f":"+Z99*KeyAssumptionsPriceControl_FO!AL$15","v":0.42369651691582139},null,5.5340492333333328E-3,1.3065748073729415E-2,1.9886753848171328E-2,2.6888119630741829E-2,3.5537232486535029E-2,5.8898080160676741E-2,8.0842476736888449E-2,9.5898134577018804E-2,0.10932710562169266,0.11628587527653989]
[null,null,"Other Projects - Water",null,"Water","Renewals","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,2.4688999649999999,3.7806064313999999,3.9939874044999999,2.1550806300000001,1.9438276611,1.1835235800000001,2.8216398772,4.2761513335999997,0.54645999999999995,0.12673853999999998,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,2.4688999649999999,3.7806064313999999,3.9939874044999999,2.1550806300000001,1.9438276611,1.1835235800000001,2.8216398772,4.2761513335999997,0.54645999999999995,0.12673853999999998,null,2.0574166374999998E-2,7.2653386344999987E-2,0.13744166831083332,0.18868390193166665,0.22284147102416668,0.24890273136666666,0.28227909351000002,0.34142735359999998,0.38161578137999991,0.38722576921333329,null,{"$f":"+IF($K100=\"Ongoing\",AX100,IF(RIGHT($K100,2)=RIGHT(BT$39,2),SUM($AX100:AX100),0)+IF(RIGHT(BT$39,2)>RIGHT($K100,2),AX100,0))","v":2.4688999649999999},{"$f":"+IF($K100=\"Ongoing\",AY100,IF(RIGHT($K100,2)=RIGHT(BU$39,2),SUM($AX100:AY100),0)+IF(RIGHT(BU$39,2)>RIGHT($K100,2),AY100,0))","v":3.7806064313999999},{"$f":"+IF($K100=\"Ongoing\",AZ100,IF(RIGHT($K100,2)=RIGHT(BV$39,2),SUM($AX100:AZ100),0)+IF(RIGHT(BV$39,2)>RIGHT($K100,2),AZ100,0))","v":3.9939874044999999},{"$f":"+IF($K100=\"Ongoing\",BA100,IF(RIGHT($K100,2)=RIGHT(BW$39,2),SUM($AX100:BA100),0)+IF(RIGHT(BW$39,2)>RIGHT($K100,2),BA100,0))","v":2.1550806300000001},{"$f":"+IF($K100=\"Ongoing\",BB100,IF(RIGHT($K100,2)=RIGHT(BX$39,2),SUM($AX100:BB100),0)+IF(RIGHT(BX$39,2)>RIGHT($K100,2),BB100,0))","v":1.9438276611},{"$f":"+IF($K100=\"Ongoing\",BC100,IF(RIGHT($K100,2)=RIGHT(BY$39,2),SUM($AX100:BC100),0)+IF(RIGHT(BY$39,2)>RIGHT($K100,2),BC100,0))","v":1.1835235800000001},{"$f":"+IF($K100=\"Ongoing\",BD100,IF(RIGHT($K100,2)=RIGHT(BZ$39,2),SUM($AX100:BD100),0)+IF(RIGHT(BZ$39,2)>RIGHT($K100,2),BD100,0))","v":2.8216398772},{"$f":"+IF($K100=\"Ongoing\",BE100,IF(RIGHT($K100,2)=RIGHT(CA$39,2),SUM($AX100:BE100),0)+IF(RIGHT(CA$39,2)>RIGHT($K100,2),BE100,0))","v":4.2761513335999997},{"$f":"+IF($K100=\"Ongoing\",BF100,IF(RIGHT($K100,2)=RIGHT(CB$39,2),SUM($AX100:BF100),0)+IF(RIGHT(CB$39,2)>RIGHT($K100,2),BF100,0))","v":0.54645999999999995},{"$f":"+IF($K100=\"Ongoing\",BG100,IF(RIGHT($K100,2)=RIGHT(CC$39,2),SUM($AX100:BG100),0)+IF(RIGHT(CC$39,2)>RIGHT($K100,2),BG100,0))","v":0.12673853999999998},null,{"$f":"+Q100*KeyAssumptionsPriceControl_FO!AC$15","v":2.5429669639500001},{"$f":"+R100*KeyAssumptionsPriceControl_FO!AD$15","v":4.01084536307226},{"$f":"+S100*KeyAssumptionsPriceControl_FO!AE$15","v":4.3643378745570711},{"$f":"+T100*KeyAssumptionsPriceControl_FO!AF$15","v":2.4255622353253505},{"$f":"+U100*KeyAssumptionsPriceControl_FO!AG$15","v":2.2534290124204368},{"$f":"+V100*KeyAssumptionsPriceControl_FO!AH$15","v":1.4131890486952239},{"$f":"+W100*KeyAssumptionsPriceControl_FO!AI$15","v":3.47026114260892},{"$f":"+X100*KeyAssumptionsPriceControl_FO!AJ$15","v":5.4169005728902357},{"$f":"+Y100*KeyAssumptionsPriceControl_FO!AK$15","v":0.71300635403532908},{"$f":"+Z100*KeyAssumptionsPriceControl_FO!AL$15","v":0.17032599980016019},null,2.1191391366249999E-2,7.58064940914355E-2,0.14559968773834661,0.20218218865403345,0.24117378238524834,0.27172893289454547,0.31242435115541334,0.38648403211790633,0.43756658984228597,0.4449276927909151]
[null,null,"NCCs",null,"Water","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,3.6501640000000002,3.6501640000000002,3.6501640000000002,3.6501640000000002,3.6501640000000002,3.6501640000000002,3.6501640000000002,3.6501640000000002,3.6501640000000002,null,0,-3.6501640000000002,-3.6501640000000002,-3.6501640000000002,-3.6501640000000002,-3.6501640000000002,-3.6501640000000002,-3.6501640000000002,-3.6501640000000002,-3.6501640000000002,null,0,-3.0418033333333334E-2,-9.1254100000000005E-2,-0.15209016666666667,-0.21292623333333335,-0.27376230000000001,-0.33459836666666665,-0.39543443333333334,-0.45627050000000002,-0.51710656666666666,null,{"$f":"+IF($K101=\"Ongoing\",AX101,IF(RIGHT($K101,2)=RIGHT(BT$39,2),SUM($AX101:AX101),0)+IF(RIGHT(BT$39,2)>RIGHT($K101,2),AX101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AY101,IF(RIGHT($K101,2)=RIGHT(BU$39,2),SUM($AX101:AY101),0)+IF(RIGHT(BU$39,2)>RIGHT($K101,2),AY101,0))","v":-3.6501640000000002},{"$f":"+IF($K101=\"Ongoing\",AZ101,IF(RIGHT($K101,2)=RIGHT(BV$39,2),SUM($AX101:AZ101),0)+IF(RIGHT(BV$39,2)>RIGHT($K101,2),AZ101,0))","v":-3.6501640000000002},{"$f":"+IF($K101=\"Ongoing\",BA101,IF(RIGHT($K101,2)=RIGHT(BW$39,2),SUM($AX101:BA101),0)+IF(RIGHT(BW$39,2)>RIGHT($K101,2),BA101,0))","v":-3.6501640000000002},{"$f":"+IF($K101=\"Ongoing\",BB101,IF(RIGHT($K101,2)=RIGHT(BX$39,2),SUM($AX101:BB101),0)+IF(RIGHT(BX$39,2)>RIGHT($K101,2),BB101,0))","v":-3.6501640000000002},{"$f":"+IF($K101=\"Ongoing\",BC101,IF(RIGHT($K101,2)=RIGHT(BY$39,2),SUM($AX101:BC101),0)+IF(RIGHT(BY$39,2)>RIGHT($K101,2),BC101,0))","v":-3.6501640000000002},{"$f":"+IF($K101=\"Ongoing\",BD101,IF(RIGHT($K101,2)=RIGHT(BZ$39,2),SUM($AX101:BD101),0)+IF(RIGHT(BZ$39,2)>RIGHT($K101,2),BD101,0))","v":-3.6501640000000002},{"$f":"+IF($K101=\"Ongoing\",BE101,IF(RIGHT($K101,2)=RIGHT(CA$39,2),SUM($AX101:BE101),0)+IF(RIGHT(CA$39,2)>RIGHT($K101,2),BE101,0))","v":-3.6501640000000002},{"$f":"+IF($K101=\"Ongoing\",BF101,IF(RIGHT($K101,2)=RIGHT(CB$39,2),SUM($AX101:BF101),0)+IF(RIGHT(CB$39,2)>RIGHT($K101,2),BF101,0))","v":-3.6501640000000002},{"$f":"+IF($K101=\"Ongoing\",BG101,IF(RIGHT($K101,2)=RIGHT(CC$39,2),SUM($AX101:BG101),0)+IF(RIGHT(CC$39,2)>RIGHT($K101,2),BG101,0))","v":-3.6501640000000002},null,{"$f":"+Q101*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R101*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S101*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T101*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U101*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V101*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W101*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X101*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y101*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z101*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"NCCs",null,"Sewerage","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",60,60,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,2.3148979999999999,2.3148979999999999,2.3148979999999999,2.3148979999999999,2.3148979999999999,2.3148979999999999,2.3148979999999999,2.3148979999999999,2.3148979999999999,null,0,-2.3148979999999999,-2.3148979999999999,-2.3148979999999999,-2.3148979999999999,-2.3148979999999999,-2.3148979999999999,-2.3148979999999999,-2.3148979999999999,-2.3148979999999999,null,0,-1.9290816666666665E-2,-5.7872449999999992E-2,-9.6454083333333329E-2,-0.13503571666666667,-0.17361734999999998,-0.21219898333333331,-0.25078061666666662,-0.28936224999999999,-0.3279438833333333,null,{"$f":"+IF($K102=\"Ongoing\",AX102,IF(RIGHT($K102,2)=RIGHT(BT$39,2),SUM($AX102: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$39,2),SUM($AX102:AY102),0)+IF(RIGHT(BU$39,2)>RIGHT($K102,2),AY102,0))","v":-2.3148979999999999},{"$f":"+IF($K102=\"Ongoing\",AZ102,IF(RIGHT($K102,2)=RIGHT(BV$39,2),SUM($AX102:AZ102),0)+IF(RIGHT(BV$39,2)>RIGHT($K102,2),AZ102,0))","v":-2.3148979999999999},{"$f":"+IF($K102=\"Ongoing\",BA102,IF(RIGHT($K102,2)=RIGHT(BW$39,2),SUM($AX102:BA102),0)+IF(RIGHT(BW$39,2)>RIGHT($K102,2),BA102,0))","v":-2.3148979999999999},{"$f":"+IF($K102=\"Ongoing\",BB102,IF(RIGHT($K102,2)=RIGHT(BX$39,2),SUM($AX102:BB102),0)+IF(RIGHT(BX$39,2)>RIGHT($K102,2),BB102,0))","v":-2.3148979999999999},{"$f":"+IF($K102=\"Ongoing\",BC102,IF(RIGHT($K102,2)=RIGHT(BY$39,2),SUM($AX102:BC102),0)+IF(RIGHT(BY$39,2)>RIGHT($K102,2),BC102,0))","v":-2.3148979999999999},{"$f":"+IF($K102=\"Ongoing\",BD102,IF(RIGHT($K102,2)=RIGHT(BZ$39,2),SUM($AX102:BD102),0)+IF(RIGHT(BZ$39,2)>RIGHT($K102,2),BD102,0))","v":-2.3148979999999999},{"$f":"+IF($K102=\"Ongoing\",BE102,IF(RIGHT($K102,2)=RIGHT(CA$39,2),SUM($AX102:BE102),0)+IF(RIGHT(CA$39,2)>RIGHT($K102,2),BE102,0))","v":-2.3148979999999999},{"$f":"+IF($K102=\"Ongoing\",BF102,IF(RIGHT($K102,2)=RIGHT(CB$39,2),SUM($AX102:BF102),0)+IF(RIGHT(CB$39,2)>RIGHT($K102,2),BF102,0))","v":-2.3148979999999999},{"$f":"+IF($K102=\"Ongoing\",BG102,IF(RIGHT($K102,2)=RIGHT(CC$39,2),SUM($AX102:BG102),0)+IF(RIGHT(CC$39,2)>RIGHT($K102,2),BG102,0))","v":-2.3148979999999999},null,{"$f":"+Q102*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R102*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S102*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T102*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U102*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V102*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W102*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X102*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y102*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z102*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K103=\"Ongoing\",AX103,IF(RIGHT($K103,2)=RIGHT(BT$39,2),SUM($AX103:AX103),0)+IF(RIGHT(BT$39,2)>RIGHT($K103,2),AX103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AY103,IF(RIGHT($K103,2)=RIGHT(BU$39,2),SUM($AX103: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$39,2),SUM($AX103: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$39,2),SUM($AX103: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$39,2),SUM($AX103: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$39,2),SUM($AX103: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$39,2),SUM($AX103: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$39,2),SUM($AX103:BE103),0)+IF(RIGHT(CA$39,2)>RIGHT($K103,2),BE103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BF103,IF(RIGHT($K103,2)=RIGHT(CB$39,2),SUM($AX103:BF103),0)+IF(RIGHT(CB$39,2)>RIGHT($K103,2),BF103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BG103,IF(RIGHT($K103,2)=RIGHT(CC$39,2),SUM($AX103:BG103),0)+IF(RIGHT(CC$39,2)>RIGHT($K103,2),BG103,0))","v":0},null,{"$f":"+Q103*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R103*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S103*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T103*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U103*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V103*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W103*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X103*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y103*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z103*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K104=\"Ongoing\",AX104,IF(RIGHT($K104,2)=RIGHT(BT$39,2),SUM($AX104: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$39,2),SUM($AX104:AY104),0)+IF(RIGHT(BU$39,2)>RIGHT($K104,2),AY104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AZ104,IF(RIGHT($K104,2)=RIGHT(BV$39,2),SUM($AX104: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$39,2),SUM($AX104: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$39,2),SUM($AX104: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$39,2),SUM($AX104: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$39,2),SUM($AX104: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$39,2),SUM($AX104:BE104),0)+IF(RIGHT(CA$39,2)>RIGHT($K104,2),BE104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BF104,IF(RIGHT($K104,2)=RIGHT(CB$39,2),SUM($AX104:BF104),0)+IF(RIGHT(CB$39,2)>RIGHT($K104,2),BF104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BG104,IF(RIGHT($K104,2)=RIGHT(CC$39,2),SUM($AX104:BG104),0)+IF(RIGHT(CC$39,2)>RIGHT($K104,2),BG104,0))","v":0},null,{"$f":"+Q104*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R104*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S104*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T104*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U104*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V104*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W104*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X104*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y104*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z104*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K105=\"Ongoing\",AX105,IF(RIGHT($K105,2)=RIGHT(BT$39,2),SUM($AX105:AX105),0)+IF(RIGHT(BT$39,2)>RIGHT($K105,2),AX105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AY105,IF(RIGHT($K105,2)=RIGHT(BU$39,2),SUM($AX105: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$39,2),SUM($AX105:AZ105),0)+IF(RIGHT(BV$39,2)>RIGHT($K105,2),AZ105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BA105,IF(RIGHT($K105,2)=RIGHT(BW$39,2),SUM($AX105:BA105),0)+IF(RIGHT(BW$39,2)>RIGHT($K105,2),BA105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BB105,IF(RIGHT($K105,2)=RIGHT(BX$39,2),SUM($AX105: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$39,2),SUM($AX105: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$39,2),SUM($AX105: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$39,2),SUM($AX105:BE105),0)+IF(RIGHT(CA$39,2)>RIGHT($K105,2),BE105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BF105,IF(RIGHT($K105,2)=RIGHT(CB$39,2),SUM($AX105:BF105),0)+IF(RIGHT(CB$39,2)>RIGHT($K105,2),BF105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BG105,IF(RIGHT($K105,2)=RIGHT(CC$39,2),SUM($AX105:BG105),0)+IF(RIGHT(CC$39,2)>RIGHT($K105,2),BG105,0))","v":0},null,{"$f":"+Q105*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R105*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S105*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T105*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U105*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V105*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W105*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X105*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y105*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z105*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K106=\"Ongoing\",AX106,IF(RIGHT($K106,2)=RIGHT(BT$39,2),SUM($AX106: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$39,2),SUM($AX106:AY106),0)+IF(RIGHT(BU$39,2)>RIGHT($K106,2),AY106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AZ106,IF(RIGHT($K106,2)=RIGHT(BV$39,2),SUM($AX106: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$39,2),SUM($AX106:BA106),0)+IF(RIGHT(BW$39,2)>RIGHT($K106,2),BA106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BB106,IF(RIGHT($K106,2)=RIGHT(BX$39,2),SUM($AX106: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$39,2),SUM($AX106:BC106),0)+IF(RIGHT(BY$39,2)>RIGHT($K106,2),BC106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BD106,IF(RIGHT($K106,2)=RIGHT(BZ$39,2),SUM($AX106: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$39,2),SUM($AX106:BE106),0)+IF(RIGHT(CA$39,2)>RIGHT($K106,2),BE106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BF106,IF(RIGHT($K106,2)=RIGHT(CB$39,2),SUM($AX106:BF106),0)+IF(RIGHT(CB$39,2)>RIGHT($K106,2),BF106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BG106,IF(RIGHT($K106,2)=RIGHT(CC$39,2),SUM($AX106:BG106),0)+IF(RIGHT(CC$39,2)>RIGHT($K106,2),BG106,0))","v":0},null,{"$f":"+Q106*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R106*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S106*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T106*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U106*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V106*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W106*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X106*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y106*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z106*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K107=\"Ongoing\",AX107,IF(RIGHT($K107,2)=RIGHT(BT$39,2),SUM($AX107: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$39,2),SUM($AX107: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$39,2),SUM($AX107: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$39,2),SUM($AX107: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$39,2),SUM($AX107: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$39,2),SUM($AX107: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$39,2),SUM($AX107: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$39,2),SUM($AX107:BE107),0)+IF(RIGHT(CA$39,2)>RIGHT($K107,2),BE107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BF107,IF(RIGHT($K107,2)=RIGHT(CB$39,2),SUM($AX107:BF107),0)+IF(RIGHT(CB$39,2)>RIGHT($K107,2),BF107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BG107,IF(RIGHT($K107,2)=RIGHT(CC$39,2),SUM($AX107:BG107),0)+IF(RIGHT(CC$39,2)>RIGHT($K107,2),BG107,0))","v":0},null,{"$f":"+Q107*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R107*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S107*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T107*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U107*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V107*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W107*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X107*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y107*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z107*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K108=\"Ongoing\",AX108,IF(RIGHT($K108,2)=RIGHT(BT$39,2),SUM($AX108:AX108),0)+IF(RIGHT(BT$39,2)>RIGHT($K108,2),AX108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AY108,IF(RIGHT($K108,2)=RIGHT(BU$39,2),SUM($AX108:AY108),0)+IF(RIGHT(BU$39,2)>RIGHT($K108,2),AY108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AZ108,IF(RIGHT($K108,2)=RIGHT(BV$39,2),SUM($AX108:AZ108),0)+IF(RIGHT(BV$39,2)>RIGHT($K108,2),AZ108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BA108,IF(RIGHT($K108,2)=RIGHT(BW$39,2),SUM($AX108:BA108),0)+IF(RIGHT(BW$39,2)>RIGHT($K108,2),BA108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BB108,IF(RIGHT($K108,2)=RIGHT(BX$39,2),SUM($AX108:BB108),0)+IF(RIGHT(BX$39,2)>RIGHT($K108,2),BB108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BC108,IF(RIGHT($K108,2)=RIGHT(BY$39,2),SUM($AX108:BC108),0)+IF(RIGHT(BY$39,2)>RIGHT($K108,2),BC108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BD108,IF(RIGHT($K108,2)=RIGHT(BZ$39,2),SUM($AX108:BD108),0)+IF(RIGHT(BZ$39,2)>RIGHT($K108,2),BD108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BE108,IF(RIGHT($K108,2)=RIGHT(CA$39,2),SUM($AX108:BE108),0)+IF(RIGHT(CA$39,2)>RIGHT($K108,2),BE108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BF108,IF(RIGHT($K108,2)=RIGHT(CB$39,2),SUM($AX108:BF108),0)+IF(RIGHT(CB$39,2)>RIGHT($K108,2),BF108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BG108,IF(RIGHT($K108,2)=RIGHT(CC$39,2),SUM($AX108:BG108),0)+IF(RIGHT(CC$39,2)>RIGHT($K108,2),BG108,0))","v":0},null,{"$f":"+Q108*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R108*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S108*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T108*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U108*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V108*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W108*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X108*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y108*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z108*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K109=\"Ongoing\",AX109,IF(RIGHT($K109,2)=RIGHT(BT$39,2),SUM($AX109: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$39,2),SUM($AX109: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$39,2),SUM($AX109: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$39,2),SUM($AX109: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$39,2),SUM($AX109: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$39,2),SUM($AX109: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$39,2),SUM($AX109: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$39,2),SUM($AX109:BE109),0)+IF(RIGHT(CA$39,2)>RIGHT($K109,2),BE109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BF109,IF(RIGHT($K109,2)=RIGHT(CB$39,2),SUM($AX109:BF109),0)+IF(RIGHT(CB$39,2)>RIGHT($K109,2),BF109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BG109,IF(RIGHT($K109,2)=RIGHT(CC$39,2),SUM($AX109:BG109),0)+IF(RIGHT(CC$39,2)>RIGHT($K109,2),BG109,0))","v":0},null,{"$f":"+Q109*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R109*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S109*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T109*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U109*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V109*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W109*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X109*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y109*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z109*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K110=\"Ongoing\",AX110,IF(RIGHT($K110,2)=RIGHT(BT$39,2),SUM($AX110: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$39,2),SUM($AX110: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$39,2),SUM($AX110:AZ110),0)+IF(RIGHT(BV$39,2)>RIGHT($K110,2),AZ110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BA110,IF(RIGHT($K110,2)=RIGHT(BW$39,2),SUM($AX110: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$39,2),SUM($AX110: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$39,2),SUM($AX110: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$39,2),SUM($AX110: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$39,2),SUM($AX110:BE110),0)+IF(RIGHT(CA$39,2)>RIGHT($K110,2),BE110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BF110,IF(RIGHT($K110,2)=RIGHT(CB$39,2),SUM($AX110:BF110),0)+IF(RIGHT(CB$39,2)>RIGHT($K110,2),BF110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BG110,IF(RIGHT($K110,2)=RIGHT(CC$39,2),SUM($AX110:BG110),0)+IF(RIGHT(CC$39,2)>RIGHT($K110,2),BG110,0))","v":0},null,{"$f":"+Q110*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R110*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S110*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T110*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U110*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V110*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W110*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X110*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y110*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z110*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K111=\"Ongoing\",AX111,IF(RIGHT($K111,2)=RIGHT(BT$39,2),SUM($AX111:AX111),0)+IF(RIGHT(BT$39,2)>RIGHT($K111,2),AX111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AY111,IF(RIGHT($K111,2)=RIGHT(BU$39,2),SUM($AX111:AY111),0)+IF(RIGHT(BU$39,2)>RIGHT($K111,2),AY111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AZ111,IF(RIGHT($K111,2)=RIGHT(BV$39,2),SUM($AX111:AZ111),0)+IF(RIGHT(BV$39,2)>RIGHT($K111,2),AZ111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BA111,IF(RIGHT($K111,2)=RIGHT(BW$39,2),SUM($AX111:BA111),0)+IF(RIGHT(BW$39,2)>RIGHT($K111,2),BA111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BB111,IF(RIGHT($K111,2)=RIGHT(BX$39,2),SUM($AX111:BB111),0)+IF(RIGHT(BX$39,2)>RIGHT($K111,2),BB111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BC111,IF(RIGHT($K111,2)=RIGHT(BY$39,2),SUM($AX111: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$39,2),SUM($AX111: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$39,2),SUM($AX111:BE111),0)+IF(RIGHT(CA$39,2)>RIGHT($K111,2),BE111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BF111,IF(RIGHT($K111,2)=RIGHT(CB$39,2),SUM($AX111:BF111),0)+IF(RIGHT(CB$39,2)>RIGHT($K111,2),BF111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BG111,IF(RIGHT($K111,2)=RIGHT(CC$39,2),SUM($AX111:BG111),0)+IF(RIGHT(CC$39,2)>RIGHT($K111,2),BG111,0))","v":0},null,{"$f":"+Q111*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R111*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S111*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T111*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U111*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V111*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W111*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X111*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y111*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z111*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K112=\"Ongoing\",AX112,IF(RIGHT($K112,2)=RIGHT(BT$39,2),SUM($AX112:AX112),0)+IF(RIGHT(BT$39,2)>RIGHT($K112,2),AX112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AY112,IF(RIGHT($K112,2)=RIGHT(BU$39,2),SUM($AX112:AY112),0)+IF(RIGHT(BU$39,2)>RIGHT($K112,2),AY112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AZ112,IF(RIGHT($K112,2)=RIGHT(BV$39,2),SUM($AX112:AZ112),0)+IF(RIGHT(BV$39,2)>RIGHT($K112,2),AZ112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BA112,IF(RIGHT($K112,2)=RIGHT(BW$39,2),SUM($AX112:BA112),0)+IF(RIGHT(BW$39,2)>RIGHT($K112,2),BA112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BB112,IF(RIGHT($K112,2)=RIGHT(BX$39,2),SUM($AX112:BB112),0)+IF(RIGHT(BX$39,2)>RIGHT($K112,2),BB112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BC112,IF(RIGHT($K112,2)=RIGHT(BY$39,2),SUM($AX112: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$39,2),SUM($AX112: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$39,2),SUM($AX112:BE112),0)+IF(RIGHT(CA$39,2)>RIGHT($K112,2),BE112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BF112,IF(RIGHT($K112,2)=RIGHT(CB$39,2),SUM($AX112:BF112),0)+IF(RIGHT(CB$39,2)>RIGHT($K112,2),BF112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BG112,IF(RIGHT($K112,2)=RIGHT(CC$39,2),SUM($AX112:BG112),0)+IF(RIGHT(CC$39,2)>RIGHT($K112,2),BG112,0))","v":0},null,{"$f":"+Q112*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R112*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S112*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T112*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U112*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V112*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W112*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X112*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y112*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z112*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K113=\"Ongoing\",AX113,IF(RIGHT($K113,2)=RIGHT(BT$39,2),SUM($AX113: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$39,2),SUM($AX113: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$39,2),SUM($AX113: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$39,2),SUM($AX113: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$39,2),SUM($AX113: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$39,2),SUM($AX113: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$39,2),SUM($AX113: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$39,2),SUM($AX113:BE113),0)+IF(RIGHT(CA$39,2)>RIGHT($K113,2),BE113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BF113,IF(RIGHT($K113,2)=RIGHT(CB$39,2),SUM($AX113:BF113),0)+IF(RIGHT(CB$39,2)>RIGHT($K113,2),BF113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BG113,IF(RIGHT($K113,2)=RIGHT(CC$39,2),SUM($AX113:BG113),0)+IF(RIGHT(CC$39,2)>RIGHT($K113,2),BG113,0))","v":0},null,{"$f":"+Q113*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R113*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S113*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T113*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U113*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V113*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W113*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X113*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y113*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z113*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K114=\"Ongoing\",AX114,IF(RIGHT($K114,2)=RIGHT(BT$39,2),SUM($AX114:AX114),0)+IF(RIGHT(BT$39,2)>RIGHT($K114,2),AX114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AY114,IF(RIGHT($K114,2)=RIGHT(BU$39,2),SUM($AX114:AY114),0)+IF(RIGHT(BU$39,2)>RIGHT($K114,2),AY114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AZ114,IF(RIGHT($K114,2)=RIGHT(BV$39,2),SUM($AX114:AZ114),0)+IF(RIGHT(BV$39,2)>RIGHT($K114,2),AZ114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BA114,IF(RIGHT($K114,2)=RIGHT(BW$39,2),SUM($AX114:BA114),0)+IF(RIGHT(BW$39,2)>RIGHT($K114,2),BA114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BB114,IF(RIGHT($K114,2)=RIGHT(BX$39,2),SUM($AX114:BB114),0)+IF(RIGHT(BX$39,2)>RIGHT($K114,2),BB114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BC114,IF(RIGHT($K114,2)=RIGHT(BY$39,2),SUM($AX114:BC114),0)+IF(RIGHT(BY$39,2)>RIGHT($K114,2),BC114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BD114,IF(RIGHT($K114,2)=RIGHT(BZ$39,2),SUM($AX114:BD114),0)+IF(RIGHT(BZ$39,2)>RIGHT($K114,2),BD114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BE114,IF(RIGHT($K114,2)=RIGHT(CA$39,2),SUM($AX114:BE114),0)+IF(RIGHT(CA$39,2)>RIGHT($K114,2),BE114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BF114,IF(RIGHT($K114,2)=RIGHT(CB$39,2),SUM($AX114:BF114),0)+IF(RIGHT(CB$39,2)>RIGHT($K114,2),BF114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BG114,IF(RIGHT($K114,2)=RIGHT(CC$39,2),SUM($AX114:BG114),0)+IF(RIGHT(CC$39,2)>RIGHT($K114,2),BG114,0))","v":0},null,{"$f":"+Q114*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R114*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S114*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T114*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U114*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V114*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W114*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X114*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y114*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z114*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K115=\"Ongoing\",AX115,IF(RIGHT($K115,2)=RIGHT(BT$39,2),SUM($AX115:AX115),0)+IF(RIGHT(BT$39,2)>RIGHT($K115,2),AX115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AY115,IF(RIGHT($K115,2)=RIGHT(BU$39,2),SUM($AX115:AY115),0)+IF(RIGHT(BU$39,2)>RIGHT($K115,2),AY115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AZ115,IF(RIGHT($K115,2)=RIGHT(BV$39,2),SUM($AX115:AZ115),0)+IF(RIGHT(BV$39,2)>RIGHT($K115,2),AZ115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BA115,IF(RIGHT($K115,2)=RIGHT(BW$39,2),SUM($AX115:BA115),0)+IF(RIGHT(BW$39,2)>RIGHT($K115,2),BA115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BB115,IF(RIGHT($K115,2)=RIGHT(BX$39,2),SUM($AX115:BB115),0)+IF(RIGHT(BX$39,2)>RIGHT($K115,2),BB115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BC115,IF(RIGHT($K115,2)=RIGHT(BY$39,2),SUM($AX115:BC115),0)+IF(RIGHT(BY$39,2)>RIGHT($K115,2),BC115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BD115,IF(RIGHT($K115,2)=RIGHT(BZ$39,2),SUM($AX115:BD115),0)+IF(RIGHT(BZ$39,2)>RIGHT($K115,2),BD115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BE115,IF(RIGHT($K115,2)=RIGHT(CA$39,2),SUM($AX115:BE115),0)+IF(RIGHT(CA$39,2)>RIGHT($K115,2),BE115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BF115,IF(RIGHT($K115,2)=RIGHT(CB$39,2),SUM($AX115:BF115),0)+IF(RIGHT(CB$39,2)>RIGHT($K115,2),BF115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BG115,IF(RIGHT($K115,2)=RIGHT(CC$39,2),SUM($AX115:BG115),0)+IF(RIGHT(CC$39,2)>RIGHT($K115,2),BG115,0))","v":0},null,{"$f":"+Q115*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R115*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S115*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T115*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U115*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V115*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W115*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X115*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y115*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z115*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K116=\"Ongoing\",AX116,IF(RIGHT($K116,2)=RIGHT(BT$39,2),SUM($AX116:AX116),0)+IF(RIGHT(BT$39,2)>RIGHT($K116,2),AX116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AY116,IF(RIGHT($K116,2)=RIGHT(BU$39,2),SUM($AX116:AY116),0)+IF(RIGHT(BU$39,2)>RIGHT($K116,2),AY116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AZ116,IF(RIGHT($K116,2)=RIGHT(BV$39,2),SUM($AX116: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$39,2),SUM($AX116: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$39,2),SUM($AX116: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$39,2),SUM($AX116: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$39,2),SUM($AX116: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$39,2),SUM($AX116:BE116),0)+IF(RIGHT(CA$39,2)>RIGHT($K116,2),BE116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BF116,IF(RIGHT($K116,2)=RIGHT(CB$39,2),SUM($AX116:BF116),0)+IF(RIGHT(CB$39,2)>RIGHT($K116,2),BF116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BG116,IF(RIGHT($K116,2)=RIGHT(CC$39,2),SUM($AX116:BG116),0)+IF(RIGHT(CC$39,2)>RIGHT($K116,2),BG116,0))","v":0},null,{"$f":"+Q116*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R116*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S116*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T116*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U116*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V116*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W116*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X116*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y116*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z116*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q117-AB117-AM117","v":0},0,0,0,0,0,0,0,{"$f":"+Y117-AJ117-AU117","v":0},{"$f":"+Z117-AK117-AV117","v":0},null,{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BT117,\nIF($J117=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BT117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BT117/$L117*0.5,\nIF($J117=\"Declining Balance\",-$BI$38,0))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BU117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BT117-((BT117/$L117)*0.5))+BU117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BU117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BU117/$L117*0.5\n+SUM(OFFSET(BU117,0,MAX(-INT($L117+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BJ$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BV117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BU117-((BU117/$L117)*0.5))+BV117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BV117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BV117/$L117*0.5\n+SUM(OFFSET(BV117,0,MAX(-INT($L117+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BK$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BW117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BV117-((BV117/$L117)*0.5))+BW117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BW117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BW117/$L117*0.5\n+SUM(OFFSET(BW117,0,MAX(-INT($L117+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BL$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BX117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BW117-((BW117/$L117)*0.5))+BX117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BX117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BX117/$L117*0.5\n+SUM(OFFSET(BX117,0,MAX(-INT($L117+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BM$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BY117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BX117-((BX117/$L117)*0.5))+BY117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BY117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BY117/$L117*0.5\n+SUM(OFFSET(BY117,0,MAX(-INT($L117+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BN$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BZ117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BY117-((BY117/$L117)*0.5))+BZ117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BZ117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BZ117/$L117*0.5\n+SUM(OFFSET(BZ117,0,MAX(-INT($L117+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BO$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,CA117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BZ117-((BZ117/$L117)*0.5))+CA117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(CA117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+CA117/$L117*0.5\n+SUM(OFFSET(CA117,0,MAX(-INT($L117+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BP$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,CB117,\nIF(AND($J117=\"straight line\",$L117<1.51),(CA117-((CA117/$L117)*0.5))+CB117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BQ$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(CB117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+CB117/$L117*0.5\n+SUM(OFFSET(CB117,0,MAX(-INT($L117+(0.5-(10^-12))),-BQ$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BQ$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,CC117,\nIF(AND($J117=\"straight line\",$L117<1.51),(CB117-((CB117/$L117)*0.5))+CC117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BR$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(CC117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+CC117/$L117*0.5\n+SUM(OFFSET(CC117,0,MAX(-INT($L117+(0.5-(10^-12))),-BR$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BR$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},null,{"$f":"+IF($K117=\"Ongoing\",AX117,IF(RIGHT($K117,2)=RIGHT(BT$39,2),SUM($AX117:AX117),0)+IF(RIGHT(BT$39,2)>RIGHT($K117,2),AX117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AY117,IF(RIGHT($K117,2)=RIGHT(BU$39,2),SUM($AX117:AY117),0)+IF(RIGHT(BU$39,2)>RIGHT($K117,2),AY117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AZ117,IF(RIGHT($K117,2)=RIGHT(BV$39,2),SUM($AX117:AZ117),0)+IF(RIGHT(BV$39,2)>RIGHT($K117,2),AZ117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BA117,IF(RIGHT($K117,2)=RIGHT(BW$39,2),SUM($AX117: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$39,2),SUM($AX117: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$39,2),SUM($AX117: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$39,2),SUM($AX117: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$39,2),SUM($AX117:BE117),0)+IF(RIGHT(CA$39,2)>RIGHT($K117,2),BE117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BF117,IF(RIGHT($K117,2)=RIGHT(CB$39,2),SUM($AX117:BF117),0)+IF(RIGHT(CB$39,2)>RIGHT($K117,2),BF117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BG117,IF(RIGHT($K117,2)=RIGHT(CC$39,2),SUM($AX117:BG117),0)+IF(RIGHT(CC$39,2)>RIGHT($K117,2),BG117,0))","v":0},null,{"$f":"+Q117*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R117*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S117*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T117*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U117*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V117*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W117*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X117*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y117*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z117*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CE117,\nIF($J117=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CE117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CE117/$M117*0.5,\nIF($J117=\"Declining Balance\",-$CP$38,0))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CF117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CE117-((CE117/$M117)*0.5))+CF117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CF117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CF117/$M117*0.5\n+SUM(OFFSET(CF117,0,MAX(-INT($M117+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CQ$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CG117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CF117-((CF117/$M117)*0.5))+CG117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CG117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CG117/$M117*0.5\n+SUM(OFFSET(CG117,0,MAX(-INT($M117+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CR$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CH117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CG117-((CG117/$M117)*0.5))+CH117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CH117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CH117/$M117*0.5\n+SUM(OFFSET(CH117,0,MAX(-INT($M117+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CS$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CI117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CH117-((CH117/$M117)*0.5))+CI117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CI117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CI117/$M117*0.5\n+SUM(OFFSET(CI117,0,MAX(-INT($M117+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CT$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CJ117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CI117-((CI117/$M117)*0.5))+CJ117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CJ117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CJ117/$M117*0.5\n+SUM(OFFSET(CJ117,0,MAX(-INT($M117+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CU$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CK117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CJ117-((CJ117/$M117)*0.5))+CK117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CK117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CK117/$M117*0.5\n+SUM(OFFSET(CK117,0,MAX(-INT($M117+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CV$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CL117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CK117-((CK117/$M117)*0.5))+CL117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CL117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CL117/$M117*0.5\n+SUM(OFFSET(CL117,0,MAX(-INT($M117+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CW$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CM117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CL117-((CL117/$M117)*0.5))+CM117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CX$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CM117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CM117/$M117*0.5\n+SUM(OFFSET(CM117,0,MAX(-INT($M117+(0.5-(10^-12))),-CX$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CX$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CN117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CM117-((CM117/$M117)*0.5))+CN117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CY$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CN117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CN117/$M117*0.5\n+SUM(OFFSET(CN117,0,MAX(-INT($M117+(0.5-(10^-12))),-CY$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CY$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0}]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K118=\"Ongoing\",AX118,IF(RIGHT($K118,2)=RIGHT(BT$39,2),SUM($AX118: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$39,2),SUM($AX118: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$39,2),SUM($AX118:AZ118),0)+IF(RIGHT(BV$39,2)>RIGHT($K118,2),AZ118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BA118,IF(RIGHT($K118,2)=RIGHT(BW$39,2),SUM($AX118: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$39,2),SUM($AX118: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$39,2),SUM($AX118: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$39,2),SUM($AX118: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$39,2),SUM($AX118:BE118),0)+IF(RIGHT(CA$39,2)>RIGHT($K118,2),BE118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BF118,IF(RIGHT($K118,2)=RIGHT(CB$39,2),SUM($AX118:BF118),0)+IF(RIGHT(CB$39,2)>RIGHT($K118,2),BF118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BG118,IF(RIGHT($K118,2)=RIGHT(CC$39,2),SUM($AX118:BG118),0)+IF(RIGHT(CC$39,2)>RIGHT($K118,2),BG118,0))","v":0},null,{"$f":"+Q118*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R118*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S118*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T118*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U118*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V118*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W118*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X118*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y118*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z118*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K119=\"Ongoing\",AX119,IF(RIGHT($K119,2)=RIGHT(BT$39,2),SUM($AX119: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$39,2),SUM($AX119:AY119),0)+IF(RIGHT(BU$39,2)>RIGHT($K119,2),AY119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AZ119,IF(RIGHT($K119,2)=RIGHT(BV$39,2),SUM($AX119: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$39,2),SUM($AX119: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$39,2),SUM($AX119: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$39,2),SUM($AX119: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$39,2),SUM($AX119: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$39,2),SUM($AX119:BE119),0)+IF(RIGHT(CA$39,2)>RIGHT($K119,2),BE119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BF119,IF(RIGHT($K119,2)=RIGHT(CB$39,2),SUM($AX119:BF119),0)+IF(RIGHT(CB$39,2)>RIGHT($K119,2),BF119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BG119,IF(RIGHT($K119,2)=RIGHT(CC$39,2),SUM($AX119:BG119),0)+IF(RIGHT(CC$39,2)>RIGHT($K119,2),BG119,0))","v":0},null,{"$f":"+Q119*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R119*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S119*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T119*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U119*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V119*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W119*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X119*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y119*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z119*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K120=\"Ongoing\",AX120,IF(RIGHT($K120,2)=RIGHT(BT$39,2),SUM($AX120: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$39,2),SUM($AX120: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$39,2),SUM($AX120: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$39,2),SUM($AX120: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$39,2),SUM($AX120: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$39,2),SUM($AX120: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$39,2),SUM($AX120: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$39,2),SUM($AX120:BE120),0)+IF(RIGHT(CA$39,2)>RIGHT($K120,2),BE120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BF120,IF(RIGHT($K120,2)=RIGHT(CB$39,2),SUM($AX120:BF120),0)+IF(RIGHT(CB$39,2)>RIGHT($K120,2),BF120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BG120,IF(RIGHT($K120,2)=RIGHT(CC$39,2),SUM($AX120:BG120),0)+IF(RIGHT(CC$39,2)>RIGHT($K120,2),BG120,0))","v":0},null,{"$f":"+Q120*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R120*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S120*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T120*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U120*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V120*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W120*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X120*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y120*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z120*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K121=\"Ongoing\",AX121,IF(RIGHT($K121,2)=RIGHT(BT$39,2),SUM($AX121: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$39,2),SUM($AX121: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$39,2),SUM($AX121: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$39,2),SUM($AX121:BA121),0)+IF(RIGHT(BW$39,2)>RIGHT($K121,2),BA121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BB121,IF(RIGHT($K121,2)=RIGHT(BX$39,2),SUM($AX121: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$39,2),SUM($AX121: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$39,2),SUM($AX121: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$39,2),SUM($AX121:BE121),0)+IF(RIGHT(CA$39,2)>RIGHT($K121,2),BE121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BF121,IF(RIGHT($K121,2)=RIGHT(CB$39,2),SUM($AX121:BF121),0)+IF(RIGHT(CB$39,2)>RIGHT($K121,2),BF121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BG121,IF(RIGHT($K121,2)=RIGHT(CC$39,2),SUM($AX121:BG121),0)+IF(RIGHT(CC$39,2)>RIGHT($K121,2),BG121,0))","v":0},null,{"$f":"+Q121*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R121*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S121*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T121*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U121*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V121*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W121*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X121*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y121*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z121*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K122=\"Ongoing\",AX122,IF(RIGHT($K122,2)=RIGHT(BT$39,2),SUM($AX122:AX122),0)+IF(RIGHT(BT$39,2)>RIGHT($K122,2),AX122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AY122,IF(RIGHT($K122,2)=RIGHT(BU$39,2),SUM($AX122:AY122),0)+IF(RIGHT(BU$39,2)>RIGHT($K122,2),AY122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AZ122,IF(RIGHT($K122,2)=RIGHT(BV$39,2),SUM($AX122:AZ122),0)+IF(RIGHT(BV$39,2)>RIGHT($K122,2),AZ122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BA122,IF(RIGHT($K122,2)=RIGHT(BW$39,2),SUM($AX122:BA122),0)+IF(RIGHT(BW$39,2)>RIGHT($K122,2),BA122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BB122,IF(RIGHT($K122,2)=RIGHT(BX$39,2),SUM($AX122:BB122),0)+IF(RIGHT(BX$39,2)>RIGHT($K122,2),BB122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BC122,IF(RIGHT($K122,2)=RIGHT(BY$39,2),SUM($AX122: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$39,2),SUM($AX122:BD122),0)+IF(RIGHT(BZ$39,2)>RIGHT($K122,2),BD122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BE122,IF(RIGHT($K122,2)=RIGHT(CA$39,2),SUM($AX122:BE122),0)+IF(RIGHT(CA$39,2)>RIGHT($K122,2),BE122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BF122,IF(RIGHT($K122,2)=RIGHT(CB$39,2),SUM($AX122:BF122),0)+IF(RIGHT(CB$39,2)>RIGHT($K122,2),BF122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BG122,IF(RIGHT($K122,2)=RIGHT(CC$39,2),SUM($AX122:BG122),0)+IF(RIGHT(CC$39,2)>RIGHT($K122,2),BG122,0))","v":0},null,{"$f":"+Q122*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R122*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S122*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T122*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U122*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V122*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W122*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X122*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y122*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z122*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K123=\"Ongoing\",AX123,IF(RIGHT($K123,2)=RIGHT(BT$39,2),SUM($AX123:AX123),0)+IF(RIGHT(BT$39,2)>RIGHT($K123,2),AX123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AY123,IF(RIGHT($K123,2)=RIGHT(BU$39,2),SUM($AX123: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$39,2),SUM($AX123: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$39,2),SUM($AX123: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$39,2),SUM($AX123: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$39,2),SUM($AX123: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$39,2),SUM($AX123: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$39,2),SUM($AX123:BE123),0)+IF(RIGHT(CA$39,2)>RIGHT($K123,2),BE123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BF123,IF(RIGHT($K123,2)=RIGHT(CB$39,2),SUM($AX123:BF123),0)+IF(RIGHT(CB$39,2)>RIGHT($K123,2),BF123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BG123,IF(RIGHT($K123,2)=RIGHT(CC$39,2),SUM($AX123:BG123),0)+IF(RIGHT(CC$39,2)>RIGHT($K123,2),BG123,0))","v":0},null,{"$f":"+Q123*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R123*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S123*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T123*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U123*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V123*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W123*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X123*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y123*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z123*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K124=\"Ongoing\",AX124,IF(RIGHT($K124,2)=RIGHT(BT$39,2),SUM($AX124:AX124),0)+IF(RIGHT(BT$39,2)>RIGHT($K124,2),AX124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AY124,IF(RIGHT($K124,2)=RIGHT(BU$39,2),SUM($AX124: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$39,2),SUM($AX124: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$39,2),SUM($AX124: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$39,2),SUM($AX124: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$39,2),SUM($AX124: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$39,2),SUM($AX124: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$39,2),SUM($AX124:BE124),0)+IF(RIGHT(CA$39,2)>RIGHT($K124,2),BE124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BF124,IF(RIGHT($K124,2)=RIGHT(CB$39,2),SUM($AX124:BF124),0)+IF(RIGHT(CB$39,2)>RIGHT($K124,2),BF124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BG124,IF(RIGHT($K124,2)=RIGHT(CC$39,2),SUM($AX124:BG124),0)+IF(RIGHT(CC$39,2)>RIGHT($K124,2),BG124,0))","v":0},null,{"$f":"+Q124*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R124*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S124*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T124*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U124*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V124*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W124*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X124*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y124*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z124*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q125-AB125-AM125","v":0},{"$f":"+R125-AC125-AN125","v":0},{"$f":"+S125-AD125-AO125","v":0},{"$f":"+T125-AE125-AP125","v":0},{"$f":"+U125-AF125-AQ125","v":0},{"$f":"+V125-AG125-AR125","v":0},{"$f":"+W125-AH125-AS125","v":0},{"$f":"+X125-AI125-AT125","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K125=\"Ongoing\",AX125,IF(RIGHT($K125,2)=RIGHT(BT$39,2),SUM($AX125:AX125),0)+IF(RIGHT(BT$39,2)>RIGHT($K125,2),AX125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AY125,IF(RIGHT($K125,2)=RIGHT(BU$39,2),SUM($AX125:AY125),0)+IF(RIGHT(BU$39,2)>RIGHT($K125,2),AY125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AZ125,IF(RIGHT($K125,2)=RIGHT(BV$39,2),SUM($AX125:AZ125),0)+IF(RIGHT(BV$39,2)>RIGHT($K125,2),AZ125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BA125,IF(RIGHT($K125,2)=RIGHT(BW$39,2),SUM($AX125:BA125),0)+IF(RIGHT(BW$39,2)>RIGHT($K125,2),BA125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BB125,IF(RIGHT($K125,2)=RIGHT(BX$39,2),SUM($AX125:BB125),0)+IF(RIGHT(BX$39,2)>RIGHT($K125,2),BB125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BC125,IF(RIGHT($K125,2)=RIGHT(BY$39,2),SUM($AX125:BC125),0)+IF(RIGHT(BY$39,2)>RIGHT($K125,2),BC125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BD125,IF(RIGHT($K125,2)=RIGHT(BZ$39,2),SUM($AX125:BD125),0)+IF(RIGHT(BZ$39,2)>RIGHT($K125,2),BD125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BE125,IF(RIGHT($K125,2)=RIGHT(CA$39,2),SUM($AX125:BE125),0)+IF(RIGHT(CA$39,2)>RIGHT($K125,2),BE125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BF125,IF(RIGHT($K125,2)=RIGHT(CB$39,2),SUM($AX125:BF125),0)+IF(RIGHT(CB$39,2)>RIGHT($K125,2),BF125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BG125,IF(RIGHT($K125,2)=RIGHT(CC$39,2),SUM($AX125:BG125),0)+IF(RIGHT(CC$39,2)>RIGHT($K125,2),BG125,0))","v":0},null,{"$f":"+Q125*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R125*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S125*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T125*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U125*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V125*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W125*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X125*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y125*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z125*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K126=\"Ongoing\",AX126,IF(RIGHT($K126,2)=RIGHT(BT$39,2),SUM($AX126:AX126),0)+IF(RIGHT(BT$39,2)>RIGHT($K126,2),AX126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AY126,IF(RIGHT($K126,2)=RIGHT(BU$39,2),SUM($AX126:AY126),0)+IF(RIGHT(BU$39,2)>RIGHT($K126,2),AY126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AZ126,IF(RIGHT($K126,2)=RIGHT(BV$39,2),SUM($AX126:AZ126),0)+IF(RIGHT(BV$39,2)>RIGHT($K126,2),AZ126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BA126,IF(RIGHT($K126,2)=RIGHT(BW$39,2),SUM($AX126:BA126),0)+IF(RIGHT(BW$39,2)>RIGHT($K126,2),BA126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BB126,IF(RIGHT($K126,2)=RIGHT(BX$39,2),SUM($AX126:BB126),0)+IF(RIGHT(BX$39,2)>RIGHT($K126,2),BB126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BC126,IF(RIGHT($K126,2)=RIGHT(BY$39,2),SUM($AX126:BC126),0)+IF(RIGHT(BY$39,2)>RIGHT($K126,2),BC126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BD126,IF(RIGHT($K126,2)=RIGHT(BZ$39,2),SUM($AX126:BD126),0)+IF(RIGHT(BZ$39,2)>RIGHT($K126,2),BD126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BE126,IF(RIGHT($K126,2)=RIGHT(CA$39,2),SUM($AX126:BE126),0)+IF(RIGHT(CA$39,2)>RIGHT($K126,2),BE126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BF126,IF(RIGHT($K126,2)=RIGHT(CB$39,2),SUM($AX126:BF126),0)+IF(RIGHT(CB$39,2)>RIGHT($K126,2),BF126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BG126,IF(RIGHT($K126,2)=RIGHT(CC$39,2),SUM($AX126:BG126),0)+IF(RIGHT(CC$39,2)>RIGHT($K126,2),BG126,0))","v":0},null,{"$f":"+Q126*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R126*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S126*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T126*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U126*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V126*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W126*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X126*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y126*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z126*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K127=\"Ongoing\",AX127,IF(RIGHT($K127,2)=RIGHT(BT$39,2),SUM($AX127:AX127),0)+IF(RIGHT(BT$39,2)>RIGHT($K127,2),AX127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AY127,IF(RIGHT($K127,2)=RIGHT(BU$39,2),SUM($AX127: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$39,2),SUM($AX127: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$39,2),SUM($AX127: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$39,2),SUM($AX127: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$39,2),SUM($AX127: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$39,2),SUM($AX127: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$39,2),SUM($AX127:BE127),0)+IF(RIGHT(CA$39,2)>RIGHT($K127,2),BE127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BF127,IF(RIGHT($K127,2)=RIGHT(CB$39,2),SUM($AX127:BF127),0)+IF(RIGHT(CB$39,2)>RIGHT($K127,2),BF127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BG127,IF(RIGHT($K127,2)=RIGHT(CC$39,2),SUM($AX127:BG127),0)+IF(RIGHT(CC$39,2)>RIGHT($K127,2),BG127,0))","v":0},null,{"$f":"+Q127*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R127*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S127*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T127*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U127*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V127*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W127*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X127*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y127*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z127*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K128=\"Ongoing\",AX128,IF(RIGHT($K128,2)=RIGHT(BT$39,2),SUM($AX128:AX128),0)+IF(RIGHT(BT$39,2)>RIGHT($K128,2),AX128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AY128,IF(RIGHT($K128,2)=RIGHT(BU$39,2),SUM($AX128: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$39,2),SUM($AX128: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$39,2),SUM($AX128: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$39,2),SUM($AX128: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$39,2),SUM($AX128: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$39,2),SUM($AX128: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$39,2),SUM($AX128:BE128),0)+IF(RIGHT(CA$39,2)>RIGHT($K128,2),BE128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BF128,IF(RIGHT($K128,2)=RIGHT(CB$39,2),SUM($AX128:BF128),0)+IF(RIGHT(CB$39,2)>RIGHT($K128,2),BF128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BG128,IF(RIGHT($K128,2)=RIGHT(CC$39,2),SUM($AX128:BG128),0)+IF(RIGHT(CC$39,2)>RIGHT($K128,2),BG128,0))","v":0},null,{"$f":"+Q128*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R128*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S128*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T128*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U128*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V128*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W128*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X128*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y128*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z128*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K129=\"Ongoing\",AX129,IF(RIGHT($K129,2)=RIGHT(BT$39,2),SUM($AX129: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$39,2),SUM($AX129: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$39,2),SUM($AX129: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$39,2),SUM($AX129: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$39,2),SUM($AX129: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$39,2),SUM($AX129: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$39,2),SUM($AX129: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$39,2),SUM($AX129:BE129),0)+IF(RIGHT(CA$39,2)>RIGHT($K129,2),BE129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BF129,IF(RIGHT($K129,2)=RIGHT(CB$39,2),SUM($AX129:BF129),0)+IF(RIGHT(CB$39,2)>RIGHT($K129,2),BF129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BG129,IF(RIGHT($K129,2)=RIGHT(CC$39,2),SUM($AX129:BG129),0)+IF(RIGHT(CC$39,2)>RIGHT($K129,2),BG129,0))","v":0},null,{"$f":"+Q129*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R129*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S129*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T129*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U129*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V129*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W129*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X129*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y129*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z129*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K130=\"Ongoing\",AX130,IF(RIGHT($K130,2)=RIGHT(BT$39,2),SUM($AX130:AX130),0)+IF(RIGHT(BT$39,2)>RIGHT($K130,2),AX130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AY130,IF(RIGHT($K130,2)=RIGHT(BU$39,2),SUM($AX130:AY130),0)+IF(RIGHT(BU$39,2)>RIGHT($K130,2),AY130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AZ130,IF(RIGHT($K130,2)=RIGHT(BV$39,2),SUM($AX130:AZ130),0)+IF(RIGHT(BV$39,2)>RIGHT($K130,2),AZ130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BA130,IF(RIGHT($K130,2)=RIGHT(BW$39,2),SUM($AX130: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$39,2),SUM($AX130: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$39,2),SUM($AX130: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$39,2),SUM($AX130: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$39,2),SUM($AX130:BE130),0)+IF(RIGHT(CA$39,2)>RIGHT($K130,2),BE130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BF130,IF(RIGHT($K130,2)=RIGHT(CB$39,2),SUM($AX130:BF130),0)+IF(RIGHT(CB$39,2)>RIGHT($K130,2),BF130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BG130,IF(RIGHT($K130,2)=RIGHT(CC$39,2),SUM($AX130:BG130),0)+IF(RIGHT(CC$39,2)>RIGHT($K130,2),BG130,0))","v":0},null,{"$f":"+Q130*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R130*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S130*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T130*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U130*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V130*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W130*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X130*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y130*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z130*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K131=\"Ongoing\",AX131,IF(RIGHT($K131,2)=RIGHT(BT$39,2),SUM($AX131:AX131),0)+IF(RIGHT(BT$39,2)>RIGHT($K131,2),AX131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AY131,IF(RIGHT($K131,2)=RIGHT(BU$39,2),SUM($AX131:AY131),0)+IF(RIGHT(BU$39,2)>RIGHT($K131,2),AY131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AZ131,IF(RIGHT($K131,2)=RIGHT(BV$39,2),SUM($AX131:AZ131),0)+IF(RIGHT(BV$39,2)>RIGHT($K131,2),AZ131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BA131,IF(RIGHT($K131,2)=RIGHT(BW$39,2),SUM($AX131: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$39,2),SUM($AX131: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$39,2),SUM($AX131: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$39,2),SUM($AX131: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$39,2),SUM($AX131:BE131),0)+IF(RIGHT(CA$39,2)>RIGHT($K131,2),BE131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BF131,IF(RIGHT($K131,2)=RIGHT(CB$39,2),SUM($AX131:BF131),0)+IF(RIGHT(CB$39,2)>RIGHT($K131,2),BF131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BG131,IF(RIGHT($K131,2)=RIGHT(CC$39,2),SUM($AX131:BG131),0)+IF(RIGHT(CC$39,2)>RIGHT($K131,2),BG131,0))","v":0},null,{"$f":"+Q131*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R131*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S131*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T131*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U131*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V131*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W131*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X131*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y131*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z131*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K132=\"Ongoing\",AX132,IF(RIGHT($K132,2)=RIGHT(BT$39,2),SUM($AX132: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$39,2),SUM($AX132: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$39,2),SUM($AX132: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$39,2),SUM($AX132: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$39,2),SUM($AX132: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$39,2),SUM($AX132: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$39,2),SUM($AX132: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$39,2),SUM($AX132:BE132),0)+IF(RIGHT(CA$39,2)>RIGHT($K132,2),BE132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BF132,IF(RIGHT($K132,2)=RIGHT(CB$39,2),SUM($AX132:BF132),0)+IF(RIGHT(CB$39,2)>RIGHT($K132,2),BF132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BG132,IF(RIGHT($K132,2)=RIGHT(CC$39,2),SUM($AX132:BG132),0)+IF(RIGHT(CC$39,2)>RIGHT($K132,2),BG132,0))","v":0},null,{"$f":"+Q132*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R132*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S132*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T132*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U132*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V132*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W132*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X132*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y132*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z132*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K133=\"Ongoing\",AX133,IF(RIGHT($K133,2)=RIGHT(BT$39,2),SUM($AX133: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$39,2),SUM($AX133: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$39,2),SUM($AX133: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$39,2),SUM($AX133: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$39,2),SUM($AX133: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$39,2),SUM($AX133: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$39,2),SUM($AX133: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$39,2),SUM($AX133:BE133),0)+IF(RIGHT(CA$39,2)>RIGHT($K133,2),BE133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BF133,IF(RIGHT($K133,2)=RIGHT(CB$39,2),SUM($AX133:BF133),0)+IF(RIGHT(CB$39,2)>RIGHT($K133,2),BF133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BG133,IF(RIGHT($K133,2)=RIGHT(CC$39,2),SUM($AX133:BG133),0)+IF(RIGHT(CC$39,2)>RIGHT($K133,2),BG133,0))","v":0},null,{"$f":"+Q133*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R133*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S133*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T133*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U133*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V133*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W133*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X133*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y133*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z133*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K134=\"Ongoing\",AX134,IF(RIGHT($K134,2)=RIGHT(BT$39,2),SUM($AX134:AX134),0)+IF(RIGHT(BT$39,2)>RIGHT($K134,2),AX134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AY134,IF(RIGHT($K134,2)=RIGHT(BU$39,2),SUM($AX134: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$39,2),SUM($AX134: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$39,2),SUM($AX134: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$39,2),SUM($AX134: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$39,2),SUM($AX134: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$39,2),SUM($AX134: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$39,2),SUM($AX134:BE134),0)+IF(RIGHT(CA$39,2)>RIGHT($K134,2),BE134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BF134,IF(RIGHT($K134,2)=RIGHT(CB$39,2),SUM($AX134:BF134),0)+IF(RIGHT(CB$39,2)>RIGHT($K134,2),BF134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BG134,IF(RIGHT($K134,2)=RIGHT(CC$39,2),SUM($AX134:BG134),0)+IF(RIGHT(CC$39,2)>RIGHT($K134,2),BG134,0))","v":0},null,{"$f":"+Q134*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R134*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S134*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T134*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U134*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V134*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W134*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X134*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y134*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z134*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K135=\"Ongoing\",AX135,IF(RIGHT($K135,2)=RIGHT(BT$39,2),SUM($AX135: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$39,2),SUM($AX135:AY135),0)+IF(RIGHT(BU$39,2)>RIGHT($K135,2),AY135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AZ135,IF(RIGHT($K135,2)=RIGHT(BV$39,2),SUM($AX135:AZ135),0)+IF(RIGHT(BV$39,2)>RIGHT($K135,2),AZ135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BA135,IF(RIGHT($K135,2)=RIGHT(BW$39,2),SUM($AX135: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$39,2),SUM($AX135: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$39,2),SUM($AX135: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$39,2),SUM($AX135: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$39,2),SUM($AX135:BE135),0)+IF(RIGHT(CA$39,2)>RIGHT($K135,2),BE135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BF135,IF(RIGHT($K135,2)=RIGHT(CB$39,2),SUM($AX135:BF135),0)+IF(RIGHT(CB$39,2)>RIGHT($K135,2),BF135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BG135,IF(RIGHT($K135,2)=RIGHT(CC$39,2),SUM($AX135:BG135),0)+IF(RIGHT(CC$39,2)>RIGHT($K135,2),BG135,0))","v":0},null,{"$f":"+Q135*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R135*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S135*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T135*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U135*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V135*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W135*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X135*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y135*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z135*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K136=\"Ongoing\",AX136,IF(RIGHT($K136,2)=RIGHT(BT$39,2),SUM($AX136: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$39,2),SUM($AX136: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$39,2),SUM($AX136:AZ136),0)+IF(RIGHT(BV$39,2)>RIGHT($K136,2),AZ136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BA136,IF(RIGHT($K136,2)=RIGHT(BW$39,2),SUM($AX136: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$39,2),SUM($AX136: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$39,2),SUM($AX136: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$39,2),SUM($AX136: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$39,2),SUM($AX136:BE136),0)+IF(RIGHT(CA$39,2)>RIGHT($K136,2),BE136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BF136,IF(RIGHT($K136,2)=RIGHT(CB$39,2),SUM($AX136:BF136),0)+IF(RIGHT(CB$39,2)>RIGHT($K136,2),BF136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BG136,IF(RIGHT($K136,2)=RIGHT(CC$39,2),SUM($AX136:BG136),0)+IF(RIGHT(CC$39,2)>RIGHT($K136,2),BG136,0))","v":0},null,{"$f":"+Q136*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R136*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S136*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T136*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U136*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V136*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W136*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X136*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y136*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z136*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K137=\"Ongoing\",AX137,IF(RIGHT($K137,2)=RIGHT(BT$39,2),SUM($AX137: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$39,2),SUM($AX137: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$39,2),SUM($AX137: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$39,2),SUM($AX137: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$39,2),SUM($AX137: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$39,2),SUM($AX137: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$39,2),SUM($AX137: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$39,2),SUM($AX137:BE137),0)+IF(RIGHT(CA$39,2)>RIGHT($K137,2),BE137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BF137,IF(RIGHT($K137,2)=RIGHT(CB$39,2),SUM($AX137:BF137),0)+IF(RIGHT(CB$39,2)>RIGHT($K137,2),BF137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BG137,IF(RIGHT($K137,2)=RIGHT(CC$39,2),SUM($AX137:BG137),0)+IF(RIGHT(CC$39,2)>RIGHT($K137,2),BG137,0))","v":0},null,{"$f":"+Q137*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R137*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S137*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T137*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U137*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V137*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W137*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X137*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y137*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z137*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K138=\"Ongoing\",AX138,IF(RIGHT($K138,2)=RIGHT(BT$39,2),SUM($AX138: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$39,2),SUM($AX138: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$39,2),SUM($AX138:AZ138),0)+IF(RIGHT(BV$39,2)>RIGHT($K138,2),AZ138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BA138,IF(RIGHT($K138,2)=RIGHT(BW$39,2),SUM($AX138: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$39,2),SUM($AX138: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$39,2),SUM($AX138: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$39,2),SUM($AX138: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$39,2),SUM($AX138:BE138),0)+IF(RIGHT(CA$39,2)>RIGHT($K138,2),BE138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BF138,IF(RIGHT($K138,2)=RIGHT(CB$39,2),SUM($AX138:BF138),0)+IF(RIGHT(CB$39,2)>RIGHT($K138,2),BF138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BG138,IF(RIGHT($K138,2)=RIGHT(CC$39,2),SUM($AX138:BG138),0)+IF(RIGHT(CC$39,2)>RIGHT($K138,2),BG138,0))","v":0},null,{"$f":"+Q138*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R138*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S138*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T138*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U138*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V138*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W138*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X138*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y138*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z138*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K139=\"Ongoing\",AX139,IF(RIGHT($K139,2)=RIGHT(BT$39,2),SUM($AX139:AX139),0)+IF(RIGHT(BT$39,2)>RIGHT($K139,2),AX139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AY139,IF(RIGHT($K139,2)=RIGHT(BU$39,2),SUM($AX139:AY139),0)+IF(RIGHT(BU$39,2)>RIGHT($K139,2),AY139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AZ139,IF(RIGHT($K139,2)=RIGHT(BV$39,2),SUM($AX139:AZ139),0)+IF(RIGHT(BV$39,2)>RIGHT($K139,2),AZ139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BA139,IF(RIGHT($K139,2)=RIGHT(BW$39,2),SUM($AX139:BA139),0)+IF(RIGHT(BW$39,2)>RIGHT($K139,2),BA139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BB139,IF(RIGHT($K139,2)=RIGHT(BX$39,2),SUM($AX139:BB139),0)+IF(RIGHT(BX$39,2)>RIGHT($K139,2),BB139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BC139,IF(RIGHT($K139,2)=RIGHT(BY$39,2),SUM($AX139:BC139),0)+IF(RIGHT(BY$39,2)>RIGHT($K139,2),BC139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BD139,IF(RIGHT($K139,2)=RIGHT(BZ$39,2),SUM($AX139:BD139),0)+IF(RIGHT(BZ$39,2)>RIGHT($K139,2),BD139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BE139,IF(RIGHT($K139,2)=RIGHT(CA$39,2),SUM($AX139:BE139),0)+IF(RIGHT(CA$39,2)>RIGHT($K139,2),BE139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BF139,IF(RIGHT($K139,2)=RIGHT(CB$39,2),SUM($AX139:BF139),0)+IF(RIGHT(CB$39,2)>RIGHT($K139,2),BF139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BG139,IF(RIGHT($K139,2)=RIGHT(CC$39,2),SUM($AX139:BG139),0)+IF(RIGHT(CC$39,2)>RIGHT($K139,2),BG139,0))","v":0},null,{"$f":"+Q139*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R139*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S139*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T139*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U139*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V139*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W139*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X139*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y139*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z139*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K140=\"Ongoing\",AX140,IF(RIGHT($K140,2)=RIGHT(BT$39,2),SUM($AX140: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$39,2),SUM($AX140:AY140),0)+IF(RIGHT(BU$39,2)>RIGHT($K140,2),AY140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AZ140,IF(RIGHT($K140,2)=RIGHT(BV$39,2),SUM($AX140: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$39,2),SUM($AX140: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$39,2),SUM($AX140: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$39,2),SUM($AX140: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$39,2),SUM($AX140: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$39,2),SUM($AX140:BE140),0)+IF(RIGHT(CA$39,2)>RIGHT($K140,2),BE140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BF140,IF(RIGHT($K140,2)=RIGHT(CB$39,2),SUM($AX140:BF140),0)+IF(RIGHT(CB$39,2)>RIGHT($K140,2),BF140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BG140,IF(RIGHT($K140,2)=RIGHT(CC$39,2),SUM($AX140:BG140),0)+IF(RIGHT(CC$39,2)>RIGHT($K140,2),BG140,0))","v":0},null,{"$f":"+Q140*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R140*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S140*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T140*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U140*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V140*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W140*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X140*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y140*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z140*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K141=\"Ongoing\",AX141,IF(RIGHT($K141,2)=RIGHT(BT$39,2),SUM($AX141:AX141),0)+IF(RIGHT(BT$39,2)>RIGHT($K141,2),AX141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AY141,IF(RIGHT($K141,2)=RIGHT(BU$39,2),SUM($AX141:AY141),0)+IF(RIGHT(BU$39,2)>RIGHT($K141,2),AY141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AZ141,IF(RIGHT($K141,2)=RIGHT(BV$39,2),SUM($AX141:AZ141),0)+IF(RIGHT(BV$39,2)>RIGHT($K141,2),AZ141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BA141,IF(RIGHT($K141,2)=RIGHT(BW$39,2),SUM($AX141: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$39,2),SUM($AX141: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$39,2),SUM($AX141: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$39,2),SUM($AX141: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$39,2),SUM($AX141:BE141),0)+IF(RIGHT(CA$39,2)>RIGHT($K141,2),BE141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BF141,IF(RIGHT($K141,2)=RIGHT(CB$39,2),SUM($AX141:BF141),0)+IF(RIGHT(CB$39,2)>RIGHT($K141,2),BF141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BG141,IF(RIGHT($K141,2)=RIGHT(CC$39,2),SUM($AX141:BG141),0)+IF(RIGHT(CC$39,2)>RIGHT($K141,2),BG141,0))","v":0},null,{"$f":"+Q141*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R141*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S141*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T141*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U141*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V141*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W141*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X141*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y141*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z141*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q142-AB142-AM142","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K142=\"Ongoing\",AX142,IF(RIGHT($K142,2)=RIGHT(BT$39,2),SUM($AX142: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$39,2),SUM($AX142: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$39,2),SUM($AX142: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$39,2),SUM($AX142: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$39,2),SUM($AX142:BB142),0)+IF(RIGHT(BX$39,2)>RIGHT($K142,2),BB142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BC142,IF(RIGHT($K142,2)=RIGHT(BY$39,2),SUM($AX142:BC142),0)+IF(RIGHT(BY$39,2)>RIGHT($K142,2),BC142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BD142,IF(RIGHT($K142,2)=RIGHT(BZ$39,2),SUM($AX142:BD142),0)+IF(RIGHT(BZ$39,2)>RIGHT($K142,2),BD142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BE142,IF(RIGHT($K142,2)=RIGHT(CA$39,2),SUM($AX142:BE142),0)+IF(RIGHT(CA$39,2)>RIGHT($K142,2),BE142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BF142,IF(RIGHT($K142,2)=RIGHT(CB$39,2),SUM($AX142:BF142),0)+IF(RIGHT(CB$39,2)>RIGHT($K142,2),BF142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BG142,IF(RIGHT($K142,2)=RIGHT(CC$39,2),SUM($AX142:BG142),0)+IF(RIGHT(CC$39,2)>RIGHT($K142,2),BG142,0))","v":0},null,{"$f":"+Q142*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R142*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S142*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T142*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U142*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V142*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W142*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X142*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y142*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z142*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Capex_FO_AC","index":8,"n_rows":92,"n_cols":40,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Capital Expenditure - Asset Category Breakdown"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},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"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,"Capital Expenditure Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<< Contact commission staff if the pre-populated values should be adjusted"]
[]
[null,null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W37","v":27.592137556561084},{"$f":"+X37","v":18.689533747779755},{"$f":"+Y37","v":21.517987730061353},{"$f":"+Z37","v":13.955220411663809},{"$f":"+AA37","v":19.590702290076337},27.294999999999998,{"$f":"+AC37","v":34.664762239177001},25.227468850751997,34.857173925773999,24.810604944100501,18.373168657268003,28.87407091914735,34.509098332682093,30.45359172606895,29.742472802981553,17.516041426059878]
[null,null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W44","v":21.720062443438916},{"$f":"+X44","v":30.115622557726468},{"$f":"+Y44","v":31.919723926380371},{"$f":"+Z44","v":49.72470411663808},23.952949109414757,23.669,{"$f":"+AC44","v":24.912294200877},23.686325529901996,28.270679203854002,31.961170809000503,20.943232912618001,27.308575570297347,43.355731677262099,38.584470713096245,35.918802957327806,26.704539897883752]
[null,null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W51","v":0},{"$f":"+X51","v":0},{"$f":"+Y51","v":0},{"$f":"+Z51","v":0},0,0,{"$f":"+AC51","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W58","v":0},{"$f":"+X58","v":0},{"$f":"+Y58","v":0},{"$f":"+Z58","v":0},0,0,{"$f":"+AC58","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W65","v":0},{"$f":"+X65","v":0},{"$f":"+Y65","v":0},{"$f":"+Z65","v":0},0,0,{"$f":"+AC65","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total prescribed capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W12:W16)","v":49.312200000000004},{"$f":"+SUM(X12:X16)","v":48.805156305506223},{"$f":"+SUM(Y12:Y16)","v":53.437711656441721},63.679924528301889,43.543651399491097,50.963999999999999,{"$f":"+SUM(AC12:AC16)","v":59.577056440054001},48.913794380653997,63.127853129628001,56.771775753101004,39.316401569886004,56.182646489444693,77.8648300099442,69.038062439165202,65.661275760309366,44.220581323943634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add comment here or right mouse click & insert comment"]
[]
[null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W76","v":0},0,0,0,0,0,{"$f":"+AC76","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W84","v":3.6756947674208145},4.044905861456484E-3,0.11444055533742334,1.3915196673756431,0,0.42036000000000001,{"$f":"+AC84","v":0.32556643839999999},6.2120234999999999,11.6435749284,13.359026256,9.5526349289999999,6.0069823600000003,6.1752419999999999,7.5414120000000002,7.2261420000000003,6.0176069999999999]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W88","v":10.128744268778281},{"$f":"+X88","v":20.720599015923632},8.1166950484049085,18.240469707967407,12.299614939491097,12.610799999999999,10.509,10.509,7.3563000000000001,7.3563000000000001,7.3563000000000001,{"$f":"+AH88","v":7.3563000000000001},{"$f":"+AI88","v":7.3563000000000001},{"$f":"+AJ88","v":7.3563000000000001},{"$f":"+AK88","v":7.3563000000000001},{"$f":"+AL88","v":7.3563000000000001}]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W91","v":0.49054084343891413},{"$f":"+X91","v":0.49982864317939618},0.30610778521472398,0.71752561021440808,0.55768300071246812,0.27000004950000006,0.80617790769999997,0.47003173579999991,0.62523208220000004,0.25442376300000008,0.47984528679999999,{"$f":"+AH91","v":0.7300969247000002},{"$f":"+AI91","v":0.42809723329999999},{"$f":"+AJ91","v":0.62894906800000006},{"$f":"+AK91","v":0.31851698340000001},{"$f":"+AL91","v":0.42411693500000003}]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92","v":9.0685123466063361E-2},{"$f":"X92","v":0.84882693913854368},0,3.0339252735849056E-2,2.2306151017811707E-2,6.6442982100000006E-2,4.7093290200000006E-2,1.5606693300000002E-2,1.52081787E-2,1.3605989099999998E-2,5.2836993000000013E-2,{"$f":"AH92","v":1.9659477933},{"$f":"AI92","v":1.9659477933},{"$f":"AJ92","v":1.9659477933},{"$f":"AK92","v":1.9659477933},{"$f":"AL92","v":1.9659477933}]
[]
[]
[null,null,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",{"$f":"SUM(AB37,AB44,AB51,AB58,AB65)","v":50.963999999999999},{"$f":"+'Capex_FO input'!D29","v":59.577056440054008},{"$f":"+'Capex_FO input'!E29","v":48.913794380653997},{"$f":"+'Capex_FO input'!F29","v":63.127853129627987},{"$f":"+'Capex_FO input'!G29","v":56.771775753101011},{"$f":"+'Capex_FO input'!H29","v":39.316401569885997},{"$f":"+'Capex_FO input'!I29","v":56.182646489444693},{"$f":"+'Capex_FO input'!J29","v":77.864830009944185},{"$f":"+'Capex_FO input'!K29","v":69.038062439165188},{"$f":"+'Capex_FO input'!L29","v":65.661275760309351},{"$f":"+'Capex_FO input'!M29","v":44.220581323943627}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AB28-AB17","v":0},{"$f":"+AC28-AC17","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"IF(+AB28=AB17,0,1)","v":0},{"$f":"IF(+AC28=AC17,0,1)","v":0},{"$f":"IF(+AD28=AD17,0,1)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"E12","v":"Water"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.064492307692309,2.5528241563055061,1.4605214723926381,1.8691260720411664,4.8782340966921121,1.4339999999999999,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":11.037238299999999},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":1.1558849099999999},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":1.52758824},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0.76106178000000002},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":1.37751972},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":2.0784700200000001},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":2.1791462399999997},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0.74119977000000004},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":1.5560676299999998},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0.87298262999999987}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6395321266968335,8.1745390763765542,10.475576687116565,5.7147015437392801,6.7603791348600506,10.973000000000001,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":7.2821190544999999},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":7.6457290464500005},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":15.910700938050001},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":14.663834309612501},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":8.8797692117625004},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":11.2441064385625},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":11.191857086062498},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":9.6931160510624998},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":8.3799114110624995},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":9.3814191110624989}]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0714904977375559,5.9155097690941396,7.8618404907975465,5.547872212692968,6.2738167938931291,12.071999999999999,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":10.471704800000001},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":11.8545310636},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":12.995275512099999},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":6.3624597814000001},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":5.0195345235},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":12.6258277431},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":18.530021223099997},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":17.412336031902704},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":17.460664622868755},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":4.9107128099261308}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8166226244343893,2.0466607460035524,1.7200490797546013,0.82352058319039456,1.6782722646310431,2.8159999999999998,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":5.8737000846769991},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":4.5713238307020001},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":4.4236092356240002},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":3.0232490730879991},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":3.0963452020054998},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":2.9256667174848494},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":2.6080737835196},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":2.6069398731037499},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":2.3458291390502999},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":2.35092687507125}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C32)","v":"Total Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W33:W36)","v":27.592137556561084},18.689533747779755,21.517987730061353,13.955220411663809,19.590702290076337,27.294999999999998,34.664762239177001,25.227468850751997,34.857173925773999,24.810604944100501,18.373168657268003,{"$f":"+SUM(AH33:AH36)","v":28.87407091914735},{"$f":"+SUM(AI33:AI36)","v":34.509098332682093},{"$f":"+SUM(AJ33:AJ36)","v":30.45359172606895},{"$f":"+SUM(AK33:AK36)","v":29.742472802981553},{"$f":"+SUM(AL33:AL36)","v":17.516041426059878}]
[]
[null,null,{"$f":"E13","v":"Sewerage"}]
[null,null,null,{"$f":"+D33","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23658733031674209,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0}]
[null,null,null,{"$f":"+D34","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.364210859728507,14.697444937833039,12.774404907975461,11.467656946826759,8.6446259541984727,12.57,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":9.5816378233999995},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":11.517601279999997},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":18.271465161250003},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":24.218355057512504},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":13.208443666812498},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":16.322400762812499},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":19.8769754728125},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":18.886502222812499},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":21.970345432812501},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":20.110394092812502}]
[null,null,null,{"$f":"+D35","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9013981900452492,12.120412966252221,16.593478527607363,35.321063464837053,13.63005089058524,8.2829999999999995,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":9.4569562927999993},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":7.5974004191999986},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":5.5756048069799986},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":4.7195666783999988},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":4.6384440437999999},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":8.0605080900000008},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":20.870682420929995},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":17.091028617179997},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":11.602628385465},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":4.2432189300000003}]
[null,null,null,{"$f":"+D36","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2178660633484166,3.2977646536412082,2.551840490797546,2.9359837049742712,1.6782722646310431,2.8159999999999998,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":5.8737000846769991},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":4.5713238307020001},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":4.4236092356240002},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":3.0232490730879991},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":3.0963452020054998},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":2.9256667174848494},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":2.6080737835196},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":2.6069398731037499},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":2.3458291390502999},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":2.35092687507125}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C39)","v":"Total Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W40:W43)","v":21.720062443438916},{"$f":"+SUM(X40:X43)","v":30.115622557726468},31.919723926380371,49.72470411663808,23.952949109414757,23.669,24.912294200877,23.686325529901996,28.270679203854002,31.961170809000503,20.943232912618001,{"$f":"+SUM(AH40:AH43)","v":27.308575570297347},{"$f":"+SUM(AI40:AI43)","v":43.355731677262099},{"$f":"+SUM(AJ40:AJ43)","v":38.584470713096245},{"$f":"+SUM(AK40:AK43)","v":35.918802957327806},{"$f":"+SUM(AL40:AL43)","v":26.704539897883752}]
[]
[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,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0}]
[null,null,null,{"$f":"+D41","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0}]
[null,null,null,{"$f":"+D42","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0}]
[null,null,null,{"$f":"+D43","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C46)","v":"Total Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W47:W50)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH47:AH50)","v":0},{"$f":"+SUM(AI47:AI50)","v":0},{"$f":"+SUM(AJ47:AJ50)","v":0},{"$f":"+SUM(AK47:AK50)","v":0},{"$f":"+SUM(AL47:AL50)","v":0}]
[]
[null,null,{"$f":"E15","v":"Rural Water"}]
[null,null,null,{"$f":"+D47","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$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,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0}]
[null,null,null,{"$f":"+D49","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0}]
[null,null,null,{"$f":"+D50","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C53)","v":"Total Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W54:W57)","v":0},{"$f":"+SUM(X54:X57)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH54:AH57)","v":0},{"$f":"+SUM(AI54:AI57)","v":0},{"$f":"+SUM(AJ54:AJ57)","v":0},{"$f":"+SUM(AK54:AK57)","v":0},{"$f":"+SUM(AL54:AL57)","v":0}]
[]
[null,null,"Bulk Water"]
[null,null,null,{"$f":"+D54","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0}]
[null,null,null,{"$f":"+D55","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0}]
[null,null,null,{"$f":"+D56","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0}]
[null,null,null,{"$f":"+D57","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C60)","v":"Total Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W61:W64)","v":0},{"$f":"+SUM(X61:X64)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH61:AH64)","v":0},{"$f":"+SUM(AI61:AI64)","v":0},{"$f":"+SUM(AJ61:AJ64)","v":0},{"$f":"+SUM(AK61:AK64)","v":0},{"$f":"+SUM(AL61:AL64)","v":0}]
[]
[]
[null,null,null,"Above figures include contributions from:"]
[]
[null,null,null,null,"Government contributions"]
[null,null,null,null,null,{"$f":"C32","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,null,{"$f":"C39","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,null,{"$f":"C46","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,null,{"$f":"C53","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,null,{"$f":"C60","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E70)","v":"Total Government contributions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W71:W75)","v":0},0,0,{"$f":"+SUM(Z71:Z75)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AH71:AH75)","v":0},{"$f":"+SUM(AI71:AI75)","v":0},{"$f":"+SUM(AJ71:AJ75)","v":0},{"$f":"+SUM(AK71:AK75)","v":0},{"$f":"+SUM(AL71:AL75)","v":0}]
[]
[null,null,null,null,"Customer contributions"]
[null,null,null,null,null,{"$f":"+F71","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24107239819004525,0,0.11444055533742334,1.0897923517667238,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AM$42:AM$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AN$42:AN$1014)","v":3.6501640000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AO$42:AO$1014)","v":3.6501640000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AP$42:AP$1014)","v":3.6501640000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AQ$42:AQ$1014)","v":3.6501640000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AR$42:AR$1014)","v":3.6501640000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AS$42:AS$1014)","v":3.6501640000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AT$42:AT$1014)","v":3.6501640000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AU$42:AU$1014)","v":3.6501640000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AV$42:AV$1014)","v":3.6501640000000002}]
[null,null,null,null,null,{"$f":"+F72","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4346223692307691,4.044905861456484E-3,0,0.30172731560891936,0,0.42036000000000001,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AM$42:AM$1014)","v":0.32556643839999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AN$42:AN$1014)","v":2.5618594999999997},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AO$42:AO$1014)","v":7.9934109283999994},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AP$42:AP$1014)","v":9.7088622559999997},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AQ$42:AQ$1014)","v":5.9024709289999997},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AR$42:AR$1014)","v":2.3568183600000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AS$42:AS$1014)","v":2.5250779999999997},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AT$42:AT$1014)","v":3.891248},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AU$42:AU$1014)","v":3.5759780000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AV$42:AV$1014)","v":2.3674429999999997}]
[null,null,null,null,null,{"$f":"+F73","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AM$42:AM$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AN$42:AN$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AO$42:AO$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AP$42:AP$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AQ$42:AQ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AR$42:AR$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AS$42:AS$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AT$42:AT$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AU$42:AU$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AV$42:AV$1014)","v":0}]
[null,null,null,null,null,{"$f":"+F74","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AM$42:AM$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AN$42:AN$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AO$42:AO$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AP$42:AP$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AQ$42:AQ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AR$42:AR$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AS$42:AS$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AT$42:AT$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AU$42:AU$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AV$42:AV$1014)","v":0}]
[null,null,null,null,null,{"$f":"F75","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AM$42:AM$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AN$42:AN$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AO$42:AO$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AP$42:AP$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AQ$42:AQ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AR$42:AR$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AS$42:AS$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AT$42:AT$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AU$42:AU$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AV$42:AV$1014)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E78)","v":"Total Customer contributions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W79:W83)","v":3.6756947674208145},4.044905861456484E-3,0.11444055533742334,{"$f":"+SUM(Z79:Z83)","v":1.3915196673756431},0,0.42036000000000001,0.32556643839999999,6.2120234999999999,11.6435749284,13.359026256,9.5526349289999999,{"$f":"+SUM(AH79:AH83)","v":6.0069823600000003},{"$f":"+SUM(AI79:AI83)","v":6.1752419999999999},{"$f":"+SUM(AJ79:AJ83)","v":7.5414120000000002},{"$f":"+SUM(AK79:AK83)","v":7.2261420000000003},{"$f":"+SUM(AL79:AL83)","v":6.0176069999999999}]
[]
[]
[]
[null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.128744268778281,20.720599015923632,8.1166950484049085,18.240469707967407,12.299614939491097,12.610799999999999,10.509,10.509,7.3563000000000001,7.3563000000000001,7.3563000000000001,7.3563000000000001,7.3563000000000001,7.3563000000000001,7.3563000000000001,7.3563000000000001]
[]
[null,null,"Asset disposals"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49054084343891413,0.49982864317939618,0.30610778521472398,0.71752561021440808,0.55768300071246812,0.27000004950000006,0.80617790769999997,0.47003173579999991,0.62523208220000004,0.25442376300000008,0.47984528679999999,0.7300969247000002,0.42809723329999999,0.62894906800000006,0.31851698340000001,0.42411693500000003]
[null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0685123466063361E-2,0.84882693913854368,0,3.0339252735849056E-2,2.2306151017811707E-2,6.6442982100000006E-2,4.7093290200000006E-2,1.5606693300000002E-2,1.52081787E-2,1.3605989099999998E-2,5.2836993000000013E-2,1.9659477933,1.9659477933,1.9659477933,1.9659477933,1.9659477933]

{"sheet":"ExpSummary_FO","index":9,"n_rows":30,"n_cols":38,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Expenditure Summary"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[]
[]
[null,null,null,null,null,"Operating Expenditure"]
[null,null,null,null,null,null,"Total Controllable Operating Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!W17","v":76.807918139266945},{"$f":"Opex_Breakdown!X17","v":81.479292536070403},{"$f":"Opex_Breakdown!Y17","v":84.603069253947808},{"$f":"Opex_Breakdown!Z17","v":78.544385461878193},{"$f":"Opex_Breakdown!AA17","v":79.168390356234113},{"$f":"Opex_Breakdown!AB17","v":79.698260179090539},{"$f":"Opex_Breakdown!AC17","v":83.150838467044466},{"$f":"Opex_Breakdown!AD17","v":84.068963412823706},{"$f":"Opex_Breakdown!AE17","v":85.55175955183644},{"$f":"Opex_Breakdown!AF17","v":86.614254738815006},{"$f":"Opex_Breakdown!AG17","v":86.001621090350639},{"$f":"Opex_Breakdown!AH17","v":86.001621090350639},{"$f":"Opex_Breakdown!AI17","v":86.001621090350639},{"$f":"Opex_Breakdown!AJ17","v":86.001621090350639},{"$f":"Opex_Breakdown!AK17","v":86.001621090350639},{"$f":"Opex_Breakdown!AL17","v":86.001621090350639}]
[null,null,null,null,null,null,"Total Non-controllable Operating Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!W34","v":5.6456608810316746},{"$f":"Opex_Breakdown!X34","v":6.1710249648756674},{"$f":"Opex_Breakdown!Y34","v":6.0505981985889576},{"$f":"Opex_Breakdown!Z34","v":6.767116697727273},{"$f":"Opex_Breakdown!AA34","v":6.8079133225699744},{"$f":"Opex_Breakdown!AB34","v":6.3964305137075606},{"$f":"Opex_Breakdown!AC34","v":6.2230712904065895},{"$f":"Opex_Breakdown!AD34","v":6.0547613648716672},{"$f":"Opex_Breakdown!AE34","v":5.8913536701775664},{"$f":"Opex_Breakdown!AF34","v":5.7327054229017405},{"$f":"Opex_Breakdown!AG34","v":5.5786779983621049},{"$f":"Opex_Breakdown!AH34","v":5.5786779983621049},{"$f":"Opex_Breakdown!AI34","v":5.5786779983621049},{"$f":"Opex_Breakdown!AJ34","v":5.5786779983621049},{"$f":"Opex_Breakdown!AK34","v":5.5786779983621049},{"$f":"Opex_Breakdown!AL34","v":5.5786779983621049}]
[null,null,null,null,null,null,"Total Prescribed Operating Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!W37","v":82.453579020298619},{"$f":"Opex_Breakdown!X37","v":87.650317500946073},{"$f":"Opex_Breakdown!Y37","v":90.653667452536766},{"$f":"Opex_Breakdown!Z37","v":85.311502159605467},{"$f":"Opex_Breakdown!AA37","v":85.976303678804086},{"$f":"Opex_Breakdown!AB37","v":86.094690692798096},{"$f":"+Opex_FO!AC95","v":89.373909757451045},{"$f":"+Opex_FO!AD95","v":90.122811962767486},{"$f":"+Opex_FO!AE95","v":91.444457900510969},{"$f":"+Opex_FO!AF95","v":92.34944860362711},{"$f":"+Opex_FO!AG95","v":91.582726561435763},{"$f":"+Opex_FO!AH95","v":91.583219104464987},{"$f":"+Opex_FO!AI95","v":91.582523749600171},{"$f":"+Opex_FO!AJ95","v":91.582854043160978},{"$f":"+Opex_FO!AK95","v":91.578699297843784},{"$f":"+Opex_FO!AL95","v":91.582726561435777}]
[]
[]
[null,null,null,null,null,"Capital Expenditure"]
[null,null,null,null,null,null,"Total Gross Capital Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W17","v":49.312200000000004},{"$f":"Capex_FO_AC!X17","v":48.805156305506223},{"$f":"Capex_FO_AC!Y17","v":53.437711656441721},{"$f":"Capex_FO_AC!Z17","v":63.679924528301889},{"$f":"Capex_FO_AC!AA17","v":43.543651399491097},{"$f":"Capex_FO_AC!AB17","v":50.963999999999999},{"$f":"Capex_FO_AC!AC17","v":59.577056440054001},{"$f":"Capex_FO_AC!AD17","v":48.913794380653997},{"$f":"Capex_FO_AC!AE17","v":63.127853129628001},{"$f":"Capex_FO_AC!AF17","v":56.771775753101004},{"$f":"Capex_FO_AC!AG17","v":39.316401569886004},{"$f":"Capex_FO_AC!AH17","v":56.182646489444693},{"$f":"Capex_FO_AC!AI17","v":77.8648300099442},{"$f":"Capex_FO_AC!AJ17","v":69.038062439165202},{"$f":"Capex_FO_AC!AK17","v":65.661275760309366},{"$f":"Capex_FO_AC!AL17","v":44.220581323943634}]
[null,null,null,null,null,null,"Total Government Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W20","v":0},{"$f":"Capex_FO_AC!X20","v":0},{"$f":"Capex_FO_AC!Y20","v":0},{"$f":"Capex_FO_AC!Z20","v":0},{"$f":"Capex_FO_AC!AA20","v":0},{"$f":"Capex_FO_AC!AB20","v":0},{"$f":"Capex_FO_AC!AC20","v":0},{"$f":"Capex_FO_AC!AD20","v":0},{"$f":"Capex_FO_AC!AE20","v":0},{"$f":"Capex_FO_AC!AF20","v":0},{"$f":"Capex_FO_AC!AG20","v":0},{"$f":"Capex_FO_AC!AH20","v":0},{"$f":"Capex_FO_AC!AI20","v":0},{"$f":"Capex_FO_AC!AJ20","v":0},{"$f":"Capex_FO_AC!AK20","v":0},{"$f":"Capex_FO_AC!AL20","v":0}]
[null,null,null,null,null,null,"Total Customer Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W21","v":3.6756947674208145},{"$f":"Capex_FO_AC!X21","v":4.044905861456484E-3},{"$f":"Capex_FO_AC!Y21","v":0.11444055533742334},{"$f":"Capex_FO_AC!Z21","v":1.3915196673756431},{"$f":"Capex_FO_AC!AA21","v":0},{"$f":"Capex_FO_AC!AB21","v":0.42036000000000001},{"$f":"Capex_FO_AC!AC21","v":0.32556643839999999},{"$f":"Capex_FO_AC!AD21","v":6.2120234999999999},{"$f":"Capex_FO_AC!AE21","v":11.6435749284},{"$f":"Capex_FO_AC!AF21","v":13.359026256},{"$f":"Capex_FO_AC!AG21","v":9.5526349289999999},{"$f":"Capex_FO_AC!AH21","v":6.0069823600000003},{"$f":"Capex_FO_AC!AI21","v":6.1752419999999999},{"$f":"Capex_FO_AC!AJ21","v":7.5414120000000002},{"$f":"Capex_FO_AC!AK21","v":7.2261420000000003},{"$f":"Capex_FO_AC!AL21","v":6.0176069999999999}]
[null,null,null,null,null,null,"Total Net Capital Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-SUM(W20:W21)","v":45.636505232579189},48.801111399644768,53.323271101104297,62.288404860926249,43.543651399491097,50.543639999999996,59.251490001653998,42.701770880653996,51.484278201228001,43.412749497101004,29.763766640886004,{"$f":"AH19-SUM(AH20:AH21)","v":50.175664129444691},{"$f":"AI19-SUM(AI20:AI21)","v":71.689588009944202},{"$f":"AJ19-SUM(AJ20:AJ21)","v":61.496650439165201},{"$f":"AK19-SUM(AK20:AK21)","v":58.435133760309363},{"$f":"AL19-SUM(AL20:AL21)","v":38.202974323943636}]
[]
[null,null,null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W23","v":10.128744268778281},{"$f":"Capex_FO_AC!X23","v":20.720599015923632},{"$f":"Capex_FO_AC!Y23","v":8.1166950484049085},{"$f":"Capex_FO_AC!Z23","v":18.240469707967407},{"$f":"Capex_FO_AC!AA23","v":12.299614939491097},{"$f":"Capex_FO_AC!AB23","v":12.610799999999999},{"$f":"Capex_FO_AC!AC23","v":10.509},{"$f":"Capex_FO_AC!AD23","v":10.509},{"$f":"Capex_FO_AC!AE23","v":7.3563000000000001},{"$f":"Capex_FO_AC!AF23","v":7.3563000000000001},{"$f":"Capex_FO_AC!AG23","v":7.3563000000000001},{"$f":"Capex_FO_AC!AH23","v":7.3563000000000001},{"$f":"Capex_FO_AC!AI23","v":7.3563000000000001},{"$f":"Capex_FO_AC!AJ23","v":7.3563000000000001},{"$f":"Capex_FO_AC!AK23","v":7.3563000000000001},{"$f":"Capex_FO_AC!AL23","v":7.3563000000000001}]
[null,null,null,null,null,null,"Proceeds from Disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W24","v":0.49054084343891413},{"$f":"Capex_FO_AC!X24","v":0.49982864317939618},{"$f":"Capex_FO_AC!Y24","v":0.30610778521472398},{"$f":"Capex_FO_AC!Z24","v":0.71752561021440808},{"$f":"Capex_FO_AC!AA24","v":0.55768300071246812},{"$f":"Capex_FO_AC!AB24","v":0.27000004950000006},{"$f":"Capex_FO_AC!AC24","v":0.80617790769999997},{"$f":"Capex_FO_AC!AD24","v":0.47003173579999991},{"$f":"Capex_FO_AC!AE24","v":0.62523208220000004},{"$f":"Capex_FO_AC!AF24","v":0.25442376300000008},{"$f":"Capex_FO_AC!AG24","v":0.47984528679999999},{"$f":"Capex_FO_AC!AH24","v":0.7300969247000002},{"$f":"Capex_FO_AC!AI24","v":0.42809723329999999},{"$f":"Capex_FO_AC!AJ24","v":0.62894906800000006},{"$f":"Capex_FO_AC!AK24","v":0.31851698340000001},{"$f":"Capex_FO_AC!AL24","v":0.42411693500000003}]
[]
[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,null,null,null,null,null,{"$f":"+RollForward_FO!AC15","v":21.1487929755775},{"$f":"+RollForward_FO!AD15","v":21.1487929755775},{"$f":"+RollForward_FO!AE15","v":21.1487929755775},{"$f":"+RollForward_FO!AF15","v":21.1487929755775},{"$f":"+RollForward_FO!AG15","v":21.1487929755775},{"$f":"+RollForward_FO!AH15","v":21.1487929755775},{"$f":"+RollForward_FO!AI15","v":21.1487929755775},{"$f":"+RollForward_FO!AJ15","v":21.1487929755775},{"$f":"+RollForward_FO!AK15","v":21.1487929755775},{"$f":"+RollForward_FO!AL15","v":21.1487929755775}]
[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,null,null,null,null,null,{"$f":"+'Capex_FO input'!D32","v":0.71953876012436646},{"$f":"+'Capex_FO input'!E32","v":1.9606275450485167},{"$f":"+'Capex_FO input'!F32","v":3.0416920216296996},{"$f":"+'Capex_FO input'!G32","v":4.2784545234476061},{"$f":"+'Capex_FO input'!H32","v":5.7739996407627894},{"$f":"+'Capex_FO input'!I32","v":7.2279603022439103},{"$f":"+'Capex_FO input'!J32","v":8.6521041118225188},{"$f":"+'Capex_FO input'!K32","v":10.144028903617052},{"$f":"+'Capex_FO input'!L32","v":11.503646189625503},{"$f":"+'Capex_FO input'!M32","v":12.647815091504411}]
[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,null,null,null,null,null,{"$f":"SUM(AC28:AC29)","v":21.868331735701865},23.109420520626017,24.1904849972072,25.427247499025107,26.922792616340288,{"$f":"SUM(AH28:AH29)","v":28.376753277821411},{"$f":"SUM(AI28:AI29)","v":29.800897087400017},{"$f":"SUM(AJ28:AJ29)","v":31.292821879194552},{"$f":"SUM(AK28:AK29)","v":32.652439165203006},{"$f":"SUM(AL28:AL29)","v":33.796608067081912}]

{"sheet":"RollForward_FO","index":10,"n_rows":85,"n_cols":38,"rows_kept":85,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Rolled forward regulatory asset base (RAB)"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[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,null,null,null,null,null,{"$f":"+W24","v":726.68043002014974},752.55891852649347,781.38958145581137,814.03736740696672,854.29887460449959,875.03411298072388,{"$f":"+AC24","v":901.95704687052216},938.53402722877422,957.65634585300222,984.32490697482297,1002.0559852098988,1004.4171139476446,1025.485927874568,1066.9465215638122,1096.5214010557829,1121.9855786674893]
[null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W30","v":752.55891852649347},781.38958145581137,814.03736740696672,854.29887460449959,875.03411298072388,901.95704687052216,{"$f":"+AC30","v":938.53402722877422},957.65634585300222,984.32490697482297,1002.0559852098988,1004.4171139476446,1025.485927874568,1066.9465215638122,1096.5214010557829,1121.9855786674893,1125.967827989351]
[]
[null,null,null,null,"Regulatory depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Determination_Lookup!M11","v":13.801463639849203},{"$f":"Determination_Lookup!N11","v":19.019626243766744},{"$f":"Determination_Lookup!O11","v":19.019626243766744},{"$f":"Determination_Lookup!P11","v":19.019626243766744},{"$f":"Determination_Lookup!Q11","v":19.019626243766744},{"$f":"Determination_Lookup!R11","v":19.019626243766744},{"$f":"IF(AC37=\"\",AC82,AC37)","v":21.1487929755775},21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775]
[null,null,null,null,"Regulatory depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Determination_Lookup!M12","v":5.4660122429472811},{"$f":"Determination_Lookup!N12","v":0.4509935833807317},{"$f":"Determination_Lookup!O12","v":1.3497511209675133},{"$f":"Determination_Lookup!P12","v":2.2897458094122216},{"$f":"Determination_Lookup!Q12","v":3.2311037787875287},{"$f":"Determination_Lookup!R12","v":4.3310798169348947},{"$f":"IF(AC34=\"\",ExpSummary_FO!AC29,AC34)","v":0.71953876012436646},{"$f":"IF(AD34=\"\",ExpSummary_FO!AD29,AD34)","v":1.9606275450485167},{"$f":"IF(AE34=\"\",ExpSummary_FO!AE29,AE34)","v":3.0416920216296996},{"$f":"IF(AF34=\"\",ExpSummary_FO!AF29,AF34)","v":4.2784545234476061},{"$f":"IF(AG34=\"\",ExpSummary_FO!AG29,AG34)","v":5.7739996407627894},{"$f":"IF(AH34=\"\",ExpSummary_FO!AH29,AH34)","v":7.2279603022439103},{"$f":"IF(AI34=\"\",ExpSummary_FO!AI29,AI34)","v":8.6521041118225188},{"$f":"IF(AJ34=\"\",ExpSummary_FO!AJ29,AJ34)","v":10.144028903617052},{"$f":"IF(AK34=\"\",ExpSummary_FO!AK29,AK34)","v":11.503646189625503},{"$f":"IF(AL34=\"\",ExpSummary_FO!AL29,AL34)","v":12.647815091504411}]
[null,null,null,null,"Regulatory depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W15:W16)","v":19.267475882796482},{"$f":"SUM(X15:X16)","v":19.470619827147477},{"$f":"SUM(Y15:Y16)","v":20.369377364734259},21.309372053178965,22.250730022554272,23.35070606070164,{"$f":"SUM(AC15:AC16)","v":21.868331735701865},23.109420520626017,24.1904849972072,25.427247499025107,26.922792616340288,28.376753277821411,29.800897087400017,31.292821879194552,32.652439165203006,33.796608067081912]
[]
[]
[]
[]
[null,null,"Rolled forward asset base"]
[]
[null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M8","v":726.68043002014974},{"$f":"+W30","v":752.55891852649347},{"$f":"+X30","v":781.38958145581137},{"$f":"+Y30","v":814.03736740696672},854.29887460449959,875.03411298072388,901.95704687052216,938.53402722877422,957.65634585300222,984.32490697482297,1002.0559852098988,{"$f":"+AG30","v":1004.4171139476446},{"$f":"+AH30","v":1025.485927874568},{"$f":"+AI30","v":1066.9465215638122},{"$f":"+AJ30","v":1096.5214010557829},{"$f":"+AK30","v":1121.9855786674893}]
[null,null,null,"plus Gross capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W19","v":49.312200000000004},{"$f":"ExpSummary_FO!X19","v":48.805156305506223},{"$f":"ExpSummary_FO!Y19","v":53.437711656441721},{"$f":"ExpSummary_FO!Z19","v":63.679924528301889},{"$f":"ExpSummary_FO!AA19","v":43.543651399491097},{"$f":"ExpSummary_FO!AB19","v":50.963999999999999},{"$f":"ExpSummary_FO!AC19","v":59.577056440054001},{"$f":"ExpSummary_FO!AD19","v":48.913794380653997},{"$f":"ExpSummary_FO!AE19","v":63.127853129628001},{"$f":"ExpSummary_FO!AF19","v":56.771775753101004},{"$f":"ExpSummary_FO!AG19","v":39.316401569886004},{"$f":"ExpSummary_FO!AH19","v":56.182646489444693},{"$f":"ExpSummary_FO!AI19","v":77.8648300099442},{"$f":"ExpSummary_FO!AJ19","v":69.038062439165202},{"$f":"ExpSummary_FO!AK19","v":65.661275760309366},{"$f":"ExpSummary_FO!AL19","v":44.220581323943634}]
[null,null,null,"less Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W20","v":0},{"$f":"ExpSummary_FO!X20","v":0},{"$f":"ExpSummary_FO!Y20","v":0},{"$f":"ExpSummary_FO!Z20","v":0},{"$f":"ExpSummary_FO!AA20","v":0},{"$f":"ExpSummary_FO!AB20","v":0},{"$f":"ExpSummary_FO!AC20","v":0},{"$f":"ExpSummary_FO!AD20","v":0},{"$f":"ExpSummary_FO!AE20","v":0},{"$f":"ExpSummary_FO!AF20","v":0},{"$f":"ExpSummary_FO!AG20","v":0},{"$f":"ExpSummary_FO!AH20","v":0},{"$f":"ExpSummary_FO!AI20","v":0},{"$f":"ExpSummary_FO!AJ20","v":0},{"$f":"ExpSummary_FO!AK20","v":0},{"$f":"ExpSummary_FO!AL20","v":0}]
[null,null,null,"less Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W21","v":3.6756947674208145},{"$f":"ExpSummary_FO!X21","v":4.044905861456484E-3},{"$f":"ExpSummary_FO!Y21","v":0.11444055533742334},{"$f":"ExpSummary_FO!Z21","v":1.3915196673756431},{"$f":"ExpSummary_FO!AA21","v":0},{"$f":"ExpSummary_FO!AB21","v":0.42036000000000001},{"$f":"ExpSummary_FO!AC21","v":0.32556643839999999},{"$f":"ExpSummary_FO!AD21","v":6.2120234999999999},{"$f":"ExpSummary_FO!AE21","v":11.6435749284},{"$f":"ExpSummary_FO!AF21","v":13.359026256},{"$f":"ExpSummary_FO!AG21","v":9.5526349289999999},{"$f":"ExpSummary_FO!AH21","v":6.0069823600000003},{"$f":"ExpSummary_FO!AI21","v":6.1752419999999999},{"$f":"ExpSummary_FO!AJ21","v":7.5414120000000002},{"$f":"ExpSummary_FO!AK21","v":7.2261420000000003},{"$f":"ExpSummary_FO!AL21","v":6.0176069999999999}]
[null,null,null,"less Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W25","v":0.49054084343891413},{"$f":"ExpSummary_FO!X25","v":0.49982864317939618},{"$f":"ExpSummary_FO!Y25","v":0.30610778521472398},{"$f":"ExpSummary_FO!Z25","v":0.71752561021440808},{"$f":"ExpSummary_FO!AA25","v":0.55768300071246812},{"$f":"ExpSummary_FO!AB25","v":0.27000004950000006},{"$f":"ExpSummary_FO!AC25","v":0.80617790769999997},{"$f":"ExpSummary_FO!AD25","v":0.47003173579999991},{"$f":"ExpSummary_FO!AE25","v":0.62523208220000004},{"$f":"ExpSummary_FO!AF25","v":0.25442376300000008},{"$f":"ExpSummary_FO!AG25","v":0.47984528679999999},{"$f":"ExpSummary_FO!AH25","v":0.7300969247000002},{"$f":"ExpSummary_FO!AI25","v":0.42809723329999999},{"$f":"ExpSummary_FO!AJ25","v":0.62894906800000006},{"$f":"ExpSummary_FO!AK25","v":0.31851698340000001},{"$f":"ExpSummary_FO!AL25","v":0.42411693500000003}]
[null,null,null,"less Regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W17","v":19.267475882796482},19.470619827147477,20.369377364734259,21.309372053178965,22.250730022554272,23.35070606070164,{"$f":"AC17","v":21.868331735701865},23.109420520626017,24.1904849972072,25.427247499025107,26.922792616340288,28.376753277821411,29.800897087400017,31.292821879194552,32.652439165203006,33.796608067081912]
[null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W24:W25)-SUM(W26:W29)","v":752.55891852649347},781.38958145581137,814.03736740696672,854.29887460449959,875.03411298072388,901.95704687052216,{"$f":"+SUM(AC24:AC25)-SUM(AC26:AC29)","v":938.53402722877422},957.65634585300222,984.32490697482297,1002.0559852098988,1004.4171139476446,1025.485927874568,1066.9465215638122,1096.5214010557829,1121.9855786674893,1125.967827989351]
[]
[]
[null,null,null,null,null,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,null,null,null,null,null,"Depreciation override (New assets):"]
[]
[null,null,null,null,null,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 (existing assets) override is used"]
[null,null,"Depreciation of asset base as at 1/7/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (Existing assets):"]
[]
[]
[null,null,null,"Asset class",null,"Remaining Life","Book Value","% of total","Average Asset life"]
[null,null,1,"Water Headworks",null,50,145.95310841000003,{"$f":"+IF(ISERROR(G41/$G$82),\"\",G41/$G$82)","v":9.9816321422115536E-2},{"$f":"G41/$G$82*F41","v":4.990816071105777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<<Enter a breakdown of each asset class with its",null,null,null,null,{"$f":"IF(F41<=0,0,($AB$30*H41)/MAX(F41,1))","v":1.8006006899874034},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AC41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AC41)))","v":1.8006006899874034},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AD41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AD41)))","v":1.8006006899874034},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AE41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AE41)))","v":1.8006006899874034},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AF41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AF41)))","v":1.8006006899874034},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AG41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AG41)))","v":1.8006006899874034},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AH41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AH41)))","v":1.8006006899874034},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AI41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AI41)))","v":1.8006006899874034},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AJ41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AJ41)))","v":1.8006006899874034},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AK41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AK41)))","v":1.8006006899874034}]
[null,null,2,"Water Transfer",null,50,88.34337746000007,6.0417424857382954E-2,3.0208712428691475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"respective remaining asset life",null,null,null,null,1.0898784420777361,{"$f":"IF($F42<=0,0,IF(SUM($AC42:AC42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AC42)))","v":1.0898784420777361},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AD42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AD42)))","v":1.0898784420777361},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AE42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AE42)))","v":1.0898784420777361},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AF42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AF42)))","v":1.0898784420777361},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AG42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AG42)))","v":1.0898784420777361},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AH42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AH42)))","v":1.0898784420777361},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AI42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AI42)))","v":1.0898784420777361},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AJ42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AJ42)))","v":1.0898784420777361},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AK42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AK42)))","v":1.0898784420777361}]
[null,null,3,"Water Disinfection",null,26,0.62946413999999951,4.3048617193842931E-4,1.1192640470399163E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4933847552314675E-2,{"$f":"IF($F43<=0,0,IF(SUM($AC43:AC43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AC43)))","v":1.4933847552314675E-2},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AD43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AD43)))","v":1.4933847552314675E-2},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AE43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AE43)))","v":1.4933847552314675E-2},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AF43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AF43)))","v":1.4933847552314675E-2},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AG43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AG43)))","v":1.4933847552314675E-2},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AH43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AH43)))","v":1.4933847552314675E-2},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AI43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AI43)))","v":1.4933847552314675E-2},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AJ43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AJ43)))","v":1.4933847552314675E-2},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AK43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AK43)))","v":1.4933847552314675E-2}]
[null,null,4,"Water Treatment",null,29,67.476232779999421,4.6146528929016252E-2,1.3382493389414714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4352478260738144,{"$f":"IF($F44<=0,0,IF(SUM($AC44:AC44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AC44)))","v":1.4352478260738144},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AD44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AD44)))","v":1.4352478260738144},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AE44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AE44)))","v":1.4352478260738144},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AF44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AF44)))","v":1.4352478260738144},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AG44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AG44)))","v":1.4352478260738144},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AH44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AH44)))","v":1.4352478260738144},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AI44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AI44)))","v":1.4352478260738144},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AJ44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AJ44)))","v":1.4352478260738144},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AK44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AK44)))","v":1.4352478260738144}]
[null,null,5,"Water Reticulation",null,51,209.38452999000032,0.14319663194558241,7.3030282292247026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5324943386557366,{"$f":"IF($F45<=0,0,IF(SUM($AC45:AC45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AC45)))","v":2.5324943386557366},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AD45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AD45)))","v":2.5324943386557366},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AE45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AE45)))","v":2.5324943386557366},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AF45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AF45)))","v":2.5324943386557366},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AG45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AG45)))","v":2.5324943386557366},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AH45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AH45)))","v":2.5324943386557366},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AI45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AI45)))","v":2.5324943386557366},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AJ45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AJ45)))","v":2.5324943386557366},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AK45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AK45)))","v":2.5324943386557366}]
[null,null,6,"Water Pumping",null,23,2.5057741800000017,1.7136816316341045E-3,3.9414677527584402E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7202922771519777E-2,{"$f":"IF($F46<=0,0,IF(SUM($AC46:AC46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AC46)))","v":6.7202922771519777E-2},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AD46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AD46)))","v":6.7202922771519777E-2},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AE46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AE46)))","v":6.7202922771519777E-2},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AF46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AF46)))","v":6.7202922771519777E-2},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AG46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AG46)))","v":6.7202922771519777E-2},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AH46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AH46)))","v":6.7202922771519777E-2},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AI46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AI46)))","v":6.7202922771519777E-2},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AJ46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AJ46)))","v":6.7202922771519777E-2},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AK46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AK46)))","v":6.7202922771519777E-2}]
[null,null,7,"Water Storage",null,25,20.879815050000012,1.4279561106780312E-2,0.3569890276695078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51518203065914936,{"$f":"IF($F47<=0,0,IF(SUM($AC47:AC47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AC47)))","v":0.51518203065914936},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AD47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AD47)))","v":0.51518203065914936},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AE47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AE47)))","v":0.51518203065914936},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AF47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AF47)))","v":0.51518203065914936},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AG47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AG47)))","v":0.51518203065914936},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AH47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AH47)))","v":0.51518203065914936},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AI47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AI47)))","v":0.51518203065914936},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AJ47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AJ47)))","v":0.51518203065914936},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AK47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AK47)))","v":0.51518203065914936}]
[null,null,8,"Sewerage Transfer",null,67,116.17764776000024,7.9453089812254879E-2,5.3233570174210767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0696011082358177,{"$f":"IF($F48<=0,0,IF(SUM($AC48:AC48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AC48)))","v":1.0696011082358177},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AD48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AD48)))","v":1.0696011082358177},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AE48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AE48)))","v":1.0696011082358177},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AF48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AF48)))","v":1.0696011082358177},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AG48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AG48)))","v":1.0696011082358177},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AH48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AH48)))","v":1.0696011082358177},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AI48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AI48)))","v":1.0696011082358177},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AJ48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AJ48)))","v":1.0696011082358177},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AK48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AK48)))","v":1.0696011082358177}]
[null,null,9,"Sewerage Treatment",null,25,227.22961292999,0.15540076075069581,3.8850190187673954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6065924499252056,{"$f":"IF($F49<=0,0,IF(SUM($AC49:AC49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AC49)))","v":5.6065924499252056},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AD49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AD49)))","v":5.6065924499252056},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AE49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AE49)))","v":5.6065924499252056},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AF49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AF49)))","v":5.6065924499252056},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AG49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AG49)))","v":5.6065924499252056},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AH49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AH49)))","v":5.6065924499252056},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AI49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AI49)))","v":5.6065924499252056},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AJ49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AJ49)))","v":5.6065924499252056},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AK49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AK49)))","v":5.6065924499252056}]
[null,null,10,"Sewerage Reticulation",null,48,349.31246663999644,0.23889238007144059,11.466834243429147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4889722010230608,{"$f":"IF($F50<=0,0,IF(SUM($AC50:AC50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AC50)))","v":4.4889722010230608},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AD50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AD50)))","v":4.4889722010230608},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AE50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AE50)))","v":4.4889722010230608},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AF50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AF50)))","v":4.4889722010230608},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AG50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AG50)))","v":4.4889722010230608},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AH50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AH50)))","v":4.4889722010230608},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AI50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AI50)))","v":4.4889722010230608},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AJ50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AJ50)))","v":4.4889722010230608},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AK50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AK50)))","v":4.4889722010230608}]
[null,null,11,"Sewerage Pumping",null,44,41.278425839999926,2.8230029948180888E-2,1.242121317719959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5786880555710826,{"$f":"IF($F51<=0,0,IF(SUM($AC51:AC51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AC51)))","v":0.5786880555710826},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AD51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AD51)))","v":0.5786880555710826},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AE51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AE51)))","v":0.5786880555710826},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AF51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AF51)))","v":0.5786880555710826},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AG51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AG51)))","v":0.5786880555710826},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AH51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AH51)))","v":0.5786880555710826},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AI51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AI51)))","v":0.5786880555710826},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AJ51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AJ51)))","v":0.5786880555710826},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AK51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AK51)))","v":0.5786880555710826}]
[null,null,12,"Sewerage Storage",null,31,12.417627009999952,8.4923292311681609E-3,0.26326220616621299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24708761917408534,{"$f":"IF($F52<=0,0,IF(SUM($AC52:AC52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AC52)))","v":0.24708761917408534},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AD52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AD52)))","v":0.24708761917408534},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AE52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AE52)))","v":0.24708761917408534},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AF52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AF52)))","v":0.24708761917408534},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AG52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AG52)))","v":0.24708761917408534},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AH52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AH52)))","v":0.24708761917408534},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AI52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AI52)))","v":0.24708761917408534},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AJ52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AJ52)))","v":0.24708761917408534},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AK52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AK52)))","v":0.24708761917408534}]
[null,null,13,"Corporate",null,18,21.215412610000005,1.4509073957053678E-2,0.26116333122696622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72703119439611874,{"$f":"IF($F53<=0,0,IF(SUM($AC53:AC53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AC53)))","v":0.72703119439611874},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AD53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AD53)))","v":0.72703119439611874},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AE53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AE53)))","v":0.72703119439611874},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AF53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AF53)))","v":0.72703119439611874},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AG53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AG53)))","v":0.72703119439611874},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AH53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AH53)))","v":0.72703119439611874},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AI53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AI53)))","v":0.72703119439611874},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AJ53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AJ53)))","v":0.72703119439611874},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AK53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AK53)))","v":0.72703119439611874}]
[null,null,14,"Non Depreciating Assets",null,1000,68.668337440000002,4.6961801061331229E-2,46.961801061331229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2357527400999267E-2,{"$f":"IF($F54<=0,0,IF(SUM($AC54:AC54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AC54)))","v":4.2357527400999267E-2},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AD54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AD54)))","v":4.2357527400999267E-2},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AE54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AE54)))","v":4.2357527400999267E-2},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AF54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AF54)))","v":4.2357527400999267E-2},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AG54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AG54)))","v":4.2357527400999267E-2},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AH54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AH54)))","v":4.2357527400999267E-2},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AI54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AI54)))","v":4.2357527400999267E-2},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AJ54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AJ54)))","v":4.2357527400999267E-2},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AK54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AK54)))","v":4.2357527400999267E-2}]
[null,null,15,"WIP",null,60,90.745030999999997,6.2059899103424902E-2,3.7235939462054941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9329227220734615,{"$f":"IF($F55<=0,0,IF(SUM($AC55:AC55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AC55)))","v":0.9329227220734615},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AD55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AD55)))","v":0.9329227220734615},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AE55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AE55)))","v":0.9329227220734615},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AF55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AF55)))","v":0.9329227220734615},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AG55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AG55)))","v":0.9329227220734615},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AH55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AH55)))","v":0.9329227220734615},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AI55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AI55)))","v":0.9329227220734615},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AJ55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AJ55)))","v":0.9329227220734615},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AK55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AK55)))","v":0.9329227220734615}]
[null,null,16,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F56<=0,0,IF(SUM($AC56:AC56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AC56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AD56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AD56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AE56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AE56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AF56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AF56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AG56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AG56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AH56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AH56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AI56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AI56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AJ56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AJ56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AK56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AK56)))","v":0}]
[null,null,17,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F57<=0,0,IF(SUM($AC57:AC57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AC57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AD57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AD57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AE57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AE57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AF57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AF57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AG57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AG57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AH57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AH57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AI57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AI57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AJ57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AJ57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AK57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AK57)))","v":0}]
[null,null,18,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F58<=0,0,IF(SUM($AC58:AC58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AC58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AD58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AD58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AE58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AE58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AF58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AF58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AG58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AG58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AH58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AH58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AI58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AI58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AJ58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AJ58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AK58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AK58)))","v":0}]
[null,null,19,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F59<=0,0,IF(SUM($AC59:AC59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AC59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AD59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AD59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AE59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AE59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AF59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AF59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AG59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AG59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AH59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AH59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AI59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AI59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AJ59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AJ59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AK59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AK59)))","v":0}]
[null,null,20,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F60<=0,0,IF(SUM($AC60:AC60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AC60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AD60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AD60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AE60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AE60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AF60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AF60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AG60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AG60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AH60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AH60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AI60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AI60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AJ60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AJ60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AK60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AK60)))","v":0}]
[null,null,21,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F61<=0,0,IF(SUM($AC61:AC61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AC61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AD61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AD61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AE61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AE61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AF61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AF61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AG61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AG61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AH61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AH61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AI61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AI61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AJ61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AJ61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AK61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AK61)))","v":0}]
[null,null,22,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F62<=0,0,IF(SUM($AC62:AC62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AC62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AD62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AD62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AE62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AE62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AF62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AF62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AG62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AG62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AH62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AH62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AI62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AI62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AJ62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AJ62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AK62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AK62)))","v":0}]
[null,null,23,null,null,null,null,0,{"$f":"G63/$G$82*F63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F63<=0,0,IF(SUM($AC63:AC63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AC63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AD63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AD63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AE63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AE63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AF63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AF63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AG63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AG63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AH63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AH63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AI63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AI63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AJ63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AJ63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AK63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AK63)))","v":0}]
[null,null,24,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F64<=0,0,IF(SUM($AC64:AC64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AC64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AD64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AD64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AE64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AE64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AF64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AF64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AG64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AG64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AH64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AH64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AI64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AI64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AJ64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AJ64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AK64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AK64)))","v":0}]
[null,null,25,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F65<=0,0,IF(SUM($AC65:AC65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AC65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AD65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AD65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AE65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AE65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AF65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AF65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AG65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AG65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AH65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AH65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AI65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AI65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AJ65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AJ65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AK65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AK65)))","v":0}]
[null,null,26,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F66<=0,0,IF(SUM($AC66:AC66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AC66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AD66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AD66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AE66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AE66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AF66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AF66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AG66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AG66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AH66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AH66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AI66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AI66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AJ66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AJ66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AK66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AK66)))","v":0}]
[null,null,27,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F67<=0,0,IF(SUM($AC67:AC67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AC67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AD67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AD67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AE67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AE67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AF67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AF67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AG67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AG67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AH67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AH67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AI67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AI67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AJ67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AJ67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AK67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AK67)))","v":0}]
[null,null,28,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F68<=0,0,IF(SUM($AC68:AC68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AC68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AD68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AD68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AE68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AE68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AF68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AF68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AG68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AG68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AH68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AH68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AI68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AI68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AJ68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AJ68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AK68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AK68)))","v":0}]
[null,null,29,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F69<=0,0,IF(SUM($AC69:AC69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AC69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AD69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AD69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AE69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AE69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AF69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AF69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AG69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AG69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AH69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AH69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AI69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AI69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AJ69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AJ69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AK69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AK69)))","v":0}]
[null,null,30,null,null,null,null,{"$f":"+IF(ISERROR(G70/$G$82),\"\",G70/$G$82)","v":0},{"$f":"G70/$G$82*F70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F70<=0,0,IF(SUM($AC70:AC70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AC70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AD70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AD70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AE70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AE70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AF70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AF70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AG70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AG70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AH70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AH70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AI70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AI70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AJ70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AJ70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AK70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AK70)))","v":0}]
[null,null,31,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F71<=0,0,IF(SUM($AC71:AC71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AC71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AD71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AD71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AE71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AE71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AF71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AF71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AG71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AG71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AH71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AH71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AI71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AI71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AJ71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AJ71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AK71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AK71)))","v":0}]
[null,null,32,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F72<=0,0,IF(SUM($AC72:AC72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AC72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AD72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AD72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AE72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AE72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AF72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AF72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AG72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AG72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AH72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AH72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AI72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AI72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AJ72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AJ72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AK72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AK72)))","v":0}]
[null,null,33,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F73<=0,0,IF(SUM($AC73:AC73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AC73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AD73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AD73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AE73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AE73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AF73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AF73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AG73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AG73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AH73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AH73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AI73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AI73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AJ73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AJ73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AK73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AK73)))","v":0}]
[null,null,34,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F74<=0,0,IF(SUM($AC74:AC74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AC74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AD74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AD74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AE74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AE74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AF74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AF74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AG74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AG74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AH74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AH74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AI74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AI74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AJ74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AJ74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AK74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AK74)))","v":0}]
[null,null,35,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F75<=0,0,IF(SUM($AC75:AC75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AC75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AD75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AD75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AE75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AE75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AF75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AF75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AG75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AG75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AH75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AH75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AI75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AI75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AJ75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AJ75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AK75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AK75)))","v":0}]
[null,null,36,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F76<=0,0,IF(SUM($AC76:AC76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AC76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AD76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AD76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AE76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AE76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AF76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AF76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AG76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AG76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AH76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AH76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AI76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AI76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AJ76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AJ76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AK76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AK76)))","v":0}]
[null,null,37,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F77<=0,0,IF(SUM($AC77:AC77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AC77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AD77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AD77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AE77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AE77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AF77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AF77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AG77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AG77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AH77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AH77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AI77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AI77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AJ77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AJ77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AK77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AK77)))","v":0}]
[null,null,38,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F78<=0,0,IF(SUM($AC78:AC78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AC78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AD78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AD78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AE78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AE78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AF78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AF78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AG78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AG78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AH78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AH78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AI78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AI78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AJ78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AJ78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AK78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AK78)))","v":0}]
[null,null,39,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F79<=0,0,IF(SUM($AC79:AC79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AC79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AD79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AD79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AE79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AE79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AF79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AF79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AG79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AG79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AH79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AH79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AI79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AI79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AJ79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AJ79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AK79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AK79)))","v":0}]
[null,null,40,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F80<=0,0,IF(SUM($AC80:AC80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AC80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AD80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AD80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AE80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AE80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AF80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AF80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AG80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AG80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AH80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AH80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AI80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AI80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AJ80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AJ80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AK80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AK80)))","v":0}]
[]
[null,null,null,"Total assets",null,null,{"$f":"+SUM(G41:G81)","v":1462.2168632399862},null,{"$f":"SUM(I41:I81)","v":90.187713370076068},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulatory depreciation (Existing assets):",{"$f":"+SUM(AC41:AC81)","v":21.1487929755775},21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775,21.1487929755775]
[]
[null,null,null,null,null,"RAB Rolled forward",{"$f":"+AB30","v":901.95704687052216}]
[null,null,null,null,null,"Difference",{"$f":"G82-G84","v":560.25981636946403}]

{"sheet":"PrevPerAdj_FO","index":11,"n_rows":71,"n_cols":38,"rows_kept":71,"cut":false,"hidden":false,"merged":[[62,2,62,7],[2,1,2,5],[22,2,22,7],[32,2,32,7],[42,2,42,7],[52,2,52,7]]}
[80,"Previous period adjustments"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},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"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,"Adjustments Summary"]
[]
[null,null,null,null,{"$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},0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"+D29","v":"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$26:$D$72,$E14,Z26:Z72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AA26:AA72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AB26:AB72)","v":0},0,0,0,0,0,{"$f":"+SUMIF($D$26:$D$72,$E14,AH26:AH72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AI26:AI72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AJ26:AJ72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AK26:AK72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AL26:AL72)","v":0}]
[]
[]
[]
[]
[]
[null,"Total adjustments required",null,null,null,null,"Business must inform ESC in advance before completing this tab"]
[]
[]
[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,null,null,null,null,null,{"$f":"(X26*(1+RRR)^4.5)+(Y26*(1+RRR)^3.5)+(Z26*(1+RRR)^2.5)+(AA26*(1+RRR)^1.5)+(AB26*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,AC29:AL29)*(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,null,null,null,null,null,{"$f":"IFERROR(((AC28-AC26)/AC26),\"\")","v":""},{"$f":"IF(AC31=\"\",\"\",\"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,null,null,null,null,null,{"$f":"(X36*(1+RRR)^4.5)+(Y36*(1+RRR)^3.5)+(Z36*(1+RRR)^2.5)+(AA36*(1+RRR)^1.5)+(AB36*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,AC39:AL39)*(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,null,null,null,null,null,{"$f":"IFERROR(((AC38-AC36)/AC36),\"\")","v":""},{"$f":"IF(AC41=\"\",\"\",\"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,null,null,null,null,null,{"$f":"(X46*(1+RRR)^4.5)+(Y46*(1+RRR)^3.5)+(Z46*(1+RRR)^2.5)+(AA46*(1+RRR)^1.5)+(AB46*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,AC49:AL49)*(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,null,null,null,null,null,{"$f":"IFERROR(((AC48-AC46)/AC46),\"\")","v":""},{"$f":"IF(AC51=\"\",\"\",\"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,null,null,null,null,null,{"$f":"(X56*(1+RRR)^4.5)+(Y56*(1+RRR)^3.5)+(Z56*(1+RRR)^2.5)+(AA56*(1+RRR)^1.5)+(AB56*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,AC59:AL59)*(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,null,null,null,null,null,{"$f":"IFERROR(((AC58-AC56)/AC56),\"\")","v":""},{"$f":"IF(AC61=\"\",\"\",\"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,null,null,null,null,null,{"$f":"(X66*(1+RRR)^4.5)+(Y66*(1+RRR)^3.5)+(Z66*(1+RRR)^2.5)+(AA66*(1+RRR)^1.5)+(AB66*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,AC69:AL69)*(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,null,null,null,null,null,{"$f":"IFERROR(((AC68-AC66)/AC66),\"\")","v":""},{"$f":"IF(AC71=\"\",\"\",\"Difference\")","v":""}]

{"sheet":"RevenuePriceCap_FO","index":12,"n_rows":520,"n_cols":78,"rows_kept":520,"cut":false,"hidden":false,"merged":[[53,63,53,77],[64,63,64,77],[54,73,54,77],[65,73,65,77],[33,34,33,36],[54,44,54,48],[54,63,54,67],[65,44,65,48],[65,63,65,67],[469,8,469,32],[33,29,33,31],[2,2,2,6],[64,44,64,58],[53,44,53,58],[66,44,66,47],[66,63,66,66],[54,54,54,58],[65,54,65,58],[66,48,66,58],[66,67,66,77],[54,49,54,53],[65,49,65,53],[54,68,54,72],[65,68,65,72]]}
[80,null,"Revenue forecast (price caps)"]
[null,null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},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",{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27",{"$f":"+CONCATENATE(AG6-1,\"-\",RIGHT(AG6,2))","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-scheduled tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57","v":24.80968866017195},25.04340311673424,25.973604088735577,25.198252660719106,27.022322299191782,27.182922057839935,27.481077245384988,27.467787601572468,27.47052301674017,27.468261828785117,27.469682182612004,{"$f":"+AH57","v":25.905742530039934},{"$f":"+AI57","v":25.911742530039934},{"$f":"+AJ57","v":25.911742530039934},{"$f":"+AK57","v":25.911742530039934},{"$f":"+AL57","v":25.911742530039934}]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($E$69:$E$65543,$E$71,W$69:W$65543)+W65","v":112.22094068914932},116.3917319058057,113.9029276801601,114.46960551775435,112.98212627508298,113.98391329129834,{"$f":"+SUMIF($E$69:$E$65543,$E$71,AC$69:AC$65543)","v":109.00969963391978},110.37085577295657,111.7325126976456,113.04845463024003,114.40092932978303,117.79177686362833,119.34451771826666,120.89754817111402,122.45087546212569,124.00450701225574]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W12+W13","v":137.03062934932126},141.43513502253995,{"$f":"+Y12+Y13","v":139.87653176889569},139.66785817847347,140.00444857427476,141.16683534913827,136.49077687930478,137.83864337452906,139.20303571438578,140.51671645902513,141.87061151239504,{"$f":"+AH12+AH13","v":143.69751939366827},{"$f":"+AI12+AI13","v":145.2562602483066},{"$f":"+AJ12+AJ13","v":146.80929070115397},{"$f":"+AK12+AK13","v":148.36261799216564},{"$f":"+AL12+AL13","v":149.91624954229567}]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59","v":0.32177670950226245},0.69017707145648333,{"$f":"+Y59","v":0.42120240441717799},0.3761318052401374,0.33540976356234092,0.24360960720887245,0.26,0.26,0.26,0.26,0.26,{"$f":"+AH59","v":0.26},{"$f":"+AI59","v":0.26},{"$f":"+AJ59","v":0.26},{"$f":"+AK59","v":0.26},{"$f":"+AL59","v":0.26}]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W14-W15","v":136.70885263981899},140.74495795108348,139.4553293644785,139.29172637323333,139.66903881071241,140.9232257419294,136.23077687930478,137.57864337452907,138.94303571438579,140.25671645902514,141.61061151239505,{"$f":"+AH14-AH15","v":143.43751939366828},{"$f":"+AI14-AI15","v":144.99626024830661},{"$f":"+AJ14-AJ15","v":146.54929070115398},{"$f":"+AK14-AK15","v":148.10261799216565},{"$f":"+AL14-AL15","v":149.65624954229568}]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M10","v":139.3000324835472},{"$f":"+Determination_Lookup!N10","v":136.34276749886467},{"$f":"+Determination_Lookup!O10","v":137.65385082868116},{"$f":"+Determination_Lookup!P10","v":138.75693755981507},{"$f":"+Determination_Lookup!Q10","v":140.92003214728865},{"$f":"+Determination_Lookup!R10","v":143.22854974218367},{"$f":"+'Rev&RAV_FO'!AC23","v":136.18089554719839},{"$f":"+'Rev&RAV_FO'!AD23","v":137.1242311842239},{"$f":"+'Rev&RAV_FO'!AE23","v":139.13291605693485},{"$f":"+'Rev&RAV_FO'!AF23","v":140.91803349660424},{"$f":"+'Rev&RAV_FO'!AG23","v":141.27898885321417},{"$f":"+'Rev&RAV_FO'!AH23","v":142.49189614651297},{"$f":"+'Rev&RAV_FO'!AI23","v":144.08631291340663},{"$f":"+'Rev&RAV_FO'!AJ23","v":146.67382307117109},{"$f":"+'Rev&RAV_FO'!AK23","v":149.07841663594743},{"$f":"+'Rev&RAV_FO'!AL23","v":150.55641278307431}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12","v":10.364023080542987},{"$f":"+NotPres_FO!X12","v":10.271363081136769},{"$f":"+NotPres_FO!Y12","v":10.378186769815953},{"$f":"+NotPres_FO!Z12","v":13.223133459262439},{"$f":"+NotPres_FO!AA12","v":15.706322438244271},{"$f":"+NotPres_FO!AB12","v":10.570437685624999},{"$f":"+NotPres_FO!AC12","v":10.806615685624999},{"$f":"+NotPres_FO!AD12","v":10.346210685625},{"$f":"+NotPres_FO!AE12","v":11.018382685624999},{"$f":"+NotPres_FO!AF12","v":10.607393685625},{"$f":"+NotPres_FO!AG12","v":10.754623685624999},{"$f":"+NotPres_FO!AH12","v":10.798673685624999},{"$f":"+NotPres_FO!AI12","v":10.953723685625},{"$f":"+NotPres_FO!AJ12","v":10.884573685625},{"$f":"+NotPres_FO!AK12","v":10.959523685624999},{"$f":"+NotPres_FO!AL12","v":10.959523685624999}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W17+W20","v":147.07287572036196},151.01632103222025,149.83351613429446,152.51485983249577,155.37536124895666,151.4936634275544,147.03739256492977,147.92485406015408,149.96141840001079,150.86411014465014,152.36523519802006,{"$f":"+AH17+AH20","v":154.23619307929329},{"$f":"+AI17+AI20","v":155.94998393393161},{"$f":"+AJ17+AJ20","v":157.43386438677896},{"$f":"+AK17+AK20","v":159.06214167779063},{"$f":"+AL17+AL20","v":160.61577322792067}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,"Price control - Sixth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":649.8320734707836},null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AH17:AL17)*(1+RRR)^0.5","v":685.46195414185888}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":649.8321169075291},null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AH18:AL18)*(1+RRR)^0.5","v":685.45792801795074}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",null,null,{"$f":"+AF30-AF31","v":-4.3436745500002871E-5},null,"Variance",null,null,{"$f":"+AK30-AK31","v":4.0261239081473832E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,null,null,{"$f":"IF(AK30+AK31=0,\"\",IF(AK30<(AK31*0.99),\"INSUFFICIENT REVENUE\",IF(AK30>(AK31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"}]
[]
[]
[]
[]
[]
[null,null,"Revenue forecast"]
[]
[null,null,null,null,"Non-scheduled tariff revenue",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"}]
[]
[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,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sewerage Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.234941389160658,10.78800303859343,11.547929887612126,11.094462391865141,11.561370945451046,12.602350304360201,12.718624821160201,12.718624821160201,12.718624821160201,12.718624821160201,12.718624821160201,12.718624821160201,12.718624821160201,12.718624821160201,12.718624821160201,12.718624821160201]
[null,null,null,null,null,"Water Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.305102773863974,11.448971715610661,10.987605250298973,10.486758620834266,11.563307587313084,11.9312382238195,12.098122551564551,12.09085456475203,12.093589979919733,12.091328791964681,12.089070995791566,10.525131343219497,10.531131343219498,10.531131343219498,10.531131343219498,10.531131343219498]
[null,null,null,null,null,"Recycled Water Contract Revenue"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F44)","v":"Total Contract revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W45:W48)","v":21.540044163024632},{"$f":"+SUM(X45:X48)","v":22.236974754204091},22.535535137911097,21.581221012699409,23.124678532764129,24.533588528179699,24.816747372724752,24.809479385912233,24.812214801079932,24.809953613124883,24.807695816951767,{"$f":"+SUM(AH45:AH48)","v":23.243756164379697},{"$f":"+SUM(AI45:AI48)","v":23.249756164379697},{"$f":"+SUM(AJ45:AJ48)","v":23.249756164379697},{"$f":"+SUM(AK45:AK48)","v":23.249756164379697},{"$f":"+SUM(AL45:AL48)","v":23.249756164379697}]
[]
[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,3.269644497147318,2.8064283625301489,3.4380689508244791,3.6170316480196973,3.8976437664276515,2.6493335296602347,2.6643298726602356,2.6583082156602362,2.6583082156602367,2.6583082156602349,2.6619863656602365,2.6619863656602361,2.6619863656602361,2.6619863656602365,2.6619863656602361,2.6619863656602361,null,null,null,null,null,null,"Simple Moving Averages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F51)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W50:W54)","v":3.269644497147318},{"$f":"+SUM(X52:X54)","v":2.8064283625301489},3.4380689508244791,3.6170316480196973,3.8976437664276515,2.6493335296602347,2.6643298726602356,2.6583082156602362,2.6583082156602367,2.6583082156602349,2.6619863656602365,{"$f":"+SUM(AH52:AH54)","v":2.6619863656602361},{"$f":"+SUM(AI52:AI54)","v":2.6619863656602361},{"$f":"+SUM(AJ52:AJ54)","v":2.6619863656602365},{"$f":"+SUM(AK52:AK54)","v":2.6619863656602361},{"$f":"+SUM(AL52:AL54)","v":2.6619863656602361},null,null,null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD",null,null,null,null,null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH 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,{"$f":"AP68","v":"PQR"},null,null,{"$f":"AS68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,{"$f":"BI68","v":"PQR"},null,null,{"$f":"BL68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-scheduled tariff revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W49+W55","v":24.80968866017195},{"$f":"+X49+X55","v":25.04340311673424},25.973604088735577,25.198252660719106,27.022322299191782,27.182922057839935,27.481077245384988,27.467787601572468,27.47052301674017,27.468261828785117,27.469682182612004,{"$f":"+AH49+AH55","v":25.905742530039934},{"$f":"+AI49+AI55","v":25.911742530039934},{"$f":"+AJ49+AJ55","v":25.911742530039934},{"$f":"+AK49+AK55","v":25.911742530039934},{"$f":"+AL49+AL55","v":25.911742530039934},null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$69,AS$69:AS$65549),\"-\")","v":-1.3641057645966964E-2},-6.8662270398276125E-3,-1.3405919729990804E-2,-1.411441636644656E-2,-9.4266747715081242E-3,0.19512701086698031,-8.1249999999997524E-4,-8.1249999999999378E-4,-8.1249999999997069E-4,-8.1249999999997687E-4,1.0098504833095925E-2,0,0,0,0,null,"Price",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$69,BL$69:BL$65549)","v":-1.2396684794254193E-2},-8.7156701564203541E-3,-1.7418684859654397E-2,-1.8076287032846489E-2,-1.3620024134410371E-2,-6.0334880999080666E-2,-1.3767662197534318E-3,-1.3780143411264022E-3,-1.3793600632659928E-3,-1.3808251333410804E-3,1.7177892046489646E-2,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$70,AS$69:AS$65549),\"-\")","v":-7.0291217133892359E-3},-5.6825498586644801E-3,6.842794296906686E-2,1.1742964628089155E-2,9.264095702831128E-2,1.3250882496347687E-2,1.6530597017414112E-3,1.2697520554191535E-3,1.0236074476790541E-3,1.2435135817435144E-3,-2.3509274027032557E-4,1.2282204904947715E-3,1.2164950234072468E-3,1.2051242220333111E-3,1.1940918899896054E-3,null,"Quantity",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$70,BL$69:BL$65549)","v":2.7319861471939075E-2},-1.2520125518569182E-2,2.2692522461679736E-2,5.4501901981051813E-3,2.6442352960717102E-2,1.7774056561171703E-2,1.3883876828140599E-2,1.3735580884951346E-2,1.3176796497823285E-2,1.3364398037253294E-2,1.2215584246906479E-2,1.3182081941390257E-2,1.3013002042654135E-2,1.2848294398932978E-2,1.2687794548358252E-2]
[null,null,null,null,"Revenue not collected",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.32177670950226245,0.69017707145648333,0.42120240441717799,0.3761318052401374,0.33540976356234092,0.24360960720887245,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,null,null,null,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$71,AS$69:AS$65549),\"-\")","v":-2.0980180802841867E-2},-1.2482382020252408E-2,5.5401471013707237E-2,-2.4197129683253336E-3,8.276571838913592E-2,-2.0537359042778487E-2,8.1080738491609149E-4,4.2750651824514046E-4,1.8146652861899084E-4,4.0130740228001458E-4,1.0232568510192627E-2,1.2282204904947782E-3,1.2164950234072468E-3,1.2051242220333144E-3,1.1940918899896087E-3,null,"Revenue",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$71,BL$69:BL$65549)","v":1.4581615705865995E-2},-2.1383093012243629E-2,4.9794172577612783E-3,-1.3000520109441104E-2,1.2560238068751063E-2,-4.3639611185013506E-2,1.2486559853002713E-2,1.2337105798020899E-2,1.177760976480878E-2,1.1963672603634271E-2,2.9640034864319324E-2,1.3182081941390365E-2,1.3013002042654135E-2,1.2848294398933131E-2,1.2687794548358252E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS57:AW57),\"-\")","v":-1.1490859110748012E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX57:BB57),\"-\")","v":3.8375402173396085E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC57:BG57),\"-\")","v":2.019700966619185E-3},null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL57:BP57),\"-\")","v":-1.4045470195517159E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ57:BU57),\"-\")","v":-1.3169969351313513E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV57:BZ57),\"-\")","v":3.4355784092979292E-3}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,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,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS58:AW58),\"-\")","v":3.2020038610682713E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX58:BB58),\"-\")","v":3.6881630565861632E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC58:BG58),\"-\")","v":9.2176777713092188E-4},null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL58:BP58),\"-\")","v":1.3876960314774381E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ58:BU58),\"-\")","v":1.4386941761868046E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV58:BZ58),\"-\")","v":1.2789351435648421E-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,{"$f":"+IF(AC61>0,\"CHECK\",\"\")","v":""},"","","","",{"$f":"+IF(AH61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AI61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AJ61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AK61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AL61>0,\"CHECK\",\"\")","v":""},null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS59:AW59),\"-\")","v":2.045698272228471E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX59:BB59),\"-\")","v":-3.74325424174365E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC59:BG59),\"-\")","v":3.0153000272235149E-3},null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,-4.5246841786127887E-4,null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ59:BU59),\"-\")","v":9.8506736689063122E-4},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV59:BZ59),\"-\")","v":1.6274241559131038E-2}]
[null,null,null,null,"Tariff revenue",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"IFERROR((X13/W13-1)-BL59,\"-\")","v":2.2584275000837623E-2},9.4538952125078346E-8,-4.3226826202747218E-6,5.9855695220475957E-6,-3.693463745737759E-3,-7.6327832942979512E-17,1.3010426069826053E-16,-2.8969882048812678E-16,2.3592239273284576E-16,1.9081958235744878E-17,-3.4694469519536142E-18,1.7347234759768071E-18,-1.474514954580286E-16,7.1123662515049091E-17,-1.4051260155412137E-16]
[]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.5260911402714932,-1.1003552397868565E-5,0,0,0,0,"<<<Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year-over-Year (YoY) Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted YoY Growth Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(W65>0,\"CHECK\",\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS55","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"AX55","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BC55","v":"SIXTH REG PERIOD"},null,null,null,null,null,null,null,null,{"$f":"BL55","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"BQ55","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BV55","v":"SIXTH 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,"Actuals",null,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,"Forecast"]
[null,null,null,null,"PQR","Service","Category","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH7","v":"2028-29"},{"$f":"+AI7","v":"2029-30"},{"$f":"+AJ7","v":"2030-31"},{"$f":"+AK7","v":"2031-32"},{"$f":"+AL7","v":"2032-33"},null,null,null,"PQR","Service","Type",{"$f":"X68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,{"$f":"AP68","v":"PQR"},"Service","Type","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"BF68","v":"2031-32"},"2032-33"]
[null,null,null,{"$f":"D66+1","v":1},"Price","Water","Residential","Volumetric","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.2804542878422862,2.2525577561435601,2.2524798375008732,2.2524252658020001,2.2524990599999999,2.2377096000000001,2.1003837227197635,2.0972331471356838,2.0940872974149802,2.090946166468858,2.087809747219155,2.1267336059690827,2.1267336059690827,2.1267336059690827,2.1267336059690827,2.1267336059690827,null,null,null,{"$f":"E69","v":"Price"},"Water",{"$f":"I69","v":"Variable"},{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR(X69/W69-1,\"-\"))","v":-1.2232883530027272E-2},-3.4591185275711922E-5,-2.4227386174358045E-5,3.2762107191830481E-5,-6.5658007422209064E-3,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Variable",{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR((X69/W69-1)*(W71/W$13),\"-\"))","v":-2.6607380978475792E-3},-7.6687114015145303E-6,-5.0698844098830717E-6,7.1426026613120472E-6,-1.4064581183686521E-3,-1.3750935250175813E-2,-3.3757873374594275E-4,-3.3794835594227671E-4,-3.3848451223354161E-4,-3.3891926562369738E-4,4.2185579321611958E-3,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Water"},"Residential","Volumetric","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,10703500.1875,11455212.3949786,10581944.289999999,11079609.66,10744451.029999999,11413620.231471632,11680201.089094877,11856780.381762752,12040161.874747952,12215936.76508766,12398743.684981311,12588927.378283827,12779111.071586344,12969294.764888866,13159478.458191385,13349662.151493905,null,null,null,"Qty","Water","Variable",7.0230503509168152E-2,-7.6233253026491088E-2,4.7029672086848606E-2,-3.0250039512673688E-2,6.2280445934670636E-2,2.3356380553838818E-2,1.5117829849071507E-2,1.546638185752891E-2,1.459904710320914E-2,1.4964625587789548E-2,1.5338948697914301E-2,1.5107219828004448E-2,1.4882388316147077E-2,1.4664150730646863E-2,1.4452221180858205E-2,null,"Qty","Water","Variable",{"$f":"IF(OR(X70=\"\",X70=0),\"-\",IFERROR((X70/W70-1)*(W71/W$13),\"-\"))","v":1.5275627848428081E-2},-1.6900571980957145E-2,9.841548716773391E-3,-6.594936383759074E-3,1.3341074796431936E-2,5.2334625742780942E-3,3.4023052382906554E-3,3.4845588807514349E-3,3.2943675585365255E-3,3.3811999430318554E-3,3.4708404115713918E-3,3.4337715469056063E-3,3.3890962030498364E-3,3.3455604184901518E-3,3.3031209481135283E-3]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Water"},"Residential","Volumetric","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W69*W70/10^6","v":24.408842897505089},25.803527528580894,23.835616154782493,24.955992733407907,24.201865845291028,25.540367562718295,24.532904245628536,24.866432834940934,25.213150040729822,25.542866148786025,25.886217918775923,{"$f":"AH69*AH70/10^6","v":26.773294918500472},{"$f":"AI69*AI70/10^6","v":27.177764970354254},{"$f":"AJ69*AJ70/10^6","v":27.582235022208042},{"$f":"AK69*AK70/10^6","v":27.986705074061831},{"$f":"AL69*AL70/10^6","v":28.391175125915616},null,null,null,"Rev","Water","Variable",5.7138498409458061E-2,-7.6265207213187192E-2,4.7004305294646942E-2,-3.0218268460518893E-2,5.5305724194306238E-2,-3.9445920839462412E-2,1.3595153104297708E-2,1.394318228474245E-2,1.3077148532554483E-2,1.3442178649407888E-2,3.4268312292972336E-2,1.5107219828004448E-2,1.4882388316147077E-2,1.4664150730647085E-2,1.4452221180858205E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X71=\"\",X71=0),\"-\",IFERROR((X71/W71-1)*(W71/W$13),\"-\"))","v":1.2428024774262641E-2},-1.6907656081542002E-2,9.8362403973621913E-3,-6.5880098451104822E-3,1.1847021839262893E-2,-8.8386447525720304E-3,3.0596230466872461E-3,3.1413836864880064E-3,2.9509414949651772E-3,3.0372088774935782E-3,7.7541065874331934E-3,3.4337715469056063E-3,3.3890962030498364E-3,3.3455604184902026E-3,3.3031209481135283E-3]
[null,null,null,{"$f":"D69+1","v":2},"Price","Water","Non-Residential","Volumetric","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.2804542878422862,2.2525577561435601,2.2524798375008732,2.2524252658020001,2.2524990599999999,2.2377096000000001,2.1003837227197635,2.0972331471356838,2.0940872974149802,2.090946166468858,2.087809747219155,2.1267336059690827,2.1267336059690827,2.1267336059690827,2.1267336059690827,2.1267336059690827,null,null,null,"Price","Water","Variable",-1.2232883530027272E-2,-3.4591185275711922E-5,-2.4227386174358045E-5,3.2762107191830481E-5,-6.5658007422209064E-3,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Variable",{"$f":"IF(OR(X72=\"\",X72=0),\"-\",IFERROR((X72/W72-1)*(W74/W$13),\"-\"))","v":-5.7127818186718834E-4},-1.5415294131824757E-6,-9.5404484839063862E-7,1.1542511721010246E-6,-2.5201578773839244E-4,-2.4425438082693414E-3,-5.7696831788870594E-5,-5.7055518968787779E-5,-5.6429243799200999E-5,-5.5840291236503027E-5,6.8666003150868278E-4,0,0,0,0]
[null,null,null,null,"Qty","Water","Non-Residential","Volumetric","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,2298112.7423539413,2302674.5846276749,1991297.7534854831,1790475.1311096514,1925241.3241304122,2027372.4600632007,1996306.4320422106,2001769.6375358731,2007232.8430295354,2012696.0485231976,2018159.2540168602,2023622.4595105224,2029085.6650041847,2034548.8704978472,2040012.0759915097,2045475.2814851722,null,null,null,"Qty","Water","Variable",1.9850385012272209E-3,-0.13522398397971591,-0.10085012250142922,7.5268397018862343E-2,5.3048485222453312E-2,-1.532329585853287E-2,2.7366567606925685E-3,2.7291879101469796E-3,2.7217597164346241E-3,2.7143718484821111E-3,2.7070239788007378E-3,2.6997157834389718E-3,2.6924469419340458E-3,2.6852171372642175E-3,2.6780260558052493E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X73=\"\",X73=0),\"-\",IFERROR((X73/W73-1)*(W74/W$13),\"-\"))","v":9.2701707094151262E-5},-6.0261522411263436E-3,-3.9713545299363186E-3,2.651802430548517E-3,2.0361653234001295E-3,-6.098821064230421E-4,1.0526428319036574E-4,1.0381015505118092E-4,1.0239122840103367E-4,1.0104754302894856E-4,9.970315580084906E-5,9.8638317793080547E-5,9.7354976515264622E-5,9.6104370150186028E-5,9.4885256441314063E-5]
[null,null,null,null,"Rev",{"$f":"+F72","v":"Water"},"Non-Residential","Volumetric","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W72*W73/10^6","v":5.2407410572460407},5.1869074954777199,4.4853580401868349,4.0329114231015275,4.336604272876909,4.5366708166590408,4.1930095354222265,4.1981776367700165,4.2033207995423068,4.2084390869265986,4.2135325619769395,{"$f":"AH72*AH73/10^6","v":4.3037058904348369},{"$f":"AI72*AI73/10^6","v":4.3153246731545236},{"$f":"AJ72*AJ73/10^6","v":4.3269434558742113},{"$f":"AK72*AK73/10^6","v":4.338562238593898},{"$f":"AL72*AL73/10^6","v":4.3501810213135848},null,null,null,"Rev","Water","Variable",-1.0272127773588102E-2,-0.13525389760710804,-0.10087190655274003,7.530362507734556E-2,4.6134378696584877E-2,-7.5751866318989003E-2,1.2325517755518156E-3,1.2250941282816452E-3,1.2176770768601575E-3,1.210300290709565E-3,2.1400885630177502E-2,2.6997157834391938E-3,2.6924469419340458E-3,2.6852171372642175E-3,2.6780260558052493E-3,null,"Rev","Water","Variable",{"$f":"IF(OR(X74=\"\",X74=0),\"-\",IFERROR((X74/W74-1)*(W74/W$13),\"-\"))","v":-4.7971048395895077E-4},-6.0274853187908531E-3,-3.9722123592448788E-3,2.6530435603561026E-3,1.7707804798700623E-3,-3.0149980932708494E-3,4.7409554976722794E-5,4.659892084981419E-5,4.5808397759231875E-5,4.5055680477902557E-5,7.8822199248010513E-4,9.8638317793088651E-5,9.7354976515264622E-5,9.6104370150186028E-5,9.4885256441314063E-5]
[null,null,null,{"$f":"D72+1","v":3},"Price","Water","Residential","Non-Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,98.488177709851243,97.300548249206244,95.945390687223849,93.325083071700007,90.650633999999997,88.97,83.510004966854211,83.38473995940393,83.259662849464831,83.134773355190632,83.010071195157849,84.557660620068503,84.557660620068503,84.557660620068503,84.557660620068503,84.557660620068503,null,null,null,"Price","Water","Fixed",-1.2058599196989817E-2,-1.3927542921048808E-2,-2.7310406438031842E-2,-2.8657344667406104E-2,-1.8539682800232771E-2,-6.1368944960613514E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X75=\"\",X75=0),\"-\",IFERROR((X75/W75-1)*(W77/W$13),\"-\"))","v":-2.2912103271515729E-5},-2.4986037069778919E-5,-4.7090709591230038E-5,-4.5349205360584395E-5,-2.801003951983438E-5,-9.0198435468159951E-5,-2.1637891840908799E-6,-2.1338984496035396E-6,-2.1047313090926103E-6,-2.0771108115520896E-6,2.547279033639902E-5,0,0,0,0]
[null,null,null,null,"Qty","Water","Residential","Non-Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,2165,2146,2047,1941,1883,1883,1883,1883,1883,1883,1883,1883,1883,1883,1883,1883,null,null,null,"Qty","Water","Fixed",-8.7759815242494099E-3,-4.6132339235787523E-2,-5.1783097215437279E-2,-2.9881504379186019E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X76=\"\",X76=0),\"-\",IFERROR((X76/W76-1)*(W77/W$13),\"-\"))","v":-1.6674921498569342E-5},-8.2761499626683805E-5,-8.9288410930083678E-5,-4.7286393568632214E-5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F75","v":"Water"},"Residential","Non-Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W75*W76/10^6","v":0.21322690474182796},0.20880697654279659,0.19640021473674721,0.18114398624216971,0.17069514382199999,0.16753051000000002,0.15724933935258648,0.15701346534355759,0.15677794514554227,0.15654277822782395,0.15630796406048222,{"$f":"AH75*AH76/10^6","v":0.159222074947589},{"$f":"AI75*AI76/10^6","v":0.159222074947589},{"$f":"AJ75*AJ76/10^6","v":0.159222074947589},{"$f":"AK75*AK76/10^6","v":0.159222074947589},{"$f":"AL75*AL76/10^6","v":0.159222074947589},null,null,null,"Rev","Water","Fixed",-2.0728754677478145E-2,-5.9417372022081416E-2,-7.7679286221895349E-2,-5.7682524476417085E-2,-1.853968280023266E-2,-6.1368944960613736E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X77=\"\",X77=0),\"-\",IFERROR((X77/W77-1)*(W77/W$13),\"-\"))","v":-3.9385948575092609E-5},-1.0659487235820153E-4,-1.3394061772860702E-4,-9.1280496450641549E-5,-2.8010039519834211E-5,-9.0198435468160276E-5,-2.16378918409104E-6,-2.1338984496033816E-6,-2.1047313090926103E-6,-2.0771108115520896E-6,2.547279033639902E-5,0,0,0,0]
[null,null,null,{"$f":"D75+1","v":4},"Price","Water","Residential","20 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,197.21181212870826,194.7991525731027,192.08623373211748,186.86267914140001,181.511448,178.14,167.20773614471628,166.95692454049922,166.70648915368847,166.45642941995794,166.20674477582801,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,null,null,null,"Price","Water","Fixed",-1.2233849126800589E-2,-1.392674868011623E-2,-2.7193799832642918E-2,-2.8637238671670229E-2,-1.8574299511951553E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X78=\"\",X78=0),\"-\",IFERROR((X78/W78-1)*(W80/W$13),\"-\"))","v":-1.3416440518650961E-3},-1.4795215908566272E-3,-2.9716834820589341E-3,-3.0934646295782873E-3,-2.0166381373940383E-3,-6.5492063719408159E-3,-1.5975162548179935E-4,-1.6025857182578432E-4,-1.607447546975864E-4,-1.6127684023919763E-4,2.0102243431384635E-3,0,0,0,0]
[null,null,null,null,"Qty","Water","Residential","20 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,62404.394030849231,63475.573891218373,64799.446979416723,66173.122870994106,67580.477198580556,68284.5,69432.5,70628.5,71824.5,73020.5,74216.5,75412.5,76608.5,77804.5,79000.5,80196.5,null,null,null,"Qty","Water","Fixed",1.7165135196082648E-2,2.0856417784692161E-2,2.1198882947468967E-2,2.1267763504680293E-2,1.0417547058016785E-2,1.6812014439587353E-2,1.7225362762395058E-2,1.693367408340829E-2,1.665169962895674E-2,1.6378962072294723E-2,1.6115014855187182E-2,1.5859439748052484E-2,1.561184463864973E-2,1.5371861524718922E-2,1.5139144688957717E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X79=\"\",X79=0),\"-\",IFERROR((X79/W79-1)*(W80/W$13),\"-\"))","v":1.8824411921865181E-3},2.2157016780545986E-3,2.3165710816726208E-3,2.2973958804571874E-3,1.131047912831164E-3,1.7941542283898106E-3,1.8345198005375782E-3,1.8091776162468048E-3,1.7844489147697588E-3,1.7610314996116324E-3,1.7376018526812716E-3,1.719044120177845E-3,1.6966783669169468E-3,1.6748831095906307E-3,1.6536366984599526E-3]
[null,null,null,null,"Rev",{"$f":"+F78","v":"Water"},"Residential","20 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W78*W79/10^6","v":12.306883631617721},12.364988003100702,12.447081718200193,12.365287026827009,12.26663027284534,12.164200829999999,11.609651139868014,11.791917144908648,11.973610230219098,12.15473170446004,12.335282873655238,{"$f":"AH78*AH79/10^6","v":12.767743668094353},{"$f":"AI78*AI79/10^6","v":12.970232929517072},{"$f":"AJ78*AJ79/10^6","v":13.172722190939792},{"$f":"AK78*AK79/10^6","v":13.375211452362512},{"$f":"AL78*AL79/10^6","v":13.577700713785232},null,null,null,"Rev","Water","Fixed",4.7212903950522023E-3,6.6392070157208494E-3,-6.5713950647230401E-3,-7.9785251864860074E-3,-8.3502510931702245E-3,-4.5588666109846243E-2,1.5699524718251423E-2,1.5408273572283138E-2,1.5126722079513488E-2,1.4854393629186058E-2,3.505884695702699E-2,1.5859439748052484E-2,1.561184463864973E-2,1.5371861524718922E-2,1.5139144688957717E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X80=\"\",X80=0),\"-\",IFERROR((X80/W80-1)*(W80/W$13),\"-\"))","v":5.1776763878615432E-4},7.0532256677757559E-4,-7.1810877067940665E-4,-8.6185982327305398E-4,-9.0659864725816817E-4,-4.8651574956439002E-3,1.6720163953549622E-3,1.6462052779966519E-3,1.6210274867000316E-3,1.5971131121229876E-3,3.780220990971694E-3,1.719044120177845E-3,1.6966783669169468E-3,1.6748831095906307E-3,1.6536366984599526E-3]
[null,null,null,{"$f":"D78+1","v":5},"Price","Water","Residential","25 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,197.211812128708,194.7991525731027,192.08623373211748,186.86267914140001,181.511448,178.14,167.20773614471628,166.95692454049922,166.70648915368847,166.45642941995794,166.20674477582801,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,null,null,null,"Price","Water","Fixed",-1.2233849126799257E-2,-1.392674868011623E-2,-2.7193799832642918E-2,-2.8637238671670229E-2,-1.8574299511951553E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X81=\"\",X81=0),\"-\",IFERROR((X81/W81-1)*(W83/W$13),\"-\"))","v":-1.9585763955095249E-5},-2.0045325944075162E-5,-3.9622784578925287E-5,-4.0764301879043882E-5,-2.6229837317671252E-5,-8.4113583436828214E-5,-2.0178183926480829E-6,-1.989944108840098E-6,-1.9627446048323796E-6,-1.9369874061363085E-6,2.3754377381477606E-5,0,0,0,0]
[null,null,null,null,"Qty","Water","Residential","25 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,911,860,864,872,879,877,877,877,877,877,877,877,877,877,877,877,null,null,null,"Qty","Water","Fixed",-5.5982436882546671E-2,4.6511627906977715E-3,9.2592592592593004E-3,8.0275229357797961E-3,-2.2753128555176305E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X82=\"\",X82=0),\"-\",IFERROR((X82/W82-1)*(W83/W$13),\"-\"))","v":-8.9625005429459965E-5},6.6946044837877378E-6,1.349122363361878E-5,1.1426952579013813E-5,-3.2131002307049021E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F81","v":"Water"},"Residential","25 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W82/10^6","v":0.17965996084925301},0.16752727121286834,0.1659625059445495,0.16294425621130082,0.159548562792,0.15622878000000001,0.14664118459891617,0.14642122282201783,0.14620159098778479,0.14598228860130313,0.14576331516840116,{"$f":"AH81*AH82/10^6","v":0.14848083801649259},{"$f":"AI81*AI82/10^6","v":0.14848083801649259},{"$f":"AJ81*AJ82/10^6","v":0.14848083801649259},{"$f":"AK81*AK82/10^6","v":0.14848083801649259},{"$f":"AL81*AL82/10^6","v":0.14848083801649259},null,null,null,"Rev","Water","Fixed",-6.7531405322774352E-2,-9.3403614646749844E-3,-1.8186335016278421E-2,-2.0839601826144749E-2,-2.0807350025007221E-2,-6.1368944960613736E-2,-1.4999999999998348E-3,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.5000000000001679E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X83=\"\",X83=0),\"-\",IFERROR((X83/W83-1)*(W83/W$13),\"-\"))","v":-1.0811431059014273E-4},-1.344395553444616E-5,-2.6498438580296496E-5,-2.9664585668325265E-5,-2.9383256462328862E-5,-8.4113583436828376E-5,-2.0178183926479334E-6,-1.989944108840098E-6,-1.9627446048322343E-6,-1.9369874061365952E-6,2.3754377381477606E-5,0,0,0,0]
[null,null,null,{"$f":"D81+1","v":6},"Price","Water","Residential","32 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,505.45828089000497,499.3103674093328,492.36620589876395,478.99367184210001,465.26495699999998,456.63,428.607098662635,427.96418801464108,427.32224173261915,426.68125837002026,426.04123648246525,433.98409091763386,433.98409091763386,433.98409091763386,433.98409091763386,433.98409091763386,null,null,null,"Price","Water","Fixed",-1.2163048293218237E-2,-1.3907505158762379E-2,-2.715973171280861E-2,-2.8661578741327687E-2,-1.8559224953621389E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,{"$f":"AP84","v":"Price"},"Water","Fixed",{"$f":"IF(OR(X84=\"\",X84=0),\"-\",IFERROR((X84/W84-1)*(W86/W$13),\"-\"))","v":-1.3696003265784965E-6},-1.6108735364217593E-6,-3.2872812070115815E-6,-3.358131740212726E-6,-2.1399738522474707E-6,-7.1296388702389354E-6,-1.7103440202510656E-7,-1.6867172088374508E-7,-1.6636623545440014E-7,-1.6418300276464204E-7,2.0134694706533553E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Residential","32 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,25,27,28,28,28,29,29,29,29,29,29,29,29,29,29,29,null,null,null,"Qty","Water","Fixed",8.0000000000000071E-2,3.7037037037036979E-2,0,0,3.5714285714285809E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X85=\"\",X85=0),\"-\",IFERROR((X85/W85-1)*(W86/W$13),\"-\"))","v":9.0082702530558696E-6},4.2899126873841635E-6,0,0,4.118040369210245E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F84","v":"Water"},"Residential","32 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W84*W85/10^6","v":1.2636457022250124E-2},1.3481379920051986E-2,1.3786253765165391E-2,1.3411822811578801E-2,1.3027418795999999E-2,1.324227E-2,1.2429605861216414E-2,1.2410961452424592E-2,1.2392345010245956E-2,1.2373756492730587E-2,1.2355195857991491E-2,{"$f":"AH84*AH85/10^6","v":1.2585538636611382E-2},{"$f":"AI84*AI85/10^6","v":1.2585538636611382E-2},{"$f":"AJ84*AJ85/10^6","v":1.2585538636611382E-2},{"$f":"AK84*AK85/10^6","v":1.2585538636611382E-2},{"$f":"AL84*AL85/10^6","v":1.2585538636611382E-2},null,null,null,"Rev","Water","Fixed",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR(X86/W86-1,\"-\"))","v":6.6863907843324411E-2},2.2614439094616801E-2,-2.715973171280861E-2,-2.8661578741327798E-2,1.649223129803512E-2,-6.1368944960613736E-2,-1.4999999999997238E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR((X86/W86-1)*(W86/W$13),\"-\"))","v":7.5291019003510979E-6},2.6193771681319767E-6,-3.2872812070115815E-6,-3.3581317402127391E-6,1.9016388793825114E-6,-7.1296388702389481E-6,-1.7103440202508125E-7,-1.6867172088374508E-7,-1.6636623545441245E-7,-1.6418300276464204E-7,2.0134694706533553E-6,0,0,0,0]
[null,null,null,{"$f":"D84+1","v":7},"Price","Water","Residential","40 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,788.9817952056934,779.35065390605871,768.50781189319468,747.64197826380007,726.21393599999988,712.74,668.99989816877223,667.99639832151911,666.99440372403683,665.99391211845079,664.99492125027314,677.39268326792876,677.39268326792876,677.39268326792876,677.39268326792876,677.39268326792876,null,null,null,"Price","Water","Fixed",-1.2207051364377497E-2,-1.3912661724886366E-2,-2.7151101532712163E-2,-2.8660833509591255E-2,-1.8553673142400084E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X87=\"\",X87=0),\"-\",IFERROR((X87/W87-1)*(W89/W$13),\"-\"))","v":-8.5823031249691743E-7},-8.3842362784626822E-7,-1.8318961640727913E-6,-1.8719416535839033E-6,-1.1925723514172692E-6,-3.837392537966752E-6,-9.2056014338458945E-8,-9.078434614510152E-8,-8.9543462456035953E-8,-8.8368378979186309E-8,1.0837116525440671E-6,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F87","v":"Water"},"Residential","40 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,10,9,10,10,10,10,10,10,10,10,10,10,10,10,10,10,null,null,null,"Qty","Water","Fixed",-9.9999999999999978E-2,0.11111111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X88=\"\",X88=0),\"-\",IFERROR((X88/W88-1)*(W89/W$13),\"-\"))","v":-7.0306111351460102E-6},6.6959279765402693E-6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F87","v":"Water"},"Residential","40 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W87*W88/10^6","v":7.8898179520569336E-3},7.0141558851545289E-3,7.6850781189319465E-3,7.4764197826380002E-3,7.2621393599999993E-3,7.1273999999999999E-3,6.6899989816877224E-3,6.6799639832151913E-3,6.6699440372403676E-3,6.6599391211845079E-3,6.649949212502732E-3,{"$f":"AH87*AH88/10^6","v":6.7739268326792879E-3},{"$f":"AI87*AI88/10^6","v":6.7739268326792879E-3},{"$f":"AJ87*AJ88/10^6","v":6.7739268326792879E-3},{"$f":"AK87*AK88/10^6","v":6.7739268326792879E-3},{"$f":"AL87*AL88/10^6","v":6.7739268326792879E-3},null,null,null,"Rev","Water","Fixed",-0.11098634622793968,9.5652598083459495E-2,-2.7151101532712163E-2,-2.8660833509591033E-2,-1.8553673142400195E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000001679E-3,-1.4999999999998348E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X89=\"\",X89=0),\"-\",IFERROR((X89/W89-1)*(W89/W$13),\"-\"))","v":-7.8030184163932321E-6},5.7643461678221847E-6,-1.8318961640727913E-6,-1.8719416535838889E-6,-1.1925723514172764E-6,-3.837392537966752E-6,-9.2056014338458945E-8,-9.0784346145108244E-8,-8.9543462456029322E-8,-8.8368378979179771E-8,1.0837116525440671E-6,0,0,0,0]
[null,null,null,{"$f":"D87+1","v":8},"Price","Water","Residential","50 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1232.8849650270413,1217.8468032702301,1200.9135778446014,1168.3008321549,1134.8248739999999,1113.78,1045.4284964817678,1043.8603537370452,1042.2945632064398,1040.7311213616301,1039.1700246795876,1058.5436804026065,1058.5436804026065,1058.5436804026065,1058.5436804026065,1058.5436804026065,null,null,null,"Price","Water","Fixed",-1.2197538443078804E-2,-1.3904232765696523E-2,-2.7156613341182023E-2,-2.8653543020383365E-2,-1.8544600565390756E-2,-6.1368944960613625E-2,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X90=\"\",X90=0),\"-\",IFERROR((X90/W90-1)*(W92/W$13),\"-\"))","v":-1.20604456690664E-6},-1.8913021305613271E-6,-4.5811283490486657E-6,-4.3866611582374977E-6,-2.9802765720674698E-6,-9.594547377021881E-6,-2.301656091138563E-7,-2.2698608535956158E-7,-2.2388353141798415E-7,-2.2094549628632141E-7,2.7095801877162075E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Residential","50 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,9,13,16,15,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,"Qty","Water","Fixed",0.44444444444444442,0.23076923076923084,-6.25E-2,6.6666666666666652E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X91=\"\",X91=0),\"-\",IFERROR((X91/W91-1)*(W92/W$13),\"-\"))","v":4.394491642846296E-5},3.1390033896629823E-5,-1.0543307378514201E-5,1.0206209996711269E-5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F90","v":"Water"},"Residential","50 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90*W91/10^6","v":1.1095964685243372E-2},1.5832008442512993E-2,1.9214617245513623E-2,1.7524512482323503E-2,1.8157197983999999E-2,1.782048E-2,1.6726855943708284E-2,1.6701765659792724E-2,1.6676713011303038E-2,1.6651697941786083E-2,1.6626720394873402E-2,{"$f":"AH90*AH91/10^6","v":1.6936698886441705E-2},{"$f":"AI90*AI91/10^6","v":1.6936698886441705E-2},{"$f":"AJ90*AJ91/10^6","v":1.6936698886441705E-2},{"$f":"AK90*AK91/10^6","v":1.6936698886441705E-2},{"$f":"AL90*AL91/10^6","v":1.6936698886441705E-2},null,null,null,"Rev","Water","Fixed",0.42682577780444175,0.21365632890375807,-8.7959325007358036E-2,3.6102887444924292E-2,-1.8544600565390867E-2,-6.1368944960613625E-2,-1.4999999999998348E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X92=\"\",X92=0),\"-\",IFERROR((X92/W92-1)*(W92/W$13),\"-\"))","v":4.2202852054042265E-5},2.9062277428246633E-5,-1.4838115205747307E-5,5.5271047612579222E-6,-2.980276572067488E-6,-9.594547377021881E-6,-2.301656091138563E-7,-2.2698608535954477E-7,-2.2388353141798415E-7,-2.2094549628632141E-7,2.7095801877162075E-6,0,0,0,0]
[null,null,null,{"$f":"D90+1","v":9},"Price","Water","Residential","80 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,3156.5326409316463,3118.0187900788269,3074.671896967363,2991.1735750995003,2905.4652659999997,2851.6,2676.6003165503139,2672.5854160754884,2668.5765379513755,2664.5736731444485,2660.5768126347321,2710.1789931908211,2710.1789931908211,2710.1789931908211,2710.1789931908211,2710.1789931908211,null,null,null,"Price","Water","Fixed",-1.220131556803794E-2,-1.3902062825724038E-2,-2.7156823448452938E-2,-2.8653739727106831E-2,-1.8539290980462142E-2,-6.1368944960613736E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X93=\"\",X93=0),\"-\",IFERROR((X93/W93-1)*(W95/W$13),\"-\"))","v":-6.863932990813564E-7},-7.4484488548626407E-7,-7.3306563376778335E-7,-7.4874294107886379E-7,-4.767591810836654E-7,-1.5353015912206429E-6,-3.6830671842126011E-8,-3.6321890376200741E-8,-3.5825425476279166E-8,-3.5355286569723558E-8,4.335819721630134E-7,0,0,0,0]
[null,null,null,null,"Qty","Water","Residential","80 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Qty","Water","Fixed",0,-0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X94=\"\",X94=0),\"-\",IFERROR((X94/W94-1)*(W95/W$13),\"-\"))","v":0},-2.6789005877171742E-5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F93","v":"Water"},"Residential","80 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W93*W94/10^6","v":6.3130652818632928E-3},6.2360375801576535E-3,3.074671896967363E-3,2.9911735750995003E-3,2.9054652659999997E-3,2.8515999999999997E-3,2.6766003165503141E-3,2.6725854160754886E-3,2.6685765379513755E-3,2.6645736731444485E-3,2.6605768126347321E-3,{"$f":"AH93*AH94/10^6","v":2.710178993190821E-3},{"$f":"AI93*AI94/10^6","v":2.710178993190821E-3},{"$f":"AJ93*AJ94/10^6","v":2.710178993190821E-3},{"$f":"AK93*AK94/10^6","v":2.710178993190821E-3},{"$f":"AL93*AL94/10^6","v":2.710178993190821E-3},null,null,null,"Rev","Water","Fixed",-1.2201315568038051E-2,-0.50695103141286202,-2.7156823448452938E-2,-2.8653739727106831E-2,-1.8539290980462142E-2,-6.1368944960613514E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X95=\"\",X95=0),\"-\",IFERROR((X95/W95-1)*(W95/W$13),\"-\"))","v":-6.8639329908136265E-7},-2.7161428319914875E-5,-7.3306563376778335E-7,-7.4874294107886379E-7,-4.767591810836654E-7,-1.5353015912206371E-6,-3.6830671842123285E-8,-3.6321890376203427E-8,-3.5825425476279166E-8,-3.5355286569723558E-8,4.335819721630134E-7,0,0,0,0]
[null,null,null,{"$f":"D93+1","v":10},"Price","Water","Residential","100 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,4931.741680144456,4871.5852691556101,4803.8606222003891,4673.4264672674999,4539.5201849999994,4455.3599999999997,4181.9392573802797,4175.6663484942092,4169.4028489714683,4163.1487446980109,4156.9040215809637,4234.4028191550888,4234.4028191550888,4234.4028191550888,4234.4028191550888,4234.4028191550888,null,null,null,"Price","Water","Fixed",-1.2197802498666976E-2,-1.3901973015646218E-2,-2.7151944069756184E-2,-2.8652699086072042E-2,-1.8539445044895131E-2,-6.1368944960613736E-2,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X96=\"\",X96=0),\"-\",IFERROR((X96/W96-1)*(W98/W$13),\"-\"))","v":-5.3605334814897584E-7},-1.1637363899702014E-6,-2.2902686979064974E-6,-2.3395954176976941E-6,-7.4489822217623036E-7,-4.797532120536403E-6,-1.1508900413699994E-7,-1.1349915661840488E-7,-1.119477960793989E-7,-1.1047869937669743E-7,1.3548630772171434E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Residential","100 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,2,2,2,1,2,2,2,2,2,2,2,2,2,2,2,null,null,null,"Qty","Water","Fixed",1,0,0,-0.5,1,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X97=\"\",X97=0),\"-\",IFERROR((X97/W97-1)*(W98/W$13),\"-\"))","v":4.3946714845363156E-5},0,0,-4.0826789313453572E-5,4.0179100311383883E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F96","v":"Water"},"Residential","100 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W96*W97/10^6","v":4.9317416801444563E-3},9.7431705383112209E-3,9.6077212444007788E-3,9.346852934534999E-3,4.5395201849999997E-3,8.9107199999999987E-3,8.3638785147605588E-3,8.3513326969884179E-3,8.3388056979429373E-3,8.3262974893960218E-3,8.3138080431619278E-3,{"$f":"AH96*AH97/10^6","v":8.4688056383101767E-3},{"$f":"AI96*AI97/10^6","v":8.4688056383101767E-3},{"$f":"AJ96*AJ97/10^6","v":8.4688056383101767E-3},{"$f":"AK96*AK97/10^6","v":8.4688056383101767E-3},{"$f":"AL96*AL97/10^6","v":8.4688056383101767E-3},null,null,null,"Rev","Water","Fixed",0.97560439500266627,-1.3901973015646218E-2,-2.7151944069756295E-2,-0.51432634954303591,0.96292110991020952,-6.1368944960613736E-2,-1.5000000000000568E-3,-1.4999999999997238E-3,-1.5000000000001679E-3,-1.4999999999999458E-3,1.8643393538023023E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X98=\"\",X98=0),\"-\",IFERROR((X98/W98-1)*(W98/W$13),\"-\"))","v":4.2874608149065215E-5},-1.1637363899702014E-6,-2.2902686979065067E-6,-4.1996587022302406E-5,3.8689303867031413E-5,-4.797532120536403E-6,-1.1508900413699994E-7,-1.1349915661838808E-7,-1.1194779607940719E-7,-1.1047869937668925E-7,1.3548630772171271E-6,0,0,0,0]
[null,null,null,{"$f":"D96+1","v":11},"Price","Water","Residential","150 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,11096.738328715821,10961.34743503927,10808.96057617483,10515.483161836801,10214.191022999999,10024.82,9409.6073731799406,9395.4929621201718,9381.3997226769916,9367.3276230929769,9353.2766316583384,9527.653448772342,9527.653448772342,9527.653448772342,9527.653448772342,9527.653448772342,null,null,null,"Price","Water","Fixed",-1.2200962991637865E-2,-1.3902201327668617E-2,-2.7151307683082271E-2,-2.8652239198124763E-2,-1.8539992308111319E-2,-6.1368944960613625E-2,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X99=\"\",X99=0),\"-\",IFERROR((X99/W99-1)*(W101/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Residential","150 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X100=\"\",X100=0),\"-\",IFERROR((X100/W100-1)*(W101/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F99","v":"Water"},"Residential","150 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W99*W100/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH99*AH100/10^6","v":0},{"$f":"AI99*AI100/10^6","v":0},{"$f":"AJ99*AJ100/10^6","v":0},{"$f":"AK99*AK100/10^6","v":0},{"$f":"AL99*AL100/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X101=\"\",X101=0),\"-\",IFERROR((X101/W101-1)*(W101/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D99+1","v":12},"Price","Water","Non-Residential","Non-Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,98.488177709851243,97.300548249206244,95.945390687223849,93.325083071700007,90.650633999999997,88.97,83.510004966854211,83.38473995940393,83.259662849464831,83.134773355190632,83.010071195157849,84.557660620068503,84.557660620068503,84.557660620068503,84.557660620068503,84.557660620068503,null,null,null,"Price","Water","Fixed",-1.2058599196989817E-2,-1.3927542921048808E-2,-2.7310406438031842E-2,-2.8657344667406104E-2,-1.8539682800232771E-2,-6.1368944960613514E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X102=\"\",X102=0),\"-\",IFERROR((X102/W102-1)*(W104/W$13),\"-\"))","v":-1.2276230852174709E-6},-1.2807381536233369E-6,-2.4385027927065877E-6,-2.7802964646623101E-6,-1.8594025172486976E-6,-5.700272873452488E-6,-1.367450413737731E-7,-1.3485603584855082E-7,-1.3301275931068541E-7,-1.3126722600886812E-7,1.609804593750124E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Non-Residential","Non-Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,116,110,106,119,125,119,119,119,119,119,119,119,119,119,119,119,null,null,null,"Qty","Water","Fixed",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR(X103/W103-1,\"-\"))","v":-5.1724137931034475E-2},-3.6363636363636376E-2,0.12264150943396235,5.0420168067226934E-2,-4.8000000000000043E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR((X103/W103-1)*(W104/W$13),\"-\"))","v":-5.2657646837587462E-6},-3.3438989748155078E-6,1.0950465491425354E-5,4.8916958864102289E-6,-4.814069463303708E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F102","v":"Water"},"Non-Residential","Non-Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W102*W103/10^6","v":1.1424628614342744E-2},1.0703060307412686E-2,1.0170211412845728E-2,1.1105684885532301E-2,1.1331329249999999E-2,1.058743E-2,9.9376905910556514E-3,9.9227840551690677E-3,9.9078998790863154E-3,9.8930380292676853E-3,9.8781984722237856E-3,{"$f":"AH102*AH103/10^6","v":1.0062361613788153E-2},{"$f":"AI102*AI103/10^6","v":1.0062361613788153E-2},{"$f":"AJ102*AJ103/10^6","v":1.0062361613788153E-2},{"$f":"AK102*AK103/10^6","v":1.0062361613788153E-2},{"$f":"AL102*AL103/10^6","v":1.0062361613788153E-2},null,null,null,"Rev","Water","Fixed",-6.3159016479904184E-2,-4.9784723178465051E-2,9.1981713527115261E-2,2.0317915265329667E-2,-6.5649778025821615E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.5000000000000568E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X104=\"\",X104=0),\"-\",IFERROR((X104/W104-1)*(W104/W$13),\"-\"))","v":-6.4298900231891119E-6},-4.5780648319434349E-6,8.2129010354622964E-6,1.9712164067229188E-6,-6.5842206597244657E-6,-5.700272873452488E-6,-1.3674504137378321E-7,-1.3485603584854085E-7,-1.3301275931068541E-7,-1.3126722600885841E-7,1.609804593750124E-6,0,0,0,0]
[null,null,null,{"$f":"D102+1","v":13},"Price","Water","Non-Residential","20 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,197.21181212870826,194.7991525731027,192.08623373211748,186.86267914140001,181.511448,178.14,167.20773614471628,166.95692454049922,166.70648915368847,166.45642941995794,166.20674477582801,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,null,null,null,"Price","Water","Fixed",-1.2233849126800589E-2,-1.392674868011623E-2,-2.7193799832642918E-2,-2.8637238671670229E-2,-1.8574299511951553E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X105=\"\",X105=0),\"-\",IFERROR((X105/W105-1)*(W107/W$13),\"-\"))","v":-9.8444800384622411E-5},-1.0689286602270778E-4,-2.1026674455367178E-4,-2.1433982123327544E-4,-1.3661000596165986E-4,-4.3927048134626364E-4,-1.0602174633206804E-5,-1.0487481951036412E-5,-1.0375466348920082E-5,-1.027022969046047E-5,1.26328866712898E-4,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F105","v":"Water"},"Non-Residential","20 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,4579,4586,4585,4585,4578,4580,4608,4622,4636,4650,4664,4678,4692,4706,4720,4734,null,null,null,"Qty","Water","Fixed",1.5287180607119755E-3,-2.1805494984739049E-4,0,-1.5267175572518665E-3,4.36871996505106E-4,6.1135371179039666E-3,3.0381944444444198E-3,3.0289917784509512E-3,3.0198446937015344E-3,3.0107526881719693E-3,3.0017152658661228E-3,2.9927319367251126E-3,2.9838022165387112E-3,2.9749256268594149E-3,2.9661016949151797E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X106=\"\",X106=0),\"-\",IFERROR((X106/W106-1)*(W107/W$13),\"-\"))","v":1.2301471333455538E-5},-1.6736511209471216E-6,0,-1.1426952579013528E-5,3.2131002307055098E-6,4.3759859229019937E-5,2.1474312046426419E-5,2.117766440422722E-5,2.0888197998977515E-5,2.0614081099132367E-5,2.0339821018007618E-5,2.012259003552659E-5,1.9860783559227989E-5,1.9605655128987991E-5,1.9356951319764777E-5]
[null,null,null,null,"Rev",{"$f":"+F105","v":"Water"},"Non-Residential","20 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W105*W106/10^6","v":0.90303288773735513},0.89334891370024905,0.88071538166175867,0.85676538386331902,0.830959408944,0.81588119999999997,0.77049324815485265,0.77167490522618742,0.77285128371649969,0.77402239680280438,0.77518825763446186,{"$f":"AH105*AH106/10^6","v":0.79201067302297867},{"$f":"AI105*AI106/10^6","v":0.79438094865836173},{"$f":"AJ105*AJ106/10^6","v":0.79675122429374468},{"$f":"AK105*AK106/10^6","v":0.79912149992912762},{"$f":"AL105*AL106/10^6","v":0.80149177556451068},null,null,null,"Rev","Water","Fixed",-1.0723833172200714E-2,-1.4141766833478675E-2,-2.7193799832643029E-2,-3.012023525385088E-2,-1.8145542106757895E-2,-5.5630589165613031E-2,1.533637152777878E-3,1.5244482907830204E-3,1.5153149266609045E-3,1.5062365591398397E-3,2.1701070962879987E-2,2.9927319367251126E-3,2.9838022165387112E-3,2.9749256268591928E-3,2.9661016949154018E-3,null,"Rev","Water","Fixed",{"$f":"IF(OR(X107=\"\",X107=0),\"-\",IFERROR((X107/W107-1)*(W107/W$13),\"-\"))","v":-8.6293823395497518E-5},-1.0854320862511554E-4,-2.1026674455367264E-4,-2.2543953744399417E-4,-1.3345658681700122E-4,-3.9819611850975401E-4,1.0839925945150475E-5,1.0658415956583085E-5,1.0481399353058055E-5,1.0312930287023705E-5,1.4704789101863719E-4,2.012259003552659E-5,1.9860783559227989E-5,1.9605655128986527E-5,1.9356951319766224E-5]
[null,null,null,{"$f":"D105+1","v":14},"Price","Water","Non-Residential","25 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,197.21181212870826,194.7991525731027,192.08623373211748,186.86267914140001,181.511448,178.14,167.20773614471628,166.95692454049922,166.70648915368847,166.45642941995794,166.20674477582801,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,null,null,null,"Price","Water","Fixed",-1.2233849126800589E-2,-1.392674868011623E-2,-2.7193799832642918E-2,-2.8637238671670229E-2,-1.8574299511951553E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X108=\"\",X108=0),\"-\",IFERROR((X108/W108-1)*(W110/W$13),\"-\"))","v":-1.3630487757993146E-5},-1.6129494829418618E-5,-3.2239372174750546E-5,-3.2863880987348455E-5,-2.1067423374602852E-5,-6.7521052154534848E-5,-1.6197766800732616E-6,-1.5974009722045937E-6,-1.5755669347799262E-6,-1.554890688620252E-6,1.9068508183078945E-5,0,0,0,0]
[null,null,null,null,"Qty","Water","Non-Residential","25 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,634,692,703,703,706,704,704,704,704,704,704,704,704,704,704,704,null,null,null,"Qty","Water","Fixed",9.1482649842271391E-2,1.5895953757225412E-2,0,4.2674253200569723E-3,-2.8328611898017497E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X109=\"\",X109=0),\"-\",IFERROR((X109/W109-1)*(W110/W$13),\"-\"))","v":1.0192647676291546E-4},1.8410162330415868E-5,0,4.8972653910060165E-6,-3.2131002307049639E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F108","v":"Water"},"Non-Residential","25 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W108*W109/10^6","v":0.12503228888960105},0.13480101358058708,0.13503662231367858,0.13136446343640421,0.12814708228800001,0.12541056,0.11771424624588026,0.11753767487651144,0.11736136836419668,0.11718532631165039,0.11700954832218292,{"$f":"AH108*AH109/10^6","v":0.11919100337925972},{"$f":"AI108*AI109/10^6","v":0.11919100337925972},{"$f":"AJ108*AJ109/10^6","v":0.11919100337925972},{"$f":"AK108*AK109/10^6","v":0.11919100337925972},{"$f":"AL108*AL109/10^6","v":0.11919100337925972},null,null,null,"Rev","Water","Fixed",7.812961577958033E-2,1.7478261241015147E-3,-2.7193799832642918E-2,-2.449202062901723E-2,-2.1354542289538037E-2,-6.1368944960613736E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X110=\"\",X110=0),\"-\",IFERROR((X110/W110-1)*(W110/W$13),\"-\"))","v":8.7049035866178245E-5},2.0242737970613603E-6,-3.2239372174750546E-5,-2.8106859754183155E-5,-2.4220842519260662E-5,-6.7521052154534969E-5,-1.6197766800732616E-6,-1.5974009722044755E-6,-1.5755669347799262E-6,-1.554890688620252E-6,1.9068508183078945E-5,0,0,0,0]
[null,null,null,{"$f":"D108+1","v":15},"Price","Water","Non-Residential","32 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,505.45828089000497,499.3103674093328,492.36620589876395,478.99367184210001,465.26495699999998,456.63,428.607098662635,427.96418801464108,427.32224173261915,426.68125837002026,426.04123648246525,433.98409091763386,433.98409091763386,433.98409091763386,433.98409091763386,433.98409091763386,null,null,null,"Price","Water","Fixed",-1.2163048293218237E-2,-1.3907505158762379E-2,-2.715973171280861E-2,-2.8661578741327687E-2,-1.8559224953621389E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X111=\"\",X111=0),\"-\",IFERROR((X111/W111-1)*(W113/W$13),\"-\"))","v":-1.4024707344163805E-5},-1.4259213896474092E-5,-2.8528904760850511E-5,-2.9863385832606026E-5,-1.9259764670227237E-5,-6.1216554437568777E-5,-1.4685367622155703E-6,-1.4482502931052593E-6,-1.4284549182119184E-6,-1.4097092306343403E-6,1.7288065454920189E-5,0,0,0,0]
[null,null,null,null,"Qty","Water","Non-Residential","32 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,256,239,243,249,252,249,249,249,249,249,249,249,249,249,249,249,null,null,null,"Qty","Water","Fixed",-6.640625E-2,1.6736401673640211E-2,2.4691358024691468E-2,1.2048192771084265E-2,-1.1904761904761862E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X112=\"\",X112=0),\"-\",IFERROR((X112/W112-1)*(W113/W$13),\"-\"))","v":-7.657029715097484E-5},1.7159650749536729E-5,2.5936095722561188E-5,1.2553384883495681E-5,-1.2354121107630657E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F111","v":"Water"},"Non-Residential","32 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111*W112/10^6","v":0.12939731990784129},0.11933517781083054,0.11964498803339964,0.1192694242886829,0.11724676916399999,0.11370087,0.10672316756699611,0.10656308281564562,0.10640323819142217,0.10624363333413504,0.10608426788413385,{"$f":"AH111*AH112/10^6","v":0.10806203863849083},{"$f":"AI111*AI112/10^6","v":0.10806203863849083},{"$f":"AJ111*AJ112/10^6","v":0.10806203863849083},{"$f":"AK111*AK112/10^6","v":0.10806203863849083},{"$f":"AL111*AL112/10^6","v":0.10806203863849083},null,null,null,"Rev","Water","Fixed",-7.7761595867496758E-2,2.5961349222625163E-3,-3.1389843476928858E-3,-1.695870619604245E-2,-3.0243043704173522E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X113=\"\",X113=0),\"-\",IFERROR((X113/W113-1)*(W113/W$13),\"-\"))","v":-8.966367627306531E-5},2.6617889217408455E-6,-3.2972264397920366E-6,-1.7669800778418747E-5,-3.1384602865117145E-5,-6.1216554437568777E-5,-1.4685367622155703E-6,-1.4482502931052593E-6,-1.4284549182119184E-6,-1.4097092306343403E-6,1.7288065454920189E-5,0,0,0,0]
[null,null,null,{"$f":"D111+1","v":16},"Price","Water","Non-Residential","40 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,788.9817952056934,779.35065390605871,768.50781189319468,747.64197826380007,726.21393599999988,712.74,668.99989816877223,667.99639832151911,666.99440372403683,665.99391211845079,664.99492125027314,677.39268326792876,677.39268326792876,677.39268326792876,677.39268326792876,677.39268326792876,null,null,null,"Price","Water","Fixed",-1.2207051364377497E-2,-1.3912661724886366E-2,-2.7151101532712163E-2,-2.8660833509591255E-2,-1.8553673142400084E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X114=\"\",X114=0),\"-\",IFERROR((X114/W114-1)*(W116/W$13),\"-\"))","v":-1.8280305656184344E-5},-1.891111071697694E-5,-3.7370681747084949E-5,-3.8749192229186797E-5,-2.5401791085187831E-5,-8.135272180489514E-5,-1.9515875039753294E-6,-1.9246281382761522E-6,-1.8983214040679624E-6,-1.8734096343587499E-6,2.297468703393422E-5,0,0,0,0]
[null,null,null,null,"Qty","Water","Non-Residential","40 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,213,203,204,207,213,212,212,212,212,212,212,212,212,212,212,212,null,null,null,"Qty","Water","Fixed",-4.6948356807511749E-2,4.9261083743843415E-3,1.4705882352941124E-2,2.8985507246376718E-2,-4.6948356807511304E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X115=\"\",X115=0),\"-\",IFERROR((X115/W115-1)*(W116/W$13),\"-\"))","v":-7.0306111351460144E-5},6.69592797654041E-6,2.02411253392318E-5,3.91881482363196E-5,-6.4276886968107282E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F114","v":"Water"},"Non-Residential","40 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114*W115/10^6","v":0.1680531223788127},0.15820818274292994,0.15677559362621171,0.1547618895006066,0.15468356836799999,0.15110087999999999,0.14182797841177971,0.14161523644416205,0.1414028135894958,0.14119070936911157,0.1409789233050579,{"$f":"AH114*AH115/10^6","v":0.14360724885280091},{"$f":"AI114*AI115/10^6","v":0.14360724885280091},{"$f":"AJ114*AJ115/10^6","v":0.14360724885280091},{"$f":"AK114*AK115/10^6","v":0.14360724885280091},{"$f":"AL114*AL115/10^6","v":0.14360724885280091},null,null,null,"Rev","Water","Fixed",-5.8582307168866699E-2,-9.055088629935315E-3,-1.2844500084663979E-2,-5.0607506059363594E-4,-2.3161402376473461E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X116=\"\",X116=0),\"-\",IFERROR((X116/W116-1)*(W116/W$13),\"-\"))","v":-8.7728186695147376E-5},-1.2308340921308817E-5,-1.7679125257075143E-5,-6.842089850170524E-7,-3.1710222546857082E-5,-8.135272180489514E-5,-1.9515875039753294E-6,-1.9246281382761522E-6,-1.8983214040679624E-6,-1.8734096343588886E-6,2.297468703393422E-5,0,0,0,0]
[null,null,null,{"$f":"D114+1","v":17},"Price","Water","Non-Residential","50 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1232.8849650270413,1217.8468032702301,1200.9135778446014,1168.3008321549,1134.8248739999999,1113.78,1045.4284964817678,1043.8603537370452,1042.2945632064398,1040.7311213616301,1039.1700246795876,1058.5436804026065,1058.5436804026065,1058.5436804026065,1058.5436804026065,1058.5436804026065,null,null,null,"Price","Water","Fixed",-1.2197538443078804E-2,-1.3904232765696523E-2,-2.7156613341182023E-2,-2.8653543020383365E-2,-1.8544600565390756E-2,-6.1368944960613625E-2,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X117=\"\",X117=0),\"-\",IFERROR((X117/W117-1)*(W119/W$13),\"-\"))","v":-2.7069000279460142E-5},-3.0551803647529132E-5,-5.7836745406739405E-5,-5.9951035829245796E-5,-3.8929862722631323E-5,-1.2592843432341217E-4,-3.0209236196193636E-6,-2.9791923703442455E-6,-2.9384713498610417E-6,-2.8999096387579683E-6,3.5563239963775221E-5,0,0,0,0]
[null,null,null,null,"Qty","Water","Non-Residential","50 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,202,210,202,205,209,210,210,210,210,210,210,210,210,210,210,210,null,null,null,"Qty","Water","Fixed",3.9603960396039639E-2,-3.8095238095238071E-2,1.4851485148514865E-2,1.9512195121951237E-2,4.7846889952152249E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X118=\"\",X118=0),\"-\",IFERROR((X118/W118-1)*(W119/W$13),\"-\"))","v":8.7889832856926002E-5},-8.3706757057679446E-5,3.1629922135542633E-5,4.0824839986845116E-5,1.0044286750604846E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F117","v":"Water"},"Non-Residential","50 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117*W118/10^6","v":0.24904276293546235},0.25574782868674834,0.2425845427246095,0.23950167059175451,0.23717839866599999,0.23389379999999999,0.21953998426117122,0.2192106742847795,0.21888185827335235,0.21855353548594234,0.21822570518271339,{"$f":"AH117*AH118/10^6","v":0.22229417288454736},{"$f":"AI117*AI118/10^6","v":0.22229417288454736},{"$f":"AJ117*AJ118/10^6","v":0.22229417288454736},{"$f":"AK117*AK118/10^6","v":0.22229417288454736},{"$f":"AL117*AL118/10^6","v":0.22229417288454736},null,null,null,"Rev","Water","Fixed",2.6923351123532058E-2,-5.1469785803193835E-2,-1.2708444232387817E-2,-9.7004414207810807E-3,-1.3848641716421417E-2,-6.1368944960613625E-2,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000001679E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X119=\"\",X119=0),\"-\",IFERROR((X119/W119-1)*(W119/W$13),\"-\"))","v":5.9748792962437918E-5},-1.1309468247101713E-4,-2.7065784836643682E-5,-2.0295972151264028E-5,-2.9071843257780687E-5,-1.2592843432341217E-4,-3.0209236196193636E-6,-2.9791923703442455E-6,-2.9384713498610417E-6,-2.8999096387581826E-6,3.5563239963775221E-5,0,0,0,0]
[null,null,null,{"$f":"D117+1","v":18},"Price","Water","Non-Residential","80 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,3156.5326409316463,3118.0187900788269,3074.671896967363,2991.1735750995003,2905.4652659999997,2851.6,2676.6003165503139,2672.5854160754884,2668.5765379513755,2664.5736731444485,2660.5768126347321,2710.1789931908211,2710.1789931908211,2710.1789931908211,2710.1789931908211,2710.1789931908211,null,null,null,"Price","Water","Fixed",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR(X120/W120-1,\"-\"))","v":-1.220131556803794E-2},-1.3902062825724038E-2,-2.7156823448452938E-2,-2.8653739727106831E-2,-1.8539290980462142E-2,-6.1368944960613736E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR((X120/W120-1)*(W122/W$13),\"-\"))","v":-2.4023765467847474E-5},-2.3090191450074185E-5,-4.8382331828673702E-5,-5.0165777052283871E-5,-3.1466105951521916E-5,-1.0132990502056243E-4,-2.4308243415803164E-6,-2.3972447648292485E-6,-2.364478081434425E-6,-2.3334489136017549E-6,2.8616410162758882E-5,0,0,0,0]
[null,null,null,null,"Qty","Water","Non-Residential","80 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,70,62,66,67,66,66,66,66,66,66,66,66,66,66,66,66,null,null,null,"Qty","Water","Fixed",-0.11428571428571432,6.4516129032258007E-2,1.5151515151515138E-2,-1.4925373134328401E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X121=\"\",X121=0),\"-\",IFERROR((X121/W121-1)*(W122/W$13),\"-\"))","v":-2.2502271833027711E-4},1.0715602350868687E-4,2.6993791639851891E-5,-2.6130723186912484E-5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F120","v":"Water"},"Non-Residential","80 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120*W121/10^6","v":0.22095728486521524},0.19331716498488727,0.20292834519984596,0.20040862953166652,0.19176070755599997,0.1882056,0.17665562089232073,0.17639063746098221,0.17612605150479077,0.1758618624275336,0.17559806963389232,{"$f":"AH120*AH121/10^6","v":0.1788718135505942},{"$f":"AI120*AI121/10^6","v":0.1788718135505942},{"$f":"AJ120*AJ121/10^6","v":0.1788718135505942},{"$f":"AK120*AK121/10^6","v":0.1788718135505942},{"$f":"AL120*AL121/10^6","v":0.1788718135505942},null,null,null,"Rev","Water","Fixed",-0.12509259378883364,4.9717158927454985E-2,-1.2416775318884077E-2,-4.3151445104314234E-2,-1.8539290980462031E-2,-6.1368944960613625E-2,-1.5000000000001679E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X122=\"\",X122=0),\"-\",IFERROR((X122/W122-1)*(W122/W$13),\"-\"))","v":-2.4630091060179912E-4},8.2576142287640143E-5,-2.2121605822589628E-5,-7.5547757298117485E-5,-3.1466105951521726E-5,-1.0132990502056225E-4,-2.4308243415804964E-6,-2.3972447648292485E-6,-2.364478081434425E-6,-2.3334489136015821E-6,2.8616410162758882E-5,0,0,0,0]
[null,null,null,{"$f":"D120+1","v":19},"Price","Water","Non-Residential","100 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,4931.741680144456,4871.5852691556101,4803.8606222003891,4673.4264672674999,4539.5201849999994,4455.3599999999997,4181.9392573802797,4175.6663484942092,4169.4028489714683,4163.1487446980109,4156.9040215809637,4234.4028191550888,4234.4028191550888,4234.4028191550888,4234.4028191550888,4234.4028191550888,null,null,null,"Price","Water","Fixed",-1.2197802498666976E-2,-1.3901973015646218E-2,-2.7151944069756184E-2,-2.8652699086072042E-2,-1.8539445044895131E-2,-6.1368944960613736E-2,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X123=\"\",X123=0),\"-\",IFERROR((X123/W123-1)*(W125/W$13),\"-\"))","v":-2.3050293970405958E-5},-2.9675277944240133E-5,-6.0692120494522178E-5,-6.1999278568988895E-5,-4.0969402219692665E-5,-1.2953336725448286E-4,-3.1074031116989983E-6,-3.0644772286969324E-6,-3.02259049414377E-6,-2.9829248831708305E-6,3.6581303084862865E-5,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F123","v":"Water"},"Non-Residential","100 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,43,51,53,53,55,54,54,54,54,54,54,54,54,54,54,54,null,null,null,"Qty","Water","Fixed",0.18604651162790709,3.9215686274509887E-2,0,3.7735849056603765E-2,-1.8181818181818188E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X124=\"\",X124=0),\"-\",IFERROR((X124/W124-1)*(W125/W$13),\"-\"))","v":3.5157371876290541E-4},8.3710160324757955E-5,0,8.1653578626907143E-5,-4.017910031138389E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F123","v":"Water"},"Non-Residential","100 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123*W124/10^6","v":0.21206489224621161},0.24845084872693612,0.25460461297662063,0.24769160276517749,0.24967361017499998,0.24058943999999996,0.22582471989853511,0.22548598281868731,0.22514775384445929,0.22481003221369258,0.22447281716537204,{"$f":"AH123*AH124/10^6","v":0.22865775223437479},{"$f":"AI123*AI124/10^6","v":0.22865775223437479},{"$f":"AJ123*AJ124/10^6","v":0.22865775223437479},{"$f":"AK123*AK124/10^6","v":0.22865775223437479},{"$f":"AL123*AL124/10^6","v":0.22865775223437479},null,null,null,"Rev","Water","Fixed",0.17157935052483686,2.476853784648525E-2,-2.7151944069756295E-2,8.0019160427555747E-3,-3.6384182407715349E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X125=\"\",X125=0),\"-\",IFERROR((X125/W125-1)*(W125/W$13),\"-\"))","v":3.2423499800730751E-4},5.2871145990547331E-5,-6.0692120494522422E-5,1.7314704640220881E-5,-8.0403604308900605E-5,-1.2953336725448264E-4,-3.1074031116987684E-6,-3.0644772286969324E-6,-3.02259049414377E-6,-2.9829248831708305E-6,3.6581303084862865E-5,0,0,0,0]
[null,null,null,{"$f":"D123+1","v":20},"Price","Water","Non-Residential","150 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,11096.738328715821,10961.34743503927,10808.96057617483,10515.483161836801,10214.191022999999,10024.82,9409.6073731799406,9395.4929621201718,9381.3997226769916,9367.3276230929769,9353.2766316583384,9527.653448772342,9527.653448772342,9527.653448772342,9527.653448772342,9527.653448772342,null,null,null,"Price","Water","Fixed",-1.2200962991637865E-2,-1.3902201327668617E-2,-2.7151307683082271E-2,-2.8652239198124763E-2,-1.8539992308111319E-2,-6.1368944960613625E-2,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X126=\"\",X126=0),\"-\",IFERROR((X126/W126-1)*(W128/W$13),\"-\"))","v":-3.6194018561539859E-6},-2.6185169061280851E-6,-5.1531145039943977E-6,-5.2641421707366777E-6,-3.3522297595803602E-6,-1.0794727239234465E-5,-2.5895697551993759E-7,-2.5537972582492053E-7,-2.518890740798941E-7,-2.4858352076721569E-7,3.0485209890442006E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Non-Residential","150 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,"Qty","Water","Fixed",-0.33333333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X127=\"\",X127=0),\"-\",IFERROR((X127/W127-1)*(W128/W$13),\"-\"))","v":-9.8882955895492406E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F126","v":"Water"},"Non-Residential","150 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W126*W127/10^6","v":3.3290214986147461E-2},2.192269487007854E-2,2.1617921152349659E-2,2.10309663236736E-2,2.0428382045999997E-2,2.0049640000000001E-2,1.8819214746359881E-2,1.8790985924240344E-2,1.8762799445353983E-2,1.8734655246185953E-2,1.8706553263316678E-2,{"$f":"AH126*AH127/10^6","v":1.9055306897544685E-2},{"$f":"AI126*AI127/10^6","v":1.9055306897544685E-2},{"$f":"AJ126*AJ127/10^6","v":1.9055306897544685E-2},{"$f":"AK126*AK127/10^6","v":1.9055306897544685E-2},{"$f":"AL126*AL127/10^6","v":1.9055306897544685E-2},null,null,null,"Rev","Water","Fixed",-0.34146730866109187,-1.3902201327668617E-2,-2.7151307683082271E-2,-2.8652239198124763E-2,-1.8539992308111208E-2,-6.1368944960613736E-2,-1.4999999999998348E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999997238E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X128=\"\",X128=0),\"-\",IFERROR((X128/W128-1)*(W128/W$13),\"-\"))","v":-1.0129589046626171E-4},-2.6185169061280851E-6,-5.1531145039943977E-6,-5.2641421707366777E-6,-3.3522297595803403E-6,-1.0794727239234484E-5,-2.5895697551993759E-7,-2.5537972582493943E-7,-2.518890740798941E-7,-2.4858352076717889E-7,3.0485209890442006E-6,0,0,0,0]
[null,null,null,{"$f":"D126+1","v":21},"Price","Water","Fire Service","20 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,49.344998873070963,48.743800604317947,48.743646309975993,48.739856091299998,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,null,null,null,"Price","Water","Fixed",-1.2183570422191425E-2,-3.1654146792625681E-6,-7.7758209796052746E-5,1.8176268274938678E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X129=\"\",X129=0),\"-\",IFERROR((X129/W129-1)*(W131/W$13),\"-\"))","v":-7.9823374758843777E-7},-1.9752139241336134E-10,-4.9581041877093772E-9,1.1531479968203015E-9,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Fire Service","20 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,149,149,149,149,146,148,148,148,148,148,148,148,148,148,148,148,null,null,null,"Qty","Water","Fixed",0,0,0,-2.0134228187919434E-2,1.3698630136986356E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X130=\"\",X130=0),\"-\",IFERROR((X130/W130-1)*(W131/W$13),\"-\"))","v":0},0,0,-1.2773658790255984E-6,8.6280447371522779E-7,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F129","v":"Water"},"Fire Service","20 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W129*W130/10^6","v":7.3524048320875732E-3},7.2628262900433739E-3,7.2628033001864234E-3,7.2622385576036992E-3,7.1161483319999996E-3,7.2136298159999994E-3,7.2136298159999994E-3,7.2136298159999994E-3,7.2136298159999994E-3,7.2136298159999994E-3,7.2136298159999994E-3,{"$f":"AH129*AH130/10^6","v":7.2136298159999994E-3},{"$f":"AI129*AI130/10^6","v":7.2136298159999994E-3},{"$f":"AJ129*AJ130/10^6","v":7.2136298159999994E-3},{"$f":"AK129*AK130/10^6","v":7.2136298159999994E-3},{"$f":"AL129*AL130/10^6","v":7.2136298159999994E-3},null,null,null,"Rev","Water","Fixed",-1.2183570422191425E-2,-3.1654146791515458E-6,-7.7758209796163769E-5,-2.0116417884777471E-2,1.3698630136986356E-2,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X131=\"\",X131=0),\"-\",IFERROR((X131/W131-1)*(W131/W$13),\"-\"))","v":-7.9823374758843777E-7},-1.9752139240643355E-10,-4.9581041877164562E-9,-1.2762359487736758E-6,8.6280447371522779E-7,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D129+1","v":22},"Price","Water","Fire Service","25 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,49.344998873070963,48.743800604317947,48.743646309975993,48.739856091299998,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,48.740741999999997,null,null,null,"Price","Water","Fixed",-1.2183570422191425E-2,-3.1654146792625681E-6,-7.7758209796052746E-5,1.8176268274938678E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X132=\"\",X132=0),\"-\",IFERROR((X132/W132-1)*(W134/W$13),\"-\"))","v":-5.089409800060509E-7},-1.2461081132118098E-10,-3.1612073680026233E-9,7.3522858857670225E-10,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Fire Service","25 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,95,94,95,95,95,95,95,95,95,95,95,95,95,95,95,95,null,null,null,{"$f":"E133","v":"Qty"},"Water",{"$f":"I133","v":"Fixed"},-1.0526315789473717E-2,1.0638297872340496E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X133=\"\",X133=0),\"-\",IFERROR((X133/W133-1)*(W134/W$13),\"-\"))","v":-4.3971293209665901E-7},4.1879092102320453E-7,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F132","v":"Water"},"Fire Service","25 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132*W133/10^6","v":4.687774892941741E-3},4.5819172568058869E-3,4.6306463994477192E-3,4.6302863286734998E-3,4.6303704899999997E-3,4.6303704899999997E-3,4.6303704899999997E-3,4.6303704899999997E-3,4.6303704899999997E-3,4.6303704899999997E-3,4.6303704899999997E-3,{"$f":"AH132*AH133/10^6","v":4.6303704899999997E-3},{"$f":"AI132*AI133/10^6","v":4.6303704899999997E-3},{"$f":"AJ132*AJ133/10^6","v":4.6303704899999997E-3},{"$f":"AK132*AK133/10^6","v":4.6303704899999997E-3},{"$f":"AL132*AL133/10^6","v":4.6303704899999997E-3},null,null,null,"Rev","Water","Fixed",-2.2581638101957791E-2,1.0635098783037034E-2,-7.7758209796052746E-5,1.8176268274938678E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X134=\"\",X134=0),\"-\",IFERROR((X134/W134-1)*(W134/W$13),\"-\"))","v":-9.4329663862895893E-7},4.1866498456495625E-7,-3.1612073680026233E-9,7.3522858857670225E-10,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D132+1","v":23},"Price","Water","Fire Service","32 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,126.27206937253469,124.73131459380322,124.73117958625402,124.7238785262,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,null,null,null,"Price","Water","Fixed",-1.2201865276998403E-2,-1.0823869662779373E-6,-5.8534362284090591E-5,-2.4586520530278655E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X135=\"\",X135=0),\"-\",IFERROR((X135/W135-1)*(W137/W$13),\"-\"))","v":-7.8259032448286297E-7},-6.6116640577196795E-11,-3.6536411447468185E-9,-1.5269729690202541E-9,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Fire Service","32 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,57,57,57,57,65,64,64,64,64,64,64,64,64,64,64,64,null,null,null,"Qty","Water","Fixed",0,0,0,0.14035087719298245,-1.538461538461533E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X136=\"\",X136=0),\"-\",IFERROR((X136/W136-1)*(W137/W$13),\"-\"))","v":0},0,0,8.7166459925891983E-6,-1.1038986086731616E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F135","v":"Water"},"Fire Service","32 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W135*W136/10^6","v":7.1975079542344776E-3},7.1096849318467836E-3,7.1096772364164793E-3,7.1092610759933995E-3,8.1068527799999998E-3,7.9821319679999996E-3,7.9821319679999996E-3,7.9821319679999996E-3,7.9821319679999996E-3,7.9821319679999996E-3,7.9821319679999996E-3,{"$f":"AH135*AH136/10^6","v":7.9821319679999996E-3},{"$f":"AI135*AI136/10^6","v":7.9821319679999996E-3},{"$f":"AJ135*AJ136/10^6","v":7.9821319679999996E-3},{"$f":"AK135*AK136/10^6","v":7.9821319679999996E-3},{"$f":"AL135*AL136/10^6","v":7.9821319679999996E-3},null,null,null,"Rev","Water","Fixed",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR(X137/W137-1,\"-\"))","v":-1.2201865276998514E-2},-1.0823869662779373E-6,-5.8534362284201613E-5,0.14032283993272876,-1.5384615384615441E-2,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR((X137/W137-1)*(W137/W$13),\"-\"))","v":-7.8259032448287006E-7},-6.6116640577196795E-11,-3.6536411447537482E-9,8.7149047076245339E-6,-1.1038986086731694E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D135+1","v":24},"Price","Water","Fire Service","40 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,197.24544880142341,194.84316503414499,194.83342520380916,194.83191656640003,194.83686,194.83686,194.83686,194.83686,194.83686,194.83686,194.83686,194.83686,194.83686,194.83686,194.83686,194.83686,null,null,null,"Price","Water","Fixed",-1.2179159427383901E-2,-4.9988052360561142E-5,-7.7432165839219635E-6,2.5372812047841364E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X138=\"\",X138=0),\"-\",IFERROR((X138/W138-1)*(W140/W$13),\"-\"))","v":-9.418962727557218E-7},-3.5983028827115004E-9,-5.8277734694033017E-10,1.9433500359507756E-9,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Fire Service","40 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,44,43,44,45,49,46,46,46,46,46,46,46,46,46,46,46,null,null,null,"Qty","Water","Fixed",-2.2727272727272707E-2,2.3255813953488413E-2,2.2727272727272707E-2,8.8888888888888795E-2,-6.1224489795918324E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X139=\"\",X139=0),\"-\",IFERROR((X139/W139-1)*(W140/W$13),\"-\"))","v":-1.7576527837865019E-6},1.6740292617333795E-6,1.7105216623658882E-6,6.8081624177932961E-6,-5.1734783126391488E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F138","v":"Water"},"Fire Service","40 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W138*W139/10^6","v":8.6787997472626294E-3},8.378256096468235E-3,8.5726707089676026E-3,8.7674362454880014E-3,9.5470061399999997E-3,8.9624955599999986E-3,8.9624955599999986E-3,8.9624955599999986E-3,8.9624955599999986E-3,8.9624955599999986E-3,8.9624955599999986E-3,{"$f":"AH138*AH139/10^6","v":8.9624955599999986E-3},{"$f":"AI138*AI139/10^6","v":8.9624955599999986E-3},{"$f":"AJ138*AJ139/10^6","v":8.9624955599999986E-3},{"$f":"AK138*AK139/10^6","v":8.9624955599999986E-3},{"$f":"AL138*AL139/10^6","v":8.9624955599999986E-3},null,null,null,"Rev","Water","Fixed",-3.4629633076761368E-2,2.3204663388282087E-2,2.2719353528493746E-2,8.8916517062007649E-2,-6.1224489795918435E-2,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X140=\"\",X140=0),\"-\",IFERROR((X140/W140-1)*(W140/W$13),\"-\"))","v":-2.6781423230704911E-6},1.6703472773882672E-6,1.7099256400792484E-6,6.8102785100546718E-6,-5.1734783126391581E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D138+1","v":25},"Price","Water","Fire Service","50 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,308.1791954158665,304.41218679888499,304.40618860634146,304.40361833520001,304.41420299999999,304.39318499999996,304.39318499999996,304.39318499999996,304.39318499999996,304.39318499999996,304.39318499999996,304.39318499999996,304.39318499999996,304.39318499999996,304.39318499999996,304.39318499999996,null,null,null,"Price","Water","Fixed",-1.2223435822454554E-2,-1.9704180067803279E-5,-8.4435574494445831E-6,3.4771810065503672E-5,-6.9044084648139936E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X141=\"\",X141=0),\"-\",IFERROR((X141/W141-1)*(W143/W$13),\"-\"))","v":-1.3829928181545283E-5},-2.112915498871548E-8,-9.2067047535602171E-9,3.8003950595660638E-8,-7.720221142567833E-8,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F141","v":"Water"},"Fire Service","50 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,412,410,408,411,415,413,413,413,413,413,413,413,413,413,413,413,null,null,null,"Qty","Water","Fixed",-4.8543689320388328E-3,-4.8780487804878092E-3,7.3529411764705621E-3,9.7323600973235891E-3,-4.8192771084337727E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X142=\"\",X142=0),\"-\",IFERROR((X142/W142-1)*(W143/W$13),\"-\"))","v":-5.4923652131827881E-6},-5.2308214993353998E-6,8.0175161817029205E-6,1.0637011177189262E-5,-5.3887143575051968E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F141","v":"Water"},"Fire Service","50 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W141*W142/10^6","v":0.12696982851133698},0.12480899658754284,0.12419772495138731,0.12510988713576721,0.12633189424499999,0.12571438540499999,0.12571438540499999,0.12571438540499999,0.12571438540499999,0.12571438540499999,0.12571438540499999,{"$f":"AH141*AH142/10^6","v":0.12571438540499999},{"$f":"AI141*AI142/10^6","v":0.12571438540499999},{"$f":"AJ141*AJ142/10^6","v":0.12571438540499999},{"$f":"AK141*AK142/10^6","v":0.12571438540499999},{"$f":"AL141*AL142/10^6","v":0.12571438540499999},null,null,null,"Rev","Water","Fixed",-1.7018467687394012E-2,-4.8976568426041256E-3,7.3444355340399614E-3,9.7674703191656942E-3,-4.8879884505051985E-3,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X143=\"\",X143=0),\"-\",IFERROR((X143/W143-1)*(W143/W$13),\"-\"))","v":-1.9255157821031157E-5},-5.2518475852754581E-6,8.0082417805909759E-6,1.067538499591703E-5,-5.4655445100805227E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D141+1","v":26},"Price","Water","Fire Service","75 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,693.62182805834777,685.15298416033284,685.14738134704066,685.14190555200003,685.16578200000004,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,null,null,null,"Price","Water","Fixed",-1.2209598307656666E-2,-8.1774631676134746E-6,-7.9921418218997786E-6,3.4848909118645466E-5,-3.0675787600853432E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X144=\"\",X144=0),\"-\",IFERROR((X144/W144-1)*(W146/W$13),\"-\"))","v":-8.3012388156867052E-7},-5.2951309517023501E-10,-4.8074225589748275E-10,2.0858329940041563E-9,-1.8602942512190929E-9,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Fire Service","75 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,11,11,10,10,10,10,10,10,10,10,10,10,10,10,10,10,null,null,null,"Qty","Water","Fixed",0,-9.0909090909090939E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X145=\"\",X145=0),\"-\",IFERROR((X145/W145-1)*(W146/W$13),\"-\"))","v":0},-5.8866121582830157E-6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F144","v":"Water"},"Fire Service","75 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144*W145/10^6","v":7.6298401086418253E-3},7.5366828257636609E-3,6.8514738134704068E-3,6.8514190555200001E-3,6.8516578200000008E-3,6.8514476400000001E-3,6.8514476400000001E-3,6.8514476400000001E-3,6.8514476400000001E-3,6.8514476400000001E-3,6.8514476400000001E-3,{"$f":"AH144*AH145/10^6","v":6.8514476400000001E-3},{"$f":"AI144*AI145/10^6","v":6.8514476400000001E-3},{"$f":"AJ144*AJ145/10^6","v":6.8514476400000001E-3},{"$f":"AK144*AK145/10^6","v":6.8514476400000001E-3},{"$f":"AL144*AL145/10^6","v":6.8514476400000001E-3},null,null,null,"Rev","Water","Fixed",-1.2209598307656666E-2,-9.0916524966516032E-2,-7.9921418218997786E-6,3.484890911886751E-5,-3.0675787600964455E-5,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X146=\"\",X146=0),\"-\",IFERROR((X146/W146-1)*(W146/W$13),\"-\"))","v":-8.3012388156867052E-7},-5.8870935338240784E-6,-4.8074225589748275E-10,2.0858329940174466E-9,-1.8602942512258257E-9,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D144+1","v":27},"Price","Water","Fire Service","80 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,789.01543187840866,779.39466636710108,779.38799313681147,779.38079451510009,779.41049399999997,779.41049399999997,779.41049399999997,779.41049399999997,779.41049399999997,779.41049399999997,779.41049399999997,779.41049399999997,779.41049399999997,779.41049399999997,779.41049399999997,779.41049399999997,null,null,null,"Price","Water","Fixed",-1.21933806648159E-2,-8.5620682018783256E-6,-9.2362491785902279E-6,3.8106513669422526E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X147=\"\",X147=0),\"-\",IFERROR((X147/W147-1)*(W149/W$13),\"-\"))","v":-4.1922250037637401E-5},-2.792176985279963E-8,-3.0715015171256935E-8,1.2635362095308194E-7,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Fire Service","80 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,489,487,486,487,483,484,484,484,484,484,484,484,484,484,484,484,null,null,null,"Qty","Water","Fixed",-4.0899795501022629E-3,-2.0533880903490509E-3,2.057613168724215E-3,-8.2135523613963146E-3,2.0703933747412417E-3,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AP148","v":"Qty"},"Water","Fixed",{"$f":"IF(OR(X148=\"\",X148=0),\"-\",IFERROR((X148/W148-1)*(W149/W$13),\"-\"))","v":-1.4061821742592137E-5},-6.6963061173266631E-6,6.842563303774875E-6,-2.7234506172705154E-5,6.8985291717943722E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F147","v":"Water"},"Fire Service","80 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W147*W148/10^6","v":0.38582854618854184},0.37956520252077824,0.3787825646644904,0.37955844692885377,0.37645526860199996,0.377234679096,0.377234679096,0.377234679096,0.377234679096,0.377234679096,0.377234679096,{"$f":"AH147*AH148/10^6","v":0.377234679096},{"$f":"AI147*AI148/10^6","v":0.377234679096},{"$f":"AJ147*AJ148/10^6","v":0.377234679096},{"$f":"AK147*AK148/10^6","v":0.377234679096},{"$f":"AL147*AL148/10^6","v":0.377234679096},null,null,null,"Rev","Water","Fixed",-1.6233489537352486E-2,-2.0619325773020281E-3,2.0483579149177533E-3,-8.1757588375723778E-3,2.0703933747412417E-3,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X149=\"\",X149=0),\"-\",IFERROR((X149/W149-1)*(W149/W$13),\"-\"))","v":-5.5812610634881439E-5},-6.7241705529496983E-6,6.8117850889841505E-6,-2.7109190363834326E-5,6.8985291717943722E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D147+1","v":28},"Price","Water","Fire Service","100 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1232.8849650270413,1217.8358001549695,1217.8310652473508,1217.8269863388,1217.8775009999999,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,null,null,null,"Price","Water","Fixed",-1.2206463132382939E-2,-3.8879688198933948E-6,-3.3493221409663931E-6,4.14793412910619E-5,-1.7257893329070129E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X150=\"\",X150=0),\"-\",IFERROR((X150/W150-1)*(W152/W$13),\"-\"))","v":-4.5729123190932927E-5},-1.4645084447496355E-8,-1.2855930919048195E-8,1.5842426719920823E-7,-6.7900740169909916E-8,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Fire Service","100 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,341,360,359,359,365,364,364,364,364,364,364,364,364,364,364,364,null,null,null,"Qty","Water","Fixed",5.5718475073313734E-2,-2.7777777777777679E-3,0,1.6713091922005541E-2,-2.739726027397249E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X151=\"\",X151=0),\"-\",IFERROR((X151/W151-1)*(W152/W$13),\"-\"))","v":2.0873835303519887E-4},-1.0463250097013281E-5,0,6.3833206072326951E-5,-1.0779382023974044E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F150","v":"Water"},"Fire Service","100 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W150*W151/10^6","v":0.42041377307422112},0.43842088805578905,0.43720135242379893,0.43719988809562921,0.44452528786499995,0.44329975981199993,0.44329975981199993,0.44329975981199993,0.44329975981199993,0.44329975981199993,0.44329975981199993,{"$f":"AH150*AH151/10^6","v":0.44329975981199993},{"$f":"AI150*AI151/10^6","v":0.44329975981199993},{"$f":"AJ150*AJ151/10^6","v":0.44329975981199993},{"$f":"AK150*AK151/10^6","v":0.44329975981199993},{"$f":"AL150*AL151/10^6","v":0.44329975981199993},null,null,null,"Rev","Water","Fixed",4.2831886429155919E-2,-2.7816549466843643E-3,-3.3493221409663931E-6,1.6755264511340462E-2,-2.7569366388267014E-3,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X152=\"\",X152=0),\"-\",IFERROR((X152/W152-1)*(W152/W$13),\"-\"))","v":1.6046127283362793E-4},-1.047785450067099E-5,-1.2855930919048195E-8,6.3994278098866524E-5,-1.0847096734718492E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D150+1","v":29},"Price","Water","Fire Service","150 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,2774.0836721608098,2740.2378307224722,2740.231196065768,2740.2276014112003,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,null,null,null,"Price","Water","Fixed",-1.2200728398352179E-2,-2.4211973974619383E-6,-1.31180703766276E-6,4.7720703467257763E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X153=\"\",X153=0),\"-\",IFERROR((X153/W153-1)*(W155/W$13),\"-\"))","v":-1.0556001786004916E-5},-1.995098628087662E-9,-1.1992393554694662E-9,4.5694431533428151E-8,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Fire Service","150 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,35,35,38,40,43,42,42,42,42,42,42,42,42,42,42,42,null,null,null,"Qty","Water","Fixed",{"$f":"IF(OR(X154=\"\",X154=0),\"-\",IFERROR(X154/W154-1,\"-\"))","v":0},8.5714285714285632E-2,5.2631578947368363E-2,7.4999999999999956E-2,-2.3255813953488413E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X154=\"\",X154=0),\"-\",IFERROR((X154/W154-1)*(W155/W$13),\"-\"))","v":0},7.0629703309340946E-5,4.8115202161622135E-5,7.1815420058895548E-5,-2.4254795491526894E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F153","v":"Water"},"Fire Service","150 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W153*W154/10^6","v":9.7092928525628341E-2},9.590832407528653E-2,0.10412878545049918,0.10960910405644801,0.11783540978099999,0.11509505141399999,0.11509505141399999,0.11509505141399999,0.11509505141399999,0.11509505141399999,0.11509505141399999,{"$f":"AH153*AH154/10^6","v":0.11509505141399999},{"$f":"AI153*AI154/10^6","v":0.11509505141399999},{"$f":"AJ153*AJ154/10^6","v":0.11509505141399999},{"$f":"AK153*AK154/10^6","v":0.11509505141399999},{"$f":"AL153*AL154/10^6","v":0.11509505141399999},null,null,null,"Rev","Water","Fixed",-1.2200728398352179E-2,8.5711656985682616E-2,5.2630198097855185E-2,7.5051299756227152E-2,-2.3255813953488413E-2,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X155=\"\",X155=0),\"-\",IFERROR((X155/W155-1)*(W155/W$13),\"-\"))","v":-1.0556001786004916E-5},7.0627537202258981E-5,4.8113939804405994E-5,7.1864541572793882E-5,-2.4254795491526894E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D153+1","v":30},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X156=\"\",X156=0),\"-\",IFERROR((X156/W156-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X157=\"\",X157=0),\"-\",IFERROR((X157/W157-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W156*W157/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH156*AH157/10^6","v":0},{"$f":"AI156*AI157/10^6","v":0},{"$f":"AJ156*AJ157/10^6","v":0},{"$f":"AK156*AK157/10^6","v":0},{"$f":"AL156*AL157/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X158=\"\",X158=0),\"-\",IFERROR((X158/W158-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":31},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X159=\"\",X159=0),\"-\",IFERROR((X159/W159-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F159","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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X160=\"\",X160=0),\"-\",IFERROR((X160/W160-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W159*W160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH159*AH160/10^6","v":0},{"$f":"AI159*AI160/10^6","v":0},{"$f":"AJ159*AJ160/10^6","v":0},{"$f":"AK159*AK160/10^6","v":0},{"$f":"AL159*AL160/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X161=\"\",X161=0),\"-\",IFERROR((X161/W161-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":32},"Price","Sewerage","Residential","Non-Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,452.95143478171337,447.4306789557528,441.20112204654589,429.22312771050002,416.913048,409.18,384.06905510101615,383.49295151836463,382.91771209108708,382.3433355229505,381.7698205196661,388.88730552455473,388.88730552455473,388.88730552455473,388.88730552455473,388.88730552455473,null,null,null,"Price","Sewerage","Fixed",-1.2188405647994394E-2,-1.392295433059243E-2,-2.7148603522323289E-2,-2.867990775837892E-2,-1.8548347280318289E-2,-6.1368944960613514E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X162=\"\",X162=0),\"-\",IFERROR((X162/W162-1)*(W164/W$13),\"-\"))","v":-1.4015773929154518E-4},-1.510400207122015E-4,-2.862446229149547E-4,-2.7745361320533323E-4,-1.7302865496089873E-4,-5.639744862690738E-4,-1.3529302223019225E-5,-1.3342407499855594E-5,-1.3160037118368649E-5,-1.2987337272413622E-5,1.592710978770986E-4,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Residential","Non-Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,2849,2822,2722,2580,2528,2560,2560,2560,2560,2560,2560,2560,2560,2560,2560,2560,null,null,null,"Qty","Sewerage","Fixed",-9.4770094770094682E-3,-3.5435861091424492E-2,-5.216752387950041E-2,-2.0155038759689936E-2,1.2658227848101333E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X163=\"\",X163=0),\"-\",IFERROR((X163/W163-1)*(W164/W$13),\"-\"))","v":-1.0897866890086354E-4},-3.8441792353244829E-4,-5.5003467080787076E-4,-1.9498278639113703E-4,1.1808254965495669E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F162","v":"Sewerage"},"Residential","Non-Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W162*W163/10^6","v":1.2904586376931013},1.2626493760131343,1.200949454210698,1.1073956694930902,1.053956185344,1.0475008000000001,0.98321678105860133,0.98174195588701352,0.98026934295318302,0.97879893893875325,0.97733074053034519,{"$f":"AH162*AH163/10^6","v":0.99555150214286003},{"$f":"AI162*AI163/10^6","v":0.99555150214286003},{"$f":"AJ162*AJ163/10^6","v":0.99555150214286003},{"$f":"AK162*AK163/10^6","v":0.99555150214286003},{"$f":"AL162*AL163/10^6","v":0.99555150214286003},null,null,null,"Rev","Sewerage","Fixed",-2.1549905489168131E-2,-4.8865443546375675E-2,-7.7899851979277734E-2,-4.8256901865574409E-2,-6.1249086382969553E-3,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X164=\"\",X164=0),\"-\",IFERROR((X164/W164-1)*(W164/W$13),\"-\"))","v":-2.4780813196886593E-4},-5.3010571105144494E-4,-8.2134662052153013E-4,-4.6684431126830091E-4,-5.7136341444687794E-5,-5.6397448626907478E-4,-1.3529302223019225E-5,-1.3342407499854607E-5,-1.3160037118369623E-5,-1.2987337272413622E-5,1.592710978770986E-4,0,0,0,0]
[null,null,null,{"$f":"D162+1","v":33},"Price","Sewerage","Residential","Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,905.97014290885693,894.92737660306909,882.47825334329673,858.52063497030008,833.91016799999989,818.45,768.2225869969858,767.07025311649033,765.91964773681559,764.77076826521045,763.62361211281268,777.86014762835862,777.86014762835862,777.86014762835862,777.86014762835862,777.86014762835862,null,null,null,"Price","Sewerage","Fixed",-1.218888546407515E-2,-1.3910763694620965E-2,-2.7148111902171479E-2,-2.8666133308667185E-2,-1.8539368619378438E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X165=\"\",X165=0),\"-\",IFERROR((X165/W165-1)*(W167/W$13),\"-\"))","v":-5.5982543010449949E-3},-6.1813781588648496E-3,-1.2393708344441819E-2,-1.2917736984538819E-2,-8.4164924468732253E-3,-2.7532032142187409E-2,-6.723217051282039E-4,-6.7522091696779003E-4,-6.7801181275833249E-4,-6.8097662481904526E-4,8.4966786641467971E-3,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Residential","Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,56891.665229849597,57792.126759628249,58924.040080590807,60083.713916795525,61507.301371235109,62480,63601,64770,65939,67108,68277,69446,70615,71784,72953,74122,null,null,null,"Qty","Sewerage","Fixed",1.5827652893278366E-2,1.9585943352984136E-2,1.9680826953118347E-2,2.369339978568874E-2,1.5814360361773083E-2,1.7941741357234253E-2,1.8380214147576401E-2,1.8048479234213266E-2,1.7728506650085629E-2,1.7419681707099066E-2,1.7121431814520305E-2,1.6833222935806136E-2,1.6554556397365916E-2,1.6284966009138424E-2,1.6024015462009711E-2,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X166=\"\",X166=0),\"-\",IFERROR((X166/W166-1)*(W167/W$13),\"-\"))","v":7.2695100915008944E-3},8.7031974031530086E-3,8.9847290343188901E-3,1.0676888417612884E-2,7.1793946854192764E-3,8.0492275050714403E-3,8.2382779442137007E-3,8.1244737989327569E-3,8.0134246208820956E-3,7.9082640362152113E-3,7.8030485223294583E-3,7.7197113142311764E-3,7.619273427575032E-3,7.5213974669736802E-3,7.4259862099458895E-3]
[null,null,null,null,"Rev",{"$f":"+F165","v":"Sewerage"},"Residential","Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W165*W166/10^6","v":51.542150078609687},51.719756389306134,51.999183970250179,51.583108223221153,51.291564019713292,51.136755999999998,48.859724755595295,49.683140294355077,50.503975652117887,51.322236716741742,52.137929364226515,{"$f":"AH165*AH166/10^6","v":54.019275812198991},{"$f":"AI165*AI166/10^6","v":54.928594324776547},{"$f":"AJ165*AJ166/10^6","v":55.837912837354096},{"$f":"AK165*AK166/10^6","v":56.747231349931653},{"$f":"AL165*AL166/10^6","v":57.656549862509202},null,null,null,"Rev","Sewerage","Fixed",3.4458459809219022E-3,5.4027242286436294E-3,-8.001582241503491E-3,-5.6519316797706276E-3,-3.018196513832061E-3,-4.4528269341228888E-2,1.6852643826354985E-2,1.6521406515362269E-2,1.6201913890110609E-2,1.5893552184538473E-2,3.6084026943795866E-2,1.6833222935806358E-2,1.6554556397365916E-2,1.6284966009138646E-2,1.6024015462009711E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X167=\"\",X167=0),\"-\",IFERROR((X167/W167-1)*(W167/W$13),\"-\"))","v":1.5826485645706542E-3},2.4007511218252812E-3,-3.6528977393572295E-3,-2.5469136736270279E-3,-1.3701992059909915E-3,-1.9976777236850082E-2,7.5535988221691278E-3,7.4370661712667395E-3,7.3233926711924642E-3,7.2154250153418434E-3,1.6445202490874236E-2,7.7197113142312779E-3,7.619273427575032E-3,7.5213974669737825E-3,7.4259862099458895E-3]
[null,null,null,{"$f":"D165+1","v":34},"Price","Sewerage","Non-Residential","Non-Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,452.95143478171337,447.4306789557528,441.20112204654589,429.22312771050002,416.913048,409.18,384.06905510101615,383.49295151836463,382.91771209108708,382.3433355229505,381.7698205196661,388.88730552455473,388.88730552455473,388.88730552455473,388.88730552455473,388.88730552455473,null,null,null,"Price","Sewerage","Fixed",-1.2188405647994394E-2,-1.392295433059243E-2,-2.7148603522323289E-2,-2.867990775837892E-2,-1.8548347280318289E-2,-6.1368944960613514E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X168=\"\",X168=0),\"-\",IFERROR((X168/W168-1)*(W170/W$13),\"-\"))","v":-7.4285077686989567E-6},-7.7607381301450105E-6,-1.5248152212589431E-5,-1.699134530482273E-5,-1.1088070452399365E-5,-3.6129615526612541E-5,-8.6672092366216905E-7,-8.5474798045949899E-7,-8.4306487789549169E-7,-8.3200129401399772E-7,1.0203304707751627E-5,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Non-Residential","Non-Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,151,145,145,158,162,164,164,164,164,164,164,164,164,164,164,164,null,null,null,"Qty","Sewerage","Fixed",-3.9735099337748325E-2,0,8.9655172413793061E-2,2.5316455696202445E-2,1.2345679012345734E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X169=\"\",X169=0),\"-\",IFERROR((X169/W169-1)*(W170/W$13),\"-\"))","v":-2.421748197796969E-5},0,5.0355286764100775E-5,1.4998675876241248E-5,7.3801593534347866E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F168","v":"Sewerage"},"Non-Residential","Non-Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W168*W169/10^6","v":6.8395666652038722E-2},6.4877448448584146E-2,6.3974162696749159E-2,6.7817254178258998E-2,6.7539913776000007E-2,6.7105520000000002E-2,6.2987325036566649E-2,6.2892844049011798E-2,6.2798504782938289E-2,6.2704307025763878E-2,6.2610250565225234E-2,{"$f":"AH168*AH169/10^6","v":6.377751810602697E-2},{"$f":"AI168*AI169/10^6","v":6.377751810602697E-2},{"$f":"AJ168*AJ169/10^6","v":6.377751810602697E-2},{"$f":"AK168*AK169/10^6","v":6.377751810602697E-2},{"$f":"AL168*AL169/10^6","v":6.377751810602697E-2},null,null,null,"Rev","Sewerage","Fixed",-5.1439197476551013E-2,-1.3922954330592208E-2,6.0072556161882007E-2,-4.0895256763123777E-3,-6.4316602097049813E-3,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X170=\"\",X170=0),\"-\",IFERROR((X170/W170-1)*(W170/W$13),\"-\"))","v":-3.1350817252548231E-5},-7.7607381301448868E-6,3.3740058835899788E-5,-2.4228300692097457E-6,-3.8448008576362361E-6,-3.6129615526612541E-5,-8.6672092366223321E-7,-8.5474798045937247E-7,-8.4306487789561642E-7,-8.3200129401399772E-7,1.0203304707751627E-5,0,0,0,0]
[null,null,null,{"$f":"D168+1","v":35},"Price","Sewerage","Non-Residential","Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,905.97014290885693,894.92737660306909,882.47825334329673,858.52063497030008,833.91016799999989,818.45,768.2225869969858,767.07025311649033,765.91964773681559,764.77076826521045,763.62361211281268,777.86014762835862,777.86014762835862,777.86014762835862,777.86014762835862,777.86014762835862,null,null,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR(X171/W171-1,\"-\"))","v":-1.218888546407515E-2},-1.3910763694620965E-2,-2.7148111902171479E-2,-2.8666133308667185E-2,-1.8539368619378438E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR((X171/W171-1)*(W173/W$13),\"-\"))","v":-5.2015303323899704E-4},-5.6998359561327E-4,-1.1219196819979801E-3,-1.14743177131086E-3,-7.3276368899650632E-4,-2.3632248460075402E-3,-5.6839889443158952E-5,-5.6200647882867937E-5,-5.5576424391616289E-5,-5.4989156730857816E-5,6.7610549939671558E-4,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Non-Residential","Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,5286,5329,5334,5337,5355,5363,5377,5391,5405,5419,5433,5447,5461,5475,5489,5503,null,null,null,"Qty","Sewerage","Fixed",8.1346954218690648E-3,9.3826233814975346E-4,5.6242969628805817E-4,3.3726812816188279E-3,1.4939309056956063E-3,2.6104792093977203E-3,2.6036823507531448E-3,2.5969207939158245E-3,2.5901942645698561E-3,2.5835024912346238E-3,2.5768452052272739E-3,2.5702221406278536E-3,2.5636330342428959E-3,2.5570776255707806E-3,2.5505556567679832E-3,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X172=\"\",X172=0),\"-\",IFERROR((X172/W172-1)*(W173/W$13),\"-\"))","v":3.4714301899313417E-4},3.8444628409143725E-5,2.324290353154347E-5,1.3499977884582032E-4,5.9047227769081698E-5,1.0052558882337232E-4,9.8662011307945531E-5,9.7299087412370383E-5,9.5969157136313322E-5,9.4709748936711656E-5,9.3449682902147502E-5,9.2451632505762622E-5,9.1248783563776246E-5,9.0076616370942997E-5,8.8933966586175314E-5]
[null,null,null,null,"Rev",{"$f":"+F171","v":"Sewerage"},"Non-Residential","Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W171*W172/10^6","v":4.7889581754162185},4.7690679899177555,4.7071390033331451,4.5819246288364912,4.465588949639999,4.3893473500000004,4.1307328502827927,4.1352757345509996,4.1397956960174884,4.1442927932291749,4.1487670846089113,{"$f":"AH171*AH172/10^6","v":4.2370042241316694},{"$f":"AI171*AI172/10^6","v":4.2478942661984664},{"$f":"AJ171*AJ172/10^6","v":4.2587843082652634},{"$f":"AK171*AK172/10^6","v":4.2696743503320604},{"$f":"AL171*AL172/10^6","v":4.2805643923988574},null,null,null,"Rev","Sewerage","Fixed",-4.1533429129884114E-3,-1.2985553302140795E-2,-2.6600951110215543E-2,-2.5390133758274813E-2,-1.7073134249435351E-2,-5.8918668106138328E-2,1.0997768272271724E-3,1.093025412724824E-3,1.0863089731729669E-3,1.0796272374979932E-3,2.1268279882498131E-2,2.5702221406278536E-3,2.5636330342428959E-3,2.5570776255707806E-3,2.5505556567679832E-3,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X173=\"\",X173=0),\"-\",IFERROR((X173/W173-1)*(W173/W$13),\"-\"))","v":-1.7724130074402462E-4},-5.3207376134525419E-4,-1.0993077794124503E-3,-1.0163019141220715E-3,-6.7481115954898599E-4,-2.2688684065118054E-3,4.1674128847828573E-5,4.0952490898381268E-5,4.0248779008989272E-5,3.9578527582454896E-5,7.7129740151321102E-4,9.2451632505762622E-5,9.1248783563776246E-5,9.0076616370942997E-5,8.8933966586175314E-5]
[null,null,null,{"$f":"D171+1","v":36},"Price","Sewerage","Non-Residential","Volumetric","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,4.3162578428033163,4.2635971323176438,4.2635760132795886,4.2635420223750007,4.2637114799999996,4.2636000000000003,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,null,null,null,"Price","Sewerage","Variable",-1.220054788280911E-2,-4.953338085145198E-6,-7.9723932403519271E-6,3.9745738193541769E-5,-2.614623445373887E-5,-4.0810582606248369E-2,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Variable",{"$f":"IF(OR(X174=\"\",X174=0),\"-\",IFERROR((X174/W174-1)*(W176/W$13),\"-\"))","v":-3.9254441820473179E-4},-1.5007048167806154E-7,-2.2431722400346437E-7,1.0337195361981603E-6,-6.9001149499930781E-7,-1.164134492652709E-3,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Non-Residential","Volumetric","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,836519.36077078374,827071.91609642236,751683.10031100118,698283.52383470803,699308.9869020941,762601.1785628479,762601.1785628479,762601.1785628479,762601.1785628479,762601.1785628479,762601.1785628479,762601.1785628479,762601.1785628479,762601.1785628479,762601.1785628479,762601.1785628479,null,null,null,"Qty","Sewerage","Variable",-1.129375495344942E-2,-9.1151463758119111E-2,-7.1040012013306675E-2,1.4685482792928806E-3,9.0506761454811624E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Variable",{"$f":"IF(OR(X175=\"\",X175=0),\"-\",IFERROR((X175/W175-1)*(W176/W$13),\"-\"))","v":-3.6336896589662558E-4},-2.761601133761562E-3,-1.9988349555238785E-3,3.8194460969954042E-5,2.3885162465545761E-3,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F174","v":"Sewerage"},"Non-Residential","Volumetric","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W174*W175/10^6","v":3.6106332515837121},3.5263014496891651,3.2048580360736194,2.9771611474013731,2.9816517555216282,3.2514263849205585,3.1187337798506225,3.1187337798506225,3.1187337798506225,3.1187337798506225,3.1187337798506225,{"$f":"AH174*AH175/10^6","v":3.1187337798506225},{"$f":"AI174*AI175/10^6","v":3.1187337798506225},{"$f":"AJ174*AJ175/10^6","v":3.1187337798506225},{"$f":"AK174*AK175/10^6","v":3.1187337798506225},{"$f":"AL174*AL175/10^6","v":3.1187337798506225},null,null,null,"Rev","Sewerage","Variable",-2.3356512838172305E-2,-9.1155965592187305E-2,-7.104741804763548E-2,1.5083523860222048E-3,9.0478248809353179E-2,-4.0810582606248369E-2,0,0,0,0,0,0,0,0,0,null,"Rev","Sewerage","Variable",{"$f":"IF(OR(X176=\"\",X176=0),\"-\",IFERROR((X176/W176-1)*(W176/W$13),\"-\"))","v":-7.5148008363381028E-4},-2.7617375250991684E-3,-1.9990433372495944E-3,3.9229698573207439E-5,2.3877637843537961E-3,-1.164134492652709E-3,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D174+1","v":37},"Price","Trade Waste","Non-Residential","Annual Fee","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,350.05685294618229,345.7839001786221,345.77693764644141,345.76927339590003,345.77762699999994,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,null,null,null,"Price","Trade Waste","Fixed",-1.2206453699156961E-2,-2.0135501326401517E-5,-2.2165302849708191E-5,2.4159474952378801E-5,-6.0784730875562687E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Fixed",{"$f":"IF(OR(X177=\"\",X177=0),\"-\",IFERROR((X177/W177-1)*(W179/W$13),\"-\"))","v":-3.3126338853946111E-5},-5.2581619730375151E-8,-5.8405605592479426E-8,6.4000489583981232E-8,-1.6370589410713255E-7,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F177","v":"Trade Waste"},"Non-Residential","Annual Fee","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,870,879,868,877,880,878,878,878,878,878,878,878,878,878,878,878,null,null,null,"Qty","Trade Waste","Fixed",1.0344827586206806E-2,-1.2514220705347023E-2,1.0368663594469973E-2,3.420752565564511E-3,-2.2727272727273151E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Fixed",{"$f":"IF(OR(X178=\"\",X178=0),\"-\",IFERROR((X178/W178-1)*(W179/W$13),\"-\"))","v":2.8074187020428691E-5},-3.2679493978516244E-5,2.7321443813599232E-5,9.0618624524467245E-6,-6.1209261747849408E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F177","v":"Trade Waste"},"Non-Residential","Annual Fee","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W177*W178/10^6","v":0.30454946206317862},0.30394404825700883,0.30013438187711117,0.30323965276820436,0.30428431175999993,0.30357430270199998,0.30357430270199998,0.30357430270199998,0.30357430270199998,0.30357430270199998,0.30357430270199998,{"$f":"AH177*AH178/10^6","v":0.30357430270199998},{"$f":"AI177*AI178/10^6","v":0.30357430270199998},{"$f":"AJ177*AJ178/10^6","v":0.30357430270199998},{"$f":"AK177*AK178/10^6","v":0.30357430270199998},{"$f":"AL177*AL178/10^6","v":0.30357430270199998},null,null,null,"Rev","Trade Waste","Fixed",-1.9878997719070535E-3,-1.2534104226565645E-2,1.0346268467051667E-2,3.4449946841026424E-3,-2.3333738564871309E-3,0,0,0,0,0,0,0,0,0,0,null,"Rev","Trade Waste","Fixed",{"$f":"IF(OR(X179=\"\",X179=0),\"-\",IFERROR((X179/W179-1)*(W179/W$13),\"-\"))","v":-5.3948380975240415E-6},-3.2731417580251833E-5,2.726243261993065E-5,9.1260818718691885E-6,-6.2842600100415052E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D177+1","v":38},"Price","Water","Major Customer","Volumetric","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.2804542878422862,2.2525577561435601,2.2524798375008732,2.2524252658020001,2.2524990599999999,2.2377096000000001,2.1003837227197635,2.0972331471356838,2.0940872974149802,2.090946166468858,2.087809747219155,2.1267336059690827,2.1267336059690827,2.1267336059690827,2.1267336059690827,2.1267336059690827,null,null,null,"Price","Water","Variable",-1.2232883530027272E-2,-3.4591185275711922E-5,-2.4227386174358045E-5,3.2762107191830481E-5,-6.5658007422209064E-3,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Variable",{"$f":"IF(OR(X180=\"\",X180=0),\"-\",IFERROR((X180/W180-1)*(W182/W$13),\"-\"))","v":-2.738321677695565E-4},-7.220920251172587E-7,-5.5894643986212163E-7,9.245399877122286E-7,-2.0265996038604841E-4,-1.9004246526284326E-3,-4.6456739270511775E-5,-4.5814982638723292E-5,-4.5188761631627526E-5,-4.44570270523593E-5,5.4520178836209971E-4,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","Volumetric","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,1101560,1078632,1166642,1434147,1548194,1577400,1607400,1607400,1607400,1602400,1602400,1602400,1602400,1602400,1602400,1602400,null,null,null,"Qty","Water","Variable",-2.0814118159700801E-2,8.1594093258868572E-2,0.22929484794821375,7.9522531511762695E-2,1.8864560901282301E-2,1.901863826550021E-2,0,0,-3.1106134129650354E-3,0,0,0,0,0,0,null,"Qty","Water","Variable",{"$f":"IF(OR(X181=\"\",X181=0),\"-\",IFERROR((X181/W181-1)*(W182/W$13),\"-\"))","v":-4.6592245253477497E-4},1.7032791322207814E-3,5.2900274927316438E-3,2.2441096317841148E-3,5.8227340655800863E-4,5.8895405554675712E-4,0,0,-9.3709845364423882E-5,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F180","v":"Water"},"Major Customer","Volumetric","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W180*W181/10^6","v":2.5120572253155489},2.4296808776246408,2.627837582581694,3.230308937674141,3.4873055296976401,3.52976312304,3.3761567958997478,3.3710925607058977,3.3660359218648392,3.3505321371496981,3.3455063389439741,{"$f":"AH180*AH181/10^6","v":3.4078779302048581},{"$f":"AI180*AI181/10^6","v":3.4078779302048581},{"$f":"AJ180*AJ181/10^6","v":3.4078779302048581},{"$f":"AK180*AK181/10^6","v":3.4078779302048581},{"$f":"AL180*AL181/10^6","v":3.4078779302048581},null,null,null,"Rev","Water","Variable",-3.2792385006500169E-2,8.1556679637195595E-2,0.22926506534721014,7.9557898944656147E-2,1.2174899211094159E-2,-4.3517460460054669E-2,-1.5000000000001679E-3,-1.4999999999998348E-3,-4.6059474928454858E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Variable",{"$f":"IF(OR(X182=\"\",X182=0),\"-\",IFERROR((X182/W182-1)*(W182/W$13),\"-\"))","v":-7.3405504520844761E-4},1.7024981217516266E-3,5.2893403827528373E-3,2.2451076935321355E-3,3.7579035500700852E-4,-1.3476140861008565E-3,-4.645673927051521E-5,-4.5814982638716509E-5,-1.3875804222800668E-4,-4.44570270523593E-5,5.4520178836209971E-4,0,0,0,0]
[null,null,null,{"$f":"D180+1","v":39},"Price","Water","Major Customer","Raw Volumetric","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.2818935971729613,1.2662385041862099,1.2662055237706171,1.266152442084,1.2661243200000001,1.2661243200000001,1.2661243200000001,1.2661243200000001,1.2661243200000001,1.2661243200000001,1.2661243200000001,1.2661243200000001,1.2661243200000001,1.2661243200000001,1.2661243200000001,1.2661243200000001,null,null,null,"Price","Water","Variable",-1.2212474593270906E-2,-2.6045974343413825E-5,-4.1921856776538924E-5,-2.2210662053989694E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",{"$f":"IF(OR(X183=\"\",X183=0),\"-\",IFERROR((X183/W183-1)*(W185/W$13),\"-\"))","v":-2.6190184641866012E-6},-1.0453040875766267E-9,-2.4522270030133993E-9,-8.5764421743061399E-10,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","Raw Volumetric","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,18774,3688.9999999962747,5262,3491,2965,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,null,null,null,"Qty","Water","Variable",-0.80350484712920667,0.42640281919363354,-0.33656404408969975,-0.15067315955313665,1.6981450252951098,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",{"$f":"IF(OR(X184=\"\",X184=0),\"-\",IFERROR((X184/W184-1)*(W185/W$13),\"-\"))","v":-1.7231512046332929E-4},1.7112840701619236E-5,-1.9687377912660614E-5,-5.8181050028418885E-6,5.6424287286633644E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F183","v":"Water"},"Major Customer","Raw Volumetric","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W183*W184/10^6","v":2.4066270393325175E-2},4.6711538419382118E-3,6.6627734660809875E-3,4.4201381753152438E-3,3.7540586088000007E-3,1.0128994560000002E-2,1.0128994560000002E-2,1.0128994560000002E-2,1.0128994560000002E-2,1.0128994560000002E-2,1.0128994560000002E-2,{"$f":"AH183*AH184/10^6","v":1.0128994560000002E-2},{"$f":"AI183*AI184/10^6","v":1.0128994560000002E-2},{"$f":"AJ183*AJ184/10^6","v":1.0128994560000002E-2},{"$f":"AK183*AK184/10^6","v":1.0128994560000002E-2},{"$f":"AL183*AL184/10^6","v":1.0128994560000002E-2},null,null,null,"Rev","Water","Variable",-0.80590453919134208,0.42636566714240121,-0.33659185655682389,-0.15069202366456302,1.6981450252951098,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Variable",{"$f":"IF(OR(X185=\"\",X185=0),\"-\",IFERROR((X185/W185-1)*(W185/W$13),\"-\"))","v":-1.7282974489682106E-4},1.711134967692179E-5,-1.968900480822647E-5,-5.8188334230952996E-6,5.6424287286633644E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D183+1","v":40},"Price","Water","Major Customer","Non-Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,98.488177709851243,97.300548249206244,95.945390687223849,93.325083071700007,90.650633999999997,88.97,83.510004966854211,83.38473995940393,83.259662849464831,83.134773355190632,83.010071195157849,84.557660620068503,84.557660620068503,84.557660620068503,84.557660620068503,84.557660620068503,null,null,null,"Price","Water","Fixed",-1.2058599196989817E-2,-1.3927542921048808E-2,-2.7310406438031842E-2,-2.8657344667406104E-2,-1.8539682800232771E-2,-6.1368944960613514E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X186=\"\",X186=0),\"-\",IFERROR((X186/W186-1)*(W188/W$13),\"-\"))","v":-3.174887289355528E-8},-3.4929222371545555E-8,-6.9014229982261911E-8,-7.0091507512495195E-8,-4.4625660413968741E-8,-1.4370435815426437E-7,-3.4473539842127668E-9,-3.3997319961819531E-9,-3.3532628397651778E-9,-3.3092577985428936E-9,4.0583309086137576E-8,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","Non-Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X187=\"\",X187=0),\"-\",IFERROR((X187/W187-1)*(W188/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F186","v":"Water"},"Major Customer","Non-Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W186*W187/10^6","v":2.9546453312955374E-4},2.9190164474761869E-4,2.8783617206167158E-4,2.7997524921510002E-4,2.7195190200000001E-4,2.6690999999999998E-4,2.5053001490056261E-4,2.5015421987821177E-4,2.4977898854839449E-4,2.4940432006557186E-4,2.4903021358547355E-4,{"$f":"AH186*AH187/10^6","v":2.5367298186020553E-4},{"$f":"AI186*AI187/10^6","v":2.5367298186020553E-4},{"$f":"AJ186*AJ187/10^6","v":2.5367298186020553E-4},{"$f":"AK186*AK187/10^6","v":2.5367298186020553E-4},{"$f":"AL186*AL187/10^6","v":2.5367298186020553E-4},null,null,null,"Rev","Water","Fixed",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",IFERROR(X188/W188-1,\"-\"))","v":-1.2058599196989928E-2},-1.3927542921048475E-2,-2.7310406438031953E-2,-2.8657344667405993E-2,-1.8539682800232993E-2,-6.1368944960613625E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.5000000000001679E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",IFERROR((X188/W188-1)*(W188/W$13),\"-\"))","v":-3.1748872893555571E-8},-3.4929222371544715E-8,-6.9014229982262203E-8,-7.009150751249493E-8,-4.4625660413969277E-8,-1.4370435815426463E-7,-3.4473539842130216E-9,-3.3997319961817012E-9,-3.3532628397654259E-9,-3.3092577985426487E-9,4.0583309086137576E-8,0,0,0,0]
[null,null,null,{"$f":"D186+1","v":41},"Price","Water","Major Customer","20 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,197.21181212870826,194.7991525731027,192.08623373211748,186.86267914140001,181.511448,178.14,167.20773614471628,166.95692454049922,166.70648915368847,166.45642941995794,166.20674477582801,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,null,null,null,"Price","Water","Fixed",-1.2233849126800589E-2,-1.392674868011623E-2,-2.7193799832642918E-2,-2.8637238671670229E-2,-1.8574299511951553E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X189=\"\",X189=0),\"-\",IFERROR((X189/W189-1)*(W191/W$13),\"-\"))","v":-6.4497576141923398E-8},-6.9925555618866849E-8,-1.3757911312126833E-7,-9.3496105227164869E-8,-5.9681086047033567E-8,-1.918211708935649E-7,-4.6016382956626753E-9,-4.5380709437630509E-9,-4.4760424283520631E-9,-4.4173030926711705E-9,5.4171898247383368E-8,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","20 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,"Qty","Water","Fixed",0,0,-0.33333333333333337,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X190=\"\",X190=0),\"-\",IFERROR((X190/W190-1)*(W191/W$13),\"-\"))","v":0},0,-1.6864029542023401E-6,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F189","v":"Water"},"Major Customer","20 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W189*W190/10^6","v":5.916354363861248E-4},5.8439745771930816E-4,5.7625870119635235E-4,3.7372535828280001E-4,3.6302289600000001E-4,3.5628E-4,3.3441547228943257E-4,3.3391384908099841E-4,3.3341297830737695E-4,3.3291285883991589E-4,3.3241348955165604E-4,{"$f":"AH189*AH190/10^6","v":3.386108050547151E-4},{"$f":"AI189*AI190/10^6","v":3.386108050547151E-4},{"$f":"AJ189*AJ190/10^6","v":3.386108050547151E-4},{"$f":"AK189*AK190/10^6","v":3.386108050547151E-4},{"$f":"AL189*AL190/10^6","v":3.386108050547151E-4},null,null,null,"Rev","Water","Fixed",-1.2233849126800478E-2,-1.3926748680116452E-2,-0.35146253322176191,-2.8637238671670229E-2,-1.8574299511951442E-2,-6.1368944960613625E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023023E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X191=\"\",X191=0),\"-\",IFERROR((X191/W191-1)*(W191/W$13),\"-\"))","v":-6.4497576141922816E-8},-6.9925555618867961E-8,-1.7781223629498517E-6,-9.3496105227164869E-8,-5.968108604703321E-8,-1.918211708935649E-7,-4.6016382956630152E-9,-4.5380709437623792E-9,-4.4760424283520631E-9,-4.4173030926711705E-9,5.417189824738272E-8,0,0,0,0]
[null,null,null,{"$f":"D189+1","v":42},"Price","Water","Major Customer","25 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,197.21181212870826,194.7991525731027,192.08623373211748,186.86267914140001,181.511448,178.14,167.20773614471628,166.95692454049922,166.70648915368847,166.45642941995794,166.20674477582801,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756,null,null,null,"Price","Water","Fixed",-1.2233849126800589E-2,-1.392674868011623E-2,-2.7193799832642918E-2,-2.8637238671670229E-2,-1.8574299511951553E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X192=\"\",X192=0),\"-\",IFERROR((X192/W192-1)*(W194/W$13),\"-\"))","v":-4.2998384094615601E-8},-4.6617037079244559E-8,-9.1719408747512227E-8,-9.3496105227164869E-8,-5.9681086047033567E-8,-1.918211708935649E-7,-4.6016382956626753E-9,-4.5380709437630509E-9,-4.4760424283520631E-9,-4.4173030926711705E-9,5.4171898247383368E-8,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","25 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X193=\"\",X193=0),\"-\",IFERROR((X193/W193-1)*(W194/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F192","v":"Water"},"Major Customer","25 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W192*W193/10^6","v":3.9442362425741651E-4},3.895983051462054E-4,3.8417246746423497E-4,3.7372535828280001E-4,3.6302289600000001E-4,3.5628E-4,3.3441547228943257E-4,3.3391384908099841E-4,3.3341297830737695E-4,3.3291285883991589E-4,3.3241348955165604E-4,{"$f":"AH192*AH193/10^6","v":3.386108050547151E-4},{"$f":"AI192*AI193/10^6","v":3.386108050547151E-4},{"$f":"AJ192*AJ193/10^6","v":3.386108050547151E-4},{"$f":"AK192*AK193/10^6","v":3.386108050547151E-4},{"$f":"AL192*AL193/10^6","v":3.386108050547151E-4},null,null,null,"Rev","Water","Fixed",-1.2233849126800589E-2,-1.392674868011623E-2,-2.7193799832643029E-2,-2.8637238671670229E-2,-1.8574299511951442E-2,-6.1368944960613625E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023023E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X194=\"\",X194=0),\"-\",IFERROR((X194/W194-1)*(W194/W$13),\"-\"))","v":-4.2998384094615601E-8},-4.6617037079244559E-8,-9.1719408747512611E-8,-9.3496105227164869E-8,-5.968108604703321E-8,-1.918211708935649E-7,-4.6016382956630152E-9,-4.5380709437623792E-9,-4.4760424283520631E-9,-4.4173030926711705E-9,5.417189824738272E-8,0,0,0,0]
[null,null,null,{"$f":"D192+1","v":43},"Price","Water","Major Customer","32 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,505.45828089000497,499.3103674093328,492.36620589876395,478.99367184210001,465.26495699999998,456.63,428.607098662635,427.96418801464108,427.32224173261915,426.68125837002026,426.04123648246525,433.98409091763386,433.98409091763386,433.98409091763386,433.98409091763386,433.98409091763386,null,null,null,"Price","Water","Fixed",-1.2163048293218237E-2,-1.3907505158762379E-2,-2.715973171280861E-2,-2.8661578741327687E-2,-1.8559224953621389E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X195=\"\",X195=0),\"-\",IFERROR((X195/W195-1)*(W197/W$13),\"-\"))","v":-5.4784013063139864E-8},-5.9661982830435531E-8,-1.1740290025041362E-7,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F195","v":"Water"},"Major Customer","32 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X196=\"\",X196=0),\"-\",IFERROR((X196/W196-1)*(W197/W$13),\"-\"))","v":0},0,"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F195","v":"Water"},"Major Customer","32 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W195*W196/10^6","v":5.0545828089000502E-4},4.9931036740933276E-4,4.9236620589876391E-4,0,0,0,0,0,0,0,0,{"$f":"AH195*AH196/10^6","v":0},{"$f":"AI195*AI196/10^6","v":0},{"$f":"AJ195*AJ196/10^6","v":0},{"$f":"AK195*AK196/10^6","v":0},{"$f":"AL195*AL196/10^6","v":0},null,null,null,{"$f":"E197","v":"Rev"},"Water",{"$f":"I197","v":"Fixed"},-1.2163048293218348E-2,-1.3907505158762379E-2,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X197=\"\",X197=0),\"-\",IFERROR((X197/W197-1)*(W197/W$13),\"-\"))","v":-5.4784013063140367E-8},-5.9661982830435531E-8,"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D195+1","v":44},"Price","Water","Major Customer","40 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,788.9817952056934,779.35065390605871,768.50781189319468,747.64197826380007,726.21393599999988,712.74,668.99989816877223,667.99639832151911,666.99440372403683,665.99391211845079,664.99492125027314,677.39268326792876,677.39268326792876,677.39268326792876,677.39268326792876,677.39268326792876,null,null,null,"Price","Water","Fixed",-1.2207051364377497E-2,-1.3912661724886366E-2,-2.7151101532712163E-2,-2.8660833509591255E-2,-1.8553673142400084E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X198=\"\",X198=0),\"-\",IFERROR((X198/W198-1)*(W200/W$13),\"-\"))","v":-2.5746909374907531E-7},-2.7947454261542271E-7,-5.4956884922183748E-7,-5.6158249607517108E-7,-3.5777170542518063E-7,-1.1512177613900259E-6,-2.7616804301537683E-8,-2.7235303843530459E-8,-2.6863038736810792E-8,-2.6510513693755895E-8,3.251134957632201E-7,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","40 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X199=\"\",X199=0),\"-\",IFERROR((X199/W199-1)*(W200/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F198","v":"Water"},"Major Customer","40 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W198*W199/10^6","v":2.3669453856170804E-3},2.3380519617181763E-3,2.3055234356795839E-3,2.2429259347914003E-3,2.1786418079999992E-3,2.1382200000000001E-3,2.0069996945063168E-3,2.0039891949645574E-3,2.0009832111721106E-3,1.9979817363553524E-3,1.9949847637508195E-3,{"$f":"AH198*AH199/10^6","v":2.0321780498037865E-3},{"$f":"AI198*AI199/10^6","v":2.0321780498037865E-3},{"$f":"AJ198*AJ199/10^6","v":2.0321780498037865E-3},{"$f":"AK198*AK199/10^6","v":2.0321780498037865E-3},{"$f":"AL198*AL199/10^6","v":2.0321780498037865E-3},null,null,null,"Rev","Water","Fixed",-1.2207051364377608E-2,-1.3912661724886588E-2,-2.7151101532712052E-2,-2.8660833509591477E-2,-1.8553673142399862E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X200=\"\",X200=0),\"-\",IFERROR((X200/W200-1)*(W200/W$13),\"-\"))","v":-2.5746909374907764E-7},-2.7947454261542721E-7,-5.4956884922183515E-7,-5.6158249607517542E-7,-3.5777170542517634E-7,-1.1512177613900259E-6,-2.7616804301537683E-8,-2.723530384352844E-8,-2.6863038736812781E-8,-2.6510513693755895E-8,3.251134957632201E-7,0,0,0,0]
[null,null,null,{"$f":"D198+1","v":45},"Price","Water","Major Customer","50 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1232.8849650270413,1217.8468032702301,1200.9135778446014,1168.3008321549,1134.8248739999999,1113.78,1045.4284964817678,1043.8603537370452,1042.2945632064398,1040.7311213616301,1039.1700246795876,1058.5436804026065,1058.5436804026065,1058.5436804026065,1058.5436804026065,1058.5436804026065,null,null,null,"Price","Water","Fixed",-1.2197538443078804E-2,-1.3904232765696523E-2,-2.7156613341182023E-2,-2.8653543020383365E-2,-1.8544600565390756E-2,-6.1368944960613625E-2,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X201=\"\",X201=0),\"-\",IFERROR((X201/W201-1)*(W203/W$13),\"-\"))","v":-9.380346631496088E-7},-8.7290867564368941E-7,-1.4316026090777081E-6,-1.4622203860791658E-6,-1.3038710002795181E-6,-4.1976144774470726E-6,-1.0069745398731212E-7,-9.9306412344808202E-8,-9.7949044995368044E-8,-9.66636546252656E-8,1.1854413321258408E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","50 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,7,6,5,5,7,7,7,7,7,7,7,7,7,7,7,7,null,null,null,"Qty","Water","Fixed",-0.1428571428571429,-0.16666666666666663,0,0.39999999999999991,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X202=\"\",X202=0),\"-\",IFERROR((X202/W202-1)*(W203/W$13),\"-\"))","v":-1.0986229107115743E-5},-1.0463344632209934E-5,0,2.0412419993422538E-5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F201","v":"Water"},"Major Customer","50 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W201*W202/10^6","v":8.6301947551892886E-3},7.30708081962138E-3,6.0045678892230074E-3,5.8415041607745005E-3,7.9437741179999993E-3,7.7964599999999998E-3,7.3179994753723738E-3,7.3070224761593167E-3,7.2960619424450781E-3,7.2851178495314103E-3,7.2741901727571131E-3,{"$f":"AH201*AH202/10^6","v":7.4098057628182454E-3},{"$f":"AI201*AI202/10^6","v":7.4098057628182454E-3},{"$f":"AJ201*AJ202/10^6","v":7.4098057628182454E-3},{"$f":"AK201*AK202/10^6","v":7.4098057628182454E-3},{"$f":"AL201*AL202/10^6","v":7.4098057628182454E-3},null,null,null,"Rev","Water","Fixed",-0.15331217580835332,-0.17825352730474697,-2.7156613341182023E-2,0.35988503977146324,-1.8544600565390756E-2,-6.1368944960613625E-2,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X203=\"\",X203=0),\"-\",IFERROR((X203/W203-1)*(W203/W$13),\"-\"))","v":-1.1790258818386838E-5},-1.1190768528579669E-5,-1.4316026090777081E-6,1.8365311452911707E-5,-1.3038710002795181E-6,-4.1976144774470726E-6,-1.0069745398731212E-7,-9.9306412344808202E-8,-9.7949044995375296E-8,-9.66636546252656E-8,1.1854413321258408E-6,0,0,0,0]
[null,null,null,{"$f":"D201+1","v":46},"Price","Water","Major Customer","80 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,3156.5326409316463,3118.0187900788269,3074.671896967363,2991.1735750995003,2905.4652659999997,2851.6,2676.6003165503139,2672.5854160754884,2668.5765379513755,2664.5736731444485,2660.5768126347321,2710.1789931908211,2710.1789931908211,2710.1789931908211,2710.1789931908211,2710.1789931908211,null,null,null,"Price","Water","Fixed",-1.220131556803794E-2,-1.3902062825724038E-2,-2.7156823448452938E-2,-2.8653739727106831E-2,-1.8539290980462142E-2,-6.1368944960613736E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X204=\"\",X204=0),\"-\",IFERROR((X204/W204-1)*(W206/W$13),\"-\"))","v":-1.3727865981627128E-6},-1.1172673282293964E-6,-2.1991969013033497E-6,-1.4974858821577276E-6,-1.4302775432509962E-6,-4.605904773661928E-6,-1.1049201552637801E-7,-1.0896567112860223E-7,-1.0747627642883749E-7,-1.0606585970917067E-7,1.3007459164890402E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","80 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,4,3,3,2,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,"Qty","Water","Fixed",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",IFERROR(X205/W205-1,\"-\"))","v":-0.25},0,-0.33333333333333337,0.5,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",IFERROR((X205/W205-1)*(W206/W$13),\"-\"))","v":-2.8127839791284629E-5},0,-2.6993791639851915E-5,2.6130723186912412E-5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F204","v":"Water"},"Major Customer","80 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W204*W205/10^6","v":1.2626130563726586E-2},9.3540563702364816E-3,9.2240156909020876E-3,5.9823471501990006E-3,8.7163957979999995E-3,8.5547999999999996E-3,8.0298009496509413E-3,8.0177562482264663E-3,8.0057296138541251E-3,7.9937210194333461E-3,7.9817304379041967E-3,{"$f":"AH204*AH205/10^6","v":8.1305369795724638E-3},{"$f":"AI204*AI205/10^6","v":8.1305369795724638E-3},{"$f":"AJ204*AJ205/10^6","v":8.1305369795724638E-3},{"$f":"AK204*AK205/10^6","v":8.1305369795724638E-3},{"$f":"AL204*AL205/10^6","v":8.1305369795724638E-3},null,null,null,"Rev","Water","Fixed",-0.25915098667602843,-1.390206282572426E-2,-0.35143788229896855,0.45701939040933981,-1.8539290980462142E-2,-6.1368944960613736E-2,-1.4999999999998348E-3,-1.5000000000001679E-3,-1.4999999999997238E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X206=\"\",X206=0),\"-\",IFERROR((X206/W206-1)*(W206/W$13),\"-\"))","v":-2.915742973990666E-5},-1.1172673282294142E-6,-2.8459922907387472E-5,2.3884494363675824E-5,-1.4302775432509962E-6,-4.605904773661928E-6,-1.1049201552636166E-7,-1.0896567112862644E-7,-1.0747627642882158E-7,-1.0606585970917067E-7,1.3007459164890402E-6,0,0,0,0]
[null,null,null,{"$f":"D204+1","v":47},"Price","Water","Major Customer","100 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,4931.741680144456,4871.5852691556101,4803.8606222003891,4673.4264672674999,4539.5201849999994,4455.3599999999997,4181.9392573802797,4175.6663484942092,4169.4028489714683,4163.1487446980109,4156.9040215809637,4234.4028191550888,4234.4028191550888,4234.4028191550888,4234.4028191550888,4234.4028191550888,null,null,null,"Price","Water","Fixed",-1.2197802498666976E-2,-1.3901973015646218E-2,-2.7151944069756184E-2,-2.8652699086072042E-2,-1.8539445044895131E-2,-6.1368944960613736E-2,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X207=\"\",X207=0),\"-\",IFERROR((X207/W207-1)*(W209/W$13),\"-\"))","v":-5.8965868296387331E-6},-6.4005501448361077E-6,-1.2596477838485735E-5,-1.2867774797337319E-5,-8.1938804439385327E-6,-2.6386426662950217E-5,-6.3298952275349967E-7,-6.242453614012268E-7,-6.1571287843669399E-7,-6.076328465718358E-7,7.4517469246942872E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","100 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X208=\"\",X208=0),\"-\",IFERROR((X208/W208-1)*(W209/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F207","v":"Water"},"Major Customer","100 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W207*W208/10^6","v":5.4249158481589017E-2},5.3587437960711713E-2,5.2842466844204281E-2,5.14076911399425E-2,4.993472203499999E-2,4.9008959999999997E-2,4.600133183118308E-2,4.59323298334363E-2,4.5863431338686152E-2,4.5794636191678117E-2,4.5725944237390598E-2,{"$f":"AH207*AH208/10^6","v":4.6578431010705981E-2},{"$f":"AI207*AI208/10^6","v":4.6578431010705981E-2},{"$f":"AJ207*AJ208/10^6","v":4.6578431010705981E-2},{"$f":"AK207*AK208/10^6","v":4.6578431010705981E-2},{"$f":"AL207*AL208/10^6","v":4.6578431010705981E-2},null,null,null,"Rev","Water","Fixed",-1.2197802498666865E-2,-1.3901973015646218E-2,-2.7151944069756184E-2,-2.8652699086072153E-2,-1.853944504489502E-2,-6.1368944960613625E-2,-1.5000000000001679E-3,-1.4999999999998348E-3,-1.5000000000000568E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X209=\"\",X209=0),\"-\",IFERROR((X209/W209-1)*(W209/W$13),\"-\"))","v":-5.8965868296386798E-6},-6.4005501448361077E-6,-1.2596477838485735E-5,-1.286777479733737E-5,-8.1938804439384836E-6,-2.638642666295017E-5,-6.3298952275354657E-7,-6.2424536140118064E-7,-6.1571287843669399E-7,-6.076328465718358E-7,7.4517469246942872E-6,0,0,0,0]
[null,null,null,{"$f":"D207+1","v":48},"Price","Water","Major Customer","150 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,11096.738328715821,10961.34743503927,10808.96057617483,10515.483161836801,10214.191022999999,10024.82,9409.6073731799406,9395.4929621201718,9381.3997226769916,9367.3276230929769,9353.2766316583384,9527.653448772342,9527.653448772342,9527.653448772342,9527.653448772342,9527.653448772342,null,null,null,"Price","Water","Fixed",-1.2200962991637865E-2,-1.3902201327668617E-2,-2.7151307683082271E-2,-2.8652239198124763E-2,-1.8539992308111319E-2,-6.1368944960613625E-2,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X210=\"\",X210=0),\"-\",IFERROR((X210/W210-1)*(W212/W$13),\"-\"))","v":-7.2388037123079718E-6},-7.8555507183842548E-6,-1.5459343511983194E-5,-1.5792426512210031E-5,-1.0056689278741082E-5,-3.2384181717703392E-5,-7.7687092655981278E-7,-7.6613917747476153E-7,-7.5566722223968218E-7,-7.4575056230164711E-7,9.1455629671326006E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","150 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X211=\"\",X211=0),\"-\",IFERROR((X211/W211-1)*(W212/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F210","v":"Water"},"Major Customer","150 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W210*W211/10^6","v":6.6580429972294922E-2},6.5768084610235616E-2,6.4853763457048977E-2,6.30928989710208E-2,6.1285146137999999E-2,6.0148920000000002E-2,5.6457644239079646E-2,5.6372957772721027E-2,5.6288398336061946E-2,5.6203965738557862E-2,5.6119659789950031E-2,{"$f":"AH210*AH211/10^6","v":5.7165920692634056E-2},{"$f":"AI210*AI211/10^6","v":5.7165920692634056E-2},{"$f":"AJ210*AJ211/10^6","v":5.7165920692634056E-2},{"$f":"AK210*AK211/10^6","v":5.7165920692634056E-2},{"$f":"AL210*AL211/10^6","v":5.7165920692634056E-2},null,null,null,"Rev","Water","Fixed",-1.2200962991637865E-2,-1.3902201327668617E-2,-2.7151307683082271E-2,-2.8652239198124652E-2,-1.8539992308111319E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,1.8643393538023467E-2,0,0,0,0,null,{"$f":"AP212","v":"Rev"},"Water","Fixed",{"$f":"IF(OR(X212=\"\",X212=0),\"-\",IFERROR((X212/W212-1)*(W212/W$13),\"-\"))","v":-7.2388037123079718E-6},-7.8555507183842548E-6,-1.5459343511983194E-5,-1.579242651220997E-5,-1.0056689278741082E-5,-3.2384181717703392E-5,-7.7687092655987027E-7,-7.6613917747481828E-7,-7.5566722223962628E-7,-7.4575056230164711E-7,9.1455629671327091E-6,0,0,0,0]
[null,null,null,{"$f":"D210+1","v":49},"Price","Water","Major Customer","Raw 100 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,4931.741680144456,4871.5852691556101,4803.8606222003891,4673.4264672674999,4539.5201849999994,4455.3599999999997,4181.9392573802797,4175.6663484942092,4169.4028489714683,4163.1487446980109,4156.9040215809637,4234.4028191550888,4234.4028191550888,4234.4028191550888,4234.4028191550888,4234.4028191550888,null,null,null,"Price","Water","Fixed",-1.2197802498666976E-2,-1.3901973015646218E-2,-2.7151944069756184E-2,-2.8652699086072042E-2,-1.8539445044895131E-2,-6.1368944960613736E-2,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X213=\"\",X213=0),\"-\",IFERROR((X213/W213-1)*(W215/W$13),\"-\"))","v":-5.3605334814897584E-7},-5.8186819498510072E-7,-1.1451343489532487E-6,-1.169797708848847E-6,-7.4489822217623036E-7,-2.3987660602682015E-6,-5.7544502068499968E-8,-5.6749578309202442E-8,-5.5973898039699451E-8,-5.5239349688348714E-8,6.774315386085717E-7,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F213","v":"Water"},"Major Customer","Raw 100 mm","Fixed","cust",null,null,null,null,null,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,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X214=\"\",X214=0),\"-\",IFERROR((X214/W214-1)*(W215/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F213","v":"Water"},"Major Customer","Raw 100 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W213*W214/10^6","v":4.9317416801444563E-3},4.8715852691556105E-3,4.8038606222003894E-3,4.6734264672674995E-3,4.5395201849999997E-3,4.4553599999999994E-3,4.1819392573802794E-3,4.1756663484942089E-3,4.1694028489714687E-3,4.1631487446980109E-3,4.1569040215809639E-3,{"$f":"AH213*AH214/10^6","v":4.2344028191550883E-3},{"$f":"AI213*AI214/10^6","v":4.2344028191550883E-3},{"$f":"AJ213*AJ214/10^6","v":4.2344028191550883E-3},{"$f":"AK213*AK214/10^6","v":4.2344028191550883E-3},{"$f":"AL213*AL214/10^6","v":4.2344028191550883E-3},null,null,null,"Rev","Water","Fixed",-1.2197802498666865E-2,-1.3901973015646218E-2,-2.7151944069756295E-2,-2.8652699086071931E-2,-1.8539445044895242E-2,-6.1368944960613736E-2,-1.5000000000000568E-3,-1.4999999999997238E-3,-1.5000000000001679E-3,-1.4999999999999458E-3,1.8643393538023023E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X215=\"\",X215=0),\"-\",IFERROR((X215/W215-1)*(W215/W$13),\"-\"))","v":-5.3605334814897097E-7},-5.8186819498510072E-7,-1.1451343489532533E-6,-1.1697977088488424E-6,-7.448982221762348E-7,-2.3987660602682015E-6,-5.7544502068499968E-8,-5.6749578309194038E-8,-5.5973898039703593E-8,-5.5239349688344625E-8,6.7743153860856355E-7,0,0,0,0]
[null,null,null,{"$f":"D213+1","v":50},"Price","Water","Major Customer","Raw 150 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,11096.738328715821,10961.34743503927,10808.96057617483,10515.483161836801,10214.191022999999,10024.82,9409.6073731799406,9395.4929621201718,9381.3997226769916,9367.3276230929769,9353.2766316583384,9527.653448772342,9527.653448772342,9527.653448772342,9527.653448772342,9527.653448772342,null,null,null,"Price","Water","Fixed",-1.2200962991637865E-2,-1.3902201327668617E-2,-2.7151307683082271E-2,-2.8652239198124763E-2,-1.8539992308111319E-2,-6.1368944960613625E-2,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X216=\"\",X216=0),\"-\",IFERROR((X216/W216-1)*(W218/W$13),\"-\"))","v":-1.206467285384662E-6},-1.3092584530640425E-6,-2.5765572519971988E-6,-2.6320710853683388E-6,-1.6761148797901801E-6,-5.3973636196172325E-6,-1.294784877599688E-7,-1.2768986291246026E-7,-1.2594453703994705E-7,-1.2429176038360784E-7,1.5242604945221003E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","Raw 150 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X217=\"\",X217=0),\"-\",IFERROR((X217/W217-1)*(W218/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F216","v":"Water"},"Major Customer","Raw 150 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W216*W217/10^6","v":1.109673832871582E-2},1.096134743503927E-2,1.0808960576174829E-2,1.05154831618368E-2,1.0214191022999999E-2,1.002482E-2,9.4096073731799405E-3,9.3954929621201718E-3,9.3813997226769915E-3,9.3673276230929765E-3,9.3532766316583391E-3,{"$f":"AH216*AH217/10^6","v":9.5276534487723427E-3},{"$f":"AI216*AI217/10^6","v":9.5276534487723427E-3},{"$f":"AJ216*AJ217/10^6","v":9.5276534487723427E-3},{"$f":"AK216*AK217/10^6","v":9.5276534487723427E-3},{"$f":"AL216*AL217/10^6","v":9.5276534487723427E-3},null,null,null,"Rev","Water","Fixed",-1.2200962991637754E-2,-1.3902201327668617E-2,-2.7151307683082271E-2,-2.8652239198124763E-2,-1.8539992308111208E-2,-6.1368944960613736E-2,-1.4999999999998348E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999997238E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X218=\"\",X218=0),\"-\",IFERROR((X218/W218-1)*(W218/W$13),\"-\"))","v":-1.206467285384651E-6},-1.3092584530640425E-6,-2.5765572519971988E-6,-2.6320710853683388E-6,-1.6761148797901702E-6,-5.3973636196172418E-6,-1.294784877599688E-7,-1.2768986291246971E-7,-1.2594453703994705E-7,-1.2429176038358945E-7,1.5242604945221003E-6,0,0,0,0]
[null,null,null,{"$f":"D216+1","v":51},"Price","Water","Major Customer","Raw 200 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,19492.832914626179,19492.832914626179,19492.832818192215,19492.829121099301,19493.774639999996,19493.599999999999,18297.298334515781,18269.852387014009,18242.447608433489,18215.083937020841,18187.761311115311,18526.842902814067,18526.842902814067,18526.842902814067,18526.842902814067,18526.842902814067,null,null,null,"Price","Water","Fixed",0,-4.9471496899045064E-9,-1.896642191079323E-7,4.8505986217861619E-5,-8.958757512167459E-6,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X219=\"\",X219=0),\"-\",IFERROR((X219/W219-1)*(W221/W$13),\"-\"))","v":0},-8.2852931844846158E-13,-3.2458278201991028E-11,8.2599996428617323E-9,-1.5457312209844159E-9,-1.0495355273747604E-5,-2.5177527865816182E-7,-2.4829723742374777E-7,-2.4490339250397809E-7,-2.416895126509901E-7,2.9639758495430348E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","Raw 200 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X220=\"\",X220=0),\"-\",IFERROR((X220/W220-1)*(W221/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F219","v":"Water"},"Major Customer","Raw 200 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W219*W220/10^6","v":1.9492832914626178E-2},1.9492832914626178E-2,1.9492832818192214E-2,1.94928291210993E-2,1.9493774639999996E-2,1.94936E-2,1.829729833451578E-2,1.8269852387014007E-2,1.824244760843349E-2,1.8215083937020843E-2,1.8187761311115311E-2,{"$f":"AH219*AH220/10^6","v":1.8526842902814068E-2},{"$f":"AI219*AI220/10^6","v":1.8526842902814068E-2},{"$f":"AJ219*AJ220/10^6","v":1.8526842902814068E-2},{"$f":"AK219*AK220/10^6","v":1.8526842902814068E-2},{"$f":"AL219*AL220/10^6","v":1.8526842902814068E-2},null,null,null,"Rev","Water","Fixed",0,-4.9471498009268089E-9,-1.8966421899690999E-7,4.8505986217861619E-5,-8.958757512167459E-6,-6.1368944960613736E-2,-1.4999999999999458E-3,-1.4999999999998348E-3,-1.4999999999998348E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X221=\"\",X221=0),\"-\",IFERROR((X221/W221-1)*(W221/W$13),\"-\"))","v":0},-8.2852933704204337E-13,-3.2458278182991174E-11,8.2599996428617323E-9,-1.5457312209844159E-9,-1.0495355273747625E-5,-2.5177527865816182E-7,-2.482972374237294E-7,-2.4490339250397809E-7,-2.41689512651008E-7,2.9639758495430348E-6,0,0,0,0]
[null,null,null,{"$f":"D219+1","v":52},"Price","Water","Major Customer","Fire 32 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,126.27206937253469,124.73131459380322,124.73117958625402,124.7238785262,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,124.720812,null,null,null,"Price","Water","Fixed",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR(X222/W222-1,\"-\"))","v":-1.2201865276998403E-2},-1.0823869662779373E-6,-5.8534362284090591E-5,-2.4586520530278655E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR((X222/W222-1)*(W224/W$13),\"-\"))","v":-1.3729654815488822E-8},-1.1599410627578382E-12,-6.4098967451698551E-11,-2.6788999456495692E-11,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","Fire 32 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X223=\"\",X223=0),\"-\",IFERROR((X223/W223-1)*(W224/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F222","v":"Water"},"Major Customer","Fire 32 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W222*W223/10^6","v":1.2627206937253468E-4},1.2473131459380321E-4,1.2473117958625401E-4,1.2472387852620001E-4,1.2472081199999999E-4,1.2472081199999999E-4,1.2472081199999999E-4,1.2472081199999999E-4,1.2472081199999999E-4,1.2472081199999999E-4,1.2472081199999999E-4,{"$f":"AH222*AH223/10^6","v":1.2472081199999999E-4},{"$f":"AI222*AI223/10^6","v":1.2472081199999999E-4},{"$f":"AJ222*AJ223/10^6","v":1.2472081199999999E-4},{"$f":"AK222*AK223/10^6","v":1.2472081199999999E-4},{"$f":"AL222*AL223/10^6","v":1.2472081199999999E-4},null,null,null,"Rev","Water","Fixed",-1.2201865276998514E-2,-1.082386966166915E-6,-5.8534362283979569E-5,-2.4586520530389677E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X224=\"\",X224=0),\"-\",IFERROR((X224/W224-1)*(W224/W$13),\"-\"))","v":-1.3729654815488947E-8},-1.1599410626388611E-12,-6.4098967451576969E-11,-2.6788999456616658E-11,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D222+1","v":53},"Price","Water","Major Customer","Fire 75 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,693.62182805834777,685.15298416033284,685.14738134704066,685.14190555200003,685.16578200000004,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,685.14476400000001,null,null,null,"Price","Water","Fixed",-1.2209598307656666E-2,-8.1774631676134746E-6,-7.9921418218997786E-6,3.4848909118645466E-5,-3.0675787600853432E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X225=\"\",X225=0),\"-\",IFERROR((X225/W225-1)*(W227/W$13),\"-\"))","v":0},0,0,0,-1.8602942512190928E-10,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","Fire 75 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Qty","Water","Fixed","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X226=\"\",X226=0),\"-\",IFERROR((X226/W226-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F225","v":"Water"},"Major Customer","Fire 75 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W225*W226/10^6","v":0},0,0,0,6.8516578200000008E-4,6.8514476400000004E-4,6.8514476400000004E-4,6.8514476400000004E-4,6.8514476400000004E-4,6.8514476400000004E-4,6.8514476400000004E-4,{"$f":"AH225*AH226/10^6","v":6.8514476400000004E-4},{"$f":"AI225*AI226/10^6","v":6.8514476400000004E-4},{"$f":"AJ225*AJ226/10^6","v":6.8514476400000004E-4},{"$f":"AK225*AK226/10^6","v":6.8514476400000004E-4},{"$f":"AL225*AL226/10^6","v":6.8514476400000004E-4},null,null,null,"Rev","Water","Fixed","-","-","-","-",-3.0675787600853432E-5,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X227=\"\",X227=0),\"-\",IFERROR((X227/W227-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-",-1.8602942512190928E-10,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D225+1","v":54},"Price","Water","Major Customer","Fire 100 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1232.8849650270413,1217.8358001549695,1217.8310652473508,1217.8269863388,1217.8775009999999,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,1217.8564829999998,null,null,null,"Price","Water","Fixed",-1.2206463132382939E-2,-3.8879688198933948E-6,-3.3493221409663931E-6,4.14793412910619E-5,-1.7257893329070129E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X228=\"\",X228=0),\"-\",IFERROR((X228/W228-1)*(W230/W$13),\"-\"))","v":-4.0230900167976187E-7},-8.1361580263868636E-11,-7.1620785064335356E-11,1.3238796701883695E-9,-5.5808827536912268E-10,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Major Customer","Fire 100 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,3,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,"Qty","Water","Fixed",-0.33333333333333337,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X229=\"\",X229=0),\"-\",IFERROR((X229/W229-1)*(W230/W$13),\"-\"))","v":-1.0986229107115742E-5},0,1.0691832861987759E-5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F228","v":"Water"},"Major Customer","Fire 100 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W228*W229/10^6","v":3.6986548950811238E-3},2.4356716003099393E-3,2.4356621304947017E-3,3.6534809590163999E-3,3.6536325029999997E-3,3.6535694489999997E-3,3.6535694489999997E-3,3.6535694489999997E-3,3.6535694489999997E-3,3.6535694489999997E-3,3.6535694489999997E-3,{"$f":"AH228*AH229/10^6","v":3.6535694489999997E-3},{"$f":"AI228*AI229/10^6","v":3.6535694489999997E-3},{"$f":"AJ228*AJ229/10^6","v":3.6535694489999997E-3},{"$f":"AK228*AK229/10^6","v":3.6535694489999997E-3},{"$f":"AL228*AL229/10^6","v":3.6535694489999997E-3},null,null,null,"Rev","Water","Fixed",-0.34147097542158855,-3.8879688198933948E-6,0.49999497601678833,4.14793412910619E-5,-1.7257893328959106E-5,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X230=\"\",X230=0),\"-\",IFERROR((X230/W230-1)*(W230/W$13),\"-\"))","v":-1.1254435108235579E-5},-8.1361580263868636E-11,1.0691725430810157E-5,1.3238796701883695E-9,-5.5808827536553241E-10,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D228+1","v":55},"Price","Water","Major Customer","Fire 150 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,2774.0836721608098,2740.2378307224722,2740.231196065768,2740.2276014112003,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,2740.3583669999998,null,null,null,"Price","Water","Fixed",-1.2200728398352179E-2,-2.4211973974619383E-6,-1.31180703766276E-6,4.7720703467257763E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X231=\"\",X231=0),\"-\",IFERROR((X231/W231-1)*(W233/W$13),\"-\"))","v":-6.0320010205742381E-7},-1.1400563589072353E-10,-6.3117860814182442E-11,2.2847215766714078E-9,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F231","v":"Water"},"Major Customer","Fire 150 mm","Fixed","cust",null,null,null,null,null,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,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X232=\"\",X232=0),\"-\",IFERROR((X232/W232-1)*(W233/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F231","v":"Water"},"Major Customer","Fire 150 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W231*W232/10^6","v":5.5481673443216195E-3},5.4804756614449442E-3,5.4804623921315358E-3,5.4804552028224008E-3,5.4807167339999997E-3,5.4807167339999997E-3,5.4807167339999997E-3,5.4807167339999997E-3,5.4807167339999997E-3,5.4807167339999997E-3,5.4807167339999997E-3,{"$f":"AH231*AH232/10^6","v":5.4807167339999997E-3},{"$f":"AI231*AI232/10^6","v":5.4807167339999997E-3},{"$f":"AJ231*AJ232/10^6","v":5.4807167339999997E-3},{"$f":"AK231*AK232/10^6","v":5.4807167339999997E-3},{"$f":"AL231*AL232/10^6","v":5.4807167339999997E-3},null,null,null,"Rev","Water","Fixed",-1.2200728398352179E-2,-2.4211973974619383E-6,-1.3118070375517377E-6,4.7720703467257763E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X233=\"\",X233=0),\"-\",IFERROR((X233/W233-1)*(W233/W$13),\"-\"))","v":-6.0320010205742381E-7},-1.1400563589072353E-10,-6.3117860808840574E-11,2.2847215766714078E-9,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D231+1","v":56},"Price","Sewerage","Major Customer","Volumetric","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,4.3162578428033163,4.2635971323176438,4.2635760132795886,4.2635420223750007,4.2637114799999996,4.2636000000000003,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,null,null,null,"Price","Sewerage","Variable",-1.220054788280911E-2,-4.953338085145198E-6,-7.9723932403519271E-6,3.9745738193541769E-5,-2.614623445373887E-5,-4.0810582606248369E-2,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Variable",{"$f":"IF(OR(X234=\"\",X234=0),\"-\",IFERROR((X234/W234-1)*(W236/W$13),\"-\"))","v":-2.8179475708731589E-4},-1.1700761866828333E-7,-2.0347456083032089E-7,1.0022302071702755E-6,-6.0919456781963335E-7,-4.9169569969729013E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Major Customer","Volumetric","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,600509.79999999981,644855.0993356593,681839.70000000019,677012.29999999981,617403.09999999963,322100,322100,322100,322100,318350,318350,287350,287350,287350,287350,287350,null,null,null,"Qty","Sewerage","Variable",7.3846087666944893E-2,5.7353350702263217E-2,-7.0799632230278409E-3,-8.8047440201603711E-2,-0.47829869982836137,0,0,0,-1.1642347097174821E-2,0,-9.737710067535732E-2,0,0,0,0,null,"Qty","Sewerage","Variable",{"$f":"IF(OR(X235=\"\",X235=0),\"-\",IFERROR((X235/W235-1)*(W236/W$13),\"-\"))","v":1.7056152343188139E-3},1.354799303613862E-3,-1.8069761037487668E-4,-2.2202079580045226E-3,-1.1144127474500051E-2,0,0,0,-1.3725637802042552E-4,0,-1.1081868018269223E-3,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F234","v":"Sewerage"},"Major Customer","Volumetric","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W234*W235/10^6","v":2.59195513393025},2.7494023522879263,2.9070753898217516,2.8864703907147495,2.6324286852575862,1.3733055600000001,1.31726016,1.31726016,1.31726016,1.30192416,1.30192416,{"$f":"AH234*AH235/10^6","v":1.17514656},{"$f":"AI234*AI235/10^6","v":1.17514656},{"$f":"AJ234*AJ235/10^6","v":1.17514656},{"$f":"AK234*AK235/10^6","v":1.17514656},{"$f":"AL234*AL235/10^6","v":1.17514656},null,null,null,"Rev","Sewerage","Variable",6.0744577055596993E-2,5.7348113273641754E-2,-7.087879172017475E-3,-8.8011193973916879E-2,-0.47831234035287051,-4.0810582606248369E-2,0,0,-1.1642347097174821E-2,0,-9.737710067535732E-2,0,0,0,0,null,"Rev","Sewerage","Variable",{"$f":"IF(OR(X236=\"\",X236=0),\"-\",IFERROR((X236/W236-1)*(W236/W$13),\"-\"))","v":1.40301103689554E-3},1.3546755852162059E-3,-1.8089964434330521E-4,-2.2192939716015824E-3,-1.114444529209814E-2,-4.9169569969729013E-4,0,0,-1.3725637802042552E-4,0,-1.1081868018269223E-3,0,0,0,0]
[null,null,null,{"$f":"D234+1","v":57},"Price","Sewerage","Major Customer","Non-Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,452.95143478171337,447.4306789557528,441.20112204654589,429.22312771050002,416.913048,409.18,384.06905510101615,383.49295151836463,382.91771209108708,382.3433355229505,381.7698205196661,388.88730552455473,388.88730552455473,388.88730552455473,388.88730552455473,388.88730552455473,null,null,null,"Price","Sewerage","Fixed",-1.2188405647994394E-2,-1.392295433059243E-2,-2.7148603522323289E-2,-2.867990775837892E-2,-1.8548347280318289E-2,-6.1368944960613514E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X237=\"\",X237=0),\"-\",IFERROR((X237/W237-1)*(W239/W$13),\"-\"))","v":-2.9517249412048833E-7},-3.2113399159220736E-7,-6.3095802258990758E-7,-6.4524096094263556E-7,-4.1066927601479129E-7,-1.3218152021931416E-6,-3.170930208520131E-8,-3.127126757778655E-8,-3.0843836996176512E-8,-3.0439071732219436E-8,3.7329163564944978E-7,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Major Customer","Non-Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,null,null,null,"Qty","Sewerage","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X238=\"\",X238=0),\"-\",IFERROR((X238/W238-1)*(W239/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F237","v":"Sewerage"},"Major Customer","Non-Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W237*W238/10^6","v":2.7177086086902801E-3},2.684584073734517E-3,2.6472067322792754E-3,2.5753387662630005E-3,2.5014782880000003E-3,2.4550800000000001E-3,2.304414330606097E-3,2.3009577091101878E-3,2.2975062725465222E-3,2.2940600131377033E-3,2.2906189231179964E-3,{"$f":"AH237*AH238/10^6","v":2.3333238331473285E-3},{"$f":"AI237*AI238/10^6","v":2.3333238331473285E-3},{"$f":"AJ237*AJ238/10^6","v":2.3333238331473285E-3},{"$f":"AK237*AK238/10^6","v":2.3333238331473285E-3},{"$f":"AL237*AL238/10^6","v":2.3333238331473285E-3},null,null,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",IFERROR(X239/W239-1,\"-\"))","v":-1.2188405647994172E-2},-1.392295433059243E-2,-2.7148603522323289E-2,-2.867990775837892E-2,-1.8548347280318289E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.5000000000001679E-3,-1.4999999999996128E-3,-1.5000000000001679E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",IFERROR((X239/W239-1)*(W239/W$13),\"-\"))","v":-2.9517249412048298E-7},-3.2113399159220736E-7,-6.3095802258990758E-7,-6.4524096094263556E-7,-4.1066927601479129E-7,-1.3218152021931416E-6,-3.1709302085203653E-8,-3.1271267577788866E-8,-3.0843836996171946E-8,-3.0439071732223943E-8,3.7329163564944978E-7,0,0,0,0]
[null,null,null,{"$f":"D237+1","v":58},"Price","Sewerage","Major Customer","Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,905.97014290885693,894.92737660306909,882.47825334329673,858.52063497030008,833.91016799999989,818.45,768.2225869969858,767.07025311649033,765.91964773681559,764.77076826521045,763.62361211281268,777.86014762835862,777.86014762835862,777.86014762835862,777.86014762835862,777.86014762835862,null,null,null,"Price","Sewerage","Fixed",-1.218888546407515E-2,-1.3910763694620965E-2,-2.7148111902171479E-2,-2.8666133308667185E-2,-1.8539368619378438E-2,-6.1368944960613625E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,1.8643393538023245E-2,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X240=\"\",X240=0),\"-\",IFERROR((X240/W240-1)*(W242/W$13),\"-\"))","v":-1.6728341969472088E-6},-1.7113412516067401E-6,-3.155004730028065E-6,-3.4399303618088371E-6,-2.1893966431268169E-6,-7.050456374439799E-6,-1.6913487652790464E-7,-1.6679843556406735E-7,-1.6451855509081603E-7,-1.623595696057806E-7,1.9911076735408518E-6,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Major Customer","Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,16,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,"Qty","Sewerage","Fixed",-5.8823529411764719E-2,-6.25E-2,6.6666666666666652E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X241=\"\",X241=0),\"-\",IFERROR((X241/W241-1)*(W242/W$13),\"-\"))","v":-8.0730934649566304E-6},-7.6889256818286884E-6,7.7476345105131895E-6,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F240","v":"Sewerage"},"Major Customer","Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W240*W241/10^6","v":1.5401492429450566E-2},1.4318838025649105E-2,1.323717380014945E-2,1.3736330159524801E-2,1.3342562687999998E-2,1.3095200000000001E-2,1.2291561391951773E-2,1.2273124049863846E-2,1.2254714363789049E-2,1.2236332292243367E-2,1.2217977793805002E-2,{"$f":"AH240*AH241/10^6","v":1.2445762362053739E-2},{"$f":"AI240*AI241/10^6","v":1.2445762362053739E-2},{"$f":"AJ240*AJ241/10^6","v":1.2445762362053739E-2},{"$f":"AK240*AK241/10^6","v":1.2445762362053739E-2},{"$f":"AL240*AL241/10^6","v":1.2445762362053739E-2},null,null,null,"Rev","Sewerage","Fixed",-7.02954216132472E-2,-7.5541340963707237E-2,3.7708680637683845E-2,-2.8666133308667185E-2,-1.8539368619378438E-2,-6.1368944960613736E-2,-1.4999999999999458E-3,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X242=\"\",X242=0),\"-\",IFERROR((X242/W242-1)*(W242/W$13),\"-\"))","v":-9.6475256503187072E-6},-9.2933081052100181E-6,4.3822961318165991E-6,-3.4399303618088371E-6,-2.1893966431268169E-6,-7.0504563744398117E-6,-1.6913487652790464E-7,-1.6679843556406735E-7,-1.6451855509080386E-7,-1.6235956960579262E-7,1.9911076735408518E-6,0,0,0,0]
[null,null,null,{"$f":"D240+1","v":59},"Price","Trade Waste","Major Customer","Annual Fee","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,452.95143478171337,345.7839001786221,345.77693764644141,345.76927339590003,345.77762699999994,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,345.75660899999997,null,null,null,"Price","Trade Waste","Fixed",-0.23659828929504889,-2.0135501326401517E-5,-2.2165302849708191E-5,2.4159474952378801E-5,-6.0784730875562687E-5,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Fixed",{"$f":"IF(OR(X243=\"\",X243=0),\"-\",IFERROR((X243/W243-1)*(W245/W$13),\"-\"))","v":-1.623447528656037E-5},-1.0169369003599291E-9,-1.1438885887927998E-9,1.2406024206701036E-9,-2.9764708019478644E-9,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Trade Waste","Major Customer","Annual Fee","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,17,16,16,16,16,16,16,16,16,16,16,16,16,null,null,null,"Qty","Trade Waste","Fixed",0,0,0,-5.8823529411764719E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Fixed",{"$f":"IF(OR(X244=\"\",X244=0),\"-\",IFERROR((X244/W244-1)*(W245/W$13),\"-\"))","v":0},0,0,-3.0206208174821654E-6,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F243","v":"Trade Waste"},"Major Customer","Annual Fee","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W243*W244/10^6","v":7.7001743912891267E-3},5.8783263030365764E-3,5.8782079399895036E-3,5.8780776477303006E-3,5.5324420319999993E-3,5.5321057439999995E-3,5.5321057439999995E-3,5.5321057439999995E-3,5.5321057439999995E-3,5.5321057439999995E-3,5.5321057439999995E-3,{"$f":"AH243*AH244/10^6","v":5.5321057439999995E-3},{"$f":"AI243*AI244/10^6","v":5.5321057439999995E-3},{"$f":"AJ243*AJ244/10^6","v":5.5321057439999995E-3},{"$f":"AK243*AK244/10^6","v":5.5321057439999995E-3},{"$f":"AL243*AL244/10^6","v":5.5321057439999995E-3},null,null,null,"Rev","Trade Waste","Fixed",-0.23659828929504867,-2.0135501326512539E-5,-2.2165302849597168E-5,-5.8800791082397774E-2,-6.0784730875562687E-5,0,0,0,0,0,0,0,0,0,0,null,"Rev","Trade Waste","Fixed",{"$f":"IF(OR(X245=\"\",X245=0),\"-\",IFERROR((X245/W245-1)*(W245/W$13),\"-\"))","v":-1.6234475286560357E-5},-1.0169369003655363E-9,-1.1438885887870701E-9,-3.019453191674476E-6,-2.9764708019478644E-9,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D243+1","v":60},"Price","Trade Waste","Major Customer","Quality Based Volumetric","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,4.3162578428033163,4.2635971323176438,4.2635760132795886,4.2635420223750007,4.2637114799999996,4.2636000000000003,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,4.0895999999999999,null,null,null,"Price","Trade Waste","Variable",-1.220054788280911E-2,-4.953338085145198E-6,-7.9723932403519271E-6,3.9745738193541769E-5,-2.614623445373887E-5,-4.0810582606248369E-2,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X246=\"\",X246=0),\"-\",IFERROR((X246/W246-1)*(W248/W$13),\"-\"))","v":-5.7646232434153701E-5},-2.2235506333839391E-8,-3.6294614689542117E-8,2.1282396656927836E-7,-1.1645583729472356E-7,-5.5182576368697112E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Trade Waste","Major Customer","Quality Based Volumetric","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,122845.179476,122544.83775400001,121622.62,143763.82,118025.01,361490,412490,412490,412490,412490,412490,412490,412490,412490,412490,412490,null,null,null,"Qty","Trade Waste","Variable",-2.444879996766014E-3,-7.5255536740870266E-3,0.18204837225180648,-0.17903537899869393,2.0628254130205117,0.14108274087803263,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X247=\"\",X247=0),\"-\",IFERROR((X247/W247-1)*(W248/W$13),\"-\"))","v":-1.1551786191976845E-5},-3.3782167400936716E-5,8.2878193868996561E-4,-9.5866931264915905E-4,9.1878645504834978E-3,1.9076691940230128E-3,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F246","v":"Trade Waste"},"Major Customer","Quality Based Volumetric","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W246*W247/10^6","v":0.530231469363866},0.52248181882828537,0.51854728530421834,0.61294308786715557,0.50322459006411469,1.5412487640000001,1.686919104,1.686919104,1.686919104,1.686919104,1.686919104,{"$f":"AH246*AH247/10^6","v":1.686919104},{"$f":"AI246*AI247/10^6","v":1.686919104},{"$f":"AJ246*AJ247/10^6","v":1.686919104},{"$f":"AK246*AK247/10^6","v":1.686919104},{"$f":"AL246*AL247/10^6","v":1.686919104},null,null,null,"Rev","Trade Waste","Variable",-1.4615599004106805E-2,-7.5304697355605965E-3,0.18203894849735369,-0.17900274915380132,2.0627453316691722,9.4514489420865377E-2,0,0,0,0,0,0,0,0,0,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X248=\"\",X248=0),\"-\",IFERROR((X248/W248-1)*(W248/W$13),\"-\"))","v":-6.9057080505563112E-5},-3.3804235572774392E-5,8.287390366997499E-4,-9.5849459170210382E-4,9.1875078665855387E-3,1.2779903391079703E-3,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D246+1","v":61},"Price","Trade Waste","Major Customer","Quality Based - BOD","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,0.53919586362326344,0.5325507786115099,0.53249909000695539,0.53245131648900001,0.53238594000000006,0.53238594000000006,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,null,null,null,"Price","Trade Waste","Variable",-1.2324065260998496E-2,-9.7058546584594119E-5,-8.9715679992496966E-5,-1.2278397475107283E-4,0,17.661462021329864,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X249=\"\",X249=0),\"-\",IFERROR((X249/W249-1)*(W251/W$13),\"-\"))","v":-1.051776377303558E-5},-8.4951582673654936E-8,-8.4386839521782736E-8,-1.4809414088156855E-7,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F249","v":"Trade Waste"},"Major Customer","Quality Based - BOD","Variable","kg",null,null,null,null,null,null,null,null,null,null,null,null,177622.00821639167,191292.87626821667,201197.40999999997,259302.36,211022.75000000003,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable",7.6966070753857085E-2,5.1776803846557806E-2,0.28879571561085204,-0.18619039950118443,"-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X250=\"\",X250=0),\"-\",IFERROR((X250/W250-1)*(W251/W$13),\"-\"))","v":6.5685383319872539E-5},4.5318228917788448E-5,2.7164212220059545E-4,-2.2457089624623847E-4,"-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F249","v":"Trade Waste"},"Major Customer","Quality Based - BOD","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W249*W250/10^6","v":9.5773052118735699E-2},0.10187317019947402,0.1071374377367563,0.1380658829507046,0.11234554512013502,0,0,0,0,0,0,{"$f":"AH249*AH250/10^6","v":0},{"$f":"AI249*AI250/10^6","v":0},{"$f":"AJ249*AJ250/10^6","v":0},{"$f":"AK249*AK250/10^6","v":0},{"$f":"AL249*AL250/10^6","v":0},null,null,null,"Rev","Trade Waste","Variable",6.3693470614005543E-2,5.167471991864514E-2,0.2886800904268545,-0.1862903222786243,"-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X251=\"\",X251=0),\"-\",IFERROR((X251/W251-1)*(W251/W$13),\"-\"))","v":5.4358108596109254E-5},4.5228878813682309E-5,2.7153336480336576E-4,-2.2469141667986556E-4,"-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D249+1","v":62},"Price","Trade Waste","Major Customer","Quality Based - P","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,28.776958363475966,28.425778057610184,28.42572222234519,28.425632355981001,28.426950089999998,28.426950089999998,13.7942,13.7942,13.7942,13.7942,13.7942,13.7942,13.7942,13.7942,13.7942,13.7942,null,null,null,"Price","Trade Waste","Variable",-1.2203524133096111E-2,-1.9642475530545767E-6,-3.1614452391526271E-6,4.6357245548467318E-5,0,-0.51474920959415527,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X252=\"\",X252=0),\"-\",IFERROR((X252/W252-1)*(W254/W$13),\"-\"))","v":-9.0873511111694538E-6},-1.6428305298349325E-9,-2.9584209232137739E-9,4.9586431796934753E-8,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Trade Waste","Major Customer","Quality Based - P","Variable","kg",null,null,null,null,null,null,null,null,null,null,null,null,2903.8960130576934,3424.5720982617504,3749.71,4307.5,3641.5600000000004,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable",0.1793025930896901,9.4942635870707281E-2,0.14875550375895741,-0.15460011607661051,"-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X253=\"\",X253=0),\"-\",IFERROR((X253/W253-1)*(W254/W$13),\"-\"))","v":1.3351762988940592E-4},7.9406824536370108E-5,1.392025992775574E-4,-1.653693618102489E-4,"-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"Trade Waste"},"Major Customer","Quality Based - P","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W252*W253/10^6","v":8.3565294659625103E-2},9.7346126407472922E-2,0.10658821487434998,0.12244341137338817,0.10351844436974041,0,0,0,0,0,0,{"$f":"AH252*AH253/10^6","v":0},{"$f":"AI252*AI253/10^6","v":0},{"$f":"AJ252*AJ253/10^6","v":0},{"$f":"AK252*AK253/10^6","v":0},{"$f":"AL252*AL253/10^6","v":0},null,null,null,"Rev","Trade Waste","Variable",0.16491094543469709,9.4940485132314123E-2,0.14875187203133922,-0.15456092566660484,"-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X254=\"\",X254=0),\"-\",IFERROR((X254/W254-1)*(W254/W$13),\"-\"))","v":1.2280089315968719E-4},7.940502573117956E-5,1.3919920077523954E-4,-1.6532744144656363E-4,"-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D252+1","v":63},"Price","Trade Waste","Major Customer","Quality Based - SS","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,4.3161457205609324,4.2634871011650377,4.2634674286364387,4.2634357658760003,4.2636063899999996,4.2636063899999996,0.32840000000000003,0.32840000000000003,0.32840000000000003,0.32840000000000003,0.32840000000000003,0.32840000000000003,0.32840000000000003,0.32840000000000003,0.32840000000000003,0.32840000000000003,null,null,null,"Price","Trade Waste","Variable",-1.2200380340506967E-2,-4.6141874320282383E-6,-7.4265280475271922E-6,4.002033415506645E-5,0,-0.92297600435860117,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X255=\"\",X255=0),\"-\",IFERROR((X255/W255-1)*(W257/W$13),\"-\"))","v":-2.6011798744213869E-5},-8.474140112315282E-9,-1.3133000176937565E-8,7.0420695595786522E-8,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Trade Waste","Major Customer","Quality Based - SS","Variable","kg",null,null,null,null,null,null,null,null,null,null,null,null,55433.821805060004,50136.912452855002,47244.37000000001,47244.37000000001,47244.37000000001,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",IFERROR(X256/W256-1,\"-\"))","v":-9.5553746426364938E-2},-5.7692871605823814E-2,0,0,"-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",IFERROR((X256/W256-1)*(W257/W$13),\"-\"))","v":-2.0372519150455994E-4},-1.0595527049378323E-4,0,0,"-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F255","v":"Trade Waste"},"Major Customer","Quality Based - SS","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W255*W256/10^6","v":0.23926045275824703},0.21375807953498807,0.20142483268144853,0.20142333679427918,0.20143139782352432,0,0,0,0,0,0,{"$f":"AH255*AH256/10^6","v":0},{"$f":"AI255*AI256/10^6","v":0},{"$f":"AJ255*AJ256/10^6","v":0},{"$f":"AK255*AK256/10^6","v":0},{"$f":"AL255*AL256/10^6","v":0},null,null,null,"Rev","Trade Waste","Variable",-0.10658833471750973,-5.7697219587532933E-2,-7.4265280474161699E-6,4.002033415506645E-5,"-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X257=\"\",X257=0),\"-\",IFERROR((X257/W257-1)*(W257/W$13),\"-\"))","v":-2.2725146542747519E-4},-1.0596325573641839E-4,-1.3133000176741234E-8,7.0420695595786522E-8,"-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D255+1","v":64},"Price","Trade Waste","Major Customer","Quality Based - TN","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,9.9351000000000003,null,null,null,"Price","Trade Waste","Variable","-","-","-","-","-","-",0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X258=\"\",X258=0),\"-\",IFERROR((X258/W258-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Trade Waste","Major Customer","Quality Based - TN","Variable","kg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X259=\"\",X259=0),\"-\",IFERROR((X259/W259-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"Trade Waste"},"Major Customer","Quality Based - TN","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W258*W259/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH258*AH259/10^6","v":0},{"$f":"AI258*AI259/10^6","v":0},{"$f":"AJ258*AJ259/10^6","v":0},{"$f":"AK258*AK259/10^6","v":0},{"$f":"AL258*AL259/10^6","v":0},null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X260=\"\",X260=0),\"-\",IFERROR((X260/W260-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D258+1","v":65},"Price","Water","Misc Revenue","Information Statements","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,82.779851551893401,82.776436105255968,82.774073473144796,82.773812721000013,82.768884,82.77,51,51,51,51,51,51,51,51,51,51,null,null,null,{"$f":"E261","v":"Price"},"Water",{"$f":"I261","v":"Fixed"},-4.1259395534121168E-5,-2.8542327047853533E-5,-3.1501668800171245E-6,-5.9544448153259211E-5,1.3483327865104755E-5,-0.38383472272562524,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X261=\"\",X261=0),\"-\",IFERROR((X261/W261-1)*(W263/W$13),\"-\"))","v":-1.8044923691601622E-7},-1.0628539958583912E-7,-1.517314129492391E-8,-3.1358433429324998E-7,7.0230223678803074E-8,-2.0808715397566124E-3,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Misc Revenue","Information Statements","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,5929,5236,6628,7283,7110,7465.7186389029966,7839.0045708481466,8230.9547993905544,8436.7286693753176,8647.6468861097001,8863.8380582624413,9085.4340097190016,9312.5698599619755,9545.3841064610242,9784.0187091225489,10028.619176850612,null,null,null,"Qty","Water","Fixed",-0.11688311688311692,0.26585179526355995,9.8823174411587278E-2,-2.3753947549086885E-2,5.0030750900562193E-2,5.0000000000000044E-2,5.0000000000000044E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X262=\"\",X262=0),\"-\",IFERROR((X262/W262-1)*(W263/W$13),\"-\"))","v":-5.111919110031924E-4},9.8997409155975285E-4,4.759931920025049E-4,-1.250975709749603E-4,2.6059373929921586E-4,2.7106348338944755E-4,1.8337323855392783E-4,9.5083682152569726E-5,9.6273043483431446E-5,9.7531185329803545E-5,9.8787602430274829E-5,9.8342419741259248E-5,9.9489501474051665E-5,1.0066676222839744E-4,1.018745174916257E-4]
[null,null,null,null,"Rev",{"$f":"+F261","v":"Water"},"Misc Revenue","Information Statements","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W261*W262/10^6","v":0.49080173985117598},0.4334174194471202,0.54862655898000368,0.60284167804704303,0.58848676523999999,0.61793753174200095,0.39978923311325548,0.41977869476891827,0.43027316213814121,0.44102999119159469,0.45205574097138451,{"$f":"AH261*AH262/10^6","v":0.46335713449566912},{"$f":"AI261*AI262/10^6","v":0.47494106285806076},{"$f":"AJ261*AJ262/10^6","v":0.48681458942951222},{"$f":"AK261*AK262/10^6","v":0.49898495416525002},{"$f":"AL261*AL262/10^6","v":0.51145957801938124},null,null,null,"Rev","Water","Fixed",-0.11691955375190033,0.26581566490762554,9.8819712935215964E-2,-2.3812077581541802E-2,5.0044908809444788E-2,-0.35302645886190642,5.0000000000000044E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X263=\"\",X263=0),\"-\",IFERROR((X263/W263-1)*(W263/W$13),\"-\"))","v":-5.113512687708586E-4},9.8983954999587714E-4,4.7597651940322E-4,-1.2540370644342416E-4,2.6066748319371997E-4,-1.9138516333549955E-3,1.8337323855392783E-4,9.5083682152569726E-5,9.6273043483431446E-5,9.7531185329803545E-5,9.8787602430274829E-5,9.8342419741259248E-5,9.9489501474051665E-5,1.0066676222839744E-4,1.018745174916257E-4]
[null,null,null,{"$f":"D261+1","v":66},"Price","Water","Misc Revenue","Metered Hydrant","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,5.1377775127487624,5.075076882784562,5.0750290515385563,5.0750229052380007,5.0752164599999992,5.0752164599999992,5.0752164599999992,5.0752164599999992,5.0752164599999992,5.0752164599999992,5.0752164599999992,5.0752164599999992,5.0752164599999992,5.0752164599999992,5.0752164599999992,5.0752164599999992,null,null,null,"Price","Water","Variable",-1.2203842966850287E-2,-9.4247332819152874E-6,-1.2110867727566088E-6,3.8138697226131058E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",{"$f":"IF(OR(X264=\"\",X264=0),\"-\",IFERROR((X264/W264-1)*(W266/W$13),\"-\"))","v":-4.6376398714787435E-5},-5.4918198378596562E-8,-5.5967130434384782E-9,1.3217466874486734E-7,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Misc Revenue","Metered Hydrant","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,83004,133637,103718,78169,62669,78001.040005498711,78001.040005498711,78001.040005498711,78001.040005498711,78001.040005498711,78001.040005498711,78001.040005498711,78001.040005498711,78001.040005498711,78001.040005498711,78001.040005498711,null,null,null,"Qty","Water","Variable",0.61000674666281141,-0.2238826073617336,-0.24633139860005016,-0.19828832401591423,0.24465110350410435,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",{"$f":"IF(OR(X265=\"\",X265=0),\"-\",IFERROR((X265/W265-1)*(W266/W$13),\"-\"))","v":2.3181153820800325E-3},-1.3045705461184681E-3,-1.1383545610157606E-3,-6.8719425279218174E-4,6.8872329072502579E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F264","v":"Water"},"Misc Revenue","Metered Hydrant","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W264*W265/10^6","v":0.42645608466819823},0.67821804938468044,0.52637186316747597,0.39670946547954927,0.31805874033173992,0.39587216213302545,0.39587216213302545,0.39587216213302545,0.39587216213302545,0.39587216213302545,0.39587216213302545,{"$f":"AH264*AH265/10^6","v":0.39587216213302545},{"$f":"AI264*AI265/10^6","v":0.39587216213302545},{"$f":"AJ264*AJ265/10^6","v":0.39587216213302545},{"$f":"AK264*AK265/10^6","v":0.39587216213302545},{"$f":"AL264*AL265/10^6","v":0.39587216213302545},null,null,null,"Rev","Water","Variable",0.59035847715096912,-0.22388992206115466,-0.24633231135812428,-0.1982577477770413,0.24465110350410435,0,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Variable",{"$f":"IF(OR(X266=\"\",X266=0),\"-\",IFERROR((X266/W266-1)*(W266/W$13),\"-\"))","v":2.2434490672633011E-3},-1.3046131690874019E-3,-1.138358779082652E-3,-6.8708828681697998E-4,6.8872329072502579E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D264+1","v":67},"Price","Water","Misc Revenue","Application Fee","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,694.6645649125162,694.65967574546391,694.65939608696908,694.65186221250008,694.67642699999999,694.67642699999999,767.6,767.6,767.6,767.6,767.6,767.6,767.6,767.6,767.6,767.6,null,null,null,"Price","Water","Fixed",-7.0381696422039397E-6,-4.0258345868071643E-7,-1.0845422247829362E-5,3.5362731803045833E-5,0,0.10497487774981029,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X267=\"\",X267=0),\"-\",IFERROR((X267/W267-1)*(W269/W$13),\"-\"))","v":-2.1346900343989322E-9},-7.2141873834129328E-11,-2.5924868369793887E-9,1.2349084008095745E-8,0,4.7513640580953642E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F267","v":"Water"},"Misc Revenue","Application Fee","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,48.997492042777409,30.024897482405176,39.195216474585195,57.545573106125225,49.587653333536245,74.266666666666666,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,null,null,null,"Qty","Water","Fixed",-0.3872156261346632,0.30542382359686315,0.46817847385633637,-0.13828900023139967,0.49768463869694646,8.6175942549371776E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X268=\"\",X268=0),\"-\",IFERROR((X268/W268-1)*(W269/W$13),\"-\"))","v":-1.1744322462997218E-4},5.4731128348065142E-5,1.1191325732592607E-4,-4.8292153750011947E-5,1.5174018554406788E-4,3.9004882394570445E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F267","v":"Water"},"Misc Revenue","Application Fee","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W267*W268/10^6","v":3.4036821491700446E-2},2.0857085549418373E-2,2.7227325405733374E-2,3.9974139520255449E-2,3.4447373841055597E-2,5.1591302645199996E-2,6.1919733333333338E-2,6.1919733333333338E-2,6.1919733333333338E-2,6.1919733333333338E-2,6.1919733333333338E-2,{"$f":"AH267*AH268/10^6","v":6.1919733333333338E-2},{"$f":"AI267*AI268/10^6","v":6.1919733333333338E-2},{"$f":"AJ267*AJ268/10^6","v":6.1919733333333338E-2},{"$f":"AK267*AK268/10^6","v":6.1919733333333338E-2},{"$f":"AL267*AL268/10^6","v":6.1919733333333338E-2},null,null,null,"Rev","Water","Fixed",-0.3872199390150407,0.30542329805482549,0.46816255084085201,-0.13825852777642311,0.49768463869694646,0.20019712933327694,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X269=\"\",X269=0),\"-\",IFERROR((X269/W269-1)*(W269/W$13),\"-\"))","v":-1.1744453273466835E-4},5.4731034172344413E-5,1.1190945109255821E-4,-4.8281512408485096E-5,1.5174018554406788E-4,9.0613055736539795E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D267+1","v":68},"Price","Water","Misc Revenue","Offer Acceptance Fee","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1543.9793387448844,1543.9681364782166,1543.9650409479812,1543.9600587195,1544.034825,1544.034825,1791.07,1791.07,1791.07,1791.07,1791.07,1791.07,1791.07,1791.07,1791.07,1791.07,null,null,null,"Price","Water","Fixed",-7.2554511493239104E-6,-2.0049184710213552E-6,-3.2269049810018657E-6,4.842500949275852E-5,0,0.1599932663435879,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X270=\"\",X270=0),\"-\",IFERROR((X270/W270-1)*(W272/W$13),\"-\"))","v":-4.8910922377528327E-9},-7.9853591361281875E-10,-1.7144381432582071E-9,3.7586121144748526E-8,0,1.6095673913019856E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Misc Revenue","Offer Acceptance Fee","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,48.997492042777409,30.024897482405176,39.195216474585195,57.545573106125225,49.587653333536245,74.266666666666666,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,null,null,null,"Qty","Water","Fixed",-0.3872156261346632,0.30542382359686315,0.46817847385633637,-0.13828900023139967,0.49768463869694646,8.6175942549371776E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X271=\"\",X271=0),\"-\",IFERROR((X271/W271-1)*(W272/W$13),\"-\"))","v":-2.6103233339257414E-4},1.2164678790694014E-4,2.4874083313804717E-4,-1.0733600612842041E-4,3.3726800237602196E-4,8.6694890486396434E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F270","v":"Water"},"Misc Revenue","Offer Acceptance Fee","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W270*W271/10^6","v":7.565111536436521E-2},4.6357485013858619E-2,6.0516044009147917E-2,8.8848066431980371E-2,7.6565063637007311E-2,0.11467031966999999,0.14447964666666666,0.14447964666666666,0.14447964666666666,0.14447964666666666,0.14447964666666666,{"$f":"AH270*AH271/10^6","v":0.14447964666666666},{"$f":"AI270*AI271/10^6","v":0.14447964666666666},{"$f":"AJ270*AJ271/10^6","v":0.14447964666666666},{"$f":"AK270*AK271/10^6","v":0.14447964666666666},{"$f":"AL270*AL271/10^6","v":0.14447964666666666},null,null,null,"Rev","Water","Fixed",-0.38722007216175292,0.30542120632852665,0.46817373618390579,-0.13824727186805563,0.49768463869694624,0.25995677942167084,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X272=\"\",X272=0),\"-\",IFERROR((X272/W272-1)*(W272/W$13),\"-\"))","v":-2.6103533057746862E-4},1.2164574547913448E-4,2.4873831603687031E-4,-1.0730361775439117E-4,3.3726800237602179E-4,2.6152222832081297E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D270+1","v":69},"Price","Water","Misc Revenue","Supervision Fee","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,185.29321776331983,185.29246098797162,185.27797660662071,185.2794573063,185.28417899999999,185.28417899999999,185.28417899999999,185.28417899999999,185.28417899999999,185.28417899999999,185.28417899999999,185.28417899999999,185.28417899999999,185.28417899999999,185.28417899999999,185.28417899999999,null,null,null,"Price","Water","Fixed",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR(X273/W273-1,\"-\"))","v":-4.0842042539068757E-6},-7.8170376029751409E-5,7.9917738007306838E-6,2.5484172766043756E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR((X273/W273-1)*(W275/W$13),\"-\"))","v":-3.3042045338716385E-10},-3.736451533421807E-9,5.0952460701333595E-10,2.3736656448554883E-9,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Misc Revenue","Supervision Fee","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,48.997492042777409,30.024897482405176,39.195216474585195,57.545573106125225,49.587653333536245,74.266666666666666,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,80.666666666666671,null,null,null,"Qty","Water","Fixed",-0.3872156261346632,0.30542382359686315,0.46817847385633637,-0.13828900023139967,0.49768463869694646,8.6175942549371776E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X274=\"\",X274=0),\"-\",IFERROR((X274/W274-1)*(W275/W$13),\"-\"))","v":-3.1326533834252063E-5},1.4598897587338113E-5,2.9849249847629925E-5,-1.2880616213215422E-5,4.0472160285122619E-5,1.0403386858367571E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F273","v":"Water"},"Misc Revenue","Supervision Fee","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W273*W274/10^6","v":9.0789029629388864E-3},5.5633871454264083E-3,7.2620104010696308E-3,1.0662012555482894E-2,9.1878076364408749E-3,1.37604383604E-2,1.4946257106000001E-2,1.4946257106000001E-2,1.4946257106000001E-2,1.4946257106000001E-2,1.4946257106000001E-2,{"$f":"AH273*AH274/10^6","v":1.4946257106000001E-2},{"$f":"AI273*AI274/10^6","v":1.4946257106000001E-2},{"$f":"AJ273*AJ274/10^6","v":1.4946257106000001E-2},{"$f":"AK273*AK274/10^6","v":1.4946257106000001E-2},{"$f":"AL273*AL274/10^6","v":1.4946257106000001E-2},null,null,null,"Rev","Water","Fixed",-0.38721812887120977,0.3053217781256945,0.46819020720659843,-0.13826704023940728,0.49768463869694668,8.6175942549371776E-2,0,0,0,0,0,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X275=\"\",X275=0),\"-\",IFERROR((X275/W275-1)*(W275/W$13),\"-\"))","v":-3.1326736310742715E-5},1.4594019934490674E-5,2.9849997920689834E-5,-1.2878570799419487E-5,4.0472160285122639E-5,1.0403386858367571E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D273+1","v":70},"Price","Sewerage","Misc Revenue","Application Fee","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,694.6645649125162,694.65967574546391,694.65939608696908,694.65186221250008,694.67642699999999,694.67642699999999,767.6,767.6,767.6,767.6,767.6,767.6,767.6,767.6,767.6,767.6,null,null,null,"Price","Sewerage","Fixed",-7.0381696422039397E-6,-4.0258345868071643E-7,-1.0845422247829362E-5,3.5362731803045833E-5,0,0.10497487774981029,0,0,0,0,0,0,0,0,0,null,{"$f":"AP276","v":"Price"},"Sewerage","Fixed",{"$f":"IF(OR(X276=\"\",X276=0),\"-\",IFERROR((X276/W276-1)*(W278/W$13),\"-\"))","v":-2.8318766216603543E-9},-1.7299692427263612E-10,-4.1670051965551734E-9,2.3176432189053648E-8,0,4.6362053241917976E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Misc Revenue","Application Fee","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,65,72,63,108,70,72.466666666666669,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,null,null,null,"Qty","Sewerage","Fixed",0.10769230769230775,-0.125,0.71428571428571419,-0.35185185185185186,3.5238095238095291E-2,8.831646734130616E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X277=\"\",X277=0),\"-\",IFERROR((X277/W277-1)*(W278/W$13),\"-\"))","v":4.3331056793197846E-5},-5.3714615113458278E-5,2.7444134633387905E-4,-2.3060069653145471E-4,1.5166427142891404E-5,3.9004882394570309E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F276","v":"Sewerage"},"Misc Revenue","Application Fee","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W276*W277/10^6","v":4.5153196719313553E-2},5.00154966536734E-2,4.3763541953479049E-2,7.5022401118950005E-2,4.8627349889999998E-2,5.0340885076600006E-2,6.0538053333333328E-2,6.0538053333333328E-2,6.0538053333333328E-2,6.0538053333333328E-2,6.0538053333333328E-2,{"$f":"AH276*AH277/10^6","v":6.0538053333333328E-2},{"$f":"AI276*AI277/10^6","v":6.0538053333333328E-2},{"$f":"AJ276*AJ277/10^6","v":6.0538053333333328E-2},{"$f":"AK276*AK277/10^6","v":6.0538053333333328E-2},{"$f":"AL276*AL277/10^6","v":6.0538053333333328E-2},null,null,null,"Rev","Sewerage","Fixed",0.10768451156593484,-0.1250003522605263,0.71426712213328947,-0.35182893156272022,3.5238095238095513E-2,0.20256235545356516,0,0,0,0,0,0,0,0,0,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X278=\"\",X278=0),\"-\",IFERROR((X278/W278-1)*(W278/W$13),\"-\"))","v":4.3327919945247692E-5},-5.3714766485767002E-5,2.7443420289639933E-4,-2.3058567476985067E-4,1.5166427142891499E-5,8.9461468397504014E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D276+1","v":71},"Price","Sewerage","Misc Revenue","Offer Acceptance Fee","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1543.9793387448844,1543.9681364782166,1543.9650409479812,1543.9600587195,1544.034825,1544.034825,1791.07,1791.07,1791.07,1791.07,1791.07,1791.07,1791.07,1791.07,1791.07,1791.07,null,null,null,"Price","Sewerage","Fixed",-7.2554511493239104E-6,-2.0049184710213552E-6,-3.2269049810018657E-6,4.842500949275852E-5,0,0.1599932663435879,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X279=\"\",X279=0),\"-\",IFERROR((X279/W279-1)*(W281/W$13),\"-\"))","v":-6.4885156810959267E-9},-1.9148969888678293E-9,-2.7556832884263366E-9,7.0540631790158742E-8,0,1.5705563324463717E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Misc Revenue","Offer Acceptance Fee","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,65,72,63,108,70,72.466666666666669,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,null,null,null,"Qty","Sewerage","Fixed",0.10769230769230775,-0.125,0.71428571428571419,-0.35185185185185186,3.5238095238095291E-2,8.831646734130616E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X280=\"\",X280=0),\"-\",IFERROR((X280/W280-1)*(W281/W$13),\"-\"))","v":9.6308721926969309E-5},-1.1938745992326644E-4,6.0997928901138391E-4,-5.1254201467691046E-4,3.3709927052770974E-5,8.6694890486396095E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F279","v":"Sewerage"},"Misc Revenue","Offer Acceptance Fee","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W279*W280/10^6","v":0.10035865701841749},0.11116570582643159,9.7269797579722816E-2,0.166747686341706,0.10808243775,0.111891056985,0.14125572066666667,0.14125572066666667,0.14125572066666667,0.14125572066666667,0.14125572066666667,{"$f":"AH279*AH280/10^6","v":0.14125572066666667},{"$f":"AI279*AI280/10^6","v":0.14125572066666667},{"$f":"AJ279*AJ280/10^6","v":0.14125572066666667},{"$f":"AK279*AK280/10^6","v":0.14125572066666667},{"$f":"AL279*AL280/10^6","v":0.14125572066666667},null,null,null,"Rev","Sewerage","Fixed",0.10768427088488064,-0.12500175430366212,0.71428018244860403,-0.35182046527162503,3.5238095238095291E-2,0.26243977376675653,0,0,0,0,0,0,0,0,0,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X281=\"\",X281=0),\"-\",IFERROR((X281/W281-1)*(W281/W$13),\"-\"))","v":9.6301534648060862E-5},-1.1938913545813167E-4,6.0997456498288957E-4,-5.1249629389704644E-4,3.3709927052770974E-5,2.5762112243525153E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D279+1","v":72},"Price","Sewerage","Misc Revenue","Supervision Fee","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,153.80929210197397,153.81254822748545,153.81014702178882,153.80628230249999,153.80972400000002,153.80972400000002,153.80972400000002,153.80972400000002,153.80972400000002,153.80972400000002,153.80972400000002,153.80972400000002,153.80972400000002,153.80972400000002,153.80972400000002,153.80972400000002,null,null,null,"Price","Sewerage","Fixed",2.1169888158256711E-5,-1.5611247094593494E-5,-2.5126556106092046E-5,2.2376833042736521E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X282=\"\",X282=0),\"-\",IFERROR((X282/W282-1)*(W284/W$13),\"-\"))","v":1.8859952246677882E-9},-1.4853873838491937E-9,-2.1375861020879787E-9,3.2471792692874189E-9,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Misc Revenue","Supervision Fee","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,65,72,63,108,70,72.466666666666669,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,78.86666666666666,null,null,null,"Qty","Sewerage","Fixed",0.10769230769230775,-0.125,0.71428571428571419,-0.35185185185185186,3.5238095238095291E-2,8.831646734130616E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X283=\"\",X283=0),\"-\",IFERROR((X283/W283-1)*(W284/W$13),\"-\"))","v":9.5941545143180358E-6},-1.1893567621862308E-5,6.0766274905733554E-5,-5.1058433381151913E-5,3.3580295548365218E-6,8.6361505336661122E-6,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F282","v":"Sewerage"},"Misc Revenue","Supervision Fee","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W282*W283/10^6","v":9.9976039866283076E-3},1.1074503472378951E-2,9.6900392623726975E-3,1.6611078488669998E-2,1.0766680680000001E-2,1.1146077999200001E-2,1.2130460232800001E-2,1.2130460232800001E-2,1.2130460232800001E-2,1.2130460232800001E-2,1.2130460232800001E-2,{"$f":"AH282*AH283/10^6","v":1.2130460232800001E-2},{"$f":"AI282*AI283/10^6","v":1.2130460232800001E-2},{"$f":"AJ282*AJ283/10^6","v":1.2130460232800001E-2},{"$f":"AK282*AK283/10^6","v":1.2130460232800001E-2},{"$f":"AL282*AL283/10^6","v":1.2130460232800001E-2},null,null,null,"Rev","Sewerage","Fixed",0.10771575741457506,-0.12501365984120749,0.7142426401895321,-0.35183734834895364,3.5238095238095291E-2,8.8316467341306382E-2,0,0,0,0,0,0,0,0,0,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X284=\"\",X284=0),\"-\",IFERROR((X284/W284-1)*(W284/W$13),\"-\"))","v":9.596243616720717E-6},-1.1894867335823151E-5,6.0762610472415673E-5,-5.1056328727921796E-5,3.3580295548365218E-6,8.6361505336661343E-6,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D282+1","v":73},"Price","Sewerage","Misc Revenue","Connection Fee Residential","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,148.04620884345124,148.04691583094765,148.04430247053079,148.03655440680001,148.04028299999999,148.04028299999999,148.04028299999999,148.04028299999999,148.04028299999999,148.04028299999999,148.04028299999999,148.04028299999999,148.04028299999999,148.04028299999999,148.04028299999999,148.04028299999999,null,null,null,"Price","Sewerage","Fixed",4.7754515426490229E-6,-1.7652244913013426E-5,-5.2336115618722978E-5,2.5186976385205284E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X285=\"\",X285=0),\"-\",IFERROR((X285/W285-1)*(W287/W$13),\"-\"))","v":6.21806103804124E-9},-2.4429021606528669E-8,-6.4894317904894466E-8,5.3191348638318664E-8,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F285","v":"Sewerage"},"Misc Revenue","Connection Fee Residential","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,987,1088,954,1633,1048,1073,1169,1169,1169,1169,1169,1169,1169,1169,1169,1169,null,null,null,"Qty","Sewerage","Fixed",0.10233029381965553,-0.12316176470588236,0.7117400419287212,-0.3582363747703613,2.385496183206115E-2,8.9468779123951458E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X286=\"\",X286=0),\"-\",IFERROR((X286/W286-1)*(W287/W$13),\"-\"))","v":1.3324310954233832E-4},-1.7044412344857838E-4,8.8252412317053723E-4,-7.565447957671702E-4,3.2757456396147069E-5,1.246830956898278E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F285","v":"Sewerage"},"Misc Revenue","Connection Fee Residential","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285*W286/10^6","v":0.14612160812848637},0.16107504442407103,0.14123426455688637,0.24174369334630441,0.15514621658399999,0.15884722365899998,0.17305909082699997,0.17305909082699997,0.17305909082699997,0.17305909082699997,0.17305909082699997,{"$f":"AH285*AH286/10^6","v":0.17305909082699997},{"$f":"AI285*AI286/10^6","v":0.17305909082699997},{"$f":"AJ285*AJ286/10^6","v":0.17305909082699997},{"$f":"AK285*AK286/10^6","v":0.17305909082699997},{"$f":"AL285*AL286/10^6","v":0.17305909082699997},null,null,null,"Rev","Sewerage","Fixed",0.10233555794455751,-0.12317724286916076,0.71165045610397781,-0.3582202106850878,2.3854961832060928E-2,8.9468779123951458E-2,0,0,0,0,0,0,0,0,0,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X287=\"\",X287=0),\"-\",IFERROR((X287/W287-1)*(W287/W$13),\"-\"))","v":1.332499638993892E-4},-1.7046554374877367E-4,8.8241304096808599E-4,-7.5651065949443742E-4,3.2757456396146765E-5,1.246830956898278E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D285+1","v":74},"Price","Sewerage","Misc Revenue","Connection Fee Non Residential","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,194.15087491163297,194.14996877272915,194.149341951965,194.14124932290002,194.14326600000001,194.14326600000001,194.14326600000001,194.14326600000001,194.14326600000001,194.14326600000001,194.14326600000001,194.14326600000001,194.14326600000001,194.14326600000001,194.14326600000001,194.14326600000001,null,null,null,"Price","Sewerage","Fixed",-4.6671893918492913E-6,-3.2285390932917934E-6,-4.1682495462547209E-5,1.0387679625134538E-5,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X288=\"\",X288=0),\"-\",IFERROR((X288/W288-1)*(W290/W$13),\"-\"))","v":0},-2.3157394788154568E-10,-3.5524236425658186E-10,8.8087885463921872E-11,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Misc Revenue","Connection Fee Non Residential","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,43,5,5,18,14,14,14,14,14,14,14,14,14,14,14,null,null,null,"Qty","Sewerage","Fixed","-",-0.88372093023255816,0,2.6,-0.22222222222222221,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X289=\"\",X289=0),\"-\",IFERROR((X289/W289-1)*(W290/W$13),\"-\"))","v":"-"},-6.3386794685161839E-5,0,2.2048090668105348E-5,-6.8734151994027844E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F288","v":"Sewerage"},"Misc Revenue","Connection Fee Non Residential","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W288*W289/10^6","v":0},8.348448657227352E-3,9.70746709759825E-4,9.7070624661450009E-4,3.4945787880000002E-3,2.718005724E-3,2.718005724E-3,2.718005724E-3,2.718005724E-3,2.718005724E-3,2.718005724E-3,{"$f":"AH288*AH289/10^6","v":2.718005724E-3},{"$f":"AI288*AI289/10^6","v":2.718005724E-3},{"$f":"AJ288*AJ289/10^6","v":2.718005724E-3},{"$f":"AK288*AK289/10^6","v":2.718005724E-3},{"$f":"AL288*AL289/10^6","v":2.718005724E-3},null,null,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",IFERROR(X290/W290-1,\"-\"))","v":"-"},-0.88372130564408058,-4.1682495462658231E-5,2.6000373956466505,-0.22222222222222221,0,0,0,0,0,0,0,0,0,0,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",IFERROR((X290/W290-1)*(W290/W$13),\"-\"))","v":"-"},-6.3386821612365076E-5,-3.5524236425752805E-10,2.2048407784493018E-5,-6.8734151994027844E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D288+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X291=\"\",X291=0),\"-\",IFERROR((X291/W291-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X292=\"\",X292=0),\"-\",IFERROR((X292/W292-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W291*W292/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH291*AH292/10^6","v":0},{"$f":"AI291*AI292/10^6","v":0},{"$f":"AJ291*AJ292/10^6","v":0},{"$f":"AK291*AK292/10^6","v":0},{"$f":"AL291*AL292/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X293=\"\",X293=0),\"-\",IFERROR((X293/W293-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X294=\"\",X294=0),\"-\",IFERROR((X294/W294-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X295=\"\",X295=0),\"-\",IFERROR((X295/W295-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W294*W295/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH294*AH295/10^6","v":0},{"$f":"AI294*AI295/10^6","v":0},{"$f":"AJ294*AJ295/10^6","v":0},{"$f":"AK294*AK295/10^6","v":0},{"$f":"AL294*AL295/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X296=\"\",X296=0),\"-\",IFERROR((X296/W296-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X297=\"\",X297=0),\"-\",IFERROR((X297/W297-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X298=\"\",X298=0),\"-\",IFERROR((X298/W298-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W297*W298/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH297*AH298/10^6","v":0},{"$f":"AI297*AI298/10^6","v":0},{"$f":"AJ297*AJ298/10^6","v":0},{"$f":"AK297*AK298/10^6","v":0},{"$f":"AL297*AL298/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X299=\"\",X299=0),\"-\",IFERROR((X299/W299-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X300=\"\",X300=0),\"-\",IFERROR((X300/W300-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X301=\"\",X301=0),\"-\",IFERROR((X301/W301-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W300*W301/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH300*AH301/10^6","v":0},{"$f":"AI300*AI301/10^6","v":0},{"$f":"AJ300*AJ301/10^6","v":0},{"$f":"AK300*AK301/10^6","v":0},{"$f":"AL300*AL301/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X302=\"\",X302=0),\"-\",IFERROR((X302/W302-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X303=\"\",X303=0),\"-\",IFERROR((X303/W303-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X304=\"\",X304=0),\"-\",IFERROR((X304/W304-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W303*W304/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH303*AH304/10^6","v":0},{"$f":"AI303*AI304/10^6","v":0},{"$f":"AJ303*AJ304/10^6","v":0},{"$f":"AK303*AK304/10^6","v":0},{"$f":"AL303*AL304/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X305=\"\",X305=0),\"-\",IFERROR((X305/W305-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X306=\"\",X306=0),\"-\",IFERROR((X306/W306-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X307=\"\",X307=0),\"-\",IFERROR(X307/W307-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X307=\"\",X307=0),\"-\",IFERROR((X307/W307-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W306*W307/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH306*AH307/10^6","v":0},{"$f":"AI306*AI307/10^6","v":0},{"$f":"AJ306*AJ307/10^6","v":0},{"$f":"AK306*AK307/10^6","v":0},{"$f":"AL306*AL307/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X308=\"\",X308=0),\"-\",IFERROR((X308/W308-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X309=\"\",X309=0),\"-\",IFERROR((X309/W309-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X310=\"\",X310=0),\"-\",IFERROR((X310/W310-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W309*W310/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH309*AH310/10^6","v":0},{"$f":"AI309*AI310/10^6","v":0},{"$f":"AJ309*AJ310/10^6","v":0},{"$f":"AK309*AK310/10^6","v":0},{"$f":"AL309*AL310/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X311=\"\",X311=0),\"-\",IFERROR((X311/W311-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D309+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X312=\"\",X312=0),\"-\",IFERROR((X312/W312-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X313=\"\",X313=0),\"-\",IFERROR((X313/W313-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W312*W313/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH312*AH313/10^6","v":0},{"$f":"AI312*AI313/10^6","v":0},{"$f":"AJ312*AJ313/10^6","v":0},{"$f":"AK312*AK313/10^6","v":0},{"$f":"AL312*AL313/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X314=\"\",X314=0),\"-\",IFERROR((X314/W314-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D312+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X315=\"\",X315=0),\"-\",IFERROR((X315/W315-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X316=\"\",X316=0),\"-\",IFERROR((X316/W316-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W315*W316/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH315*AH316/10^6","v":0},{"$f":"AI315*AI316/10^6","v":0},{"$f":"AJ315*AJ316/10^6","v":0},{"$f":"AK315*AK316/10^6","v":0},{"$f":"AL315*AL316/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X317=\"\",X317=0),\"-\",IFERROR((X317/W317-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X318=\"\",X318=0),\"-\",IFERROR((X318/W318-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X319=\"\",X319=0),\"-\",IFERROR((X319/W319-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W318*W319/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH318*AH319/10^6","v":0},{"$f":"AI318*AI319/10^6","v":0},{"$f":"AJ318*AJ319/10^6","v":0},{"$f":"AK318*AK319/10^6","v":0},{"$f":"AL318*AL319/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X320=\"\",X320=0),\"-\",IFERROR((X320/W320-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X321=\"\",X321=0),\"-\",IFERROR((X321/W321-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X322=\"\",X322=0),\"-\",IFERROR((X322/W322-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W321*W322/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH321*AH322/10^6","v":0},{"$f":"AI321*AI322/10^6","v":0},{"$f":"AJ321*AJ322/10^6","v":0},{"$f":"AK321*AK322/10^6","v":0},{"$f":"AL321*AL322/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X323=\"\",X323=0),\"-\",IFERROR((X323/W323-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X324=\"\",X324=0),\"-\",IFERROR(X324/W324-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X324=\"\",X324=0),\"-\",IFERROR((X324/W324-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E325","v":"Qty"},"[Service]",{"$f":"I325","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X325=\"\",X325=0),\"-\",IFERROR((X325/W325-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W324*W325/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH324*AH325/10^6","v":0},{"$f":"AI324*AI325/10^6","v":0},{"$f":"AJ324*AJ325/10^6","v":0},{"$f":"AK324*AK325/10^6","v":0},{"$f":"AL324*AL325/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X326=\"\",X326=0),\"-\",IFERROR((X326/W326-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D324+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X327=\"\",X327=0),\"-\",IFERROR((X327/W327-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X328=\"\",X328=0),\"-\",IFERROR((X328/W328-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W327*W328/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH327*AH328/10^6","v":0},{"$f":"AI327*AI328/10^6","v":0},{"$f":"AJ327*AJ328/10^6","v":0},{"$f":"AK327*AK328/10^6","v":0},{"$f":"AL327*AL328/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X329=\"\",X329=0),\"-\",IFERROR((X329/W329-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X330=\"\",X330=0),\"-\",IFERROR((X330/W330-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X331=\"\",X331=0),\"-\",IFERROR((X331/W331-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W330*W331/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH330*AH331/10^6","v":0},{"$f":"AI330*AI331/10^6","v":0},{"$f":"AJ330*AJ331/10^6","v":0},{"$f":"AK330*AK331/10^6","v":0},{"$f":"AL330*AL331/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X332=\"\",X332=0),\"-\",IFERROR((X332/W332-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X333=\"\",X333=0),\"-\",IFERROR((X333/W333-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X334=\"\",X334=0),\"-\",IFERROR((X334/W334-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W333*W334/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH333*AH334/10^6","v":0},{"$f":"AI333*AI334/10^6","v":0},{"$f":"AJ333*AJ334/10^6","v":0},{"$f":"AK333*AK334/10^6","v":0},{"$f":"AL333*AL334/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X335=\"\",X335=0),\"-\",IFERROR((X335/W335-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X336=\"\",X336=0),\"-\",IFERROR((X336/W336-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X337=\"\",X337=0),\"-\",IFERROR((X337/W337-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W336*W337/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH336*AH337/10^6","v":0},{"$f":"AI336*AI337/10^6","v":0},{"$f":"AJ336*AJ337/10^6","v":0},{"$f":"AK336*AK337/10^6","v":0},{"$f":"AL336*AL337/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X338=\"\",X338=0),\"-\",IFERROR((X338/W338-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X339=\"\",X339=0),\"-\",IFERROR((X339/W339-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP340","v":"Qty"},"[Service]","[Price]",{"$f":"IF(OR(X340=\"\",X340=0),\"-\",IFERROR((X340/W340-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W339*W340/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH339*AH340/10^6","v":0},{"$f":"AI339*AI340/10^6","v":0},{"$f":"AJ339*AJ340/10^6","v":0},{"$f":"AK339*AK340/10^6","v":0},{"$f":"AL339*AL340/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X341=\"\",X341=0),\"-\",IFERROR(X341/W341-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X341=\"\",X341=0),\"-\",IFERROR((X341/W341-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X342=\"\",X342=0),\"-\",IFERROR((X342/W342-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X343=\"\",X343=0),\"-\",IFERROR((X343/W343-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W342*W343/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH342*AH343/10^6","v":0},{"$f":"AI342*AI343/10^6","v":0},{"$f":"AJ342*AJ343/10^6","v":0},{"$f":"AK342*AK343/10^6","v":0},{"$f":"AL342*AL343/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X344=\"\",X344=0),\"-\",IFERROR((X344/W344-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X345=\"\",X345=0),\"-\",IFERROR((X345/W345-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X346=\"\",X346=0),\"-\",IFERROR((X346/W346-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W345*W346/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH345*AH346/10^6","v":0},{"$f":"AI345*AI346/10^6","v":0},{"$f":"AJ345*AJ346/10^6","v":0},{"$f":"AK345*AK346/10^6","v":0},{"$f":"AL345*AL346/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X347=\"\",X347=0),\"-\",IFERROR((X347/W347-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X348=\"\",X348=0),\"-\",IFERROR((X348/W348-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X349=\"\",X349=0),\"-\",IFERROR((X349/W349-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W348*W349/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH348*AH349/10^6","v":0},{"$f":"AI348*AI349/10^6","v":0},{"$f":"AJ348*AJ349/10^6","v":0},{"$f":"AK348*AK349/10^6","v":0},{"$f":"AL348*AL349/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X350=\"\",X350=0),\"-\",IFERROR((X350/W350-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X351=\"\",X351=0),\"-\",IFERROR((X351/W351-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X352=\"\",X352=0),\"-\",IFERROR((X352/W352-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W351*W352/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH351*AH352/10^6","v":0},{"$f":"AI351*AI352/10^6","v":0},{"$f":"AJ351*AJ352/10^6","v":0},{"$f":"AK351*AK352/10^6","v":0},{"$f":"AL351*AL352/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X353=\"\",X353=0),\"-\",IFERROR((X353/W353-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X354=\"\",X354=0),\"-\",IFERROR((X354/W354-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X355=\"\",X355=0),\"-\",IFERROR((X355/W355-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354*W355/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH354*AH355/10^6","v":0},{"$f":"AI354*AI355/10^6","v":0},{"$f":"AJ354*AJ355/10^6","v":0},{"$f":"AK354*AK355/10^6","v":0},{"$f":"AL354*AL355/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X356=\"\",X356=0),\"-\",IFERROR((X356/W356-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X357=\"\",X357=0),\"-\",IFERROR((X357/W357-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X358=\"\",X358=0),\"-\",IFERROR(X358/W358-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X358=\"\",X358=0),\"-\",IFERROR((X358/W358-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W357*W358/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH357*AH358/10^6","v":0},{"$f":"AI357*AI358/10^6","v":0},{"$f":"AJ357*AJ358/10^6","v":0},{"$f":"AK357*AK358/10^6","v":0},{"$f":"AL357*AL358/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X359=\"\",X359=0),\"-\",IFERROR((X359/W359-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X360=\"\",X360=0),\"-\",IFERROR((X360/W360-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X361=\"\",X361=0),\"-\",IFERROR((X361/W361-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W360*W361/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH360*AH361/10^6","v":0},{"$f":"AI360*AI361/10^6","v":0},{"$f":"AJ360*AJ361/10^6","v":0},{"$f":"AK360*AK361/10^6","v":0},{"$f":"AL360*AL361/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X362=\"\",X362=0),\"-\",IFERROR((X362/W362-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X363=\"\",X363=0),\"-\",IFERROR((X363/W363-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X364=\"\",X364=0),\"-\",IFERROR((X364/W364-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W363*W364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH363*AH364/10^6","v":0},{"$f":"AI363*AI364/10^6","v":0},{"$f":"AJ363*AJ364/10^6","v":0},{"$f":"AK363*AK364/10^6","v":0},{"$f":"AL363*AL364/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X365=\"\",X365=0),\"-\",IFERROR((X365/W365-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X366=\"\",X366=0),\"-\",IFERROR((X366/W366-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X367=\"\",X367=0),\"-\",IFERROR((X367/W367-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W366*W367/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH366*AH367/10^6","v":0},{"$f":"AI366*AI367/10^6","v":0},{"$f":"AJ366*AJ367/10^6","v":0},{"$f":"AK366*AK367/10^6","v":0},{"$f":"AL366*AL367/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X368=\"\",X368=0),\"-\",IFERROR((X368/W368-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X369=\"\",X369=0),\"-\",IFERROR((X369/W369-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X370=\"\",X370=0),\"-\",IFERROR((X370/W370-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W369*W370/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH369*AH370/10^6","v":0},{"$f":"AI369*AI370/10^6","v":0},{"$f":"AJ369*AJ370/10^6","v":0},{"$f":"AK369*AK370/10^6","v":0},{"$f":"AL369*AL370/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X371=\"\",X371=0),\"-\",IFERROR((X371/W371-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X372=\"\",X372=0),\"-\",IFERROR((X372/W372-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X373=\"\",X373=0),\"-\",IFERROR((X373/W373-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W372*W373/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH372*AH373/10^6","v":0},{"$f":"AI372*AI373/10^6","v":0},{"$f":"AJ372*AJ373/10^6","v":0},{"$f":"AK372*AK373/10^6","v":0},{"$f":"AL372*AL373/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X374=\"\",X374=0),\"-\",IFERROR((X374/W374-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X375=\"\",X375=0),\"-\",IFERROR(X375/W375-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X375=\"\",X375=0),\"-\",IFERROR((X375/W375-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X376=\"\",X376=0),\"-\",IFERROR((X376/W376-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W375*W376/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH375*AH376/10^6","v":0},{"$f":"AI375*AI376/10^6","v":0},{"$f":"AJ375*AJ376/10^6","v":0},{"$f":"AK375*AK376/10^6","v":0},{"$f":"AL375*AL376/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X377=\"\",X377=0),\"-\",IFERROR((X377/W377-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X378=\"\",X378=0),\"-\",IFERROR((X378/W378-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X379=\"\",X379=0),\"-\",IFERROR((X379/W379-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W378*W379/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH378*AH379/10^6","v":0},{"$f":"AI378*AI379/10^6","v":0},{"$f":"AJ378*AJ379/10^6","v":0},{"$f":"AK378*AK379/10^6","v":0},{"$f":"AL378*AL379/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X380=\"\",X380=0),\"-\",IFERROR((X380/W380-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X381=\"\",X381=0),\"-\",IFERROR((X381/W381-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X382=\"\",X382=0),\"-\",IFERROR((X382/W382-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W381*W382/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH381*AH382/10^6","v":0},{"$f":"AI381*AI382/10^6","v":0},{"$f":"AJ381*AJ382/10^6","v":0},{"$f":"AK381*AK382/10^6","v":0},{"$f":"AL381*AL382/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X383=\"\",X383=0),\"-\",IFERROR((X383/W383-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D381+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X384=\"\",X384=0),\"-\",IFERROR((X384/W384-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X385=\"\",X385=0),\"-\",IFERROR((X385/W385-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W384*W385/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH384*AH385/10^6","v":0},{"$f":"AI384*AI385/10^6","v":0},{"$f":"AJ384*AJ385/10^6","v":0},{"$f":"AK384*AK385/10^6","v":0},{"$f":"AL384*AL385/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X386=\"\",X386=0),\"-\",IFERROR((X386/W386-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D384+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X387=\"\",X387=0),\"-\",IFERROR((X387/W387-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X388=\"\",X388=0),\"-\",IFERROR((X388/W388-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W387*W388/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH387*AH388/10^6","v":0},{"$f":"AI387*AI388/10^6","v":0},{"$f":"AJ387*AJ388/10^6","v":0},{"$f":"AK387*AK388/10^6","v":0},{"$f":"AL387*AL388/10^6","v":0},null,null,null,{"$f":"E389","v":"Rev"},"[Service]",{"$f":"I389","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X389=\"\",X389=0),\"-\",IFERROR((X389/W389-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X390=\"\",X390=0),\"-\",IFERROR((X390/W390-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X391=\"\",X391=0),\"-\",IFERROR((X391/W391-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W390*W391/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH390*AH391/10^6","v":0},{"$f":"AI390*AI391/10^6","v":0},{"$f":"AJ390*AJ391/10^6","v":0},{"$f":"AK390*AK391/10^6","v":0},{"$f":"AL390*AL391/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X392=\"\",X392=0),\"-\",IFERROR(X392/W392-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X392=\"\",X392=0),\"-\",IFERROR((X392/W392-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X393=\"\",X393=0),\"-\",IFERROR((X393/W393-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X394=\"\",X394=0),\"-\",IFERROR((X394/W394-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W393*W394/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH393*AH394/10^6","v":0},{"$f":"AI393*AI394/10^6","v":0},{"$f":"AJ393*AJ394/10^6","v":0},{"$f":"AK393*AK394/10^6","v":0},{"$f":"AL393*AL394/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X395=\"\",X395=0),\"-\",IFERROR((X395/W395-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X396=\"\",X396=0),\"-\",IFERROR((X396/W396-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X397=\"\",X397=0),\"-\",IFERROR((X397/W397-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W396*W397/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH396*AH397/10^6","v":0},{"$f":"AI396*AI397/10^6","v":0},{"$f":"AJ396*AJ397/10^6","v":0},{"$f":"AK396*AK397/10^6","v":0},{"$f":"AL396*AL397/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X398=\"\",X398=0),\"-\",IFERROR((X398/W398-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X399=\"\",X399=0),\"-\",IFERROR((X399/W399-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X400=\"\",X400=0),\"-\",IFERROR((X400/W400-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W399*W400/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH399*AH400/10^6","v":0},{"$f":"AI399*AI400/10^6","v":0},{"$f":"AJ399*AJ400/10^6","v":0},{"$f":"AK399*AK400/10^6","v":0},{"$f":"AL399*AL400/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X401=\"\",X401=0),\"-\",IFERROR((X401/W401-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X402=\"\",X402=0),\"-\",IFERROR((X402/W402-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X403=\"\",X403=0),\"-\",IFERROR((X403/W403-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W402*W403/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH402*AH403/10^6","v":0},{"$f":"AI402*AI403/10^6","v":0},{"$f":"AJ402*AJ403/10^6","v":0},{"$f":"AK402*AK403/10^6","v":0},{"$f":"AL402*AL403/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP404","v":"Rev"},"[Service]","[Price]",{"$f":"IF(OR(X404=\"\",X404=0),\"-\",IFERROR((X404/W404-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X405=\"\",X405=0),\"-\",IFERROR((X405/W405-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X406=\"\",X406=0),\"-\",IFERROR((X406/W406-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W405*W406/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH405*AH406/10^6","v":0},{"$f":"AI405*AI406/10^6","v":0},{"$f":"AJ405*AJ406/10^6","v":0},{"$f":"AK405*AK406/10^6","v":0},{"$f":"AL405*AL406/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X407=\"\",X407=0),\"-\",IFERROR((X407/W407-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X408=\"\",X408=0),\"-\",IFERROR((X408/W408-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X409=\"\",X409=0),\"-\",IFERROR(X409/W409-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X409=\"\",X409=0),\"-\",IFERROR((X409/W409-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W408*W409/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH408*AH409/10^6","v":0},{"$f":"AI408*AI409/10^6","v":0},{"$f":"AJ408*AJ409/10^6","v":0},{"$f":"AK408*AK409/10^6","v":0},{"$f":"AL408*AL409/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X410=\"\",X410=0),\"-\",IFERROR((X410/W410-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X411=\"\",X411=0),\"-\",IFERROR((X411/W411-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X412=\"\",X412=0),\"-\",IFERROR((X412/W412-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W411*W412/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH411*AH412/10^6","v":0},{"$f":"AI411*AI412/10^6","v":0},{"$f":"AJ411*AJ412/10^6","v":0},{"$f":"AK411*AK412/10^6","v":0},{"$f":"AL411*AL412/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X413=\"\",X413=0),\"-\",IFERROR((X413/W413-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X414=\"\",X414=0),\"-\",IFERROR((X414/W414-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X415=\"\",X415=0),\"-\",IFERROR((X415/W415-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W414*W415/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH414*AH415/10^6","v":0},{"$f":"AI414*AI415/10^6","v":0},{"$f":"AJ414*AJ415/10^6","v":0},{"$f":"AK414*AK415/10^6","v":0},{"$f":"AL414*AL415/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X416=\"\",X416=0),\"-\",IFERROR((X416/W416-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X417=\"\",X417=0),\"-\",IFERROR((X417/W417-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X418=\"\",X418=0),\"-\",IFERROR((X418/W418-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W417*W418/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH417*AH418/10^6","v":0},{"$f":"AI417*AI418/10^6","v":0},{"$f":"AJ417*AJ418/10^6","v":0},{"$f":"AK417*AK418/10^6","v":0},{"$f":"AL417*AL418/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X419=\"\",X419=0),\"-\",IFERROR((X419/W419-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X420=\"\",X420=0),\"-\",IFERROR((X420/W420-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X421=\"\",X421=0),\"-\",IFERROR((X421/W421-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W420*W421/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH420*AH421/10^6","v":0},{"$f":"AI420*AI421/10^6","v":0},{"$f":"AJ420*AJ421/10^6","v":0},{"$f":"AK420*AK421/10^6","v":0},{"$f":"AL420*AL421/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X422=\"\",X422=0),\"-\",IFERROR((X422/W422-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X423=\"\",X423=0),\"-\",IFERROR((X423/W423-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X424=\"\",X424=0),\"-\",IFERROR((X424/W424-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W423*W424/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH423*AH424/10^6","v":0},{"$f":"AI423*AI424/10^6","v":0},{"$f":"AJ423*AJ424/10^6","v":0},{"$f":"AK423*AK424/10^6","v":0},{"$f":"AL423*AL424/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X425=\"\",X425=0),\"-\",IFERROR((X425/W425-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X426=\"\",X426=0),\"-\",IFERROR(X426/W426-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X426=\"\",X426=0),\"-\",IFERROR((X426/W426-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X427=\"\",X427=0),\"-\",IFERROR((X427/W427-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W426*W427/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH426*AH427/10^6","v":0},{"$f":"AI426*AI427/10^6","v":0},{"$f":"AJ426*AJ427/10^6","v":0},{"$f":"AK426*AK427/10^6","v":0},{"$f":"AL426*AL427/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X428=\"\",X428=0),\"-\",IFERROR((X428/W428-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X429=\"\",X429=0),\"-\",IFERROR((X429/W429-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X430=\"\",X430=0),\"-\",IFERROR((X430/W430-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W429*W430/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH429*AH430/10^6","v":0},{"$f":"AI429*AI430/10^6","v":0},{"$f":"AJ429*AJ430/10^6","v":0},{"$f":"AK429*AK430/10^6","v":0},{"$f":"AL429*AL430/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X431=\"\",X431=0),\"-\",IFERROR((X431/W431-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X432=\"\",X432=0),\"-\",IFERROR((X432/W432-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X433=\"\",X433=0),\"-\",IFERROR((X433/W433-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W432*W433/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH432*AH433/10^6","v":0},{"$f":"AI432*AI433/10^6","v":0},{"$f":"AJ432*AJ433/10^6","v":0},{"$f":"AK432*AK433/10^6","v":0},{"$f":"AL432*AL433/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X434=\"\",X434=0),\"-\",IFERROR((X434/W434-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X435=\"\",X435=0),\"-\",IFERROR((X435/W435-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X436=\"\",X436=0),\"-\",IFERROR((X436/W436-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W435*W436/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH435*AH436/10^6","v":0},{"$f":"AI435*AI436/10^6","v":0},{"$f":"AJ435*AJ436/10^6","v":0},{"$f":"AK435*AK436/10^6","v":0},{"$f":"AL435*AL436/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X437=\"\",X437=0),\"-\",IFERROR((X437/W437-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X438=\"\",X438=0),\"-\",IFERROR((X438/W438-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X439=\"\",X439=0),\"-\",IFERROR((X439/W439-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W438*W439/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH438*AH439/10^6","v":0},{"$f":"AI438*AI439/10^6","v":0},{"$f":"AJ438*AJ439/10^6","v":0},{"$f":"AK438*AK439/10^6","v":0},{"$f":"AL438*AL439/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X440=\"\",X440=0),\"-\",IFERROR((X440/W440-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X441=\"\",X441=0),\"-\",IFERROR((X441/W441-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X442=\"\",X442=0),\"-\",IFERROR((X442/W442-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W441*W442/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH441*AH442/10^6","v":0},{"$f":"AI441*AI442/10^6","v":0},{"$f":"AJ441*AJ442/10^6","v":0},{"$f":"AK441*AK442/10^6","v":0},{"$f":"AL441*AL442/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X443=\"\",X443=0),\"-\",IFERROR(X443/W443-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X443=\"\",X443=0),\"-\",IFERROR((X443/W443-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":49.273650713289989},50.695723713031981,48.271224532765451,49.36432752003973,48.917098729992965,50.517622974487956,48.136721163143505,48.671510079275059,49.20940049805737,49.719506698918778,50.253398510054666,51.781781537773135,52.414313837767111,53.047135735970137,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":53.680254472337445},54.313677467823148]
[null,null,null,null,null,null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,64.212301210775991,64.450737626795856,64.391992786980794,63.721284548313143,62.83469081392051,61.615935144364357,58.876952958330229,59.70332018123549,60.527086687142251,61.332922418875228,62.151505307282342,64.013969813409176,64.934178368053509,65.854386922697856,66.774595477342217,67.694804031986564]
[null,null,null,null,null,null,null,null,"Recycled Water",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,null,null,null,null,null,"Trade Waste",null,null,null,null,null,null,null,null,null,null,null,null,null,1.2610799053549413,1.2452815695302659,1.2397103604138737,1.3839934494014623,1.2303367311695144,1.8503551724460001,1.996025512446,1.996025512446,1.996025512446,1.996025512446,1.996025512446,1.996025512446,1.996025512446,1.996025512446,1.996025512446,1.996025512446]
[null,null,null,null,null,null,null,null,"Rural Water",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,null,null,null,null,null,"Bulk Water",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,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W448:W453)","v":114.74703182942092},116.3917429093581,113.90292768016013,114.46960551775433,112.98212627508299,113.98391329129831,109.00969963391974,110.37085577295655,111.73251269764562,113.04845463024,114.40092932978301,{"$f":"SUM(AH448:AH453)","v":117.7917768636283},{"$f":"SUM(AI448:AI453)","v":119.34451771826662},{"$f":"SUM(AJ448:AJ453)","v":120.897548171114},{"$f":"SUM(AK448:AK453)","v":122.45087546212567},{"$f":"SUM(AL448:AL453)","v":124.0045070122557}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W13-W65","v":114.74703182942081},116.3917429093581,{"$f":"+Y13-Y65","v":113.9029276801601},{"$f":"+Z13-Z65","v":114.46960551775435},112.98212627508298,113.98391329129834,{"$f":"+AC13","v":109.00969963391978},110.37085577295657,111.7325126976456,113.04845463024003,114.40092932978303,{"$f":"+AH13","v":117.79177686362833},{"$f":"+AI13","v":119.34451771826666},{"$f":"+AJ13","v":120.89754817111402},{"$f":"+AK13","v":122.45087546212569},{"$f":"+AL13","v":124.00450701225574}]
[null,null,null,null,null,null,null,null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W455-W454","v":-1.1368683772161603E-13},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH455-AH454","v":0},{"$f":"+AI455-AI454","v":0},{"$f":"+AJ455-AJ454","v":0},{"$f":"+AK455-AK454","v":0},{"$f":"+AL455-AL454","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(W454,2)=ROUND(W463,2),0,1)","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,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":74.983449639878202},75.077574807500895,75.375450069483378,74.910755562814273,74.099937410120134,73.805129923267401,70.378714856425631,71.406238539996039,72.421091734964989,73.433039056834062,74.44209430954254,76.920097523944506,78.056749544009364,79.193691162283258,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":80.330929618721456},81.468472334278033]
[null,null,null,null,null,null,null,null,"Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,39.763582189542646,41.314168101857184,38.527477610676712,39.558849954940086,38.882188864962849,40.178783368030913,38.630984777494156,38.964617232960485,39.311420962680621,39.615415573405969,39.958835020240485,40.871679339683809,41.28776817425728,41.703857008830752,42.119945843404224,42.536034677977696]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W461:W462)","v":114.74703182942085},116.39174290935807,113.90292768016009,114.46960551775436,112.98212627508298,113.98391329129831,109.00969963391978,110.37085577295653,111.7325126976456,113.04845463024003,114.40092932978303,{"$f":"SUM(AH461:AH462)","v":117.79177686362831},{"$f":"SUM(AI461:AI462)","v":119.34451771826664},{"$f":"SUM(AJ461:AJ462)","v":120.89754817111401},{"$f":"SUM(AK461:AK462)","v":122.45087546212568},{"$f":"SUM(AL461:AL462)","v":124.00450701225573}]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W461/W463,\"\")","v":0.65346744438101134},0.64504210462737688,0.66175164769370953,0.65441612403561167,0.65585539813355498,0.64750479073876288,0.64561883110194707,0.6469664300409661,0.64816488939920736,0.649571365632724,0.65071232153148562,{"$f":"IFERROR(AH461/AH463,\"\")","v":0.65301754988378868},{"$f":"IFERROR(AI461/AI463,\"\")","v":0.65404554005803439},{"$f":"IFERROR(AJ461/AJ463,\"\")","v":0.65504795060190446},{"$f":"IFERROR(AK461/AK463,\"\")","v":0.65602576801149937},{"$f":"IFERROR(AL461/AL463,\"\")","v":0.65697992998130517}]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W462/W463,\"\")","v":0.34653255561898871},0.35495789537262323,0.33824835230629047,0.34558387596438833,0.34414460186644502,0.35249520926123723,0.35438116889805304,0.35303356995903384,0.35183511060079276,0.35042863436727595,0.34928767846851433,{"$f":"IFERROR(AH462/AH463,\"\")","v":0.34698245011621132},{"$f":"IFERROR(AI462/AI463,\"\")","v":0.34595445994196561},{"$f":"IFERROR(AJ462/AJ463,\"\")","v":0.34495204939809554},{"$f":"IFERROR(AK462/AK463,\"\")","v":0.34397423198850069},{"$f":"IFERROR(AL462/AL463,\"\")","v":0.34302007001869483}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W472:W473)","v":49.273650713289975},50.695723713031953,48.271224532765444,49.364327520039708,48.917098729992965,50.517622974487963,48.136721163143534,48.671510079275052,49.209400498057363,49.719506698918785,50.253398510054687,{"$f":"SUM(AH472:AH473)","v":51.781781537773156},{"$f":"SUM(AI472:AI473)","v":52.414313837767111},{"$f":"SUM(AJ472:AJ473)","v":53.047135735970144},{"$f":"SUM(AK472:AK473)","v":53.680254472337452},{"$f":"SUM(AL472:AL473)","v":54.313677467823162}]
[null,null,null,null,null,null,null,null,{"$f":"I461","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$471,$I$69:$I$445,$I472)","v":16.661487178161771},16.59271860812208,16.789378118580867,16.743984822201281,16.569510283186844,16.504820315377604,15.628649429499999,15.829805890165186,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$471,$I$69:$I$445,$I472)","v":16.020892579227372},16.211668169363442,16.402140533664827,16.890901641939958,17.107345107360452,17.32407817099001,17.541108072783846,17.75844223369608]
[null,null,null,null,null,null,null,null,{"$f":"I462","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,32.612163535128204,34.103005104909876,31.481846414184581,32.620342697838431,32.347588446806121,34.012802659110356,32.508071733643533,32.841704189109869,33.188507918829991,33.507838529555343,33.85125797638986,34.890879895833194,35.306968730406659,35.723057564980138,36.13914639955361,36.555235234127082]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471-W448","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,{"$f":"I449","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W476:W477)","v":64.212301210775991},64.45073762679587,64.391992786980794,63.721284548313143,62.83469081392051,61.615935144364357,58.876952958330236,59.703320181235483,60.527086687142258,61.332922418875228,62.151505307282342,{"$f":"SUM(AH476:AH477)","v":64.013969813409162},{"$f":"SUM(AI476:AI477)","v":64.934178368053523},{"$f":"SUM(AJ476:AJ477)","v":65.85438692269787},{"$f":"SUM(AK476:AK477)","v":66.774595477342217},{"$f":"SUM(AL476:AL477)","v":67.694804031986564}]
[null,null,null,null,null,null,null,null,{"$f":"I472","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$475,$I$69:$I$445,$I476)","v":58.009712825262028},58.175033824818783,58.280059361085428,57.857653010197019,57.220610373141298,56.991203199443802,54.44095901847961,55.267326241384865,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$475,$I$69:$I$445,$I476)","v":56.091092747291633},56.912264479024607,57.730847367431721,59.720089473558545,60.640298028202899,61.560506582847246,62.4807151374916,63.400923692135947]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,6.2025883855139625,6.275703801977091,6.111933425895371,5.8636315381161221,5.6140804407792144,4.6247319449205584,4.4359939398506221,4.4359939398506221,4.4359939398506221,4.4206579398506225,4.4206579398506225,4.293880339850622,4.293880339850622,4.293880339850622,4.293880339850622,4.293880339850622]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W475-W449","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,{"$f":"I450","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W480:W481)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH480:AH481)","v":0},{"$f":"SUM(AI480:AI481)","v":0},{"$f":"SUM(AJ480:AJ481)","v":0},{"$f":"SUM(AK480:AK481)","v":0},{"$f":"SUM(AL480:AL481)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$479,$I$69:$I$445,$I480)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$479,$I$69:$I$445,$I480)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W479-W450","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,{"$f":"I451","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W484:W485)","v":1.2610799053549415},1.2452815695302659,1.2397103604138739,1.3839934494014623,1.2303367311695146,1.8503551724460001,1.996025512446,1.996025512446,1.996025512446,1.996025512446,1.996025512446,{"$f":"SUM(AH484:AH485)","v":1.996025512446},{"$f":"SUM(AI484:AI485)","v":1.996025512446},{"$f":"SUM(AJ484:AJ485)","v":1.996025512446},{"$f":"SUM(AK484:AK485)","v":1.996025512446},{"$f":"SUM(AL484:AL485)","v":1.996025512446}]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$483,$I$69:$I$445,$I484)","v":0.31224963645446774},0.30982237456004541,0.30601258981710067,0.30911773041593466,0.30981675379199991,0.30910640844599996,0.30910640844599996,0.30910640844599996,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$483,$I$69:$I$445,$I484)","v":0.30910640844599996},0.30910640844599996,0.30910640844599996,0.30910640844599996,0.30910640844599996,0.30910640844599996,0.30910640844599996,0.30910640844599996]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.94883026890047384,0.93545919497022045,0.93369777059677317,1.0748757189855276,0.92051997737751456,1.5412487640000001,1.686919104,1.686919104,1.686919104,1.686919104,1.686919104,1.686919104,1.686919104,1.686919104,1.686919104,1.686919104]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W483-W451","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,{"$f":"I452","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W488:W489)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH488:AH489)","v":0},{"$f":"SUM(AI488:AI489)","v":0},{"$f":"SUM(AJ488:AJ489)","v":0},{"$f":"SUM(AK488:AK489)","v":0},{"$f":"SUM(AL488:AL489)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$487,$I$69:$I$445,$I488)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$487,$I$69:$I$445,$I488)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W487-W452","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,{"$f":"I453","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W492:W493)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH492:AH493)","v":0},{"$f":"SUM(AI492:AI493)","v":0},{"$f":"SUM(AJ492:AJ493)","v":0},{"$f":"SUM(AK492:AK493)","v":0},{"$f":"SUM(AL492:AL493)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$491,$I$69:$I$445,$I492)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$491,$I$69:$I$445,$I492)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W491-W453","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,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W472:W473,W476:W477,W480:W481,W484:W485,W488:W489,W492:W493)","v":114.74703182942092},116.39174290935809,113.90292768016012,114.4696055177543,112.98212627508299,113.98391329129832,109.00969963391977,110.37085577295653,111.73251269764562,113.04845463024002,114.40092932978304,{"$f":"SUM(AH472:AH473,AH476:AH477,AH480:AH481,AH484:AH485,AH488:AH489,AH492:AH493)","v":117.79177686362831},{"$f":"SUM(AI472:AI473,AI476:AI477,AI480:AI481,AI484:AI485,AI488:AI489,AI492:AI493)","v":119.34451771826662},{"$f":"SUM(AJ472:AJ473,AJ476:AJ477,AJ480:AJ481,AJ484:AJ485,AJ488:AJ489,AJ492:AJ493)","v":120.89754817111401},{"$f":"SUM(AK472:AK473,AK476:AK477,AK480:AK481,AK484:AK485,AK488:AK489,AK492:AK493)","v":122.45087546212567},{"$f":"SUM(AL472:AL473,AL476:AL477,AL480:AL481,AL484:AL485,AL488:AL489,AL492:AL493)","v":124.00450701225571}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W495-W455","v":1.1368683772161603E-13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I471","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W471/W$495,\"-\")","v":0.42941111354007422},0.43556116994065508,0.42379265850225761,0.43124397342649418,0.43296316278286501,0.44319958418504785,0.44158199981100743,0.44098154117240002,0.44042149693008992,0.43980704434697343,0.43927439055315226,{"$f":"IFERROR(AH471/AH$495,\"-\")","v":0.43960438424935849},{"$f":"IFERROR(AI471/AI$495,\"-\")","v":0.43918493148969079},{"$f":"IFERROR(AJ471/AJ$495,\"-\")","v":0.43877759754804252},{"$f":"IFERROR(AK471/AK$495,\"-\")","v":0.43838195741557501},{"$f":"IFERROR(AL471/AL$495,\"-\")","v":0.43799760812286598}]
[null,null,null,null,null,null,null,null,{"$f":"I472","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W472/W$471,\"-\")","v":0.33814192650571906},0.32730016247616406,0.3478133873977986,0.33919199679979378,0.33872634954589892,0.32671411170143033,0.32467208093654426,0.32523761568897197,0.32556569308052896,0.32606253049803458,0.32638868255612785,{"$f":"IFERROR(AH472/AH$471,\"-\")","v":0.32619390720689256},0.32638689424249911,0.32657895531281095,0.32677021085701341,0.32696077786698652]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W473/W$471,\"-\")","v":0.66185807349428094},0.672699837523836,0.65218661260220145,0.66080800320020627,0.66127365045410114,0.67328588829856961,0.67532791906345568,0.67476238431102809,0.67443430691947104,0.67393746950196542,0.67361131744387215,0.67380609279310744,0.67361310575750089,0.67342104468718911,0.6732297891429867,0.67303922213301348]
[]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W475/W$495,\"-\")","v":0.55959879908904175},0.55373977582746492,0.5653234214294629,0.55666553807097674,0.55614717907621847,0.5405669393618564,0.54010746893214923,0.54093374345172207,0.54171418171657804,0.54253658415308326,0.54327797572446701,{"$f":"IFERROR(AH475/AH$495,\"-\")","v":0.54345024345392456},{"$f":"IFERROR(AI475/AI$495,\"-\")","v":0.54409016525871667},{"$f":"IFERROR(AJ475/AJ$495,\"-\")","v":0.54471234461669937},{"$f":"IFERROR(AK475/AK$495,\"-\")","v":0.54531741994768956},{"$f":"IFERROR(AL475/AL$495,\"-\")","v":0.54590599699167464}]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W476/W$475,\"-\")","v":0.90340498208973929},0.90262789794095522,0.90508239982392469,0.90798001672941242,0.91065316995981049,0.92494259911685284,0.92465652998397918,0.92569937607515451,0.92671059879719997,0.92792357243863921,0.92887287414850994,{"$f":"IFERROR(AH476/AH$475,\"-\")","v":0.93292276119780393},0.93387333993028332,0.93479735306182521,0.93569589887957305,0.93657001595245459]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W477/W$475,\"-\")","v":9.6595017910260719E-2},9.7372102059044868E-2,9.4917600176075353E-2,9.201998327058751E-2,8.9346830040189534E-2,7.5057400883147274E-2,7.5343470016020819E-2,7.4300623924845599E-2,7.3289401202799975E-2,7.2076427561360804E-2,7.1127125851490045E-2,6.7077238802196154E-2,6.6126660069716625E-2,6.5202646938174763E-2,6.4304101120427004E-2,6.3429984047545435E-2]
[]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W479/W$495,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AH479/AH$495,\"-\")","v":0},{"$f":"IFERROR(AI479/AI$495,\"-\")","v":0},{"$f":"IFERROR(AJ479/AJ$495,\"-\")","v":0},{"$f":"IFERROR(AK479/AK$495,\"-\")","v":0},{"$f":"IFERROR(AL479/AL$495,\"-\")","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W480/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH480/AH$479,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W481/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W483/W$495,\"-\")","v":1.0990087370883986E-2},1.0699054231880081E-2,1.0883920068279419E-2,1.2090488502529207E-2,1.0889658140916509E-2,1.6233476453095759E-2,1.8310531256843416E-2,1.8084715375878E-2,1.7864321353332095E-2,1.7656371499943275E-2,1.744763372238058E-2,{"$f":"IFERROR(AH483/AH$495,\"-\")","v":1.6945372296717019E-2},{"$f":"IFERROR(AI483/AI$495,\"-\")","v":1.6724903251592701E-2},{"$f":"IFERROR(AJ483/AJ$495,\"-\")","v":1.6510057835258145E-2},{"$f":"IFERROR(AK483/AK$495,\"-\")","v":1.6300622636735457E-2},{"$f":"IFERROR(AL483/AL$495,\"-\")","v":1.6096394885459504E-2}]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W484/W$483,\"-\")","v":0.24760495756736561},0.24879704489396232,0.24684200405886678,0.22335201842871386,0.25181460159894525,0.16705247351911881,0.15486095068354616,0.15486095068354616,0.15486095068354616,0.15486095068354616,0.15486095068354616,{"$f":"IFERROR(AH484/AH$483,\"-\")","v":0.15486095068354616},0.15486095068354616,0.15486095068354616,0.15486095068354616,0.15486095068354616]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W485/W$483,\"-\")","v":0.75239504243263444},0.75120295510603763,0.75315799594113308,0.77664798157128612,0.74818539840105469,0.83294752648088111,0.84513904931645378,0.84513904931645378,0.84513904931645378,0.84513904931645378,0.84513904931645378,0.84513904931645378,0.84513904931645378,0.84513904931645378,0.84513904931645378,0.84513904931645378]
[]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W487/W$495,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AH487/AH$495,\"-\")","v":0},{"$f":"IFERROR(AI487/AI$495,\"-\")","v":0},{"$f":"IFERROR(AJ487/AJ$495,\"-\")","v":0},{"$f":"IFERROR(AK487/AK$495,\"-\")","v":0},{"$f":"IFERROR(AL487/AL$495,\"-\")","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W488/W$487,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH488/AH$487,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W489/W$487,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W491/W$495,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AH491/AH$495,\"-\")","v":0},{"$f":"IFERROR(AI491/AI$495,\"-\")","v":0},{"$f":"IFERROR(AJ491/AJ$495,\"-\")","v":0},{"$f":"IFERROR(AK491/AK$495,\"-\")","v":0},{"$f":"IFERROR(AL491/AL$495,\"-\")","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W492/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH492/AH$491,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W493/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]

{"sheet":"RevenueTariffBasket_FO","index":13,"n_rows":564,"n_cols":78,"rows_kept":564,"cut":false,"hidden":true,"merged":[[54,65,54,67],[54,68,54,72],[65,63,65,64],[65,65,65,67],[65,68,65,72],[2,2,2,6],[33,29,33,31],[28,18,28,22],[33,7,33,8],[28,23,28,27],[65,73,65,77],[54,54,54,58],[65,54,65,58],[33,34,33,36],[54,44,54,45],[53,44,53,58],[64,44,64,58],[53,63,53,77],[64,63,64,77],[54,73,54,77],[54,46,54,48],[54,49,54,53],[65,44,65,45],[65,46,65,48],[65,49,65,53],[54,63,54,64],[66,44,66,47],[66,48,66,58],[66,63,66,66],[66,67,66,77],[471,8,471,32]]}
["FO",null,"Revenue forecast (tariff basket)"]
[null,null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},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",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57","v":0},0,0,0,0,0,{"$f":"+AC57","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($E$69:$E$65539,$E$71,W$69:W$65539)+W65","v":0},0,0,0,0,0,{"$f":"+SUMIF($E$69:$E$65539,$E$71,AC$69:AC$65539)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W12+W13","v":0},0,0,0,0,0,{"$f":"+AC12+AC13","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH59","v":0},{"$f":"+AI59","v":0},{"$f":"+AJ59","v":0},{"$f":"+AK59","v":0},{"$f":"+AL59","v":0}]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W14-W15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH14-AH15","v":0},{"$f":"+AI14-AI15","v":0},{"$f":"+AJ14-AJ15","v":0},{"$f":"+AK14-AK15","v":0},{"$f":"+AL14-AL15","v":0}]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M10","v":139.3000324835472},{"$f":"+Determination_Lookup!N10","v":136.34276749886467},{"$f":"+Determination_Lookup!O10","v":137.65385082868116},{"$f":"+Determination_Lookup!P10","v":138.75693755981507},{"$f":"+Determination_Lookup!Q10","v":140.92003214728865},{"$f":"+Determination_Lookup!R10","v":143.22854974218367},{"$f":"+'Rev&RAV_FO'!AC23","v":136.18089554719839},{"$f":"+'Rev&RAV_FO'!AD23","v":137.1242311842239},{"$f":"+'Rev&RAV_FO'!AE23","v":139.13291605693485},{"$f":"+'Rev&RAV_FO'!AF23","v":140.91803349660424},{"$f":"+'Rev&RAV_FO'!AG23","v":141.27898885321417},{"$f":"+'Rev&RAV_FO'!AH23","v":142.49189614651297},{"$f":"+'Rev&RAV_FO'!AI23","v":144.08631291340663},{"$f":"+'Rev&RAV_FO'!AJ23","v":146.67382307117109},{"$f":"+'Rev&RAV_FO'!AK23","v":149.07841663594743},{"$f":"+'Rev&RAV_FO'!AL23","v":150.55641278307431}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12","v":10.364023080542987},{"$f":"+NotPres_FO!X12","v":10.271363081136769},{"$f":"+NotPres_FO!Y12","v":10.378186769815953},{"$f":"+NotPres_FO!Z12","v":13.223133459262439},{"$f":"+NotPres_FO!AA12","v":15.706322438244271},{"$f":"+NotPres_FO!AB12","v":10.570437685624999},{"$f":"+NotPres_FO!AC12","v":10.806615685624999},{"$f":"+NotPres_FO!AD12","v":10.346210685625},{"$f":"+NotPres_FO!AE12","v":11.018382685624999},{"$f":"+NotPres_FO!AF12","v":10.607393685625},{"$f":"+NotPres_FO!AG12","v":10.754623685624999},{"$f":"+NotPres_FO!AH12","v":10.798673685624999},{"$f":"+NotPres_FO!AI12","v":10.953723685625},{"$f":"+NotPres_FO!AJ12","v":10.884573685625},{"$f":"+NotPres_FO!AK12","v":10.959523685624999},{"$f":"+NotPres_FO!AL12","v":10.959523685624999}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W17+W20","v":10.364023080542987},10.271363081136769,10.378186769815953,13.223133459262439,15.706322438244271,10.570437685624999,10.806615685624999,10.346210685625,11.018382685624999,10.607393685625,10.754623685624999,{"$f":"+AH17+AH20","v":10.798673685624999},{"$f":"+AI17+AI20","v":10.953723685625},{"$f":"+AJ17+AJ20","v":10.884573685625},{"$f":"+AK17+AK20","v":10.959523685624999},{"$f":"+AL17+AL20","v":10.959523685624999}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,"Price control - Sixth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":0},null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,AH17:AL17)*(1+RRR)^0.5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":649.8321169075291},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AH18:AL18)*(1+RRR)^0.5","v":685.45792801795074}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"+AF30-AF31","v":-649.8321169075291},null,null,null,"Variance",{"$f":"+AK30-AK31","v":-685.45792801795074}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF30+AF31=0,\"\",IF(AF30<(AF31*0.9975),\"INSUFFICIENT\",IF(AF30>(AF31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT"},null,null,null,null,{"$f":"IF(AK30+AK31=0,\"\",IF(AK30<(AK31*0.9975),\"INSUFFICIENT\",IF(AK30>(AK31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue cap services",{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},{"$f":"+SUMIFS(AD$69:AD$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0,0,0,{"$f":"+SUMIFS(AH$69:AH$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0,0,0,0]
[null,null,"Revenue forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price cap services",{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},{"$f":"+SUMIFS(AD$69:AD$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},0,0,0,{"$f":"+SUMIFS(AH$69:AH$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total tariff revenue",{"$f":"+AC39+AC40","v":0},0,0,0,0,{"$f":"+AH39+AH40","v":0},{"$f":"+AI39+AI40","v":0},{"$f":"+AJ39+AJ40","v":0},{"$f":"+AK39+AK40","v":0},{"$f":"+AL39+AL40","v":0}]
[null,null,null,null,"Non-tariff revenue",null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC41-AC13","v":0},0,0,0,0,{"$f":"+AH41-AH13","v":0},{"$f":"+AI41-AI13","v":0},{"$f":"+AJ41-AJ13","v":0},{"$f":"+AK41-AK13","v":0},{"$f":"+AL41-AL13","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,{"$f":"+CONCATENATE(\"Total \",F44)","v":"Total Contract revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W45:W48)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH45:AH48)","v":0},{"$f":"+SUM(AI45:AI48)","v":0},{"$f":"+SUM(AJ45:AJ48)","v":0},{"$f":"+SUM(AK45:AK48)","v":0},{"$f":"+SUM(AL45:AL48)","v":0}]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services"]
[null,null,null,null,null,"Government contribution to operations"]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple Moving Averages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F51)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W52:W54)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH52:AH54)","v":0},{"$f":"+SUM(AI52:AI54)","v":0},{"$f":"+SUM(AJ52:AJ54)","v":0},{"$f":"+SUM(AK52:AK54)","v":0},{"$f":"+SUM(AL52:AL54)","v":0},null,null,null,null,null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD",null,null,null,null,null,null,null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH 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,{"$f":"AP68","v":"PQR"},null,null,{"$f":"AS68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"BC68","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33",null,{"$f":"BI68","v":"PQR"},null,null,{"$f":"BL68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"BV68","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-tariff revenue"},null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W49+W55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH49+AH55","v":0},{"$f":"+AI49+AI55","v":0},{"$f":"+AJ49+AJ55","v":0},{"$f":"+AK49+AK55","v":0},{"$f":"+AL49+AL55","v":0},null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$69,AS$69:AS$65549),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$69,BL$69:BL$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$70,AS$69:AS$65549),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Quantity",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$70,BL$69:BL$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,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,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$71,AS$69:AS$65549),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Revenue",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$71,BL$69:BL$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,{"$f":"IFERROR(AVERAGE(AS57:AT57),\"-\")","v":"-"},null,null,{"$f":"IFERROR(AVERAGE(AU57:AW57),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX57:BB57),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC57:BG57),\"-\")","v":"-"},null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,{"$f":"IFERROR(AVERAGE(BL57:BM57),\"-\")","v":0},null,null,{"$f":"IFERROR(AVERAGE(BN57:BP57),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ57:BU57),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV57:BZ57),\"-\")","v":0}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,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,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,{"$f":"IFERROR(AVERAGE(AS58:AT58),\"-\")","v":"-"},null,null,{"$f":"IFERROR(AVERAGE(AU58:AW58),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX58:BB58),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC58:BG58),\"-\")","v":"-"},null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,{"$f":"IFERROR(AVERAGE(BL58:BM58),\"-\")","v":0},null,null,{"$f":"IFERROR(AVERAGE(BN58:BP58),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ58:BU58),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV58:BZ58),\"-\")","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,{"$f":"+IF(AC61>0,\"CHECK\",\"\")","v":""},"","","","",{"$f":"+IF(AH61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AI61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AJ61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AK61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AL61>0,\"CHECK\",\"\")","v":""},null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,{"$f":"IFERROR(AVERAGE(AS59:AT59),\"-\")","v":"-"},null,null,{"$f":"IFERROR(AVERAGE(AU59:AW59),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX59:BB59),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC59:BG59),\"-\")","v":"-"},null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,{"$f":"IFERROR(AVERAGE(BL59:BM59),\"-\")","v":0},null,null,{"$f":"IFERROR(AVERAGE(BN59:BP59),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ59:BU59),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV59:BZ59),\"-\")","v":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,"Check",{"$f":"IFERROR((X13/W13-1)-BL59,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<<Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year-over-Year (YoY) Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted YoY Growth Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(W65>0,\"CHECK\",\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS55","v":"FOURTH REG PERIOD (A)"},null,{"$f":"AU55","v":"FOURTH REG PERIOD (B)"},null,null,{"$f":"AX55","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BC55","v":"SIXTH REG PERIOD"},null,null,null,null,null,null,null,null,{"$f":"BL55","v":"FOURTH REG PERIOD (A)"},null,{"$f":"BN55","v":"FOURTH REG PERIOD (B)"},null,null,{"$f":"BQ55","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BV55","v":"SIXTH 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,"Actuals",null,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,"Forecast"]
[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",{"$f":"+AH7","v":"2028-29"},{"$f":"+AI7","v":"2029-30"},{"$f":"+AJ7","v":"2030-31"},{"$f":"+AK7","v":"2031-32"},{"$f":"+AL7","v":"2032-33"},null,null,null,"PQR","Service","Type",{"$f":"X68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"AH68","v":"2028-29"},{"$f":"AI68","v":"2029-30"},{"$f":"AJ68","v":"2030-31"},{"$f":"AK68","v":"2031-32"},{"$f":"AL68","v":"2032-33"},null,{"$f":"AP68","v":"PQR"},"Service","Type","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,1,"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E69","v":"Price"},{"$f":"F69","v":"[Service]"},{"$f":"I69","v":"[Price]"},{"$f":"IF(X69=\"\",\"-\",IFERROR(X69/W69-1,\"-\"))","v":"-"},{"$f":"IF(Y69=\"\",\"-\",IFERROR(Y69/X69-1,\"-\"))","v":"-"},{"$f":"IF(Z69=\"\",\"-\",IFERROR(Z69/Y69-1,\"-\"))","v":"-"},{"$f":"IF(AA69=\"\",\"-\",IFERROR(AA69/Z69-1,\"-\"))","v":"-"},{"$f":"IF(AB69=\"\",\"-\",IFERROR(AB69/AA69-1,\"-\"))","v":"-"},{"$f":"IF(AC69=\"\",\"-\",IFERROR(AC69/AB69-1,\"-\"))","v":"-"},{"$f":"IF(AD69=\"\",\"-\",IFERROR(AD69/AC69-1,\"-\"))","v":"-"},{"$f":"IF(AE69=\"\",\"-\",IFERROR(AE69/AD69-1,\"-\"))","v":"-"},{"$f":"IF(AF69=\"\",\"-\",IFERROR(AF69/AE69-1,\"-\"))","v":"-"},{"$f":"IF(AG69=\"\",\"-\",IFERROR(AG69/AF69-1,\"-\"))","v":"-"},{"$f":"IF(AH69=\"\",\"-\",IFERROR(AH69/AG69-1,\"-\"))","v":"-"},{"$f":"IF(AI69=\"\",\"-\",IFERROR(AI69/AH69-1,\"-\"))","v":"-"},{"$f":"IF(AJ69=\"\",\"-\",IFERROR(AJ69/AI69-1,\"-\"))","v":"-"},{"$f":"IF(AK69=\"\",\"-\",IFERROR(AK69/AJ69-1,\"-\"))","v":"-"},{"$f":"IF(AL69=\"\",\"-\",IFERROR(AL69/AK69-1,\"-\"))","v":"-"},null,{"$f":"AP69","v":"Price"},{"$f":"AQ69","v":"[Service]"},{"$f":"AR69","v":"[Price]"},{"$f":"IF(X69=\"\",\"-\",IFERROR((X69/W69-1)*(W71/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X70=\"\",\"-\",IFERROR((X70/W70-1)*(W71/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W69*W70/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH69*AH70/10^6","v":0},{"$f":"AI69*AI70/10^6","v":0},{"$f":"AJ69*AJ70/10^6","v":0},{"$f":"AK69*AK70/10^6","v":0},{"$f":"AL69*AL70/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X71=\"\",\"-\",IFERROR((X71/W71-1)*(W71/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D69+1","v":2},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X72=\"\",\"-\",IFERROR((X72/W72-1)*(W74/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F72","v":"[Service]"},{"$f":"+G72","v":0},{"$f":"+H72","v":0},{"$f":"+I72","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X73=\"\",\"-\",IFERROR((X73/W73-1)*(W74/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F72","v":"[Service]"},{"$f":"+G72","v":0},{"$f":"+H72","v":0},{"$f":"+I72","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W72*W73/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH72*AH73/10^6","v":0},{"$f":"AI72*AI73/10^6","v":0},{"$f":"AJ72*AJ73/10^6","v":0},{"$f":"AK72*AK73/10^6","v":0},{"$f":"AL72*AL73/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X74=\"\",\"-\",IFERROR((X74/W74-1)*(W74/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D72+1","v":3},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X75=\"\",\"-\",IFERROR((X75/W75-1)*(W77/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F75","v":"[Service]"},{"$f":"+G75","v":0},{"$f":"+H75","v":0},{"$f":"+I75","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X76=\"\",\"-\",IFERROR((X76/W76-1)*(W77/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F75","v":"[Service]"},{"$f":"+G75","v":0},{"$f":"+H75","v":0},{"$f":"+I75","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W75*W76/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH75*AH76/10^6","v":0},{"$f":"AI75*AI76/10^6","v":0},{"$f":"AJ75*AJ76/10^6","v":0},{"$f":"AK75*AK76/10^6","v":0},{"$f":"AL75*AL76/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X77=\"\",\"-\",IFERROR((X77/W77-1)*(W77/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D75+1","v":4},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X78=\"\",\"-\",IFERROR((X78/W78-1)*(W80/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F78","v":"[Service]"},{"$f":"+G78","v":0},{"$f":"+H78","v":0},{"$f":"+I78","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X79=\"\",\"-\",IFERROR((X79/W79-1)*(W80/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F78","v":"[Service]"},{"$f":"+G78","v":0},{"$f":"+H78","v":0},{"$f":"+I78","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W78*W79/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH78*AH79/10^6","v":0},{"$f":"AI78*AI79/10^6","v":0},{"$f":"AJ78*AJ79/10^6","v":0},{"$f":"AK78*AK79/10^6","v":0},{"$f":"AL78*AL79/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X80=\"\",\"-\",IFERROR((X80/W80-1)*(W80/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D78+1","v":5},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X81=\"\",\"-\",IFERROR((X81/W81-1)*(W83/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F81","v":"[Service]"},{"$f":"+G81","v":0},{"$f":"+H81","v":0},{"$f":"+I81","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X82=\"\",\"-\",IFERROR((X82/W82-1)*(W83/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F81","v":"[Service]"},{"$f":"+G81","v":0},{"$f":"+H81","v":0},{"$f":"+I81","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W82/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH81*AH82/10^6","v":0},{"$f":"AI81*AI82/10^6","v":0},{"$f":"AJ81*AJ82/10^6","v":0},{"$f":"AK81*AK82/10^6","v":0},{"$f":"AL81*AL82/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X83=\"\",\"-\",IFERROR((X83/W83-1)*(W83/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D81+1","v":6},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP84","v":"Price"},{"$f":"AQ84","v":"[Service]"},{"$f":"AR84","v":"[Price]"},{"$f":"IF(X84=\"\",\"-\",IFERROR((X84/W84-1)*(W86/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F84","v":"[Service]"},{"$f":"+G84","v":0},{"$f":"+H84","v":0},{"$f":"+I84","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X85=\"\",\"-\",IFERROR((X85/W85-1)*(W86/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F84","v":"[Service]"},{"$f":"+G84","v":0},{"$f":"+H84","v":0},{"$f":"+I84","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W84*W85/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH84*AH85/10^6","v":0},{"$f":"AI84*AI85/10^6","v":0},{"$f":"AJ84*AJ85/10^6","v":0},{"$f":"AK84*AK85/10^6","v":0},{"$f":"AL84*AL85/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X86=\"\",\"-\",IFERROR((X86/W86-1)*(W86/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D84+1","v":7},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X87=\"\",\"-\",IFERROR((X87/W87-1)*(W89/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F87","v":"[Service]"},{"$f":"+G87","v":0},{"$f":"+H87","v":0},{"$f":"+I87","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X88=\"\",\"-\",IFERROR((X88/W88-1)*(W89/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F87","v":"[Service]"},{"$f":"+G87","v":0},{"$f":"+H87","v":0},{"$f":"+I87","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W87*W88/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH87*AH88/10^6","v":0},{"$f":"AI87*AI88/10^6","v":0},{"$f":"AJ87*AJ88/10^6","v":0},{"$f":"AK87*AK88/10^6","v":0},{"$f":"AL87*AL88/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X89=\"\",\"-\",IFERROR((X89/W89-1)*(W89/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D87+1","v":8},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X90=\"\",\"-\",IFERROR((X90/W90-1)*(W92/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F90","v":"[Service]"},{"$f":"+G90","v":0},{"$f":"+H90","v":0},{"$f":"+I90","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X91=\"\",\"-\",IFERROR((X91/W91-1)*(W92/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F90","v":"[Service]"},{"$f":"+G90","v":0},{"$f":"+H90","v":0},{"$f":"+I90","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90*W91/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH90*AH91/10^6","v":0},{"$f":"AI90*AI91/10^6","v":0},{"$f":"AJ90*AJ91/10^6","v":0},{"$f":"AK90*AK91/10^6","v":0},{"$f":"AL90*AL91/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X92=\"\",\"-\",IFERROR((X92/W92-1)*(W92/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D90+1","v":9},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X93=\"\",\"-\",IFERROR((X93/W93-1)*(W95/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F93","v":"[Service]"},{"$f":"+G93","v":0},{"$f":"+H93","v":0},{"$f":"+I93","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X94=\"\",\"-\",IFERROR((X94/W94-1)*(W95/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F93","v":"[Service]"},{"$f":"+G93","v":0},{"$f":"+H93","v":0},{"$f":"+I93","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W93*W94/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH93*AH94/10^6","v":0},{"$f":"AI93*AI94/10^6","v":0},{"$f":"AJ93*AJ94/10^6","v":0},{"$f":"AK93*AK94/10^6","v":0},{"$f":"AL93*AL94/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X95=\"\",\"-\",IFERROR((X95/W95-1)*(W95/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D93+1","v":10},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X96=\"\",\"-\",IFERROR((X96/W96-1)*(W98/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F96","v":"[Service]"},{"$f":"+G96","v":0},{"$f":"+H96","v":0},{"$f":"+I96","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X97=\"\",\"-\",IFERROR((X97/W97-1)*(W98/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F96","v":"[Service]"},{"$f":"+G96","v":0},{"$f":"+H96","v":0},{"$f":"+I96","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W96*W97/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH96*AH97/10^6","v":0},{"$f":"AI96*AI97/10^6","v":0},{"$f":"AJ96*AJ97/10^6","v":0},{"$f":"AK96*AK97/10^6","v":0},{"$f":"AL96*AL97/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X98=\"\",\"-\",IFERROR((X98/W98-1)*(W98/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D96+1","v":11},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X99=\"\",\"-\",IFERROR((X99/W99-1)*(W101/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F99","v":"[Service]"},{"$f":"+G99","v":0},{"$f":"+H99","v":0},{"$f":"+I99","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X100=\"\",\"-\",IFERROR((X100/W100-1)*(W101/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F99","v":"[Service]"},{"$f":"+G99","v":0},{"$f":"+H99","v":0},{"$f":"+I99","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W99*W100/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH99*AH100/10^6","v":0},{"$f":"AI99*AI100/10^6","v":0},{"$f":"AJ99*AJ100/10^6","v":0},{"$f":"AK99*AK100/10^6","v":0},{"$f":"AL99*AL100/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X101=\"\",\"-\",IFERROR((X101/W101-1)*(W101/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D99+1","v":12},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X102=\"\",\"-\",IFERROR((X102/W102-1)*(W104/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F102","v":"[Service]"},{"$f":"+G102","v":0},{"$f":"+H102","v":0},{"$f":"+I102","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X103=\"\",\"-\",IFERROR((X103/W103-1)*(W104/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F102","v":"[Service]"},{"$f":"+G102","v":0},{"$f":"+H102","v":0},{"$f":"+I102","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W102*W103/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH102*AH103/10^6","v":0},{"$f":"AI102*AI103/10^6","v":0},{"$f":"AJ102*AJ103/10^6","v":0},{"$f":"AK102*AK103/10^6","v":0},{"$f":"AL102*AL103/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X104=\"\",\"-\",IFERROR((X104/W104-1)*(W104/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D102+1","v":13},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X105=\"\",\"-\",IFERROR((X105/W105-1)*(W107/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F105","v":"[Service]"},{"$f":"+G105","v":0},{"$f":"+H105","v":0},{"$f":"+I105","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X106=\"\",\"-\",IFERROR((X106/W106-1)*(W107/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F105","v":"[Service]"},{"$f":"+G105","v":0},{"$f":"+H105","v":0},{"$f":"+I105","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W105*W106/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH105*AH106/10^6","v":0},{"$f":"AI105*AI106/10^6","v":0},{"$f":"AJ105*AJ106/10^6","v":0},{"$f":"AK105*AK106/10^6","v":0},{"$f":"AL105*AL106/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X107=\"\",\"-\",IFERROR((X107/W107-1)*(W107/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D105+1","v":14},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X108=\"\",\"-\",IFERROR((X108/W108-1)*(W110/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F108","v":"[Service]"},{"$f":"+G108","v":0},{"$f":"+H108","v":0},{"$f":"+I108","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X109=\"\",\"-\",IFERROR((X109/W109-1)*(W110/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F108","v":"[Service]"},{"$f":"+G108","v":0},{"$f":"+H108","v":0},{"$f":"+I108","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W108*W109/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH108*AH109/10^6","v":0},{"$f":"AI108*AI109/10^6","v":0},{"$f":"AJ108*AJ109/10^6","v":0},{"$f":"AK108*AK109/10^6","v":0},{"$f":"AL108*AL109/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X110=\"\",\"-\",IFERROR((X110/W110-1)*(W110/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D108+1","v":15},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X111=\"\",\"-\",IFERROR((X111/W111-1)*(W113/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F111","v":"[Service]"},{"$f":"+G111","v":0},{"$f":"+H111","v":0},{"$f":"+I111","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X112=\"\",\"-\",IFERROR((X112/W112-1)*(W113/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F111","v":"[Service]"},{"$f":"+G111","v":0},{"$f":"+H111","v":0},{"$f":"+I111","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111*W112/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH111*AH112/10^6","v":0},{"$f":"AI111*AI112/10^6","v":0},{"$f":"AJ111*AJ112/10^6","v":0},{"$f":"AK111*AK112/10^6","v":0},{"$f":"AL111*AL112/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X113=\"\",\"-\",IFERROR((X113/W113-1)*(W113/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D111+1","v":16},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X114=\"\",\"-\",IFERROR((X114/W114-1)*(W116/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F114","v":"[Service]"},{"$f":"+G114","v":0},{"$f":"+H114","v":0},{"$f":"+I114","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X115=\"\",\"-\",IFERROR((X115/W115-1)*(W116/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F114","v":"[Service]"},{"$f":"+G114","v":0},{"$f":"+H114","v":0},{"$f":"+I114","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114*W115/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH114*AH115/10^6","v":0},{"$f":"AI114*AI115/10^6","v":0},{"$f":"AJ114*AJ115/10^6","v":0},{"$f":"AK114*AK115/10^6","v":0},{"$f":"AL114*AL115/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X116=\"\",\"-\",IFERROR((X116/W116-1)*(W116/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D114+1","v":17},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X117=\"\",\"-\",IFERROR((X117/W117-1)*(W119/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F117","v":"[Service]"},{"$f":"+G117","v":0},{"$f":"+H117","v":0},{"$f":"+I117","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X118=\"\",\"-\",IFERROR((X118/W118-1)*(W119/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F117","v":"[Service]"},{"$f":"+G117","v":0},{"$f":"+H117","v":0},{"$f":"+I117","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117*W118/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH117*AH118/10^6","v":0},{"$f":"AI117*AI118/10^6","v":0},{"$f":"AJ117*AJ118/10^6","v":0},{"$f":"AK117*AK118/10^6","v":0},{"$f":"AL117*AL118/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X119=\"\",\"-\",IFERROR((X119/W119-1)*(W119/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D117+1","v":18},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X120=\"\",\"-\",IFERROR((X120/W120-1)*(W122/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F120","v":"[Service]"},{"$f":"+G120","v":0},{"$f":"+H120","v":0},{"$f":"+I120","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X121=\"\",\"-\",IFERROR((X121/W121-1)*(W122/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F120","v":"[Service]"},{"$f":"+G120","v":0},{"$f":"+H120","v":0},{"$f":"+I120","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120*W121/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH120*AH121/10^6","v":0},{"$f":"AI120*AI121/10^6","v":0},{"$f":"AJ120*AJ121/10^6","v":0},{"$f":"AK120*AK121/10^6","v":0},{"$f":"AL120*AL121/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X122=\"\",\"-\",IFERROR((X122/W122-1)*(W122/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D120+1","v":19},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X123=\"\",\"-\",IFERROR((X123/W123-1)*(W125/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F123","v":"[Service]"},{"$f":"+G123","v":0},{"$f":"+H123","v":0},{"$f":"+I123","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X124=\"\",\"-\",IFERROR((X124/W124-1)*(W125/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F123","v":"[Service]"},{"$f":"+G123","v":0},{"$f":"+H123","v":0},{"$f":"+I123","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123*W124/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH123*AH124/10^6","v":0},{"$f":"AI123*AI124/10^6","v":0},{"$f":"AJ123*AJ124/10^6","v":0},{"$f":"AK123*AK124/10^6","v":0},{"$f":"AL123*AL124/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X125=\"\",\"-\",IFERROR((X125/W125-1)*(W125/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D123+1","v":20},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X126=\"\",\"-\",IFERROR((X126/W126-1)*(W128/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F126","v":"[Service]"},{"$f":"+G126","v":0},{"$f":"+H126","v":0},{"$f":"+I126","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X127=\"\",\"-\",IFERROR((X127/W127-1)*(W128/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F126","v":"[Service]"},{"$f":"+G126","v":0},{"$f":"+H126","v":0},{"$f":"+I126","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W126*W127/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH126*AH127/10^6","v":0},{"$f":"AI126*AI127/10^6","v":0},{"$f":"AJ126*AJ127/10^6","v":0},{"$f":"AK126*AK127/10^6","v":0},{"$f":"AL126*AL127/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X128=\"\",\"-\",IFERROR((X128/W128-1)*(W128/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D126+1","v":21},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X129=\"\",\"-\",IFERROR((X129/W129-1)*(W131/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F129","v":"[Service]"},{"$f":"+G129","v":0},{"$f":"+H129","v":0},{"$f":"+I129","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X130=\"\",\"-\",IFERROR((X130/W130-1)*(W131/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F129","v":"[Service]"},{"$f":"+G129","v":0},{"$f":"+H129","v":0},{"$f":"+I129","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W129*W130/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH129*AH130/10^6","v":0},{"$f":"AI129*AI130/10^6","v":0},{"$f":"AJ129*AJ130/10^6","v":0},{"$f":"AK129*AK130/10^6","v":0},{"$f":"AL129*AL130/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X131=\"\",\"-\",IFERROR((X131/W131-1)*(W131/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D129+1","v":22},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X132=\"\",\"-\",IFERROR((X132/W132-1)*(W134/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F132","v":"[Service]"},{"$f":"+G132","v":0},{"$f":"+H132","v":0},{"$f":"+I132","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E133","v":"Qty"},{"$f":"F133","v":"[Service]"},{"$f":"I133","v":"[Price]"},{"$f":"IF(X133=\"\",\"-\",IFERROR(X133/W133-1,\"-\"))","v":"-"},{"$f":"IF(Y133=\"\",\"-\",IFERROR(Y133/X133-1,\"-\"))","v":"-"},{"$f":"IF(Z133=\"\",\"-\",IFERROR(Z133/Y133-1,\"-\"))","v":"-"},{"$f":"IF(AA133=\"\",\"-\",IFERROR(AA133/Z133-1,\"-\"))","v":"-"},{"$f":"IF(AB133=\"\",\"-\",IFERROR(AB133/AA133-1,\"-\"))","v":"-"},{"$f":"IF(AC133=\"\",\"-\",IFERROR(AC133/AB133-1,\"-\"))","v":"-"},{"$f":"IF(AD133=\"\",\"-\",IFERROR(AD133/AC133-1,\"-\"))","v":"-"},{"$f":"IF(AE133=\"\",\"-\",IFERROR(AE133/AD133-1,\"-\"))","v":"-"},{"$f":"IF(AF133=\"\",\"-\",IFERROR(AF133/AE133-1,\"-\"))","v":"-"},{"$f":"IF(AG133=\"\",\"-\",IFERROR(AG133/AF133-1,\"-\"))","v":"-"},{"$f":"IF(AH133=\"\",\"-\",IFERROR(AH133/AG133-1,\"-\"))","v":"-"},{"$f":"IF(AI133=\"\",\"-\",IFERROR(AI133/AH133-1,\"-\"))","v":"-"},{"$f":"IF(AJ133=\"\",\"-\",IFERROR(AJ133/AI133-1,\"-\"))","v":"-"},{"$f":"IF(AK133=\"\",\"-\",IFERROR(AK133/AJ133-1,\"-\"))","v":"-"},{"$f":"IF(AL133=\"\",\"-\",IFERROR(AL133/AK133-1,\"-\"))","v":"-"},null,"Qty","[Service]","[Price]",{"$f":"IF(X133=\"\",\"-\",IFERROR((X133/W133-1)*(W134/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F132","v":"[Service]"},{"$f":"+G132","v":0},{"$f":"+H132","v":0},{"$f":"+I132","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132*W133/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH132*AH133/10^6","v":0},{"$f":"AI132*AI133/10^6","v":0},{"$f":"AJ132*AJ133/10^6","v":0},{"$f":"AK132*AK133/10^6","v":0},{"$f":"AL132*AL133/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X134=\"\",\"-\",IFERROR((X134/W134-1)*(W134/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D132+1","v":23},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X135=\"\",\"-\",IFERROR((X135/W135-1)*(W137/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F135","v":"[Service]"},{"$f":"+G135","v":0},{"$f":"+H135","v":0},{"$f":"+I135","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X136=\"\",\"-\",IFERROR((X136/W136-1)*(W137/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F135","v":"[Service]"},{"$f":"+G135","v":0},{"$f":"+H135","v":0},{"$f":"+I135","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W135*W136/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH135*AH136/10^6","v":0},{"$f":"AI135*AI136/10^6","v":0},{"$f":"AJ135*AJ136/10^6","v":0},{"$f":"AK135*AK136/10^6","v":0},{"$f":"AL135*AL136/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X137=\"\",\"-\",IFERROR((X137/W137-1)*(W137/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D135+1","v":24},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X138=\"\",\"-\",IFERROR((X138/W138-1)*(W140/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F138","v":"[Service]"},{"$f":"+G138","v":0},{"$f":"+H138","v":0},{"$f":"+I138","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X139=\"\",\"-\",IFERROR((X139/W139-1)*(W140/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F138","v":"[Service]"},{"$f":"+G138","v":0},{"$f":"+H138","v":0},{"$f":"+I138","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W138*W139/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH138*AH139/10^6","v":0},{"$f":"AI138*AI139/10^6","v":0},{"$f":"AJ138*AJ139/10^6","v":0},{"$f":"AK138*AK139/10^6","v":0},{"$f":"AL138*AL139/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X140=\"\",\"-\",IFERROR((X140/W140-1)*(W140/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D138+1","v":25},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X141=\"\",\"-\",IFERROR((X141/W141-1)*(W143/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F141","v":"[Service]"},{"$f":"+G141","v":0},{"$f":"+H141","v":0},{"$f":"+I141","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X142=\"\",\"-\",IFERROR((X142/W142-1)*(W143/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F141","v":"[Service]"},{"$f":"+G141","v":0},{"$f":"+H141","v":0},{"$f":"+I141","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W141*W142/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH141*AH142/10^6","v":0},{"$f":"AI141*AI142/10^6","v":0},{"$f":"AJ141*AJ142/10^6","v":0},{"$f":"AK141*AK142/10^6","v":0},{"$f":"AL141*AL142/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X143=\"\",\"-\",IFERROR((X143/W143-1)*(W143/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D141+1","v":26},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X144=\"\",\"-\",IFERROR((X144/W144-1)*(W146/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F144","v":"[Service]"},{"$f":"+G144","v":0},{"$f":"+H144","v":0},{"$f":"+I144","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X145=\"\",\"-\",IFERROR((X145/W145-1)*(W146/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F144","v":"[Service]"},{"$f":"+G144","v":0},{"$f":"+H144","v":0},{"$f":"+I144","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144*W145/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH144*AH145/10^6","v":0},{"$f":"AI144*AI145/10^6","v":0},{"$f":"AJ144*AJ145/10^6","v":0},{"$f":"AK144*AK145/10^6","v":0},{"$f":"AL144*AL145/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X146=\"\",\"-\",IFERROR((X146/W146-1)*(W146/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D144+1","v":27},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X147=\"\",\"-\",IFERROR((X147/W147-1)*(W149/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F147","v":"[Service]"},{"$f":"+G147","v":0},{"$f":"+H147","v":0},{"$f":"+I147","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP148","v":"Qty"},{"$f":"AQ148","v":"[Service]"},{"$f":"AR148","v":"[Price]"},{"$f":"IF(X148=\"\",\"-\",IFERROR((X148/W148-1)*(W149/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F147","v":"[Service]"},{"$f":"+G147","v":0},{"$f":"+H147","v":0},{"$f":"+I147","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W147*W148/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH147*AH148/10^6","v":0},{"$f":"AI147*AI148/10^6","v":0},{"$f":"AJ147*AJ148/10^6","v":0},{"$f":"AK147*AK148/10^6","v":0},{"$f":"AL147*AL148/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X149=\"\",\"-\",IFERROR((X149/W149-1)*(W149/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D147+1","v":28},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X150=\"\",\"-\",IFERROR((X150/W150-1)*(W152/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F150","v":"[Service]"},{"$f":"+G150","v":0},{"$f":"+H150","v":0},{"$f":"+I150","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X151=\"\",\"-\",IFERROR((X151/W151-1)*(W152/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F150","v":"[Service]"},{"$f":"+G150","v":0},{"$f":"+H150","v":0},{"$f":"+I150","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W150*W151/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH150*AH151/10^6","v":0},{"$f":"AI150*AI151/10^6","v":0},{"$f":"AJ150*AJ151/10^6","v":0},{"$f":"AK150*AK151/10^6","v":0},{"$f":"AL150*AL151/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X152=\"\",\"-\",IFERROR((X152/W152-1)*(W152/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D150+1","v":29},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X153=\"\",\"-\",IFERROR((X153/W153-1)*(W155/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F153","v":"[Service]"},{"$f":"+G153","v":0},{"$f":"+H153","v":0},{"$f":"+I153","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X154=\"\",\"-\",IFERROR((X154/W154-1)*(W155/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F153","v":"[Service]"},{"$f":"+G153","v":0},{"$f":"+H153","v":0},{"$f":"+I153","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W153*W154/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH153*AH154/10^6","v":0},{"$f":"AI153*AI154/10^6","v":0},{"$f":"AJ153*AJ154/10^6","v":0},{"$f":"AK153*AK154/10^6","v":0},{"$f":"AL153*AL154/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X155=\"\",\"-\",IFERROR((X155/W155-1)*(W155/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D153+1","v":30},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X156=\"\",\"-\",IFERROR((X156/W156-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F156","v":"[Service]"},{"$f":"+G156","v":0},{"$f":"+H156","v":0},{"$f":"+I156","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X157=\"\",\"-\",IFERROR((X157/W157-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"[Service]"},{"$f":"+G156","v":0},{"$f":"+H156","v":0},{"$f":"+I156","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W156*W157/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH156*AH157/10^6","v":0},{"$f":"AI156*AI157/10^6","v":0},{"$f":"AJ156*AJ157/10^6","v":0},{"$f":"AK156*AK157/10^6","v":0},{"$f":"AL156*AL157/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X158=\"\",\"-\",IFERROR((X158/W158-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":31},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X159=\"\",\"-\",IFERROR((X159/W159-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F159","v":"[Service]"},{"$f":"+G159","v":0},{"$f":"+H159","v":0},{"$f":"+I159","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X160=\"\",\"-\",IFERROR((X160/W160-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"[Service]"},{"$f":"+G159","v":0},{"$f":"+H159","v":0},{"$f":"+I159","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W159*W160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH159*AH160/10^6","v":0},{"$f":"AI159*AI160/10^6","v":0},{"$f":"AJ159*AJ160/10^6","v":0},{"$f":"AK159*AK160/10^6","v":0},{"$f":"AL159*AL160/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X161=\"\",\"-\",IFERROR((X161/W161-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":32},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X162=\"\",\"-\",IFERROR((X162/W162-1)*(W164/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F162","v":"[Service]"},{"$f":"+G162","v":0},{"$f":"+H162","v":0},{"$f":"+I162","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X163=\"\",\"-\",IFERROR((X163/W163-1)*(W164/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"[Service]"},{"$f":"+G162","v":0},{"$f":"+H162","v":0},{"$f":"+I162","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W162*W163/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH162*AH163/10^6","v":0},{"$f":"AI162*AI163/10^6","v":0},{"$f":"AJ162*AJ163/10^6","v":0},{"$f":"AK162*AK163/10^6","v":0},{"$f":"AL162*AL163/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X164=\"\",\"-\",IFERROR((X164/W164-1)*(W164/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+1","v":33},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X165=\"\",\"-\",IFERROR((X165/W165-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F165","v":"[Service]"},{"$f":"+G165","v":0},{"$f":"+H165","v":0},{"$f":"+I165","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X166=\"\",\"-\",IFERROR((X166/W166-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F165","v":"[Service]"},{"$f":"+G165","v":0},{"$f":"+H165","v":0},{"$f":"+I165","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W165*W166/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH165*AH166/10^6","v":0},{"$f":"AI165*AI166/10^6","v":0},{"$f":"AJ165*AJ166/10^6","v":0},{"$f":"AK165*AK166/10^6","v":0},{"$f":"AL165*AL166/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X167=\"\",\"-\",IFERROR((X167/W167-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D165+1","v":34},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X168=\"\",\"-\",IFERROR((X168/W168-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F168","v":"[Service]"},{"$f":"+G168","v":0},{"$f":"+H168","v":0},{"$f":"+I168","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X169=\"\",\"-\",IFERROR((X169/W169-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F168","v":"[Service]"},{"$f":"+G168","v":0},{"$f":"+H168","v":0},{"$f":"+I168","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W168*W169/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH168*AH169/10^6","v":0},{"$f":"AI168*AI169/10^6","v":0},{"$f":"AJ168*AJ169/10^6","v":0},{"$f":"AK168*AK169/10^6","v":0},{"$f":"AL168*AL169/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X170=\"\",\"-\",IFERROR((X170/W170-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D168+1","v":35},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X171=\"\",\"-\",IFERROR((X171/W171-1)*(W173/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F171","v":"[Service]"},{"$f":"+G171","v":0},{"$f":"+H171","v":0},{"$f":"+I171","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X172=\"\",\"-\",IFERROR((X172/W172-1)*(W173/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F171","v":"[Service]"},{"$f":"+G171","v":0},{"$f":"+H171","v":0},{"$f":"+I171","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W171*W172/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH171*AH172/10^6","v":0},{"$f":"AI171*AI172/10^6","v":0},{"$f":"AJ171*AJ172/10^6","v":0},{"$f":"AK171*AK172/10^6","v":0},{"$f":"AL171*AL172/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X173=\"\",\"-\",IFERROR((X173/W173-1)*(W173/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D171+1","v":36},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X174=\"\",\"-\",IFERROR((X174/W174-1)*(W176/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F174","v":"[Service]"},{"$f":"+G174","v":0},{"$f":"+H174","v":0},{"$f":"+I174","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X175=\"\",\"-\",IFERROR((X175/W175-1)*(W176/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F174","v":"[Service]"},{"$f":"+G174","v":0},{"$f":"+H174","v":0},{"$f":"+I174","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W174*W175/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH174*AH175/10^6","v":0},{"$f":"AI174*AI175/10^6","v":0},{"$f":"AJ174*AJ175/10^6","v":0},{"$f":"AK174*AK175/10^6","v":0},{"$f":"AL174*AL175/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X176=\"\",\"-\",IFERROR((X176/W176-1)*(W176/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D174+1","v":37},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X177=\"\",\"-\",IFERROR((X177/W177-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F177","v":"[Service]"},{"$f":"+G177","v":0},{"$f":"+H177","v":0},{"$f":"+I177","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X178=\"\",\"-\",IFERROR((X178/W178-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F177","v":"[Service]"},{"$f":"+G177","v":0},{"$f":"+H177","v":0},{"$f":"+I177","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W177*W178/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH177*AH178/10^6","v":0},{"$f":"AI177*AI178/10^6","v":0},{"$f":"AJ177*AJ178/10^6","v":0},{"$f":"AK177*AK178/10^6","v":0},{"$f":"AL177*AL178/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X179=\"\",\"-\",IFERROR((X179/W179-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D177+1","v":38},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X180=\"\",\"-\",IFERROR((X180/W180-1)*(W182/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F180","v":"[Service]"},{"$f":"+G180","v":0},{"$f":"+H180","v":0},{"$f":"+I180","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X181=\"\",\"-\",IFERROR((X181/W181-1)*(W182/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F180","v":"[Service]"},{"$f":"+G180","v":0},{"$f":"+H180","v":0},{"$f":"+I180","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W180*W181/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH180*AH181/10^6","v":0},{"$f":"AI180*AI181/10^6","v":0},{"$f":"AJ180*AJ181/10^6","v":0},{"$f":"AK180*AK181/10^6","v":0},{"$f":"AL180*AL181/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X182=\"\",\"-\",IFERROR((X182/W182-1)*(W182/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D180+1","v":39},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X183=\"\",\"-\",IFERROR((X183/W183-1)*(W185/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F183","v":"[Service]"},{"$f":"+G183","v":0},{"$f":"+H183","v":0},{"$f":"+I183","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X184=\"\",\"-\",IFERROR((X184/W184-1)*(W185/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F183","v":"[Service]"},{"$f":"+G183","v":0},{"$f":"+H183","v":0},{"$f":"+I183","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W183*W184/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH183*AH184/10^6","v":0},{"$f":"AI183*AI184/10^6","v":0},{"$f":"AJ183*AJ184/10^6","v":0},{"$f":"AK183*AK184/10^6","v":0},{"$f":"AL183*AL184/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X185=\"\",\"-\",IFERROR((X185/W185-1)*(W185/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D183+1","v":40},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X186=\"\",\"-\",IFERROR((X186/W186-1)*(W188/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F186","v":"[Service]"},{"$f":"+G186","v":0},{"$f":"+H186","v":0},{"$f":"+I186","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X187=\"\",\"-\",IFERROR((X187/W187-1)*(W188/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F186","v":"[Service]"},{"$f":"+G186","v":0},{"$f":"+H186","v":0},{"$f":"+I186","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W186*W187/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH186*AH187/10^6","v":0},{"$f":"AI186*AI187/10^6","v":0},{"$f":"AJ186*AJ187/10^6","v":0},{"$f":"AK186*AK187/10^6","v":0},{"$f":"AL186*AL187/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X188=\"\",\"-\",IFERROR((X188/W188-1)*(W188/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D186+1","v":41},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X189=\"\",\"-\",IFERROR((X189/W189-1)*(W191/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F189","v":"[Service]"},{"$f":"+G189","v":0},{"$f":"+H189","v":0},{"$f":"+I189","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X190=\"\",\"-\",IFERROR((X190/W190-1)*(W191/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F189","v":"[Service]"},{"$f":"+G189","v":0},{"$f":"+H189","v":0},{"$f":"+I189","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W189*W190/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH189*AH190/10^6","v":0},{"$f":"AI189*AI190/10^6","v":0},{"$f":"AJ189*AJ190/10^6","v":0},{"$f":"AK189*AK190/10^6","v":0},{"$f":"AL189*AL190/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X191=\"\",\"-\",IFERROR((X191/W191-1)*(W191/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D189+1","v":42},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X192=\"\",\"-\",IFERROR((X192/W192-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F192","v":"[Service]"},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X193=\"\",\"-\",IFERROR((X193/W193-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F192","v":"[Service]"},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W192*W193/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH192*AH193/10^6","v":0},{"$f":"AI192*AI193/10^6","v":0},{"$f":"AJ192*AJ193/10^6","v":0},{"$f":"AK192*AK193/10^6","v":0},{"$f":"AL192*AL193/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X194=\"\",\"-\",IFERROR((X194/W194-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D192+1","v":43},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X195=\"\",\"-\",IFERROR((X195/W195-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F195","v":"[Service]"},{"$f":"+G195","v":0},{"$f":"+H195","v":0},{"$f":"+I195","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X196=\"\",\"-\",IFERROR((X196/W196-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F195","v":"[Service]"},{"$f":"+G195","v":0},{"$f":"+H195","v":0},{"$f":"+I195","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W195*W196/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH195*AH196/10^6","v":0},{"$f":"AI195*AI196/10^6","v":0},{"$f":"AJ195*AJ196/10^6","v":0},{"$f":"AK195*AK196/10^6","v":0},{"$f":"AL195*AL196/10^6","v":0},null,null,null,{"$f":"E197","v":"Rev"},{"$f":"F197","v":"[Service]"},{"$f":"I197","v":"[Price]"},{"$f":"IF(X197=\"\",\"-\",IFERROR(X197/W197-1,\"-\"))","v":"-"},{"$f":"IF(Y197=\"\",\"-\",IFERROR(Y197/X197-1,\"-\"))","v":"-"},{"$f":"IF(Z197=\"\",\"-\",IFERROR(Z197/Y197-1,\"-\"))","v":"-"},{"$f":"IF(AA197=\"\",\"-\",IFERROR(AA197/Z197-1,\"-\"))","v":"-"},{"$f":"IF(AB197=\"\",\"-\",IFERROR(AB197/AA197-1,\"-\"))","v":"-"},{"$f":"IF(AC197=\"\",\"-\",IFERROR(AC197/AB197-1,\"-\"))","v":"-"},{"$f":"IF(AD197=\"\",\"-\",IFERROR(AD197/AC197-1,\"-\"))","v":"-"},{"$f":"IF(AE197=\"\",\"-\",IFERROR(AE197/AD197-1,\"-\"))","v":"-"},{"$f":"IF(AF197=\"\",\"-\",IFERROR(AF197/AE197-1,\"-\"))","v":"-"},{"$f":"IF(AG197=\"\",\"-\",IFERROR(AG197/AF197-1,\"-\"))","v":"-"},{"$f":"IF(AH197=\"\",\"-\",IFERROR(AH197/AG197-1,\"-\"))","v":"-"},{"$f":"IF(AI197=\"\",\"-\",IFERROR(AI197/AH197-1,\"-\"))","v":"-"},{"$f":"IF(AJ197=\"\",\"-\",IFERROR(AJ197/AI197-1,\"-\"))","v":"-"},{"$f":"IF(AK197=\"\",\"-\",IFERROR(AK197/AJ197-1,\"-\"))","v":"-"},{"$f":"IF(AL197=\"\",\"-\",IFERROR(AL197/AK197-1,\"-\"))","v":"-"},null,"Rev","[Service]","[Price]",{"$f":"IF(X197=\"\",\"-\",IFERROR((X197/W197-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D195+1","v":44},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X198=\"\",\"-\",IFERROR((X198/W198-1)*(W200/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F198","v":"[Service]"},{"$f":"+G198","v":0},{"$f":"+H198","v":0},{"$f":"+I198","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X199=\"\",\"-\",IFERROR((X199/W199-1)*(W200/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F198","v":"[Service]"},{"$f":"+G198","v":0},{"$f":"+H198","v":0},{"$f":"+I198","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W198*W199/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH198*AH199/10^6","v":0},{"$f":"AI198*AI199/10^6","v":0},{"$f":"AJ198*AJ199/10^6","v":0},{"$f":"AK198*AK199/10^6","v":0},{"$f":"AL198*AL199/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X200=\"\",\"-\",IFERROR((X200/W200-1)*(W200/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D198+1","v":45},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X201=\"\",\"-\",IFERROR((X201/W201-1)*(W203/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F201","v":"[Service]"},{"$f":"+G201","v":0},{"$f":"+H201","v":0},{"$f":"+I201","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X202=\"\",\"-\",IFERROR((X202/W202-1)*(W203/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F201","v":"[Service]"},{"$f":"+G201","v":0},{"$f":"+H201","v":0},{"$f":"+I201","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W201*W202/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH201*AH202/10^6","v":0},{"$f":"AI201*AI202/10^6","v":0},{"$f":"AJ201*AJ202/10^6","v":0},{"$f":"AK201*AK202/10^6","v":0},{"$f":"AL201*AL202/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X203=\"\",\"-\",IFERROR((X203/W203-1)*(W203/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D201+1","v":46},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X204=\"\",\"-\",IFERROR((X204/W204-1)*(W206/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F204","v":"[Service]"},{"$f":"+G204","v":0},{"$f":"+H204","v":0},{"$f":"+I204","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X205=\"\",\"-\",IFERROR((X205/W205-1)*(W206/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F204","v":"[Service]"},{"$f":"+G204","v":0},{"$f":"+H204","v":0},{"$f":"+I204","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W204*W205/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH204*AH205/10^6","v":0},{"$f":"AI204*AI205/10^6","v":0},{"$f":"AJ204*AJ205/10^6","v":0},{"$f":"AK204*AK205/10^6","v":0},{"$f":"AL204*AL205/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X206=\"\",\"-\",IFERROR((X206/W206-1)*(W206/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D204+1","v":47},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X207=\"\",\"-\",IFERROR((X207/W207-1)*(W209/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F207","v":"[Service]"},{"$f":"+G207","v":0},{"$f":"+H207","v":0},{"$f":"+I207","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X208=\"\",\"-\",IFERROR((X208/W208-1)*(W209/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F207","v":"[Service]"},{"$f":"+G207","v":0},{"$f":"+H207","v":0},{"$f":"+I207","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W207*W208/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH207*AH208/10^6","v":0},{"$f":"AI207*AI208/10^6","v":0},{"$f":"AJ207*AJ208/10^6","v":0},{"$f":"AK207*AK208/10^6","v":0},{"$f":"AL207*AL208/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X209=\"\",\"-\",IFERROR((X209/W209-1)*(W209/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D207+1","v":48},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X210=\"\",\"-\",IFERROR((X210/W210-1)*(W212/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F210","v":"[Service]"},{"$f":"+G210","v":0},{"$f":"+H210","v":0},{"$f":"+I210","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X211=\"\",\"-\",IFERROR((X211/W211-1)*(W212/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F210","v":"[Service]"},{"$f":"+G210","v":0},{"$f":"+H210","v":0},{"$f":"+I210","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W210*W211/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH210*AH211/10^6","v":0},{"$f":"AI210*AI211/10^6","v":0},{"$f":"AJ210*AJ211/10^6","v":0},{"$f":"AK210*AK211/10^6","v":0},{"$f":"AL210*AL211/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP212","v":"Rev"},{"$f":"AQ212","v":"[Service]"},{"$f":"AR212","v":"[Price]"},{"$f":"IF(X212=\"\",\"-\",IFERROR((X212/W212-1)*(W212/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D210+1","v":49},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X213=\"\",\"-\",IFERROR((X213/W213-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F213","v":"[Service]"},{"$f":"+G213","v":0},{"$f":"+H213","v":0},{"$f":"+I213","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X214=\"\",\"-\",IFERROR((X214/W214-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F213","v":"[Service]"},{"$f":"+G213","v":0},{"$f":"+H213","v":0},{"$f":"+I213","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W213*W214/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH213*AH214/10^6","v":0},{"$f":"AI213*AI214/10^6","v":0},{"$f":"AJ213*AJ214/10^6","v":0},{"$f":"AK213*AK214/10^6","v":0},{"$f":"AL213*AL214/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X215=\"\",\"-\",IFERROR((X215/W215-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D213+1","v":50},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X216=\"\",\"-\",IFERROR((X216/W216-1)*(W218/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F216","v":"[Service]"},{"$f":"+G216","v":0},{"$f":"+H216","v":0},{"$f":"+I216","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X217=\"\",\"-\",IFERROR((X217/W217-1)*(W218/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F216","v":"[Service]"},{"$f":"+G216","v":0},{"$f":"+H216","v":0},{"$f":"+I216","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W216*W217/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH216*AH217/10^6","v":0},{"$f":"AI216*AI217/10^6","v":0},{"$f":"AJ216*AJ217/10^6","v":0},{"$f":"AK216*AK217/10^6","v":0},{"$f":"AL216*AL217/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X218=\"\",\"-\",IFERROR((X218/W218-1)*(W218/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D216+1","v":51},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X219=\"\",\"-\",IFERROR((X219/W219-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F219","v":"[Service]"},{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X220=\"\",\"-\",IFERROR((X220/W220-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F219","v":"[Service]"},{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W219*W220/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH219*AH220/10^6","v":0},{"$f":"AI219*AI220/10^6","v":0},{"$f":"AJ219*AJ220/10^6","v":0},{"$f":"AK219*AK220/10^6","v":0},{"$f":"AL219*AL220/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X221=\"\",\"-\",IFERROR((X221/W221-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+1","v":52},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X222=\"\",\"-\",IFERROR((X222/W222-1)*(W224/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F222","v":"[Service]"},{"$f":"+G222","v":0},{"$f":"+H222","v":0},{"$f":"+I222","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X223=\"\",\"-\",IFERROR((X223/W223-1)*(W224/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F222","v":"[Service]"},{"$f":"+G222","v":0},{"$f":"+H222","v":0},{"$f":"+I222","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W222*W223/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH222*AH223/10^6","v":0},{"$f":"AI222*AI223/10^6","v":0},{"$f":"AJ222*AJ223/10^6","v":0},{"$f":"AK222*AK223/10^6","v":0},{"$f":"AL222*AL223/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X224=\"\",\"-\",IFERROR((X224/W224-1)*(W224/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D222+1","v":53},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X225=\"\",\"-\",IFERROR((X225/W225-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F225","v":"[Service]"},{"$f":"+G225","v":0},{"$f":"+H225","v":0},{"$f":"+I225","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X226=\"\",\"-\",IFERROR((X226/W226-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F225","v":"[Service]"},{"$f":"+G225","v":0},{"$f":"+H225","v":0},{"$f":"+I225","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W225*W226/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH225*AH226/10^6","v":0},{"$f":"AI225*AI226/10^6","v":0},{"$f":"AJ225*AJ226/10^6","v":0},{"$f":"AK225*AK226/10^6","v":0},{"$f":"AL225*AL226/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X227=\"\",\"-\",IFERROR((X227/W227-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D225+1","v":54},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X228=\"\",\"-\",IFERROR((X228/W228-1)*(W230/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F228","v":"[Service]"},{"$f":"+G228","v":0},{"$f":"+H228","v":0},{"$f":"+I228","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X229=\"\",\"-\",IFERROR((X229/W229-1)*(W230/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F228","v":"[Service]"},{"$f":"+G228","v":0},{"$f":"+H228","v":0},{"$f":"+I228","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W228*W229/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH228*AH229/10^6","v":0},{"$f":"AI228*AI229/10^6","v":0},{"$f":"AJ228*AJ229/10^6","v":0},{"$f":"AK228*AK229/10^6","v":0},{"$f":"AL228*AL229/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X230=\"\",\"-\",IFERROR((X230/W230-1)*(W230/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D228+1","v":55},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X231=\"\",\"-\",IFERROR((X231/W231-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F231","v":"[Service]"},{"$f":"+G231","v":0},{"$f":"+H231","v":0},{"$f":"+I231","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X232=\"\",\"-\",IFERROR((X232/W232-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F231","v":"[Service]"},{"$f":"+G231","v":0},{"$f":"+H231","v":0},{"$f":"+I231","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W231*W232/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH231*AH232/10^6","v":0},{"$f":"AI231*AI232/10^6","v":0},{"$f":"AJ231*AJ232/10^6","v":0},{"$f":"AK231*AK232/10^6","v":0},{"$f":"AL231*AL232/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X233=\"\",\"-\",IFERROR((X233/W233-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D231+1","v":56},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X234=\"\",\"-\",IFERROR((X234/W234-1)*(W236/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F234","v":"[Service]"},{"$f":"+G234","v":0},{"$f":"+H234","v":0},{"$f":"+I234","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X235=\"\",\"-\",IFERROR((X235/W235-1)*(W236/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F234","v":"[Service]"},{"$f":"+G234","v":0},{"$f":"+H234","v":0},{"$f":"+I234","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W234*W235/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH234*AH235/10^6","v":0},{"$f":"AI234*AI235/10^6","v":0},{"$f":"AJ234*AJ235/10^6","v":0},{"$f":"AK234*AK235/10^6","v":0},{"$f":"AL234*AL235/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X236=\"\",\"-\",IFERROR((X236/W236-1)*(W236/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D234+1","v":57},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X237=\"\",\"-\",IFERROR((X237/W237-1)*(W239/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F237","v":"[Service]"},{"$f":"+G237","v":0},{"$f":"+H237","v":0},{"$f":"+I237","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X238=\"\",\"-\",IFERROR((X238/W238-1)*(W239/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F237","v":"[Service]"},{"$f":"+G237","v":0},{"$f":"+H237","v":0},{"$f":"+I237","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W237*W238/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH237*AH238/10^6","v":0},{"$f":"AI237*AI238/10^6","v":0},{"$f":"AJ237*AJ238/10^6","v":0},{"$f":"AK237*AK238/10^6","v":0},{"$f":"AL237*AL238/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X239=\"\",\"-\",IFERROR((X239/W239-1)*(W239/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D237+1","v":58},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X240=\"\",\"-\",IFERROR((X240/W240-1)*(W242/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F240","v":"[Service]"},{"$f":"+G240","v":0},{"$f":"+H240","v":0},{"$f":"+I240","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X241=\"\",\"-\",IFERROR((X241/W241-1)*(W242/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F240","v":"[Service]"},{"$f":"+G240","v":0},{"$f":"+H240","v":0},{"$f":"+I240","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W240*W241/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH240*AH241/10^6","v":0},{"$f":"AI240*AI241/10^6","v":0},{"$f":"AJ240*AJ241/10^6","v":0},{"$f":"AK240*AK241/10^6","v":0},{"$f":"AL240*AL241/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X242=\"\",\"-\",IFERROR((X242/W242-1)*(W242/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D240+1","v":59},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X243=\"\",\"-\",IFERROR((X243/W243-1)*(W245/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F243","v":"[Service]"},{"$f":"+G243","v":0},{"$f":"+H243","v":0},{"$f":"+I243","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X244=\"\",\"-\",IFERROR((X244/W244-1)*(W245/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F243","v":"[Service]"},{"$f":"+G243","v":0},{"$f":"+H243","v":0},{"$f":"+I243","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W243*W244/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH243*AH244/10^6","v":0},{"$f":"AI243*AI244/10^6","v":0},{"$f":"AJ243*AJ244/10^6","v":0},{"$f":"AK243*AK244/10^6","v":0},{"$f":"AL243*AL244/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X245=\"\",\"-\",IFERROR((X245/W245-1)*(W245/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D243+1","v":60},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X246=\"\",\"-\",IFERROR((X246/W246-1)*(W248/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F246","v":"[Service]"},{"$f":"+G246","v":0},{"$f":"+H246","v":0},{"$f":"+I246","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X247=\"\",\"-\",IFERROR((X247/W247-1)*(W248/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F246","v":"[Service]"},{"$f":"+G246","v":0},{"$f":"+H246","v":0},{"$f":"+I246","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W246*W247/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH246*AH247/10^6","v":0},{"$f":"AI246*AI247/10^6","v":0},{"$f":"AJ246*AJ247/10^6","v":0},{"$f":"AK246*AK247/10^6","v":0},{"$f":"AL246*AL247/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X248=\"\",\"-\",IFERROR((X248/W248-1)*(W248/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D246+1","v":61},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X249=\"\",\"-\",IFERROR((X249/W249-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F249","v":"[Service]"},{"$f":"+G249","v":0},{"$f":"+H249","v":0},{"$f":"+I249","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X250=\"\",\"-\",IFERROR((X250/W250-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F249","v":"[Service]"},{"$f":"+G249","v":0},{"$f":"+H249","v":0},{"$f":"+I249","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W249*W250/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH249*AH250/10^6","v":0},{"$f":"AI249*AI250/10^6","v":0},{"$f":"AJ249*AJ250/10^6","v":0},{"$f":"AK249*AK250/10^6","v":0},{"$f":"AL249*AL250/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X251=\"\",\"-\",IFERROR((X251/W251-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D249+1","v":62},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X252=\"\",\"-\",IFERROR((X252/W252-1)*(W254/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F252","v":"[Service]"},{"$f":"+G252","v":0},{"$f":"+H252","v":0},{"$f":"+I252","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X253=\"\",\"-\",IFERROR((X253/W253-1)*(W254/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"[Service]"},{"$f":"+G252","v":0},{"$f":"+H252","v":0},{"$f":"+I252","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W252*W253/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH252*AH253/10^6","v":0},{"$f":"AI252*AI253/10^6","v":0},{"$f":"AJ252*AJ253/10^6","v":0},{"$f":"AK252*AK253/10^6","v":0},{"$f":"AL252*AL253/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X254=\"\",\"-\",IFERROR((X254/W254-1)*(W254/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D252+1","v":63},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X255=\"\",\"-\",IFERROR((X255/W255-1)*(W257/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F255","v":"[Service]"},{"$f":"+G255","v":0},{"$f":"+H255","v":0},{"$f":"+I255","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X256=\"\",\"-\",IFERROR((X256/W256-1)*(W257/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F255","v":"[Service]"},{"$f":"+G255","v":0},{"$f":"+H255","v":0},{"$f":"+I255","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W255*W256/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH255*AH256/10^6","v":0},{"$f":"AI255*AI256/10^6","v":0},{"$f":"AJ255*AJ256/10^6","v":0},{"$f":"AK255*AK256/10^6","v":0},{"$f":"AL255*AL256/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X257=\"\",\"-\",IFERROR((X257/W257-1)*(W257/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D255+1","v":64},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X258=\"\",\"-\",IFERROR((X258/W258-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F258","v":"[Service]"},{"$f":"+G258","v":0},{"$f":"+H258","v":0},{"$f":"+I258","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X259=\"\",\"-\",IFERROR((X259/W259-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"[Service]"},{"$f":"+G258","v":0},{"$f":"+H258","v":0},{"$f":"+I258","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W258*W259/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH258*AH259/10^6","v":0},{"$f":"AI258*AI259/10^6","v":0},{"$f":"AJ258*AJ259/10^6","v":0},{"$f":"AK258*AK259/10^6","v":0},{"$f":"AL258*AL259/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X260=\"\",\"-\",IFERROR((X260/W260-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D258+1","v":65},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E261","v":"Price"},{"$f":"F261","v":"[Service]"},{"$f":"I261","v":"[Price]"},{"$f":"IF(X261=\"\",\"-\",IFERROR(X261/W261-1,\"-\"))","v":"-"},{"$f":"IF(Y261=\"\",\"-\",IFERROR(Y261/X261-1,\"-\"))","v":"-"},{"$f":"IF(Z261=\"\",\"-\",IFERROR(Z261/Y261-1,\"-\"))","v":"-"},{"$f":"IF(AA261=\"\",\"-\",IFERROR(AA261/Z261-1,\"-\"))","v":"-"},{"$f":"IF(AB261=\"\",\"-\",IFERROR(AB261/AA261-1,\"-\"))","v":"-"},{"$f":"IF(AC261=\"\",\"-\",IFERROR(AC261/AB261-1,\"-\"))","v":"-"},{"$f":"IF(AD261=\"\",\"-\",IFERROR(AD261/AC261-1,\"-\"))","v":"-"},{"$f":"IF(AE261=\"\",\"-\",IFERROR(AE261/AD261-1,\"-\"))","v":"-"},{"$f":"IF(AF261=\"\",\"-\",IFERROR(AF261/AE261-1,\"-\"))","v":"-"},{"$f":"IF(AG261=\"\",\"-\",IFERROR(AG261/AF261-1,\"-\"))","v":"-"},{"$f":"IF(AH261=\"\",\"-\",IFERROR(AH261/AG261-1,\"-\"))","v":"-"},{"$f":"IF(AI261=\"\",\"-\",IFERROR(AI261/AH261-1,\"-\"))","v":"-"},{"$f":"IF(AJ261=\"\",\"-\",IFERROR(AJ261/AI261-1,\"-\"))","v":"-"},{"$f":"IF(AK261=\"\",\"-\",IFERROR(AK261/AJ261-1,\"-\"))","v":"-"},{"$f":"IF(AL261=\"\",\"-\",IFERROR(AL261/AK261-1,\"-\"))","v":"-"},null,"Price","[Service]","[Price]",{"$f":"IF(X261=\"\",\"-\",IFERROR((X261/W261-1)*(W263/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F261","v":"[Service]"},{"$f":"+G261","v":0},{"$f":"+H261","v":0},{"$f":"+I261","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X262=\"\",\"-\",IFERROR((X262/W262-1)*(W263/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},{"$f":"+G261","v":0},{"$f":"+H261","v":0},{"$f":"+I261","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W261*W262/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH261*AH262/10^6","v":0},{"$f":"AI261*AI262/10^6","v":0},{"$f":"AJ261*AJ262/10^6","v":0},{"$f":"AK261*AK262/10^6","v":0},{"$f":"AL261*AL262/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X263=\"\",\"-\",IFERROR((X263/W263-1)*(W263/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D261+1","v":66},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X264=\"\",\"-\",IFERROR((X264/W264-1)*(W266/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F264","v":"[Service]"},{"$f":"+G264","v":0},{"$f":"+H264","v":0},{"$f":"+I264","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X265=\"\",\"-\",IFERROR((X265/W265-1)*(W266/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},{"$f":"+G264","v":0},{"$f":"+H264","v":0},{"$f":"+I264","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W264*W265/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH264*AH265/10^6","v":0},{"$f":"AI264*AI265/10^6","v":0},{"$f":"AJ264*AJ265/10^6","v":0},{"$f":"AK264*AK265/10^6","v":0},{"$f":"AL264*AL265/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X266=\"\",\"-\",IFERROR((X266/W266-1)*(W266/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D264+1","v":67},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X267=\"\",\"-\",IFERROR((X267/W267-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F267","v":"[Service]"},{"$f":"+G267","v":0},{"$f":"+H267","v":0},{"$f":"+I267","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X268=\"\",\"-\",IFERROR((X268/W268-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},{"$f":"+G267","v":0},{"$f":"+H267","v":0},{"$f":"+I267","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W267*W268/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH267*AH268/10^6","v":0},{"$f":"AI267*AI268/10^6","v":0},{"$f":"AJ267*AJ268/10^6","v":0},{"$f":"AK267*AK268/10^6","v":0},{"$f":"AL267*AL268/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X269=\"\",\"-\",IFERROR((X269/W269-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D267+1","v":68},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X270=\"\",\"-\",IFERROR((X270/W270-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F270","v":"[Service]"},{"$f":"+G270","v":0},{"$f":"+H270","v":0},{"$f":"+I270","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X271=\"\",\"-\",IFERROR((X271/W271-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},{"$f":"+G270","v":0},{"$f":"+H270","v":0},{"$f":"+I270","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W270*W271/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH270*AH271/10^6","v":0},{"$f":"AI270*AI271/10^6","v":0},{"$f":"AJ270*AJ271/10^6","v":0},{"$f":"AK270*AK271/10^6","v":0},{"$f":"AL270*AL271/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X272=\"\",\"-\",IFERROR((X272/W272-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X273=\"\",\"-\",IFERROR((X273/W273-1)*(W275/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F273","v":"[Service]"},{"$f":"+G273","v":0},{"$f":"+H273","v":0},{"$f":"+I273","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X274=\"\",\"-\",IFERROR((X274/W274-1)*(W275/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},{"$f":"+G273","v":0},{"$f":"+H273","v":0},{"$f":"+I273","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W273*W274/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH273*AH274/10^6","v":0},{"$f":"AI273*AI274/10^6","v":0},{"$f":"AJ273*AJ274/10^6","v":0},{"$f":"AK273*AK274/10^6","v":0},{"$f":"AL273*AL274/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X275=\"\",\"-\",IFERROR((X275/W275-1)*(W275/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D273+1","v":70},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP276","v":"Price"},{"$f":"AQ276","v":"[Service]"},{"$f":"AR276","v":"[Price]"},{"$f":"IF(X276=\"\",\"-\",IFERROR((X276/W276-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F276","v":"[Service]"},{"$f":"+G276","v":0},{"$f":"+H276","v":0},{"$f":"+I276","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X277=\"\",\"-\",IFERROR((X277/W277-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},{"$f":"+G276","v":0},{"$f":"+H276","v":0},{"$f":"+I276","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W276*W277/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH276*AH277/10^6","v":0},{"$f":"AI276*AI277/10^6","v":0},{"$f":"AJ276*AJ277/10^6","v":0},{"$f":"AK276*AK277/10^6","v":0},{"$f":"AL276*AL277/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X278=\"\",\"-\",IFERROR((X278/W278-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":71},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X279=\"\",\"-\",IFERROR((X279/W279-1)*(W281/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F279","v":"[Service]"},{"$f":"+G279","v":0},{"$f":"+H279","v":0},{"$f":"+I279","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X280=\"\",\"-\",IFERROR((X280/W280-1)*(W281/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},{"$f":"+G279","v":0},{"$f":"+H279","v":0},{"$f":"+I279","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W279*W280/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH279*AH280/10^6","v":0},{"$f":"AI279*AI280/10^6","v":0},{"$f":"AJ279*AJ280/10^6","v":0},{"$f":"AK279*AK280/10^6","v":0},{"$f":"AL279*AL280/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X281=\"\",\"-\",IFERROR((X281/W281-1)*(W281/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D279+1","v":72},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X282=\"\",\"-\",IFERROR((X282/W282-1)*(W284/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F282","v":"[Service]"},{"$f":"+G282","v":0},{"$f":"+H282","v":0},{"$f":"+I282","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X283=\"\",\"-\",IFERROR((X283/W283-1)*(W284/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},{"$f":"+G282","v":0},{"$f":"+H282","v":0},{"$f":"+I282","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W282*W283/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH282*AH283/10^6","v":0},{"$f":"AI282*AI283/10^6","v":0},{"$f":"AJ282*AJ283/10^6","v":0},{"$f":"AK282*AK283/10^6","v":0},{"$f":"AL282*AL283/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X284=\"\",\"-\",IFERROR((X284/W284-1)*(W284/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D282+1","v":73},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X285=\"\",\"-\",IFERROR((X285/W285-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F285","v":"[Service]"},{"$f":"+G285","v":0},{"$f":"+H285","v":0},{"$f":"+I285","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X286=\"\",\"-\",IFERROR((X286/W286-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},{"$f":"+G285","v":0},{"$f":"+H285","v":0},{"$f":"+I285","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285*W286/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH285*AH286/10^6","v":0},{"$f":"AI285*AI286/10^6","v":0},{"$f":"AJ285*AJ286/10^6","v":0},{"$f":"AK285*AK286/10^6","v":0},{"$f":"AL285*AL286/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X287=\"\",\"-\",IFERROR((X287/W287-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D285+1","v":74},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X288=\"\",\"-\",IFERROR((X288/W288-1)*(W290/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F288","v":"[Service]"},{"$f":"+G288","v":0},{"$f":"+H288","v":0},{"$f":"+I288","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X289=\"\",\"-\",IFERROR((X289/W289-1)*(W290/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},{"$f":"+G288","v":0},{"$f":"+H288","v":0},{"$f":"+I288","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W288*W289/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH288*AH289/10^6","v":0},{"$f":"AI288*AI289/10^6","v":0},{"$f":"AJ288*AJ289/10^6","v":0},{"$f":"AK288*AK289/10^6","v":0},{"$f":"AL288*AL289/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X290=\"\",\"-\",IFERROR((X290/W290-1)*(W290/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D288+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X291=\"\",\"-\",IFERROR((X291/W291-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F291","v":"[Service]"},{"$f":"+G291","v":0},{"$f":"+H291","v":0},{"$f":"+I291","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X292=\"\",\"-\",IFERROR((X292/W292-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},{"$f":"+G291","v":0},{"$f":"+H291","v":0},{"$f":"+I291","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W291*W292/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH291*AH292/10^6","v":0},{"$f":"AI291*AI292/10^6","v":0},{"$f":"AJ291*AJ292/10^6","v":0},{"$f":"AK291*AK292/10^6","v":0},{"$f":"AL291*AL292/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X293=\"\",\"-\",IFERROR((X293/W293-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X294=\"\",\"-\",IFERROR((X294/W294-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F294","v":"[Service]"},{"$f":"+G294","v":0},{"$f":"+H294","v":0},{"$f":"+I294","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X295=\"\",\"-\",IFERROR((X295/W295-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},{"$f":"+G294","v":0},{"$f":"+H294","v":0},{"$f":"+I294","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W294*W295/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH294*AH295/10^6","v":0},{"$f":"AI294*AI295/10^6","v":0},{"$f":"AJ294*AJ295/10^6","v":0},{"$f":"AK294*AK295/10^6","v":0},{"$f":"AL294*AL295/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X296=\"\",\"-\",IFERROR((X296/W296-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X297=\"\",\"-\",IFERROR((X297/W297-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F297","v":"[Service]"},{"$f":"+G297","v":0},{"$f":"+H297","v":0},{"$f":"+I297","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X298=\"\",\"-\",IFERROR((X298/W298-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},{"$f":"+G297","v":0},{"$f":"+H297","v":0},{"$f":"+I297","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W297*W298/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH297*AH298/10^6","v":0},{"$f":"AI297*AI298/10^6","v":0},{"$f":"AJ297*AJ298/10^6","v":0},{"$f":"AK297*AK298/10^6","v":0},{"$f":"AL297*AL298/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X299=\"\",\"-\",IFERROR((X299/W299-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X300=\"\",\"-\",IFERROR((X300/W300-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F300","v":"[Service]"},{"$f":"+G300","v":0},{"$f":"+H300","v":0},{"$f":"+I300","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X301=\"\",\"-\",IFERROR((X301/W301-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},{"$f":"+G300","v":0},{"$f":"+H300","v":0},{"$f":"+I300","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W300*W301/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH300*AH301/10^6","v":0},{"$f":"AI300*AI301/10^6","v":0},{"$f":"AJ300*AJ301/10^6","v":0},{"$f":"AK300*AK301/10^6","v":0},{"$f":"AL300*AL301/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X302=\"\",\"-\",IFERROR((X302/W302-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X303=\"\",\"-\",IFERROR((X303/W303-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F303","v":"[Service]"},{"$f":"+G303","v":0},{"$f":"+H303","v":0},{"$f":"+I303","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X304=\"\",\"-\",IFERROR((X304/W304-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},{"$f":"+G303","v":0},{"$f":"+H303","v":0},{"$f":"+I303","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W303*W304/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH303*AH304/10^6","v":0},{"$f":"AI303*AI304/10^6","v":0},{"$f":"AJ303*AJ304/10^6","v":0},{"$f":"AK303*AK304/10^6","v":0},{"$f":"AL303*AL304/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X305=\"\",\"-\",IFERROR((X305/W305-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X306=\"\",\"-\",IFERROR((X306/W306-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F306","v":"[Service]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X307=\"\",\"-\",IFERROR((X307/W307-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W306*W307/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH306*AH307/10^6","v":0},{"$f":"AI306*AI307/10^6","v":0},{"$f":"AJ306*AJ307/10^6","v":0},{"$f":"AK306*AK307/10^6","v":0},{"$f":"AL306*AL307/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X308=\"\",\"-\",IFERROR((X308/W308-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X309=\"\",\"-\",IFERROR((X309/W309-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F309","v":"[Service]"},{"$f":"+G309","v":0},{"$f":"+H309","v":0},{"$f":"+I309","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X310=\"\",\"-\",IFERROR((X310/W310-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},{"$f":"+G309","v":0},{"$f":"+H309","v":0},{"$f":"+I309","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W309*W310/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH309*AH310/10^6","v":0},{"$f":"AI309*AI310/10^6","v":0},{"$f":"AJ309*AJ310/10^6","v":0},{"$f":"AK309*AK310/10^6","v":0},{"$f":"AL309*AL310/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X311=\"\",\"-\",IFERROR((X311/W311-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D309+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X312=\"\",\"-\",IFERROR((X312/W312-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F312","v":"[Service]"},{"$f":"+G312","v":0},{"$f":"+H312","v":0},{"$f":"+I312","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X313=\"\",\"-\",IFERROR((X313/W313-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},{"$f":"+G312","v":0},{"$f":"+H312","v":0},{"$f":"+I312","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W312*W313/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH312*AH313/10^6","v":0},{"$f":"AI312*AI313/10^6","v":0},{"$f":"AJ312*AJ313/10^6","v":0},{"$f":"AK312*AK313/10^6","v":0},{"$f":"AL312*AL313/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X314=\"\",\"-\",IFERROR((X314/W314-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D312+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X315=\"\",\"-\",IFERROR((X315/W315-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F315","v":"[Service]"},{"$f":"+G315","v":0},{"$f":"+H315","v":0},{"$f":"+I315","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X316=\"\",\"-\",IFERROR((X316/W316-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},{"$f":"+G315","v":0},{"$f":"+H315","v":0},{"$f":"+I315","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W315*W316/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH315*AH316/10^6","v":0},{"$f":"AI315*AI316/10^6","v":0},{"$f":"AJ315*AJ316/10^6","v":0},{"$f":"AK315*AK316/10^6","v":0},{"$f":"AL315*AL316/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X317=\"\",\"-\",IFERROR((X317/W317-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X318=\"\",\"-\",IFERROR((X318/W318-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F318","v":"[Service]"},{"$f":"+G318","v":0},{"$f":"+H318","v":0},{"$f":"+I318","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X319=\"\",\"-\",IFERROR((X319/W319-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":"[Service]"},{"$f":"+G318","v":0},{"$f":"+H318","v":0},{"$f":"+I318","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W318*W319/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH318*AH319/10^6","v":0},{"$f":"AI318*AI319/10^6","v":0},{"$f":"AJ318*AJ319/10^6","v":0},{"$f":"AK318*AK319/10^6","v":0},{"$f":"AL318*AL319/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X320=\"\",\"-\",IFERROR((X320/W320-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X321=\"\",\"-\",IFERROR((X321/W321-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},{"$f":"+G321","v":0},{"$f":"+H321","v":0},{"$f":"+I321","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X322=\"\",\"-\",IFERROR((X322/W322-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":"[Service]"},{"$f":"+G321","v":0},{"$f":"+H321","v":0},{"$f":"+I321","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W321*W322/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH321*AH322/10^6","v":0},{"$f":"AI321*AI322/10^6","v":0},{"$f":"AJ321*AJ322/10^6","v":0},{"$f":"AK321*AK322/10^6","v":0},{"$f":"AL321*AL322/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X323=\"\",\"-\",IFERROR((X323/W323-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X324=\"\",\"-\",IFERROR((X324/W324-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F324","v":"[Service]"},{"$f":"+G324","v":0},{"$f":"+H324","v":0},{"$f":"+I324","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E325","v":"Qty"},{"$f":"F325","v":"[Service]"},{"$f":"I325","v":"[Price]"},{"$f":"IF(X325=\"\",\"-\",IFERROR(X325/W325-1,\"-\"))","v":"-"},{"$f":"IF(Y325=\"\",\"-\",IFERROR(Y325/X325-1,\"-\"))","v":"-"},{"$f":"IF(Z325=\"\",\"-\",IFERROR(Z325/Y325-1,\"-\"))","v":"-"},{"$f":"IF(AA325=\"\",\"-\",IFERROR(AA325/Z325-1,\"-\"))","v":"-"},{"$f":"IF(AB325=\"\",\"-\",IFERROR(AB325/AA325-1,\"-\"))","v":"-"},{"$f":"IF(AC325=\"\",\"-\",IFERROR(AC325/AB325-1,\"-\"))","v":"-"},{"$f":"IF(AD325=\"\",\"-\",IFERROR(AD325/AC325-1,\"-\"))","v":"-"},{"$f":"IF(AE325=\"\",\"-\",IFERROR(AE325/AD325-1,\"-\"))","v":"-"},{"$f":"IF(AF325=\"\",\"-\",IFERROR(AF325/AE325-1,\"-\"))","v":"-"},{"$f":"IF(AG325=\"\",\"-\",IFERROR(AG325/AF325-1,\"-\"))","v":"-"},{"$f":"IF(AH325=\"\",\"-\",IFERROR(AH325/AG325-1,\"-\"))","v":"-"},{"$f":"IF(AI325=\"\",\"-\",IFERROR(AI325/AH325-1,\"-\"))","v":"-"},{"$f":"IF(AJ325=\"\",\"-\",IFERROR(AJ325/AI325-1,\"-\"))","v":"-"},{"$f":"IF(AK325=\"\",\"-\",IFERROR(AK325/AJ325-1,\"-\"))","v":"-"},{"$f":"IF(AL325=\"\",\"-\",IFERROR(AL325/AK325-1,\"-\"))","v":"-"},null,"Qty","[Service]","[Price]",{"$f":"IF(X325=\"\",\"-\",IFERROR((X325/W325-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":"[Service]"},{"$f":"+G324","v":0},{"$f":"+H324","v":0},{"$f":"+I324","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W324*W325/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH324*AH325/10^6","v":0},{"$f":"AI324*AI325/10^6","v":0},{"$f":"AJ324*AJ325/10^6","v":0},{"$f":"AK324*AK325/10^6","v":0},{"$f":"AL324*AL325/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X326=\"\",\"-\",IFERROR((X326/W326-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D324+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X327=\"\",\"-\",IFERROR((X327/W327-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F327","v":"[Service]"},{"$f":"+G327","v":0},{"$f":"+H327","v":0},{"$f":"+I327","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X328=\"\",\"-\",IFERROR((X328/W328-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":"[Service]"},{"$f":"+G327","v":0},{"$f":"+H327","v":0},{"$f":"+I327","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W327*W328/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH327*AH328/10^6","v":0},{"$f":"AI327*AI328/10^6","v":0},{"$f":"AJ327*AJ328/10^6","v":0},{"$f":"AK327*AK328/10^6","v":0},{"$f":"AL327*AL328/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X329=\"\",\"-\",IFERROR((X329/W329-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X330=\"\",\"-\",IFERROR((X330/W330-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F330","v":"[Service]"},{"$f":"+G330","v":0},{"$f":"+H330","v":0},{"$f":"+I330","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X331=\"\",\"-\",IFERROR((X331/W331-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":"[Service]"},{"$f":"+G330","v":0},{"$f":"+H330","v":0},{"$f":"+I330","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W330*W331/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH330*AH331/10^6","v":0},{"$f":"AI330*AI331/10^6","v":0},{"$f":"AJ330*AJ331/10^6","v":0},{"$f":"AK330*AK331/10^6","v":0},{"$f":"AL330*AL331/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X332=\"\",\"-\",IFERROR((X332/W332-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X333=\"\",\"-\",IFERROR((X333/W333-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F333","v":"[Service]"},{"$f":"+G333","v":0},{"$f":"+H333","v":0},{"$f":"+I333","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X334=\"\",\"-\",IFERROR((X334/W334-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"[Service]"},{"$f":"+G333","v":0},{"$f":"+H333","v":0},{"$f":"+I333","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W333*W334/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH333*AH334/10^6","v":0},{"$f":"AI333*AI334/10^6","v":0},{"$f":"AJ333*AJ334/10^6","v":0},{"$f":"AK333*AK334/10^6","v":0},{"$f":"AL333*AL334/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X335=\"\",\"-\",IFERROR((X335/W335-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X336=\"\",\"-\",IFERROR((X336/W336-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F336","v":"[Service]"},{"$f":"+G336","v":0},{"$f":"+H336","v":0},{"$f":"+I336","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X337=\"\",\"-\",IFERROR((X337/W337-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":"[Service]"},{"$f":"+G336","v":0},{"$f":"+H336","v":0},{"$f":"+I336","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W336*W337/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH336*AH337/10^6","v":0},{"$f":"AI336*AI337/10^6","v":0},{"$f":"AJ336*AJ337/10^6","v":0},{"$f":"AK336*AK337/10^6","v":0},{"$f":"AL336*AL337/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X338=\"\",\"-\",IFERROR((X338/W338-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X339=\"\",\"-\",IFERROR((X339/W339-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F339","v":"[Service]"},{"$f":"+G339","v":0},{"$f":"+H339","v":0},{"$f":"+I339","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP340","v":"Qty"},{"$f":"AQ340","v":"[Service]"},{"$f":"AR340","v":"[Price]"},{"$f":"IF(X340=\"\",\"-\",IFERROR((X340/W340-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":"[Service]"},{"$f":"+G339","v":0},{"$f":"+H339","v":0},{"$f":"+I339","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W339*W340/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH339*AH340/10^6","v":0},{"$f":"AI339*AI340/10^6","v":0},{"$f":"AJ339*AJ340/10^6","v":0},{"$f":"AK339*AK340/10^6","v":0},{"$f":"AL339*AL340/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X341=\"\",\"-\",IFERROR((X341/W341-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X342=\"\",\"-\",IFERROR((X342/W342-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F342","v":"[Service]"},{"$f":"+G342","v":0},{"$f":"+H342","v":0},{"$f":"+I342","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X343=\"\",\"-\",IFERROR((X343/W343-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":"[Service]"},{"$f":"+G342","v":0},{"$f":"+H342","v":0},{"$f":"+I342","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W342*W343/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH342*AH343/10^6","v":0},{"$f":"AI342*AI343/10^6","v":0},{"$f":"AJ342*AJ343/10^6","v":0},{"$f":"AK342*AK343/10^6","v":0},{"$f":"AL342*AL343/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X344=\"\",\"-\",IFERROR((X344/W344-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X345=\"\",\"-\",IFERROR((X345/W345-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F345","v":"[Service]"},{"$f":"+G345","v":0},{"$f":"+H345","v":0},{"$f":"+I345","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X346=\"\",\"-\",IFERROR((X346/W346-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":"[Service]"},{"$f":"+G345","v":0},{"$f":"+H345","v":0},{"$f":"+I345","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W345*W346/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH345*AH346/10^6","v":0},{"$f":"AI345*AI346/10^6","v":0},{"$f":"AJ345*AJ346/10^6","v":0},{"$f":"AK345*AK346/10^6","v":0},{"$f":"AL345*AL346/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X347=\"\",\"-\",IFERROR((X347/W347-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X348=\"\",\"-\",IFERROR((X348/W348-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F348","v":"[Service]"},{"$f":"+G348","v":0},{"$f":"+H348","v":0},{"$f":"+I348","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X349=\"\",\"-\",IFERROR((X349/W349-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":"[Service]"},{"$f":"+G348","v":0},{"$f":"+H348","v":0},{"$f":"+I348","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W348*W349/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH348*AH349/10^6","v":0},{"$f":"AI348*AI349/10^6","v":0},{"$f":"AJ348*AJ349/10^6","v":0},{"$f":"AK348*AK349/10^6","v":0},{"$f":"AL348*AL349/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X350=\"\",\"-\",IFERROR((X350/W350-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X351=\"\",\"-\",IFERROR((X351/W351-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F351","v":"[Service]"},{"$f":"+G351","v":0},{"$f":"+H351","v":0},{"$f":"+I351","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X352=\"\",\"-\",IFERROR((X352/W352-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":"[Service]"},{"$f":"+G351","v":0},{"$f":"+H351","v":0},{"$f":"+I351","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W351*W352/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH351*AH352/10^6","v":0},{"$f":"AI351*AI352/10^6","v":0},{"$f":"AJ351*AJ352/10^6","v":0},{"$f":"AK351*AK352/10^6","v":0},{"$f":"AL351*AL352/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X353=\"\",\"-\",IFERROR((X353/W353-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X354=\"\",\"-\",IFERROR((X354/W354-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F354","v":"[Service]"},{"$f":"+G354","v":0},{"$f":"+H354","v":0},{"$f":"+I354","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X355=\"\",\"-\",IFERROR((X355/W355-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":"[Service]"},{"$f":"+G354","v":0},{"$f":"+H354","v":0},{"$f":"+I354","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354*W355/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH354*AH355/10^6","v":0},{"$f":"AI354*AI355/10^6","v":0},{"$f":"AJ354*AJ355/10^6","v":0},{"$f":"AK354*AK355/10^6","v":0},{"$f":"AL354*AL355/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X356=\"\",\"-\",IFERROR((X356/W356-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X357=\"\",\"-\",IFERROR((X357/W357-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F357","v":"[Service]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X358=\"\",\"-\",IFERROR((X358/W358-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":"[Service]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W357*W358/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH357*AH358/10^6","v":0},{"$f":"AI357*AI358/10^6","v":0},{"$f":"AJ357*AJ358/10^6","v":0},{"$f":"AK357*AK358/10^6","v":0},{"$f":"AL357*AL358/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X359=\"\",\"-\",IFERROR((X359/W359-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X360=\"\",\"-\",IFERROR((X360/W360-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F360","v":"[Service]"},{"$f":"+G360","v":0},{"$f":"+H360","v":0},{"$f":"+I360","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X361=\"\",\"-\",IFERROR((X361/W361-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":"[Service]"},{"$f":"+G360","v":0},{"$f":"+H360","v":0},{"$f":"+I360","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W360*W361/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH360*AH361/10^6","v":0},{"$f":"AI360*AI361/10^6","v":0},{"$f":"AJ360*AJ361/10^6","v":0},{"$f":"AK360*AK361/10^6","v":0},{"$f":"AL360*AL361/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X362=\"\",\"-\",IFERROR((X362/W362-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X363=\"\",\"-\",IFERROR((X363/W363-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F363","v":"[Service]"},{"$f":"+G363","v":0},{"$f":"+H363","v":0},{"$f":"+I363","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X364=\"\",\"-\",IFERROR((X364/W364-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":"[Service]"},{"$f":"+G363","v":0},{"$f":"+H363","v":0},{"$f":"+I363","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W363*W364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH363*AH364/10^6","v":0},{"$f":"AI363*AI364/10^6","v":0},{"$f":"AJ363*AJ364/10^6","v":0},{"$f":"AK363*AK364/10^6","v":0},{"$f":"AL363*AL364/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X365=\"\",\"-\",IFERROR((X365/W365-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X366=\"\",\"-\",IFERROR((X366/W366-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F366","v":"[Service]"},{"$f":"+G366","v":0},{"$f":"+H366","v":0},{"$f":"+I366","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X367=\"\",\"-\",IFERROR((X367/W367-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":"[Service]"},{"$f":"+G366","v":0},{"$f":"+H366","v":0},{"$f":"+I366","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W366*W367/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH366*AH367/10^6","v":0},{"$f":"AI366*AI367/10^6","v":0},{"$f":"AJ366*AJ367/10^6","v":0},{"$f":"AK366*AK367/10^6","v":0},{"$f":"AL366*AL367/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X368=\"\",\"-\",IFERROR((X368/W368-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X369=\"\",\"-\",IFERROR((X369/W369-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F369","v":"[Service]"},{"$f":"+G369","v":0},{"$f":"+H369","v":0},{"$f":"+I369","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X370=\"\",\"-\",IFERROR((X370/W370-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},{"$f":"+G369","v":0},{"$f":"+H369","v":0},{"$f":"+I369","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W369*W370/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH369*AH370/10^6","v":0},{"$f":"AI369*AI370/10^6","v":0},{"$f":"AJ369*AJ370/10^6","v":0},{"$f":"AK369*AK370/10^6","v":0},{"$f":"AL369*AL370/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X371=\"\",\"-\",IFERROR((X371/W371-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X372=\"\",\"-\",IFERROR((X372/W372-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F372","v":"[Service]"},{"$f":"+G372","v":0},{"$f":"+H372","v":0},{"$f":"+I372","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X373=\"\",\"-\",IFERROR((X373/W373-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},{"$f":"+G372","v":0},{"$f":"+H372","v":0},{"$f":"+I372","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W372*W373/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH372*AH373/10^6","v":0},{"$f":"AI372*AI373/10^6","v":0},{"$f":"AJ372*AJ373/10^6","v":0},{"$f":"AK372*AK373/10^6","v":0},{"$f":"AL372*AL373/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X374=\"\",\"-\",IFERROR((X374/W374-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X375=\"\",\"-\",IFERROR((X375/W375-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F375","v":"[Service]"},{"$f":"+G375","v":0},{"$f":"+H375","v":0},{"$f":"+I375","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X376=\"\",\"-\",IFERROR((X376/W376-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},{"$f":"+G375","v":0},{"$f":"+H375","v":0},{"$f":"+I375","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W375*W376/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH375*AH376/10^6","v":0},{"$f":"AI375*AI376/10^6","v":0},{"$f":"AJ375*AJ376/10^6","v":0},{"$f":"AK375*AK376/10^6","v":0},{"$f":"AL375*AL376/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X377=\"\",\"-\",IFERROR((X377/W377-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X378=\"\",\"-\",IFERROR((X378/W378-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F378","v":"[Service]"},{"$f":"+G378","v":0},{"$f":"+H378","v":0},{"$f":"+I378","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X379=\"\",\"-\",IFERROR((X379/W379-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},{"$f":"+G378","v":0},{"$f":"+H378","v":0},{"$f":"+I378","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W378*W379/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH378*AH379/10^6","v":0},{"$f":"AI378*AI379/10^6","v":0},{"$f":"AJ378*AJ379/10^6","v":0},{"$f":"AK378*AK379/10^6","v":0},{"$f":"AL378*AL379/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X380=\"\",\"-\",IFERROR((X380/W380-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X381=\"\",\"-\",IFERROR((X381/W381-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F381","v":"[Service]"},{"$f":"+G381","v":0},{"$f":"+H381","v":0},{"$f":"+I381","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X382=\"\",\"-\",IFERROR((X382/W382-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},{"$f":"+G381","v":0},{"$f":"+H381","v":0},{"$f":"+I381","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W381*W382/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH381*AH382/10^6","v":0},{"$f":"AI381*AI382/10^6","v":0},{"$f":"AJ381*AJ382/10^6","v":0},{"$f":"AK381*AK382/10^6","v":0},{"$f":"AL381*AL382/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X383=\"\",\"-\",IFERROR((X383/W383-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D381+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X384=\"\",\"-\",IFERROR((X384/W384-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},{"$f":"+G384","v":0},{"$f":"+H384","v":0},{"$f":"+I384","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X385=\"\",\"-\",IFERROR((X385/W385-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},{"$f":"+G384","v":0},{"$f":"+H384","v":0},{"$f":"+I384","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W384*W385/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH384*AH385/10^6","v":0},{"$f":"AI384*AI385/10^6","v":0},{"$f":"AJ384*AJ385/10^6","v":0},{"$f":"AK384*AK385/10^6","v":0},{"$f":"AL384*AL385/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X386=\"\",\"-\",IFERROR((X386/W386-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D384+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X387=\"\",\"-\",IFERROR((X387/W387-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F387","v":"[Service]"},{"$f":"+G387","v":0},{"$f":"+H387","v":0},{"$f":"+I387","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X388=\"\",\"-\",IFERROR((X388/W388-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},{"$f":"+G387","v":0},{"$f":"+H387","v":0},{"$f":"+I387","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W387*W388/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH387*AH388/10^6","v":0},{"$f":"AI387*AI388/10^6","v":0},{"$f":"AJ387*AJ388/10^6","v":0},{"$f":"AK387*AK388/10^6","v":0},{"$f":"AL387*AL388/10^6","v":0},null,null,null,{"$f":"E389","v":"Rev"},{"$f":"F389","v":"[Service]"},{"$f":"I389","v":"[Price]"},{"$f":"IF(X389=\"\",\"-\",IFERROR(X389/W389-1,\"-\"))","v":"-"},{"$f":"IF(Y389=\"\",\"-\",IFERROR(Y389/X389-1,\"-\"))","v":"-"},{"$f":"IF(Z389=\"\",\"-\",IFERROR(Z389/Y389-1,\"-\"))","v":"-"},{"$f":"IF(AA389=\"\",\"-\",IFERROR(AA389/Z389-1,\"-\"))","v":"-"},{"$f":"IF(AB389=\"\",\"-\",IFERROR(AB389/AA389-1,\"-\"))","v":"-"},{"$f":"IF(AC389=\"\",\"-\",IFERROR(AC389/AB389-1,\"-\"))","v":"-"},{"$f":"IF(AD389=\"\",\"-\",IFERROR(AD389/AC389-1,\"-\"))","v":"-"},{"$f":"IF(AE389=\"\",\"-\",IFERROR(AE389/AD389-1,\"-\"))","v":"-"},{"$f":"IF(AF389=\"\",\"-\",IFERROR(AF389/AE389-1,\"-\"))","v":"-"},{"$f":"IF(AG389=\"\",\"-\",IFERROR(AG389/AF389-1,\"-\"))","v":"-"},{"$f":"IF(AH389=\"\",\"-\",IFERROR(AH389/AG389-1,\"-\"))","v":"-"},{"$f":"IF(AI389=\"\",\"-\",IFERROR(AI389/AH389-1,\"-\"))","v":"-"},{"$f":"IF(AJ389=\"\",\"-\",IFERROR(AJ389/AI389-1,\"-\"))","v":"-"},{"$f":"IF(AK389=\"\",\"-\",IFERROR(AK389/AJ389-1,\"-\"))","v":"-"},{"$f":"IF(AL389=\"\",\"-\",IFERROR(AL389/AK389-1,\"-\"))","v":"-"},null,"Rev","[Service]","[Price]",{"$f":"IF(X389=\"\",\"-\",IFERROR((X389/W389-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X390=\"\",\"-\",IFERROR((X390/W390-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F390","v":"[Service]"},{"$f":"+G390","v":0},{"$f":"+H390","v":0},{"$f":"+I390","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X391=\"\",\"-\",IFERROR((X391/W391-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},{"$f":"+G390","v":0},{"$f":"+H390","v":0},{"$f":"+I390","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W390*W391/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH390*AH391/10^6","v":0},{"$f":"AI390*AI391/10^6","v":0},{"$f":"AJ390*AJ391/10^6","v":0},{"$f":"AK390*AK391/10^6","v":0},{"$f":"AL390*AL391/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X392=\"\",\"-\",IFERROR((X392/W392-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X393=\"\",\"-\",IFERROR((X393/W393-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F393","v":"[Service]"},{"$f":"+G393","v":0},{"$f":"+H393","v":0},{"$f":"+I393","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X394=\"\",\"-\",IFERROR((X394/W394-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},{"$f":"+G393","v":0},{"$f":"+H393","v":0},{"$f":"+I393","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W393*W394/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH393*AH394/10^6","v":0},{"$f":"AI393*AI394/10^6","v":0},{"$f":"AJ393*AJ394/10^6","v":0},{"$f":"AK393*AK394/10^6","v":0},{"$f":"AL393*AL394/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X395=\"\",\"-\",IFERROR((X395/W395-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X396=\"\",\"-\",IFERROR((X396/W396-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F396","v":"[Service]"},{"$f":"+G396","v":0},{"$f":"+H396","v":0},{"$f":"+I396","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X397=\"\",\"-\",IFERROR((X397/W397-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},{"$f":"+G396","v":0},{"$f":"+H396","v":0},{"$f":"+I396","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W396*W397/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH396*AH397/10^6","v":0},{"$f":"AI396*AI397/10^6","v":0},{"$f":"AJ396*AJ397/10^6","v":0},{"$f":"AK396*AK397/10^6","v":0},{"$f":"AL396*AL397/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X398=\"\",\"-\",IFERROR((X398/W398-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X399=\"\",\"-\",IFERROR((X399/W399-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F399","v":"[Service]"},{"$f":"+G399","v":0},{"$f":"+H399","v":0},{"$f":"+I399","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X400=\"\",\"-\",IFERROR((X400/W400-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},{"$f":"+G399","v":0},{"$f":"+H399","v":0},{"$f":"+I399","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W399*W400/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH399*AH400/10^6","v":0},{"$f":"AI399*AI400/10^6","v":0},{"$f":"AJ399*AJ400/10^6","v":0},{"$f":"AK399*AK400/10^6","v":0},{"$f":"AL399*AL400/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X401=\"\",\"-\",IFERROR((X401/W401-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X402=\"\",\"-\",IFERROR((X402/W402-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F402","v":"[Service]"},{"$f":"+G402","v":0},{"$f":"+H402","v":0},{"$f":"+I402","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X403=\"\",\"-\",IFERROR((X403/W403-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},{"$f":"+G402","v":0},{"$f":"+H402","v":0},{"$f":"+I402","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W402*W403/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH402*AH403/10^6","v":0},{"$f":"AI402*AI403/10^6","v":0},{"$f":"AJ402*AJ403/10^6","v":0},{"$f":"AK402*AK403/10^6","v":0},{"$f":"AL402*AL403/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP404","v":"Rev"},{"$f":"AQ404","v":"[Service]"},{"$f":"AR404","v":"[Price]"},{"$f":"IF(X404=\"\",\"-\",IFERROR((X404/W404-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X405=\"\",\"-\",IFERROR((X405/W405-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F405","v":"[Service]"},{"$f":"+G405","v":0},{"$f":"+H405","v":0},{"$f":"+I405","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X406=\"\",\"-\",IFERROR((X406/W406-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},{"$f":"+G405","v":0},{"$f":"+H405","v":0},{"$f":"+I405","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W405*W406/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH405*AH406/10^6","v":0},{"$f":"AI405*AI406/10^6","v":0},{"$f":"AJ405*AJ406/10^6","v":0},{"$f":"AK405*AK406/10^6","v":0},{"$f":"AL405*AL406/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X407=\"\",\"-\",IFERROR((X407/W407-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X408=\"\",\"-\",IFERROR((X408/W408-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F408","v":"[Service]"},{"$f":"+G408","v":0},{"$f":"+H408","v":0},{"$f":"+I408","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(X409=\"\",\"-\",IFERROR(X409/W409-1,\"-\"))","v":"-"},{"$f":"IF(Y409=\"\",\"-\",IFERROR(Y409/X409-1,\"-\"))","v":"-"},{"$f":"IF(Z409=\"\",\"-\",IFERROR(Z409/Y409-1,\"-\"))","v":"-"},{"$f":"IF(AA409=\"\",\"-\",IFERROR(AA409/Z409-1,\"-\"))","v":"-"},{"$f":"IF(AB409=\"\",\"-\",IFERROR(AB409/AA409-1,\"-\"))","v":"-"},{"$f":"IF(AC409=\"\",\"-\",IFERROR(AC409/AB409-1,\"-\"))","v":"-"},{"$f":"IF(AD409=\"\",\"-\",IFERROR(AD409/AC409-1,\"-\"))","v":"-"},{"$f":"IF(AE409=\"\",\"-\",IFERROR(AE409/AD409-1,\"-\"))","v":"-"},{"$f":"IF(AF409=\"\",\"-\",IFERROR(AF409/AE409-1,\"-\"))","v":"-"},{"$f":"IF(AG409=\"\",\"-\",IFERROR(AG409/AF409-1,\"-\"))","v":"-"},"-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X409=\"\",\"-\",IFERROR((X409/W409-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},{"$f":"+G408","v":0},{"$f":"+H408","v":0},{"$f":"+I408","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W408*W409/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH408*AH409/10^6","v":0},{"$f":"AI408*AI409/10^6","v":0},{"$f":"AJ408*AJ409/10^6","v":0},{"$f":"AK408*AK409/10^6","v":0},{"$f":"AL408*AL409/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-",{"$f":"IF(AH410=\"\",\"-\",IFERROR(AH410/AG410-1,\"-\"))","v":"-"},"-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X410=\"\",\"-\",IFERROR((X410/W410-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X411=\"\",\"-\",IFERROR((X411/W411-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F411","v":"[Service]"},{"$f":"+G411","v":0},{"$f":"+H411","v":0},{"$f":"+I411","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X412=\"\",\"-\",IFERROR((X412/W412-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},{"$f":"+G411","v":0},{"$f":"+H411","v":0},{"$f":"+I411","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W411*W412/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH411*AH412/10^6","v":0},{"$f":"AI411*AI412/10^6","v":0},{"$f":"AJ411*AJ412/10^6","v":0},{"$f":"AK411*AK412/10^6","v":0},{"$f":"AL411*AL412/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X413=\"\",\"-\",IFERROR((X413/W413-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X414=\"\",\"-\",IFERROR((X414/W414-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F414","v":"[Service]"},{"$f":"+G414","v":0},{"$f":"+H414","v":0},{"$f":"+I414","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X415=\"\",\"-\",IFERROR((X415/W415-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},{"$f":"+G414","v":0},{"$f":"+H414","v":0},{"$f":"+I414","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W414*W415/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH414*AH415/10^6","v":0},{"$f":"AI414*AI415/10^6","v":0},{"$f":"AJ414*AJ415/10^6","v":0},{"$f":"AK414*AK415/10^6","v":0},{"$f":"AL414*AL415/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X416=\"\",\"-\",IFERROR((X416/W416-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X417=\"\",\"-\",IFERROR((X417/W417-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F417","v":"[Service]"},{"$f":"+G417","v":0},{"$f":"+H417","v":0},{"$f":"+I417","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X418=\"\",\"-\",IFERROR((X418/W418-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},{"$f":"+G417","v":0},{"$f":"+H417","v":0},{"$f":"+I417","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W417*W418/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH417*AH418/10^6","v":0},{"$f":"AI417*AI418/10^6","v":0},{"$f":"AJ417*AJ418/10^6","v":0},{"$f":"AK417*AK418/10^6","v":0},{"$f":"AL417*AL418/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X419=\"\",\"-\",IFERROR((X419/W419-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X420=\"\",\"-\",IFERROR((X420/W420-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F420","v":"[Service]"},{"$f":"+G420","v":0},{"$f":"+H420","v":0},{"$f":"+I420","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X421=\"\",\"-\",IFERROR((X421/W421-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},{"$f":"+G420","v":0},{"$f":"+H420","v":0},{"$f":"+I420","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W420*W421/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH420*AH421/10^6","v":0},{"$f":"AI420*AI421/10^6","v":0},{"$f":"AJ420*AJ421/10^6","v":0},{"$f":"AK420*AK421/10^6","v":0},{"$f":"AL420*AL421/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X422=\"\",\"-\",IFERROR((X422/W422-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X423=\"\",\"-\",IFERROR((X423/W423-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F423","v":"[Service]"},{"$f":"+G423","v":0},{"$f":"+H423","v":0},{"$f":"+I423","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X424=\"\",\"-\",IFERROR((X424/W424-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},{"$f":"+G423","v":0},{"$f":"+H423","v":0},{"$f":"+I423","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W423*W424/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH423*AH424/10^6","v":0},{"$f":"AI423*AI424/10^6","v":0},{"$f":"AJ423*AJ424/10^6","v":0},{"$f":"AK423*AK424/10^6","v":0},{"$f":"AL423*AL424/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X425=\"\",\"-\",IFERROR((X425/W425-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X426=\"\",\"-\",IFERROR((X426/W426-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F426","v":"[Service]"},{"$f":"+G426","v":0},{"$f":"+H426","v":0},{"$f":"+I426","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-",{"$f":"IF(AH427=\"\",\"-\",IFERROR(AH427/AG427-1,\"-\"))","v":"-"},"-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X427=\"\",\"-\",IFERROR((X427/W427-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},{"$f":"+G426","v":0},{"$f":"+H426","v":0},{"$f":"+I426","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W426*W427/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH426*AH427/10^6","v":0},{"$f":"AI426*AI427/10^6","v":0},{"$f":"AJ426*AJ427/10^6","v":0},{"$f":"AK426*AK427/10^6","v":0},{"$f":"AL426*AL427/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X428=\"\",\"-\",IFERROR((X428/W428-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X429=\"\",\"-\",IFERROR((X429/W429-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F429","v":"[Service]"},{"$f":"+G429","v":0},{"$f":"+H429","v":0},{"$f":"+I429","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X430=\"\",\"-\",IFERROR((X430/W430-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},{"$f":"+G429","v":0},{"$f":"+H429","v":0},{"$f":"+I429","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W429*W430/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH429*AH430/10^6","v":0},{"$f":"AI429*AI430/10^6","v":0},{"$f":"AJ429*AJ430/10^6","v":0},{"$f":"AK429*AK430/10^6","v":0},{"$f":"AL429*AL430/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X431=\"\",\"-\",IFERROR((X431/W431-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X432=\"\",\"-\",IFERROR((X432/W432-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F432","v":"[Service]"},{"$f":"+G432","v":0},{"$f":"+H432","v":0},{"$f":"+I432","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X433=\"\",\"-\",IFERROR((X433/W433-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},{"$f":"+G432","v":0},{"$f":"+H432","v":0},{"$f":"+I432","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W432*W433/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH432*AH433/10^6","v":0},{"$f":"AI432*AI433/10^6","v":0},{"$f":"AJ432*AJ433/10^6","v":0},{"$f":"AK432*AK433/10^6","v":0},{"$f":"AL432*AL433/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X434=\"\",\"-\",IFERROR((X434/W434-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X435=\"\",\"-\",IFERROR((X435/W435-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F435","v":"[Service]"},{"$f":"+G435","v":0},{"$f":"+H435","v":0},{"$f":"+I435","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X436=\"\",\"-\",IFERROR((X436/W436-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},{"$f":"+G435","v":0},{"$f":"+H435","v":0},{"$f":"+I435","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W435*W436/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH435*AH436/10^6","v":0},{"$f":"AI435*AI436/10^6","v":0},{"$f":"AJ435*AJ436/10^6","v":0},{"$f":"AK435*AK436/10^6","v":0},{"$f":"AL435*AL436/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X437=\"\",\"-\",IFERROR((X437/W437-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X438=\"\",\"-\",IFERROR((X438/W438-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F438","v":"[Service]"},{"$f":"+G438","v":0},{"$f":"+H438","v":0},{"$f":"+I438","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X439=\"\",\"-\",IFERROR((X439/W439-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},{"$f":"+G438","v":0},{"$f":"+H438","v":0},{"$f":"+I438","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W438*W439/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH438*AH439/10^6","v":0},{"$f":"AI438*AI439/10^6","v":0},{"$f":"AJ438*AJ439/10^6","v":0},{"$f":"AK438*AK439/10^6","v":0},{"$f":"AL438*AL439/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X440=\"\",\"-\",IFERROR((X440/W440-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(X441=\"\",\"-\",IFERROR((X441/W441-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F441","v":"[Service]"},{"$f":"+G441","v":0},{"$f":"+H441","v":0},{"$f":"+I441","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(X442=\"\",\"-\",IFERROR((X442/W442-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},{"$f":"+G441","v":0},{"$f":"+H441","v":0},{"$f":"+I441","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W441*W442/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH441*AH442/10^6","v":0},{"$f":"AI441*AI442/10^6","v":0},{"$f":"AJ441*AJ442/10^6","v":0},{"$f":"AK441*AK442/10^6","v":0},{"$f":"AL441*AL442/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(X443=\"\",\"-\",IFERROR((X443/W443-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$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]
[null,null,null,null,null,null,null,null,"Recycled Water",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,null,null,null,null,null,"Trade Waste",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,null,null,null,null,null,"Rural Water",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,null,null,null,null,null,"Bulk Water",null,null,null,null,null,null,null,null,null,null,null,null,null,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},0,0,0,0,{"$f":"+SUMIFS(AL$69:AL$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I453)","v":0}]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W448:W453)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH448:AH453)","v":0},{"$f":"SUM(AI448:AI453)","v":0},{"$f":"SUM(AJ448:AJ453)","v":0},{"$f":"SUM(AK448:AK453)","v":0},{"$f":"SUM(AL448:AL453)","v":0}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W13-W65","v":0},0,0,0,0,0,{"$f":"+AC13","v":0},0,0,0,0,{"$f":"+AH13","v":0},{"$f":"+AI13","v":0},{"$f":"+AJ13","v":0},{"$f":"+AK13","v":0},{"$f":"+AL13","v":0}]
[null,null,null,null,null,null,null,null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W455-W454","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH455-AH454","v":0},{"$f":"+AI455-AI454","v":0},{"$f":"+AJ455-AJ454","v":0},{"$f":"+AK455-AK454","v":0},{"$f":"+AL455-AL454","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(W454,2)=ROUND(W465,2),0,1)","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,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Price cap - Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",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,null,null,null,null,null,"Revenue cap - Fixed ",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,null,null,null,null,null,"Revenue cap - Variable",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,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W461:W464)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH461:AH464)","v":0},{"$f":"SUM(AI461:AI464)","v":0},{"$f":"SUM(AJ461:AJ464)","v":0},{"$f":"SUM(AK461:AK464)","v":0},{"$f":"SUM(AL461:AL464)","v":0}]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((W461+W463)/W465,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR((AH461+AH463)/AH465,\"\")","v":""},{"$f":"IFERROR((AI461+AI463)/AI465,\"\")","v":""},{"$f":"IFERROR((AJ461+AJ463)/AJ465,\"\")","v":""},{"$f":"IFERROR((AK461+AK463)/AK465,\"\")","v":""},{"$f":"IFERROR((AL461+AL463)/AL465,\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((W462+W464)/W465,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR((AH462+AH464)/AH465,\"\")","v":""},{"$f":"IFERROR((AI462+AI464)/AI465,\"\")","v":""},{"$f":"IFERROR((AJ462+AJ464)/AJ465,\"\")","v":""},{"$f":"IFERROR((AK462+AK464)/AK465,\"\")","v":""},{"$f":"IFERROR((AL462+AL464)/AL465,\"\")","v":""}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W474:W477)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH474:AH477)","v":0},{"$f":"SUM(AI474:AI477)","v":0},{"$f":"SUM(AJ474:AJ477)","v":0},{"$f":"SUM(AK474:AK477)","v":0},{"$f":"SUM(AL474:AL477)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"$I$461","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$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,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$473,$I$69:$I$444,$I474)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$462","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$463","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$464","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W473-W448","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH473-AH448","v":0},{"$f":"AI473-AI448","v":0},{"$f":"AJ473-AJ448","v":0},{"$f":"AK473-AK448","v":0},{"$f":"AL473-AL448","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W480:W483)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH480:AH483)","v":0},{"$f":"SUM(AI480:AI483)","v":0},{"$f":"SUM(AJ480:AJ483)","v":0},{"$f":"SUM(AK480:AK483)","v":0},{"$f":"SUM(AL480:AL483)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$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,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$479,$I$69:$I$444,$I480)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Revenue cap - Fixed "},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,null,null,null,null,null,{"$f":"I477","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W479-W449","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH479-AH449","v":0},{"$f":"AI479-AI449","v":0},{"$f":"AJ479-AJ449","v":0},{"$f":"AK479-AK449","v":0},{"$f":"AL479-AL449","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W486:W489)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH486:AH489)","v":0},{"$f":"SUM(AI486:AI489)","v":0},{"$f":"SUM(AJ486:AJ489)","v":0},{"$f":"SUM(AK486:AK489)","v":0},{"$f":"SUM(AL486:AL489)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$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,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$485,$I$69:$I$444,$I486)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Revenue cap - Fixed "},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,null,null,null,null,null,{"$f":"I483","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W485-W450","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH485-AH450","v":0},{"$f":"AI485-AI450","v":0},{"$f":"AJ485-AJ450","v":0},{"$f":"AK485-AK450","v":0},{"$f":"AL485-AL450","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I451","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W492:W495)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH492:AH495)","v":0},{"$f":"SUM(AI492:AI495)","v":0},{"$f":"SUM(AJ492:AJ495)","v":0},{"$f":"SUM(AK492:AK495)","v":0},{"$f":"SUM(AL492:AL495)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$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,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$491,$I$69:$I$444,$I492)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Revenue cap - Fixed "},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,null,null,null,null,null,{"$f":"I489","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W491-W451","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH491-AH451","v":0},{"$f":"AI491-AI451","v":0},{"$f":"AJ491-AJ451","v":0},{"$f":"AK491-AK451","v":0},{"$f":"AL491-AL451","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I452","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W498:W501)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH498:AH501)","v":0},{"$f":"SUM(AI498:AI501)","v":0},{"$f":"SUM(AJ498:AJ501)","v":0},{"$f":"SUM(AK498:AK501)","v":0},{"$f":"SUM(AL498:AL501)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$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,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$497,$I$69:$I$444,$I498)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Revenue cap - Fixed "},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,null,null,null,null,null,{"$f":"I495","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W497-W452","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH497-AH452","v":0},{"$f":"AI497-AI452","v":0},{"$f":"AJ497-AJ452","v":0},{"$f":"AK497-AK452","v":0},{"$f":"AL497-AL452","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I453","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W504:W507)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH504:AH507)","v":0},{"$f":"SUM(AI504:AI507)","v":0},{"$f":"SUM(AJ504:AJ507)","v":0},{"$f":"SUM(AK504:AK507)","v":0},{"$f":"SUM(AL504:AL507)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$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,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$503,$I$69:$I$444,$I504)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Revenue cap - Fixed "},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,null,null,null,null,null,{"$f":"I501","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W503-W453","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH503-AH453","v":0},{"$f":"AI503-AI453","v":0},{"$f":"AJ503-AJ453","v":0},{"$f":"AK503-AK453","v":0},{"$f":"AL503-AL453","v":0}]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W474:W477,W480:W483,W486:W489,W492:W495,W498:W501,W504:W507)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH474:AH477,AH480:AH483,AH486:AH489,AH492:AH495,AH498:AH501,AH504:AH507)","v":0},{"$f":"SUM(AI474:AI477,AI480:AI483,AI486:AI489,AI492:AI495,AI498:AI501,AI504:AI507)","v":0},{"$f":"SUM(AJ474:AJ477,AJ480:AJ483,AJ486:AJ489,AJ492:AJ495,AJ498:AJ501,AJ504:AJ507)","v":0},{"$f":"SUM(AK474:AK477,AK480:AK483,AK486:AK489,AK492:AK495,AK498:AK501,AK504:AK507)","v":0},{"$f":"SUM(AL474:AL477,AL480:AL483,AL486:AL489,AL492:AL495,AL498:AL501,AL504:AL507)","v":0}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W509-W455","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH509-AH455","v":0},{"$f":"AI509-AI455","v":0},{"$f":"AJ509-AJ455","v":0},{"$f":"AK509-AK455","v":0},{"$f":"AL509-AL455","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W473/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH473/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI473/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ473/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK473/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL473/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W474/W$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH474/AH$473,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W475/W$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W476/W$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W477/W$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W513+W515,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH513+AH515,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W514+W516,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W479/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH479/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI479/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ479/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK479/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL479/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W480/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH480/AH$479,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W481/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W482/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W483/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W522+W524,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH522+AH524,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W523+W525,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W485/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH485/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI485/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ485/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK485/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL485/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W486/W$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH486/AH$485,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W487/W$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W488/W$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W489/W$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W531+W533,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH531+AH533,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W532+W534,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W491/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH491/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI491/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ491/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK491/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL491/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W492/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH492/AH$491,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W493/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W494/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I495","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W495/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W540+W542,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH540+AH542,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W541+W543,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I497","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W497/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH497/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI497/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ497/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK497/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL497/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W498/W$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH498/AH$497,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W499/W$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W500/W$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I501","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W501/W$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W549+W551,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH549+AH551,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W550+W552,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I503","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W503/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH503/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI503/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ503/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK503/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL503/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I504","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W504/W$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH504/AH$503,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I505","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W505/W$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I506","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W506/W$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I507","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W507/W$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W558+W560,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH558+AH560,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W559+W561,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]

{"sheet":"NotPres_FO","index":14,"n_rows":251,"n_cols":38,"rows_kept":251,"cut":false,"hidden":false,"merged":[[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],[208,3,208,7],[223,3,223,7],[238,3,238,7],[178,3,178,7],[133,3,133,7]]}
[80,"Non Prescribed Services"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},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"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,"Non Prescribed Services summary"]
[]
[null,null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E12,W$31:W$1619)","v":10.364023080542987},10.271363081136769,10.378186769815953,13.223133459262439,15.706322438244271,10.570437685624999,10.806615685624999,10.346210685625,11.018382685624999,10.607393685625,10.754623685624999,10.798673685624999,10.953723685625,10.884573685625,10.959523685624999,10.959523685624999]
[]
[null,null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E14,W$31:W$1619)","v":12.408046735735734},10.414760548828125,11.127126327324479,11.176983036516855,9.3748043270894641,11.896855159791857,10.15956533395018,11.233427477484664,12.782682879416805,14.083716667608144,10.43472111966315,10.207846907318512,10.439462508343587,10.625880479794864,10.675522004793923,10.837951978745538]
[]
[null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E16,W$31:W$1619)","v":1.3307262243787044},3.0396579362086564,2.852249527249521,1.5392745205058631,2.1016274849245113,4.4559426513152998,2.8907576504187,2.9256209699720999,2.9028885075413999,2.3638108146654,3.5353571864790005,2.6231387320740001,3.9977306099942993,2.1702302656811998,1.4179666698734998,1.4474290664789997]
[null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net capital expenditure - non-prescribed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W16-W17-W18","v":1.3307262243787044},{"$f":"+X16-X17-X18","v":3.0396579362086564},2.852249527249521,1.5392745205058631,2.1016274849245113,4.4559426513152998,2.8907576504187,2.9256209699720999,2.9028885075413999,2.3638108146654,3.5353571864790005,{"$f":"+AH16-AH17-AH18","v":2.6231387320740001},{"$f":"+AI16-AI17-AI18","v":3.9977306099942993},{"$f":"+AJ16-AJ17-AJ18","v":2.1702302656811998},{"$f":"+AK16-AK17-AK18","v":1.4179666698734998},{"$f":"+AL16-AL17-AL18","v":1.4474290664789997}]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E21,W$31:W$1619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12291216380090497,0.25550945192717589,1.4235708220858899E-2,7.2322087667238438E-2,0.13213936050890585,8.4055313100000001E-2,6.3553422900000003E-2,0.15760584070000003,4.8926413800000006E-2,3.0066121799999998E-2,7.0449324000000008E-2,7.9316358000000017E-2,0.1573305481,4.7044760400000003E-2,1.6616374500000003E-2,0]
[]
[]
[]
[null,"Total Non Prescribed Services"]
[]
[]
[null,null,null,"Gippsland Regional Organics"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4080673375565613,6.7441820184724701,6.7871658357055225,8.4439862684305318,8.1558430288804065,7.1354087131249999,7.2649967131249999,7.3969017131249997,7.4412737131249997,7.4792747131250001,7.4792747131250001,7.4792747131250001,7.4792747131250001,7.4792747131250001,7.4792747131250001,7.4792747131250001]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6025221081081078,6.8120909677734378,7.0155988690702094,6.9585244691011239,5.5332583179743455,6.2840748159095039,6.7070948461286335,7.1750356869938656,9.0838412638764972,7.1456406781933852,6.44747584891911,6.4698137298184539,6.4536101154163124,6.6403172146308211,6.6790419194377151,6.7460749705239076]
[]
[null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86786275673752855,2.4041423565577333,2.1146464228500594,0.83332848273514093,1.4485243201012366,3.4939487913153,1.9327917755706001,1.6191450766298998,1.9263984099861,1.4755196098172998,2.5583354564790004,1.6778668822005001,2.6156410198172995,1.1917142199860999,0.66784694999999994,0.79513543647899987]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W35-W36-W37","v":0.86786275673752855},2.4041423565577333,2.1146464228500594,0.83332848273514093,1.4485243201012366,3.4939487913153,1.9327917755706001,1.6191450766298998,1.9263984099861,1.4755196098172998,2.5583354564790004,{"$f":"+AH35-AH36-AH37","v":1.6778668822005001},{"$f":"+AI35-AI36-AI37","v":2.6156410198172995},{"$f":"+AJ35-AJ36-AJ37","v":1.1917142199860999},{"$f":"+AK35-AK36-AK37","v":0.66784694999999994},{"$f":"+AL35-AL36-AL37","v":0.79513543647899987}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7478967420814481E-2,0.20522794899644764,0,4.8981973559176682E-2,0,8.4055313100000001E-2,4.7093290200000006E-2,1.5606693300000002E-2,1.52081787E-2,1.3605989099999998E-2,7.0449324000000008E-2,6.2699983500000014E-2,1.3605989099999998E-2,1.52081787E-2,0,0]
[]
[]
[null,null,null,"Gippsland Regional Agribusiness"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9559557429864252,3.5271810626642992,3.5910209341104307,4.7791471908319059,7.5504794093638647,3.4350289724999996,3.5416189724999998,2.9493089724999999,3.5771089724999996,3.1281189724999998,3.2753489724999998,3.3193989724999997,3.4744489724999998,3.4052989724999998,3.4802489724999996,3.4802489724999996]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8055246276276273,3.6026695810546876,4.1115274582542689,4.2184585674157304,3.8415460091151177,5.6127803438823527,3.4524704878215462,4.0583917904907985,3.6988416155403088,6.9380759894147586,3.9872452707440407,3.7380331775000588,3.9858523929272742,3.9855632651640427,3.9964800853562066,4.0918770082216307]
[]
[null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46286346764117575,0.63551557965092309,0.73760310439946142,0.70594603777072229,0.6531031648232748,0.96199385999999998,0.95796587484809992,1.3064758933422,0.97649009755529992,0.88829120484809998,0.97702173000000003,0.94527184987349999,1.3820895901770001,0.97851604569509998,0.7501197198734999,0.65229362999999985]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W50-W51-W52","v":0.46286346764117575},{"$f":"+X50-X51-X52","v":0.63551557965092309},0.73760310439946142,0.70594603777072229,0.6531031648232748,0.96199385999999998,0.95796587484809992,1.3064758933422,0.97649009755529992,0.88829120484809998,0.97702173000000003,{"$f":"+AH50-AH51-AH52","v":0.94527184987349999},{"$f":"+AI50-AI51-AI52","v":1.3820895901770001},{"$f":"+AJ50-AJ51-AJ52","v":0.97851604569509998},{"$f":"+AK50-AK51-AK52","v":0.7501197198734999},{"$f":"+AL50-AL51-AL52","v":0.65229362999999985}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5433196380090498E-2,5.0281502930728243E-2,1.4235708220858899E-2,2.3340114108061753E-2,0.13213936050890585,0,1.6460132700000001E-2,0.14199914740000003,3.3718235100000007E-2,1.6460132700000001E-2,0,1.6616374500000003E-2,0.143724559,3.1836581700000005E-2,1.6616374500000003E-2,0]
[]
[]
[null,null,null,"[Not prescribed service 3]"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W65-W66-W67","v":0},{"$f":"+X65-X66-X67","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH65-AH66-AH67","v":0},{"$f":"+AI65-AI66-AI67","v":0},{"$f":"+AJ65-AJ66-AJ67","v":0},{"$f":"+AK65-AK66-AK67","v":0},{"$f":"+AL65-AL66-AL67","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 4]"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W80-W81-W82","v":0},{"$f":"+X80-X81-X82","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH80-AH81-AH82","v":0},{"$f":"+AI80-AI81-AI82","v":0},{"$f":"+AJ80-AJ81-AJ82","v":0},{"$f":"+AK80-AK81-AK82","v":0},{"$f":"+AL80-AL81-AL82","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 5]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W95-W96-W97","v":0},{"$f":"+X95-X96-X97","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH95-AH96-AH97","v":0},{"$f":"+AI95-AI96-AI97","v":0},{"$f":"+AJ95-AJ96-AJ97","v":0},{"$f":"+AK95-AK96-AK97","v":0},{"$f":"+AL95-AL96-AL97","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 6]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W110-W111-W112","v":0},{"$f":"+X110-X111-X112","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH110-AH111-AH112","v":0},{"$f":"+AI110-AI111-AI112","v":0},{"$f":"+AJ110-AJ111-AJ112","v":0},{"$f":"+AK110-AK111-AK112","v":0},{"$f":"+AL110-AL111-AL112","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 7]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W125-W126-W127","v":0},{"$f":"+X125-X126-X127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH125-AH126-AH127","v":0},{"$f":"+AI125-AI126-AI127","v":0},{"$f":"+AJ125-AJ126-AJ127","v":0},{"$f":"+AK125-AK126-AK127","v":0},{"$f":"+AL125-AL126-AL127","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 8]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W140-W141-W142","v":0},{"$f":"+X140-X141-X142","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH140-AH141-AH142","v":0},{"$f":"+AI140-AI141-AI142","v":0},{"$f":"+AJ140-AJ141-AJ142","v":0},{"$f":"+AK140-AK141-AK142","v":0},{"$f":"+AL140-AL141-AL142","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 9]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155-W156-W157","v":0},{"$f":"+X155-X156-X157","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH155-AH156-AH157","v":0},{"$f":"+AI155-AI156-AI157","v":0},{"$f":"+AJ155-AJ156-AJ157","v":0},{"$f":"+AK155-AK156-AK157","v":0},{"$f":"+AL155-AL156-AL157","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 10]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W170-W171-W172","v":0},{"$f":"+X170-X171-X172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH170-AH171-AH172","v":0},{"$f":"+AI170-AI171-AI172","v":0},{"$f":"+AJ170-AJ171-AJ172","v":0},{"$f":"+AK170-AK171-AK172","v":0},{"$f":"+AL170-AL171-AL172","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 11]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W185-W186-W187","v":0},{"$f":"+X185-X186-X187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH185-AH186-AH187","v":0},{"$f":"+AI185-AI186-AI187","v":0},{"$f":"+AJ185-AJ186-AJ187","v":0},{"$f":"+AK185-AK186-AK187","v":0},{"$f":"+AL185-AL186-AL187","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 12]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W200-W201-W202","v":0},{"$f":"+X200-X201-X202","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH200-AH201-AH202","v":0},{"$f":"+AI200-AI201-AI202","v":0},{"$f":"+AJ200-AJ201-AJ202","v":0},{"$f":"+AK200-AK201-AK202","v":0},{"$f":"+AL200-AL201-AL202","v":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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W215-W216-W217","v":0},{"$f":"+X215-X216-X217","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH215-AH216-AH217","v":0},{"$f":"+AI215-AI216-AI217","v":0},{"$f":"+AJ215-AJ216-AJ217","v":0},{"$f":"+AK215-AK216-AK217","v":0},{"$f":"+AL215-AL216-AL217","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 14]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W230-W231-W232","v":0},{"$f":"+X230-X231-X232","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH230-AH231-AH232","v":0},{"$f":"+AI230-AI231-AI232","v":0},{"$f":"+AJ230-AJ231-AJ232","v":0},{"$f":"+AK230-AK231-AK232","v":0},{"$f":"+AL230-AL231-AL232","v":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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W245-W246-W247","v":0},{"$f":"+X245-X246-X247","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH245-AH246-AH247","v":0},{"$f":"+AI245-AI246-AI247","v":0},{"$f":"+AJ245-AJ246-AJ247","v":0},{"$f":"+AK245-AK246-AK247","v":0},{"$f":"+AL245-AL246-AL247","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]

{"sheet":"Finance&Tax_FO","index":15,"n_rows":146,"n_cols":38,"rows_kept":146,"cut":false,"hidden":false,"merged":[[72,3,72,7],[86,3,86,7],[85,3,85,7],[83,3,83,7],[81,3,81,7],[80,3,80,7],[79,3,79,7],[75,3,75,7],[74,3,74,7],[73,3,73,7],[53,3,53,7],[52,3,52,7],[51,3,51,7],[66,3,66,7],[65,3,65,7],[64,3,64,7],[63,3,63,7],[62,3,62,7],[61,3,61,7],[60,3,60,7],[59,3,59,7],[54,3,54,7],[143,3,143,7],[144,3,144,7],[145,3,145,7],[131,3,131,7],[132,3,132,7],[133,3,133,7],[134,3,134,7],[135,3,135,7],[136,3,136,7],[139,3,139,7],[140,3,140,7],[141,3,141,7],[142,3,142,7],[137,3,137,7],[138,3,138,7],[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],[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],[106,3,106,7],[2,1,2,5],[45,3,45,7],[46,3,46,7],[47,3,47,7],[48,3,48,7],[49,3,49,7],[50,3,50,7],[109,3,109,7],[105,3,105,7],[104,3,104,7],[103,3,103,7],[102,3,102,7],[101,3,101,7],[100,3,100,7],[99,3,99,7],[98,3,98,7],[97,3,97,7],[96,3,96,7],[95,3,95,7],[94,3,94,7],[93,3,93,7],[92,3,92,7],[91,3,91,7],[87,3,87,7]]}
[80,"Cash, debt and tax assumptions"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27",{"$f":"+CONCATENATE(AG6-1,\"-\",RIGHT(AG6,2))","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,"Finance and tax summary"]
[]
[null,null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W26","v":13.292578590815308},{"$f":"+X26","v":6.9962115639431639},11.10865247852761,17.662308868584905,11.451554707379135,13.764977399999999,13.153716463716131,3.986552358989893,3.8118965569509764,3.4668508420038471,4.958636586504265,{"$f":"+AH26","v":3.2663933013020294},3.4445909010938141,3.8871166313526793,3.7546998982018502,3.8173472616123854]
[null,null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W27","v":0.11954724162895927},0.13016102131438723,0.11701022613496934,3.9316466552315611E-2,4.1452431679389314E-2,8.2838887935701599E-2,7.8598189803414473E-2,7.5018143889011915E-2,7.2499999999999995E-2,8.3750000000000005E-2,8.3750000000000005E-2,8.3750000000000005E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
[null,null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W29","v":313.95475113122171},{"$f":"+X29","v":311.40053285968037},320.88036809815958,336.31518010291597,342.06488549618319,329.5,336,345,366,380,380,{"$f":"+AH29","v":367},374,403,429,455]
[null,null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W30","v":15.742418923981901},15.025033896980466,14.279294590306753,12.708782161234993,12.221272685750638,11.620429109589001,12.3984875,13.244777777777777,14.364941666666667,15.229929166666665,15.440954166666666,15.550525,17.11877638888889,19.00975833333333,20.660791666666665,20.660791666666665]
[]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W37","v":39.683149},{"$f":"+X37","v":42.379455},46.965839920000015,47.451000000000001,52.156693149999995,53.900854502608411,54.268387620156439,55.360439286247704,55.79366737022999,54.966046252708992,53.069659816891622,{"$f":"+AH37","v":53.069659816891622},{"$f":"+AI37","v":53.069659816891622},{"$f":"+AJ37","v":53.069659816891622},{"$f":"+AK37","v":53.069659816891622},{"$f":"+AL37","v":53.069659816891622}]
[null,null,null,null,"Tax depreciation - existing assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W39","v":28.647126680000071},28.78846515999998,29.840610749999922,33.260136080000066,32.995131349999973,29.947150346753705,{"$f":"+AC39","v":29.685880072971187},28.181392362690552,27.804005125845112,26.145522292759495,22.896859803327164,21.275523124171947,19.85945853672672,19.046631505128499,16.999394811076577,16.999394811076577]
[null,null,null,null,"Tax depreciation - new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC42+AC45","v":1.1695294666704426},3.1233820996158368,5.1147527949657228,7.0282729299145146,8.756735403971259,{"$f":"AH42+AH45","v":10.455869656210089},{"$f":"AI42+AI45","v":12.707451333904562},{"$f":"AJ42+AJ45","v":14.928208146101984},{"$f":"AK42+AK45","v":16.975444840153902},{"$f":"AL42+AL45","v":18.778134019075846}]
[null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X35","v":127.75170799999999},null,null,null,null,{"$f":"+AC35","v":13.33365707484333}]
[]
[]
[]
[null,null,"Cash and Debt",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"}]
[]
[null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.292578590815308,6.9962115639431639,11.10865247852761,17.662308868584905,11.451554707379135,13.764977399999999,13.153716463716131,3.986552358989893,3.8118965569509764,3.4668508420038471,4.958636586504265,3.2663933013020294,3.4445909010938141,3.8871166313526793,3.7546998982018502,3.8173472616123854]
[null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11954724162895927,0.13016102131438723,0.11701022613496934,3.9316466552315611E-2,4.1452431679389314E-2,8.2838887935701599E-2,7.8598189803414473E-2,7.5018143889011915E-2,7.2499999999999995E-2,8.3750000000000005E-2,8.3750000000000005E-2,8.3750000000000005E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
[]
[null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313.95475113122171,311.40053285968037,320.88036809815958,336.31518010291597,342.06488549618319,329.5,336,345,366,380,380,367,374,403,429,455]
[null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.742418923981901,15.025033896980466,14.279294590306753,12.708782161234993,12.221272685750638,11.620429109589001,12.3984875,13.244777777777777,14.364941666666667,15.229929166666665,15.440954166666666,15.550525,17.11877638888889,19.00975833333333,20.660791666666665,20.660791666666665]
[]
[]
[null,null,"Depreciation",null,null,null,"$m, MOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter positive values"]
[null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127.75170799999999,null,null,null,null,13.33365707484333]
[]
[null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.683149,42.379455,46.965839920000015,47.451000000000001,52.156693149999995,53.900854502608411,54.268387620156439,55.360439286247704,55.79366737022999,54.966046252708992,53.069659816891622,53.069659816891622,53.069659816891622,53.069659816891622,53.069659816891622,53.069659816891622]
[]
[null,null,null,"Tax depreciation - existing assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.647126680000071,28.78846515999998,29.840610749999922,33.260136080000066,32.995131349999973,29.947150346753705,29.685880072971187,28.181392362690552,27.804005125845112,26.145522292759495,22.896859803327164,21.275523124171947,19.85945853672672,19.046631505128499,16.999394811076577,16.999394811076577]
[]
[]
[null,null,null,"Tax depreciation - new assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Prescribed Tax Depreciation - new assets",0.28907576504186999,0.58163786203907997,0.87192671279321998,1.1083077942597599,1.4618435129076599,1.7241573861150599,2.12393044711449,2.3409534736826099,2.4827501406699599,2.6274930473178597]
[]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C41","v":"Project/program Name"},null,null,null,null,{"$f":"+'Capex_FO input'!M41","v":"Asset life (Tax)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC46:AC808)","v":0.8804537016285725},2.5417442375767569,4.2428260821725026,5.9199651356547545,7.2948918910635996,{"$f":"SUM(AH46:AH808)","v":8.7317122700950289},{"$f":"SUM(AI46:AI808)","v":10.583520886790071},{"$f":"SUM(AJ46:AJ808)","v":12.587254672419373},{"$f":"SUM(AK46:AK808)","v":14.492694699483943},{"$f":"SUM(AL46:AL808)","v":16.150640971757987}]
[null,null,null,{"$f":"+'Capex_FO input'!C42","v":"SWOP - Renewal Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M42","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP42","v":2.7944452629333335E-3},{"$f":"+'Capex_FO input'!CQ42","v":7.7722359871166668E-3},{"$f":"+'Capex_FO input'!CR42","v":6.1664451420964564E-2},{"$f":"+'Capex_FO input'!CS42","v":0.18272308731817161},{"$f":"+'Capex_FO input'!CT42","v":0.28673102229486586},{"$f":"+'Capex_FO input'!CU42","v":0.32180631719802866},{"$f":"+'Capex_FO input'!CV42","v":0.32222344304910638},{"$f":"+'Capex_FO input'!CW42","v":0.32222344304910638},{"$f":"+'Capex_FO input'!CX42","v":0.32222344304910638},{"$f":"+'Capex_FO input'!CY42","v":0.32222344304910638}]
[null,null,null,{"$f":"+'Capex_FO input'!C43","v":"Moe Sewer - Yarragon Township SPS (Factory Rd SPS) Rising Main and Pump Pump Station Capacity Upgrade"},null,null,null,null,{"$f":"+'Capex_FO input'!M43","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP43","v":4.5101124999999999E-3},{"$f":"+'Capex_FO input'!CQ43","v":1.1672475E-2},{"$f":"+'Capex_FO input'!CR43","v":4.7960021753863588E-2},{"$f":"+'Capex_FO input'!CS43","v":0.15237183997102477},{"$f":"+'Capex_FO input'!CT43","v":0.2444399056613446},{"$f":"+'Capex_FO input'!CU43","v":0.26573144988836689},{"$f":"+'Capex_FO input'!CV43","v":0.26573144988836689},{"$f":"+'Capex_FO input'!CW43","v":0.26573144988836689},{"$f":"+'Capex_FO input'!CX43","v":0.26573144988836689},{"$f":"+'Capex_FO input'!CY43","v":0.26573144988836689}]
[null,null,null,{"$f":"+'Capex_FO input'!C44","v":"Traralgon Water - Connect Tgon and Morwell Water Networks - STAGE 1"},null,null,null,null,{"$f":"+'Capex_FO input'!M44","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP44","v":5.9533485000000004E-3},{"$f":"+'Capex_FO input'!CQ44","v":1.5443030333333335E-2},{"$f":"+'Capex_FO input'!CR44","v":5.5621311927480002E-2},{"$f":"+'Capex_FO input'!CS44","v":0.13000446689693107},{"$f":"+'Capex_FO input'!CT44","v":0.18718239506051723},{"$f":"+'Capex_FO input'!CU44","v":0.20761558917749673},{"$f":"+'Capex_FO input'!CV44","v":0.2086120618395278},{"$f":"+'Capex_FO input'!CW44","v":0.2086120618395278},{"$f":"+'Capex_FO input'!CX44","v":0.2086120618395278},{"$f":"+'Capex_FO input'!CY44","v":0.2086120618395278}]
[null,null,null,{"$f":"+'Capex_FO input'!C45","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M45","v":1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP45","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CQ45","v":1.03E-2},{"$f":"+'Capex_FO input'!CR45","v":1.03E-2},{"$f":"+'Capex_FO input'!CS45","v":1.03E-2},{"$f":"+'Capex_FO input'!CT45","v":1.03E-2},{"$f":"+'Capex_FO input'!CU45","v":1.03E-2},{"$f":"+'Capex_FO input'!CV45","v":1.03E-2},{"$f":"+'Capex_FO input'!CW45","v":1.03E-2},{"$f":"+'Capex_FO input'!CX45","v":1.03E-2},{"$f":"+'Capex_FO input'!CY45","v":1.03E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C46","v":"Warragul Sewer - WWTP upgrade - Stage 1a"},null,null,null,null,{"$f":"+'Capex_FO input'!M46","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP46","v":4.2916865960508338E-2},{"$f":"+'Capex_FO input'!CQ46","v":0.11754032858444342},{"$f":"+'Capex_FO input'!CR46","v":0.15717881500320124},{"$f":"+'Capex_FO input'!CS46","v":0.16826500806725758},{"$f":"+'Capex_FO input'!CT46","v":0.17303477766872974},{"$f":"+'Capex_FO input'!CU46","v":0.17465024396147663},{"$f":"+'Capex_FO input'!CV46","v":0.17465024396147663},{"$f":"+'Capex_FO input'!CW46","v":0.17465024396147663},{"$f":"+'Capex_FO input'!CX46","v":0.17465024396147663},{"$f":"+'Capex_FO input'!CY46","v":0.17465024396147663}]
[null,null,null,{"$f":"+'Capex_FO input'!C47","v":"Traralgon Water - New Basin at Clarkes Storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M47","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP47","v":5.4339795833333333E-3},{"$f":"+'Capex_FO input'!CQ47","v":3.3970913241666664E-2},{"$f":"+'Capex_FO input'!CR47","v":0.10466595271116666},{"$f":"+'Capex_FO input'!CS47","v":0.16030451002678775},{"$f":"+'Capex_FO input'!CT47","v":0.16835098194790882},{"$f":"+'Capex_FO input'!CU47","v":0.16835098194790882},{"$f":"+'Capex_FO input'!CV47","v":0.16835098194790882},{"$f":"+'Capex_FO input'!CW47","v":0.16835098194790882},{"$f":"+'Capex_FO input'!CX47","v":0.16835098194790882},{"$f":"+'Capex_FO input'!CY47","v":0.16835098194790882}]
[null,null,null,{"$f":"+'Capex_FO input'!C48","v":"Traralgon Tyers Interconnect"},null,null,null,null,{"$f":"+'Capex_FO input'!M48","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP48","v":5.2317305000000001E-3},{"$f":"+'Capex_FO input'!CQ48","v":1.842758690725E-2},{"$f":"+'Capex_FO input'!CR48","v":6.7406961236837495E-2},{"$f":"+'Capex_FO input'!CS48","v":0.11405497044250935},{"$f":"+'Capex_FO input'!CT48","v":0.12034182505556995},{"$f":"+'Capex_FO input'!CU48","v":0.12099591888529619},{"$f":"+'Capex_FO input'!CV48","v":0.12099591888529619},{"$f":"+'Capex_FO input'!CW48","v":0.12099591888529619},{"$f":"+'Capex_FO input'!CX48","v":0.12099591888529619},{"$f":"+'Capex_FO input'!CY48","v":0.12099591888529619}]
[null,null,null,{"$f":"+'Capex_FO input'!C49","v":"Warragul Sewer - North East Branch Augmentation to Sutton St"},null,null,null,null,{"$f":"+'Capex_FO input'!M49","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP49","v":6.6773397916666671E-3},{"$f":"+'Capex_FO input'!CQ49","v":4.9212082887500001E-2},{"$f":"+'Capex_FO input'!CR49","v":9.493426968290701E-2},{"$f":"+'Capex_FO input'!CS49","v":0.10479905317414735},{"$f":"+'Capex_FO input'!CT49","v":0.10479905317414735},{"$f":"+'Capex_FO input'!CU49","v":0.10479905317414735},{"$f":"+'Capex_FO input'!CV49","v":0.10479905317414735},{"$f":"+'Capex_FO input'!CW49","v":0.10479905317414735},{"$f":"+'Capex_FO input'!CX49","v":0.10479905317414735},{"$f":"+'Capex_FO input'!CY49","v":0.10479905317414735}]
[null,null,null,{"$f":"+'Capex_FO input'!C50","v":"Drouin Water - Drouin West Watermain"},null,null,null,null,{"$f":"+'Capex_FO input'!M50","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP50","v":2.1458333333333334E-3},{"$f":"+'Capex_FO input'!CQ50","v":6.5018749999999998E-3},{"$f":"+'Capex_FO input'!CR50","v":2.1191790076847093E-2},{"$f":"+'Capex_FO input'!CS50","v":5.3471072636277525E-2},{"$f":"+'Capex_FO input'!CT50","v":7.3779183732545148E-2},{"$f":"+'Capex_FO input'!CU50","v":7.4287719012896117E-2},{"$f":"+'Capex_FO input'!CV50","v":7.4287719012896117E-2},{"$f":"+'Capex_FO input'!CW50","v":7.4287719012896117E-2},{"$f":"+'Capex_FO input'!CX50","v":7.4287719012896117E-2},{"$f":"+'Capex_FO input'!CY50","v":7.4287719012896117E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C51","v":"Corporate SCADA System Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M51","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP51","v":3.1832561634349998E-2},{"$f":"+'Capex_FO input'!CQ51","v":9.645266175208049E-2},{"$f":"+'Capex_FO input'!CR51","v":0.16301136487334289},{"$f":"+'Capex_FO input'!CS51","v":0.19826102602176107},{"$f":"+'Capex_FO input'!CT51","v":0.20126237393814966},{"$f":"+'Capex_FO input'!CU51","v":0.20339479650420689},{"$f":"+'Capex_FO input'!CV51","v":0.20561996072088054},{"$f":"+'Capex_FO input'!CW51","v":0.2088996146255121},{"$f":"+'Capex_FO input'!CX51","v":0.21227765814728261},{"$f":"+'Capex_FO input'!CY51","v":0.21575704297470624}]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C53","v":"Corporate SCADA System Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M53","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP53","v":3.1832561634349998E-2},{"$f":"+'Capex_FO input'!CQ53","v":9.645266175208049E-2},{"$f":"+'Capex_FO input'!CR53","v":0.16301136487334289},{"$f":"+'Capex_FO input'!CS53","v":0.19826102602176107},{"$f":"+'Capex_FO input'!CT53","v":0.20126237393814966},{"$f":"+'Capex_FO input'!CU53","v":0.20339479650420689},{"$f":"+'Capex_FO input'!CV53","v":0.20561996072088054},{"$f":"+'Capex_FO input'!CW53","v":0.2088996146255121},{"$f":"+'Capex_FO input'!CX53","v":0.21227765814728261},{"$f":"+'Capex_FO input'!CY53","v":0.21575704297470624}]
[null,null,null,{"$f":"+'Capex_FO input'!C54","v":"Energy Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M54","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP54","v":2.7060674999999999E-2},{"$f":"+'Capex_FO input'!CQ54","v":8.1993845250000003E-2},{"$f":"+'Capex_FO input'!CR54","v":0.13857501060749999},{"$f":"+'Capex_FO input'!CS54","v":0.19685361092572501},{"$f":"+'Capex_FO input'!CT54","v":0.25688056925349673},{"$f":"+'Capex_FO input'!CU54","v":0.30302296685082264},{"$f":"+'Capex_FO input'!CV54","v":0.33486426689578913},{"$f":"+'Capex_FO input'!CW54","v":0.36766080594210465},{"$f":"+'Capex_FO input'!CX54","v":0.40144124115980961},{"$f":"+'Capex_FO input'!CY54","v":0.43623508943404571}]
[null,null,null,{"$f":"+'Capex_FO input'!C55","v":"Energy Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M55","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP55","v":2.7060674999999999E-2},{"$f":"+'Capex_FO input'!CQ55","v":8.1993845250000003E-2},{"$f":"+'Capex_FO input'!CR55","v":0.13857501060749999},{"$f":"+'Capex_FO input'!CS55","v":0.19685361092572501},{"$f":"+'Capex_FO input'!CT55","v":0.25688056925349673},{"$f":"+'Capex_FO input'!CU55","v":0.30302296685082264},{"$f":"+'Capex_FO input'!CV55","v":0.33486426689578913},{"$f":"+'Capex_FO input'!CW55","v":0.36766080594210465},{"$f":"+'Capex_FO input'!CX55","v":0.40144124115980961},{"$f":"+'Capex_FO input'!CY55","v":0.43623508943404571}]
[null,null,null,{"$f":"+'Capex_FO input'!C56","v":"Energy Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M56","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP56","v":1.3530337499999999E-4},{"$f":"+'Capex_FO input'!CQ56","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CR56","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CS56","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CT56","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CU56","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CV56","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CW56","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CX56","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CY56","v":2.7060674999999999E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C57","v":"Energy Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M57","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP57","v":1.3530337499999999E-4},{"$f":"+'Capex_FO input'!CQ57","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CR57","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CS57","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CT57","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CU57","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CV57","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CW57","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CX57","v":2.7060674999999999E-4},{"$f":"+'Capex_FO input'!CY57","v":2.7060674999999999E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C58","v":"Fleet and Facility Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M58","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP58","v":2.0836719750000001E-3},{"$f":"+'Capex_FO input'!CQ58","v":7.0660834560000007E-3},{"$f":"+'Capex_FO input'!CR58","v":1.1400256467375001E-2},{"$f":"+'Capex_FO input'!CS58","v":1.4314186483286249E-2},{"$f":"+'Capex_FO input'!CT58","v":1.7315534399674839E-2},{"$f":"+'Capex_FO input'!CU58","v":2.0406922753555087E-2},{"$f":"+'Capex_FO input'!CV58","v":2.3591052758051741E-2},{"$f":"+'Capex_FO input'!CW58","v":2.6870706662683291E-2},{"$f":"+'Capex_FO input'!CX58","v":3.024875018445379E-2},{"$f":"+'Capex_FO input'!CY58","v":3.3728135011877408E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C59","v":"Fleet and Facility Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M59","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP59","v":2.0836719750000001E-3},{"$f":"+'Capex_FO input'!CQ59","v":7.0660834560000007E-3},{"$f":"+'Capex_FO input'!CR59","v":1.1400256467375001E-2},{"$f":"+'Capex_FO input'!CS59","v":1.4314186483286249E-2},{"$f":"+'Capex_FO input'!CT59","v":1.7315534399674839E-2},{"$f":"+'Capex_FO input'!CU59","v":2.0406922753555087E-2},{"$f":"+'Capex_FO input'!CV59","v":2.3591052758051741E-2},{"$f":"+'Capex_FO input'!CW59","v":2.6870706662683291E-2},{"$f":"+'Capex_FO input'!CX59","v":3.024875018445379E-2},{"$f":"+'Capex_FO input'!CY59","v":3.3728135011877408E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C60","v":"Fleet and Facility Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M60","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP60","v":8.3736185236033489E-2},{"$f":"+'Capex_FO input'!CQ60","v":0.21468079945155841},{"$f":"+'Capex_FO input'!CR60","v":0.32744895525108303},{"$f":"+'Capex_FO input'!CS60","v":0.42716598835137598},{"$f":"+'Capex_FO input'!CT60","v":0.51854953197191156},{"$f":"+'Capex_FO input'!CU60","v":0.65565109103615815},{"$f":"+'Capex_FO input'!CV60","v":0.7846502789582761},{"$f":"+'Capex_FO input'!CW60","v":0.90844453767750399},{"$f":"+'Capex_FO input'!CX60","v":1.026769403321621},{"$f":"+'Capex_FO input'!CY60","v":1.1255373167931841}]
[null,null,null,{"$f":"+'Capex_FO input'!C61","v":"Fleet and Facility Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M61","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP61","v":8.3736185236033489E-2},{"$f":"+'Capex_FO input'!CQ61","v":0.21468079945155841},{"$f":"+'Capex_FO input'!CR61","v":0.32744895525108303},{"$f":"+'Capex_FO input'!CS61","v":0.42716598835137598},{"$f":"+'Capex_FO input'!CT61","v":0.51854953197191156},{"$f":"+'Capex_FO input'!CU61","v":0.65565109103615815},{"$f":"+'Capex_FO input'!CV61","v":0.7846502789582761},{"$f":"+'Capex_FO input'!CW61","v":0.90844453767750399},{"$f":"+'Capex_FO input'!CX61","v":1.026769403321621},{"$f":"+'Capex_FO input'!CY61","v":1.1255373167931841}]
[null,null,null,{"$f":"+'Capex_FO input'!C62","v":"Growth Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M62","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP62","v":6.7651687499999998E-3},{"$f":"+'Capex_FO input'!CQ62","v":2.0498461312500001E-2},{"$f":"+'Capex_FO input'!CR62","v":3.4353795083789246E-2},{"$f":"+'Capex_FO input'!CS62","v":4.8334831300131428E-2},{"$f":"+'Capex_FO input'!CT62","v":6.2735298602963868E-2},{"$f":"+'Capex_FO input'!CU62","v":8.1750545119622375E-2},{"$f":"+'Capex_FO input'!CV62","v":0.10551901422652173},{"$f":"+'Capex_FO input'!CW62","v":0.13000053740662806},{"$f":"+'Capex_FO input'!CX62","v":0.15521650628213757},{"$f":"+'Capex_FO input'!CY62","v":0.1811889542239124}]
[null,null,null,{"$f":"+'Capex_FO input'!C63","v":"Growth Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M63","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP63","v":1.6286467248749999E-2},{"$f":"+'Capex_FO input'!CQ63","v":4.8339475977249996E-2},{"$f":"+'Capex_FO input'!CR63","v":7.9207256411380114E-2},{"$f":"+'Capex_FO input'!CS63","v":0.10959368512385417},{"$f":"+'Capex_FO input'!CT63","v":0.14109115094865207},{"$f":"+'Capex_FO input'!CU63","v":0.17041744159216807},{"$f":"+'Capex_FO input'!CV63","v":0.19753595531346996},{"$f":"+'Capex_FO input'!CW63","v":0.22588576834302207},{"$f":"+'Capex_FO input'!CX63","v":0.25533355489279946},{"$f":"+'Capex_FO input'!CY63","v":0.28625167698616694}]
[null,null,null,{"$f":"+'Capex_FO input'!C64","v":"IT Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M64","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP64","v":3.5559848506920004E-2},{"$f":"+'Capex_FO input'!CQ64","v":9.4817174916675212E-2},{"$f":"+'Capex_FO input'!CR64","v":0.15174363318140743},{"$f":"+'Capex_FO input'!CS64","v":0.21105809217450147},{"$f":"+'Capex_FO input'!CT64","v":0.25872780063856798},{"$f":"+'Capex_FO input'!CU64","v":0.29255011127499286},{"$f":"+'Capex_FO input'!CV64","v":0.32322786467238568},{"$f":"+'Capex_FO input'!CW64","v":0.35261916102004659},{"$f":"+'Capex_FO input'!CX64","v":0.37798995882061454},{"$f":"+'Capex_FO input'!CY64","v":0.40771147396576773}]
[null,null,null,{"$f":"+'Capex_FO input'!C65","v":"IT Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M65","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP65","v":3.5559848506920004E-2},{"$f":"+'Capex_FO input'!CQ65","v":9.4817174916675212E-2},{"$f":"+'Capex_FO input'!CR65","v":0.15174363318140743},{"$f":"+'Capex_FO input'!CS65","v":0.21105809217450147},{"$f":"+'Capex_FO input'!CT65","v":0.25872780063856798},{"$f":"+'Capex_FO input'!CU65","v":0.29255011127499286},{"$f":"+'Capex_FO input'!CV65","v":0.32322786467238568},{"$f":"+'Capex_FO input'!CW65","v":0.35261916102004659},{"$f":"+'Capex_FO input'!CX65","v":0.37798995882061454},{"$f":"+'Capex_FO input'!CY65","v":0.40771147396576773}]
[null,null,null,{"$f":"+'Capex_FO input'!C66","v":"IT Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M66","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP66","v":2.5364337981061996E-2},{"$f":"+'Capex_FO input'!CQ66","v":9.2413329745004449E-2},{"$f":"+'Capex_FO input'!CR66","v":0.15882448405280811},{"$f":"+'Capex_FO input'!CS66","v":0.22184815796931109},{"$f":"+'Capex_FO input'!CT66","v":0.28742733653094171},{"$f":"+'Capex_FO input'!CU66","v":0.34228141931748823},{"$f":"+'Capex_FO input'!CV66","v":0.39290227686397905},{"$f":"+'Capex_FO input'!CW66","v":0.43953626778201244},{"$f":"+'Capex_FO input'!CX66","v":0.50076071482269113},{"$f":"+'Capex_FO input'!CY66","v":0.56691098569429577}]
[null,null,null,{"$f":"+'Capex_FO input'!C67","v":"IT Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M67","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP67","v":2.5364337981061996E-2},{"$f":"+'Capex_FO input'!CQ67","v":9.2413329745004449E-2},{"$f":"+'Capex_FO input'!CR67","v":0.15882448405280811},{"$f":"+'Capex_FO input'!CS67","v":0.22184815796931109},{"$f":"+'Capex_FO input'!CT67","v":0.28742733653094171},{"$f":"+'Capex_FO input'!CU67","v":0.34228141931748823},{"$f":"+'Capex_FO input'!CV67","v":0.39290227686397905},{"$f":"+'Capex_FO input'!CW67","v":0.43953626778201244},{"$f":"+'Capex_FO input'!CX67","v":0.50076071482269113},{"$f":"+'Capex_FO input'!CY67","v":0.56691098569429577}]
[null,null,null,{"$f":"+'Capex_FO input'!C68","v":"IT Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M68","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP68","v":3.6812350045249994E-3},{"$f":"+'Capex_FO input'!CQ68","v":9.9048782449422494E-3},{"$f":"+'Capex_FO input'!CR68","v":1.6734926361389624E-2},{"$f":"+'Capex_FO input'!CS68","v":2.5183627107911163E-2},{"$f":"+'Capex_FO input'!CT68","v":3.4294564183460018E-2},{"$f":"+'Capex_FO input'!CU68","v":5.3907123783207334E-2},{"$f":"+'Capex_FO input'!CV68","v":8.3672371065242043E-2},{"$f":"+'Capex_FO input'!CW68","v":0.11903764921824099},{"$f":"+'Capex_FO input'!CX68","v":0.16212147145089867},{"$f":"+'Capex_FO input'!CY68","v":0.19017993914541445}]
[null,null,null,{"$f":"+'Capex_FO input'!C69","v":"Safety Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M69","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP69","v":1.4764304280000001E-2},{"$f":"+'Capex_FO input'!CQ69","v":4.4301031042500001E-2},{"$f":"+'Capex_FO input'!CR69","v":7.5724482187350006E-2},{"$f":"+'Capex_FO input'!CS69","v":0.10187337243338487},{"$f":"+'Capex_FO input'!CT69","v":0.12079463851648402},{"$f":"+'Capex_FO input'!CU69","v":0.14841307161302203},{"$f":"+'Capex_FO input'!CV69","v":0.18534897966518318},{"$f":"+'Capex_FO input'!CW69","v":0.2233929649589092},{"$f":"+'Capex_FO input'!CX69","v":0.26231431647971137},{"$f":"+'Capex_FO input'!CY69","v":0.30213935521440211}]
[null,null,null,{"$f":"+'Capex_FO input'!C70","v":"Safety Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M70","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP70","v":1.4764304280000001E-2},{"$f":"+'Capex_FO input'!CQ70","v":4.4301031042500001E-2},{"$f":"+'Capex_FO input'!CR70","v":7.5724482187350006E-2},{"$f":"+'Capex_FO input'!CS70","v":0.10187337243338487},{"$f":"+'Capex_FO input'!CT70","v":0.12079463851648402},{"$f":"+'Capex_FO input'!CU70","v":0.14841307161302203},{"$f":"+'Capex_FO input'!CV70","v":0.18534897966518318},{"$f":"+'Capex_FO input'!CW70","v":0.2233929649589092},{"$f":"+'Capex_FO input'!CX70","v":0.26231431647971137},{"$f":"+'Capex_FO input'!CY70","v":0.30213935521440211}]
[null,null,null,{"$f":"+'Capex_FO input'!C71","v":"Sewer Facility Reliability Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M71","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP71","v":1.3530337500000001E-3},{"$f":"+'Capex_FO input'!CQ71","v":4.0996922625000003E-3},{"$f":"+'Capex_FO input'!CR71","v":6.928750530375E-3},{"$f":"+'Capex_FO input'!CS71","v":9.8426805462862501E-3},{"$f":"+'Capex_FO input'!CT71","v":1.2844028462674836E-2},{"$f":"+'Capex_FO input'!CU71","v":3.0052249348806251E-2},{"$f":"+'Capex_FO input'!CV71","v":6.1893549393772784E-2},{"$f":"+'Capex_FO input'!CW71","v":9.4690088440088291E-2},{"$f":"+'Capex_FO input'!CX71","v":0.12847052365779327},{"$f":"+'Capex_FO input'!CY71","v":0.16326437193202945}]
[null,null,null,{"$f":"+'Capex_FO input'!C72","v":"Sewer Facility Reliability Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M72","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP72","v":1.9921617923749999E-2},{"$f":"+'Capex_FO input'!CQ72","v":6.1329213352549997E-2},{"$f":"+'Capex_FO input'!CR72","v":0.10475662932346835},{"$f":"+'Capex_FO input'!CS72","v":0.15303942643567195},{"$f":"+'Capex_FO input'!CT72","v":0.21663078316548842},{"$f":"+'Capex_FO input'!CU72","v":0.30077732373319815},{"$f":"+'Capex_FO input'!CV72","v":0.39597730497618194},{"$f":"+'Capex_FO input'!CW72","v":0.49403328565645532},{"$f":"+'Capex_FO input'!CX72","v":0.6043721513282988},{"$f":"+'Capex_FO input'!CY72","v":0.7273623885414594}]
[null,null,null,{"$f":"+'Capex_FO input'!C73","v":"Sewer Facility Reliability Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M73","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP73","v":2.8203898316499998E-2},{"$f":"+'Capex_FO input'!CQ73","v":8.60344009174E-2},{"$f":"+'Capex_FO input'!CR73","v":0.14419455242164422},{"$f":"+'Capex_FO input'!CS73","v":0.20325510992670062},{"$f":"+'Capex_FO input'!CT73","v":0.26522494080568126},{"$f":"+'Capex_FO input'!CU73","v":0.33099048689619642},{"$f":"+'Capex_FO input'!CV73","v":0.40066561965459213},{"$f":"+'Capex_FO input'!CW73","v":0.47243100639573982},{"$f":"+'Capex_FO input'!CX73","v":0.54635164004935333},{"$f":"+'Capex_FO input'!CY73","v":0.62249217802280687}]
[null,null,null,{"$f":"+'Capex_FO input'!C74","v":"Sewer Network Reliability and Renewal Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M74","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP74","v":1.6236405000000002E-2},{"$f":"+'Capex_FO input'!CQ74","v":4.9196307150000007E-2},{"$f":"+'Capex_FO input'!CR74","v":8.4101962034750011E-2},{"$f":"+'Capex_FO input'!CS74","v":0.1210117422362925},{"$f":"+'Capex_FO input'!CT74","v":0.1600440501144495},{"$f":"+'Capex_FO input'!CU74","v":0.20879153885005342},{"$f":"+'Capex_FO input'!CV74","v":0.2665304295982594},{"$f":"+'Capex_FO input'!CW74","v":0.32600148706891152},{"$f":"+'Capex_FO input'!CX74","v":0.38725667626368326},{"$f":"+'Capex_FO input'!CY74","v":0.45034952113429816}]
[null,null,null,{"$f":"+'Capex_FO input'!C75","v":"Water Facility Reliability Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M75","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP75","v":3.6080900000000004E-3},{"$f":"+'Capex_FO input'!CQ75","v":1.0932512700000001E-2},{"$f":"+'Capex_FO input'!CR75","v":1.8476668081E-2},{"$f":"+'Capex_FO input'!CS75","v":2.624714812343E-2},{"$f":"+'Capex_FO input'!CT75","v":3.4250742567132897E-2},{"$f":"+'Capex_FO input'!CU75","v":4.2796649629466929E-2},{"$f":"+'Capex_FO input'!CV75","v":5.1901138688991023E-2},{"$f":"+'Capex_FO input'!CW75","v":6.1278762420300836E-2},{"$f":"+'Capex_FO input'!CX75","v":7.0493222023527688E-2},{"$f":"+'Capex_FO input'!CY75","v":7.9539622574829105E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C76","v":"Water Facility Reliability Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M76","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP76","v":6.5946864975000002E-3},{"$f":"+'Capex_FO input'!CQ76","v":2.1132105058075001E-2},{"$f":"+'Capex_FO input'!CR76","v":3.5329499381904002E-2},{"$f":"+'Capex_FO input'!CS76","v":4.8026463771234616E-2},{"$f":"+'Capex_FO input'!CT76","v":6.1104337092245151E-2},{"$f":"+'Capex_FO input'!CU76","v":7.4574546612886011E-2},{"$f":"+'Capex_FO input'!CV76","v":8.8448862419146096E-2},{"$f":"+'Capex_FO input'!CW76","v":0.10273940769959398},{"$f":"+'Capex_FO input'!CX76","v":0.11745981199357104},{"$f":"+'Capex_FO input'!CY76","v":0.13262297107148316}]
[null,null,null,{"$f":"+'Capex_FO input'!C77","v":"Water Facility Reliability Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M77","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP77","v":3.8335956250000001E-3},{"$f":"+'Capex_FO input'!CQ77","v":1.2138404029687499E-2},{"$f":"+'Capex_FO input'!CR77","v":2.2312474506771089E-2},{"$f":"+'Capex_FO input'!CS77","v":3.4622517495679225E-2},{"$f":"+'Capex_FO input'!CT77","v":5.2096040719721584E-2},{"$f":"+'Capex_FO input'!CU77","v":7.9383163216184466E-2},{"$f":"+'Capex_FO input'!CV77","v":0.1127173558809676},{"$f":"+'Capex_FO input'!CW77","v":0.14705157432569421},{"$f":"+'Capex_FO input'!CX77","v":0.18241581932376263},{"$f":"+'Capex_FO input'!CY77","v":0.21884099167177309}]
[null,null,null,{"$f":"+'Capex_FO input'!C78","v":"Water Facility Reliability Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M78","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP78","v":1.4329529435E-2},{"$f":"+'Capex_FO input'!CQ78","v":4.3418474188049998E-2},{"$f":"+'Capex_FO input'!CR78","v":7.3703270352648342E-2},{"$f":"+'Capex_FO input'!CS78","v":0.10555932526646439},{"$f":"+'Capex_FO input'!CT78","v":0.13906731648866744},{"$f":"+'Capex_FO input'!CU78","v":0.17535772691640725},{"$f":"+'Capex_FO input'!CV78","v":0.21455103705868211},{"$f":"+'Capex_FO input'!CW78","v":0.25572752800919057},{"$f":"+'Capex_FO input'!CX78","v":0.2989875476397672},{"$f":"+'Capex_FO input'!CY78","v":0.34443652426365112}]
[null,null,null,{"$f":"+'Capex_FO input'!C79","v":"Water Network Reliability and Renewal Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M79","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP79","v":1.2628315E-3},{"$f":"+'Capex_FO input'!CQ79","v":3.8449611084999998E-3},{"$f":"+'Capex_FO input'!CR79","v":6.5432323378302511E-3},{"$f":"+'Capex_FO input'!CS79","v":9.3642816718205422E-3},{"$f":"+'Capex_FO input'!CT79","v":1.2799313519819534E-2},{"$f":"+'Capex_FO input'!CU79","v":1.7403412612040547E-2},{"$f":"+'Capex_FO input'!CV79","v":2.2704033830526126E-2},{"$f":"+'Capex_FO input'!CW79","v":2.8163673685566274E-2},{"$f":"+'Capex_FO input'!CX79","v":3.3787102736257624E-2},{"$f":"+'Capex_FO input'!CY79","v":3.9579234658469714E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C80","v":"Water Network Reliability and Renewal Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M80","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP80","v":1.8040449999999998E-4},{"$f":"+'Capex_FO input'!CQ80","v":5.4662563499999998E-4},{"$f":"+'Capex_FO input'!CR80","v":9.2383340404999994E-4},{"$f":"+'Capex_FO input'!CS80","v":1.3123574061715002E-3},{"$f":"+'Capex_FO input'!CT80","v":1.7125371283566448E-3},{"$f":"+'Capex_FO input'!CU80","v":2.2564793458416887E-3},{"$f":"+'Capex_FO input'!CV80","v":2.9484969334856283E-3},{"$f":"+'Capex_FO input'!CW80","v":3.6612750487588857E-3},{"$f":"+'Capex_FO input'!CX80","v":4.3954365074903405E-3},{"$f":"+'Capex_FO input'!CY80","v":5.1516228099837387E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C81","v":"Water Network Reliability and Renewal Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M81","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP81","v":1.5765143344875002E-2},{"$f":"+'Capex_FO input'!CQ81","v":5.0966033125448125E-2},{"$f":"+'Capex_FO input'!CR81","v":9.0523810843730124E-2},{"$f":"+'Capex_FO input'!CS81","v":0.1316281964132828},{"$f":"+'Capex_FO input'!CT81","v":0.17373911902686762},{"$f":"+'Capex_FO input'!CU81","v":0.23293085062562754},{"$f":"+'Capex_FO input'!CV81","v":0.31019907206807967},{"$f":"+'Capex_FO input'!CW81","v":0.38978534015380528},{"$f":"+'Capex_FO input'!CX81","v":0.47175919628210278},{"$f":"+'Capex_FO input'!CY81","v":0.55619226809424915}]
[null,null,null,{"$f":"+'Capex_FO input'!C82","v":"Other Projects - Corporate"},null,null,null,null,{"$f":"+'Capex_FO input'!M82","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP82","v":5.1612825427499988E-2},{"$f":"+'Capex_FO input'!CQ82","v":0.12413002229249998},{"$f":"+'Capex_FO input'!CR82","v":0.15106321445257495},{"$f":"+'Capex_FO input'!CS82","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CT82","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CU82","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CV82","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CW82","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CX82","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CY82","v":0.15709203517514997}]
[null,null,null,{"$f":"+'Capex_FO input'!C83","v":"Other Projects - Corporate"},null,null,null,null,{"$f":"+'Capex_FO input'!M83","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP83","v":5.1612825427499988E-2},{"$f":"+'Capex_FO input'!CQ83","v":0.12413002229249998},{"$f":"+'Capex_FO input'!CR83","v":0.15106321445257495},{"$f":"+'Capex_FO input'!CS83","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CT83","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CU83","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CV83","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CW83","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CX83","v":0.15709203517514997},{"$f":"+'Capex_FO input'!CY83","v":0.15709203517514997}]
[null,null,null,{"$f":"+'Capex_FO input'!C84","v":"Other Projects - Corporate"},null,null,null,null,{"$f":"+'Capex_FO input'!M84","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP84","v":3.1498625699999997E-3},{"$f":"+'Capex_FO input'!CQ84","v":9.0869746649999989E-3},{"$f":"+'Capex_FO input'!CR84","v":1.4745091200749998E-2},{"$f":"+'Capex_FO input'!CS84","v":1.7615958211499999E-2},{"$f":"+'Capex_FO input'!CT84","v":1.7615958211499999E-2},{"$f":"+'Capex_FO input'!CU84","v":2.0856555546125657E-2},{"$f":"+'Capex_FO input'!CV84","v":3.9580996733947771E-2},{"$f":"+'Capex_FO input'!CW84","v":5.5064840587144226E-2},{"$f":"+'Capex_FO input'!CX84","v":5.5064840587144226E-2},{"$f":"+'Capex_FO input'!CY84","v":5.5064840587144226E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C85","v":"Other Projects - Corporate"},null,null,null,null,{"$f":"+'Capex_FO input'!M85","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP85","v":3.1498625699999997E-3},{"$f":"+'Capex_FO input'!CQ85","v":9.0869746649999989E-3},{"$f":"+'Capex_FO input'!CR85","v":1.4745091200749998E-2},{"$f":"+'Capex_FO input'!CS85","v":1.7615958211499999E-2},{"$f":"+'Capex_FO input'!CT85","v":1.7615958211499999E-2},{"$f":"+'Capex_FO input'!CU85","v":2.0856555546125657E-2},{"$f":"+'Capex_FO input'!CV85","v":3.9580996733947771E-2},{"$f":"+'Capex_FO input'!CW85","v":5.5064840587144226E-2},{"$f":"+'Capex_FO input'!CX85","v":5.5064840587144226E-2},{"$f":"+'Capex_FO input'!CY85","v":5.5064840587144226E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C86","v":"Other Projects - Wastewater"},null,null,null,null,{"$f":"+'Capex_FO input'!M86","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP86","v":2.1684620900000004E-3},{"$f":"+'Capex_FO input'!CQ86","v":1.2877638451433332E-2},{"$f":"+'Capex_FO input'!CR86","v":3.0146454452653168E-2},{"$f":"+'Capex_FO input'!CS86","v":5.5939234770684819E-2},{"$f":"+'Capex_FO input'!CT86","v":7.3991515655694048E-2},{"$f":"+'Capex_FO input'!CU86","v":8.4755285903866731E-2},{"$f":"+'Capex_FO input'!CV86","v":0.12777389658517624},{"$f":"+'Capex_FO input'!CW86","v":0.18058236676777539},{"$f":"+'Capex_FO input'!CX86","v":0.29556009638463521},{"$f":"+'Capex_FO input'!CY86","v":0.44946663351333349}]
[null,null,null,{"$f":"+'Capex_FO input'!C87","v":"Other Projects - Wastewater"},null,null,null,null,{"$f":"+'Capex_FO input'!M87","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP87","v":3.3205490199999998E-3},{"$f":"+'Capex_FO input'!CQ87","v":8.2892915924499995E-3},{"$f":"+'Capex_FO input'!CR87","v":1.8887271421473926E-2},{"$f":"+'Capex_FO input'!CS87","v":3.3751043740192853E-2},{"$f":"+'Capex_FO input'!CT87","v":4.2710732594042525E-2},{"$f":"+'Capex_FO input'!CU87","v":4.9951748896072512E-2},{"$f":"+'Capex_FO input'!CV87","v":0.16755326909418322},{"$f":"+'Capex_FO input'!CW87","v":0.39424685462801246},{"$f":"+'Capex_FO input'!CX87","v":0.53515973598468491},{"$f":"+'Capex_FO input'!CY87","v":0.56278523851531359}]
[null,null,null,{"$f":"+'Capex_FO input'!C88","v":"Other Projects - Wastewater"},null,null,null,null,{"$f":"+'Capex_FO input'!M88","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP88","v":2.1531277074999999E-3},{"$f":"+'Capex_FO input'!CQ88","v":5.0067841289500002E-3},{"$f":"+'Capex_FO input'!CR88","v":6.5222354934476668E-3},{"$f":"+'Capex_FO input'!CS88","v":2.2052178798868522E-2},{"$f":"+'Capex_FO input'!CT88","v":3.8441320765908712E-2},{"$f":"+'Capex_FO input'!CU88","v":4.8793634165864783E-2},{"$f":"+'Capex_FO input'!CV88","v":6.836200051629085E-2},{"$f":"+'Capex_FO input'!CW88","v":8.4861169211135262E-2},{"$f":"+'Capex_FO input'!CX88","v":9.2832031767574111E-2},{"$f":"+'Capex_FO input'!CY88","v":0.11501348140531227}]
[null,null,null,{"$f":"+'Capex_FO input'!C89","v":"Other Projects - Wastewater"},null,null,null,null,{"$f":"+'Capex_FO input'!M89","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP89","v":2.5517434583333335E-3},{"$f":"+'Capex_FO input'!CQ89","v":5.4305241942666669E-3},{"$f":"+'Capex_FO input'!CR89","v":5.7575614718666668E-3},{"$f":"+'Capex_FO input'!CS89","v":5.7575614718666668E-3},{"$f":"+'Capex_FO input'!CT89","v":8.4641760372015547E-3},{"$f":"+'Capex_FO input'!CU89","v":3.2408780878834316E-2},{"$f":"+'Capex_FO input'!CV89","v":6.7321150785083647E-2},{"$f":"+'Capex_FO input'!CW89","v":9.1332676403822463E-2},{"$f":"+'Capex_FO input'!CX89","v":0.13987221087709378},{"$f":"+'Capex_FO input'!CY89","v":0.17937158147724785}]
[null,null,null,{"$f":"+'Capex_FO input'!C90","v":"Other Projects - Wastewater"},null,null,null,null,{"$f":"+'Capex_FO input'!M90","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP90","v":1.9662678541666666E-2},{"$f":"+'Capex_FO input'!CQ90","v":4.4645085418750001E-2},{"$f":"+'Capex_FO input'!CR90","v":6.3147627085158337E-2},{"$f":"+'Capex_FO input'!CS90","v":7.7932916411727796E-2},{"$f":"+'Capex_FO input'!CT90","v":8.2141498779854216E-2},{"$f":"+'Capex_FO input'!CU90","v":0.12555779946619294},{"$f":"+'Capex_FO input'!CV90","v":0.22013816188537585},{"$f":"+'Capex_FO input'!CW90","v":0.33911732776077519},{"$f":"+'Capex_FO input'!CX90","v":0.42383805594530238},{"$f":"+'Capex_FO input'!CY90","v":0.46500907068403841}]
[null,null,null,{"$f":"+'Capex_FO input'!C91","v":"Other Projects - Wastewater"},null,null,null,null,{"$f":"+'Capex_FO input'!M91","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP91","v":4.9791642E-4},{"$f":"+'Capex_FO input'!CQ91","v":2.312343698975E-3},{"$f":"+'Capex_FO input'!CR91","v":4.6977740416192498E-3},{"$f":"+'Capex_FO input'!CS91","v":6.2762819892533276E-3},{"$f":"+'Capex_FO input'!CT91","v":7.8356226889857005E-3},{"$f":"+'Capex_FO input'!CU91","v":1.467223057167754E-2},{"$f":"+'Capex_FO input'!CV91","v":5.6826085919713283E-2},{"$f":"+'Capex_FO input'!CW91","v":9.331289800189245E-2},{"$f":"+'Capex_FO input'!CX91","v":9.343271038296018E-2},{"$f":"+'Capex_FO input'!CY91","v":9.5786579921381412E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C92","v":"Other Projects - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M92","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP92","v":4.5101124999999996E-5},{"$f":"+'Capex_FO input'!CQ92","v":1.3665640874999999E-4},{"$f":"+'Capex_FO input'!CR92","v":1.8311056749999998E-4},{"$f":"+'Capex_FO input'!CS92","v":1.8311056749999998E-4},{"$f":"+'Capex_FO input'!CT92","v":1.8311056749999998E-4},{"$f":"+'Capex_FO input'!CU92","v":3.9224882723705435E-4},{"$f":"+'Capex_FO input'!CV92","v":6.0138708697410868E-4},{"$f":"+'Capex_FO input'!CW92","v":6.0138708697410868E-4},{"$f":"+'Capex_FO input'!CX92","v":2.6238866418311847E-3},{"$f":"+'Capex_FO input'!CY92","v":6.7295607381910507E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C93","v":"Other Projects - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M93","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP93","v":1.34942566E-3},{"$f":"+'Capex_FO input'!CQ93","v":6.3455027818749999E-3},{"$f":"+'Capex_FO input'!CR93","v":1.131305929450948E-2},{"$f":"+'Capex_FO input'!CS93","v":2.3257563028719536E-2},{"$f":"+'Capex_FO input'!CT93","v":3.8282923091415476E-2},{"$f":"+'Capex_FO input'!CU93","v":6.1883581689740327E-2},{"$f":"+'Capex_FO input'!CV93","v":0.11272656157485432},{"$f":"+'Capex_FO input'!CW93","v":0.15287621392279832},{"$f":"+'Capex_FO input'!CX93","v":0.16369337490384672},{"$f":"+'Capex_FO input'!CY93","v":0.1743494337166889}]
[null,null,null,{"$f":"+'Capex_FO input'!C94","v":"Other Projects - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M94","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP94","v":4.1637582453333342E-2},{"$f":"+'Capex_FO input'!CQ94","v":9.1652707895641686E-2},{"$f":"+'Capex_FO input'!CR94","v":0.10864285191686669},{"$f":"+'Capex_FO input'!CS94","v":0.1194239144979032},{"$f":"+'Capex_FO input'!CT94","v":0.12567666351718568},{"$f":"+'Capex_FO input'!CU94","v":0.20465588065284035},{"$f":"+'Capex_FO input'!CV94","v":0.33984797437152547},{"$f":"+'Capex_FO input'!CW94","v":0.49930541499317493},{"$f":"+'Capex_FO input'!CX94","v":0.69729736048686453},{"$f":"+'Capex_FO input'!CY94","v":0.81620282883608763}]
[null,null,null,{"$f":"+'Capex_FO input'!C95","v":"Other Projects - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M95","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP95","v":4.5642338499999994E-4},{"$f":"+'Capex_FO input'!CQ95","v":9.5930092874999993E-4},{"$f":"+'Capex_FO input'!CR95","v":2.919666428E-3},{"$f":"+'Capex_FO input'!CS95","v":4.8335777685000001E-3},{"$f":"+'Capex_FO input'!CT95","v":5.3472863094075219E-3},{"$f":"+'Capex_FO input'!CU95","v":6.3901146474497914E-3},{"$f":"+'Capex_FO input'!CV95","v":1.9988305209379036E-2},{"$f":"+'Capex_FO input'!CW95","v":3.3630922279840318E-2},{"$f":"+'Capex_FO input'!CX95","v":4.1288930303085558E-2},{"$f":"+'Capex_FO input'!CY95","v":4.837339202066402E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C96","v":"Other Projects - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M96","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP96","v":1.5343402725000001E-3},{"$f":"+'Capex_FO input'!CQ96","v":6.59919661E-3},{"$f":"+'Capex_FO input'!CR96","v":1.259939516011109E-2},{"$f":"+'Capex_FO input'!CS96","v":2.8370085659602855E-2},{"$f":"+'Capex_FO input'!CT96","v":4.1721855387511948E-2},{"$f":"+'Capex_FO input'!CU96","v":4.1877186230908872E-2},{"$f":"+'Capex_FO input'!CV96","v":4.2555829426842634E-2},{"$f":"+'Capex_FO input'!CW96","v":4.7272305630934472E-2},{"$f":"+'Capex_FO input'!CX96","v":5.4842673116176473E-2},{"$f":"+'Capex_FO input'!CY96","v":6.6794000062015135E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C97","v":"Other Projects - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M97","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP97","v":7.1092455287499997E-3},{"$f":"+'Capex_FO input'!CQ97","v":3.9172984059649835E-2},{"$f":"+'Capex_FO input'!CR97","v":7.4172273237396544E-2},{"$f":"+'Capex_FO input'!CS97","v":9.69363481903385E-2},{"$f":"+'Capex_FO input'!CT97","v":0.1179042023691963},{"$f":"+'Capex_FO input'!CU97","v":0.14565977249881523},{"$f":"+'Capex_FO input'!CV97","v":0.24543266145840159},{"$f":"+'Capex_FO input'!CW97","v":0.34375139714465069},{"$f":"+'Capex_FO input'!CX97","v":0.42434632370424852},{"$f":"+'Capex_FO input'!CY97","v":0.49672287574060137}]
[null,null,null,{"$f":"+'Capex_FO input'!C98","v":"Other Projects - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M98","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP98","v":1.8067510675000001E-3},{"$f":"+'Capex_FO input'!CQ98","v":5.7968475962499998E-3},{"$f":"+'Capex_FO input'!CR98","v":1.3721927078999999E-2},{"$f":"+'Capex_FO input'!CS98","v":2.0159540124792395E-2},{"$f":"+'Capex_FO input'!CT98","v":2.7013830234351641E-2},{"$f":"+'Capex_FO input'!CU98","v":4.6281027439937061E-2},{"$f":"+'Capex_FO input'!CV98","v":6.1615023730031915E-2},{"$f":"+'Capex_FO input'!CW98","v":6.384023389980821E-2},{"$f":"+'Capex_FO input'!CX98","v":6.4183030434529748E-2},{"$f":"+'Capex_FO input'!CY98","v":6.4525826969251285E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C99","v":"Other Projects - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M99","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP99","v":5.5340492333333328E-3},{"$f":"+'Capex_FO input'!CQ99","v":1.3065748073729415E-2},{"$f":"+'Capex_FO input'!CR99","v":1.9886753848171328E-2},{"$f":"+'Capex_FO input'!CS99","v":2.6888119630741829E-2},{"$f":"+'Capex_FO input'!CT99","v":3.5537232486535029E-2},{"$f":"+'Capex_FO input'!CU99","v":5.8898080160676741E-2},{"$f":"+'Capex_FO input'!CV99","v":8.0842476736888449E-2},{"$f":"+'Capex_FO input'!CW99","v":9.5898134577018804E-2},{"$f":"+'Capex_FO input'!CX99","v":0.10932710562169266},{"$f":"+'Capex_FO input'!CY99","v":0.11628587527653989}]
[null,null,null,{"$f":"+'Capex_FO input'!C100","v":"Other Projects - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M100","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP100","v":2.1191391366249999E-2},{"$f":"+'Capex_FO input'!CQ100","v":7.58064940914355E-2},{"$f":"+'Capex_FO input'!CR100","v":0.14559968773834661},{"$f":"+'Capex_FO input'!CS100","v":0.20218218865403345},{"$f":"+'Capex_FO input'!CT100","v":0.24117378238524834},{"$f":"+'Capex_FO input'!CU100","v":0.27172893289454547},{"$f":"+'Capex_FO input'!CV100","v":0.31242435115541334},{"$f":"+'Capex_FO input'!CW100","v":0.38648403211790633},{"$f":"+'Capex_FO input'!CX100","v":0.43756658984228597},{"$f":"+'Capex_FO input'!CY100","v":0.4449276927909151}]
[null,null,null,{"$f":"+'Capex_FO input'!C101","v":"NCCs"},null,null,null,null,{"$f":"+'Capex_FO input'!M101","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP101","v":0},{"$f":"+'Capex_FO input'!CQ101","v":0},{"$f":"+'Capex_FO input'!CR101","v":0},{"$f":"+'Capex_FO input'!CS101","v":0},{"$f":"+'Capex_FO input'!CT101","v":0},{"$f":"+'Capex_FO input'!CU101","v":0},{"$f":"+'Capex_FO input'!CV101","v":0},{"$f":"+'Capex_FO input'!CW101","v":0},{"$f":"+'Capex_FO input'!CX101","v":0},{"$f":"+'Capex_FO input'!CY101","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C102","v":"NCCs"},null,null,null,null,{"$f":"+'Capex_FO input'!M102","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP102","v":0},{"$f":"+'Capex_FO input'!CQ102","v":0},{"$f":"+'Capex_FO input'!CR102","v":0},{"$f":"+'Capex_FO input'!CS102","v":0},{"$f":"+'Capex_FO input'!CT102","v":0},{"$f":"+'Capex_FO input'!CU102","v":0},{"$f":"+'Capex_FO input'!CV102","v":0},{"$f":"+'Capex_FO input'!CW102","v":0},{"$f":"+'Capex_FO input'!CX102","v":0},{"$f":"+'Capex_FO input'!CY102","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C103","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP103","v":0},{"$f":"+'Capex_FO input'!CQ103","v":0},{"$f":"+'Capex_FO input'!CR103","v":0},{"$f":"+'Capex_FO input'!CS103","v":0},{"$f":"+'Capex_FO input'!CT103","v":0},{"$f":"+'Capex_FO input'!CU103","v":0},{"$f":"+'Capex_FO input'!CV103","v":0},{"$f":"+'Capex_FO input'!CW103","v":0},{"$f":"+'Capex_FO input'!CX103","v":0},{"$f":"+'Capex_FO input'!CY103","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C104","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP104","v":0},{"$f":"+'Capex_FO input'!CQ104","v":0},{"$f":"+'Capex_FO input'!CR104","v":0},{"$f":"+'Capex_FO input'!CS104","v":0},{"$f":"+'Capex_FO input'!CT104","v":0},{"$f":"+'Capex_FO input'!CU104","v":0},{"$f":"+'Capex_FO input'!CV104","v":0},{"$f":"+'Capex_FO input'!CW104","v":0},{"$f":"+'Capex_FO input'!CX104","v":0},{"$f":"+'Capex_FO input'!CY104","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C105","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP105","v":0},{"$f":"+'Capex_FO input'!CQ105","v":0},{"$f":"+'Capex_FO input'!CR105","v":0},{"$f":"+'Capex_FO input'!CS105","v":0},{"$f":"+'Capex_FO input'!CT105","v":0},{"$f":"+'Capex_FO input'!CU105","v":0},{"$f":"+'Capex_FO input'!CV105","v":0},{"$f":"+'Capex_FO input'!CW105","v":0},{"$f":"+'Capex_FO input'!CX105","v":0},{"$f":"+'Capex_FO input'!CY105","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C106","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP106","v":0},{"$f":"+'Capex_FO input'!CQ106","v":0},{"$f":"+'Capex_FO input'!CR106","v":0},{"$f":"+'Capex_FO input'!CS106","v":0},{"$f":"+'Capex_FO input'!CT106","v":0},{"$f":"+'Capex_FO input'!CU106","v":0},{"$f":"+'Capex_FO input'!CV106","v":0},{"$f":"+'Capex_FO input'!CW106","v":0},{"$f":"+'Capex_FO input'!CX106","v":0},{"$f":"+'Capex_FO input'!CY106","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C107","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP107","v":0},{"$f":"+'Capex_FO input'!CQ107","v":0},{"$f":"+'Capex_FO input'!CR107","v":0},{"$f":"+'Capex_FO input'!CS107","v":0},{"$f":"+'Capex_FO input'!CT107","v":0},{"$f":"+'Capex_FO input'!CU107","v":0},{"$f":"+'Capex_FO input'!CV107","v":0},{"$f":"+'Capex_FO input'!CW107","v":0},{"$f":"+'Capex_FO input'!CX107","v":0},{"$f":"+'Capex_FO input'!CY107","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C108","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP108","v":0},{"$f":"+'Capex_FO input'!CQ108","v":0},{"$f":"+'Capex_FO input'!CR108","v":0},{"$f":"+'Capex_FO input'!CS108","v":0},{"$f":"+'Capex_FO input'!CT108","v":0},{"$f":"+'Capex_FO input'!CU108","v":0},{"$f":"+'Capex_FO input'!CV108","v":0},{"$f":"+'Capex_FO input'!CW108","v":0},{"$f":"+'Capex_FO input'!CX108","v":0},{"$f":"+'Capex_FO input'!CY108","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C109","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP109","v":0},{"$f":"+'Capex_FO input'!CQ109","v":0},{"$f":"+'Capex_FO input'!CR109","v":0},{"$f":"+'Capex_FO input'!CS109","v":0},{"$f":"+'Capex_FO input'!CT109","v":0},{"$f":"+'Capex_FO input'!CU109","v":0},{"$f":"+'Capex_FO input'!CV109","v":0},{"$f":"+'Capex_FO input'!CW109","v":0},{"$f":"+'Capex_FO input'!CX109","v":0},{"$f":"+'Capex_FO input'!CY109","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C110","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP110","v":0},{"$f":"+'Capex_FO input'!CQ110","v":0},{"$f":"+'Capex_FO input'!CR110","v":0},{"$f":"+'Capex_FO input'!CS110","v":0},{"$f":"+'Capex_FO input'!CT110","v":0},{"$f":"+'Capex_FO input'!CU110","v":0},{"$f":"+'Capex_FO input'!CV110","v":0},{"$f":"+'Capex_FO input'!CW110","v":0},{"$f":"+'Capex_FO input'!CX110","v":0},{"$f":"+'Capex_FO input'!CY110","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C111","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP111","v":0},{"$f":"+'Capex_FO input'!CQ111","v":0},{"$f":"+'Capex_FO input'!CR111","v":0},{"$f":"+'Capex_FO input'!CS111","v":0},{"$f":"+'Capex_FO input'!CT111","v":0},{"$f":"+'Capex_FO input'!CU111","v":0},{"$f":"+'Capex_FO input'!CV111","v":0},{"$f":"+'Capex_FO input'!CW111","v":0},{"$f":"+'Capex_FO input'!CX111","v":0},{"$f":"+'Capex_FO input'!CY111","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C112","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP112","v":0},{"$f":"+'Capex_FO input'!CQ112","v":0},{"$f":"+'Capex_FO input'!CR112","v":0},{"$f":"+'Capex_FO input'!CS112","v":0},{"$f":"+'Capex_FO input'!CT112","v":0},{"$f":"+'Capex_FO input'!CU112","v":0},{"$f":"+'Capex_FO input'!CV112","v":0},{"$f":"+'Capex_FO input'!CW112","v":0},{"$f":"+'Capex_FO input'!CX112","v":0},{"$f":"+'Capex_FO input'!CY112","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C113","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP113","v":0},{"$f":"+'Capex_FO input'!CQ113","v":0},{"$f":"+'Capex_FO input'!CR113","v":0},{"$f":"+'Capex_FO input'!CS113","v":0},{"$f":"+'Capex_FO input'!CT113","v":0},{"$f":"+'Capex_FO input'!CU113","v":0},{"$f":"+'Capex_FO input'!CV113","v":0},{"$f":"+'Capex_FO input'!CW113","v":0},{"$f":"+'Capex_FO input'!CX113","v":0},{"$f":"+'Capex_FO input'!CY113","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C114","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP114","v":0},{"$f":"+'Capex_FO input'!CQ114","v":0},{"$f":"+'Capex_FO input'!CR114","v":0},{"$f":"+'Capex_FO input'!CS114","v":0},{"$f":"+'Capex_FO input'!CT114","v":0},{"$f":"+'Capex_FO input'!CU114","v":0},{"$f":"+'Capex_FO input'!CV114","v":0},{"$f":"+'Capex_FO input'!CW114","v":0},{"$f":"+'Capex_FO input'!CX114","v":0},{"$f":"+'Capex_FO input'!CY114","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C115","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP115","v":0},{"$f":"+'Capex_FO input'!CQ115","v":0},{"$f":"+'Capex_FO input'!CR115","v":0},{"$f":"+'Capex_FO input'!CS115","v":0},{"$f":"+'Capex_FO input'!CT115","v":0},{"$f":"+'Capex_FO input'!CU115","v":0},{"$f":"+'Capex_FO input'!CV115","v":0},{"$f":"+'Capex_FO input'!CW115","v":0},{"$f":"+'Capex_FO input'!CX115","v":0},{"$f":"+'Capex_FO input'!CY115","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C116","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP116","v":0},{"$f":"+'Capex_FO input'!CQ116","v":0},{"$f":"+'Capex_FO input'!CR116","v":0},{"$f":"+'Capex_FO input'!CS116","v":0},{"$f":"+'Capex_FO input'!CT116","v":0},{"$f":"+'Capex_FO input'!CU116","v":0},{"$f":"+'Capex_FO input'!CV116","v":0},{"$f":"+'Capex_FO input'!CW116","v":0},{"$f":"+'Capex_FO input'!CX116","v":0},{"$f":"+'Capex_FO input'!CY116","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C117","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP117","v":0},{"$f":"+'Capex_FO input'!CQ117","v":0},{"$f":"+'Capex_FO input'!CR117","v":0},{"$f":"+'Capex_FO input'!CS117","v":0},{"$f":"+'Capex_FO input'!CT117","v":0},{"$f":"+'Capex_FO input'!CU117","v":0},{"$f":"+'Capex_FO input'!CV117","v":0},{"$f":"+'Capex_FO input'!CW117","v":0},{"$f":"+'Capex_FO input'!CX117","v":0},{"$f":"+'Capex_FO input'!CY117","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C118","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP118","v":0},{"$f":"+'Capex_FO input'!CQ118","v":0},{"$f":"+'Capex_FO input'!CR118","v":0},{"$f":"+'Capex_FO input'!CS118","v":0},{"$f":"+'Capex_FO input'!CT118","v":0},{"$f":"+'Capex_FO input'!CU118","v":0},{"$f":"+'Capex_FO input'!CV118","v":0},{"$f":"+'Capex_FO input'!CW118","v":0},{"$f":"+'Capex_FO input'!CX118","v":0},{"$f":"+'Capex_FO input'!CY118","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C119","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP119","v":0},{"$f":"+'Capex_FO input'!CQ119","v":0},{"$f":"+'Capex_FO input'!CR119","v":0},{"$f":"+'Capex_FO input'!CS119","v":0},{"$f":"+'Capex_FO input'!CT119","v":0},{"$f":"+'Capex_FO input'!CU119","v":0},{"$f":"+'Capex_FO input'!CV119","v":0},{"$f":"+'Capex_FO input'!CW119","v":0},{"$f":"+'Capex_FO input'!CX119","v":0},{"$f":"+'Capex_FO input'!CY119","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C120","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP120","v":0},{"$f":"+'Capex_FO input'!CQ120","v":0},{"$f":"+'Capex_FO input'!CR120","v":0},{"$f":"+'Capex_FO input'!CS120","v":0},{"$f":"+'Capex_FO input'!CT120","v":0},{"$f":"+'Capex_FO input'!CU120","v":0},{"$f":"+'Capex_FO input'!CV120","v":0},{"$f":"+'Capex_FO input'!CW120","v":0},{"$f":"+'Capex_FO input'!CX120","v":0},{"$f":"+'Capex_FO input'!CY120","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C121","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP121","v":0},{"$f":"+'Capex_FO input'!CQ121","v":0},{"$f":"+'Capex_FO input'!CR121","v":0},{"$f":"+'Capex_FO input'!CS121","v":0},{"$f":"+'Capex_FO input'!CT121","v":0},{"$f":"+'Capex_FO input'!CU121","v":0},{"$f":"+'Capex_FO input'!CV121","v":0},{"$f":"+'Capex_FO input'!CW121","v":0},{"$f":"+'Capex_FO input'!CX121","v":0},{"$f":"+'Capex_FO input'!CY121","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C122","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP122","v":0},{"$f":"+'Capex_FO input'!CQ122","v":0},{"$f":"+'Capex_FO input'!CR122","v":0},{"$f":"+'Capex_FO input'!CS122","v":0},{"$f":"+'Capex_FO input'!CT122","v":0},{"$f":"+'Capex_FO input'!CU122","v":0},{"$f":"+'Capex_FO input'!CV122","v":0},{"$f":"+'Capex_FO input'!CW122","v":0},{"$f":"+'Capex_FO input'!CX122","v":0},{"$f":"+'Capex_FO input'!CY122","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C123","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP123","v":0},{"$f":"+'Capex_FO input'!CQ123","v":0},{"$f":"+'Capex_FO input'!CR123","v":0},{"$f":"+'Capex_FO input'!CS123","v":0},{"$f":"+'Capex_FO input'!CT123","v":0},{"$f":"+'Capex_FO input'!CU123","v":0},{"$f":"+'Capex_FO input'!CV123","v":0},{"$f":"+'Capex_FO input'!CW123","v":0},{"$f":"+'Capex_FO input'!CX123","v":0},{"$f":"+'Capex_FO input'!CY123","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C124","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP124","v":0},{"$f":"+'Capex_FO input'!CQ124","v":0},{"$f":"+'Capex_FO input'!CR124","v":0},{"$f":"+'Capex_FO input'!CS124","v":0},{"$f":"+'Capex_FO input'!CT124","v":0},{"$f":"+'Capex_FO input'!CU124","v":0},{"$f":"+'Capex_FO input'!CV124","v":0},{"$f":"+'Capex_FO input'!CW124","v":0},{"$f":"+'Capex_FO input'!CX124","v":0},{"$f":"+'Capex_FO input'!CY124","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C125","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP125","v":0},{"$f":"+'Capex_FO input'!CQ125","v":0},{"$f":"+'Capex_FO input'!CR125","v":0},{"$f":"+'Capex_FO input'!CS125","v":0},{"$f":"+'Capex_FO input'!CT125","v":0},{"$f":"+'Capex_FO input'!CU125","v":0},{"$f":"+'Capex_FO input'!CV125","v":0},{"$f":"+'Capex_FO input'!CW125","v":0},{"$f":"+'Capex_FO input'!CX125","v":0},{"$f":"+'Capex_FO input'!CY125","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C126","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP126","v":0},{"$f":"+'Capex_FO input'!CQ126","v":0},{"$f":"+'Capex_FO input'!CR126","v":0},{"$f":"+'Capex_FO input'!CS126","v":0},{"$f":"+'Capex_FO input'!CT126","v":0},{"$f":"+'Capex_FO input'!CU126","v":0},{"$f":"+'Capex_FO input'!CV126","v":0},{"$f":"+'Capex_FO input'!CW126","v":0},{"$f":"+'Capex_FO input'!CX126","v":0},{"$f":"+'Capex_FO input'!CY126","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C127","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP127","v":0},{"$f":"+'Capex_FO input'!CQ127","v":0},{"$f":"+'Capex_FO input'!CR127","v":0},{"$f":"+'Capex_FO input'!CS127","v":0},{"$f":"+'Capex_FO input'!CT127","v":0},{"$f":"+'Capex_FO input'!CU127","v":0},{"$f":"+'Capex_FO input'!CV127","v":0},{"$f":"+'Capex_FO input'!CW127","v":0},{"$f":"+'Capex_FO input'!CX127","v":0},{"$f":"+'Capex_FO input'!CY127","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C128","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP128","v":0},{"$f":"+'Capex_FO input'!CQ128","v":0},{"$f":"+'Capex_FO input'!CR128","v":0},{"$f":"+'Capex_FO input'!CS128","v":0},{"$f":"+'Capex_FO input'!CT128","v":0},{"$f":"+'Capex_FO input'!CU128","v":0},{"$f":"+'Capex_FO input'!CV128","v":0},{"$f":"+'Capex_FO input'!CW128","v":0},{"$f":"+'Capex_FO input'!CX128","v":0},{"$f":"+'Capex_FO input'!CY128","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C129","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP129","v":0},{"$f":"+'Capex_FO input'!CQ129","v":0},{"$f":"+'Capex_FO input'!CR129","v":0},{"$f":"+'Capex_FO input'!CS129","v":0},{"$f":"+'Capex_FO input'!CT129","v":0},{"$f":"+'Capex_FO input'!CU129","v":0},{"$f":"+'Capex_FO input'!CV129","v":0},{"$f":"+'Capex_FO input'!CW129","v":0},{"$f":"+'Capex_FO input'!CX129","v":0},{"$f":"+'Capex_FO input'!CY129","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C130","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP130","v":0},{"$f":"+'Capex_FO input'!CQ130","v":0},{"$f":"+'Capex_FO input'!CR130","v":0},{"$f":"+'Capex_FO input'!CS130","v":0},{"$f":"+'Capex_FO input'!CT130","v":0},{"$f":"+'Capex_FO input'!CU130","v":0},{"$f":"+'Capex_FO input'!CV130","v":0},{"$f":"+'Capex_FO input'!CW130","v":0},{"$f":"+'Capex_FO input'!CX130","v":0},{"$f":"+'Capex_FO input'!CY130","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C131","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP131","v":0},{"$f":"+'Capex_FO input'!CQ131","v":0},{"$f":"+'Capex_FO input'!CR131","v":0},{"$f":"+'Capex_FO input'!CS131","v":0},{"$f":"+'Capex_FO input'!CT131","v":0},{"$f":"+'Capex_FO input'!CU131","v":0},{"$f":"+'Capex_FO input'!CV131","v":0},{"$f":"+'Capex_FO input'!CW131","v":0},{"$f":"+'Capex_FO input'!CX131","v":0},{"$f":"+'Capex_FO input'!CY131","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C132","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP132","v":0},{"$f":"+'Capex_FO input'!CQ132","v":0},{"$f":"+'Capex_FO input'!CR132","v":0},{"$f":"+'Capex_FO input'!CS132","v":0},{"$f":"+'Capex_FO input'!CT132","v":0},{"$f":"+'Capex_FO input'!CU132","v":0},{"$f":"+'Capex_FO input'!CV132","v":0},{"$f":"+'Capex_FO input'!CW132","v":0},{"$f":"+'Capex_FO input'!CX132","v":0},{"$f":"+'Capex_FO input'!CY132","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C133","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP133","v":0},{"$f":"+'Capex_FO input'!CQ133","v":0},{"$f":"+'Capex_FO input'!CR133","v":0},{"$f":"+'Capex_FO input'!CS133","v":0},{"$f":"+'Capex_FO input'!CT133","v":0},{"$f":"+'Capex_FO input'!CU133","v":0},{"$f":"+'Capex_FO input'!CV133","v":0},{"$f":"+'Capex_FO input'!CW133","v":0},{"$f":"+'Capex_FO input'!CX133","v":0},{"$f":"+'Capex_FO input'!CY133","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C134","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP134","v":0},{"$f":"+'Capex_FO input'!CQ134","v":0},{"$f":"+'Capex_FO input'!CR134","v":0},{"$f":"+'Capex_FO input'!CS134","v":0},{"$f":"+'Capex_FO input'!CT134","v":0},{"$f":"+'Capex_FO input'!CU134","v":0},{"$f":"+'Capex_FO input'!CV134","v":0},{"$f":"+'Capex_FO input'!CW134","v":0},{"$f":"+'Capex_FO input'!CX134","v":0},{"$f":"+'Capex_FO input'!CY134","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C135","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP135","v":0},{"$f":"+'Capex_FO input'!CQ135","v":0},{"$f":"+'Capex_FO input'!CR135","v":0},{"$f":"+'Capex_FO input'!CS135","v":0},{"$f":"+'Capex_FO input'!CT135","v":0},{"$f":"+'Capex_FO input'!CU135","v":0},{"$f":"+'Capex_FO input'!CV135","v":0},{"$f":"+'Capex_FO input'!CW135","v":0},{"$f":"+'Capex_FO input'!CX135","v":0},{"$f":"+'Capex_FO input'!CY135","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C136","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP136","v":0},{"$f":"+'Capex_FO input'!CQ136","v":0},{"$f":"+'Capex_FO input'!CR136","v":0},{"$f":"+'Capex_FO input'!CS136","v":0},{"$f":"+'Capex_FO input'!CT136","v":0},{"$f":"+'Capex_FO input'!CU136","v":0},{"$f":"+'Capex_FO input'!CV136","v":0},{"$f":"+'Capex_FO input'!CW136","v":0},{"$f":"+'Capex_FO input'!CX136","v":0},{"$f":"+'Capex_FO input'!CY136","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C137","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP137","v":0},{"$f":"+'Capex_FO input'!CQ137","v":0},{"$f":"+'Capex_FO input'!CR137","v":0},{"$f":"+'Capex_FO input'!CS137","v":0},{"$f":"+'Capex_FO input'!CT137","v":0},{"$f":"+'Capex_FO input'!CU137","v":0},{"$f":"+'Capex_FO input'!CV137","v":0},{"$f":"+'Capex_FO input'!CW137","v":0},{"$f":"+'Capex_FO input'!CX137","v":0},{"$f":"+'Capex_FO input'!CY137","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C138","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP138","v":0},{"$f":"+'Capex_FO input'!CQ138","v":0},{"$f":"+'Capex_FO input'!CR138","v":0},{"$f":"+'Capex_FO input'!CS138","v":0},{"$f":"+'Capex_FO input'!CT138","v":0},{"$f":"+'Capex_FO input'!CU138","v":0},{"$f":"+'Capex_FO input'!CV138","v":0},{"$f":"+'Capex_FO input'!CW138","v":0},{"$f":"+'Capex_FO input'!CX138","v":0},{"$f":"+'Capex_FO input'!CY138","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C139","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP139","v":0},{"$f":"+'Capex_FO input'!CQ139","v":0},{"$f":"+'Capex_FO input'!CR139","v":0},{"$f":"+'Capex_FO input'!CS139","v":0},{"$f":"+'Capex_FO input'!CT139","v":0},{"$f":"+'Capex_FO input'!CU139","v":0},{"$f":"+'Capex_FO input'!CV139","v":0},{"$f":"+'Capex_FO input'!CW139","v":0},{"$f":"+'Capex_FO input'!CX139","v":0},{"$f":"+'Capex_FO input'!CY139","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C140","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP140","v":0},{"$f":"+'Capex_FO input'!CQ140","v":0},{"$f":"+'Capex_FO input'!CR140","v":0},{"$f":"+'Capex_FO input'!CS140","v":0},{"$f":"+'Capex_FO input'!CT140","v":0},{"$f":"+'Capex_FO input'!CU140","v":0},{"$f":"+'Capex_FO input'!CV140","v":0},{"$f":"+'Capex_FO input'!CW140","v":0},{"$f":"+'Capex_FO input'!CX140","v":0},{"$f":"+'Capex_FO input'!CY140","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C141","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP141","v":0},{"$f":"+'Capex_FO input'!CQ141","v":0},{"$f":"+'Capex_FO input'!CR141","v":0},{"$f":"+'Capex_FO input'!CS141","v":0},{"$f":"+'Capex_FO input'!CT141","v":0},{"$f":"+'Capex_FO input'!CU141","v":0},{"$f":"+'Capex_FO input'!CV141","v":0},{"$f":"+'Capex_FO input'!CW141","v":0},{"$f":"+'Capex_FO input'!CX141","v":0},{"$f":"+'Capex_FO input'!CY141","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C142","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP142","v":0},{"$f":"+'Capex_FO input'!CQ142","v":0},{"$f":"+'Capex_FO input'!CR142","v":0},{"$f":"+'Capex_FO input'!CS142","v":0},{"$f":"+'Capex_FO input'!CT142","v":0},{"$f":"+'Capex_FO input'!CU142","v":0},{"$f":"+'Capex_FO input'!CV142","v":0},{"$f":"+'Capex_FO input'!CW142","v":0},{"$f":"+'Capex_FO input'!CX142","v":0},{"$f":"+'Capex_FO input'!CY142","v":0}]

{"sheet":"Rev&RAV_FO","index":16,"n_rows":122,"n_cols":40,"rows_kept":122,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Revenue requirement detail"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,"2004-05",{"$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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[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,null,null,null,null,null,{"$f":"ExpSummary_FO!AC15","v":89.373909757451045},{"$f":"ExpSummary_FO!AD15","v":90.122811962767486},{"$f":"ExpSummary_FO!AE15","v":91.444457900510969},{"$f":"ExpSummary_FO!AF15","v":92.34944860362711},{"$f":"ExpSummary_FO!AG15","v":91.582726561435763},{"$f":"ExpSummary_FO!AH15","v":91.583219104464987},{"$f":"ExpSummary_FO!AI15","v":91.582523749600171},{"$f":"ExpSummary_FO!AJ15","v":91.582854043160978},{"$f":"ExpSummary_FO!AK15","v":91.578699297843784},{"$f":"ExpSummary_FO!AL15","v":91.582726561435777}]
[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,null,null,null,null,null,{"$f":"+AC47+AC64","v":24.938654054045468},23.891998700830385,23.497973159216684,23.141337393952014,22.773469675438122,{"$f":"+AH47+AH64","v":22.531923764226562},{"$f":"+AI47+AI64","v":22.702892076406425},{"$f":"+AJ47+AJ64","v":23.798147148815545},{"$f":"+AK47+AK64","v":24.847278172900644},{"$f":"+AL47+AL64","v":25.177078154556611}]
[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,null,null,null,null,null,{"$f":"RollForward_FO!AC17","v":21.868331735701865},{"$f":"RollForward_FO!AD17","v":23.109420520626017},{"$f":"RollForward_FO!AE17","v":24.1904849972072},{"$f":"RollForward_FO!AF17","v":25.427247499025107},{"$f":"RollForward_FO!AG17","v":26.922792616340288},{"$f":"RollForward_FO!AH17","v":28.376753277821411},{"$f":"RollForward_FO!AI17","v":29.800897087400017},{"$f":"RollForward_FO!AJ17","v":31.292821879194552},{"$f":"RollForward_FO!AK17","v":32.652439165203006},{"$f":"RollForward_FO!AL17","v":33.796608067081912}]
[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,null,null,null,null,null,{"$f":"+PrevPerAdj_FO!AC14","v":0},{"$f":"+PrevPerAdj_FO!AD14","v":0},{"$f":"+PrevPerAdj_FO!AE14","v":0},{"$f":"+PrevPerAdj_FO!AF14","v":0},{"$f":"+PrevPerAdj_FO!AG14","v":0},{"$f":"+PrevPerAdj_FO!AH14","v":0},{"$f":"+PrevPerAdj_FO!AI14","v":0},{"$f":"+PrevPerAdj_FO!AJ14","v":0},{"$f":"+PrevPerAdj_FO!AK14","v":0},{"$f":"+PrevPerAdj_FO!AL14","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,null,null,null,null,null,{"$f":"+RevenuePriceCap_FO!AC61+RevenueTariffBasket_FO!AC61","v":0},{"$f":"+RevenuePriceCap_FO!AD61+RevenueTariffBasket_FO!AD61","v":0},{"$f":"+RevenuePriceCap_FO!AE61+RevenueTariffBasket_FO!AE61","v":0},{"$f":"+RevenuePriceCap_FO!AF61+RevenueTariffBasket_FO!AF61","v":0},{"$f":"+RevenuePriceCap_FO!AG61+RevenueTariffBasket_FO!AG61","v":0},{"$f":"+RevenuePriceCap_FO!AH61+RevenueTariffBasket_FO!AH61","v":0},{"$f":"+RevenuePriceCap_FO!AI61+RevenueTariffBasket_FO!AI61","v":0},{"$f":"+RevenuePriceCap_FO!AJ61+RevenueTariffBasket_FO!AJ61","v":0},{"$f":"+RevenuePriceCap_FO!AK61+RevenueTariffBasket_FO!AK61","v":0},{"$f":"+RevenuePriceCap_FO!AL61+RevenueTariffBasket_FO!AL61","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,null,null,null,null,null,{"$f":"AC122","v":0},{"$f":"AD122","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,null,null,null,null,null,{"$f":"Determination_Lookup!M10","v":139.3000324835472},{"$f":"Determination_Lookup!N10","v":136.34276749886467},{"$f":"Determination_Lookup!O10","v":137.65385082868116},{"$f":"Determination_Lookup!P10","v":138.75693755981507},{"$f":"Determination_Lookup!Q10","v":140.92003214728865},{"$f":"Determination_Lookup!R10","v":143.22854974218367},{"$f":"+SUM(AC15:AC20)","v":136.18089554719839},137.1242311842239,139.13291605693485,140.91803349660424,141.27898885321417,142.49189614651297,144.08631291340663,146.67382307117109,149.07841663594743,150.55641278307431]
[]
[]
[]
[]
[null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,null,"<< Now data entry field"]
[]
[]
[]
[null,null,null,"Revenue requirement detail"]
[]
[]
[null,null,null,null,"Existing assets detail"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W24","v":726.68043002014974},{"$f":"+RollForward_FO!X24","v":752.55891852649347},{"$f":"+RollForward_FO!Y24","v":781.38958145581137},{"$f":"+RollForward_FO!Z24","v":814.03736740696672},{"$f":"+RollForward_FO!AA24","v":854.29887460449959},{"$f":"+RollForward_FO!AB24","v":875.03411298072388},{"$f":"AB43","v":901.95704687052216},{"$f":"AC43","v":880.00207598724467},858.38325127586722,836.6092262180897,815.2060094795122,{"$f":"AG43","v":793.57737121713467},{"$f":"AH43","v":771.69848131685717},{"$f":"AI43","v":750.12159110797961},{"$f":"AJ43","v":728.34384906440209},{"$f":"AK43","v":706.87653910542463}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W25","v":49.312200000000004},{"$f":"+RollForward_FO!X25","v":48.805156305506223},{"$f":"+RollForward_FO!Y25","v":53.437711656441721},{"$f":"+RollForward_FO!Z25","v":63.679924528301889},{"$f":"+RollForward_FO!AA25","v":43.543651399491097},{"$f":"+RollForward_FO!AB25","v":50.963999999999999}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W27","v":3.6756947674208145},{"$f":"+RollForward_FO!X27","v":4.044905861456484E-3},{"$f":"+RollForward_FO!Y27","v":0.11444055533742334},{"$f":"+RollForward_FO!Z27","v":1.3915196673756431},{"$f":"+RollForward_FO!AA27","v":0},{"$f":"+RollForward_FO!AB27","v":0.42036000000000001}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W26","v":0},{"$f":"+RollForward_FO!X26","v":0},{"$f":"+RollForward_FO!Y26","v":0},{"$f":"+RollForward_FO!Z26","v":0},{"$f":"+RollForward_FO!AA26","v":0},{"$f":"+RollForward_FO!AB26","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,{"$f":"RollForward_FO!W17","v":19.267475882796482},{"$f":"RollForward_FO!X17","v":19.470619827147477},{"$f":"RollForward_FO!Y17","v":20.369377364734259},{"$f":"RollForward_FO!Z17","v":21.309372053178965},{"$f":"RollForward_FO!AA17","v":22.250730022554272},{"$f":"RollForward_FO!AB17","v":23.35070606070164},{"$f":"+RollForward_FO!AC15","v":21.1487929755775},{"$f":"+RollForward_FO!AD15","v":21.1487929755775},{"$f":"+RollForward_FO!AE15","v":21.1487929755775},{"$f":"+RollForward_FO!AF15","v":21.1487929755775},{"$f":"+RollForward_FO!AG15","v":21.1487929755775},{"$f":"+RollForward_FO!AH15","v":21.1487929755775},{"$f":"+RollForward_FO!AI15","v":21.1487929755775},{"$f":"+RollForward_FO!AJ15","v":21.1487929755775},{"$f":"+RollForward_FO!AK15","v":21.1487929755775},{"$f":"+RollForward_FO!AL15","v":21.1487929755775}]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W25","v":0.49054084343891413},{"$f":"ExpSummary_FO!X25","v":0.49982864317939618},{"$f":"ExpSummary_FO!Y25","v":0.30610778521472398},{"$f":"ExpSummary_FO!Z25","v":0.71752561021440808},{"$f":"ExpSummary_FO!AA25","v":0.55768300071246812},{"$f":"ExpSummary_FO!AB25","v":0.27000004950000006},{"$f":"ExpSummary_FO!AC25","v":0.80617790769999997},{"$f":"ExpSummary_FO!AD25","v":0.47003173579999991},{"$f":"ExpSummary_FO!AE25","v":0.62523208220000004},{"$f":"ExpSummary_FO!AF25","v":0.25442376300000008},{"$f":"ExpSummary_FO!AG25","v":0.47984528679999999},{"$f":"ExpSummary_FO!AH25","v":0.7300969247000002},{"$f":"ExpSummary_FO!AI25","v":0.42809723329999999},{"$f":"ExpSummary_FO!AJ25","v":0.62894906800000006},{"$f":"ExpSummary_FO!AK25","v":0.31851698340000001},{"$f":"ExpSummary_FO!AL25","v":0.42411693500000003}]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W37:W38)-SUM(W39:W42)","v":752.55891852649347},781.38958145581137,814.03736740696672,854.29887460449959,875.03411298072388,901.95704687052216,{"$f":"+SUM(AC37:AC38)-SUM(AC39:AC42)","v":880.00207598724467},858.38325127586722,836.6092262180897,815.2060094795122,793.57737121713467,771.69848131685717,750.12159110797961,728.34384906440209,706.87653910542463,685.30362919484708]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(W37,W43)","v":739.61967427332161},766.97424999115242,797.71347443138905,834.16812100573316,864.66649379261173,888.49557992562302,{"$f":"+AVERAGE(AC37,AC43)","v":890.97956142888347},869.19266363155589,847.49623874697841,825.90761784880101,804.39169034832344,782.63792626699592,760.91003621241839,739.23272008619085,717.61019408491336,696.09008415013591]
[]
[null,null,null,null,null,"Return on assets (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M9","v":32.669557012930589},{"$f":"+Determination_Lookup!N9","v":30.000134951435246},{"$f":"+Determination_Lookup!O9","v":31.125734426659854},{"$f":"+Determination_Lookup!P9","v":32.408784620425877},{"$f":"+Determination_Lookup!Q9","v":33.382182968764383},{"$f":"+Determination_Lookup!R9","v":33.999358418223345},{"$f":"+AC45*KeyAssumptionsPriceControl_FO!AC42","v":24.145546114722741},{"$f":"+AD45*KeyAssumptionsPriceControl_FO!AD42","v":21.903655123515207},{"$f":"+AE45*KeyAssumptionsPriceControl_FO!AE42","v":20.509408977676877},{"$f":"+AF45*KeyAssumptionsPriceControl_FO!AF42","v":19.243647495877063},{"$f":"+AG45*KeyAssumptionsPriceControl_FO!AG42","v":18.259691370906943},{"$f":"+AH45*KeyAssumptionsPriceControl_FO!AH42","v":17.374561963127309},{"$f":"+AI45*KeyAssumptionsPriceControl_FO!AI42","v":16.511747785809479},{"$f":"+AJ45*KeyAssumptionsPriceControl_FO!AJ42","v":16.263119841896199},{"$f":"+AK45*KeyAssumptionsPriceControl_FO!AK42","v":16.074468347502059},{"$f":"+AL45*KeyAssumptionsPriceControl_FO!AL42","v":15.592417884963044}]
[]
[null,null,null,null,"Return on and of existing assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W47+W41","v":51.937032895727071},49.470754778582723,51.495111791394109,53.718156673604838,55.632912991318655,57.350064478924985,{"$f":"+AC47+AC41","v":45.294339090300241},43.052448099092707,41.658201953254377,40.392440471454563,39.408484346484443,38.523354938704813,37.660540761386983,37.411912817473699,37.223261323079555,36.741210860540548]
[]
[]
[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,null,null,null,null,null,{"$f":"+AB60","v":0},58.531951241529633,99.273094577135126,147.71568075673343,186.84997573038683,{"$f":"+AG60","v":210.83974273051007},{"$f":"+AH60","v":253.78744655771089},{"$f":"+AI60","v":316.8249304558326},{"$f":"+AJ60","v":368.17755199138071},{"$f":"+AK60","v":415.10903956206459}]
[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,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC19","v":59.577056440054001},{"$f":"+ExpSummary_FO!AD19","v":48.913794380653997},{"$f":"+ExpSummary_FO!AE19","v":63.127853129628001},{"$f":"+ExpSummary_FO!AF19","v":56.771775753101004},{"$f":"+ExpSummary_FO!AG19","v":39.316401569886004},{"$f":"+ExpSummary_FO!AH19","v":56.182646489444693},{"$f":"+ExpSummary_FO!AI19","v":77.8648300099442},{"$f":"+ExpSummary_FO!AJ19","v":69.038062439165202},{"$f":"+ExpSummary_FO!AK19","v":65.661275760309366},{"$f":"+ExpSummary_FO!AL19","v":44.220581323943634}]
[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,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC21","v":0.32556643839999999},{"$f":"+ExpSummary_FO!AD21","v":6.2120234999999999},{"$f":"+ExpSummary_FO!AE21","v":11.6435749284},{"$f":"+ExpSummary_FO!AF21","v":13.359026256},{"$f":"+ExpSummary_FO!AG21","v":9.5526349289999999},{"$f":"+ExpSummary_FO!AH21","v":6.0069823600000003},{"$f":"+ExpSummary_FO!AI21","v":6.1752419999999999},{"$f":"+ExpSummary_FO!AJ21","v":7.5414120000000002},{"$f":"+ExpSummary_FO!AK21","v":7.2261420000000003},{"$f":"+ExpSummary_FO!AL21","v":6.0176069999999999}]
[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,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC20","v":0},{"$f":"+ExpSummary_FO!AD20","v":0},{"$f":"+ExpSummary_FO!AE20","v":0},{"$f":"+ExpSummary_FO!AF20","v":0},{"$f":"+ExpSummary_FO!AG20","v":0},{"$f":"+ExpSummary_FO!AH20","v":0},{"$f":"+ExpSummary_FO!AI20","v":0},{"$f":"+ExpSummary_FO!AJ20","v":0},{"$f":"+ExpSummary_FO!AK20","v":0},{"$f":"+ExpSummary_FO!AL20","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,null,null,null,null,null,{"$f":"+RollForward_FO!AC16","v":0.71953876012436646},{"$f":"+RollForward_FO!AD16","v":1.9606275450485167},{"$f":"+RollForward_FO!AE16","v":3.0416920216296996},{"$f":"+RollForward_FO!AF16","v":4.2784545234476061},{"$f":"+RollForward_FO!AG16","v":5.7739996407627894},{"$f":"+RollForward_FO!AH16","v":7.2279603022439103},{"$f":"+RollForward_FO!AI16","v":8.6521041118225188},{"$f":"+RollForward_FO!AJ16","v":10.144028903617052},{"$f":"+RollForward_FO!AK16","v":11.503646189625503},{"$f":"+RollForward_FO!AL16","v":12.647815091504411}]
[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,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,null,null,null,null,null,{"$f":"+SUM(AC54:AC55)-SUM(AC56:AC59)","v":58.531951241529633},99.273094577135126,147.71568075673343,186.84997573038683,210.83974273051007,{"$f":"+SUM(AH54:AH55)-SUM(AH56:AH59)","v":253.78744655771089},{"$f":"+SUM(AI54:AI55)-SUM(AI56:AI59)","v":316.8249304558326},{"$f":"+SUM(AJ54:AJ55)-SUM(AJ56:AJ59)","v":368.17755199138071},{"$f":"+SUM(AK54:AK55)-SUM(AK56:AK59)","v":415.10903956206459},{"$f":"+SUM(AL54:AL55)-SUM(AL56:AL59)","v":440.66419879450382}]
[]
[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,null,null,null,null,null,{"$f":"+AVERAGE(AC54,AC60)","v":29.265975620764817},78.902522909332376,123.49438766693427,167.28282824356012,198.84485923044844,{"$f":"+AVERAGE(AH54,AH60)","v":232.31359464411048},{"$f":"+AVERAGE(AI54,AI60)","v":285.30618850677172},{"$f":"+AVERAGE(AJ54,AJ60)","v":342.50124122360666},{"$f":"+AVERAGE(AK54,AK60)","v":391.64329577672265},{"$f":"+AVERAGE(AL54,AL60)","v":427.88661917828421}]
[]
[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,null,null,null,null,null,{"$f":"+AC62*KeyAssumptionsPriceControl_FO!AC42","v":0.7931079393227265},{"$f":"+AD62*KeyAssumptionsPriceControl_FO!AD42","v":1.9883435773151759},{"$f":"+AE62*KeyAssumptionsPriceControl_FO!AE42","v":2.9885641815398092},{"$f":"+AF62*KeyAssumptionsPriceControl_FO!AF42","v":3.897689898074951},{"$f":"+AG62*KeyAssumptionsPriceControl_FO!AG42","v":4.5137783045311801},{"$f":"+AH62*KeyAssumptionsPriceControl_FO!AH42","v":5.1573618010992526},{"$f":"+AI62*KeyAssumptionsPriceControl_FO!AI42","v":6.191144290596946},{"$f":"+AJ62*KeyAssumptionsPriceControl_FO!AJ42","v":7.5350273069193463},{"$f":"+AK62*KeyAssumptionsPriceControl_FO!AK42","v":8.7728098253985873},{"$f":"+AL62*KeyAssumptionsPriceControl_FO!AL42","v":9.5846602695935665}]
[]
[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,null,null,null,null,null,{"$f":"+AC64+AC58","v":1.5126466994470928},3.9489711223636927,6.0302562031695093,8.176144421522558,10.287777945293969,{"$f":"+AH64+AH58","v":12.385322103343164},{"$f":"+AI64+AI58","v":14.843248402419466},{"$f":"+AJ64+AJ58","v":17.679056210536398},{"$f":"+AK64+AK58","v":20.276456015024088},{"$f":"+AL64+AL58","v":22.232475361097976}]
[]
[]
[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,null,null,null,null,null,{"$f":"W37","v":726.68043002014974},{"$f":"+W78","v":752.55891852649347},781.38958145581137,814.03736740696672,854.29887460449959,875.03411298072388,901.95704687052216,938.53402722877422,957.65634585300222,984.32490697482297,1002.0559852098988,{"$f":"+AG78","v":1004.4171139476446},{"$f":"+AH78","v":1025.485927874568},{"$f":"+AI78","v":1066.9465215638122},{"$f":"+AJ78","v":1096.5214010557829},{"$f":"+AK78","v":1121.9855786674891}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W55+W38","v":49.312200000000004},{"$f":"+X55+X38","v":48.805156305506223},53.437711656441721,63.679924528301889,43.543651399491097,{"$f":"+AB55+AB38","v":50.963999999999999},{"$f":"+AC55+AC38","v":59.577056440054001},48.913794380653997,63.127853129628001,56.771775753101004,39.316401569886004,{"$f":"+AH55+AH38","v":56.182646489444693},77.8648300099442,69.038062439165202,65.661275760309366,44.220581323943634]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W56+W39","v":3.6756947674208145},4.044905861456484E-3,0.11444055533742334,1.3915196673756431,0,0.42036000000000001,0.32556643839999999,6.2120234999999999,11.6435749284,13.359026256,9.5526349289999999,6.0069823600000003,6.1752419999999999,7.5414120000000002,7.2261420000000003,6.0176069999999999]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57+W40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W58+W41","v":19.267475882796482},19.470619827147477,20.369377364734259,21.309372053178965,22.250730022554272,23.35070606070164,21.868331735701865,23.109420520626017,24.1904849972072,25.427247499025107,26.922792616340288,28.376753277821411,29.800897087400017,31.292821879194552,32.652439165203006,33.796608067081912]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59+W42","v":0.49054084343891413},0.49982864317939618,0.30610778521472398,0.71752561021440808,0.55768300071246812,0.27000004950000006,0.80617790769999997,0.47003173579999991,0.62523208220000004,0.25442376300000008,0.47984528679999999,0.7300969247000002,0.42809723329999999,0.62894906800000006,0.31851698340000001,0.42411693500000003]
[]
[null,null,null,null,"Rolled forward RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W71:W72)-SUM(W73:W76)","v":752.55891852649347},781.38958145581137,814.03736740696672,854.29887460449959,875.03411298072388,901.95704687052216,938.53402722877422,957.65634585300222,984.32490697482297,1002.0559852098988,1004.4171139476446,{"$f":"+SUM(AH71:AH72)-SUM(AH73:AH76)","v":1025.485927874568},{"$f":"+SUM(AI71:AI72)-SUM(AI73:AI76)","v":1066.9465215638122},{"$f":"+SUM(AJ71:AJ72)-SUM(AJ73:AJ76)","v":1096.5214010557829},{"$f":"+SUM(AK71:AK72)-SUM(AK73:AK76)","v":1121.9855786674891},{"$f":"+SUM(AL71:AL72)-SUM(AL73:AL76)","v":1125.9678279893508}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W30","v":752.55891852649347},{"$f":"+RollForward_FO!X30","v":781.38958145581137},{"$f":"+RollForward_FO!Y30","v":814.03736740696672},{"$f":"+RollForward_FO!Z30","v":854.29887460449959},{"$f":"+RollForward_FO!AA30","v":875.03411298072388},{"$f":"+RollForward_FO!AB30","v":901.95704687052216},{"$f":"+RollForward_FO!AC30","v":938.53402722877422},{"$f":"+RollForward_FO!AD30","v":957.65634585300222},{"$f":"+RollForward_FO!AE30","v":984.32490697482297},{"$f":"+RollForward_FO!AF30","v":1002.0559852098988},{"$f":"+RollForward_FO!AG30","v":1004.4171139476446},{"$f":"+RollForward_FO!AH30","v":1025.485927874568},{"$f":"+RollForward_FO!AI30","v":1066.9465215638122},{"$f":"+RollForward_FO!AJ30","v":1096.5214010557829},{"$f":"+RollForward_FO!AK30","v":1121.9855786674893},{"$f":"+RollForward_FO!AL30","v":1125.967827989351}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(W79,2)=ROUND(W78,2),0,1)","v":0},{"$f":"IF(ROUND(X79,2)=ROUND(X78,2),0,1)","v":0},{"$f":"IF(ROUND(Y79,2)=ROUND(Y78,2),0,1)","v":0},{"$f":"IF(ROUND(Z79,2)=ROUND(Z78,2),0,1)","v":0},{"$f":"IF(ROUND(AA79,2)=ROUND(AA78,2),0,1)","v":0},{"$f":"IF(ROUND(AB79,2)=ROUND(AB78,2),0,1)","v":0},{"$f":"IF(ROUND(AC79,2)=ROUND(AC78,2),0,1)","v":0},{"$f":"IF(ROUND(AD79,2)=ROUND(AD78,2),0,1)","v":0},{"$f":"IF(ROUND(AE79,2)=ROUND(AE78,2),0,1)","v":0},{"$f":"IF(ROUND(AF79,2)=ROUND(AF78,2),0,1)","v":0},{"$f":"IF(ROUND(AG79,2)=ROUND(AG78,2),0,1)","v":0},{"$f":"IF(ROUND(AH79,2)=ROUND(AH78,2),0,1)","v":0},{"$f":"IF(ROUND(AI79,2)=ROUND(AI78,2),0,1)","v":0},{"$f":"IF(ROUND(AJ79,2)=ROUND(AJ78,2),0,1)","v":0},{"$f":"IF(ROUND(AK79,2)=ROUND(AK78,2),0,1)","v":0},{"$f":"IF(ROUND(AL79,2)=ROUND(AL78,2),0,1)","v":0}]
[null,null,null,null,"Benchmark tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W78-W79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AG78-AG79","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,"Parameters"]
[null,null,null,null,null,"Forecast inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!W14","v":2.1256931608133023E-2},{"$f":"+KeyAssumptionsPriceControl_FO!X14","v":1.9004524886877761E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Y14","v":1.3321492007104752E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Z14","v":2.1910604732690686E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AA14","v":1.1149228130360234E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AB14","v":5.0890585241730291E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AC14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AD14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AE14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AF14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AG14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AH14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AI14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AJ14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AK14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AL14","v":0.03}]
[null,null,null,null,null,"Inflation factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!W15","v":0.89184826472962064},{"$f":"+KeyAssumptionsPriceControl_FO!X15","v":0.90879741727199348},{"$f":"+KeyAssumptionsPriceControl_FO!Y15","v":0.92090395480225984},{"$f":"+KeyAssumptionsPriceControl_FO!Z15","v":0.94108151735270373},{"$f":"+KeyAssumptionsPriceControl_FO!AA15","v":0.95157384987893467},{"$f":"+KeyAssumptionsPriceControl_FO!AB15","v":1},{"$f":"+KeyAssumptionsPriceControl_FO!AC15","v":1.03},{"$f":"+KeyAssumptionsPriceControl_FO!AD15","v":1.0609},{"$f":"+KeyAssumptionsPriceControl_FO!AE15","v":1.092727},{"$f":"+KeyAssumptionsPriceControl_FO!AF15","v":1.1255088100000001},{"$f":"+KeyAssumptionsPriceControl_FO!AG15","v":1.1592740743000001},{"$f":"+KeyAssumptionsPriceControl_FO!AH15","v":1.1940522965290001},{"$f":"+KeyAssumptionsPriceControl_FO!AI15","v":1.2298738654248702},{"$f":"+KeyAssumptionsPriceControl_FO!AJ15","v":1.2667700813876164},{"$f":"+KeyAssumptionsPriceControl_FO!AK15","v":1.3047731838292449},{"$f":"+KeyAssumptionsPriceControl_FO!AL15","v":1.3439163793441222}]
[null,null,null,null,null,"Gearing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$90","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W28","v":0.3},0.3,0.3,0.3,0.3,0.3,{"$f":"+AC28","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!F38","v":"Gearing (Debt/Assets)"},null,{"$f":"KeyAssumptionsPriceControl_FO!AC43","v":0.6}]
[null,null,null,null,null,"Cost of debt (nominal)",null,{"$f":"+KeyAssumptionsPriceControl_FO!AC32","v":4.5590905079350458E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KeyAssumptionsPriceControl_FO!AC32","v":4.5590905079350458E-2},{"$f":"KeyAssumptionsPriceControl_FO!AD32","v":4.2291738412683799E-2},{"$f":"KeyAssumptionsPriceControl_FO!AE32","v":4.0684238412683801E-2},{"$f":"KeyAssumptionsPriceControl_FO!AF32","v":3.9167433333333321E-2},{"$f":"KeyAssumptionsPriceControl_FO!AG32","v":3.8012433333333331E-2},{"$f":"KeyAssumptionsPriceControl_FO!AH32","v":3.7237466666666663E-2},{"$f":"KeyAssumptionsPriceControl_FO!AI32","v":3.63775E-2},{"$f":"KeyAssumptionsPriceControl_FO!AJ32","v":3.6825000000000004E-2},{"$f":"KeyAssumptionsPriceControl_FO!AK32","v":3.7533333333333335E-2},{"$f":"KeyAssumptionsPriceControl_FO!AL32","v":3.7533333333333335E-2}]
[null,null,null,null,null,"Franking credit value",null,0.5]
[]
[]
[null,null,null,null,null,"Taxation calculation"]
[]
[null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"}]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC15:AC19)","v":136.18089554719839},137.1242311842239,139.13291605693485,140.91803349660424,141.27898885321417,{"$f":"SUM(AH15:AH19)","v":142.49189614651297},{"$f":"SUM(AI15:AI19)","v":144.08631291340663},{"$f":"SUM(AJ15:AJ19)","v":146.67382307117109},{"$f":"SUM(AK15:AK19)","v":149.07841663594743},{"$f":"SUM(AL15:AL19)","v":150.55641278307431}]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC73","v":0.32556643839999999},6.2120234999999999,11.6435749284,13.359026256,9.5526349289999999,{"$f":"+AH73","v":6.0069823600000003},6.1752419999999999,7.5414120000000002,7.2261420000000003,6.0176069999999999]
[null,null,null,null,null,"Government contributions",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,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!AC24","v":10.509},{"$f":"ExpSummary_FO!AD24","v":10.509},{"$f":"ExpSummary_FO!AE24","v":7.3563000000000001},{"$f":"ExpSummary_FO!AF24","v":7.3563000000000001},{"$f":"ExpSummary_FO!AG24","v":7.3563000000000001},{"$f":"ExpSummary_FO!AH24","v":7.3563000000000001},{"$f":"ExpSummary_FO!AI24","v":7.3563000000000001},{"$f":"ExpSummary_FO!AJ24","v":7.3563000000000001},{"$f":"ExpSummary_FO!AK24","v":7.3563000000000001},{"$f":"ExpSummary_FO!AL24","v":7.3563000000000001}]
[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,null,null,null,null,null,{"$f":"+AC15","v":89.373909757451045},90.122811962767486,91.444457900510969,92.34944860362711,91.582726561435763,{"$f":"+AH15","v":91.583219104464987},{"$f":"+AI15","v":91.582523749600171},{"$f":"+AJ15","v":91.582854043160978},{"$f":"+AK15","v":91.578699297843784},{"$f":"+AL15","v":91.582726561435777}]
[null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC62+AC45","v":920.24553704964831},948.09518654088822,970.99062641391265,993.19044609236107,1003.2365495787719,{"$f":"+AH62+AH45","v":1014.9515209111064},{"$f":"+AI62+AI45","v":1046.21622471919},{"$f":"+AJ62+AJ45","v":1081.7339613097975},{"$f":"+AK62+AK45","v":1109.2534898616359},{"$f":"+AL62+AL45","v":1123.9767033284202}]
[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,null,null,null,null,null,{"$f":"+AC103*AC86","v":552.14732222978898},568.85711192453289,582.59437584834757,595.91426765541667,601.94192974726309,{"$f":"+AH103*AH86","v":608.97091254666384},{"$f":"+AI103*AI86","v":627.72973483151395},{"$f":"+AJ103*AJ86","v":649.04037678587849},{"$f":"+AK103*AK86","v":665.55209391698156},{"$f":"+AL103*AL86","v":674.38602199705213}]
[]
[null,null,null,null,null,"$m (MOD)"]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC98*AC$85","v":140.26632241361435},145.47509686334314,152.03429396414626,158.60448818830321,163.78106902084988,{"$f":"+AH98*AH$85","v":170.1427758305156},177.20799061762881,185.80201078930025,194.51352031430781,202.33522915446835]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33533343155200002,6.5903357311499997,12.723248700785746,15.035701744149318,11.074122014442322,7.1726510821671932,7.5947687484740065,9.5532350930175465,9.4284763041422277,8.087160611755845]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC101*AC$85","v":10.82427},11.1489981,8.0384276300999993,8.2795804590030002,8.5279678727730914,8.7838069089562829,9.0473211162249729,9.3187407497117221,9.5983029722030739,9.8862520613691665]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC102*AC$85","v":92.055127050174576},{"$f":"+AD102*AD$85","v":95.611291211300028},{"$f":"+AE102*AE$85","v":99.923828148251644},{"$f":"+AF102*AF$85","v":103.94011800202452},{"$f":"+AG102*AG$85","v":106.16948055637847},109.35515309520501,112.63495248928574,116.01441946996522,119.48943105378866,123.07952629090754]
[null,null,null,null,null,"Tax depreciation (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!AC19","v":1.1695294666704426},{"$f":"+'Finance&Tax_FO'!AD19","v":3.1233820996158368},{"$f":"+'Finance&Tax_FO'!AE19","v":5.1147527949657228},{"$f":"+'Finance&Tax_FO'!AF19","v":7.0282729299145146},{"$f":"+'Finance&Tax_FO'!AG19","v":8.756735403971259},{"$f":"+'Finance&Tax_FO'!AH19","v":10.455869656210089},{"$f":"+'Finance&Tax_FO'!AI19","v":12.707451333904562},{"$f":"+'Finance&Tax_FO'!AJ19","v":14.928208146101984},{"$f":"+'Finance&Tax_FO'!AK19","v":16.975444840153902},{"$f":"+'Finance&Tax_FO'!AL19","v":18.778134019075846}]
[null,null,null,null,null,"Tax depreciation (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!AC18","v":29.685880072971187},{"$f":"+'Finance&Tax_FO'!AD18","v":28.181392362690552},{"$f":"+'Finance&Tax_FO'!AE18","v":27.804005125845112},{"$f":"+'Finance&Tax_FO'!AF18","v":26.145522292759495},{"$f":"+'Finance&Tax_FO'!AG18","v":22.896859803327164},{"$f":"+'Finance&Tax_FO'!AH18","v":21.275523124171947},{"$f":"+'Finance&Tax_FO'!AI18","v":19.85945853672672},{"$f":"+'Finance&Tax_FO'!AJ18","v":19.046631505128499},{"$f":"+'Finance&Tax_FO'!AK18","v":16.999394811076577},{"$f":"+'Finance&Tax_FO'!AL18","v":16.999394811076577}]
[null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC104*AC$91*AC$85","v":25.928083042323717},{"$f":"AD104*AD$91*AD$85","v":25.523085702564099},{"$f":"AE104*AE$91*AE$85","v":25.900261716482476},26.269862240007043,26.525671763696817,27.076967567990543,28.084462954367872,30.276960081309319,32.593741156063338,34.017151400128228]
[null,null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!AC20","v":13.33365707484333},{"$f":"IF(AC116<0,-AC116,0)","v":10.746350861816893},0,0,0,{"$f":"IF(AG116<0,-AG116,0)","v":0},{"$f":"IF(AH116<0,-AH116,0)","v":0},{"$f":"IF(AI116<0,-AI116,0)","v":0},{"$f":"IF(AJ116<0,-AJ116,0)","v":0},{"$f":"IF(AK116<0,-AK116,0)","v":0}]
[null,null,null,null,null,"Before tax net income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC107:AC108,AC110)-SUM(AC111:AC115)","v":-10.746350861816893},2.8928456505724398E-2,14.053122509487025,18.535994926749936,19.03441138069158,{"$f":"SUM(AH107:AH108,AH110)-SUM(AH111:AH115)","v":17.93572037806149},{"$f":"SUM(AI107:AI108,AI110)-SUM(AI111:AI115)","v":20.563755168042888},{"$f":"SUM(AJ107:AJ108,AJ110)-SUM(AJ111:AJ115)","v":24.40776742952454},{"$f":"SUM(AK107:AK108,AK110)-SUM(AK111:AK115)","v":27.482287729570629},{"$f":"SUM(AL107:AL108,AL110)-SUM(AL111:AL115)","v":27.434435306405192}]
[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,null,null,null,null,null,{"$f":"IF(AC116<0,0,AC116*AC$87/(1-AC87*(1-$H$92)))","v":0},0,0,0,0,{"$f":"IF(AH116<0,0,AH116*AH$87/(1-AH87*(1-$H$92)))","v":0},{"$f":"IF(AI116<0,0,AI116*AI$87/(1-AI87*(1-$H$92)))","v":0},{"$f":"IF(AJ116<0,0,AJ116*AJ$87/(1-AJ87*(1-$H$92)))","v":0},{"$f":"IF(AK116<0,0,AK116*AK$87/(1-AK87*(1-$H$92)))","v":0},{"$f":"IF(AL116<0,0,AL116*AL$87/(1-AL87*(1-$H$92)))","v":0}]
[null,null,null,null,null,"Franking benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC117*$H92","v":0},0,0,0,0,{"$f":"+AH117*$H92","v":0},{"$f":"+AI117*$H92","v":0},{"$f":"+AJ117*$H92","v":0},{"$f":"+AK117*$H92","v":0},{"$f":"+AL117*$H92","v":0}]
[]
[null,null,null,null,null,"Benchmark tax liability (MOD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC117-AC118","v":0},0,0,0,0,{"$f":"AH117-AH118","v":0},{"$f":"AI117-AI118","v":0},{"$f":"AJ117-AJ118","v":0},{"$f":"AK117-AK118","v":0},{"$f":"AL117-AL118","v":0}]
[]
[null,null,null,null,"Benchmark tax liability (real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC120/AC85","v":0},0,0,0,0,{"$f":"+AH120/AH85","v":0},{"$f":"+AI120/AI85","v":0},{"$f":"+AJ120/AJ85","v":0},{"$f":"+AK120/AK85","v":0},{"$f":"+AL120/AL85","v":0}]

{"sheet":"Indicators_FO","index":17,"n_rows":252,"n_cols":38,"rows_kept":252,"cut":false,"hidden":false,"merged":[[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],[44,4,44,8],[25,4,25,8],[26,4,26,8],[31,4,31,8],[32,4,32,8],[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],[38,4,38,8],[39,4,39,8],[33,4,33,8],[34,4,34,8],[35,4,35,8],[36,4,36,8],[37,4,37,8]]}
[80,"Financial indicators"]
[null,{"$f":"Model_Name","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[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,{"$f":"+CONCATENATE(\"Total \",LOWER(D15))","v":"Total revenue adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W16:W19)","v":0},{"$f":"+SUM(X16:X19)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH16:AH19)","v":0},{"$f":"+SUM(AI16:AI19)","v":0},{"$f":"+SUM(AJ16:AJ19)","v":0},{"$f":"+SUM(AK16:AK19)","v":0},{"$f":"+SUM(AL16:AL19)","v":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,{"$f":"+CONCATENATE(\"Total \",LOWER(D23))","v":"Total operating expenditure adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W24:W27)","v":0},{"$f":"+SUM(X24:X27)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH24:AH27)","v":0},{"$f":"+SUM(AI24:AI27)","v":0},{"$f":"+SUM(AJ24:AJ27)","v":0},{"$f":"+SUM(AK24:AK27)","v":0},{"$f":"+SUM(AL24:AL27)","v":0}]
[]
[]
[null,null,3,"Operating cash flow adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,null,"[Adjustment 7]"]
[null,null,null,null,"[Adjustment 8]"]
[null,null,null,null,"[Adjustment 9]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D31))","v":"Total operating cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W32:W40)","v":0},{"$f":"+SUM(X32:X40)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH32:AH40)","v":0},{"$f":"+SUM(AI32:AI40)","v":0},{"$f":"+SUM(AJ32:AJ40)","v":0},{"$f":"+SUM(AK32:AK40)","v":0},{"$f":"+SUM(AL32:AL40)","v":0}]
[]
[]
[null,null,4,"Investing cash flow adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D44))","v":"Total investing cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W45:W50)","v":0},{"$f":"+SUM(X45:X50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH45:AH50)","v":0},{"$f":"+SUM(AI45:AI50)","v":0},{"$f":"+SUM(AJ45:AJ50)","v":0},{"$f":"+SUM(AK45:AK50)","v":0},{"$f":"+SUM(AL45:AL50)","v":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,{"$f":"+CONCATENATE(\"Total \",LOWER(D54))","v":"Total interest payment adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W55:W60)","v":0},{"$f":"+SUM(X55:X60)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH55:AH60)","v":0},{"$f":"+SUM(AI55:AI60)","v":0},{"$f":"+SUM(AJ55:AJ60)","v":0},{"$f":"+SUM(AK55:AK60)","v":0},{"$f":"+SUM(AL55:AL60)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"Other inputs required for the calculation of indicators"]
[null,null,null,null,null,"RP3",null,"RP4",null,"RP5"]
[null,null,null,null,"Dividend plus tax equivalents benchmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only for Metro businesses"]
[null,null,null,null,"Marginal Interest Rate - Borrowings",{"$f":"Determination_Lookup!W20","v":6.5000000000000002E-2},null,{"$f":"Determination_Lookup!X20","v":0.05},null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[null,null,null,null,"Marginal Interest Rate - Cash",{"$f":"Determination_Lookup!W21","v":4.4999999999999998E-2},null,{"$f":"Determination_Lookup!X21","v":3.5000000000000003E-2},null,3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[]
[]
[]
[]
[]
[null,null,null,"Dividends - whole of business"]
[null,null,null,"$m, MOD"]
[null,null,null,null,null,{"$f":"F$68","v":"RP3"},null,{"$f":"H$68","v":"RP4"},null,{"$f":"J$68","v":"RP5"}]
[null,null,null,null,"Dividend plus tax equivalents benchmark",{"$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,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!W17+RevenuePriceCap_FO!W15)*'Rev&RAV_FO'!W85,(RevenueTariffBasket_FO!W17+RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85)","v":122.21052899999999},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!X17+RevenuePriceCap_FO!X15)*'Rev&RAV_FO'!X85,(RevenueTariffBasket_FO!X17+RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85)","v":128.53588541999997},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Y17+RevenuePriceCap_FO!Y15)*'Rev&RAV_FO'!Y85,(RevenueTariffBasket_FO!Y17+RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85)","v":128.81285128999997},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Z17+RevenuePriceCap_FO!Z15)*'Rev&RAV_FO'!Z85,(RevenueTariffBasket_FO!Z17+RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85)","v":131.43883990000003},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AA17+RevenuePriceCap_FO!AA15)*'Rev&RAV_FO'!AA85,(RevenueTariffBasket_FO!AA17+RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85)","v":133.22457212999996},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AB17+RevenuePriceCap_FO!AB15)*'Rev&RAV_FO'!AB85,(RevenueTariffBasket_FO!AB17+RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85)","v":141.16683534913827},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AC17+RevenuePriceCap_FO!AC15)*'Rev&RAV_FO'!AC85,(RevenueTariffBasket_FO!AC17+RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85)","v":140.58550018568391},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AD17+RevenuePriceCap_FO!AD15)*'Rev&RAV_FO'!AD85,(RevenueTariffBasket_FO!AD17+RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85)","v":146.23301675603787},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AE17+RevenuePriceCap_FO!AE15)*'Rev&RAV_FO'!AE85,(RevenueTariffBasket_FO!AE17+RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85)","v":152.11091560707362},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AF17+RevenuePriceCap_FO!AF15)*'Rev&RAV_FO'!AF85,(RevenueTariffBasket_FO!AF17+RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85)","v":158.1528023269048},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AG17+RevenuePriceCap_FO!AG15)*'Rev&RAV_FO'!AG85,(RevenueTariffBasket_FO!AG17+RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85)","v":164.46692183140669},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AH17+RevenuePriceCap_FO!AH15)*'Rev&RAV_FO'!AH85,(RevenueTariffBasket_FO!AH17+RevenueTariffBasket_FO!AH15)*'Rev&RAV_FO'!AH85)","v":171.58235303753014},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AI17+RevenuePriceCap_FO!AI15)*'Rev&RAV_FO'!AI85,(RevenueTariffBasket_FO!AI17+RevenueTariffBasket_FO!AI15)*'Rev&RAV_FO'!AI85)","v":178.64687826874575},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AJ17+RevenuePriceCap_FO!AJ15)*'Rev&RAV_FO'!AJ85,(RevenueTariffBasket_FO!AJ17+RevenueTariffBasket_FO!AJ15)*'Rev&RAV_FO'!AJ85)","v":185.97361712995905},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AK17+RevenuePriceCap_FO!AK15)*'Rev&RAV_FO'!AK85,(RevenueTariffBasket_FO!AK17+RevenueTariffBasket_FO!AK15)*'Rev&RAV_FO'!AK85)","v":193.57956543887997},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AL17+RevenuePriceCap_FO!AL15)*'Rev&RAV_FO'!AL85,(RevenueTariffBasket_FO!AL17+RevenueTariffBasket_FO!AL15)*'Rev&RAV_FO'!AL85)","v":201.47490328973191}]
[null,null,null,null,"(less income not received)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W15,RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85","v":0.28697600000000001},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X15,RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85","v":0.62723114000000013},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y15,RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85","v":0.38788696000000006},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z15,RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85","v":0.35397069000000014},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA15,RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85","v":0.31916715999999995},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB15,RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85","v":0.24360960720887245},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC15,RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85","v":0.26780000000000004},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD15,RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85","v":0.27583400000000002},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE15,RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85","v":0.28410901999999999},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF15,RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85","v":0.29263229060000007},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG15,RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85","v":0.301411259318},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH15,RevenueTariffBasket_FO!AH15)*'Rev&RAV_FO'!AH85","v":0.31045359709754006},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI15,RevenueTariffBasket_FO!AI15)*'Rev&RAV_FO'!AI85","v":0.31976720501046624},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ15,RevenueTariffBasket_FO!AJ15)*'Rev&RAV_FO'!AJ85","v":0.32936022116078029},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK15,RevenueTariffBasket_FO!AK15)*'Rev&RAV_FO'!AK85","v":0.33924102779560367},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL15,RevenueTariffBasket_FO!AL15)*'Rev&RAV_FO'!AL85","v":0.34941825862947179}]
[null,null,null,null,"Government and developer contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W24+NotPres_FO!W21)*'Rev&RAV_FO'!W85","v":9.0333030000000001},{"$f":"+(ExpSummary_FO!X24+NotPres_FO!X21)*'Rev&RAV_FO'!X85","v":18.830826870000006},{"$f":"+(ExpSummary_FO!Y24+NotPres_FO!Y21)*'Rev&RAV_FO'!Y85","v":7.4746965699999999},{"$f":"+(ExpSummary_FO!Z24+NotPres_FO!Z21)*'Rev&RAV_FO'!Z85","v":17.165768909999997},{"$f":"+(ExpSummary_FO!AA24+NotPres_FO!AA21)*'Rev&RAV_FO'!AA85","v":11.703991940000003},{"$f":"+(ExpSummary_FO!AB24+NotPres_FO!AB21)*'Rev&RAV_FO'!AB85","v":12.610799999999999},{"$f":"+(ExpSummary_FO!AC24+NotPres_FO!AC21)*'Rev&RAV_FO'!AC85","v":10.82427},{"$f":"+(ExpSummary_FO!AD24+NotPres_FO!AD21)*'Rev&RAV_FO'!AD85","v":11.1489981},{"$f":"+(ExpSummary_FO!AE24+NotPres_FO!AE21)*'Rev&RAV_FO'!AE85","v":8.0384276300999993},{"$f":"+(ExpSummary_FO!AF24+NotPres_FO!AF21)*'Rev&RAV_FO'!AF85","v":8.2795804590030002},{"$f":"+(ExpSummary_FO!AG24+NotPres_FO!AG21)*'Rev&RAV_FO'!AG85","v":8.5279678727730914},{"$f":"+(ExpSummary_FO!AH24+NotPres_FO!AH21)*'Rev&RAV_FO'!AH85","v":8.7838069089562829},{"$f":"+(ExpSummary_FO!AI24+NotPres_FO!AI21)*'Rev&RAV_FO'!AI85","v":9.0473211162249729},{"$f":"+(ExpSummary_FO!AJ24+NotPres_FO!AJ21)*'Rev&RAV_FO'!AJ85","v":9.3187407497117221},{"$f":"+(ExpSummary_FO!AK24+NotPres_FO!AK21)*'Rev&RAV_FO'!AK85","v":9.5983029722030739},{"$f":"+(ExpSummary_FO!AL24+NotPres_FO!AL21)*'Rev&RAV_FO'!AL85","v":9.8862520613691665}]
[null,null,null,null,"Developer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W21+NotPres_FO!W18)*'Rev&RAV_FO'!W85","v":3.278162},{"$f":"+(ExpSummary_FO!X21+NotPres_FO!X18)*'Rev&RAV_FO'!X85","v":3.6760000000000004E-3},{"$f":"+(ExpSummary_FO!Y21+NotPres_FO!Y18)*'Rev&RAV_FO'!Y85","v":0.10538876000000001},{"$f":"+(ExpSummary_FO!Z21+NotPres_FO!Z18)*'Rev&RAV_FO'!Z85","v":1.3095334399999998},{"$f":"+(ExpSummary_FO!AA21+NotPres_FO!AA18)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+(ExpSummary_FO!AB21+NotPres_FO!AB18)*'Rev&RAV_FO'!AB85","v":0.42036000000000001},{"$f":"+(ExpSummary_FO!AC21+NotPres_FO!AC18)*'Rev&RAV_FO'!AC85","v":0.33533343155200002},{"$f":"+(ExpSummary_FO!AD21+NotPres_FO!AD18)*'Rev&RAV_FO'!AD85","v":6.5903357311499997},{"$f":"+(ExpSummary_FO!AE21+NotPres_FO!AE18)*'Rev&RAV_FO'!AE85","v":12.723248700785746},{"$f":"+(ExpSummary_FO!AF21+NotPres_FO!AF18)*'Rev&RAV_FO'!AF85","v":15.035701744149318},{"$f":"+(ExpSummary_FO!AG21+NotPres_FO!AG18)*'Rev&RAV_FO'!AG85","v":11.074122014442322},{"$f":"+(ExpSummary_FO!AH21+NotPres_FO!AH18)*'Rev&RAV_FO'!AH85","v":7.1726510821671932},{"$f":"+(ExpSummary_FO!AI21+NotPres_FO!AI18)*'Rev&RAV_FO'!AI85","v":7.5947687484740065},{"$f":"+(ExpSummary_FO!AJ21+NotPres_FO!AJ18)*'Rev&RAV_FO'!AJ85","v":9.5532350930175465},{"$f":"+(ExpSummary_FO!AK21+NotPres_FO!AK18)*'Rev&RAV_FO'!AK85","v":9.4284763041422277},{"$f":"+(ExpSummary_FO!AL21+NotPres_FO!AL18)*'Rev&RAV_FO'!AL85","v":8.087160611755845}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W20+NotPres_FO!W17)*'Rev&RAV_FO'!W85","v":0},{"$f":"+(ExpSummary_FO!X20+NotPres_FO!X17)*'Rev&RAV_FO'!X85","v":0},{"$f":"+(ExpSummary_FO!Y20+NotPres_FO!Y17)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+(ExpSummary_FO!Z20+NotPres_FO!Z17)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+(ExpSummary_FO!AA20+NotPres_FO!AA17)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+(ExpSummary_FO!AB20+NotPres_FO!AB17)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+(ExpSummary_FO!AC20+NotPres_FO!AC17)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+(ExpSummary_FO!AD20+NotPres_FO!AD17)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+(ExpSummary_FO!AE20+NotPres_FO!AE17)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+(ExpSummary_FO!AF20+NotPres_FO!AF17)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+(ExpSummary_FO!AG20+NotPres_FO!AG17)*'Rev&RAV_FO'!AG85","v":0},{"$f":"+(ExpSummary_FO!AH20+NotPres_FO!AH17)*'Rev&RAV_FO'!AH85","v":0},{"$f":"+(ExpSummary_FO!AI20+NotPres_FO!AI17)*'Rev&RAV_FO'!AI85","v":0},{"$f":"+(ExpSummary_FO!AJ20+NotPres_FO!AJ17)*'Rev&RAV_FO'!AJ85","v":0},{"$f":"+(ExpSummary_FO!AK20+NotPres_FO!AK17)*'Rev&RAV_FO'!AK85","v":0},{"$f":"+(ExpSummary_FO!AL20+NotPres_FO!AL17)*'Rev&RAV_FO'!AL85","v":0}]
[null,null,null,null,"Investment income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":0.17131069483665562},1.825513499999995E-2,-0.12779489000000011,-0.42225853504999994,-0.21944995000000003,-0.27643532106429841,{"$f":"+AC189","v":-0.27073534301944968},5.4060079934019532E-2,5.5935027385442038E-2,8.0192372040406329E-2,1.8394544371280477E-2,8.5993325036771706E-2,9.1063585793617174E-2,7.0500250930660868E-2,7.4987341546272332E-2,7.0615213169305524E-2]
[null,null,null,null,"Proceeds from asset disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W25+NotPres_FO!W22)*'Rev&RAV_FO'!W85","v":0.54710700000000012},{"$f":"+(ExpSummary_FO!X25+NotPres_FO!X22)*'Rev&RAV_FO'!X85","v":0.68644930999999998},{"$f":"+(ExpSummary_FO!Y25+NotPres_FO!Y22)*'Rev&RAV_FO'!Y85","v":0.29500559000000004},{"$f":"+(ExpSummary_FO!Z25+NotPres_FO!Z22)*'Rev&RAV_FO'!Z85","v":0.74331106999999985},{"$f":"+(ExpSummary_FO!AA25+NotPres_FO!AA22)*'Rev&RAV_FO'!AA85","v":0.65641691999999996},{"$f":"+(ExpSummary_FO!AB25+NotPres_FO!AB22)*'Rev&RAV_FO'!AB85","v":0.35405536260000003},{"$f":"+(ExpSummary_FO!AC25+NotPres_FO!AC22)*'Rev&RAV_FO'!AC85","v":0.89582327051800004},{"$f":"+(ExpSummary_FO!AD25+NotPres_FO!AD22)*'Rev&RAV_FO'!AD85","v":0.66586070490884997},{"$f":"+(ExpSummary_FO!AE25+NotPres_FO!AE22)*'Rev&RAV_FO'!AE85","v":0.73667119085859201},{"$f":"+(ExpSummary_FO!AF25+NotPres_FO!AF22)*'Rev&RAV_FO'!AF85","v":0.32019587169828523},{"$f":"+(ExpSummary_FO!AG25+NotPres_FO!AG22)*'Rev&RAV_FO'!AG85","v":0.63794227552744875},{"$f":"+(ExpSummary_FO!AH25+NotPres_FO!AH22)*'Rev&RAV_FO'!AH85","v":0.96648178904901205},{"$f":"+(ExpSummary_FO!AI25+NotPres_FO!AI22)*'Rev&RAV_FO'!AI85","v":0.72000232843752388},{"$f":"+(ExpSummary_FO!AJ25+NotPres_FO!AJ22)*'Rev&RAV_FO'!AJ85","v":0.8563287570197945},{"$f":"+(ExpSummary_FO!AK25+NotPres_FO!AK22)*'Rev&RAV_FO'!AK85","v":0.43727301839456878},{"$f":"+(ExpSummary_FO!AL25+NotPres_FO!AL22)*'Rev&RAV_FO'!AL85","v":0.56997769570372647}]
[null,null,null,null,"Other non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12*'Rev&RAV_FO'!W85","v":9.2431359999999998},{"$f":"+NotPres_FO!X12*'Rev&RAV_FO'!X85","v":9.3345882400000004},{"$f":"+NotPres_FO!Y12*'Rev&RAV_FO'!Y85","v":9.5573132400000009},{"$f":"+NotPres_FO!Z12*'Rev&RAV_FO'!Z85","v":12.444046500000002},{"$f":"+NotPres_FO!AA12*'Rev&RAV_FO'!AA85","v":14.945725709999998},{"$f":"+NotPres_FO!AB12*'Rev&RAV_FO'!AB85","v":10.570437685624999},{"$f":"+NotPres_FO!AC12*'Rev&RAV_FO'!AC85","v":11.13081415619375},{"$f":"+NotPres_FO!AD12*'Rev&RAV_FO'!AD85","v":10.976294916379562},{"$f":"+NotPres_FO!AE12*'Rev&RAV_FO'!AE85","v":12.040084256914948},{"$f":"+NotPres_FO!AF12*'Rev&RAV_FO'!AF85","v":11.93871504430931},{"$f":"+NotPres_FO!AG12*'Rev&RAV_FO'!AG85","v":12.467556417597775},{"$f":"+NotPres_FO!AH12*'Rev&RAV_FO'!AH85","v":12.894181113787813},{"$f":"+NotPres_FO!AI12*'Rev&RAV_FO'!AI85","v":13.471698490035575},{"$f":"+NotPres_FO!AJ12*'Rev&RAV_FO'!AJ85","v":13.788252293608689},{"$f":"+NotPres_FO!AK12*'Rev&RAV_FO'!AK85","v":14.29969261254495},{"$f":"+NotPres_FO!AL12*'Rev&RAV_FO'!AL85","v":14.728683390921299}]
[null,null,null,null,"Revenue adjustments 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W20","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH20","v":0},{"$f":"+AI20","v":0},{"$f":"+AJ20","v":0},{"$f":"+AK20","v":0},{"$f":"+AL20","v":0}]
[null,null,null,null,"Total revenue from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(W83-W84)+SUM(W85:W91)","v":144.19657169483665},156.78244983499997,145.72957359999998,162.32527059495001,159.99208958999995,164.6024434690901,163.23320570092821,175.39273228841029,185.42117339311835,193.51455552750511,196.89149369680061,{"$f":"+(AH83-AH84)+SUM(AH85:AH91)","v":201.17501365942968},{"$f":"+(AI83-AI84)+SUM(AI85:AI91)","v":209.25196533270099},{"$f":"+(AJ83-AJ84)+SUM(AJ85:AJ91)","v":219.23131405308669},{"$f":"+(AK83-AK84)+SUM(AK85:AK91)","v":227.07905665991547},{"$f":"+(AL83-AL84)+SUM(AL85:AL91)","v":234.46817400402179}]
[]
[null,null,null,null,"Expenditure from ordinary activities"]
[null,null,null,null,"Operating expenditure (prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!W15*'Rev&RAV_FO'!W85","v":73.536081369999977},{"$f":"+ExpSummary_FO!X15*'Rev&RAV_FO'!X85","v":79.656382167930005},{"$f":"+ExpSummary_FO!Y15*'Rev&RAV_FO'!Y85","v":83.483320874370008},{"$f":"+ExpSummary_FO!Z15*'Rev&RAV_FO'!Z85","v":80.285077899999976},{"$f":"+ExpSummary_FO!AA15*'Rev&RAV_FO'!AA85","v":81.812802290000022},{"$f":"+ExpSummary_FO!AB15*'Rev&RAV_FO'!AB85","v":86.094690692798096},{"$f":"+ExpSummary_FO!AC15*'Rev&RAV_FO'!AC85","v":92.055127050174576},{"$f":"+ExpSummary_FO!AD15*'Rev&RAV_FO'!AD85","v":95.611291211300028},{"$f":"+ExpSummary_FO!AE15*'Rev&RAV_FO'!AE85","v":99.923828148251644},{"$f":"+ExpSummary_FO!AF15*'Rev&RAV_FO'!AF85","v":103.94011800202452},{"$f":"+ExpSummary_FO!AG15*'Rev&RAV_FO'!AG85","v":106.16948055637847},{"$f":"+ExpSummary_FO!AH15*'Rev&RAV_FO'!AH85","v":109.35515309520501},{"$f":"+ExpSummary_FO!AI15*'Rev&RAV_FO'!AI85","v":112.63495248928574},{"$f":"+ExpSummary_FO!AJ15*'Rev&RAV_FO'!AJ85","v":116.01441946996522},{"$f":"+ExpSummary_FO!AK15*'Rev&RAV_FO'!AK85","v":119.48943105378866},{"$f":"+ExpSummary_FO!AL15*'Rev&RAV_FO'!AL85","v":123.07952629090754}]
[null,null,null,null,"Operating expenditure (non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W14*'Rev&RAV_FO'!W85","v":11.066094949949948},{"$f":"+NotPres_FO!X14*'Rev&RAV_FO'!X85","v":9.4649074882812503},{"$f":"+NotPres_FO!Y14*'Rev&RAV_FO'!Y85","v":10.247014640417458},{"$f":"+NotPres_FO!Z14*'Rev&RAV_FO'!Z85","v":10.518452155430712},{"$f":"+NotPres_FO!AA14*'Rev&RAV_FO'!AA85","v":8.9208186453902165},{"$f":"+NotPres_FO!AB14*'Rev&RAV_FO'!AB85","v":11.896855159791857},{"$f":"+NotPres_FO!AC14*'Rev&RAV_FO'!AC85","v":10.464352293968686},{"$f":"+NotPres_FO!AD14*'Rev&RAV_FO'!AD85","v":11.91754321086348},{"$f":"+NotPres_FO!AE14*'Rev&RAV_FO'!AE85","v":13.967982714776488},{"$f":"+NotPres_FO!AF14*'Rev&RAV_FO'!AF85","v":15.85134718693681},{"$f":"+NotPres_FO!AG14*'Rev&RAV_FO'!AG85","v":12.096701666576159},{"$f":"+NotPres_FO!AH14*'Rev&RAV_FO'!AH85","v":12.188703042300121},{"$f":"+NotPres_FO!AI14*'Rev&RAV_FO'!AI85","v":12.839222108094539},{"$f":"+NotPres_FO!AJ14*'Rev&RAV_FO'!AJ85","v":13.460547480204824},{"$f":"+NotPres_FO!AK14*'Rev&RAV_FO'!AK85","v":13.92913483523413},{"$f":"+NotPres_FO!AL14*'Rev&RAV_FO'!AL85","v":14.56530118278117}]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!W17","v":39.683149},{"$f":"+'Finance&Tax_FO'!X17","v":42.379455},{"$f":"+'Finance&Tax_FO'!Y17","v":46.965839920000015},{"$f":"+'Finance&Tax_FO'!Z17","v":47.451000000000001},{"$f":"+'Finance&Tax_FO'!AA17","v":52.156693149999995},{"$f":"+'Finance&Tax_FO'!AB17","v":53.900854502608411},{"$f":"+'Finance&Tax_FO'!AC17","v":54.268387620156439},{"$f":"+'Finance&Tax_FO'!AD17","v":55.360439286247704},{"$f":"+'Finance&Tax_FO'!AE17","v":55.79366737022999},{"$f":"+'Finance&Tax_FO'!AF17","v":54.966046252708992},{"$f":"+'Finance&Tax_FO'!AG17","v":53.069659816891622},{"$f":"+'Finance&Tax_FO'!AH17","v":53.069659816891622},{"$f":"+'Finance&Tax_FO'!AI17","v":53.069659816891622},{"$f":"+'Finance&Tax_FO'!AJ17","v":53.069659816891622},{"$f":"+'Finance&Tax_FO'!AK17","v":53.069659816891622},{"$f":"+'Finance&Tax_FO'!AL17","v":53.069659816891622}]
[null,null,null,null,"Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W195","v":16.246907823529412},15.47590710622493,15.03415432018758,13.91165849392268,14.177715477211848,13.971605712773002,15.062191265563412,16.822338056106123,17.52672752602027,18.892892418337357,20.010581102016058,{"$f":"+AH195","v":20.773279636287068},{"$f":"+AI195","v":23.178449190227514},{"$f":"+AJ195","v":26.135160927758587},{"$f":"+AK195","v":28.344951552842829},{"$f":"+AL195","v":28.157266147033667}]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W25*'Rev&RAV_FO'!W85","v":8.0877370000000004E-2},{"$f":"Capex_FO_AC!X25*'Rev&RAV_FO'!X85","v":0.77141173000000007},{"$f":"Capex_FO_AC!Y25*'Rev&RAV_FO'!Y85","v":0},{"$f":"Capex_FO_AC!Z25*'Rev&RAV_FO'!Z85","v":2.8551709999999998E-2},{"$f":"Capex_FO_AC!AA25*'Rev&RAV_FO'!AA85","v":2.1225950000000004E-2},{"$f":"Capex_FO_AC!AB25*'Rev&RAV_FO'!AB85","v":6.6442982100000006E-2},{"$f":"Capex_FO_AC!AC25*'Rev&RAV_FO'!AC85","v":4.8506088906000007E-2},{"$f":"Capex_FO_AC!AD25*'Rev&RAV_FO'!AD85","v":1.6557140921970002E-2},{"$f":"Capex_FO_AC!AE25*'Rev&RAV_FO'!AE85","v":1.66183874863149E-2},{"$f":"Capex_FO_AC!AF25*'Rev&RAV_FO'!AF85","v":1.5313660600813971E-2},{"$f":"Capex_FO_AC!AG25*'Rev&RAV_FO'!AG85","v":6.1252556148870596E-2},{"$f":"Capex_FO_AC!AH25*'Rev&RAV_FO'!AH85","v":2.3474444774459853},{"$f":"Capex_FO_AC!AI25*'Rev&RAV_FO'!AI85","v":2.4178678117693648},{"$f":"Capex_FO_AC!AJ25*'Rev&RAV_FO'!AJ85","v":2.490403846122446},{"$f":"Capex_FO_AC!AK25*'Rev&RAV_FO'!AK85","v":2.5651159615061192},{"$f":"Capex_FO_AC!AL25*'Rev&RAV_FO'!AL85","v":2.6420694403513028}]
[null,null,null,null,"Expenditure adjustments 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH28","v":0},{"$f":"+AI28","v":0},{"$f":"+AJ28","v":0},{"$f":"+AK28","v":0},{"$f":"+AL28","v":0}]
[null,null,null,null,"Total expenditure from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W95:W100)","v":140.61311051347934},147.74806349243619,155.73032975497506,152.19474025935335,157.08925551260208,165.93044905007136,171.8985643187691,179.72816890543933,187.22882414676471,193.6657175206085,191.40767569801119,{"$f":"+SUM(AH95:AH100)","v":197.73424006812979},{"$f":"+SUM(AI95:AI100)","v":204.14015141626879},{"$f":"+SUM(AJ95:AJ100)","v":211.17019154094268},{"$f":"+SUM(AK95:AK100)","v":217.39829322026335},{"$f":"+SUM(AL95:AL100)","v":221.51382287796531}]
[]
[null,null,null,null,"Profit from ordinary activities (before tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W92-W101","v":3.5834611813573076},9.0343863425637778,-10.000756154975079,10.13053033559666,2.9028340773978698,-1.3280055809812552,-8.6653586178408943,-4.3354366170290461,-1.8076507536463566,-0.15116199310338629,5.4838179987894193,{"$f":"+AH92-AH101","v":3.4407735912998874},{"$f":"+AI92-AI101","v":5.1118139164321974},{"$f":"+AJ92-AJ101","v":8.06112251214401},{"$f":"+AK92-AK101","v":9.6807634396521109},{"$f":"+AL92-AL101","v":12.95435112605648}]
[]
[null,null,null,null,"Prima facie income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!W87*W103","v":1.0750383544071922},{"$f":"'Rev&RAV_FO'!X87*X103","v":2.7103159027691333},{"$f":"'Rev&RAV_FO'!Y87*Y103","v":-3.0002268464925237},{"$f":"'Rev&RAV_FO'!Z87*Z103","v":3.0391591006789977},{"$f":"'Rev&RAV_FO'!AA87*AA103","v":0.8708502232193609},{"$f":"'Rev&RAV_FO'!AB87*AB103","v":-0.39840167429437656},{"$f":"'Rev&RAV_FO'!AC87*AC103","v":0},{"$f":"'Rev&RAV_FO'!AD87*AD103","v":0},{"$f":"'Rev&RAV_FO'!AE87*AE103","v":0},{"$f":"'Rev&RAV_FO'!AF87*AF103","v":0},{"$f":"'Rev&RAV_FO'!AG87*AG103","v":0},{"$f":"'Rev&RAV_FO'!AH87*AH103","v":0},{"$f":"'Rev&RAV_FO'!AI87*AI103","v":0},{"$f":"'Rev&RAV_FO'!AJ87*AJ103","v":0},{"$f":"'Rev&RAV_FO'!AK87*AK103","v":0},{"$f":"'Rev&RAV_FO'!AL87*AL103","v":0}]
[]
[null,null,null,null,"Return to government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W103<=0,0,W103*$F$80)","v":0},{"$f":"IF(X103<=0,0,X103*$H$80)","v":0},{"$f":"IF(Y103<=0,0,Y103*$H$80)","v":0},{"$f":"IF(Z103<=0,0,Z103*$H$80)","v":0},0,0,{"$f":"IF(AC103<=0,0,AC103*$J$80)","v":0},{"$f":"IF(AD103<=0,0,AD103*$J$80)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Dividend payments (offset)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W107<=0,0,IF(W107-W174<=0,0,W107-W174))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH107<=0,0,IF(AH107-AH174<=0,0,AH107-AH174))","v":0},{"$f":"IF(AI107<=0,0,IF(AI107-AI174<=0,0,AI107-AI174))","v":0},{"$f":"IF(AJ107<=0,0,IF(AJ107-AJ174<=0,0,AJ107-AJ174))","v":0},{"$f":"IF(AK107<=0,0,IF(AK107-AK174<=0,0,AK107-AK174))","v":0},{"$f":"IF(AL107<=0,0,IF(AL107-AL174<=0,0,AL107-AL174))","v":0}]
[]
[null,null,null,null,"Retained revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W103-W105-W109","v":2.5084228269501154},6.3240704397946441,-7.0005293084825553,7.0913712349176627,2.0319838541785087,-0.92960390668687864,-8.6653586178408943,-4.3354366170290461,-1.8076507536463566,-0.15116199310338629,5.4838179987894193,{"$f":"AH103-AH105-AH109","v":3.4407735912998874},{"$f":"AI103-AI105-AI109","v":5.1118139164321974},{"$f":"AJ103-AJ105-AJ109","v":8.06112251214401},{"$f":"AK103-AK105-AK109","v":9.6807634396521109},{"$f":"AL103-AL105-AL109","v":12.95435112605648}]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash flow statement"]
[null,null,null,"$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,null,null,null,null,null,{"$f":"+W83","v":122.21052899999999},128.53588541999997,128.81285128999997,131.43883990000003,133.22457212999996,141.16683534913827,{"$f":"+AC83","v":140.58550018568391},146.23301675603787,152.11091560707362,158.1528023269048,164.46692183140669,171.58235303753014,178.64687826874575,185.97361712995905,193.57956543887997,201.47490328973191]
[null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W90","v":9.2431359999999998},9.3345882400000004,9.5573132400000009,12.444046500000002,14.945725709999998,10.570437685624999,11.13081415619375,10.976294916379562,12.040084256914948,11.93871504430931,12.467556417597775,{"$f":"+AH90","v":12.894181113787813},{"$f":"+AI90","v":13.471698490035575},{"$f":"+AJ90","v":13.788252293608689},{"$f":"+AK90","v":14.29969261254495},{"$f":"+AL90","v":14.728683390921299}]
[null,null,null,null,"Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":3.278162},{"$f":"+X86","v":3.6760000000000004E-3},0.10538876000000001,1.3095334399999998,0,0.42036000000000001,{"$f":"+AC86","v":0.33533343155200002},6.5903357311499997,12.723248700785746,15.035701744149318,11.074122014442322,{"$f":"+AH86","v":7.1726510821671932},7.5947687484740065,9.5532350930175465,9.4284763041422277,8.087160611755845]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W84","v":-0.28697600000000001},-0.62723114000000013,-0.38788696000000006,-0.35397069000000014,-0.31916715999999995,-0.24360960720887245,-0.26780000000000004,-0.27583400000000002,-0.28410901999999999,-0.29263229060000007,-0.301411259318,{"$f":"-AH84","v":-0.31045359709754006},{"$f":"-AI84","v":-0.31976720501046624},{"$f":"-AJ84","v":-0.32936022116078029},{"$f":"-AK84","v":-0.33924102779560367},{"$f":"-AL84","v":-0.34941825862947179}]
[]
[null,null,null,null,"Payments to suppliers and employees (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(W95:W96)","v":-84.602176319949919},-89.12128965621126,-93.73033551478747,-90.803530055430684,-90.733620935390235,-97.991545852589951,-102.51947934414326,-107.52883442216351,-113.89181086302813,-119.79146518896133,-118.26618222295463,{"$f":"-SUM(AH95:AH96)","v":-121.54385613750513},{"$f":"-SUM(AI95:AI96)","v":-125.47417459738028},{"$f":"-SUM(AJ95:AJ96)","v":-129.47496695017003},{"$f":"-SUM(AK95:AK96)","v":-133.4185658890228},{"$f":"-SUM(AL95:AL96)","v":-137.64482747368871}]
[null,null,null,null,"Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W174","v":-4.4101082614071743},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH174","v":0},{"$f":"-AI174","v":0},{"$f":"-AJ174","v":0},{"$f":"-AK174","v":0},{"$f":"-AL174","v":0}]
[null,null,null,null,"Interest received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":0.17131069483665562},1.825513499999995E-2,-0.12779489000000011,-0.42225853504999994,-0.21944995000000003,-0.27643532106429841,-0.27073534301944968,5.4060079934019532E-2,5.5935027385442038E-2,8.0192372040406329E-2,1.8394544371280477E-2,{"$f":"+AH189","v":8.5993325036771706E-2},{"$f":"+AI189","v":9.1063585793617174E-2},{"$f":"+AJ189","v":7.0500250930660868E-2},{"$f":"+AK189","v":7.4987341546272332E-2},{"$f":"+AL189","v":7.0615213169305524E-2}]
[null,null,null,null,"Interest paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-16.246907823529412},-15.47590710622493,-15.03415432018758,-13.91165849392268,-14.177715477211848,-13.971605712773002,-15.062191265563412,-16.822338056106123,-17.52672752602027,-18.892892418337357,-20.010581102016058,{"$f":"-AH195","v":-20.773279636287068},{"$f":"-AI195","v":-23.178449190227514},{"$f":"-AJ195","v":-26.135160927758587},{"$f":"-AK195","v":-28.344951552842829},{"$f":"-AL195","v":-28.157266147033667}]
[null,null,null,null,"Operating Adjustments 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W41","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH41","v":0},{"$f":"+AI41","v":0},{"$f":"+AJ41","v":0},{"$f":"+AK41","v":0},{"$f":"+AL41","v":0}]
[null,null,null,"Net cash inflows from operating activities ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W122:W132)","v":29.35696928995015},32.667976892563786,29.195381605024942,39.701002065596668,42.720344317397874,39.674436541127136,33.931441820703512,39.226701005231817,45.227536183111383,46.230421589505141,49.448820223529353,{"$f":"+SUM(AH122:AH132)","v":49.107589187632186},{"$f":"+SUM(AI122:AI132)","v":50.832018100430687},{"$f":"+SUM(AJ122:AJ132)","v":53.446116668426541},{"$f":"+SUM(AK122:AK132)","v":55.279963227452214},{"$f":"+SUM(AL122:AL132)","v":58.209850626226526}]
[]
[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,null,null,null,null,null,{"$f":"-('Rev&RAV_FO'!W72+NotPres_FO!W16)*'Rev&RAV_FO'!W85","v":-45.165805874042356},{"$f":"-('Rev&RAV_FO'!X72+NotPres_FO!X16)*'Rev&RAV_FO'!X85","v":-47.116433281816747},{"$f":"-('Rev&RAV_FO'!Y72+NotPres_FO!Y16)*'Rev&RAV_FO'!Y85","v":-51.837647869726958},{"$f":"-('Rev&RAV_FO'!Z72+NotPres_FO!Z16)*'Rev&RAV_FO'!Z85","v":-61.37658280138001},{"$f":"-('Rev&RAV_FO'!AA72+NotPres_FO!AA16)*'Rev&RAV_FO'!AA85","v":-43.434853756841008},{"$f":"-('Rev&RAV_FO'!AB72+NotPres_FO!AB16)*'Rev&RAV_FO'!AB85","v":-55.419942651315296},{"$f":"-('Rev&RAV_FO'!AC72+NotPres_FO!AC16)*'Rev&RAV_FO'!AC85","v":-64.341848513186889},{"$f":"-('Rev&RAV_FO'!AD72+NotPres_FO!AD16)*'Rev&RAV_FO'!AD85","v":-54.996435745479225},{"$f":"-('Rev&RAV_FO'!AE72+NotPres_FO!AE16)*'Rev&RAV_FO'!AE85","v":-72.1535742169592},{"$f":"-('Rev&RAV_FO'!AF72+NotPres_FO!AF16)*'Rev&RAV_FO'!AF85","v":-66.55762366653876},{"$f":"-('Rev&RAV_FO'!AG72+NotPres_FO!AG16)*'Rev&RAV_FO'!AG85","v":-49.676932964411961},{"$f":"-('Rev&RAV_FO'!AH72+NotPres_FO!AH16)*'Rev&RAV_FO'!AH85","v":-70.21718289294553},{"$f":"-('Rev&RAV_FO'!AI72+NotPres_FO!AI16)*'Rev&RAV_FO'!AI85","v":-100.68062386322153},{"$f":"-('Rev&RAV_FO'!AJ72+NotPres_FO!AJ16)*'Rev&RAV_FO'!AJ85","v":-90.204534745191481},{"$f":"-('Rev&RAV_FO'!AK72+NotPres_FO!AK16)*'Rev&RAV_FO'!AK85","v":-87.523196714483461},{"$f":"-('Rev&RAV_FO'!AL72+NotPres_FO!AL16)*'Rev&RAV_FO'!AL85","v":-61.373987175746542}]
[null,null,null,null,"Proceeds from sale of property, plant and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W89","v":0.54710700000000012},0.68644930999999998,0.29500559000000004,0.74331106999999985,0.65641691999999996,0.35405536260000003,0.89582327051800004,0.66586070490884997,0.73667119085859201,0.32019587169828523,0.63794227552744875,{"$f":"+AH89","v":0.96648178904901205},{"$f":"+AI89","v":0.72000232843752388},{"$f":"+AJ89","v":0.8563287570197945},{"$f":"+AK89","v":0.43727301839456878},{"$f":"+AL89","v":0.56997769570372647}]
[null,null,null,null,"Investing adjustments 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH51","v":0},{"$f":"+AI51","v":0},{"$f":"+AJ51","v":0},{"$f":"+AK51","v":0},{"$f":"+AL51","v":0}]
[null,null,null,"Net cash (outflow) from investing activities ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W136:W138)","v":-44.618698874042359},-46.429983971816746,-51.542642279726955,-60.633271731380013,-42.77843683684101,-55.065887288715295,-63.446025242668888,-54.330575040570373,-71.416903026100613,-66.237427794840471,-49.03899068888451,{"$f":"+SUM(AH136:AH138)","v":-69.250701103896517},{"$f":"+SUM(AI136:AI138)","v":-99.960621534783996},{"$f":"+SUM(AJ136:AJ138)","v":-89.348205988171685},{"$f":"+SUM(AK136:AK138)","v":-87.085923696088898},{"$f":"+SUM(AL136:AL138)","v":-60.804009480042815}]
[]
[null,null,null,"Dividend payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W109","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH109","v":0},{"$f":"-AI109","v":0},{"$f":"-AJ109","v":0},{"$f":"-AK109","v":0},{"$f":"-AL109","v":0}]
[]
[null,null,null,"Net cash (outflow) for cash or debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W133+W139+W141","v":-15.261729584092208},-13.76200707925296,-22.347260674702014,-20.932269665783345,-5.809251944313587E-2,-15.391450747588159,-29.514583421965376,-15.103874035338556,-26.18936684298923,-20.00700620533533,0.4098295346448424,{"$f":"AH133+AH139+AH141","v":-20.143111916264331},{"$f":"AI133+AI139+AI141","v":-49.128603434353309},{"$f":"AJ133+AJ139+AJ141","v":-35.902089319745144},{"$f":"AK133+AK139+AK141","v":-31.805960468636684},{"$f":"AL133+AL139+AL141","v":-2.594158853816289}]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash and debt"]
[]
[]
[null,null,null,"Target cash balance"]
[]
[null,null,null,"Target Cash ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,"Cash at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+J157","v":13.292578590815308},{"$f":"+W157","v":3.5},{"$f":"+X157","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"+AG157","v":3.5},{"$f":"+AH157","v":3.5},{"$f":"+AI157","v":3.5},{"$f":"+AJ157","v":3.5},{"$f":"+AK157","v":3.5}]
[null,null,null,"Increase in Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W159-W143+(W154-W155)>=0,W154-W155,W143-W159)","v":-9.7925785908153085},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH159-AH143+(AH154-AH155)>=0,AH154-AH155,AH143-AH159)","v":0},{"$f":"IF(AI159-AI143+(AI154-AI155)>=0,AI154-AI155,AI143-AI159)","v":0},{"$f":"IF(AJ159-AJ143+(AJ154-AJ155)>=0,AJ154-AJ155,AJ143-AJ159)","v":0},{"$f":"IF(AK159-AK143+(AK154-AK155)>=0,AK154-AK155,AK143-AK159)","v":0},{"$f":"IF(AL159-AL143+(AL154-AL155)>=0,AL154-AL155,AL143-AL159)","v":0}]
[null,null,null,"Cash at the end of the financial year",null,null,null,null,"Enter 2017-18 closing balance here>>>",13.292578590815308,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155+W156","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"+AH155+AH156","v":3.5},{"$f":"+AI155+AI156","v":3.5},{"$f":"+AJ155+AJ156","v":3.5},{"$f":"+AK155+AK156","v":3.5},{"$f":"+AL155+AL156","v":3.5}]
[]
[null,null,null,"Debt at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J161","v":313.95475113122171},{"$f":"+W161","v":319.42390212449862},333.18590920375158,355.53316987845358,376.46543954423692,376.52353206368002,391.9149828112682,421.42956623323357,436.53344026857212,462.72280711156134,482.72981331689664,{"$f":"+AG161","v":482.31998378225182},{"$f":"+AH161","v":502.46309569851616},{"$f":"+AI161","v":551.59169913286951},{"$f":"+AJ161","v":587.49378845261469},{"$f":"+AK161","v":619.29974892125142}]
[null,null,null,"Increase in Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(W143-W156)","v":5.4691509932768998},13.76200707925296,22.347260674702014,20.932269665783345,5.809251944313587E-2,15.391450747588159,29.514583421965376,15.103874035338556,26.18936684298923,20.00700620533533,-0.4098295346448424,{"$f":"-(AH143-AH156)","v":20.143111916264331},{"$f":"-(AI143-AI156)","v":49.128603434353309},{"$f":"-(AJ143-AJ156)","v":35.902089319745144},{"$f":"-(AK143-AK156)","v":31.805960468636684},{"$f":"-(AL143-AL156)","v":2.594158853816289}]
[null,null,null,"Debt at the end of the financial year",null,null,null,null,"Enter 2017-18 closing balance here>>>",313.95475113122171,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W159+W160","v":319.42390212449862},333.18590920375158,355.53316987845358,376.46543954423692,376.52353206368002,391.9149828112682,421.42956623323357,436.53344026857212,462.72280711156134,482.72981331689664,482.31998378225182,{"$f":"+AH159+AH160","v":502.46309569851616},{"$f":"+AI159+AI160","v":551.59169913286951},{"$f":"+AJ159+AJ160","v":587.49378845261469},{"$f":"+AK159+AK160","v":619.29974892125142},{"$f":"+AL159+AL160","v":621.89390777506776}]
[]
[]
[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,null,null,null,null,null,{"$f":"+SUM(W83,W85:W86,W88:W90)-W84","v":144.19657169483665},156.78244983499999,145.72957359999998,162.32527059495004,159.99208958999995,164.6024434690901,163.23320570092821,175.39273228841031,185.42117339311835,193.51455552750511,196.89149369680061,{"$f":"+SUM(AH83,AH85:AH86,AH88:AH90)-AH84","v":201.17501365942968},{"$f":"+SUM(AI83,AI85:AI86,AI88:AI90)-AI84","v":209.25196533270096},{"$f":"+SUM(AJ83,AJ85:AJ86,AJ88:AJ90)-AJ84","v":219.23131405308663},{"$f":"+SUM(AK83,AK85:AK86,AK88:AK90)-AK84","v":227.07905665991547},{"$f":"+SUM(AL83,AL85:AL86,AL88:AL90)-AL84","v":234.46817400402179}]
[null,null,null,null,"less Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W128","v":-84.602176319949919},-89.12128965621126,-93.73033551478747,-90.803530055430684,-90.733620935390235,-97.991545852589951,-102.51947934414326,-107.52883442216351,-113.89181086302813,-119.79146518896133,-118.26618222295463,{"$f":"+AH128","v":-121.54385613750513},{"$f":"+AI128","v":-125.47417459738028},{"$f":"+AJ128","v":-129.47496695017003},{"$f":"+AK128","v":-133.4185658890228},{"$f":"+AL128","v":-137.64482747368871}]
[null,null,null,null,"less Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-16.246907823529412},-15.47590710622493,-15.03415432018758,-13.91165849392268,-14.177715477211848,-13.971605712773002,-15.062191265563412,-16.822338056106123,-17.52672752602027,-18.892892418337357,-20.010581102016058,{"$f":"-AH195","v":-20.773279636287068},{"$f":"-AI195","v":-23.178449190227514},{"$f":"-AJ195","v":-26.135160927758587},{"$f":"-AK195","v":-28.344951552842829},{"$f":"-AL195","v":-28.157266147033667}]
[null,null,null,null,"less Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM('Finance&Tax_FO'!W18:W19)","v":-28.647126680000071},{"$f":"-SUM('Finance&Tax_FO'!X18:X19)","v":-28.78846515999998},{"$f":"-SUM('Finance&Tax_FO'!Y18:Y19)","v":-29.840610749999922},{"$f":"-SUM('Finance&Tax_FO'!Z18:Z19)","v":-33.260136080000066},{"$f":"-SUM('Finance&Tax_FO'!AA18:AA19)","v":-32.995131349999973},{"$f":"-SUM('Finance&Tax_FO'!AB18:AB19)","v":-29.947150346753705},{"$f":"-SUM('Finance&Tax_FO'!AC18:AC19)","v":-30.855409539641631},{"$f":"-SUM('Finance&Tax_FO'!AD18:AD19)","v":-31.304774462306391},{"$f":"-SUM('Finance&Tax_FO'!AE18:AE19)","v":-32.918757920810833},{"$f":"-SUM('Finance&Tax_FO'!AF18:AF19)","v":-33.173795222674009},{"$f":"-SUM('Finance&Tax_FO'!AG18:AG19)","v":-31.653595207298423},{"$f":"-SUM('Finance&Tax_FO'!AH18:AH19)","v":-31.731392780382038},{"$f":"-SUM('Finance&Tax_FO'!AI18:AI19)","v":-32.566909870631278},{"$f":"-SUM('Finance&Tax_FO'!AJ18:AJ19)","v":-33.974839651230482},{"$f":"-SUM('Finance&Tax_FO'!AK18:AK19)","v":-33.974839651230482},{"$f":"-SUM('Finance&Tax_FO'!AL18:AL19)","v":-35.77752883015242}]
[null,null,null,null,"less Tax Losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V172<0,V172,0)","v":0},{"$f":"-'Finance&Tax_FO'!X20","v":-127.75170799999999},{"$f":"IF(X172<0,X172,0)","v":-104.35492008743617},{"$f":"IF(Y172<0,Y172,0)","v":-97.230447072411167},-72.880501106814563,-50.794879279416669,{"$f":"-'Finance&Tax_FO'!AC20","v":-13.33365707484333},0,0,0,0,{"$f":"IF(AG172<0,AG172,0)","v":0},{"$f":"IF(AH172<0,AH172,0)","v":0},{"$f":"IF(AI172<0,AI172,0)","v":0},{"$f":"IF(AJ172<0,AJ172,0)","v":0},{"$f":"IF(AK172<0,AK172,0)","v":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,null,null,null,null,null,null,{"$f":"+SUM(W165:W171)","v":14.700360871357248},-104.35492008743617,-97.230447072411167,{"$f":"+SUM(Z165:Z171)","v":-72.880501106814563},-50.794879279416669,-28.102737722443219,1.4624684767365714,19.736785347834292,21.083877083259125,21.656402697532421,26.961135164531498,{"$f":"+SUM(AH165:AH171)","v":27.126485105255441},{"$f":"+SUM(AI165:AI171)","v":28.03243167446189},{"$f":"+SUM(AJ165:AJ171)","v":29.646346523927534},{"$f":"+SUM(AK165:AK171)","v":31.340699566819353},{"$f":"+SUM(AL165:AL171)","v":32.888551553146996}]
[]
[null,null,null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX('Rev&RAV_FO'!W87*W172,0)","v":4.4101082614071743},{"$f":"MAX('Rev&RAV_FO'!X87*X172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!Y87*Y172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!Z87*Z172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AA87*AA172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AB87*AB172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AC87*AC172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AD87*AD172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AE87*AE172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AF87*AF172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AG87*AG172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AH87*AH172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AI87*AI172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AJ87*AJ172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AK87*AK172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AL87*AL172,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"Interest adjustments"]
[]
[null,null,null,null,null,{"$f":"F$68","v":"RP3"},null,{"$f":"H$68","v":"RP4"},null,{"$f":"J$68","v":"RP5"}]
[null,null,null,"Marginal Interest Rate - Borrowings",null,{"$f":"F70","v":6.5000000000000002E-2},null,{"$f":"H70","v":0.05},null,{"$f":"J70","v":0.05}]
[null,null,null,"Marginal Interest Rate - Cash",null,{"$f":"F71","v":4.4999999999999998E-2},null,{"$f":"H71","v":3.5000000000000003E-2},null,{"$f":"J71","v":3.5000000000000003E-2}]
[]
[null,null,null,"Forecast Cash (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W12*'Rev&RAV_FO'!W85","v":11.854963150000739},{"$f":"'Finance&Tax_FO'!X12*'Rev&RAV_FO'!X85","v":6.3581390000000013},{"$f":"'Finance&Tax_FO'!Y12*'Rev&RAV_FO'!Y85","v":10.230002000000002},{"$f":"'Finance&Tax_FO'!Z12*'Rev&RAV_FO'!Z85","v":16.621672429999997},{"$f":"'Finance&Tax_FO'!AA12*'Rev&RAV_FO'!AA85","v":10.897},{"$f":"'Finance&Tax_FO'!AB12*'Rev&RAV_FO'!AB85","v":13.764977399999999},{"$f":"'Finance&Tax_FO'!AC12*'Rev&RAV_FO'!AC85","v":13.548327957627615},{"$f":"'Finance&Tax_FO'!AD12*'Rev&RAV_FO'!AD85","v":4.2293333976523773},{"$f":"'Finance&Tax_FO'!AE12*'Rev&RAV_FO'!AE85","v":4.16536228898737},{"$f":"'Finance&Tax_FO'!AF12*'Rev&RAV_FO'!AF85","v":3.9019711656312484},{"$f":"'Finance&Tax_FO'!AG12*'Rev&RAV_FO'!AG85","v":5.7484188386098438},{"$f":"'Finance&Tax_FO'!AH12*'Rev&RAV_FO'!AH85","v":3.9002444227866304},{"$f":"'Finance&Tax_FO'!AI12*'Rev&RAV_FO'!AI85","v":4.2364123263355857},{"$f":"'Finance&Tax_FO'!AJ12*'Rev&RAV_FO'!AJ85","v":4.9240830514617908},{"$f":"'Finance&Tax_FO'!AK12*'Rev&RAV_FO'!AK85","v":4.8990317405001695},{"$f":"'Finance&Tax_FO'!AL12*'Rev&RAV_FO'!AL85","v":5.1301955105253167}]
[null,null,null,"Adjusted Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155","v":13.292578590815308},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"+AH155","v":3.5},{"$f":"+AI155","v":3.5},{"$f":"+AJ155","v":3.5},{"$f":"+AK155","v":3.5},{"$f":"+AL155","v":3.5}]
[null,null,null,"Forecast Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W13*'Rev&RAV_FO'!W85","v":0.10661799999999999},{"$f":"'Finance&Tax_FO'!X13*'Rev&RAV_FO'!X85","v":0.11829000000000001},{"$f":"'Finance&Tax_FO'!Y13*'Rev&RAV_FO'!Y85","v":0.10775518000000001},{"$f":"'Finance&Tax_FO'!Z13*'Rev&RAV_FO'!Z85","v":3.6999999999999998E-2},{"$f":"'Finance&Tax_FO'!AA13*'Rev&RAV_FO'!AA85","v":3.9445050000000002E-2},{"$f":"'Finance&Tax_FO'!AB13*'Rev&RAV_FO'!AB85","v":8.2838887935701599E-2},{"$f":"'Finance&Tax_FO'!AC13*'Rev&RAV_FO'!AC85","v":8.0956135497516915E-2},{"$f":"'Finance&Tax_FO'!AD13*'Rev&RAV_FO'!AD85","v":7.958674885185274E-2},{"$f":"'Finance&Tax_FO'!AE13*'Rev&RAV_FO'!AE85","v":7.9222707499999989E-2},{"$f":"'Finance&Tax_FO'!AF13*'Rev&RAV_FO'!AF85","v":9.4261362837500015E-2},{"$f":"'Finance&Tax_FO'!AG13*'Rev&RAV_FO'!AG85","v":9.7089203722625014E-2},{"$f":"'Finance&Tax_FO'!AH13*'Rev&RAV_FO'!AH85","v":0.10000187983430377},{"$f":"'Finance&Tax_FO'!AI13*'Rev&RAV_FO'!AI85","v":0.11683801721536267},{"$f":"'Finance&Tax_FO'!AJ13*'Rev&RAV_FO'!AJ85","v":0.12034315773182355},{"$f":"'Finance&Tax_FO'!AK13*'Rev&RAV_FO'!AK85","v":0.12395345246377827},{"$f":"'Finance&Tax_FO'!AL13*'Rev&RAV_FO'!AL85","v":0.12767205603769161}]
[null,null,null,"Adjusted Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W188+(W187-W186)*$F$184","v":0.17131069483665562},{"$f":"X188+(X187-X186)*$H$184","v":1.825513499999995E-2},{"$f":"Y188+(Y187-Y186)*$H$184","v":-0.12779489000000011},{"$f":"Z188+(Z187-Z186)*$H$184","v":-0.42225853504999994},-0.21944995000000003,-0.27643532106429841,{"$f":"AC188+(AC187-AC186)*$J$184","v":-0.27073534301944968},5.4060079934019532E-2,5.5935027385442038E-2,8.0192372040406329E-2,1.8394544371280477E-2,8.5993325036771706E-2,9.1063585793617174E-2,7.0500250930660868E-2,7.4987341546272332E-2,7.0615213169305524E-2]
[]
[null,null,null,"Forecast Debt  (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W14*'Rev&RAV_FO'!W85","v":280},{"$f":"'Finance&Tax_FO'!X14*'Rev&RAV_FO'!X85","v":283.00000000000006},{"$f":"'Finance&Tax_FO'!Y14*'Rev&RAV_FO'!Y85","v":295.50000000000006},{"$f":"'Finance&Tax_FO'!Z14*'Rev&RAV_FO'!Z85","v":316.5},{"$f":"'Finance&Tax_FO'!AA14*'Rev&RAV_FO'!AA85","v":325.5},{"$f":"'Finance&Tax_FO'!AB14*'Rev&RAV_FO'!AB85","v":329.5},{"$f":"'Finance&Tax_FO'!AC14*'Rev&RAV_FO'!AC85","v":346.08},{"$f":"'Finance&Tax_FO'!AD14*'Rev&RAV_FO'!AD85","v":366.01049999999998},{"$f":"'Finance&Tax_FO'!AE14*'Rev&RAV_FO'!AE85","v":399.93808200000001},{"$f":"'Finance&Tax_FO'!AF14*'Rev&RAV_FO'!AF85","v":427.69334780000003},{"$f":"'Finance&Tax_FO'!AG14*'Rev&RAV_FO'!AG85","v":440.52414823400005},{"$f":"'Finance&Tax_FO'!AH14*'Rev&RAV_FO'!AH85","v":438.21719282614305},{"$f":"'Finance&Tax_FO'!AI14*'Rev&RAV_FO'!AI85","v":459.97282566890146},{"$f":"'Finance&Tax_FO'!AJ14*'Rev&RAV_FO'!AJ85","v":510.5083427992094},{"$f":"'Finance&Tax_FO'!AK14*'Rev&RAV_FO'!AK85","v":559.74769586274601},{"$f":"'Finance&Tax_FO'!AL14*'Rev&RAV_FO'!AL85","v":611.48195260157559}]
[null,null,null,"Adjusted Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W159","v":313.95475113122171},319.42390212449862,333.18590920375158,355.53316987845358,376.46543954423692,376.52353206368002,391.9149828112682,421.42956623323357,436.53344026857212,462.72280711156134,482.72981331689664,{"$f":"+AH159","v":482.31998378225182},{"$f":"+AI159","v":502.46309569851616},{"$f":"+AJ159","v":551.59169913286951},{"$f":"+AK159","v":587.49378845261469},{"$f":"+AL159","v":619.29974892125142}]
[null,null,null,"Forecast Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W15*'Rev&RAV_FO'!W85","v":14.039849},{"$f":"'Finance&Tax_FO'!X15*'Rev&RAV_FO'!X85","v":13.654712000000002},{"$f":"'Finance&Tax_FO'!Y15*'Rev&RAV_FO'!Y85","v":13.149858860000004},{"$f":"'Finance&Tax_FO'!Z15*'Rev&RAV_FO'!Z85","v":11.96},{"$f":"'Finance&Tax_FO'!AA15*'Rev&RAV_FO'!AA85","v":11.629443500000002},{"$f":"'Finance&Tax_FO'!AB15*'Rev&RAV_FO'!AB85","v":11.620429109589001},{"$f":"'Finance&Tax_FO'!AC15*'Rev&RAV_FO'!AC85","v":12.770442125000001},{"$f":"'Finance&Tax_FO'!AD15*'Rev&RAV_FO'!AD85","v":14.051384744444443},{"$f":"'Finance&Tax_FO'!AE15*'Rev&RAV_FO'!AE85","v":15.696959612591666},{"$f":"'Finance&Tax_FO'!AF15*'Rev&RAV_FO'!AF85","v":17.14141945275929},{"$f":"'Finance&Tax_FO'!AG15*'Rev&RAV_FO'!AG85","v":17.900297847871229},{"$f":"'Finance&Tax_FO'!AH15*'Rev&RAV_FO'!AH85","v":18.568140088481631},{"$f":"'Finance&Tax_FO'!AI15*'Rev&RAV_FO'!AI85","v":21.05393568874678},{"$f":"'Finance&Tax_FO'!AJ15*'Rev&RAV_FO'!AJ85","v":24.080993111075582},{"$f":"'Finance&Tax_FO'!AK15*'Rev&RAV_FO'!AK85","v":26.957646923349394},{"$f":"'Finance&Tax_FO'!AL15*'Rev&RAV_FO'!AL85","v":27.766376331049877}]
[null,null,null,"Interest paid adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W61","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH61","v":0},{"$f":"AI61","v":0},{"$f":"AJ61","v":0},{"$f":"AK61","v":0},{"$f":"AL61","v":0}]
[null,null,null,"Adjusted Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W194+W193+(W192-W191)*$F$183","v":16.246907823529412},{"$f":"X194+X193+(X192-X191)*$H$183","v":15.47590710622493},{"$f":"Y194+Y193+(Y192-Y191)*$H$183","v":15.03415432018758},{"$f":"Z194+Z193+(Z192-Z191)*$H$183","v":13.91165849392268},14.177715477211848,13.971605712773002,{"$f":"AC194+AC193+(AC192-AC191)*$J$183","v":15.062191265563412},16.822338056106123,17.52672752602027,18.892892418337357,20.010581102016058,20.773279636287068,23.178449190227514,26.135160927758587,28.344951552842829,28.157266147033667]
[]
[]
[]
[]
[]
[null,null,null,"Financial indicators"]
[]
[]
[null,null,null,"Funds from operations ($m)"]
[null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W83","v":122.21052899999999},128.53588541999997,128.81285128999997,131.43883990000003,133.22457212999996,141.16683534913827,{"$f":"+AC83","v":140.58550018568391},146.23301675603787,152.11091560707362,158.1528023269048,164.46692183140669,171.58235303753014,178.64687826874575,185.97361712995905,193.57956543887997,201.47490328973191]
[null,null,null,null,"plus developer charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":3.278162},3.6760000000000004E-3,0.10538876000000001,1.3095334399999998,0,0.42036000000000001,{"$f":"+AC86","v":0.33533343155200002},6.5903357311499997,12.723248700785746,15.035701744149318,11.074122014442322,7.1726510821671932,7.5947687484740065,9.5532350930175465,9.4284763041422277,8.087160611755845]
[null,null,null,null,"plus non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W90","v":9.2431359999999998},9.3345882400000004,9.5573132400000009,12.444046500000002,14.945725709999998,10.570437685624999,11.13081415619375,10.976294916379562,12.040084256914948,11.93871504430931,12.467556417597775,{"$f":"+AH90","v":12.894181113787813},{"$f":"+AI90","v":13.471698490035575},{"$f":"+AJ90","v":13.788252293608689},{"$f":"+AK90","v":14.29969261254495},{"$f":"+AL90","v":14.728683390921299}]
[null,null,null,null,"plus operating adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132","v":0},0,0,0,0,0,{"$f":"AC132","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"less Income not received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W84","v":-0.28697600000000001},-0.62723114000000013,-0.38788696000000006,-0.35397069000000014,-0.31916715999999995,-0.24360960720887245,-0.26780000000000004,-0.27583400000000002,-0.28410901999999999,-0.29263229060000007,-0.301411259318,{"$f":"-AH84","v":-0.31045359709754006},{"$f":"-AI84","v":-0.31976720501046624},{"$f":"-AJ84","v":-0.32936022116078029},{"$f":"-AK84","v":-0.33924102779560367},{"$f":"-AL84","v":-0.34941825862947179}]
[null,null,null,null,"less Total operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W128","v":-84.602176319949919},-89.12128965621126,-93.73033551478747,-90.803530055430684,-90.733620935390235,-97.991545852589951,-102.51947934414326,-107.52883442216351,-113.89181086302813,-119.79146518896133,-118.26618222295463,{"$f":"+AH128","v":-121.54385613750513},{"$f":"+AI128","v":-125.47417459738028},{"$f":"+AJ128","v":-129.47496695017003},{"$f":"+AK128","v":-133.4185658890228},{"$f":"+AL128","v":-137.64482747368871}]
[null,null,null,null,"less Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W174","v":-4.4101082614071743},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH174","v":0},{"$f":"-AI174","v":0},{"$f":"-AJ174","v":0},{"$f":"-AK174","v":0},{"$f":"-AL174","v":0}]
[null,null,null,null,"plus Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":0.17131069483665562},1.825513499999995E-2,-0.12779489000000011,-0.42225853504999994,-0.21944995000000003,-0.27643532106429841,-0.27073534301944968,5.4060079934019532E-2,5.5935027385442038E-2,8.0192372040406329E-2,1.8394544371280477E-2,{"$f":"+AH189","v":8.5993325036771706E-2},{"$f":"+AI189","v":9.1063585793617174E-2},{"$f":"+AJ189","v":7.0500250930660868E-2},{"$f":"+AK189","v":7.4987341546272332E-2},{"$f":"+AL189","v":7.0615213169305524E-2}]
[null,null,null,null,"less Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-16.246907823529412},-15.47590710622493,-15.03415432018758,-13.91165849392268,-14.177715477211848,-13.971605712773002,-15.062191265563412,-16.822338056106123,-17.52672752602027,-18.892892418337357,-20.010581102016058,{"$f":"-AH195","v":-20.773279636287068},{"$f":"-AI195","v":-23.178449190227514},{"$f":"-AJ195","v":-26.135160927758587},{"$f":"-AK195","v":-28.344951552842829},{"$f":"-AL195","v":-28.157266147033667}]
[]
[null,null,null,"Funds from operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W205:W214)","v":29.356969289950122},32.667976892563786,29.195381605024942,39.701002065596668,42.720344317397874,39.674436541127136,{"$f":"+SUM(AC205:AC214)","v":33.931441820703512},39.226701005231817,45.227536183111383,46.230421589505141,49.448820223529353,49.107589187632186,50.832018100430687,53.446116668426541,55.279963227452214,58.209850626226526]
[]
[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,null,null,null,null,null,{"$f":"+W215","v":29.356969289950122},32.667976892563786,29.195381605024942,39.701002065596668,42.720344317397874,39.674436541127136,33.931441820703512,39.226701005231817,45.227536183111383,46.230421589505141,49.448820223529353,{"$f":"+AH215","v":49.107589187632186},{"$f":"+AI215","v":50.832018100430687},{"$f":"+AJ215","v":53.446116668426541},{"$f":"+AK215","v":55.279963227452214},{"$f":"+AL215","v":58.209850626226526}]
[null,null,null,null,"plus Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W213","v":16.246907823529412},15.47590710622493,15.03415432018758,13.91165849392268,14.177715477211848,13.971605712773002,15.062191265563412,16.822338056106123,17.52672752602027,18.892892418337357,20.010581102016058,{"$f":"-AH213","v":20.773279636287068},{"$f":"-AI213","v":23.178449190227514},{"$f":"-AJ213","v":26.135160927758587},{"$f":"-AK213","v":28.344951552842829},{"$f":"-AL213","v":28.157266147033667}]
[null,null,null,null,"less Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W212","v":-0.17131069483665562},-1.825513499999995E-2,0.12779489000000011,0.42225853504999994,0.21944995000000003,0.27643532106429841,0.27073534301944968,-5.4060079934019532E-2,-5.5935027385442038E-2,-8.0192372040406329E-2,-1.8394544371280477E-2,{"$f":"-AH212","v":-8.5993325036771706E-2},{"$f":"-AI212","v":-9.1063585793617174E-2},{"$f":"-AJ212","v":-7.0500250930660868E-2},{"$f":"-AK212","v":-7.4987341546272332E-2},{"$f":"-AL212","v":-7.0615213169305524E-2}]
[null,null,null,null,"divided by Net interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W221+W222","v":16.075597128692756},15.45765197122493,15.161949210187581,14.33391702897268,14.397165427211847,14.2480410338373,15.332926608582861,16.768277976172104,17.470792498634829,18.81270004629695,19.992186557644779,{"$f":"+AH221+AH222","v":20.687286311250297},{"$f":"+AI221+AI222","v":23.087385604433898},{"$f":"+AJ221+AJ222","v":26.064660676827927},{"$f":"+AK221+AK222","v":28.269964211296557},{"$f":"+AL221+AL222","v":28.086650933864362}]
[]
[null,null,null,null,null,null,null,"> 1.5 times",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(W220:W222)/W223),0,SUM(W220:W222)/W223)","v":2.8261821974595223},3.1133854581133411,2.9255691468355565,3.7697245620544839,3.9672746717664884,3.7845537815974386,3.212978819171405,3.3393398571381843,3.5887512650983329,3.4574049166645295,3.4734073024454002,{"$f":"+IF(ISERROR(SUM(AH220:AH222)/AH223),0,SUM(AH220:AH222)/AH223)","v":3.3738052661322806},{"$f":"+IF(ISERROR(SUM(AI220:AI222)/AI223),0,SUM(AI220:AI222)/AI223)","v":3.2017225757544616},{"$f":"+IF(ISERROR(SUM(AJ220:AJ222)/AJ223),0,SUM(AJ220:AJ222)/AJ223)","v":3.0505203321500112},{"$f":"+IF(ISERROR(SUM(AK220:AK222)/AK223),0,SUM(AK220:AK222)/AK223)","v":2.9554309589597065},{"$f":"+IF(ISERROR(SUM(AL220:AL222)/AL223),0,SUM(AL220:AL222)/AL223)","v":3.0725094908358161}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W225>=1.5,0,1)","v":0},{"$f":"IF(X225>=1.5,0,1)","v":0},{"$f":"IF(Y225>=1.5,0,1)","v":0},{"$f":"IF(Z225>=1.5,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,null,null,null,{"$f":"+W192","v":313.95475113122171},319.42390212449862,333.18590920375158,355.53316987845358,376.46543954423692,376.52353206368002,391.9149828112682,421.42956623323357,436.53344026857212,462.72280711156134,482.72981331689664,{"$f":"+AH192","v":482.31998378225182},{"$f":"+AI192","v":502.46309569851616},{"$f":"+AJ192","v":551.59169913286951},{"$f":"+AK192","v":587.49378845261469},{"$f":"+AL192","v":619.29974892125142}]
[null,null,null,null,"less cash assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W187","v":-13.292578590815308},-3.5,-3.5,-3.5,-3.5,-3.5,-3.5,-3.5,-3.5,-3.5,-3.5,{"$f":"-AH187","v":-3.5},{"$f":"-AI187","v":-3.5},{"$f":"-AJ187","v":-3.5},{"$f":"-AK187","v":-3.5},{"$f":"-AL187","v":-3.5}]
[null,null,null,null,"divided by Average regulatory asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM('Rev&RAV_FO'!W45,'Rev&RAV_FO'!W62)*'Rev&RAV_FO'!W85","v":659.62852306054913},{"$f":"+SUM('Rev&RAV_FO'!X45,'Rev&RAV_FO'!X62)*'Rev&RAV_FO'!X85","v":697.02421750608357},{"$f":"+SUM('Rev&RAV_FO'!Y45,'Rev&RAV_FO'!Y62)*'Rev&RAV_FO'!Y85","v":734.6174934029176},{"$f":"+SUM('Rev&RAV_FO'!Z45,'Rev&RAV_FO'!Z62)*'Rev&RAV_FO'!Z85","v":785.02020104332917},{"$f":"+SUM('Rev&RAV_FO'!AA45,'Rev&RAV_FO'!AA62)*'Rev&RAV_FO'!AA85","v":822.79402435955546},{"$f":"+SUM('Rev&RAV_FO'!AB45,'Rev&RAV_FO'!AB62)*'Rev&RAV_FO'!AB85","v":888.49557992562302},{"$f":"+SUM('Rev&RAV_FO'!AC45,'Rev&RAV_FO'!AC62)*'Rev&RAV_FO'!AC85","v":947.85290316113776},{"$f":"+SUM('Rev&RAV_FO'!AD45,'Rev&RAV_FO'!AD62)*'Rev&RAV_FO'!AD85","v":1005.8341834012283},{"$f":"+SUM('Rev&RAV_FO'!AE45,'Rev&RAV_FO'!AE62)*'Rev&RAV_FO'!AE85","v":1061.0276742293956},{"$f":"+SUM('Rev&RAV_FO'!AF45,'Rev&RAV_FO'!AF62)*'Rev&RAV_FO'!AF85","v":1117.8445970847827},{"$f":"+SUM('Rev&RAV_FO'!AG45,'Rev&RAV_FO'!AG62)*'Rev&RAV_FO'!AG85","v":1163.026122316857},{"$f":"+SUM('Rev&RAV_FO'!AH45,'Rev&RAV_FO'!AH62)*'Rev&RAV_FO'!AH85","v":1211.9051944095081},{"$f":"+SUM('Rev&RAV_FO'!AI45,'Rev&RAV_FO'!AI62)*'Rev&RAV_FO'!AI85","v":1286.7139923656048},{"$f":"+SUM('Rev&RAV_FO'!AJ45,'Rev&RAV_FO'!AJ62)*'Rev&RAV_FO'!AJ85","v":1370.3082182081607},{"$f":"+SUM('Rev&RAV_FO'!AK45,'Rev&RAV_FO'!AK62)*'Rev&RAV_FO'!AK85","v":1447.3242076404676},{"$f":"+SUM('Rev&RAV_FO'!AL45,'Rev&RAV_FO'!AL62)*'Rev&RAV_FO'!AL85","v":1510.530701604273}]
[]
[null,null,null,null,null,null,null,"< 70 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W230:W231)/W232","v":0.45580529347850501},0.45324666516589329,0.44878581324897454,0.44843835790542047,0.45329138095593841,0.41983724003996309,0.40978403032357069,0.4155054313425745,0.40812643325545317,0.41081095557393627,0.41205421281701388,{"$f":"SUM(AH230:AH231)/AH232","v":0.39509689866091657},{"$f":"SUM(AI230:AI231)/AI232","v":0.38778088888361262},{"$f":"SUM(AJ230:AJ231)/AJ232","v":0.39997694814204932},{"$f":"SUM(AK230:AK231)/AK232","v":0.40349894333950476},{"$f":"SUM(AL230:AL231)/AL232","v":0.40767112397466376}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W234<=0.7,0,1)","v":0},{"$f":"IF(X234<=0.7,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"FFO / Net debt (%)"]
[null,null,null,null,"FFO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W215","v":29.356969289950122},32.667976892563786,29.195381605024942,39.701002065596668,42.720344317397874,39.674436541127136,33.931441820703512,39.226701005231817,45.227536183111383,46.230421589505141,49.448820223529353,{"$f":"+AH215","v":49.107589187632186},{"$f":"+AI215","v":50.832018100430687},{"$f":"+AJ215","v":53.446116668426541},{"$f":"+AK215","v":55.279963227452214},{"$f":"+AL215","v":58.209850626226526}]
[null,null,null,null,"(divided by Non-current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W192","v":313.95475113122171},319.42390212449862,333.18590920375158,355.53316987845358,376.46543954423692,376.52353206368002,391.9149828112682,421.42956623323357,436.53344026857212,462.72280711156134,482.72981331689664,{"$f":"+AH192","v":482.31998378225182},{"$f":"+AI192","v":502.46309569851616},{"$f":"+AJ192","v":551.59169913286951},{"$f":"+AK192","v":587.49378845261469},{"$f":"+AL192","v":619.29974892125142}]
[null,null,null,null,"plus Current interest bearing liabilities"]
[null,null,null,null,"less cash assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W187","v":-13.292578590815308},-3.5,-3.5,-3.5,-3.5,-3.5,-3.5,-3.5,-3.5,-3.5,-3.5,{"$f":"-AH187","v":-3.5},{"$f":"-AI187","v":-3.5},{"$f":"-AJ187","v":-3.5},{"$f":"-AK187","v":-3.5},{"$f":"-AL187","v":-3.5}]
[]
[null,null,null,null,null,null,null,"> 10 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(W237/SUM(W238:W240)),0,W237/SUM(W238:W240))","v":9.764104689958894E-2},0.10340457519320605,8.8555139270394753E-2,0.1127763104803568,0.11454236716839516,0.10635907156215063,8.7358735688089773E-2,9.3859597823573476E-2,0.10444351862309009,0.10067100517129618,0.10318393983312284,{"$f":"+IF(ISERROR(AH237/SUM(AH238:AH240)),0,AH237/SUM(AH238:AH240))","v":0.10255960663906699},{"$f":"+IF(ISERROR(AI237/SUM(AI238:AI240)),0,AI237/SUM(AI238:AI240))","v":0.10187530608705468},{"$f":"+IF(ISERROR(AJ237/SUM(AJ238:AJ240)),0,AJ237/SUM(AJ238:AJ240))","v":9.7513092705076757E-2},{"$f":"+IF(ISERROR(AK237/SUM(AK238:AK240)),0,AK237/SUM(AK238:AK240))","v":9.4658478087455949E-2},{"$f":"+IF(ISERROR(AL237/SUM(AL238:AL240)),0,AL237/SUM(AL238:AL240))","v":9.4527239948047487E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W242>=0.1,0,1)","v":1},{"$f":"IF(X242>=0.1,0,1)","v":0},1,0,0,0,1,1,0,0,0,0,0,1,1,1]
[null,null,null,"Internal financing ratio (%)"]
[null,null,null,null,"FFO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W215","v":29.356969289950122},32.667976892563786,29.195381605024942,39.701002065596668,42.720344317397874,39.674436541127136,33.931441820703512,39.226701005231817,45.227536183111383,46.230421589505141,49.448820223529353,{"$f":"+AH215","v":49.107589187632186},{"$f":"+AI215","v":50.832018100430687},{"$f":"+AJ215","v":53.446116668426541},{"$f":"+AK215","v":55.279963227452214},{"$f":"+AL215","v":58.209850626226526}]
[null,null,null,null,"less Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W109","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH109","v":0},{"$f":"-AI109","v":0},{"$f":"-AJ109","v":0},{"$f":"-AK109","v":0},{"$f":"-AL109","v":0}]
[null,null,null,null,"(divided by Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W136","v":45.165805874042356},47.116433281816747,51.837647869726958,61.37658280138001,43.434853756841008,55.419942651315296,64.341848513186889,54.996435745479225,72.1535742169592,66.55762366653876,49.676932964411961,{"$f":"-AH136","v":70.21718289294553},{"$f":"-AI136","v":100.68062386322153},{"$f":"-AJ136","v":90.204534745191481},{"$f":"-AK136","v":87.523196714483461},{"$f":"-AL136","v":61.373987175746542}]
[null,null,null,null,"less Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W86","v":-3.278162},-3.6760000000000004E-3,-0.10538876000000001,-1.3095334399999998,0,-0.42036000000000001,-0.33533343155200002,-6.5903357311499997,-12.723248700785746,-15.035701744149318,-11.074122014442322,{"$f":"-AH86","v":-7.1726510821671932},-7.5947687484740065,-9.5532350930175465,-9.4284763041422277,-8.087160611755845]
[null,null,null,null,"less Government cash contributions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"> 35 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(W245:W246)/SUM(W247:W249)),0,SUM(W245:W246)/SUM(W247:W249))","v":0.70085033615706771},0.69339980882783203,0.56435543522466192,0.66094476901544541,0.98354985967160991,0.72135886544183325,0.53012481272299905,0.81036689577594323,0.76101781018855597,0.89729613850866818,1.2809642356774604,{"$f":"+IF(ISERROR(SUM(AH245:AH246)/SUM(AH247:AH249)),0,SUM(AH245:AH246)/SUM(AH247:AH249))","v":0.77893494926766293},{"$f":"+IF(ISERROR(SUM(AI245:AI246)/SUM(AI247:AI249)),0,SUM(AI245:AI246)/SUM(AI247:AI249))","v":0.54607671635792288},{"$f":"+IF(ISERROR(SUM(AJ245:AJ246)/SUM(AJ247:AJ249)),0,SUM(AJ245:AJ246)/SUM(AJ247:AJ249))","v":0.66268140623801985},{"$f":"+IF(ISERROR(SUM(AK245:AK246)/SUM(AK247:AK249)),0,SUM(AK245:AK246)/SUM(AK247:AK249))","v":0.70785787998201333},{"$f":"+IF(ISERROR(SUM(AL245:AL246)/SUM(AL247:AL249)),0,SUM(AL245:AL246)/SUM(AL247:AL249))","v":1.0923872630381526}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W251>=0.35,0,1)","v":0},{"$f":"IF(X251>=0.35,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Outcomes","index":18,"n_rows":183,"n_cols":38,"rows_kept":183,"cut":false,"hidden":false,"merged":[[2,1,2,5],[17,10,17,26],[17,27,17,37]]}
[null,"Outcomes"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,null,null,null,null,null,{"$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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[null,"Minimum flow rates"]
[]
[null,"20mm",20]
[null,"25mm",35]
[null,"32mm",60]
[null,"40mm",60]
[null,"50mm",160]
[]
[]
[null,"Business proposed outcomes and outputs",null,null,null,null,null,null,null,null,"ACTUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FORECAST"]
[]
[]
[null,"Outcome 1","Be affordable and fair"]
[]
[null,"Output descriptor",null,null,null,null,null,null," Unit of measurement"]
[null,"We’ll never restrict a customer’s water supply for not paying their bills, if we know they’re in hardship ",null,null,null,null,null,null,"Number of Customers",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,"The number of customers that believe we provide value for money performance ",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.62,0.6,0.67,0.71,0.71,0.71,0.71,0.71,0.71,0.72]
[null,"We’ll make more customers aware of the customer care support we offer",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57999999999999996,0.67,0.68,0.71,0.71,0.71,0.72,0.72,0.73,0.73]
[null,"Our average cost to serve, per urban customer will reduce year-on-year ",null,null,null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Cost to Serve'!H12","v":1078.7952186700979},{"$f":"'[2]Cost to Serve'!I12","v":1073.849125503097},{"$f":"'[2]Cost to Serve'!J12","v":1076.156603060932},{"$f":"'[2]Cost to Serve'!K12","v":1073.1871850672492},{"$f":"'[2]Cost to Serve'!L12","v":1049.8565152787944}]
[null,"If we notice unusually high water use at your property, we’ll contact you within 5 business days to let you know ",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 2","Do your job well"]
[]
[null,"We will always contain sewer spills in homes within an hour to minimise stress and inconvenience for our customers ",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"If we know we have to interrupt services, we’ll restore them within the timeframe we promised ",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.97175141242937857,0.97872340425531912,0.96575342465753422,0.98,0.98,0.98,0.98,0.98,0.98]
[null,"We’ll deliver water that is always safe to drink",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,0.997,1,1,1,1,1,1,1]
[null,"The average time to rectify a sewer blockage is no more than 80 mins",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,56,57,89,80,80,80,80,80,80]
[null,"The number of customers that believe we keep them informed when their services are interrupted will increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Establish baseline","Target to be set after year one","Target to be set after year one","Target to be set after year one","Target to be set after year one"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 3","Be Easy to deal with "]
[]
[null,"We’ll always provide at least five days’ notice if we know we need to interrupt your service ",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"A customer who has registered their mobile number will be sent an SMS in the event of an unplanned water supply service interruption of more than 1 hour (between the hours of 7am to 8pm)\n",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,0.95,0.95,0.95,0.95]
[null,"Contacts are resolved at the first point of contact ",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96,0.97,0.96930000000000005,0.96560000000000001,0.88,0.92,0.92,0.92,0.92,0.92]
[null,"The number of customers that believe we’re easy to deal with will be maintained or increased each year.",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87,0.89,0.94,0.92,null,0.92,0.92,0.92,0.92,0.92]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 4","Be environmentally responsible "]
[]
[null,"We’ll reuse all sludge from our wastewater treatment processes",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"We’ll achieve our annual net zero emissions target to get to zero by 2030 ",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,0.51,0.72,0.82,0.84]
[null,"All of our operations will be powered by renewable electricity by 2025",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,0.75,1,1,1]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 5","Be involved in the community "]
[]
[null,"Number of customers who see us as a valued member of the community",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59,0.54,0.61,0.61,null,0.61,0.61,0.61,0.62,0.62]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 6","Plan for the future "]
[]
[null,"Customers believe Gippsland Water plans for the future",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37,0.37,0.45,0.46,null,0.46,0.47,0.48,0.49,0.5]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 7"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 8"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 9"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 10"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Other"]
[]
[null,"Maximum number of unplanned water supply interruptions a customer should experience in any 12 month period",null,null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,6,0,null,5,5,5,5,5,5,5,5,5,5]
[null,"Average time taken to attend bursts and leaks (priority 1) (minutes)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,26,28,null,null,35,35,35,35,35,35,35,35,35,35]
[null,"Average time taken to attend bursts and leaks (priority 2) (minutes)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,56,43,null,null,90,90,90,90,90,90,90,90,90,90]
[null,"Average time taken to attend bursts and leaks (priority 3) (minutes)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1430,1143,1143,null,null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,"Average duration of unplanned water supply interruptions (minutes)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,91,69,null,null,90,90,90,90,90,90,90,90,90,90]
[null,"Average duration of planned water supply interruptions (minutes)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,189,166,null,null,150,150,150,150,150,150,150,150,150,150]
[null,"Minimum water pressure or flow rate a customer should receive (kPa or L/min)",null,null,null,null,null,null,"kPa"]
[null,"Maximum number of sewer blockages a customer should experience in any 12 month period",null,null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,3,3,3,3,3,3,3,3,3,3]
[null,"Average time to attend sewer spills and blockages (minutes)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,21,7,null,null,40,40,40,40,40,40,40,40,40,40]
[null,"Average time to rectify a sewer blockage (minutes)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,56,57,null,null,95,95,95,95,95,95,95,95,95,95]
[]
[]
[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":19,"n_rows":41,"n_cols":38,"rows_kept":41,"cut":false,"hidden":false,"merged":[[9,10,9,26],[9,27,9,37],[17,2,17,4],[18,2,18,4],[2,1,2,5],[9,6,9,8],[14,2,14,4],[15,2,15,4],[16,2,16,4]]}
[null,"Guaranteed Service Levels (GSL)"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2023-24"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2024-25"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2025-26"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2026-27"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2027-28"}]
[]
[]
[null,null,null,null,null,null,"$,nominal",null,null,null,"ACTUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FORECAST"]
[]
[null,"Guaranteed Service Levels",null,null,null,null,"Current",null,"Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,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","If we restrict the water supply of, or take 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, we will pay compensation of $300 per day off their bill to a maximum of $900 until their service is restored.",null,null,null,"$300 - $900",null,"$300 - $900"]
[null,"GSL 2","If a sewerage spill is not contained in a house within 1 hour then affected customers will receive $500 ",null,null,null,500,null,500]
[null,"GSL 3","If a planned interruption goes longer than advised then each affected customer will be compensated by a $50 credit to their next water bill.",null,null,null,50,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,10,124,93]
[null,"GSL 4"," If we issue a ‘boil water’ alert, we will contribute $10,000 to the affected community ",null,null,null,5000,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"GSL 5"," If a customer is affected by a planned interruption and not provided a minimum of five days’ notice, we will credit that customer $50 on their next water bill",null,null,null,50,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[null,"GSL 6","We commit to investing a minimum of $100k per year in programs that support the wellbeing of our communities including education campaigns, drinking fountains and sponsorship ",null,null,null,30000,null,100000]
[null,"GSL 7","If we receive a sanction from a regulator for harm to the environment we will contribute $5,000 to a fund administered by our Community Consultative Committee. ",null,null,null,5000,null,"Removed"]
[null,"GSL 8"]
[null,"GSL 9"]
[null,"GSL 10"]
[null,"GSL 11"]
[null,"GSL 12"]
[null,"GSL 13"]
[null,"GSL 14"]
[null,"GSL 15"]
[null,"GSL 16"]
[null,"GSL 17"]
[null,"GSL 18"]
[null,"GSL 19"]
[null,"GSL 20"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, (nominal)",{"$f":"+SUMPRODUCT(AC15:AC34,$I$15:$I$34)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (nominal)",{"$f":"+AC37/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (real)",{"$f":"+AC38/KeyAssumptionsPriceControl_FO!AC15","v":0},{"$f":"+AD38/KeyAssumptionsPriceControl_FO!AD15","v":0},{"$f":"+AE38/KeyAssumptionsPriceControl_FO!AE15","v":0},{"$f":"+AF38/KeyAssumptionsPriceControl_FO!AF15","v":0},{"$f":"+AG38/KeyAssumptionsPriceControl_FO!AG15","v":0},{"$f":"+AH38/KeyAssumptionsPriceControl_FO!AH15","v":0},{"$f":"+AI38/KeyAssumptionsPriceControl_FO!AI15","v":0},{"$f":"+AJ38/KeyAssumptionsPriceControl_FO!AJ15","v":0},{"$f":"+AK38/KeyAssumptionsPriceControl_FO!AK15","v":0},{"$f":"+AL38/KeyAssumptionsPriceControl_FO!AL15","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,"Check to GSL Payments (Opex_Breakdown)(real)",{"$f":"+Opex_Breakdown!AC23","v":0},{"$f":"+Opex_Breakdown!AD23","v":0},{"$f":"+Opex_Breakdown!AE23","v":0},{"$f":"+Opex_Breakdown!AF23","v":0},{"$f":"+Opex_Breakdown!AG23","v":0},{"$f":"+Opex_Breakdown!AH23","v":0},{"$f":"+Opex_Breakdown!AI23","v":0},{"$f":"+Opex_Breakdown!AJ23","v":0},{"$f":"+Opex_Breakdown!AK23","v":0},{"$f":"+Opex_Breakdown!AL23","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,"Difference",{"$f":"+AC40-AC39","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Household Bill","index":20,"n_rows":172,"n_cols":59,"rows_kept":172,"cut":false,"hidden":false,"merged":[[7,18,7,22],[2,1,2,5],[4,1,4,17],[7,3,7,7],[7,13,7,17],[7,8,7,12]]}
[null,"Household Bill"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[]
[null,"Average Annual Household Bill"]
[]
[null,{"$f":"\"Billing\"&IF(C7=\"Q\",\" : Quarterly\",\" : Triannual\")","v":"Billing : Triannual"},"T",2014,{"$f":"D7+1","v":2015},{"$f":"E7+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"R7+1","v":2029},{"$f":"S7+1","v":2030},{"$f":"T7+1","v":2031},{"$f":"U7+1","v":2032},{"$f":"V7+1","v":2033}]
[null,null,"Q","3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,"6th Reg Period"]
[null,null,"T","2013-14",{"$f":"+CONCATENATE(E7-1,\"-\",RIGHT(E7,2))","v":"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",{"$f":"+CONCATENATE(S7-1,\"-\",RIGHT(S7,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[null,"Avg. annual consumption (kL per household)",null,171,171,163.6002560357137,164,168,177,160.56444882785829,161,161,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999]
[]
[null,"Supply charge Water (annual)",null,164.22,169.03,170.00260200000002,172.23,175.89,177.04,176.9,175.86,172.72,{"$f":"[3]RevenuePriceCap_FO!AB78","v":178.14},{"$f":"[3]RevenuePriceCap_FO!AC78","v":167.20773614471628},{"$f":"[3]RevenuePriceCap_FO!AD78","v":166.95692454049922},{"$f":"[3]RevenuePriceCap_FO!AE78","v":166.70648915368847},{"$f":"[3]RevenuePriceCap_FO!AF78","v":166.45642941995794},{"$f":"[3]RevenuePriceCap_FO!AG78","v":166.20674477582801},{"$f":"[3]RevenuePriceCap_FO!AH78","v":169.30540252735756},{"$f":"[3]RevenuePriceCap_FO!AI78","v":169.30540252735756},{"$f":"[3]RevenuePriceCap_FO!AJ78","v":169.30540252735756},{"$f":"[3]RevenuePriceCap_FO!AK78","v":169.30540252735756},{"$f":"[3]RevenuePriceCap_FO!AL78","v":169.30540252735756}]
[null,"Tier 1",null,1.899,1.9545999999999999,1.9658442999999999,1.9916,2.0339,2.0472000000000001,2.0743999999999998,2.1198000000000001,2.1434000000000002,{"$f":"[3]RevenuePriceCap_FO!AB69","v":2.2377096000000001},{"$f":"[3]RevenuePriceCap_FO!AC69","v":2.1003837227197635},{"$f":"[3]RevenuePriceCap_FO!AD69","v":2.0972331471356838},{"$f":"[3]RevenuePriceCap_FO!AE69","v":2.0940872974149802},{"$f":"[3]RevenuePriceCap_FO!AF69","v":2.090946166468858},{"$f":"[3]RevenuePriceCap_FO!AG69","v":2.087809747219155},{"$f":"[3]RevenuePriceCap_FO!AH69","v":2.1267336059690827},{"$f":"[3]RevenuePriceCap_FO!AI69","v":2.1267336059690827},{"$f":"[3]RevenuePriceCap_FO!AJ69","v":2.1267336059690827},{"$f":"[3]RevenuePriceCap_FO!AK69","v":2.1267336059690827},{"$f":"[3]RevenuePriceCap_FO!AL69","v":2.1267336059690827}]
[null,"Tier 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,753.23,775.29,780.98435700000005,791.22,808.03,813.34,812.71,807.97,793.52,{"$f":"[3]RevenuePriceCap_FO!AB171","v":818.45},{"$f":"[3]RevenuePriceCap_FO!AC171","v":768.2225869969858},{"$f":"[3]RevenuePriceCap_FO!AD171","v":767.07025311649033},{"$f":"[3]RevenuePriceCap_FO!AE171","v":765.91964773681559},{"$f":"[3]RevenuePriceCap_FO!AF171","v":764.77076826521045},{"$f":"[3]RevenuePriceCap_FO!AG171","v":763.62361211281268},{"$f":"[3]RevenuePriceCap_FO!AH171","v":777.86014762835862},{"$f":"[3]RevenuePriceCap_FO!AI171","v":777.86014762835862},{"$f":"[3]RevenuePriceCap_FO!AJ171","v":777.86014762835862},{"$f":"[3]RevenuePriceCap_FO!AK171","v":777.86014762835862},{"$f":"[3]RevenuePriceCap_FO!AL171","v":777.86014762835862}]
[null,"Volumetric wastewater",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Water Fixed",null,{"$f":"D13","v":164.22},169.03,170.00260200000002,172.23,175.89,177.04,176.9,175.86,172.72,178.14,167.20773614471628,166.95692454049922,166.70648915368847,166.45642941995794,166.20674477582801,{"$f":"S13","v":169.30540252735756},169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756]
[null,"Water Variable",null,{"$f":"(D14*D$142)+(D15*D$143)+(D16*D$144)","v":324.72899999999998},334.23660000000001,321.61263080634836,326.62240000000003,341.6952,362.3544,333.07489264850921,341.2878,345.08740000000006,366.31306151999996,343.83281540922525,343.31706618611139,342.80209058683226,342.28788745095204,341.77445561977567,{"$f":"(S14*S$142)+(S15*S$143)+(S16*S$144)","v":348.14629129713882},348.14629129713882,348.14629129713882,348.14629129713882,348.14629129713882]
[null,"Sewerage Fixed",null,{"$f":"D17","v":753.23},775.29,780.98435700000005,791.22,808.03,813.34,812.71,807.97,793.52,818.45,768.2225869969858,767.07025311649033,765.91964773681559,764.77076826521045,763.62361211281268,{"$f":"S17","v":777.86014762835862},777.86014762835862,777.86014762835862,777.86014762835862,777.86014762835862]
[null,"Sewerage Variable",null,{"$f":"D18*D$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S18*S$152","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,"6th Reg Period"]
[null,"Total Household Bill - Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D9","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",{"$f":"S9","v":"2028-29"},{"$f":"T9","v":"2029-30"},{"$f":"U9","v":"2030-31"},{"$f":"V9","v":"2031-32"},{"$f":"W9","v":"2032-33"}]
[null,"Owner Occupier",null,{"$f":"SUM(D20:D23)","v":1242.1790000000001},{"$f":"SUM(E20:E23)","v":1278.5565999999999},1272.5995898063484,1290.0724,1325.6152,1352.7344000000001,1322.6848926485093,1325.1178,1311.3274000000001,1362.9030615199999,1279.2631385509274,1277.3442438431009,1275.4282274773363,1273.5150851361204,1271.6048125084162,{"$f":"SUM(S20:S23)","v":1295.3118414528549},1295.3118414528549,1295.3118414528549,1295.3118414528549,1295.3118414528549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Occupier Bill",{"$f":"IF(D26=\"0\",\"\",D26)","v":1242.1790000000001},1278.5565999999999,1272.5995898063484,1290.0724,1325.6152,1352.7344000000001,1322.6848926485093,1325.1178,1311.3274000000001,1362.9030615199999,1279.2631385509274,1277.3442438431009,1275.4282274773363,1273.5150851361204,1271.6048125084162,{"$f":"IF(S26=\"0\",\"\",S26)","v":1295.3118414528549},{"$f":"IF(T26=\"0\",\"\",T26)","v":1295.3118414528549},{"$f":"IF(U26=\"0\",\"\",U26)","v":1295.3118414528549},{"$f":"IF(V26=\"0\",\"\",V26)","v":1295.3118414528549},{"$f":"IF(W26=\"0\",\"\",W26)","v":1295.3118414528549}]
[null,"YoY Change",null,null,{"$f":"IF(E26=0,\"-\",E26/D26-1)","v":2.9285312342262948E-2},{"$f":"IF(F26=0,\"-\",F26/E26-1)","v":-4.6591681538787899E-3},1.3730014007242053E-2,2.7551011865690533E-2,2.0457822149293481E-2,-2.221390049036287E-2,1.8393703330346067E-3,-1.040692382216879E-2,3.9330880693867698E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,{"$f":"IF(S26=0,\"-\",S26/R26-1)","v":1.8643393538023245E-2},{"$f":"IF(T26=0,\"-\",T26/S26-1)","v":0},{"$f":"IF(U26=0,\"-\",U26/T26-1)","v":0},{"$f":"IF(V26=0,\"-\",V26/U26-1)","v":0},{"$f":"IF(W26=0,\"-\",W26/V26-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OB - YoY Change",null,{"$f":"E27","v":2.9285312342262948E-2},-4.6591681538787899E-3,1.3730014007242053E-2,2.7551011865690533E-2,2.0457822149293481E-2,-2.221390049036287E-2,1.8393703330346067E-3,-1.040692382216879E-2,3.9330880693867698E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,{"$f":"S27","v":1.8643393538023245E-2},{"$f":"T27","v":0},{"$f":"U27","v":0},{"$f":"V27","v":0},{"$f":"W27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant Bill",{"$f":"D29","v":324.72899999999998},334.23660000000001,321.61263080634836,326.62240000000003,341.6952,362.3544,333.07489264850921,341.2878,345.08740000000006,366.31306151999996,343.83281540922525,343.31706618611139,342.80209058683226,342.28788745095204,341.77445561977567,{"$f":"S29","v":348.14629129713882},{"$f":"T29","v":348.14629129713882},{"$f":"U29","v":348.14629129713882},{"$f":"V29","v":348.14629129713882},{"$f":"W29","v":348.14629129713882}]
[null,"Tenant",null,{"$f":"D21+D23","v":324.72899999999998},334.23660000000001,321.61263080634836,326.62240000000003,341.6952,362.3544,333.07489264850921,341.2878,345.08740000000006,366.31306151999996,343.83281540922525,343.31706618611139,342.80209058683226,342.28788745095204,341.77445561977567,{"$f":"S21+S23","v":348.14629129713882},348.14629129713882,348.14629129713882,348.14629129713882,348.14629129713882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB - YoY Change",null,{"$f":"E30","v":2.9278567667193389E-2},-3.7769559628274219E-2,1.5577028741349919E-2,4.6147477943949911E-2,6.0460901996867378E-2,-8.0803509910437943E-2,2.4657839821501604E-2,1.1133125766581875E-2,6.1508074534161183E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0]
[null,"YoY Change",null,null,{"$f":"IF(E29=0,\"-\",E29/D29-1)","v":2.9278567667193389E-2},{"$f":"IF(F29=0,\"-\",F29/E29-1)","v":-3.7769559628274219E-2},1.5577028741349919E-2,4.6147477943949911E-2,6.0460901996867378E-2,-8.0803509910437943E-2,2.4657839821501604E-2,1.1133125766581875E-2,6.1508074534161183E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999998348E-3,{"$f":"IF(S29=0,\"-\",S29/R29-1)","v":1.8643393538023245E-2},{"$f":"IF(T29=0,\"-\",T29/S29-1)","v":0},{"$f":"IF(U29=0,\"-\",U29/T29-1)","v":0},{"$f":"IF(V29=0,\"-\",V29/U29-1)","v":0},{"$f":"IF(W29=0,\"-\",W29/V29-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjustments to Max. Prices (show / hide)"]
[]
[null,"1. Carbon Tax Reduction"]
[null,{"$f":"B13","v":"Supply charge Water (annual)"},null,0,0,0,0,0]
[null,"Tier 1",null,0,0,0,0,0]
[null,"Tier 2",null,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,0,0,0,0,0]
[null,"Volumetric wastewater",null,0,0,0,0,0]
[]
[null,"2. Efficiency Savings - Tariff Reduction"]
[null,{"$f":"B35","v":"Supply charge Water (annual)"},null,0,0,0,0,0]
[null,"Tier 1",null,0,0,0,0,0]
[null,"Tier 2",null,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,0,0,0,0,0]
[null,"Volumetric wastewater",null,0,0,0,0,0]
[]
[null,"3. Other adjustments"]
[null,{"$f":"B43","v":"Supply charge Water (annual)"},null,0,0,0,0,0]
[null,"Tier 1",null,0,0,0,0,0]
[null,"Tier 2",null,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,0,0,0,0,0]
[null,"Volumetric wastewater",null,0,0,0,0,0]
[]
[null,"Supply charge Water (annual)",null,{"$f":"D13-D35-D43-D51","v":164.22},{"$f":"E13-E35-E43-E51","v":169.03},{"$f":"F13-F35-F43-F51","v":170.00260200000002},172.23,175.89,177.04,176.9,175.86,172.72,178.14,167.20773614471628,166.95692454049922,166.70648915368847,166.45642941995794,166.20674477582801,{"$f":"S13-S35-S43-S51","v":169.30540252735756},169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756]
[null,"Tier 1",null,{"$f":"D14-D36-D44-D52","v":1.899},1.9545999999999999,1.9658442999999999,1.9916,2.0339,2.0472000000000001,2.0743999999999998,2.1198000000000001,2.1434000000000002,2.2377096000000001,2.1003837227197635,2.0972331471356838,2.0940872974149802,2.090946166468858,2.087809747219155,{"$f":"S14-S36-S44-S52","v":2.1267336059690827},2.1267336059690827,2.1267336059690827,2.1267336059690827,2.1267336059690827]
[null,"Tier 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S15-S37-S45-S53","v":0},0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S16-S38-S46-S54","v":0},0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,753.23,775.29,780.98435700000005,791.22,808.03,813.34,812.71,807.97,793.52,818.45,768.2225869969858,767.07025311649033,765.91964773681559,764.77076826521045,763.62361211281268,{"$f":"S17-S39-S47-S55","v":777.86014762835862},777.86014762835862,777.86014762835862,777.86014762835862,777.86014762835862]
[null,"Volumetric wastewater",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S18-S40-S48-S56","v":0},0,0,0,0]
[]
[null,"Water Fixed",null,{"$f":"D58","v":164.22},169.03,170.00260200000002,172.23,175.89,177.04,176.9,175.86,172.72,178.14,167.20773614471628,166.95692454049922,166.70648915368847,166.45642941995794,166.20674477582801,{"$f":"S58","v":169.30540252735756},169.30540252735756,169.30540252735756,169.30540252735756,169.30540252735756]
[null,"Water Variable",null,{"$f":"(D59*D$142)+(D60*D$143)+(D61*D$144)","v":324.72899999999998},334.23660000000001,321.61263080634836,326.62240000000003,341.6952,362.3544,333.07489264850921,341.2878,345.08740000000006,366.31306151999996,343.83281540922525,343.31706618611139,342.80209058683226,342.28788745095204,341.77445561977567,{"$f":"(S59*S$142)+(S60*S$143)+(S61*S$144)","v":348.14629129713882},348.14629129713882,348.14629129713882,348.14629129713882,348.14629129713882]
[null,"Sewerage Fixed",null,{"$f":"D62","v":753.23},775.29,780.98435700000005,791.22,808.03,813.34,812.71,807.97,793.52,818.45,768.2225869969858,767.07025311649033,765.91964773681559,764.77076826521045,763.62361211281268,{"$f":"S62","v":777.86014762835862},777.86014762835862,777.86014762835862,777.86014762835862,777.86014762835862]
[null,"Sewerage Variable",null,{"$f":"D63*D$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S63*S$152","v":0},0,0,0,0]
[]
[null,"Owner Occupier",null,{"$f":"SUM(D65:D68)","v":1242.1790000000001},1278.5565999999999,1272.5995898063484,1290.0724,1325.6152,1352.7344000000001,1322.6848926485093,1325.1178,1311.3274000000001,1362.9030615199999,1279.2631385509274,1277.3442438431009,1275.4282274773363,1273.5150851361204,1271.6048125084162,{"$f":"SUM(S65:S68)","v":1295.3118414528549},1295.3118414528549,1295.3118414528549,1295.3118414528549,1295.3118414528549]
[null,"Tenant",null,{"$f":"D66+D68","v":324.72899999999998},334.23660000000001,321.61263080634836,326.62240000000003,341.6952,362.3544,333.07489264850921,341.2878,345.08740000000006,366.31306151999996,343.83281540922525,343.31706618611139,342.80209058683226,342.28788745095204,341.77445561977567,{"$f":"S66+S68","v":348.14629129713882},348.14629129713882,348.14629129713882,348.14629129713882,348.14629129713882]
[]
[null,"4. Efficiency Savings - Rebate"]
[null,"Owner Occupier",null,0,36,36,36,36]
[null,"Tenant",null,0,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,"6th Reg Period"]
[null,"Total Household Bill - Actual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN25","v":"2013-14"},{"$f":"AO25","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32",{"$f":"BG25","v":"2032-33"}]
[null,"Owner Occupier",null,{"$f":"D70-D74","v":1242.1790000000001},1242.5565999999999,1236.5995898063484,1254.0724,1289.6152,1352.7344000000001,1322.6848926485093,1325.1178,1311.3274000000001,1362.9030615199999,1279.2631385509274,1277.3442438431009,1275.4282274773363,1273.5150851361204,1271.6048125084162,{"$f":"S70-S74","v":1295.3118414528549},1295.3118414528549,1295.3118414528549,1295.3118414528549,1295.3118414528549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D78","v":1242.1790000000001},{"$f":"E78","v":1242.5565999999999},{"$f":"F78","v":1236.5995898063484},{"$f":"G78","v":1254.0724},{"$f":"H78","v":1289.6152},{"$f":"I78","v":1352.7344000000001},{"$f":"J78","v":1322.6848926485093},{"$f":"K78","v":1325.1178},{"$f":"L78","v":1311.3274000000001},{"$f":"M78","v":1362.9030615199999},{"$f":"N78","v":1279.2631385509274},{"$f":"O78","v":1277.3442438431009},{"$f":"P78","v":1275.4282274773363},{"$f":"Q78","v":1273.5150851361204},{"$f":"R78","v":1271.6048125084162},{"$f":"S78","v":1295.3118414528549},{"$f":"T78","v":1295.3118414528549},{"$f":"U78","v":1295.3118414528549},{"$f":"V78","v":1295.3118414528549},{"$f":"W78","v":1295.3118414528549}]
[null,"YoY Change",null,null,{"$f":"IF(E78=0,\"-\",E78/D78-1)","v":3.0398195429137687E-4},{"$f":"IF(F78=0,\"-\",F78/E78-1)","v":-4.7941560116065984E-3},1.4129723426794749E-2,2.8341904343002877E-2,4.8944212196010195E-2,-2.221390049036287E-2,1.8393703330346067E-3,-1.040692382216879E-2,3.9330880693867698E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,{"$f":"IF(S78=0,\"-\",S78/R78-1)","v":1.8643393538023245E-2},{"$f":"IF(T78=0,\"-\",T78/S78-1)","v":0},{"$f":"IF(U78=0,\"-\",U78/T78-1)","v":0},{"$f":"IF(V78=0,\"-\",V78/U78-1)","v":0},{"$f":"IF(W78=0,\"-\",W78/V78-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0398195429137687E-4,-4.7941560116065984E-3,1.4129723426794749E-2,2.8341904343002877E-2,4.8944212196010195E-2,-2.221390049036287E-2,1.8393703330346067E-3,-1.040692382216879E-2,3.9330880693867698E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D81","v":324.72899999999998},{"$f":"E81","v":324.23660000000001},{"$f":"F81","v":311.61263080634836},{"$f":"G81","v":316.62240000000003},{"$f":"H81","v":331.6952},{"$f":"I81","v":362.3544},{"$f":"J81","v":333.07489264850921},{"$f":"K81","v":341.2878},{"$f":"L81","v":345.08740000000006},{"$f":"M81","v":366.31306151999996},{"$f":"N81","v":343.83281540922525},{"$f":"O81","v":343.31706618611139},{"$f":"P81","v":342.80209058683226},{"$f":"Q81","v":342.28788745095204},{"$f":"R81","v":341.77445561977567},{"$f":"S81","v":348.14629129713882},{"$f":"T81","v":348.14629129713882},{"$f":"U81","v":348.14629129713882},{"$f":"V81","v":348.14629129713882},{"$f":"W81","v":348.14629129713882}]
[null,"Tenant",null,{"$f":"D71-D75","v":324.72899999999998},324.23660000000001,311.61263080634836,316.62240000000003,331.6952,362.3544,333.07489264850921,341.2878,345.08740000000006,366.31306151999996,343.83281540922525,343.31706618611139,342.80209058683226,342.28788745095204,341.77445561977567,{"$f":"S71-S75","v":348.14629129713882},348.14629129713882,348.14629129713882,348.14629129713882,348.14629129713882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.5163413184531294E-3,-3.8934436129825056E-2,1.6076913123476588E-2,4.7604970463239304E-2,9.2431847069237127E-2,-8.0803509910437943E-2,2.4657839821501604E-2,1.1133125766581875E-2,6.1508074534161183E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0]
[null,"YoY Change",null,null,{"$f":"IF(E81=0,\"-\",E81/D81-1)","v":-1.5163413184531294E-3},{"$f":"IF(F81=0,\"-\",F81/E81-1)","v":-3.8934436129825056E-2},1.6076913123476588E-2,4.7604970463239304E-2,9.2431847069237127E-2,-8.0803509910437943E-2,2.4657839821501604E-2,1.1133125766581875E-2,6.1508074534161183E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999998348E-3,{"$f":"IF(S81=0,\"-\",S81/R81-1)","v":1.8643393538023245E-2},{"$f":"IF(T81=0,\"-\",T81/S81-1)","v":0},{"$f":"IF(U81=0,\"-\",U81/T81-1)","v":0},{"$f":"IF(V81=0,\"-\",V81/U81-1)","v":0},{"$f":"IF(W81=0,\"-\",W81/V81-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CPI Adjustment to Actual Prices (Show / Hide)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",{"$f":"KeyAssumptionsPriceControl_FO!AC44","v":0.03}]
[null,"Year","2012-13",{"$f":"D9","v":"2013-14"},{"$f":"E9","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"S9","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[null,"Dollars",{"$f":"+\"$,\"&C87","v":"$,2012-13"},"$,2013-14","$,2014-15","$,2015-16","$,2016-17","$,2017-18",{"$f":"+\"$,\"&I87","v":"$,2018-19"},"$,2019-20","$,2020-21","$,2021-22","$,2022-23","$,2023-24","$,2024-25","$,2025-26","$,2026-27","$,2027-28",{"$f":"+\"$,\"&S87","v":"$,2028-29"},"$,2029-30","$,2030-31","$,2031-32","$,2032-33"]
[null,"CPI Index",{"$f":"KeyAssumptionsPriceControl_FO!R13","v":99.9},{"$f":"KeyAssumptionsPriceControl_FO!S13","v":102.4},{"$f":"KeyAssumptionsPriceControl_FO!T13","v":105.4},{"$f":"KeyAssumptionsPriceControl_FO!U13","v":106.8},{"$f":"KeyAssumptionsPriceControl_FO!V13","v":108.2},{"$f":"KeyAssumptionsPriceControl_FO!W13","v":110.5},{"$f":"KeyAssumptionsPriceControl_FO!X13","v":112.6},{"$f":"KeyAssumptionsPriceControl_FO!Y13","v":114.1},{"$f":"KeyAssumptionsPriceControl_FO!Z13","v":116.6},{"$f":"KeyAssumptionsPriceControl_FO!AA13","v":117.9},{"$f":"KeyAssumptionsPriceControl_FO!AB13","v":123.9},{"$f":"M89*(1+$N$86)","v":127.617},{"$f":"N89*(1+$N$86)","v":131.44551000000001},{"$f":"O89*(1+$N$86)","v":135.38887530000002},139.45054155900002,{"$f":"Q89*(1+$N$86)","v":143.63405780577003},147.94307953994314,152.38137192614144,156.95281308392569,161.66139747644345,166.51123940073677]
[null,"Inflation",0,{"$f":"D89/C89-1","v":2.5025025025025016E-2},{"$f":"E89/D89-1","v":2.9296875E-2},{"$f":"F89/E89-1","v":1.3282732447817747E-2},{"$f":"G89/F89-1","v":1.3108614232209881E-2},{"$f":"H89/G89-1","v":2.1256931608133023E-2},{"$f":"I89/H89-1","v":1.9004524886877761E-2},1.3321492007104752E-2,2.1910604732690686E-2,1.1149228130360234E-2,5.0890585241730291E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"S89/R89-1","v":3.0000000000000027E-2},{"$f":"T89/S89-1","v":3.0000000000000027E-2},{"$f":"U89/T89-1","v":3.0000000000000027E-2},{"$f":"V89/U89-1","v":3.0000000000000027E-2},{"$f":"W89/V89-1","v":3.0000000000000027E-2}]
[]
[null,"Household Bill - Actual ($22-23)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN38","v":0},{"$f":"AO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG38","v":0}]
[null,"Owner Occupier",null,{"$f":"D78*($M$89/D$89)","v":1502.9880673828127},1460.6523979127135,1434.5944679494996,1436.0403914972273,1446.0029256108596,1488.4883850799292,1436.289730053903,1408.0797205831905,1378.0616188295166,1362.9030615199999,{"$f":"N78","v":1279.2631385509274},1277.3442438431009,1275.4282274773363,1273.5150851361204,1271.6048125084162,{"$f":"S78","v":1295.3118414528549},1295.3118414528549,1295.3118414528549,1295.3118414528549,1295.3118414528549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D93","v":1502.9880673828127},{"$f":"E93","v":1460.6523979127135},{"$f":"F93","v":1434.5944679494996},{"$f":"G93","v":1436.0403914972273},{"$f":"H93","v":1446.0029256108596},{"$f":"I93","v":1488.4883850799292},{"$f":"J93","v":1436.289730053903},{"$f":"K93","v":1408.0797205831905},{"$f":"L93","v":1378.0616188295166},{"$f":"M93","v":1362.9030615199999},{"$f":"N93","v":1279.2631385509274},{"$f":"O93","v":1277.3442438431009},{"$f":"P93","v":1275.4282274773363},{"$f":"Q93","v":1273.5150851361204},{"$f":"R93","v":1271.6048125084162},{"$f":"S93","v":1295.3118414528549},{"$f":"T93","v":1295.3118414528549},{"$f":"U93","v":1295.3118414528549},{"$f":"V93","v":1295.3118414528549},{"$f":"W93","v":1295.3118414528549}]
[null,"YoY Change",null,null,{"$f":"IF(E93=0,\"-\",E93/D93-1)","v":-2.8167668385963518E-2},{"$f":"IF(F93=0,\"-\",F93/E93-1)","v":-1.7839925502091347E-2},1.0078970608289328E-3,6.9375027141438395E-3,2.9381309481875117E-2,-3.5068231334047795E-2,-1.9640890608925932E-2,-2.1318467495037186E-2,-1.09999125600726E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,{"$f":"IF(S93=0,\"-\",S93/R93-1)","v":1.8643393538023245E-2},{"$f":"IF(T93=0,\"-\",T93/S93-1)","v":0},{"$f":"IF(U93=0,\"-\",U93/T93-1)","v":0},{"$f":"IF(V93=0,\"-\",V93/U93-1)","v":0},{"$f":"IF(W93=0,\"-\",W93/V93-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.8167668385963518E-2,-1.7839925502091347E-2,1.0078970608289328E-3,6.9375027141438395E-3,2.9381309481875117E-2,-3.5068231334047795E-2,-1.9640890608925932E-2,-2.1318467495037186E-2,-1.09999125600726E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999999458E-3,-1.4999999999999458E-3,-1.5000000000000568E-3,1.8643393538023245E-2,0,0,0,0]
[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,{"$f":"D96","v":392.90940527343747},{"$f":"E96","v":381.14719867172676},{"$f":"F96","v":361.5056643905109},{"$f":"G96","v":362.56483696857674},{"$f":"H96","v":371.91887131221722},{"$f":"I96","v":398.71856269982243},{"$f":"J96","v":361.68255213979228},{"$f":"K96","v":362.65487495711835},{"$f":"L96","v":362.64909974554712},{"$f":"M96","v":366.31306151999996},{"$f":"N96","v":343.83281540922525},{"$f":"O96","v":343.31706618611139},{"$f":"P96","v":342.80209058683226},{"$f":"Q96","v":342.28788745095204},{"$f":"R96","v":341.77445561977567},{"$f":"S96","v":348.14629129713882},{"$f":"T96","v":348.14629129713882},{"$f":"U96","v":348.14629129713882},{"$f":"V96","v":348.14629129713882},{"$f":"W96","v":348.14629129713882}]
[null,"Tenant",null,{"$f":"D81*($M$89/D$89)","v":392.90940527343747},381.14719867172676,361.5056643905109,362.56483696857674,371.91887131221722,398.71856269982243,361.68255213979228,362.65487495711835,362.64909974554712,366.31306151999996,{"$f":"N81","v":343.83281540922525},343.31706618611139,342.80209058683226,342.28788745095204,341.77445561977567,{"$f":"S81","v":348.14629129713882},348.14629129713882,348.14629129713882,348.14629129713882,348.14629129713882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.9936179800850171E-2,-5.1532673858460276E-2,2.9298920664260208E-3,2.5799618136855385E-2,7.2057896102581731E-2,-9.2887600490055289E-2,2.6883321066322186E-3,-1.5924814389722819E-5,1.0103325162046817E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999998348E-3,1.8643393538023245E-2,0,0,0,0]
[null,"YoY Change",null,null,{"$f":"IF(E96=0,\"-\",E96/D96-1)","v":-2.9936179800850171E-2},{"$f":"IF(F96=0,\"-\",F96/E96-1)","v":-5.1532673858460276E-2},2.9298920664260208E-3,2.5799618136855385E-2,7.2057896102581731E-2,-9.2887600490055289E-2,2.6883321066322186E-3,-1.5924814389722819E-5,1.0103325162046817E-2,-6.1368944960613514E-2,-1.5000000000000568E-3,-1.4999999999998348E-3,-1.4999999999999458E-3,-1.4999999999998348E-3,{"$f":"IF(S96=0,\"-\",S96/R96-1)","v":1.8643393538023245E-2},{"$f":"IF(T96=0,\"-\",T96/S96-1)","v":0},{"$f":"IF(U96=0,\"-\",U96/T96-1)","v":0},{"$f":"IF(V96=0,\"-\",V96/U96-1)","v":0},{"$f":"IF(W96=0,\"-\",W96/V96-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Workings (show / hide)"]
[]
[null,null,null,{"$f":"D9","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"S9","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[null,"Inclining Blocks"]
[null,"First block",null,0,0,0,0,0]
[null,"Middle Block",null,0,0,0,0,0]
[null,"Third Block",null,0,0,0,0,0]
[]
[null,"Relative","T1",{"$f":"D103","v":0},{"$f":"E103","v":0},{"$f":"F103","v":0},{"$f":"G103","v":0},{"$f":"H103","v":0},{"$f":"I103","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S103","v":0},0,0,0,0]
[null,null,"T2",{"$f":"D104-D103","v":0},{"$f":"E104-E103","v":0},{"$f":"F104-F103","v":0},{"$f":"G104-G103","v":0},{"$f":"H104-H103","v":0},{"$f":"I104-I103","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S104-S103","v":0},0,0,0,0]
[null,null,"T3"]
[]
[null,"Monthly Load Profile"]
[null,"Jan",0.10202031111234167,{"$f":"$C112*D$11","v":17.445473200210426},17.445473200210426,16.690549018822264,16.731331022424033,17.1394122668734,18.057595066884474,16.380835022999765,16.425270089087007,16.425270089087007,16.700724929090331,16.700724929090331,16.700724929090331,16.700724929090331,16.700724929090331,16.700724929090331,16.700724929090331,{"$f":"$C112*T$11","v":16.700724929090331},16.700724929090331,16.700724929090331,16.700724929090331]
[null,"Feb",8.8457862715504251E-2,15.126294524351227,15.126294524351227,14.471728988628508,14.507089485342696,14.860920936204714,15.657041700644253,14.203187971405296,14.241715897196185,14.241715897196185,14.480552126528044,14.480552126528044,14.480552126528044,14.480552126528044,14.480552126528044,14.480552126528044,14.480552126528044,14.480552126528044,14.480552126528044,14.480552126528044,14.480552126528044]
[null,"Mar",0.10191493195596492,17.427453364470001,17.427453364470001,16.673308961858201,16.714048840778247,17.121708568602106,18.038942956205791,16.363914876838187,16.408304044910352,16.408304044910352,16.683474361191458,16.683474361191458,16.683474361191458,16.683474361191458,16.683474361191458,16.683474361191458,16.683474361191458,16.683474361191458,16.683474361191458,16.683474361191458,16.683474361191458]
[null,"Apr",8.9412687783840247E-2,15.289569611036683,15.289569611036683,14.627938614277594,14.6636807965498,15.021331547685161,15.826045737739724,14.356498932229687,14.39544273319828,14.39544273319828,14.636856990214648,14.636856990214648,14.636856990214648,14.636856990214648,14.636856990214648,14.636856990214648,14.636856990214648,14.636856990214648,14.636856990214648,14.636856990214648,14.636856990214648]
[null,"May",0.10470361480456679,17.904318131580922,17.904318131580922,17.129538189891871,17.171392827948953,17.590207287167221,18.532539820408321,16.81167820137965,16.857281983535252,16.857281983535252,17.139981743507583,17.139981743507583,17.139981743507583,17.139981743507583,17.139981743507583,17.139981743507583,17.139981743507583,17.139981743507583,17.139981743507583,17.139981743507583,17.139981743507583]
[null,"Jun",7.2705648160185918E-2,12.432665835391791,12.432665835391791,11.894662654248933,11.923726298270491,12.214548890911233,12.868899724352907,11.67394232351244,11.705609353789933,11.705609353789933,11.901914603822433,11.901914603822433,11.901914603822433,11.901914603822433,11.901914603822433,11.901914603822433,11.901914603822433,11.901914603822433,11.901914603822433,11.901914603822433,11.901914603822433]
[null,"Jul",7.9928987557840489E-2,13.667856872390724,13.667856872390724,13.076402829138079,13.108353959485839,13.428069909717202,14.147430797737767,12.8337538325934,12.868566996812319,12.868566996812319,13.084375263218487,13.084375263218487,13.084375263218487,13.084375263218487,13.084375263218487,13.084375263218487,13.084375263218487,13.084375263218487,13.084375263218487,13.084375263218487,13.084375263218487]
[null,"Aug",7.2098168355570799E-2,12.328786788802606,12.328786788802606,11.795278802677373,11.824099610313612,12.112492283735895,12.761375798936031,11.576402663510359,11.607805105246898,11.607805105246898,11.802470159806939,11.802470159806939,11.802470159806939,11.802470159806939,11.802470159806939,11.802470159806939,11.802470159806939,11.802470159806939,11.802470159806939,11.802470159806939,11.802470159806939]
[null,"Sep",8.0315881805493927E-2,13.734015788739461,13.734015788739461,13.139698827112927,13.171804616101005,13.493068143322979,14.215911079572425,12.895875294222543,12.930856970684522,12.930856970684522,13.147709851559355,13.147709851559355,13.147709851559355,13.147709851559355,13.147709851559355,13.147709851559355,13.147709851559355,13.147709851559355,13.147709851559355,13.147709851559355,13.147709851559355]
[null,"Oct",6.1282055201360507E-2,10.479231439432647,10.479231439432647,10.02575992133732,10.050257053023124,10.295385273828565,10.84692377064081,9.8397194164448365,9.8664108874190415,9.8664108874190415,10.031872436462715,10.031872436462715,10.031872436462715,10.031872436462715,10.031872436462715,10.031872436462715,10.031872436462715,10.031872436462715,10.031872436462715,10.031872436462715,10.031872436462715]
[null,"Nov",7.8163779914421097E-2,13.366006365366008,13.366006365366008,12.787614406718466,12.818859905965059,13.131515025622745,13.834989044852534,12.550324240261043,12.584368566221796,12.584368566221796,12.795410771990733,12.795410771990733,12.795410771990733,12.795410771990733,12.795410771990733,12.795410771990733,12.795410771990733,12.795410771990733,12.795410771990733,12.795410771990733,12.795410771990733]
[null,"Dec",6.8996070632909356E-2,11.798328078227501,11.798328078227501,11.287774821002158,11.315355583797135,11.591339866328772,12.212304502024956,11.078316052461069,11.108367371898407,11.108367371898407,11.294656762607261,11.294656762607261,11.294656762607261,11.294656762607261,11.294656762607261,11.294656762607261,11.294656762607261,11.294656762607261,11.294656762607261,11.294656762607261,11.294656762607261]
[null,"Total",{"$f":"SUM(C112:C123)","v":1},171.00000000000003,171.00000000000003,163.6002560357137,164,168,{"$f":"SUM(I112:I123)","v":177},160.56444882785829,161,161,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,{"$f":"SUM(S112:S123)","v":163.69999999999999},163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999]
[]
[null,"Periodic Consumption"]
[null,"P1",null,{"$f":"IF($C$7=\"Q\",SUM(D112:D114),SUM(D112:D115))","v":65.288790700068333},{"$f":"IF($C$7=\"Q\",SUM(E112:E114),SUM(E112:E115))","v":65.288790700068333},{"$f":"IF($C$7=\"Q\",SUM(F112:F114),SUM(F112:F115))","v":62.463525583586573},{"$f":"IF($C$7=\"Q\",SUM(G112:G114),SUM(G112:G115))","v":62.616150145094778},{"$f":"IF($C$7=\"Q\",SUM(H112:H114),SUM(H112:H115))","v":64.143373319365381},{"$f":"IF($C$7=\"Q\",SUM(I112:I114),SUM(I112:I115))","v":67.579625461474237},61.304436803472939,61.470732764391826,61.470732764391826,62.501608407024477,62.501608407024477,62.501608407024477,62.501608407024477,62.501608407024477,62.501608407024477,{"$f":"IF($C$7=\"Q\",SUM(S112:S114),SUM(S112:S115))","v":62.501608407024477},62.501608407024477,62.501608407024477,62.501608407024477,62.501608407024477]
[null,"P2",null,{"$f":"IF($C$7=\"Q\",SUM(D115:D117),SUM(D116:D119))","v":56.333627628166042},{"$f":"IF($C$7=\"Q\",SUM(E115:E117),SUM(E116:E119))","v":56.333627628166042},{"$f":"IF($C$7=\"Q\",SUM(F115:F117),SUM(F116:F119))","v":53.895882475956256},{"$f":"IF($C$7=\"Q\",SUM(G115:G117),SUM(G116:G119))","v":54.027572696018893},{"$f":"IF($C$7=\"Q\",SUM(H115:H117),SUM(H116:H119))","v":55.345318371531555},{"$f":"IF($C$7=\"Q\",SUM(I115:I117),SUM(I116:I119))","v":58.310246141435023},52.895777020995851,53.039263439384399,53.039263439384399,53.928741770355437,53.928741770355437,53.928741770355437,53.928741770355437,53.928741770355437,53.928741770355437,{"$f":"IF($C$7=\"Q\",SUM(S115:S117),SUM(S116:S119))","v":53.928741770355437},53.928741770355437,53.928741770355437,53.928741770355437,53.928741770355437]
[null,"P3",null,{"$f":"IF($C$7=\"Q\",SUM(D118:D120),SUM(D120:D123))","v":49.377581671765611},{"$f":"IF($C$7=\"Q\",SUM(E118:E120),SUM(E120:E123))","v":49.377581671765611},{"$f":"IF($C$7=\"Q\",SUM(F118:F120),SUM(F120:F123))","v":47.240847976170876},{"$f":"IF($C$7=\"Q\",SUM(G118:G120),SUM(G120:G123))","v":47.356277158886321},{"$f":"IF($C$7=\"Q\",SUM(H118:H120),SUM(H120:H123))","v":48.511308309103065},{"$f":"IF($C$7=\"Q\",SUM(I118:I120),SUM(I120:I123))","v":51.110128397090726},46.364235003389489,46.49000379622376,46.49000379622376,47.26964982262006,47.26964982262006,47.26964982262006,47.26964982262006,47.26964982262006,47.26964982262006,{"$f":"IF($C$7=\"Q\",SUM(S118:S120),SUM(S120:S123))","v":47.26964982262006},47.26964982262006,47.26964982262006,47.26964982262006,47.26964982262006]
[null,"P4",null,{"$f":"IF($C$7=\"Q\",SUM(D121:D123),0)","v":0},{"$f":"IF($C$7=\"Q\",SUM(E121:E123),0)","v":0},{"$f":"IF($C$7=\"Q\",SUM(F121:F123),0)","v":0},{"$f":"IF($C$7=\"Q\",SUM(G121:G123),0)","v":0},{"$f":"IF($C$7=\"Q\",SUM(H121:H123),0)","v":0},{"$f":"IF($C$7=\"Q\",SUM(I121:I123),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($C$7=\"Q\",SUM(S121:S123),0)","v":0},0,0,0,0]
[null,"Total",null,{"$f":"SUM(D127:D130)","v":171},{"$f":"SUM(E127:E130)","v":171},{"$f":"SUM(F127:F130)","v":163.6002560357137},{"$f":"SUM(G127:G130)","v":164},{"$f":"SUM(H127:H130)","v":168},{"$f":"SUM(I127:I130)","v":177},160.56444882785829,161,161,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,{"$f":"SUM(S127:S130)","v":163.69999999999999},163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999]
[]
[null,"Consumption by Tier"]
[null,"P1","T1",{"$f":"IF(D107=0,D127,IF(D127<D107,D127,D107))","v":65.288790700068333},{"$f":"IF(E107=0,E127,IF(E127<E107,E127,E107))","v":65.288790700068333},{"$f":"IF(F107=0,F127,IF(F127<F107,F127,F107))","v":62.463525583586573},{"$f":"IF(G107=0,G127,IF(G127<G107,G127,G107))","v":62.616150145094778},{"$f":"IF(H107=0,H127,IF(H127<H107,H127,H107))","v":64.143373319365381},{"$f":"IF(I107=0,I127,IF(I127<I107,I127,I107))","v":67.579625461474237},61.304436803472939,61.470732764391826,61.470732764391826,62.501608407024477,62.501608407024477,62.501608407024477,62.501608407024477,62.501608407024477,62.501608407024477,{"$f":"IF(S107=0,S127,IF(S127<S107,S127,S107))","v":62.501608407024477},62.501608407024477,62.501608407024477,62.501608407024477,62.501608407024477]
[null,null,"T2",{"$f":"IF((D127-D134)<D108,(D127-D134),D108)","v":0},{"$f":"IF((E127-E134)<E108,(E127-E134),E108)","v":0},{"$f":"IF((F127-F134)<F108,(F127-F134),F108)","v":0},{"$f":"IF((G127-G134)<G108,(G127-G134),G108)","v":0},{"$f":"IF((H127-H134)<H108,(H127-H134),H108)","v":0},{"$f":"IF((I127-I134)<I108,(I127-I134),I108)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((S127-S134)<S108,(S127-S134),S108)","v":0},0,0,0,0]
[null,"P2","T1",{"$f":"IF(D107=0,D128,IF(D128<D107,D128,D107))","v":56.333627628166042},{"$f":"IF(E107=0,E128,IF(E128<E107,E128,E107))","v":56.333627628166042},{"$f":"IF(F107=0,F128,IF(F128<F107,F128,F107))","v":53.895882475956256},{"$f":"IF(G107=0,G128,IF(G128<G107,G128,G107))","v":54.027572696018893},{"$f":"IF(H107=0,H128,IF(H128<H107,H128,H107))","v":55.345318371531555},{"$f":"IF(I107=0,I128,IF(I128<I107,I128,I107))","v":58.310246141435023},52.895777020995851,53.039263439384399,53.039263439384399,53.928741770355437,53.928741770355437,53.928741770355437,53.928741770355437,53.928741770355437,53.928741770355437,{"$f":"IF(S107=0,S128,IF(S128<S107,S128,S107))","v":53.928741770355437},53.928741770355437,53.928741770355437,53.928741770355437,53.928741770355437]
[null,null,"T2",{"$f":"IF((D128-D136)<D108,(D128-D136),D108)","v":0},{"$f":"IF((E128-E136)<E108,(E128-E136),E108)","v":0},{"$f":"IF((F128-F136)<F108,(F128-F136),F108)","v":0},{"$f":"IF((G128-G136)<G108,(G128-G136),G108)","v":0},{"$f":"IF((H128-H136)<H108,(H128-H136),H108)","v":0},{"$f":"IF((I128-I136)<I108,(I128-I136),I108)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((S128-S136)<S108,(S128-S136),S108)","v":0},0,0,0,0]
[null,"P3","T1",{"$f":"IF(D107=0,D129,IF(D129<D107,D129,D107))","v":49.377581671765611},{"$f":"IF(E107=0,E129,IF(E129<E107,E129,E107))","v":49.377581671765611},{"$f":"IF(F107=0,F129,IF(F129<F107,F129,F107))","v":47.240847976170876},{"$f":"IF(G107=0,G129,IF(G129<G107,G129,G107))","v":47.356277158886321},{"$f":"IF(H107=0,H129,IF(H129<H107,H129,H107))","v":48.511308309103065},{"$f":"IF(I107=0,I129,IF(I129<I107,I129,I107))","v":51.110128397090726},46.364235003389489,46.49000379622376,46.49000379622376,47.26964982262006,47.26964982262006,47.26964982262006,47.26964982262006,47.26964982262006,47.26964982262006,{"$f":"IF(S107=0,S129,IF(S129<S107,S129,S107))","v":47.26964982262006},47.26964982262006,47.26964982262006,47.26964982262006,47.26964982262006]
[null,null,"T2",{"$f":"IF((D129-D138)<D108,(D129-D138),D108)","v":0},{"$f":"IF((E129-E138)<E108,(E129-E138),E108)","v":0},{"$f":"IF((F129-F138)<F108,(F129-F138),F108)","v":0},{"$f":"IF((G129-G138)<G108,(G129-G138),G108)","v":0},{"$f":"IF((H129-H138)<H108,(H129-H138),H108)","v":0},{"$f":"IF((I129-I138)<I108,(I129-I138),I108)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((S129-S138)<S108,(S129-S138),S108)","v":0},0,0,0,0]
[null,"P4","T1",{"$f":"IF($C$7=\"T\",0,IF(D107=0,D130,IF(D130<D107,D130,D107)))","v":0},{"$f":"IF($C$7=\"T\",0,IF(E107=0,E130,IF(E130<E107,E130,E107)))","v":0},{"$f":"IF($C$7=\"T\",0,IF(F107=0,F130,IF(F130<F107,F130,F107)))","v":0},{"$f":"IF($C$7=\"T\",0,IF(G107=0,G130,IF(G130<G107,G130,G107)))","v":0},{"$f":"IF($C$7=\"T\",0,IF(H107=0,H130,IF(H130<H107,H130,H107)))","v":0},{"$f":"IF($C$7=\"T\",0,IF(I107=0,I130,IF(I130<I107,I130,I107)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($C$7=\"T\",0,IF(S107=0,S130,IF(S130<S107,S130,S107)))","v":0},0,0,0,0]
[null,null,"T2",{"$f":"IF($C$7=\"T\",0,IF((D130-D140)<D108,(D130-D140),D108))","v":0},{"$f":"IF($C$7=\"T\",0,IF((E130-E140)<E108,(E130-E140),E108))","v":0},{"$f":"IF($C$7=\"T\",0,IF((F130-F140)<F108,(F130-F140),F108))","v":0},{"$f":"IF($C$7=\"T\",0,IF((G130-G140)<G108,(G130-G140),G108))","v":0},{"$f":"IF($C$7=\"T\",0,IF((H130-H140)<H108,(H130-H140),H108))","v":0},{"$f":"IF($C$7=\"T\",0,IF((I130-I140)<I108,(I130-I140),I108))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($C$7=\"T\",0,IF((S130-S140)<S108,(S130-S140),S108))","v":0},0,0,0,0]
[null,"All","T1",{"$f":"D134+D136+D138+D140","v":171},171,163.6002560357137,164,168,177,160.56444882785829,161,161,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,{"$f":"S134+S136+S138+S140","v":163.69999999999999},163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999]
[null,null,"T2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S135+S137+S139+S141","v":0},0,0,0,0]
[null,null,"T3",{"$f":"SUM(D127:D130)-SUM(D142:D143)","v":0},{"$f":"SUM(E127:E130)-SUM(E142:E143)","v":0},{"$f":"SUM(F127:F130)-SUM(F142:F143)","v":0},{"$f":"SUM(G127:G130)-SUM(G142:G143)","v":0},{"$f":"SUM(H127:H130)-SUM(H142:H143)","v":0},{"$f":"SUM(I127:I130)-SUM(I142:I143)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S127:S130)-SUM(S142:S143)","v":0},0,0,0,0]
[null,"Total",null,{"$f":"SUM(D142:D144)","v":171},{"$f":"SUM(E142:E144)","v":171},{"$f":"SUM(F142:F144)","v":163.6002560357137},{"$f":"SUM(G142:G144)","v":164},{"$f":"SUM(H142:H144)","v":168},{"$f":"SUM(I142:I144)","v":177},160.56444882785829,161,161,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999,{"$f":"SUM(S142:S144)","v":163.69999999999999},163.69999999999999,163.69999999999999,163.69999999999999,163.69999999999999]
[]
[null,"Variable Wastewater"]
[null,null,"P1",{"$f":"D127*$G$159*$H$159","v":29.894810891495389},{"$f":"E127*$G$159*$H$159","v":29.894810891495389},{"$f":"F127*$G$159*$H$159","v":28.601162081800524},{"$f":"G127*$G$159*$H$159","v":28.671046702954644},{"$f":"H127*$G$159*$H$159","v":29.37034052497793},{"$f":"I127*$G$159*$H$159","v":30.943751624530314},28.070431775473761,28.146576336437182,28.146576336437182,28.618599666302895,28.618599666302895,28.618599666302895,28.618599666302895,28.618599666302895,28.618599666302895,{"$f":"S127*$G$159*$H$159","v":28.618599666302895},28.618599666302895,28.618599666302895,28.618599666302895,28.618599666302895]
[null,null,"P2",{"$f":"D128*$G$162*$H$162","v":39.000203742576488},{"$f":"E128*$G$162*$H$162","v":39.000203742576488},{"$f":"F128*$G$162*$H$162","v":37.312534021815871},{"$f":"G128*$G$162*$H$162","v":37.403704174166926},{"$f":"H128*$G$162*$H$162","v":38.315989641829539},{"$f":"I128*$G$162*$H$162","v":40.368631944070394},36.620153322227893,36.719490073419962,36.719490073419962,37.335282764092227,37.335282764092227,37.335282764092227,37.335282764092227,37.335282764092227,37.335282764092227,{"$f":"S128*$G$162*$H$162","v":37.335282764092227},37.335282764092227,37.335282764092227,37.335282764092227,37.335282764092227]
[null,null,"P3",{"$f":"D129*$G$165*$H$165","v":40.439799826134454},{"$f":"E129*$G$165*$H$165","v":40.439799826134454},{"$f":"F129*$G$165*$H$165","v":38.689833950810574},{"$f":"G129*$G$165*$H$165","v":38.784369423895036},{"$f":"H129*$G$165*$H$165","v":39.730329653746132},{"$f":"I129*$G$165*$H$165","v":41.858740170911098},37.971895729778929,38.074899251506707,38.074899251506707,38.713422406656193,38.713422406656193,38.713422406656193,38.713422406656193,38.713422406656193,38.713422406656193,{"$f":"S129*$G$165*$H$165","v":38.713422406656193},38.713422406656193,38.713422406656193,38.713422406656193,38.713422406656193]
[null,null,"P4",{"$f":"D130*$G$168*$H$168","v":0},{"$f":"E130*$G$168*$H$168","v":0},{"$f":"F130*$G$168*$H$168","v":0},{"$f":"G130*$G$168*$H$168","v":0},{"$f":"H130*$G$168*$H$168","v":0},{"$f":"I130*$G$168*$H$168","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S130*$G$168*$H$168","v":0},0,0,0,0]
[null,null,"Total",{"$f":"SUM(D148:D151)","v":109.33481446020633},{"$f":"SUM(E148:E151)","v":109.33481446020633},{"$f":"SUM(F148:F151)","v":104.60353005442695},{"$f":"SUM(G148:G151)","v":104.85912030101662},{"$f":"SUM(H148:H151)","v":107.4166598205536},{"$f":"SUM(I148:I151)","v":113.17112373951181},102.66248082748058,102.94096566136385,102.94096566136385,104.66730483705132,104.66730483705132,104.66730483705132,104.66730483705132,104.66730483705132,104.66730483705132,{"$f":"SUM(S148:S151)","v":104.66730483705132},104.66730483705132,104.66730483705132,104.66730483705132,104.66730483705132]
[null,null,"% of water",{"$f":"IF(D152=0,0,D152/D131)","v":0.63938487988424753},{"$f":"IF(E152=0,0,E152/E131)","v":0.63938487988424753},{"$f":"IF(F152=0,0,F152/F131)","v":0.63938487988424764},{"$f":"IF(G152=0,0,G152/G131)","v":0.63938487988424764},{"$f":"IF(H152=0,0,H152/H131)","v":0.63938487988424764},{"$f":"IF(I152=0,0,I152/I131)","v":0.63938487988424753},0.63938487988424753,0.63938487988424753,0.63938487988424753,0.63938487988424753,0.63938487988424753,0.63938487988424753,0.63938487988424753,0.63938487988424753,0.63938487988424753,{"$f":"IF(S152=0,0,S152/S131)","v":0.63938487988424753},0.63938487988424753,0.63938487988424753,0.63938487988424753,0.63938487988424753]
[]
[null,"Sewerage Disposal Charge"]
[null,null,"Month","SI","No. Days","S.I * Days","SF","DF"]
[null,null,"Jan",2,31,{"$f":"E157*D157","v":62}]
[null,null,"Feb",2,28,56]
[null,null,"Mar",1.9,31,58.9,{"$f":"SUM(E157:E159)/SUM(F157:F159)","v":0.50876201243640473},0.9]
[null,null,"Apr",1.5,30,45]
[null,null,"May",1.3,31,40.300000000000004]
[null,null,"Jun",1.1000000000000001,30,33,{"$f":"SUM(E160:E162)/SUM(F160:F162)","v":0.76923076923076916},0.9]
[null,null,"Jul",1,31,31]
[null,null,"Aug",1.1000000000000001,31,34.1]
[null,null,"Sep",1.2,30,36,{"$f":"SUM(E163:E165)/SUM(F163:F165)","v":0.90999010880316522},0.9]
[null,null,"Oct",1.4,31,43.4]
[null,null,"Nov",1.7,30,51]
[null,null,"Dec",1.9,31,58.9,{"$f":"SUM(E166:E168)/SUM(F166:F168)","v":0.60013046314416174},0.9]
[]
[null,null,"SI = Seasonal Index"]
[null,null,"SF = Seasonal Factor; number of days in metering period divided by (seasonal indices X days in the month)"]
[null,null,"DF = Discharge Factor"]

{"sheet":"Dashboard - Pricing","index":21,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[null,"Dashboard - Pricing"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]

{"sheet":"Dashboard - Opex","index":22,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[null,"Dashboard - Opex"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]

{"sheet":"Dashboard - Capex","index":23,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[null,"Dashboard - Capex"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]

{"sheet":"Dashboard - Data","index":24,"n_rows":105,"n_cols":41,"rows_kept":105,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[null,"Dashboard - Data"]
[null,{"$f":"+Contents!H7","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[]
[null,"REVENUE REQUIREMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL EXPENDITURE"]
[null,"Revenue requirement ($m)"]
[null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,"6th Reg Period",null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by service category ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Water",{"$f":"Capex_FO_AC!X12","v":18.689533747779755},{"$f":"Capex_FO_AC!Y12","v":21.517987730061353},{"$f":"Capex_FO_AC!Z12","v":13.955220411663809},{"$f":"Capex_FO_AC!AA12","v":19.590702290076337},{"$f":"Capex_FO_AC!AB12","v":27.294999999999998},{"$f":"Capex_FO_AC!AC12","v":34.664762239177001},{"$f":"Capex_FO_AC!AD12","v":25.227468850751997},{"$f":"Capex_FO_AC!AE12","v":34.857173925773999},{"$f":"Capex_FO_AC!AF12","v":24.810604944100501},{"$f":"Capex_FO_AC!AG12","v":18.373168657268003},{"$f":"Capex_FO_AC!AH12","v":28.87407091914735},{"$f":"Capex_FO_AC!AI12","v":34.509098332682093},{"$f":"Capex_FO_AC!AJ12","v":30.45359172606895},{"$f":"Capex_FO_AC!AK12","v":29.742472802981553},{"$f":"Capex_FO_AC!AL12","v":17.516041426059878}]
[null,null,"Values",{"$f":"'Rev&RAV_FO'!X23","v":136.34276749886467},{"$f":"'Rev&RAV_FO'!Y23","v":137.65385082868116},{"$f":"'Rev&RAV_FO'!Z23","v":138.75693755981507},{"$f":"'Rev&RAV_FO'!AA23","v":140.92003214728865},{"$f":"'Rev&RAV_FO'!AB23","v":143.22854974218367},{"$f":"'Rev&RAV_FO'!AC23","v":136.18089554719839},{"$f":"'Rev&RAV_FO'!AD23","v":137.1242311842239},{"$f":"'Rev&RAV_FO'!AE23","v":139.13291605693485},{"$f":"'Rev&RAV_FO'!AF23","v":140.91803349660424},{"$f":"'Rev&RAV_FO'!AG23","v":141.27898885321417},{"$f":"'Rev&RAV_FO'!AH23","v":142.49189614651297},{"$f":"'Rev&RAV_FO'!AI23","v":144.08631291340663},{"$f":"'Rev&RAV_FO'!AJ23","v":146.67382307117109},{"$f":"'Rev&RAV_FO'!AK23","v":149.07841663594743},{"$f":"'Rev&RAV_FO'!AL23","v":150.55641278307431},null,null,null,null,null,null,null,"Sewerage",{"$f":"Capex_FO_AC!X13","v":30.115622557726468},{"$f":"Capex_FO_AC!Y13","v":31.919723926380371},{"$f":"Capex_FO_AC!Z13","v":49.72470411663808},{"$f":"Capex_FO_AC!AA13","v":23.952949109414757},{"$f":"Capex_FO_AC!AB13","v":23.669},{"$f":"Capex_FO_AC!AC13","v":24.912294200877},{"$f":"Capex_FO_AC!AD13","v":23.686325529901996},{"$f":"Capex_FO_AC!AE13","v":28.270679203854002},{"$f":"Capex_FO_AC!AF13","v":31.961170809000503},{"$f":"Capex_FO_AC!AG13","v":20.943232912618001},{"$f":"Capex_FO_AC!AH13","v":27.308575570297347},{"$f":"Capex_FO_AC!AI13","v":43.355731677262099},{"$f":"Capex_FO_AC!AJ13","v":38.584470713096245},{"$f":"Capex_FO_AC!AK13","v":35.918802957327806},{"$f":"Capex_FO_AC!AL13","v":26.704539897883752}]
[null,null,"Reg period average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",{"$f":"Capex_FO_AC!X14","v":0},{"$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},{"$f":"Capex_FO_AC!AH14","v":0},{"$f":"Capex_FO_AC!AI14","v":0},{"$f":"Capex_FO_AC!AJ14","v":0},{"$f":"Capex_FO_AC!AK14","v":0},{"$f":"Capex_FO_AC!AL14","v":0}]
[null,null,"Reg period average",{"$f":"AVERAGE($D$9:$E$9)","v":136.99830916377292},136.99830916377292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",{"$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},{"$f":"Capex_FO_AC!AG15","v":0},{"$f":"Capex_FO_AC!AH15","v":0},{"$f":"Capex_FO_AC!AI15","v":0},{"$f":"Capex_FO_AC!AJ15","v":0},{"$f":"Capex_FO_AC!AK15","v":0},{"$f":"Capex_FO_AC!AL15","v":0}]
[null,null,"Reg period average",null,null,{"$f":"AVERAGE($F$9:$H$9)","v":140.96850648309578},140.96850648309578,140.96850648309578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",{"$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},{"$f":"Capex_FO_AC!AG16","v":0},{"$f":"Capex_FO_AC!AH16","v":0},{"$f":"Capex_FO_AC!AI16","v":0},{"$f":"Capex_FO_AC!AJ16","v":0},{"$f":"Capex_FO_AC!AK16","v":0},{"$f":"Capex_FO_AC!AL16","v":0}]
[null,null,"Reg period average",null,null,null,null,null,{"$f":"AVERAGE($I$9:$M$9)","v":138.92701302763513},138.92701302763513,138.92701302763513,138.92701302763513,138.92701302763513,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA8:AA12)","v":48.805156305506223},53.437711656441721,63.679924528301889,43.543651399491097,50.963999999999999,59.577056440054001,48.913794380653997,63.127853129628001,56.771775753101004,39.316401569886004,56.182646489444693,77.8648300099442,69.038062439165202,65.661275760309366,44.220581323943634]
[null,null,"Reg period average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE($N$9:$R$9)","v":146.57737231002247},146.57737231002247,146.57737231002247,146.57737231002247,146.57737231002247]
[]
[null,"REVENUE REQUIREMENT - BUILDING BLOCKS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,"Revenue requirement ($m)",null,"5th reg period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",{"$f":"'Capex_FO input'!D11","v":23.498506504293996},{"$f":"'Capex_FO input'!E11","v":22.642144000133996},{"$f":"'Capex_FO input'!F11","v":24.133142180668003},{"$f":"'Capex_FO input'!G11","v":18.743715133801},{"$f":"'Capex_FO input'!H11","v":21.587262166366003},{"$f":"'Capex_FO input'!I11","v":31.713695977144692},{"$f":"'Capex_FO input'!J11","v":34.162469549194199},{"$f":"'Capex_FO input'!K11","v":32.172492120605199},{"$f":"'Capex_FO input'!L11","v":24.052469290104355},{"$f":"'Capex_FO input'!M11","v":25.196978993643633}]
[null,null,"Operating expenditure",{"$f":"SUM('Rev&RAV_FO'!AC15:AG15)","v":454.8733547857924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",{"$f":"'Capex_FO input'!D12","v":25.525074273700003},{"$f":"'Capex_FO input'!E12","v":9.9297783169000002},{"$f":"'Capex_FO input'!F12","v":11.726852464380002},{"$f":"'Capex_FO input'!G12","v":11.086064953400001},{"$f":"'Capex_FO input'!H12","v":0.18918416369999891},{"$f":"'Capex_FO input'!I12","v":7.4109417499999992},{"$f":"'Capex_FO input'!J12","v":19.857513765930001},{"$f":"'Capex_FO input'!K12","v":19.35472379718},{"$f":"'Capex_FO input'!L12","v":17.404493685464999},{"$f":"'Capex_FO input'!M12","v":4.5704206799999998}]
[null,null,"Return on assets",{"$f":"SUM('Rev&RAV_FO'!AC16:AG16)","v":118.24343298348268},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"'Capex_FO input'!D13","v":10.227909223660001},{"$f":"'Capex_FO input'!E13","v":10.12984856362},{"$f":"'Capex_FO input'!F13","v":15.624283556179998},{"$f":"'Capex_FO input'!G13","v":13.582969409900002},{"$f":"'Capex_FO input'!H13","v":7.9873203108199995},{"$f":"'Capex_FO input'!I13","v":11.0510264023},{"$f":"'Capex_FO input'!J13","v":17.669604694819999},{"$f":"'Capex_FO input'!K13","v":9.9694345213800002},{"$f":"'Capex_FO input'!L13","v":16.978170784739998},{"$f":"'Capex_FO input'!M13","v":8.4355746503000013}]
[null,null,"Regulatory depreciation of assets",{"$f":"SUM('Rev&RAV_FO'!AC17:AG17)","v":121.51827736890048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",{"$f":"'Capex_FO input'!D14","v":0},{"$f":"'Capex_FO input'!E14","v":0},{"$f":"'Capex_FO input'!F14","v":0},{"$f":"'Capex_FO input'!G14","v":0},{"$f":"'Capex_FO input'!H14","v":0},{"$f":"'Capex_FO input'!I14","v":0},{"$f":"'Capex_FO input'!J14","v":0},{"$f":"'Capex_FO input'!K14","v":0},{"$f":"'Capex_FO input'!L14","v":0},{"$f":"'Capex_FO input'!M14","v":0}]
[null,null,"Adjustments from last period",{"$f":"SUM('Rev&RAV_FO'!AC18:AG18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",{"$f":"'Capex_FO input'!D15","v":0.32556643839999999},{"$f":"'Capex_FO input'!E15","v":6.2120234999999999},{"$f":"'Capex_FO input'!F15","v":11.6435749284},{"$f":"'Capex_FO input'!G15","v":13.359026256},{"$f":"'Capex_FO input'!H15","v":9.5526349289999999},{"$f":"'Capex_FO input'!I15","v":6.0069823600000003},{"$f":"'Capex_FO input'!J15","v":6.1752419999999999},{"$f":"'Capex_FO input'!K15","v":7.5414119999999993},{"$f":"'Capex_FO input'!L15","v":7.2261419999999994},{"$f":"'Capex_FO input'!M15","v":6.0176069999999999}]
[null,null,"Non-prescribed revenue offset of revenue requirement",{"$f":"SUM('Rev&RAV_FO'!AC19:AG19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA18:AA22)","v":59.577056440054001},{"$f":"SUM(AB18:AB22)","v":48.913794380653997},{"$f":"SUM(AC18:AC22)","v":63.127853129628001},56.771775753101004,39.316401569885997,{"$f":"SUM(AF18:AF22)","v":56.182646489444686},{"$f":"SUM(AG18:AG22)","v":77.8648300099442},{"$f":"SUM(AH18:AH22)","v":69.038062439165202},65.661275760309351,44.220581323943634]
[null,null,"Tax liability",{"$f":"SUM('Rev&RAV_FO'!AC20:AG20)","v":0}]
[null,null,"Total revenue requirement",{"$f":"SUM(D19:D24)","v":694.63506513817561},null,null,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 - Water ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":10.848241428896999},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":11.872009593992001},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":12.705191440834001},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":9.1448331609504994},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":10.512206071707999},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":14.14575027694735},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":13.105319178022096},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":14.961921093128952},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":10.366533688361557},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":9.9544453086598814},"Renewals"]
[null,"VARIABLE COSTS VS FIXED COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":17.793987115},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":2.361752580000001},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":5.6959805183000007},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":2.3122910849},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":-1.0409249161000003},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":7.1450395299999983},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":6.6870663950000004},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":7.9078443800000002},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":7.2269662700000001},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":0.48554785999999961},"Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":6.022533695279999},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":7.3435426767600003},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":12.805837966639999},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":9.7033166982499992},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":5.2517235016599999},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":3.9331171121999997},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":11.066548759659998},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":3.9336622529399996},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":8.498808844620001},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":3.4258842573999999},"Improvements / Compliance"]
[null,"Total tariff revenue - Fixed vs Variable ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Government contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AB$42:AB$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AC$42:AC$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AD$42:AD$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AE$42:AE$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AF$42:AF$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AG$42:AG$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AH$42:AH$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AI$42:AI$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AJ$42:AJ$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AK$42:AK$593)","v":0}]
[null,null,"Fixed ",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X461,RevenueTariffBasket_FO!X461+RevenueTariffBasket_FO!X463)","v":75.077574807500895},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y461,RevenueTariffBasket_FO!Y461+RevenueTariffBasket_FO!Y463)","v":75.375450069483378},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z461,RevenueTariffBasket_FO!Z461+RevenueTariffBasket_FO!Z463)","v":74.910755562814273},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA461,RevenueTariffBasket_FO!AA461+RevenueTariffBasket_FO!AA463)","v":74.099937410120134},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB461,RevenueTariffBasket_FO!AB461+RevenueTariffBasket_FO!AB463)","v":73.805129923267401},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC461,RevenueTariffBasket_FO!AC461+RevenueTariffBasket_FO!AC463)","v":70.378714856425631},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD461,RevenueTariffBasket_FO!AD461+RevenueTariffBasket_FO!AD463)","v":71.406238539996039},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE461,RevenueTariffBasket_FO!AE461+RevenueTariffBasket_FO!AE463)","v":72.421091734964989},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF461,RevenueTariffBasket_FO!AF461+RevenueTariffBasket_FO!AF463)","v":73.433039056834062},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG461,RevenueTariffBasket_FO!AG461+RevenueTariffBasket_FO!AG463)","v":74.44209430954254},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH461,RevenueTariffBasket_FO!AH461+RevenueTariffBasket_FO!AH463)","v":76.920097523944506},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI461,RevenueTariffBasket_FO!AI461+RevenueTariffBasket_FO!AI463)","v":78.056749544009364},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ461,RevenueTariffBasket_FO!AJ461+RevenueTariffBasket_FO!AJ463)","v":79.193691162283258},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK461,RevenueTariffBasket_FO!AK461+RevenueTariffBasket_FO!AK463)","v":80.330929618721456},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL461,RevenueTariffBasket_FO!AL461+RevenueTariffBasket_FO!AL463)","v":81.468472334278033},null,null,null,null,null,null,null,"Customer contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AM$42:AM$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AN$42:AN$593)","v":3.6501640000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AO$42:AO$593)","v":3.6501640000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AP$42:AP$593)","v":3.6501640000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AQ$42:AQ$593)","v":3.6501640000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AR$42:AR$593)","v":3.6501640000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AS$42:AS$593)","v":3.6501640000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AT$42:AT$593)","v":3.6501640000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AU$42:AU$593)","v":3.6501640000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AV$42:AV$593)","v":3.6501640000000002}]
[null,null,"Variable",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X462,RevenueTariffBasket_FO!X462+RevenueTariffBasket_FO!X464)","v":41.314168101857184},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y462,RevenueTariffBasket_FO!Y462+RevenueTariffBasket_FO!Y464)","v":38.527477610676712},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z462,RevenueTariffBasket_FO!Z462+RevenueTariffBasket_FO!Z464)","v":39.558849954940086},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA462,RevenueTariffBasket_FO!AA462+RevenueTariffBasket_FO!AA464)","v":38.882188864962849},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB462,RevenueTariffBasket_FO!AB462+RevenueTariffBasket_FO!AB464)","v":40.178783368030913},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC462,RevenueTariffBasket_FO!AC462+RevenueTariffBasket_FO!AC464)","v":38.630984777494156},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD462,RevenueTariffBasket_FO!AD462+RevenueTariffBasket_FO!AD464)","v":38.964617232960485},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE462,RevenueTariffBasket_FO!AE462+RevenueTariffBasket_FO!AE464)","v":39.311420962680621},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF462,RevenueTariffBasket_FO!AF462+RevenueTariffBasket_FO!AF464)","v":39.615415573405969},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG462,RevenueTariffBasket_FO!AG462+RevenueTariffBasket_FO!AG464)","v":39.958835020240485},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH462,RevenueTariffBasket_FO!AH462+RevenueTariffBasket_FO!AH464)","v":40.871679339683809},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI462,RevenueTariffBasket_FO!AI462+RevenueTariffBasket_FO!AI464)","v":41.28776817425728},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ462,RevenueTariffBasket_FO!AJ462+RevenueTariffBasket_FO!AJ464)","v":41.703857008830752},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK462,RevenueTariffBasket_FO!AK462+RevenueTariffBasket_FO!AK464)","v":42.119945843404224},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL462,RevenueTariffBasket_FO!AL462+RevenueTariffBasket_FO!AL464)","v":42.536034677977696},null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA26:AA30)","v":34.664762239176994},25.227468850752,34.857173925774006,24.810604944100501,18.373168657268,28.874070919147346,34.509098332682093,30.45359172606895,29.742472802981556,17.516041426059882]
[null,null,"Total tariff revenue",{"$f":"SUM(D30:D31)","v":116.39174290935807},113.90292768016009,114.46960551775436,112.98212627508298,113.98391329129831,109.00969963391978,110.37085577295653,111.7325126976456,113.04845463024003,114.40092932978303,{"$f":"SUM(N30:N31)","v":117.79177686362831},119.34451771826664,120.89754817111401,122.45087546212568,124.00450701225573]
[null,null,null,null,null,null,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 ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","Sewerage"]
[null,"DIFFERENCES BETWEEN REGULATORY PERIOD 4 AND REGULATORY PERIOD 5 (REV RAV, OPEX, CAPEX)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":12.650265075397},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":10.770134406141999},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":11.427950739833999},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":9.5988819728504993},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":11.075056094657997},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":17.567945700197349},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":21.057150371172099},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":17.210571027476249},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":13.685935601742802},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":15.242533684983748},"Renewals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":7.7310871587000003},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":7.568025736900001},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":6.0308719460800013},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":8.7737738684999993},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":1.2301090797999996},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":0.26590222000000008},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":13.170447370929999},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":11.44687941718},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":10.177527415465001},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":4.0848728199999993},"Growth"]
[null,"$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,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":4.2053755283799994},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":2.7863058868599997},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":2.81844558954},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":3.8796527116499995},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":2.7355968091599996},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":7.1179092901000001},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":6.6030559351600004},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":6.0357722684399997},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":8.4793619401200004},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":5.0096903928999996},"Improvements / Compliance"]
[null,null,"4th regulatory period",{"$f":"SUM('Rev&RAV_FO'!X23:AB23)","v":696.90213777683323},{"$f":"SUM(Opex_Breakdown!X37:AB37)","v":435.68648148469049},{"$f":"SUM(Capex_FO_AC!X17:AB17)","v":260.4304438897409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AB$42:AB$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AC$42:AC$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AD$42:AD$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AE$42:AE$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AF$42:AF$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AG$42:AG$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AH$42:AH$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AI$42:AI$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AJ$42:AJ$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AK$42:AK$593)","v":0}]
[null,null,"5th regulatory period",{"$f":"SUM('Rev&RAV_FO'!AC23:AG23)","v":694.63506513817561},{"$f":"SUM(Opex_Breakdown!AC37:AG37)","v":454.86800700758999},{"$f":"SUM(Capex_FO_AC!AC17:AG17)","v":267.70688127332301},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AM$42:AM$594)","v":0.32556643839999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AN$42:AN$594)","v":2.5618594999999997},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AO$42:AO$594)","v":7.9934109283999994},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AP$42:AP$594)","v":9.7088622559999997},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AQ$42:AQ$594)","v":5.9024709289999997},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AR$42:AR$594)","v":2.3568183600000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AS$42:AS$594)","v":2.5250779999999997},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AT$42:AT$594)","v":3.891248},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AU$42:AU$594)","v":3.5759780000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AV$42:AV$594)","v":2.3674429999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA34:AA38)","v":24.912294200877},23.686325529902,28.270679203854002,31.9611708090005,20.943232912617997,{"$f":"SUM(AF34:AF38)","v":27.30857557029735},43.355731677262099,38.584470713096245,35.918802957327806,26.704539897883748]
[null,"OPERATING EXPENDITURE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by capital type ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,"Total prescribed operating expenditure ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Top 10 Major Projects",{"$f":"'Capex_FO input'!D19","v":20.051399142900003},{"$f":"'Capex_FO input'!E19","v":13.589487782700001},{"$f":"'Capex_FO input'!F19","v":27.687817763099996},{"$f":"'Capex_FO input'!G19","v":22.922266216200004},{"$f":"'Capex_FO input'!H19","v":8.1435942387999987},{"$f":"'Capex_FO input'!I19","v":0.16248423000000001},{"$f":"'Capex_FO input'!J19","v":5.2545000000000001E-2},{"$f":"'Capex_FO input'!K19","v":5.2545000000000001E-2},{"$f":"'Capex_FO input'!L19","v":5.2545000000000001E-2},{"$f":"'Capex_FO input'!M19","v":5.2545000000000001E-2}]
[null,null,"Controllable opex",{"$f":"Opex_Breakdown!X17","v":81.479292536070403},{"$f":"Opex_Breakdown!Y17","v":84.603069253947808},{"$f":"Opex_Breakdown!Z17","v":78.544385461878193},{"$f":"Opex_Breakdown!AA17","v":79.168390356234113},{"$f":"Opex_Breakdown!AB17","v":79.698260179090539},{"$f":"Opex_Breakdown!AC17","v":83.150838467044466},{"$f":"Opex_Breakdown!AD17","v":84.068963412823706},{"$f":"Opex_Breakdown!AE17","v":85.55175955183644},{"$f":"Opex_Breakdown!AF17","v":86.614254738815006},{"$f":"Opex_Breakdown!AG17","v":86.001621090350639},{"$f":"Opex_Breakdown!AH17","v":86.001621090350639},{"$f":"Opex_Breakdown!AI17","v":86.001621090350639},{"$f":"Opex_Breakdown!AJ17","v":86.001621090350639},{"$f":"Opex_Breakdown!AK17","v":86.001621090350639},{"$f":"Opex_Breakdown!AL17","v":86.001621090350639},null,null,null,null,null,null,null,"Significant projects",{"$f":"'Capex_FO input'!D20","v":0},{"$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,null,"Non-controllable opex",{"$f":"Opex_Breakdown!X34","v":6.1710249648756674},{"$f":"Opex_Breakdown!Y34","v":6.0505981985889576},{"$f":"Opex_Breakdown!Z34","v":6.767116697727273},{"$f":"Opex_Breakdown!AA34","v":6.8079133225699744},{"$f":"Opex_Breakdown!AB34","v":6.3964305137075606},{"$f":"Opex_Breakdown!AC34","v":6.2230712904065895},{"$f":"Opex_Breakdown!AD34","v":6.0547613648716672},{"$f":"Opex_Breakdown!AE34","v":5.8913536701775664},{"$f":"Opex_Breakdown!AF34","v":5.7327054229017405},{"$f":"Opex_Breakdown!AG34","v":5.5786779983621049},{"$f":"Opex_Breakdown!AH34","v":5.5786779983621049},{"$f":"Opex_Breakdown!AI34","v":5.5786779983621049},{"$f":"Opex_Breakdown!AJ34","v":5.5786779983621049},{"$f":"Opex_Breakdown!AK34","v":5.5786779983621049},{"$f":"Opex_Breakdown!AL34","v":5.5786779983621049},null,null,null,null,null,null,null,"Capital Programs / Allocation",{"$f":"'Capex_FO input'!D21","v":24.464723317154},{"$f":"'Capex_FO input'!E21","v":23.565603052653994},{"$f":"'Capex_FO input'!F21","v":23.688784639447995},{"$f":"'Capex_FO input'!G21","v":23.005880081600999},{"$f":"'Capex_FO input'!H21","v":24.881585794085996},{"$f":"'Capex_FO input'!I21","v":31.118371774344691},{"$f":"'Capex_FO input'!J21","v":30.142943581814194},{"$f":"'Capex_FO input'!K21","v":31.121834738385196},{"$f":"'Capex_FO input'!L21","v":31.66757227484435},{"$f":"'Capex_FO input'!M21","v":30.110553653943626}]
[null,null,"Total prescribed opex",{"$f":"SUM(D43:D44)","v":87.650317500946073},90.653667452536766,85.311502159605467,85.976303678804086,86.094690692798096,89.373909757451059,90.123724777695372,91.443113222014006,92.346960161716751,91.580299088712749,{"$f":"SUM(N43:N44)","v":91.580299088712749},91.580299088712749,91.580299088712749,91.580299088712749,91.580299088712749,null,null,null,null,null,null,null,"Other Capital expenditure",{"$f":"'Capex_FO input'!D22","v":15.06093398},{"$f":"'Capex_FO input'!E22","v":11.758703545300001},{"$f":"'Capex_FO input'!F22","v":11.75125072708},{"$f":"'Capex_FO input'!G22","v":10.8436294553},{"$f":"'Capex_FO input'!H22","v":6.2912215369999993},{"$f":"'Capex_FO input'!I22","v":24.901790485099998},{"$f":"'Capex_FO input'!J22","v":47.669341428129989},{"$f":"'Capex_FO input'!K22","v":37.863682700779997},{"$f":"'Capex_FO input'!L22","v":33.941158485465003},{"$f":"'Capex_FO input'!M22","v":14.057482670000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA42:AA45)","v":59.577056440054008},48.913794380653997,63.127853129627987,56.771775753101011,39.316401569885997,56.182646489444693,77.864830009944185,69.038062439165188,65.661275760309351,44.220581323943627]
[null,"Forecast variations to baseline operating expenditure ($m)",null,null,null,null,null,null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Water",null,null,null,null,null,{"$f":"Opex_FO!AC182","v":3.3044592580773684},{"$f":"Opex_FO!AD182","v":3.7586672890570769},{"$f":"Opex_FO!AE182","v":4.1994503814995703},{"$f":"Opex_FO!AF182","v":4.5977594980296077},{"$f":"Opex_FO!AG182","v":4.4632391439451506},{"$f":"Opex_FO!AH182","v":4.4262707420210647},{"$f":"Opex_FO!AI182","v":4.4784614270903624},{"$f":"Opex_FO!AJ182","v":4.4536708516824461},{"$f":"Opex_FO!AK182","v":4.7655101949715011},{"$f":"Opex_FO!AL182","v":4.4632391439451506},null,null,null,null,null,null,"Total prescribed capital expenditure by capital type - Water ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Sewerage",null,null,null,null,null,{"$f":"Opex_FO!AC183","v":3.2561216948599632},{"$f":"Opex_FO!AD183","v":3.8855846766083593},{"$f":"Opex_FO!AE183","v":4.5181839496682645},{"$f":"Opex_FO!AF183","v":4.9749394859127669},{"$f":"Opex_FO!AG183","v":4.507883426533815},{"$f":"Opex_FO!AH183","v":4.4555253299494479},{"$f":"Opex_FO!AI183","v":4.5294426427744376},{"$f":"Opex_FO!AJ183","v":4.4943319191825672},{"$f":"Opex_FO!AK183","v":4.9359878633118779},{"$f":"Opex_FO!AL183","v":4.507883426533815},null,null,null,null,null,null,null,"Top 10 Major Projects",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":12.804308992900001},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":4.7821522929000002},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":15.743092237400001},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":7.6196398299999997},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":2.1585741900000004},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0.11035374499999999},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":2.6272500000000001E-2},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":2.6272500000000001E-2},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":2.6272500000000001E-2},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":2.6272500000000001E-2}]
[null,null,"Recycled Water",null,null,null,null,null,{"$f":"Opex_FO!AC184","v":0},{"$f":"Opex_FO!AD184","v":0},{"$f":"Opex_FO!AE184","v":0},{"$f":"Opex_FO!AF184","v":0},{"$f":"Opex_FO!AG184","v":0},{"$f":"Opex_FO!AH184","v":0},{"$f":"Opex_FO!AI184","v":0},{"$f":"Opex_FO!AJ184","v":0},{"$f":"Opex_FO!AK184","v":0},{"$f":"Opex_FO!AL184","v":0},null,null,null,null,null,null,null,"Significant projects",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0}]
[null,null,"Rural water",null,null,null,null,null,{"$f":"Opex_FO!AC185","v":0},{"$f":"Opex_FO!AD185","v":0},{"$f":"Opex_FO!AE185","v":0},{"$f":"Opex_FO!AF185","v":0},{"$f":"Opex_FO!AG185","v":0},{"$f":"Opex_FO!AH185","v":0},{"$f":"Opex_FO!AI185","v":0},{"$f":"Opex_FO!AJ185","v":0},{"$f":"Opex_FO!AK185","v":0},{"$f":"Opex_FO!AL185","v":0},null,null,null,null,null,null,null,"Capital Programs / Allocation",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":11.399316381276998},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":11.152592822552},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":11.121627962973999},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":10.591362828500499},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":11.172765100267998},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":13.00974846404735},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":12.5654922354821},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":12.847824792468952},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":12.615963502981556},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":12.685054126059882}]
[null,null,"Bulk Water",null,null,null,null,null,{"$f":"Opex_FO!AC186","v":0},{"$f":"Opex_FO!AD186","v":0},{"$f":"Opex_FO!AE186","v":0},{"$f":"Opex_FO!AF186","v":0},{"$f":"Opex_FO!AG186","v":0},{"$f":"Opex_FO!AH186","v":0},{"$f":"Opex_FO!AI186","v":0},{"$f":"Opex_FO!AJ186","v":0},{"$f":"Opex_FO!AK186","v":0},{"$f":"Opex_FO!AL186","v":0},null,null,null,null,null,null,null,"Other Capital expenditure",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":10.461136864999999},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":9.292723735300001},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":7.9924537253999999},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":6.5996022855999996},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":5.0418293670000001},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":15.753968710100001},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":21.917333597199999},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":17.579494433600001},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":17.100236800000001},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":4.8047147999999993}]
[null,null,"Forecast variations to baseline operating expenditure",null,null,null,null,null,{"$f":"SUM(I48:I52)","v":6.5605809529373316},7.6442519656654362,8.7176343311678348,9.5726989839423737,8.9711225704789648,{"$f":"SUM(N48:N52)","v":8.8817960719705127},9.0079040698648001,8.9480027708650134,9.701498058283379,8.9711225704789648,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA49:AA52)","v":34.664762239177001},25.227468850752,34.857173925773999,24.810604944100497,18.373168657267996,{"$f":"SUM(AF49:AF52)","v":28.87407091914735},34.5090983326821,30.45359172606895,29.742472802981556,17.516041426059878]
[]
[null,"Non-controllable operating expenditure ($m)",null,null,null,null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,"Total prescribed capital expenditure by capital type - Sewerage ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,{"$f":"Opex_FO!AA191","v":0},{"$f":"Opex_FO!AB191","v":0},{"$f":"Opex_FO!AC191","v":0},{"$f":"Opex_FO!AD191","v":0},{"$f":"Opex_FO!AE191","v":0},{"$f":"Opex_FO!AF191","v":0},{"$f":"Opex_FO!AG191","v":0},{"$f":"Opex_FO!AH191","v":0},{"$f":"Opex_FO!AI191","v":0},{"$f":"Opex_FO!AJ191","v":0},{"$f":"Opex_FO!AK191","v":0},{"$f":"Opex_FO!AL191","v":0},null,null,null,null,null,null,null,"Top 10 Major Projects",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":7.24709015},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":8.8073354897999998},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":11.944725525700001},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":15.3026263862},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":5.9850200487999992},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":5.2130485000000004E-2},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":2.6272500000000001E-2},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":2.6272500000000001E-2},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":2.6272500000000001E-2},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":2.6272500000000001E-2}]
[null,null,"External temporary water purchases",null,null,null,{"$f":"Opex_FO!AA192","v":0},{"$f":"Opex_FO!AB192","v":0},{"$f":"Opex_FO!AC192","v":0},{"$f":"Opex_FO!AD192","v":0},{"$f":"Opex_FO!AE192","v":0},{"$f":"Opex_FO!AF192","v":0},{"$f":"Opex_FO!AG192","v":0},{"$f":"Opex_FO!AH192","v":0},{"$f":"Opex_FO!AI192","v":0},{"$f":"Opex_FO!AJ192","v":0},{"$f":"Opex_FO!AK192","v":0},{"$f":"Opex_FO!AL192","v":0},null,null,null,null,null,null,null,"Significant projects",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0}]
[null,null,"License fees",null,null,null,{"$f":"Opex_FO!AA193","v":0},{"$f":"Opex_FO!AB193","v":0},{"$f":"Opex_FO!AC193","v":0.44443051370756098},{"$f":"Opex_FO!AD193","v":0.44443051370756098},{"$f":"Opex_FO!AE193","v":0.44443051370756098},{"$f":"Opex_FO!AF193","v":0.44443051370756098},{"$f":"Opex_FO!AG193","v":0.44443051370756098},{"$f":"Opex_FO!AH193","v":0.44443051370756098},{"$f":"Opex_FO!AI193","v":0.44443051370756098},{"$f":"Opex_FO!AJ193","v":0.44443051370756098},{"$f":"Opex_FO!AK193","v":0.44443051370756098},{"$f":"Opex_FO!AL193","v":0.44443051370756098},null,null,null,null,null,null,null,"Capital Programs / Allocation",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":13.065406935876998},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":12.413010230102},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":12.567156676473999},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":12.414517253100499},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":13.708820693817998},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":18.10862331029735},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":17.577451346332101},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":18.274009945916248},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":19.051608771862799},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":17.425499527883748}]
[null,null,"Environmental Contribution",null,null,null,{"$f":"Opex_FO!AA194","v":0},{"$f":"Opex_FO!AB194","v":0},{"$f":"Opex_FO!AC194","v":5.7786407766990289},{"$f":"Opex_FO!AD194","v":5.6103308511641066},{"$f":"Opex_FO!AE194","v":5.4469231564700058},{"$f":"Opex_FO!AF194","v":5.2882749091941799},{"$f":"Opex_FO!AG194","v":5.1342474846545443},{"$f":"Opex_FO!AH194","v":5.1342474846545443},{"$f":"Opex_FO!AI194","v":5.1342474846545443},{"$f":"Opex_FO!AJ194","v":5.1342474846545443},{"$f":"Opex_FO!AK194","v":5.1342474846545443},{"$f":"Opex_FO!AL194","v":5.1342474846545443},null,null,null,null,null,null,null,"Other Capital expenditure",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":4.5997971149999994},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":2.4659798100000003},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":3.7587970016799996},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":4.2440271696999998},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":1.2493921699999999},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":9.1478217750000006},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":25.752007830929998},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":20.284188267179999},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":16.840921685464998},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":9.2527678699999996}]
[null,null,"Other non-controllable",null,null,null,{"$f":"Opex_FO!AA195","v":0},{"$f":"Opex_FO!AB195","v":0},{"$f":"Opex_FO!AC195","v":0},{"$f":"Opex_FO!AD195","v":0},{"$f":"Opex_FO!AE195","v":0},{"$f":"Opex_FO!AF195","v":0},{"$f":"Opex_FO!AG195","v":0},{"$f":"Opex_FO!AH195","v":0},{"$f":"Opex_FO!AI195","v":0},{"$f":"Opex_FO!AJ195","v":0},{"$f":"Opex_FO!AK195","v":0},{"$f":"Opex_FO!AL195","v":0},null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA56:AA59)","v":24.912294200877},23.686325529902,28.270679203854002,31.9611708090005,20.943232912617997,{"$f":"SUM(AF56:AF59)","v":27.30857557029735},43.355731677262099,38.584470713096252,35.918802957327799,26.704539897883748]
[null,null,"Total non-controllable operating expenditure",null,null,null,{"$f":"SUM(G56:G60)","v":0},0,6.2230712904065895,6.0547613648716672,5.8913536701775664,5.7327054229017405,5.5786779983621049,{"$f":"SUM(N56:N60)","v":5.5786779983621049},5.5786779983621049,5.5786779983621049,5.5786779983621049,5.5786779983621049]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital programs / Allocation and other capital expenditure by service category ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,"Total prescribed operating expenditure - Water ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Water",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":21.860453246276997},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":20.445316557852003},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":19.114081688374},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":17.1909651141005},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":16.214594467268},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":28.763717174147352},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":34.482825832682096},{"$f":"SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":30.427319226068953},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":29.716200302981555},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":17.489768926059881}]
[null,null,"Operations and maintenance",{"$f":"Opex_Breakdown!X49","v":13.257398504922142},{"$f":"Opex_Breakdown!Y49","v":12.956670607642637},{"$f":"Opex_Breakdown!Z49","v":11.549774859621234},{"$f":"Opex_Breakdown!AA49","v":11.089102915445411},{"$f":"Opex_Breakdown!AB49","v":11.169198593411762},{"$f":"Opex_Breakdown!AC49","v":11.348078721608069},{"$f":"Opex_Breakdown!AD49","v":11.509652497891068},{"$f":"Opex_Breakdown!AE49","v":11.760468316992796},{"$f":"Opex_Breakdown!AF49","v":11.851297038860597},{"$f":"Opex_Breakdown!AG49","v":11.957959280141749},{"$f":"Opex_Breakdown!AH49","v":11.957959280141749},{"$f":"Opex_Breakdown!AI49","v":11.957959280141749},{"$f":"Opex_Breakdown!AJ49","v":11.957959280141749},{"$f":"Opex_Breakdown!AK49","v":11.957959280141749},{"$f":"Opex_Breakdown!AL49","v":11.957959280141749},null,null,null,null,null,null,null,"Sewerage",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":17.665204050876998},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":14.878990040102},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":16.325953678154001},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":16.6585444228005},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":14.958212863817998},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":27.256445085297351},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":43.329459177262095},{"$f":"SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":38.558198213096247},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":35.892530457327794},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":26.678267397883747}]
[null,null,"Treatment",{"$f":"Opex_Breakdown!X51","v":10.439949808616596},{"$f":"Opex_Breakdown!Y51","v":10.598368679723732},{"$f":"Opex_Breakdown!Z51","v":10.314080535025726},{"$f":"Opex_Breakdown!AA51","v":10.550779176284985},{"$f":"Opex_Breakdown!AB51","v":9.6083074217020563},{"$f":"Opex_Breakdown!AC51","v":9.7271645566524381},{"$f":"Opex_Breakdown!AD51","v":9.8651435791595041},{"$f":"Opex_Breakdown!AE51","v":9.9237495894887235},{"$f":"Opex_Breakdown!AF51","v":9.9523078832397012},{"$f":"Opex_Breakdown!AG51","v":9.958823810727635},{"$f":"Opex_Breakdown!AH51","v":9.958823810727635},{"$f":"Opex_Breakdown!AI51","v":9.958823810727635},{"$f":"Opex_Breakdown!AJ51","v":9.958823810727635},{"$f":"Opex_Breakdown!AK51","v":9.958823810727635},{"$f":"Opex_Breakdown!AL51","v":9.958823810727635},null,null,null,null,null,null,null,"Recycled Water",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0}]
[null,null,"Customer service and billing",{"$f":"Opex_Breakdown!X52","v":1.5352613640187434},{"$f":"Opex_Breakdown!Y52","v":1.570175439749806},{"$f":"Opex_Breakdown!Z52","v":1.4354607002232018},{"$f":"Opex_Breakdown!AA52","v":1.3061960808956625},{"$f":"Opex_Breakdown!AB52","v":1.491436898223343},{"$f":"Opex_Breakdown!AC52","v":1.5142346116434937},{"$f":"Opex_Breakdown!AD52","v":1.485618631275256},{"$f":"Opex_Breakdown!AE52","v":1.5034244425172969},{"$f":"Opex_Breakdown!AF52","v":1.5120859403887197},{"$f":"Opex_Breakdown!AG52","v":1.5604637845363496},{"$f":"Opex_Breakdown!AH52","v":1.5604637845363496},{"$f":"Opex_Breakdown!AI52","v":1.5604637845363496},{"$f":"Opex_Breakdown!AJ52","v":1.5604637845363496},{"$f":"Opex_Breakdown!AK52","v":1.5604637845363496},{"$f":"Opex_Breakdown!AL52","v":1.5604637845363496},null,null,null,null,null,null,null,"Rural water",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0}]
[null,null,"GSL Payments",{"$f":"Opex_Breakdown!X53","v":0},{"$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},{"$f":"Opex_Breakdown!AH53","v":0},{"$f":"Opex_Breakdown!AI53","v":0},{"$f":"Opex_Breakdown!AJ53","v":0},{"$f":"Opex_Breakdown!AK53","v":0},{"$f":"Opex_Breakdown!AL53","v":0},null,null,null,null,null,null,null,"Bulk Water",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0}]
[null,null,"Corporate costs",{"$f":"Opex_Breakdown!X55","v":11.162855222488147},{"$f":"Opex_Breakdown!Y55","v":11.798267764775565},{"$f":"Opex_Breakdown!Z55","v":11.442466648087834},{"$f":"Opex_Breakdown!AA55","v":11.171930972447269},{"$f":"Opex_Breakdown!AB55","v":11.847079116424069},{"$f":"Opex_Breakdown!AC55","v":13.283652925218618},{"$f":"Opex_Breakdown!AD55","v":13.392833447139271},{"$f":"Opex_Breakdown!AE55","v":13.713457619876898},{"$f":"Opex_Breakdown!AF55","v":14.054429028551256},{"$f":"Opex_Breakdown!AG55","v":14.110705382806506},{"$f":"Opex_Breakdown!AH55","v":14.110705382806506},{"$f":"Opex_Breakdown!AI55","v":14.110705382806506},{"$f":"Opex_Breakdown!AJ55","v":14.110705382806506},{"$f":"Opex_Breakdown!AK55","v":14.110705382806506},{"$f":"Opex_Breakdown!AL55","v":14.110705382806506},null,null,null,null,null,null,null,"Total capital programs / allocations",{"$f":"SUM(AA63:AA67)","v":39.525657297153998},35.324306597954006,35.440035366528001,33.849509536900996,31.172807331085998,{"$f":"SUM(AF63:AF67)","v":56.020162259444703},77.812285009944191,68.985517439165193,65.608730760309356,44.168036323943625]
[null,null,"Other operating expenditure",{"$f":"Opex_Breakdown!X56","v":0},{"$f":"Opex_Breakdown!Y56","v":0},{"$f":"Opex_Breakdown!Z56","v":0},{"$f":"Opex_Breakdown!AA56","v":0},{"$f":"Opex_Breakdown!AB56","v":0},{"$f":"Opex_Breakdown!AC56","v":0},{"$f":"Opex_Breakdown!AD56","v":0},{"$f":"Opex_Breakdown!AE56","v":0},{"$f":"Opex_Breakdown!AF56","v":0},{"$f":"Opex_Breakdown!AG56","v":0},{"$f":"Opex_Breakdown!AH56","v":0},{"$f":"Opex_Breakdown!AI56","v":0},{"$f":"Opex_Breakdown!AJ56","v":0},{"$f":"Opex_Breakdown!AK56","v":0},{"$f":"Opex_Breakdown!AL56","v":0}]
[null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!X50","v":0},{"$f":"Opex_Breakdown!Y50","v":0},{"$f":"Opex_Breakdown!Z50","v":0},{"$f":"Opex_Breakdown!AA50","v":0},{"$f":"Opex_Breakdown!AB50","v":0},{"$f":"Opex_Breakdown!AC50","v":0},{"$f":"Opex_Breakdown!AD50","v":0},{"$f":"Opex_Breakdown!AE50","v":0},{"$f":"Opex_Breakdown!AF50","v":0},{"$f":"Opex_Breakdown!AG50","v":0},{"$f":"Opex_Breakdown!AH50","v":0},{"$f":"Opex_Breakdown!AI50","v":0},{"$f":"Opex_Breakdown!AJ50","v":0},{"$f":"Opex_Breakdown!AK50","v":0},{"$f":"Opex_Breakdown!AL50","v":0},null,null,null,null,null,null,"CAPITAL EXPENDITURE VS REGULATORY DEPRECIATION"]
[null,null,"License fees",{"$f":"Opex_Breakdown!X54","v":9.3787654259825021E-2},{"$f":"Opex_Breakdown!Y54","v":6.8935595457446874E-2},{"$f":"Opex_Breakdown!Z54","v":7.7793902155750161E-2},{"$f":"Opex_Breakdown!AA54","v":0.1211433552895277},{"$f":"Opex_Breakdown!AB54","v":8.3109101547892111E-2},{"$f":"Opex_Breakdown!AC54","v":8.3433826380516996E-2},{"$f":"Opex_Breakdown!AD54","v":8.3594104498280974E-2},{"$f":"Opex_Breakdown!AE54","v":8.3713679245587896E-2},{"$f":"Opex_Breakdown!AF54","v":8.3759301224233723E-2},{"$f":"Opex_Breakdown!AG54","v":8.4626301162606415E-2},{"$f":"Opex_Breakdown!AH54","v":8.4626301162606415E-2},{"$f":"Opex_Breakdown!AI54","v":8.4626301162606415E-2},{"$f":"Opex_Breakdown!AJ54","v":8.4626301162606415E-2},{"$f":"Opex_Breakdown!AK54","v":8.4626301162606415E-2},{"$f":"Opex_Breakdown!AL54","v":8.4626301162606415E-2}]
[null,null,"Total prescribed opex - Water",{"$f":"SUM(D64:D71)","v":36.489252554305459},36.992418087349186,34.819576645113742,34.239152500362856,34.199131131309123,35.956564641503135,36.336842259963383,36.984813648121303,37.453879192264509,37.672578559374848,{"$f":"SUM(N64:N71)","v":37.672578559374848},37.672578559374848,37.672578559374848,37.672578559374848,37.672578559374848,null,null,null,null,null,null,"$m",null,"4th regulatory period","5th regulatory period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditure",{"$f":"SUM(Capex_FO_AC!X17:AB17)","v":260.4304438897409},{"$f":"SUM('Capex_FO input'!D16:H16)","v":267.70688127332301}]
[null,"Total prescribed operating expenditure - Sewerage ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Regulatory depreciation",{"$f":"SUM(RollForward_FO!X17:AB17)","v":106.7508053283166},{"$f":"SUM(RollForward_FO!AC17:AG17)","v":121.51827736890048}]
[null,null,"Operations and maintenance",{"$f":"Opex_Breakdown!X60","v":7.2807972976015254},{"$f":"Opex_Breakdown!Y60","v":8.38841225414264},{"$f":"Opex_Breakdown!Z60","v":7.5657311600107375},{"$f":"Opex_Breakdown!AA60","v":7.5585969265138777},{"$f":"Opex_Breakdown!AB60","v":7.9815038176433317},{"$f":"Opex_Breakdown!AC60","v":8.0469602369886601},{"$f":"Opex_Breakdown!AD60","v":8.2479334401312929},{"$f":"Opex_Breakdown!AE60","v":8.2089764029474157},{"$f":"Opex_Breakdown!AF60","v":8.3681549461433065},{"$f":"Opex_Breakdown!AG60","v":8.1996612682340171},{"$f":"Opex_Breakdown!AH60","v":8.1996612682340171},{"$f":"Opex_Breakdown!AI60","v":8.1996612682340171},{"$f":"Opex_Breakdown!AJ60","v":8.1996612682340171},{"$f":"Opex_Breakdown!AK60","v":8.1996612682340171},{"$f":"Opex_Breakdown!AL60","v":8.1996612682340171}]
[null,null,"Treatment",{"$f":"Opex_Breakdown!X62","v":21.518190944382052},{"$f":"Opex_Breakdown!Y62","v":21.811152851779148},{"$f":"Opex_Breakdown!Z62","v":19.901890060242813},{"$f":"Opex_Breakdown!AA62","v":19.585546084910952},{"$f":"Opex_Breakdown!AB62","v":18.209555328824617},{"$f":"Opex_Breakdown!AC62","v":17.971508234743368},{"$f":"Opex_Breakdown!AD62","v":18.317314292319541},{"$f":"Opex_Breakdown!AE62","v":18.802283506769982},{"$f":"Opex_Breakdown!AF62","v":18.776108586611294},{"$f":"Opex_Breakdown!AG62","v":18.654807232765904},{"$f":"Opex_Breakdown!AH62","v":18.654807232765904},{"$f":"Opex_Breakdown!AI62","v":18.654807232765904},{"$f":"Opex_Breakdown!AJ62","v":18.654807232765904},{"$f":"Opex_Breakdown!AK62","v":18.654807232765904},{"$f":"Opex_Breakdown!AL62","v":18.654807232765904},null,null,null,null,null,null,"LABOUR COSTS"]
[null,null,"Customer service and billing",{"$f":"Opex_Breakdown!X63","v":1.9689128360570127},{"$f":"Opex_Breakdown!Y63","v":2.0530962559249804},{"$f":"Opex_Breakdown!Z63","v":1.820807288781944},{"$f":"Opex_Breakdown!AA63","v":1.8744045528702407},{"$f":"Opex_Breakdown!AB63","v":2.1682112037922723},{"$f":"Opex_Breakdown!AC63","v":2.1754102201182874},{"$f":"Opex_Breakdown!AD63","v":2.1218665968695931},{"$f":"Opex_Breakdown!AE63","v":2.1379677030260247},{"$f":"Opex_Breakdown!AF63","v":2.1467171532304428},{"$f":"Opex_Breakdown!AG63","v":2.1467671608327068},{"$f":"Opex_Breakdown!AH63","v":2.1467671608327068},{"$f":"Opex_Breakdown!AI63","v":2.1467671608327068},{"$f":"Opex_Breakdown!AJ63","v":2.1467671608327068},{"$f":"Opex_Breakdown!AK63","v":2.1467671608327068},{"$f":"Opex_Breakdown!AL63","v":2.1467671608327068}]
[null,null,"GSL Payments",{"$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},{"$f":"Opex_Breakdown!AG64","v":0},{"$f":"Opex_Breakdown!AH64","v":0},{"$f":"Opex_Breakdown!AI64","v":0},{"$f":"Opex_Breakdown!AJ64","v":0},{"$f":"Opex_Breakdown!AK64","v":0},{"$f":"Opex_Breakdown!AL64","v":0},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","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Corporate costs",{"$f":"Opex_Breakdown!X66","v":14.315926557984195},{"$f":"Opex_Breakdown!Y66","v":15.426925400209306},{"$f":"Opex_Breakdown!Z66","v":14.514174209884697},{"$f":"Opex_Breakdown!AA66","v":16.031833646865714},{"$f":"Opex_Breakdown!AB66","v":17.222967799069092},{"$f":"Opex_Breakdown!AC66","v":19.083828960071525},{"$f":"Opex_Breakdown!AD66","v":19.128600928038178},{"$f":"Opex_Breakdown!AE66","v":19.501431970217311},{"$f":"Opex_Breakdown!AF66","v":19.953154161789683},{"$f":"Opex_Breakdown!AG66","v":19.412433170305771},{"$f":"Opex_Breakdown!AH66","v":19.412433170305771},{"$f":"Opex_Breakdown!AI66","v":19.412433170305771},{"$f":"Opex_Breakdown!AJ66","v":19.412433170305771},{"$f":"Opex_Breakdown!AK66","v":19.412433170305771},{"$f":"Opex_Breakdown!AL66","v":19.412433170305771},null,null,null,null,null,null,null,"Labour costs per water connections",{"$f":"(Expenditure_Detail!X34*1000000)/Opex_FO!X15","v":434.73324453424169},{"$f":"(Expenditure_Detail!Y34*1000000)/Opex_FO!Y15","v":466.60490603172104},{"$f":"(Expenditure_Detail!Z34*1000000)/Opex_FO!Z15","v":436.81138521606709},{"$f":"(Expenditure_Detail!AA34*1000000)/Opex_FO!AA15","v":440.74958420247202},{"$f":"(Expenditure_Detail!AB34*1000000)/Opex_FO!AB15","v":447.23579434230493},{"$f":"(Expenditure_Detail!AC34*1000000)/Opex_FO!AC15","v":462.66373310241624},{"$f":"(Expenditure_Detail!AD34*1000000)/Opex_FO!AD15","v":467.36882382860966},{"$f":"(Expenditure_Detail!AE34*1000000)/Opex_FO!AE15","v":472.89579573030585},{"$f":"(Expenditure_Detail!AF34*1000000)/Opex_FO!AF15","v":470.02866710629678},{"$f":"(Expenditure_Detail!AG34*1000000)/Opex_FO!AG15","v":468.18688209447703},{"$f":"(Expenditure_Detail!AH34*1000000)/Opex_FO!AH15","v":409.18568406176922},{"$f":"(Expenditure_Detail!AI34*1000000)/Opex_FO!AI15","v":403.31504908071406},{"$f":"(Expenditure_Detail!AJ34*1000000)/Opex_FO!AJ15","v":397.61048483993949},{"$f":"(Expenditure_Detail!AK34*1000000)/Opex_FO!AK15","v":392.06504281295247},{"$f":"(Expenditure_Detail!AL34*1000000)/Opex_FO!AL15","v":386.6721567834112}]
[null,null,"Other operating expenditure",{"$f":"Opex_Breakdown!X67","v":0},{"$f":"Opex_Breakdown!Y67","v":0},{"$f":"Opex_Breakdown!Z67","v":0},{"$f":"Opex_Breakdown!AA67","v":0},{"$f":"Opex_Breakdown!AB67","v":0},{"$f":"Opex_Breakdown!AC67","v":0},{"$f":"Opex_Breakdown!AD67","v":0},{"$f":"Opex_Breakdown!AE67","v":0},{"$f":"Opex_Breakdown!AF67","v":0},{"$f":"Opex_Breakdown!AG67","v":0},{"$f":"Opex_Breakdown!AH67","v":0},{"$f":"Opex_Breakdown!AI67","v":0},{"$f":"Opex_Breakdown!AJ67","v":0},{"$f":"Opex_Breakdown!AK67","v":0},{"$f":"Opex_Breakdown!AL67","v":0}]
[null,null,"External bulk water charges (excl. temporary purchases)",{"$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},{"$f":"Opex_Breakdown!AG61","v":0},{"$f":"Opex_Breakdown!AH61","v":0},{"$f":"Opex_Breakdown!AI61","v":0},{"$f":"Opex_Breakdown!AJ61","v":0},{"$f":"Opex_Breakdown!AK61","v":0},{"$f":"Opex_Breakdown!AL61","v":0},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","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"License fees",{"$f":"Opex_Breakdown!X65","v":0.37629681328013953},{"$f":"Opex_Breakdown!Y65","v":0.35564560865298267},{"$f":"Opex_Breakdown!Z65","v":0.36415235046003031},{"$f":"Opex_Breakdown!AA65","v":0.43134270773846206},{"$f":"Opex_Breakdown!AB65","v":0.36132141215966884},{"$f":"Opex_Breakdown!AC65","v":0.36099668732704399},{"$f":"Opex_Breakdown!AD65","v":0.36083640920928001},{"$f":"Opex_Breakdown!AE65","v":0.36071683446197311},{"$f":"Opex_Breakdown!AF65","v":0.36067121248332729},{"$f":"Opex_Breakdown!AG65","v":0.35980421254495454},{"$f":"Opex_Breakdown!AH65","v":0.35980421254495454},{"$f":"Opex_Breakdown!AI65","v":0.35980421254495454},{"$f":"Opex_Breakdown!AJ65","v":0.35980421254495454},{"$f":"Opex_Breakdown!AK65","v":0.35980421254495454},{"$f":"Opex_Breakdown!AL65","v":0.35980421254495454},null,null,null,null,null,null,null,"FTE's per water connections",{"$f":"Expenditure_Detail!X33/Opex_FO!X15","v":3.6341071277465943E-3},{"$f":"Expenditure_Detail!Y33/Opex_FO!Y15","v":3.60852104553729E-3},{"$f":"Expenditure_Detail!Z33/Opex_FO!Z15","v":3.5891690770087315E-3},{"$f":"Expenditure_Detail!AA33/Opex_FO!AA15","v":3.5630496676485436E-3},{"$f":"Expenditure_Detail!AB33/Opex_FO!AB15","v":3.9404640708437313E-3},{"$f":"Expenditure_Detail!AC33/Opex_FO!AC15","v":3.9356901546461261E-3},{"$f":"Expenditure_Detail!AD33/Opex_FO!AD15","v":3.9029622595527611E-3},{"$f":"Expenditure_Detail!AE33/Opex_FO!AE15","v":3.9429310090850246E-3},{"$f":"Expenditure_Detail!AF33/Opex_FO!AF15","v":3.9061197273454981E-3},{"$f":"Expenditure_Detail!AG33/Opex_FO!AG15","v":3.8777203637163828E-3},{"$f":"Expenditure_Detail!AH33/Opex_FO!AH15","v":3.8212764475623207E-3},{"$f":"Expenditure_Detail!AI33/Opex_FO!AI15","v":3.7664521463730465E-3},{"$f":"Expenditure_Detail!AJ33/Opex_FO!AJ15","v":3.7131787357285347E-3},{"$f":"Expenditure_Detail!AK33/Opex_FO!AK15","v":3.6613913251849904E-3},{"$f":"Expenditure_Detail!AL33/Opex_FO!AL15","v":3.6110285945916026E-3}]
[null,null,"Total prescribed opex - Sewerage",{"$f":"SUM(D75:D82)","v":45.460124449304928},48.03523237070906,44.166755069380223,45.481723918899242,45.943559561488982,47.638704339248889,48.176551666567882,49.011376417422703,49.604806060258056,48.773473044683357,{"$f":"SUM(N75:N82)","v":48.773473044683357},48.773473044683357,48.773473044683357,48.773473044683357,48.773473044683357]
[null,null,null,null,null,null,null,null,null,null,null,null,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","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,"Controllable opex per water connections",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Average unit labour cost (labour costs per FTE)",{"$f":"(Expenditure_Detail!X34*1000000)/Expenditure_Detail!X33","v":119625.87487172052},{"$f":"(Expenditure_Detail!Y34*1000000)/Expenditure_Detail!Y33","v":129306.4111705204},{"$f":"(Expenditure_Detail!Z34*1000000)/Expenditure_Detail!Z33","v":121702.64923270552},{"$f":"(Expenditure_Detail!AA34*1000000)/Expenditure_Detail!AA33","v":123700.09551209748},{"$f":"(Expenditure_Detail!AB34*1000000)/Expenditure_Detail!AB33","v":113498.25459683558},{"$f":"(Expenditure_Detail!AC34*1000000)/Expenditure_Detail!AC33","v":117555.93426383847},{"$f":"(Expenditure_Detail!AD34*1000000)/Expenditure_Detail!AD33","v":119747.20551926763},{"$f":"(Expenditure_Detail!AE34*1000000)/Expenditure_Detail!AE33","v":119935.09261021625},{"$f":"(Expenditure_Detail!AF34*1000000)/Expenditure_Detail!AF33","v":120331.35180567458},{"$f":"(Expenditure_Detail!AG34*1000000)/Expenditure_Detail!AG33","v":120737.65980530108},{"$f":"(Expenditure_Detail!AH34*1000000)/Expenditure_Detail!AH33","v":107080.89029329404},{"$f":"(Expenditure_Detail!AI34*1000000)/Expenditure_Detail!AI33","v":107080.89029329404},{"$f":"(Expenditure_Detail!AJ34*1000000)/Expenditure_Detail!AJ33","v":107080.89029329404},{"$f":"(Expenditure_Detail!AK34*1000000)/Expenditure_Detail!AK33","v":107080.89029329404},{"$f":"(Expenditure_Detail!AL34*1000000)/Expenditure_Detail!AL33","v":107080.89029329404}]
[null,null,"Controllable opex per water connections",{"$f":"(Opex_Breakdown!X17*1000000)/Opex_FO!X15","v":1149.1170357384481},{"$f":"(Opex_Breakdown!Y17*1000000)/Opex_FO!Y15","v":1175.6467803447301},{"$f":"(Opex_Breakdown!Z17*1000000)/Opex_FO!Z15","v":1066.5849928963239},{"$f":"(Opex_Breakdown!AA17*1000000)/Opex_FO!AA15","v":1058.4858458731198},{"$f":"(Opex_Breakdown!AB17*1000000)/Opex_FO!AB15","v":1050.4927693556601},{"$f":"(Opex_Breakdown!AC17*1000000)/Opex_FO!AC15","v":1078.7952186700979},{"$f":"(Opex_Breakdown!AD17*1000000)/Opex_FO!AD15","v":1073.849125503097},{"$f":"(Opex_Breakdown!AE17*1000000)/Opex_FO!AE15","v":1076.156603060932},{"$f":"(Opex_Breakdown!AF17*1000000)/Opex_FO!AF15","v":1073.1871850672492},{"$f":"(Opex_Breakdown!AG17*1000000)/Opex_FO!AG15","v":1049.8565152787944},{"$f":"(Opex_Breakdown!AH17*1000000)/Opex_FO!AH15","v":1034.5748529710461},{"$f":"(Opex_Breakdown!AI17*1000000)/Opex_FO!AI15","v":1019.7316862647178},{"$f":"(Opex_Breakdown!AJ17*1000000)/Opex_FO!AJ15","v":1005.3084086659534},{"$f":"(Opex_Breakdown!AK17*1000000)/Opex_FO!AK15","v":991.28745169409729},{"$f":"(Opex_Breakdown!AL17*1000000)/Opex_FO!AL15","v":977.65221349192188}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHEMICAL COSTS"]
[null,"Controllable water opex per water connections",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Controllable water opex per water connections",{"$f":"(Opex_Breakdown!X12*1000000)/Opex_FO!X15","v":513.29175105133027},{"$f":"(Opex_Breakdown!Y12*1000000)/Opex_FO!Y15","v":513.08981687661355},{"$f":"(Opex_Breakdown!Z12*1000000)/Opex_FO!Z15","v":471.77228368650617},{"$f":"(Opex_Breakdown!AA12*1000000)/Opex_FO!AA15","v":456.15970726359512},{"$f":"(Opex_Breakdown!AB12*1000000)/Opex_FO!AB15","v":449.67900655433795},{"$f":"(Opex_Breakdown!AC12*1000000)/Opex_FO!AC15","v":465.41637721932625},{"$f":"(Opex_Breakdown!AD12*1000000)/Opex_FO!AD15","v":463.07837337333672},{"$f":"(Opex_Breakdown!AE12*1000000)/Opex_FO!AE15","v":464.17937631844666},{"$f":"(Opex_Breakdown!AF12*1000000)/Opex_FO!AF15","v":463.03156325050674},{"$f":"(Opex_Breakdown!AG12*1000000)/Opex_FO!AG15","v":458.85131087023211},{"$f":"(Opex_Breakdown!AH12*1000000)/Opex_FO!AH15","v":452.17229266142056},{"$f":"(Opex_Breakdown!AI12*1000000)/Opex_FO!AI15","v":445.68492376715267},{"$f":"(Opex_Breakdown!AJ12*1000000)/Opex_FO!AJ15","v":439.38107201510553},{"$f":"(Opex_Breakdown!AK12*1000000)/Opex_FO!AK15","v":433.25305890801644},{"$f":"(Opex_Breakdown!AL12*1000000)/Opex_FO!AL15","v":427.29362842199947},null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical costs per water volume",{"$f":"(Expenditure_Detail!X114*1000000)/Opex_FO!X19","v":236.19699515948446},{"$f":"(Expenditure_Detail!Y114*1000000)/Opex_FO!Y19","v":240.37639663648412},{"$f":"(Expenditure_Detail!Z114*1000000)/Opex_FO!Z19","v":99.711894382692719},{"$f":"(Expenditure_Detail!AA114*1000000)/Opex_FO!AA19","v":79.169803504465605},{"$f":"(Expenditure_Detail!AB114*1000000)/Opex_FO!AB19","v":77.392900226495698},{"$f":"(Expenditure_Detail!AC114*1000000)/Opex_FO!AC19","v":71.557329312799823},{"$f":"(Expenditure_Detail!AD114*1000000)/Opex_FO!AD19","v":72.234878801425282},{"$f":"(Expenditure_Detail!AE114*1000000)/Opex_FO!AE19","v":71.166900676076452},{"$f":"(Expenditure_Detail!AF114*1000000)/Opex_FO!AF19","v":71.847924665085429},{"$f":"(Expenditure_Detail!AG114*1000000)/Opex_FO!AG19","v":70.787316172279162},{"$f":"(Expenditure_Detail!AH114*1000000)/Opex_FO!AH19","v":71.950000586199806},{"$f":"(Expenditure_Detail!AI114*1000000)/Opex_FO!AI19","v":71.741243935798167},{"$f":"(Expenditure_Detail!AJ114*1000000)/Opex_FO!AJ19","v":71.533695159277826},{"$f":"(Expenditure_Detail!AK114*1000000)/Opex_FO!AK19","v":71.327343803673415},{"$f":"(Expenditure_Detail!AL114*1000000)/Opex_FO!AL19","v":71.122179536286211}]
[null,"Controllable sewerage opex per sewerage connections",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Controllable sewerage opex per sewerage connections",{"$f":"(Opex_Breakdown!X13*1000000)/Opex_FO!X17","v":708.86521440290551},{"$f":"(Opex_Breakdown!Y13*1000000)/Opex_FO!Y17","v":738.54283309927473},{"$f":"(Opex_Breakdown!Z13*1000000)/Opex_FO!Z17","v":661.72071484130515},{"$f":"(Opex_Breakdown!AA13*1000000)/Opex_FO!AA17","v":669.78458856039583},{"$f":"(Opex_Breakdown!AB13*1000000)/Opex_FO!AB17","v":666.53854414729972},{"$f":"(Opex_Breakdown!AC13*1000000)/Opex_FO!AC17","v":679.57521114744031},{"$f":"(Opex_Breakdown!AD13*1000000)/Opex_FO!AD17","v":675.81661789136228},{"$f":"(Opex_Breakdown!AE13*1000000)/Opex_FO!AE17","v":676.30946588208496},{"$f":"(Opex_Breakdown!AF13*1000000)/Opex_FO!AF17","v":673.48393153271377},{"$f":"(Opex_Breakdown!AG13*1000000)/Opex_FO!AG17","v":651.58400344728432},{"$f":"(Opex_Breakdown!AH13*1000000)/Opex_FO!AH17","v":641.37231924618163},{"$f":"(Opex_Breakdown!AI13*1000000)/Opex_FO!AI17","v":631.47577307383699},{"$f":"(Opex_Breakdown!AJ13*1000000)/Opex_FO!AJ17","v":621.87999861450339},{"$f":"(Opex_Breakdown!AK13*1000000)/Opex_FO!AK17","v":612.57148971181073},{"$f":"(Opex_Breakdown!AL13*1000000)/Opex_FO!AL17","v":603.53753694237969},null,null,null,null,null,null,"ENERGY COSTS"]
[]
[null,"TOTEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy costs per water volume",{"$f":"(Expenditure_Detail!X92*1000000)/Opex_FO!X19","v":293.26839000118508},{"$f":"(Expenditure_Detail!Y92*1000000)/Opex_FO!Y19","v":292.64331154403504},{"$f":"(Expenditure_Detail!Z92*1000000)/Opex_FO!Z19","v":105.61933039445191},{"$f":"(Expenditure_Detail!AA92*1000000)/Opex_FO!AA19","v":68.770292938798377},{"$f":"(Expenditure_Detail!AB92*1000000)/Opex_FO!AB19","v":57.909153572715653},{"$f":"(Expenditure_Detail!AC92*1000000)/Opex_FO!AC19","v":55.83302258045741},{"$f":"(Expenditure_Detail!AD92*1000000)/Opex_FO!AD19","v":61.007065911452941},{"$f":"(Expenditure_Detail!AE92*1000000)/Opex_FO!AE19","v":68.180882806684977},{"$f":"(Expenditure_Detail!AF92*1000000)/Opex_FO!AF19","v":68.536000992289047},{"$f":"(Expenditure_Detail!AG92*1000000)/Opex_FO!AG19","v":65.800777128574509},{"$f":"(Expenditure_Detail!AH92*1000000)/Opex_FO!AH19","v":66.881557445277906},{"$f":"(Expenditure_Detail!AI92*1000000)/Opex_FO!AI19","v":66.68750644052227},{"$f":"(Expenditure_Detail!AJ92*1000000)/Opex_FO!AJ19","v":66.494578222225556},{"$f":"(Expenditure_Detail!AK92*1000000)/Opex_FO!AK19","v":66.302763073770734},{"$f":"(Expenditure_Detail!AL92*1000000)/Opex_FO!AL19","v":66.112051390335282}]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Total prescribed expenditure per water connections",{"$f":"(SUM(Capex_FO_AC!X17,Opex_Breakdown!X37)*1000000)/Opex_FO!X15","v":1924.4559530427932},{"$f":"(SUM(Capex_FO_AC!Y17,Opex_Breakdown!Y37)*1000000)/Opex_FO!Y15","v":2002.2981130439043},{"$f":"(SUM(Capex_FO_AC!Z17,Opex_Breakdown!Z37)*1000000)/Opex_FO!Z15","v":2023.212974944764},{"$f":"(SUM(Capex_FO_AC!AA17,Opex_Breakdown!AA37)*1000000)/Opex_FO!AA15","v":1731.689107124839},{"$f":"(SUM(Capex_FO_AC!AB17,Opex_Breakdown!AB37)*1000000)/Opex_FO!AB15","v":1806.5534081497099},{"$f":"(SUM(Capex_FO_AC!AC17,Opex_Breakdown!AC37)*1000000)/Opex_FO!AC15","v":1932.4831007428245},{"$f":"(SUM(Capex_FO_AC!AD17,Opex_Breakdown!AD37)*1000000)/Opex_FO!AD15","v":1775.9861939434695},{"$f":"(SUM(Capex_FO_AC!AE17,Opex_Breakdown!AE37)*1000000)/Opex_FO!AE15","v":1944.3500280089563},{"$f":"(SUM(Capex_FO_AC!AF17,Opex_Breakdown!AF37)*1000000)/Opex_FO!AF15","v":1847.6440964571786},{"$f":"(SUM(Capex_FO_AC!AG17,Opex_Breakdown!AG37)*1000000)/Opex_FO!AG15","v":1597.9088797704856},{"$f":"(SUM(Capex_FO_AC!AH17,Opex_Breakdown!AH37)*1000000)/Opex_FO!AH15","v":1777.5458852745171},{"$f":"(SUM(Capex_FO_AC!AI17,Opex_Breakdown!AI37)*1000000)/Opex_FO!AI15","v":2009.1315144349421},{"$f":"(SUM(Capex_FO_AC!AJ17,Opex_Breakdown!AJ37)*1000000)/Opex_FO!AJ15","v":1877.5342532263121},{"$f":"(SUM(Capex_FO_AC!AK17,Opex_Breakdown!AK37)*1000000)/Opex_FO!AK15","v":1812.4263014612238},{"$f":"(SUM(Capex_FO_AC!AL17,Opex_Breakdown!AL37)*1000000)/Opex_FO!AL15","v":1543.761962232147},null,null,null,null,null,null,"COMPOSITION OF RAV"]
[]
[null,"INTEREST COVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Existing assets ",{"$f":"+'Rev&RAV_FO'!X37","v":752.55891852649347},{"$f":"+'Rev&RAV_FO'!Y37","v":781.38958145581137},{"$f":"+'Rev&RAV_FO'!Z37","v":814.03736740696672},{"$f":"+'Rev&RAV_FO'!AA37","v":854.29887460449959},{"$f":"+'Rev&RAV_FO'!AB37","v":875.03411298072388},{"$f":"+'Rev&RAV_FO'!AC37","v":901.95704687052216},{"$f":"+'Rev&RAV_FO'!AD37","v":880.00207598724467},{"$f":"+'Rev&RAV_FO'!AE37","v":858.38325127586722},{"$f":"+'Rev&RAV_FO'!AF37","v":836.6092262180897},{"$f":"+'Rev&RAV_FO'!AG37","v":815.2060094795122},{"$f":"+'Rev&RAV_FO'!AH37","v":793.57737121713467},{"$f":"+'Rev&RAV_FO'!AI37","v":771.69848131685717},{"$f":"+'Rev&RAV_FO'!AJ37","v":750.12159110797961},{"$f":"+'Rev&RAV_FO'!AK37","v":728.34384906440209},{"$f":"+'Rev&RAV_FO'!AL37","v":706.87653910542463}]
[null,null,"Interest cover",{"$f":"Indicators_FO!X225","v":3.1133854581133411},{"$f":"Indicators_FO!Y225","v":2.9255691468355565},{"$f":"Indicators_FO!Z225","v":3.7697245620544839},{"$f":"Indicators_FO!AA225","v":3.9672746717664884},{"$f":"Indicators_FO!AB225","v":3.7845537815974386},{"$f":"Indicators_FO!AC225","v":3.212978819171405},{"$f":"Indicators_FO!AD225","v":3.3393398571381843},{"$f":"Indicators_FO!AE225","v":3.5887512650983329},{"$f":"Indicators_FO!AF225","v":3.4574049166645295},{"$f":"Indicators_FO!AG225","v":3.4734073024454002},{"$f":"Indicators_FO!AH225","v":3.3738052661322806},{"$f":"Indicators_FO!AI225","v":3.2017225757544616},{"$f":"Indicators_FO!AJ225","v":3.0505203321500112},{"$f":"Indicators_FO!AK225","v":2.9554309589597065},{"$f":"Indicators_FO!AL225","v":3.0725094908358161},null,null,null,null,null,null,null,"New assets",{"$f":"+'Rev&RAV_FO'!X54","v":0},{"$f":"+'Rev&RAV_FO'!Y54","v":0},{"$f":"+'Rev&RAV_FO'!Z54","v":0},{"$f":"+'Rev&RAV_FO'!AA54","v":0},{"$f":"+'Rev&RAV_FO'!AB54","v":0},{"$f":"+'Rev&RAV_FO'!AC54","v":0},{"$f":"+'Rev&RAV_FO'!AD54","v":58.531951241529633},{"$f":"+'Rev&RAV_FO'!AE54","v":99.273094577135126},{"$f":"+'Rev&RAV_FO'!AF54","v":147.71568075673343},{"$f":"+'Rev&RAV_FO'!AG54","v":186.84997573038683},{"$f":"+'Rev&RAV_FO'!AH54","v":210.83974273051007},{"$f":"+'Rev&RAV_FO'!AI54","v":253.78744655771089},{"$f":"+'Rev&RAV_FO'!AJ54","v":316.8249304558326},{"$f":"+'Rev&RAV_FO'!AK54","v":368.17755199138071},{"$f":"+'Rev&RAV_FO'!AL54","v":415.10903956206459}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AA100,AA101)","v":752.55891852649347},781.38958145581137,814.03736740696672,854.29887460449959,875.03411298072388,901.95704687052216,938.53402722877433,957.65634585300234,984.32490697482308,1002.0559852098991,{"$f":"SUM(AK100,AK101)","v":1004.4171139476448},1025.485927874568,1066.9465215638122,1096.5214010557829,1121.9855786674893]
[null,"INTERNAL FINANCING RATIO"]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Internal financing ratio",{"$f":"Indicators_FO!X251","v":0.69339980882783203},{"$f":"Indicators_FO!Y251","v":0.56435543522466192},{"$f":"Indicators_FO!Z251","v":0.66094476901544541},{"$f":"Indicators_FO!AA251","v":0.98354985967160991},{"$f":"Indicators_FO!AB251","v":0.72135886544183325},{"$f":"Indicators_FO!AC251","v":0.53012481272299905},{"$f":"Indicators_FO!AD251","v":0.81036689577594323},{"$f":"Indicators_FO!AE251","v":0.76101781018855597},{"$f":"Indicators_FO!AF251","v":0.89729613850866818},{"$f":"Indicators_FO!AG251","v":1.2809642356774604},{"$f":"Indicators_FO!AH251","v":0.77893494926766293},{"$f":"Indicators_FO!AI251","v":0.54607671635792288},{"$f":"Indicators_FO!AJ251","v":0.66268140623801985},{"$f":"Indicators_FO!AK251","v":0.70785787998201333},{"$f":"Indicators_FO!AL251","v":1.0923872630381526}]

{"sheet":"Determination_Lookup","index":25,"n_rows":305,"n_cols":76,"rows_kept":305,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"+KeyAssumptionsPriceControl_FO!B2","v":"Gippsland Water"}]
[null,{"$f":"Expenditure_Detail!B6","v":"$m, 01/01/23"}]
[]
[]
[null,"Water business 1","Water business 2","Parameter 1","Parameter 2","ID","Year","Index","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23",null,null,"WACC - HISTORIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CGW1","CGW2","CGW3"]
[null,{"$f":"$B$2","v":"Gippsland Water"},{"$f":"INDEX($C$25:$C$42,MATCH($B8,$B$25:$B$42,0))","v":"CGW"},"RAV (Opening Base)",null,{"$f":"C8&D8&E8","v":"CGWRAV (Opening Base)"},{"$f":"INDEX($D$25:$D$42,MATCH($B8,$B$25:$B$42,0))","v":"2017-18"},{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G8,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},{"$f":"INDEX($I$47:$R$305,MATCH($F8,$F$47:$F$305,0),MATCH(I$6,$I$46:$R$46,0))/$H8","v":611.49600869311382},{"$f":"INDEX($I$47:$R$305,MATCH($F8,$F$47:$F$305,0),MATCH(J$6,$I$46:$R$46,0))/$H8","v":647.4980481356755},687.26421715696631,707.70635130482253,726.68043002014974,744.46434627656515,766.87746487886284,801.16960951206192,831.5147542373528,850.20730968024861,null,null,"Risk Free Rate (Real)",null,{"$f":"INDEX($W$48:$BX$54,MATCH($U8,$U$48:$U$54,0),MATCH(W$7,$W$47:$BX$47,0))","v":2.6700000000000002E-2},{"$f":"INDEX($W$48:$BX$54,MATCH($U8,$U$48:$U$54,0),MATCH(X$7,$W$47:$BX$47,0))","v":3.2300000000000002E-2},5.9589999999999999E-3]
[null,"Gippsland Water","CGW","RoA",null,"CGWRoA",{"$f":"INDEX($D$25:$D$42,MATCH($B9,$B$25:$B$42,0))","v":"2017-18"},{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G9,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},27.74594627502205,29.501859363753152,31.148347548813959,31.954089061629173,32.669557012930589,30.000134951435246,31.125734426659854,32.408784620425877,33.382182968764383,33.999358418223345,null,null,"Debt Premium",null,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2]
[null,"Gippsland Water","CGW","Revenue Req",null,"CGWRevenue Req","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G10,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},130.42556137180938,132.62563909466957,136.11939941554468,137.52935486741711,139.3000324835472,136.34276749886467,137.65385082868116,138.75693755981507,140.92003214728865,{"$f":"INDEX($I$47:$R$305,MATCH($F10,$F$47:$F$305,0),MATCH(R$6,$I$46:$R$46,0))/$H10","v":143.22854974218367},null,null,"Equity Premium",null,0.06,0.06,0.06]
[null,"Gippsland Water","CGW","RegDepEx",null,"CGWRegDepEx","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G11,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},{"$f":"INDEX($I$47:$R$305,MATCH($F11,$F$47:$F$305,0),MATCH(I$6,$I$46:$R$46,0))/$H11","v":13.801463639849203},13.801463639849203,13.801463639849203,13.801463639849203,13.801463639849203,19.019626243766744,19.019626243766744,19.019626243766744,19.019626243766744,19.019626243766744,null,null,"Equity Beta",null,0.75,0.65,0.65]
[null,"Gippsland Water","CGW","RegDepNew",null,"CGWRegDepNew","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G12,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0.53610136876098935,1.6521205143818656,3.0729838706652344,4.4177050865611607,5.4660122429472811,0.4509935833807317,1.3497511209675133,2.2897458094122216,3.2311037787875287,4.3310798169348947,null,null,"Gearing (Debt/Assets)",null,0.6,0.6,0.6]
[null,"Gippsland Water","CGW","Total prescribed capex","Water","CGWTotal prescribed capexWater","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G13,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},29.388741210937503,14.931478178368122,16.506078651685392,16.790758129893717,22.355667905960779,17.779730762475186,20.435813040480934,21.134067964070095,19.47437946293234,{"$f":"INDEX($I$47:$R$305,MATCH($F13,$F$47:$F$305,0),MATCH(R$6,$I$46:$R$46,0))/$H13","v":18.126115388289641},null,null,"Forecast Inflation",null,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2]
[null,"Gippsland Water","CGW","Total prescribed capex","Sewerage","CGWTotal prescribed capexSewerage","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G14,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},{"$f":"INDEX($I$47:$R$305,MATCH($F14,$F$47:$F$305,0),MATCH(I$6,$I$46:$R$46,0))/$H14","v":35.3974072265625},46.444867172675529,{"$f":"INDEX($I$47:$R$305,MATCH($F14,$F$47:$F$305,0),MATCH(K$6,$I$46:$R$46,0))/$H14","v":28.027154494382025},21.420339308664509,19.18012560179368,24.805811992750517,34.848670849642488,31.070974345123382,21.907217773798283,23.552788121794912,null,null,"Franking credit value",null,0.5,0.5,0.5]
[null,"Gippsland Water","CGW","Total prescribed capex","Recycled Water","CGWTotal prescribed capexRecycled Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G15,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total prescribed capex","Rural Water","CGWTotal prescribed capexRural Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G16,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total prescribed capex","Bulk Water","CGWTotal prescribed capexBulk Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G17,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0,null,null,"INDICATORS - HISTORIC"]
[null,"Gippsland Water","CGW","Total controllable opex",null,"CGWTotal controllable opex","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G18,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},81.578005687499981,75.32688113282731,77.785247160112363,77.183900014269881,77.053458736456264,80.662171992742913,80.076138603609593,79.079184459420475,79.451409800602562,80.124895492731966,null,null,null,null,"CGW3","CGW4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend plus tax equivalents benchmark",null,{"$f":"INDEX($W$59:$BX$61,MATCH($U19,$U$59:$U$61,0),MATCH(W$18,$W$58:$BX$58,0))","v":0.65},0]
[null,"Gippsland Water","CGW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"CGWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,{"$f":"INDEX($I$47:$R$305,MATCH($F20,$F$47:$F$305,0),MATCH(I$6,$I$46:$R$46,0))","v":0},0,67930,68772,69788,70906,71963,0,0,0,null,null,"Marginal Interest Rate - Borrowings :",null,6.5000000000000002E-2,0.05]
[null,"Gippsland Water","CGW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"CGWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,0,0,60311,61492,62469,63600,64559,0,0,0,null,null,"Marginal Interest Rate - Cash :",null,4.4999999999999998E-2,3.5000000000000003E-2]
[null,"Gippsland Water","CGW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"CGWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,0,0,15441,15365.3,15875,16882,15527.5,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDICATORS - HISTORIC"]
[null,"Water business 1","Water business 2","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CGW4"]
[null,"Barwon Water","BW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Debt",null,{"$f":"INDEX($W$65:$AO$69,MATCH($U25,$U$65:$U$69,0),MATCH(W$24,$W$64:$AO$64,0))","v":3.6189986789390227E-2}]
[null,"Central Highlands Water","CHW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,{"$f":"INDEX($W$65:$AO$69,MATCH($U26,$U$65:$U$69,0),MATCH(W$24,$W$64:$AO$64,0))","v":4.4999999999999998E-2}]
[null,"City West Water","CWW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,0.6]
[null,"Coliban Water","CW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,2.3E-2]
[null,"East Gippsland Water","EGW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,3.9699999999999999E-2]
[null,"Gippsland Water","CGW","2017-18"]
[null,"Goulburn Valley Water","GVW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COST EFFICIENCY AND CUSTOMER GROWTH"]
[null,"GWM Water","GWMW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CGW3","CGW4"]
[null,"Lower Murray Water - Urban","LMW-U","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost efficiency improvement rate (% per annum)",null,{"$f":"INDEX($W$73:$AZ$74,MATCH($U33,$U$73:$U$74,0),MATCH(W$32,$W$72:$AZ$72,0))","v":0.01},{"$f":"INDEX($W$73:$AZ$74,MATCH($U33,$U$73:$U$74,0),MATCH(X$32,$W$72:$AZ$72,0))","v":1.0027421856949967E-2}]
[null,"Lower Murray Water - Rural","LMW-R","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer growth forecast (% per annum)",null,{"$f":"INDEX($W$73:$AZ$74,MATCH($U34,$U$73:$U$74,0),MATCH(W$32,$W$72:$AZ$72,0))","v":1.3652458780887241E-2},{"$f":"INDEX($W$73:$AZ$74,MATCH($U34,$U$73:$U$74,0),MATCH(X$32,$W$72:$AZ$72,0))","v":1.2299605412484291E-2}]
[null,"North East Water","NEW","2017-18"]
[null,"South East Water","SEW","2017-18"]
[null,"Wannon Water","WNW","2017-18"]
[null,"Westernport Water","WPW","2017-18"]
[null,"Yarra Valley Water","YVW","2017-18"]
[null,"Southern Rural Water","SRW","2017-18"]
[null,"South Gippsland Water","SGW","2019-20"]
[null,"Western Water","WW","2019-20"]
[]
[]
[]
[null,"Water business 1","Water business 2","Parameter 1","Parameter 2","ID","Year",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23",null,null,"WACC - HISTORIC"]
[null,"South Gippsland Water","SGW","RAV (Opening Base)",null,{"$f":"C47&D47&E47","v":"SGWRAV (Opening Base)"},"2019-20",null,121.1032723217405,130.42501950294542,146.33465468090489,151.82282346638263,149.38102459807763,159.70116794996562,161.93044637381365,172.24541841070368,178.04276522407611,182.7760238532544,null,null,null,null,"BW1","BW2","BW3","CGW1","CGW2","CGW3","CHW1","CHW2","CHW3","CW1","CW2","CW3","CWW1","CWW2","CWW3","EGW1","EGW2","EGW3","GVW1","GVW2","GVW3","GWMW1","GWMW2","GWMW3","LMW-R1","LMW-R2","LMW-R3","LMW-R4","LMW-U1","LMW-U2","LMW-U3","NEW1","NEW2","NEW3","SEW1","SEW2","SEW3","SGW1","SGW2","SGW3","SRW1","SRW2","SRW3","WNW1","WNW2","WNW3","WPW1","WPW2","WPW3","WW1","WW2","WW3","YVW1","YVW2"]
[null,"South Gippsland Water","SGW","RoA",null,{"$f":"C48&D48&E48","v":"SGWRoA"},"2019-20",null,5.9745388283995187,6.2551962764679665,6.4885180814527592,6.7156054535982275,6.8765483872963973,5.9605549378184302,6.4467503846668466,6.9357060359686411,7.1442120237311446,7.3548679508470407,null,null,"Risk Free Rate (Real)",null,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-2,2.2185E-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-2,9.1599999999999997E-3,8.2000000000000007E-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-3,2.6700000000000002E-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]
[null,"South Gippsland Water","SGW","Revenue Req",null,"SGWRevenue Req","2019-20",null,28.389813769185761,28.724125563118065,29.21575454344331,28.969999356090131,29.280845442154124,30.272537771398909,31.12142821952995,32.262337614180723,32.907958391095306,33.429662741528141,null,null,"Debt Premium",null,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-2,2.2499999999999999E-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-2,3.1579999999999997E-2,2.5000000000000001E-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-2,1.1599999999999999E-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]
[null,"South Gippsland Water","SGW","RegDepEx",null,"SGWRegDepEx","2019-20",null,3.597002700156414,3.597002700156414,3.597002700156414,3.597002700156414,3.597002700156414,4.0183195080085694,4.0183195080085694,4.6672097039840663,4.6672097039840663,4.6672097039840663,null,null,"Equity Premium",null,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,"South Gippsland Water","SGW","RegDepNew",null,"SGWRegDepNew","2019-20",null,0.11065225340429827,0.26884502890499323,0.35680970631342174,0.42915183464811441,0.79046942802800302,0.1221506238538765,0.43788130745435921,0.17865946428571433,0.54970410714285711,0.98835946428571431,null,null,"Equity Beta",null,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.7,0.7,0.7,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.7,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65]
[null,"South Gippsland Water","SGW","Total prescribed capex","Water","SGWTotal prescribed capexWater","2019-20",null,3.4486279296874995,3.0928244781783678,3.5351769662921342,5.1545360443622918,30.393761381125898,8.9468659561367669,10.256825891402714,4.5439999999999996,4.3130000000000006,3.8690000000000002,null,null,"Gearing (Debt/Assets)",null,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,"South Gippsland Water","SGW","Total prescribed capex","Sewerage","SGWTotal prescribed capexSewerage","2019-20",null,10.445052734375,18.003767552182161,7.5906413857677899,3.2890748613678369,3.0066350944216165,5.9556051056483126,6.9354667909502261,8.9109999999999996,8.7040000000000006,10.652000000000001,null,null,"Forecast Inflation",null,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-2,2.5000000000000001E-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-2,2.7E-2,2.3E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.7E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2]
[null,"South Gippsland Water","SGW","Total prescribed capex","Recycled Water","SGWTotal prescribed capexRecycled Water","2019-20",null,0,0,0,0,0,0.21426861293072824,0,0,0,0,null,null,"Franking credit value",null,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,"South Gippsland Water","SGW","Total prescribed capex","Rural Water","SGWTotal prescribed capexRural Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"South Gippsland Water","SGW","Total prescribed capex","Bulk Water","SGWTotal prescribed capexBulk Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"South Gippsland Water","SGW","Total controllable opex",null,"SGWTotal controllable opex","2019-20",null,18.182458984374996,18.172644212523718,19.867074906367041,19.516161737523106,19.519433430316742,24.093372621277204,20.848617793561235,20.652480809942308,20.718550956237241,20.590944022411321,null,null,"INDICATORS - HISTORIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BW2","BW3","BW4","CGW2","CGW3","CGW4","CHW2","CHW3","CHW4","CW2","CW3","CW4","CWW2","CWW3","CWW4","EGW2","EGW3","EGW4","GVW2","GVW3","GVW4","GWMW3","GWMW4","LMW-R2","LMW-R3","LMW-R4","LMW-U2","LMW-U3","LMW-U4","NEW2","NEW3","SEW2","SEW3","SEW4","SGW2","SGW3","SGW4A","SGW4B","SRW2","SRW3","SRW4","WNW2","WNW3","WNW4","WPW2","WPW3","WPW4","WW2","WW3","WW4A","WW4B","YVW2","YVW3","YVW4"]
[null,"Barwon Water","BW","RAV (Opening Base)",null,{"$f":"C59&D59&E59","v":"BWRAV (Opening Base)"},"2017-18",null,1198.5382457516466,1256.5183488738435,1274.210709204069,1305.8108191763256,1359.8884406686229,1334.5909897599724,1342.8874276685729,1363.9528735597069,1377.8518693765282,1382.5250710288626,null,null,"Dividend plus tax equivalents benchmark",null,0.65,0.75,0,0,0.65,0,0,0.65,0,0,0.65,0,0.65,0.65,0.65,0,0.65,0,0,0,0,0,0.65,0,0.65,0,0,0.65,0,0,0.65,0.65,0.65,0.65,0,0,0,0,0.65,0.65,0,0,0,0,0,0.65,0,0,0,0,0,0.65,0.65,0.65]
[null,"Barwon Water","BW","RoA",null,{"$f":"C60&D60&E60","v":"BWRoA"},"2017-18",null,51.891163693954447,53.871279923905917,55.147271233143528,56.309468649821653,56.822824524228828,55.289929319899464,55.896252220363991,56.618267941633263,57.001783819371326,57.30658550264004,null,null,"Marginal Interest Rate - Borrowings :",null,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,7.4999999999999997E-2,6.5000000000000002E-2,0.05,6.7000000000000004E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.5000000000000002E-2,0.05,6.3299999999999995E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,6.7000000000000004E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,0.05,6.7000000000000004E-2,6.5000000000000002E-2,0.05]
[null,"Barwon Water","BW","Revenue Req",null,"BWRevenue Req","2017-18",null,188.06608950920486,190.67832268547201,192.89671300390896,196.01667635646717,197.21799454974169,191.32885346794029,193.28009071239302,194.98360824210599,197.29909286575983,196.48439834761638,null,null,"Marginal Interest Rate - Cash :",null,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,6.5000000000000002E-2,4.4999999999999998E-2,1.4999999999999999E-2,0.05,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8299999999999998E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,0.05,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.05,4.4999999999999998E-2,3.5000000000000003E-2]
[null,"Barwon Water","BW","RegDepEx",null,"BWRegDepEx","2017-18",null,30.706158446557939,30.183681886673483,30.183681886673483,30.183681886673483,30.183681886673483,36.589297101260605,37.044297101260597,37.349859601260597,37.56119320306459,36.623154760804326]
[null,"Barwon Water","BW","RegDepNew",null,"BWRegDepNew","2017-18",null,0.69308010114915297,1.8266397064882134,2.8620854056298883,3.9777133330002239,4.9090690180231631,1.0868803026068981,3.2215111070199218,5.1572252522334869,6.6800727953239827,7.1793383761372409,null,null,"REGULATORY RATE OF RETURN"]
[null,"Barwon Water","BW","Total prescribed capex","Water","BWTotal prescribed capexWater","2017-18",null,65.582403293323992,29.867468423339673,35.75575021740157,73.928716507035162,24.95077872508859,44.738334081480005,41.803727161586011,46.215223137793075,35.099354543518501,34.993666404892501,null,null,null,null,"BW4","CGW4","CHW4","CW4","CWW4","EGW4","GVW4","GWMW4","LMW-U4","NEW4","SEW4","SGW4A","SGW4B","SRW4","WNW4","WPW4","WW4A","WW4B","YVW4"]
[null,"Barwon Water","BW","Total prescribed capex","Sewerage","BWTotal prescribed capexSewerage","2017-18",null,20.352322611803455,32.041759190719041,44.631047951636553,26.709516438961835,25.029352933019517,36.202362691640005,32.689204916298003,15.168015010398001,16.094176818277997,23.06997519526,null,null,"Cost of Debt",null,3.6189986789390227E-2,3.6189986789390227E-2,3.6191615984567882E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6191648568471457E-2,3.6191615984567882E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6191648568471457E-2,3.6189986789390227E-2,3.6051485698385344E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6190019373294025E-2,3.6189986789390227E-2,3.6051190713134451E-2,3.6190019373294025E-2]
[null,"Barwon Water","BW","Total prescribed capex","Recycled Water","BWTotal prescribed capexRecycled Water","2017-18",null,17.46762636497176,4.65997876578,2.2760141749225467,6.0706739741070415,0.64927733793793785,5.0960944868800002,4.5773665921160003,2.092630254316,4.7484399612759995,2.9849790329199997,null,null,"Return on Equity",null,4.9000000000000002E-2,4.4999999999999998E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.4999999999999998E-2,5.2999999999999999E-2,4.9000000000000002E-2,4.4999999999999998E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.9000000000000002E-2,3.9E-2,4.4999999999999998E-2,4.4999999999999998E-2,3.9E-2,4.9000000000000002E-2]
[null,"Barwon Water","BW","Total prescribed capex","Rural Water","BWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0,null,null,"Gearing",null,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,"Barwon Water","BW","Total prescribed capex","Bulk Water","BWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0,null,null,"Forecast Inflation",null,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-2,2.3E-2,2.3E-2,1.7000000000000001E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,1.7000000000000001E-2,2.3E-2]
[null,"Barwon Water","BW","Total controllable opex",null,"BWTotal controllable opex","2017-18",null,90.621503686189996,86.354309676307679,85.592348181466051,88.941347860778279,91.414888290000022,89.739498497606576,88.680336794017194,87.601944907410797,87.977037438477666,87.41340025463802,null,null,"RRR (real)",null,4.1300000000000003E-2,3.9699999999999999E-2,4.1300000000000003E-2,4.1300000000000003E-2,4.1300000000000003E-2,3.9699999999999999E-2,4.2900000000000001E-2,4.1300000000000003E-2,3.9699999999999999E-2,4.1300000000000003E-2,4.1300000000000003E-2,3.9699999999999999E-2,3.9600000000000003E-2,4.1300000000000003E-2,3.73E-2,3.9699999999999999E-2,3.9699999999999999E-2,3.7199999999999997E-2,4.1300000000000003E-2]
[]
[null,"Gippsland Water","CGW","RAV (Opening Base)",null,{"$f":"C71&D71&E71","v":"CGWRAV (Opening Base)"},"2017-18",null,545.36165424204262,577.47001064561857,612.93539948220155,631.1666813493373,648.08868052644505,663.94923537982606,683.93833631246446,714.52172599744017,741.58499066366005,758.25591379876892,null,null,"COST EFFICIENCY AND CUSTOMER GROWTH"]
[null,"Gippsland Water","CGW","RoA",null,{"$f":"C72&D72&E72","v":"CGWRoA"},"2017-18",null,24.745174038659698,26.311182079860558,27.779599710604863,28.49819888062973,29.136287731467554,26.755568298091966,27.759432236851605,28.903718325722835,29.771841953579212,30.322268807212907,null,null,null,null,"BW3","BW4","CGW3","CGW4","CHW3","CHW4","CW3","CW4","CWW3","CWW4","EGW3","EGW4","GVW3","GVW4","GWMW3","GWMW4","LMW-U3","LMW-U4","SEW3","SEW4","SGW4A","SGW4B","WNW3","WNW4","WPW3","WPW4","WW4A","WW4A","YVW3","YVW4"]
[null,"Gippsland Water","CGW","Revenue Req",null,"CGWRevenue Req","2017-18",null,116.31981058583483,118.28194608523799,121.39785016479165,122.65531648789015,124.23449224723136,121.59706060229658,122.76634799490935,123.75013398191739,125.67928613620174,127.73813354730667,null,null,"Cost efficiency improvement rate (% per annum)",null,0.01,2.2533892743973001E-2,0.01,1.0027421856949967E-2,0.01,1.6425244508275649E-2,0.01,1.4999999999999999E-2,0.02,0.02,0.01,1.15E-2,0.01,3.1E-2,0.02,1.4999999999999999E-2,0.01,0.01,0.01,2.2953928107491972E-2,1.52E-2,0.01,0.01,0.01,0.01,2.661221893821596E-2,3.9890000000000002E-2,0.02,0.01,2.5000000000000001E-2]
[null,"Gippsland Water","CGW","RegDepEx",null,"CGWRegDepEx","2017-18",null,12.308811397928466,12.308811397928466,12.308811397928466,12.308811397928466,12.308811397928466,16.962620661309323,16.962620661309323,16.962620661309323,16.962620661309323,16.962620661309323,null,null,"Customer growth forecast (% per annum)",null,1.8579904845819784E-2,1.6251489620157898E-2,1.3652458780887241E-2,1.2299605412484291E-2,1.5569537430140997E-2,1.6425244508275649E-2,1.5304775547447913E-2,1.7204484275110496E-2,3.4433828105757007E-2,2.6166738923617004E-2,1.311253308077307E-2,1.2800000000000001E-2,1.208877947061331E-2,1.32E-2,4.6933759238713948E-3,5.0000000000000001E-3,1.3579884452245117E-2,1.0599999999999988E-2,2.2577868126224632E-2,2.2953928107491972E-2,1.6047046332709092E-2,1.6386258383069952E-2,6.2434370732550966E-3,8.0827417932984365E-3,1.1884833771814068E-2,1.8711999999999999E-2,4.9198993398492541E-2,4.8021178691686504E-2,2.092397621798725E-2,1.738076755735176E-2]
[null,"Gippsland Water","CGW","RegDepNew",null,"CGWRegDepNew","2017-18",null,0.47812107544866278,1.4734408138756752,2.7406353325949024,3.9399226155367897,4.8748535338633943,0.40221784474229905,1.203773195051737,2.0421058267962104,2.8816542982729776,3.8626660191388686]
[null,"Gippsland Water","CGW","Total prescribed capex","Water","CGWTotal prescribed capexWater","2017-18",null,26.210297851562501,13.316612903225806,14.720917602996254,14.974808501640483,19.937863628802791,15.856822027873349,18.225644398491873,18.848381840433781,17.368191530702369,16.165744555334989]
[null,"Gippsland Water","CGW","Total prescribed capex","Sewerage","CGWTotal prescribed capexSewerage","2017-18",null,31.569116210937501,41.421774193548394,24.995969101123595,19.103692442352123,17.105761735255864,22.12302038094376,31.079726625387366,27.710594553156849,19.537914156615901,21.005513215967213]
[null,"Gippsland Water","CGW","Total prescribed capex","Recycled Water","CGWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total prescribed capex","Rural Water","CGWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total prescribed capex","Bulk Water","CGWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total controllable opex",null,"CGWTotal controllable opex","2017-18",null,72.755202812499988,67.180148225806434,69.372637701310865,68.83632729279114,68.719993465523942,71.938418121049978,71.415765259877801,70.526633436367732,70.858601960989375,71.459249006835208]
[]
[null,"Central Highlands Water","CHW","RAV (Opening Base)",null,{"$f":"C83&D83&E83","v":"CHWRAV (Opening Base)"},"2017-18",null,321.56408115192403,321.98753112004101,324.74817438549923,328.74839347472846,335.00576585744034,342.24946385151048,351.44844758735155,362.53581876041204,369.46683107369859,374.90753576872208]
[null,"Central Highlands Water","CHW","RoA",null,{"$f":"C84&D84&E84","v":"CHWRoA"},"2017-18",null,15.044013319123314,15.342068578134592,15.560747485435025,15.841384569608392,16.08309513749634,14.324861871212502,14.743775100081319,15.115854719074385,15.371330675295987,15.502258089732397]
[null,"Central Highlands Water","CHW","Revenue Req",null,"CHWRevenue Req","2017-18",null,84.664569783059108,85.570430077772301,86.393781340030003,87.198674958824213,88.486514787276775,87.61673669749257,88.279329158110315,88.338025904432001,89.01666044157065,89.391263841495459]
[null,"Central Highlands Water","CHW","RegDepEx",null,"CHWRegDepEx","2017-18",null,13.048986935186594,12.566174418584689,12.101225965097054,11.653480604388465,11.222301822026093,15.8056701896797,15.8056701896797,15.4399208457278,15.282794632182901,14.782794632182901]
[null,"Central Highlands Water","CHW","RegDepNew",null,"CHWRegDepNew","2017-18",null,0.49153387447964247,1.3090170740215801,2.072145014539243,2.9350976275022465,3.7927574511710236,0.39,1.17,1.9500000000000002,2.73,3.51]
[null,"Central Highlands Water","CHW","Total prescribed capex","Water","CHWTotal prescribed capexWater","2017-18",null,8.06466958476563,11.186290322580644,11.59629213483146,14.468146950092425,13.897592189689691,16.698032998595696,14.616735310595695,13.068429685095492,10.937650147063138,12.058819024166429]
[null,"Central Highlands Water","CHW","Total prescribed capex","Sewerage","CHWTotal prescribed capexSewerage","2017-18",null,8.6855009718750047,8.331532258064513,10.31954119850187,8.6551524953789301,10.211165077577578,6.8673612895926786,12.464567525807819,10.456511307902371,13.194166918111801,8.3898395126781136]
[null,"Central Highlands Water","CHW","Total prescribed capex","Recycled Water","CHWTotal prescribed capexRecycled Water","2017-18",null,0,1.2528225806451612,8.3870967741935518E-2,7.1487985212569296E-3,0,3.6556035749999998,2.8342894100000002,2.6752120399999999,1.3143727000000001,0.76718635000000002]
[null,"Central Highlands Water","CHW","Total prescribed capex","Rural Water","CHWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Central Highlands Water","CHW","Total prescribed capex","Bulk Water","CHWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Central Highlands Water","CHW","Total controllable opex",null,"CHWTotal controllable opex","2017-18",null,49.731662998925785,46.976129032258058,49.586357677902633,50.357158040665432,51.191000000000003,52.156999999999975,51.703999999999979,51.060999999999979,50.947999999999993,50.964999999999989]
[]
[null,"City West Water","CWW","RAV (Opening Base)",null,{"$f":"C95&D95&E95","v":"CWWRAV (Opening Base)"},"2017-18",null,1796.1559735379567,1865.2286636357612,1868.7987780177928,1846.0533251208687,1846.1316751164693,1874.3347586898367,1893.6443985468034,1915.8204959410514,1916.2600587584768,1903.5174962884416]
[null,"City West Water","CWW","RoA",null,{"$f":"C96&D96&E96","v":"CWWRoA"},"2017-18",null,78.181339291018574,82.327115561950791,84.591612109803577,87.300621639268584,90.397905298560019,77.808769596936614,78.665450071174206,79.13246345454526,78.878406511718879,78.629640871839726]
[null,"City West Water","CWW","Revenue Req",null,"CWWRevenue Req","2017-18",null,617.8609881377655,641.11602016087147,648.44350944356734,652.96182483728239,663.06427611878939,649.5061207740689,644.21557407571709,636.40586129524161,638.81984596864652,622.28546935855957]
[null,"City West Water","CWW","RegDepEx",null,"CWWRegDepEx","2017-18",null,37.384265101836533,36.38686049061009,35.180919973383077,34.074813867276966,33.291404581193511,75,69.792610096566762,66.879971682664845,66.879971682664845,49.476220176127597]
[null,"City West Water","CWW","RegDepNew",null,"CWWRegDepNew","2017-18",null,4.618495456120697,13.737813268487503,19.832857562117642,23.138848900200102,26.309205845439148,1.8138396380598072,5.8554442367989452,9.3381107976221447,11.765135183477419,15.657996873879602]
[null,"City West Water","CWW","Total prescribed capex","Water","CWWTotal prescribed capexWater","2017-18",null,63.896840820312498,37.832096774193545,34.718515701508473,37.424784023644733,39.716200582518177,49.344267023750135,45.981941067973196,50.271791633292878,45.698180636257682,43.17951152039354]
[null,"City West Water","CWW","Total prescribed capex","Sewerage","CWWTotal prescribed capexSewerage","2017-18",null,38.666367187500001,19.116290322580646,20.849225182457101,29.214221684575392,44.403743310885773,54.705503916985606,63.25982845924996,43.274614867950604,37.587734929802849,40.391844737717847]
[null,"City West Water","CWW","Total prescribed capex","Recycled Water","CWWTotal prescribed capexRecycled Water","2017-18",null,27.565649414062499,23.996532258064516,23.719709065753531,25.879615887112625,25.398743106596054,16.895200554290767,13.542810200390559,7.8528767964688324,7.2717508300465097,6.5513960401804781]
[null,"City West Water","CWW","Total prescribed capex","Rural Water","CWWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"City West Water","CWW","Total prescribed capex","Bulk Water","CWWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"City West Water","CWW","Total controllable opex",null,"CWWTotal controllable opex","2017-18",null,100.8868986632813,101.01620191209682,104.37890725337088,99.07038007687072,101.40513774087813,105.0890108447815,105.91594979386188,106.30948732268172,106.98487083571646,107.33864046525851]
[]
[null,"Coliban Water","CW","RAV (Opening Base)",null,{"$f":"C107&D107&E107","v":"CWRAV (Opening Base)"},"2017-18",null,358.57726467025662,396.1935323233007,419.90931385764389,466.59234447571095,481.43511636484953,496.30395179633865,496.14936404736767,495.00958982830406,494.39015446957944,496.62570599440465]
[null,"Coliban Water","CW","RoA",null,{"$f":"C108&D108&E108","v":"CWRoA"},"2017-18",null,17.66505143047161,19.582312438188168,20.717276701607972,21.505754538151027,22.222947078965582,20.494160972172537,20.467432397532626,20.431104719751303,20.46447751858128,20.519939201818804]
[null,"Coliban Water","CW","Revenue Req",null,"CWRevenue Req","2017-18",null,104.68897419604183,108.38774947594857,111.74137211264414,114.07390756715945,115.13806489992817,119.32300464685233,120.07057701844843,121.19975964044042,121.85837494233627,123.24348563945017]
[null,"Coliban Water","CW","RegDepEx",null,"CWRegDepEx","2017-18",null,11.851425395290761,11.851425395290761,11.851425395290761,11.851425395290761,11.851425395290761,30.989961195015617,30.989961195015617,30.989961195015617,30.989961195015617,30.989961195015617]
[null,"Coliban Water","CW","RegDepNew",null,"CWRegDepNew","2017-18",null,0.56317684355967823,1.8286153695595433,3.2543597177283075,4.3850770483340327,5.3751722961837904,0.53737415345156037,1.5932010871963045,2.6056560766399146,3.6690449101383349,4.9795732829834041]
[null,"Coliban Water","CW","Total prescribed capex","Water","CWTotal prescribed capexWater","2017-18",null,25.482590543959962,21.410042214516125,20.697794185079591,18.221303211677444,16.15570928466245,18.658963313066781,24.083128700189125,22.399436958866215,20.113521678011317,22.568765612601013]
[null,"Coliban Water","CW","Total prescribed capex","Sewerage","CWTotal prescribed capexSewerage","2017-18",null,17.561112783461912,15.680727903225808,24.363238188682118,13.802239359098891,10.936188297086002,15.559597931486577,10.37600344153776,13.976730049095032,18.937501699110012,18.838216750316253]
[null,"Coliban Water","CW","Total prescribed capex","Recycled Water","CWTotal prescribed capexRecycled Water","2017-18",null,2.0117780826025391,0.78314516129032252,0.62184878863529969,0.78319233184380777,1.7373335434017685,1.8126980799999999,0.81350447999999997,0.18949648000000002,2.0296688000000001,0.18342079999999999]
[null,"Coliban Water","CW","Total prescribed capex","Rural Water","CWTotal prescribed capexRural Water","2017-18",null,12.642405083432617,9.4008870967741931,19.750054069672284,3.8751544769547133,9.2001098381913327,0.74593733468972534,1.8775358468972536,1.9590118468972535,1.4348216754832148,0.524451]
[null,"Coliban Water","CW","Total prescribed capex","Bulk Water","CWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Coliban Water","CW","Total controllable opex",null,"CWTotal controllable opex","2017-18",null,56.105192089843747,54.622578814516132,58.373198805038754,57.104309721950095,60.236634309999999,59.663399621726924,59.494678316573825,59.758000125383795,59.429088502611194,59.518803132497283]
[]
[null,"East Gippsland Water","EGW","RAV (Opening Base)",null,{"$f":"C119&D119&E119","v":"EGWRAV (Opening Base)"},"2017-18",null,140.24954630692699,144.59772643909923,143.14901726937674,144.11166289912367,145.50298635219031,146.72630855713402,149.02498426515353,156.9116178898397,160.06312609785923,162.51451284541989]
[null,"East Gippsland Water","EGW","RoA",null,{"$f":"C120&D120&E120","v":"EGWRoA"},"2017-18",null,6.1203336188143256,6.3511870943748718,6.5209200636187274,6.5346030439938279,6.5423381507463994,5.8706631625224075,6.0728415527766151,6.2919486681558228,6.4031661330240892,6.5542119402315073]
[null,"East Gippsland Water","EGW","Revenue Req",null,"EGWRevenue Req","2017-18",null,31.263057290839239,32.237048766012045,33.317467513850417,33.762609126666653,34.33846413420283,32.478474114106696,33.190621273043121,33.962686130417843,34.990664369842172,35.287511119822597]
[null,"East Gippsland Water","EGW","RegDepEx",null,"EGWRegDepEx","2017-18",null,6.2605605605605605,6.2605605605605605,6.2605605605605605,6.2605605605605605,6.2605605605605605,6.731126375313826,6.731126375313826,6.731126375313826,6.6429103357726733,6.1850128496218746]
[null,"East Gippsland Water","EGW","RegDepNew",null,"EGWRegDepNew","2017-18",null,0.22425930726719212,0.74058655982606802,1.2496938096925088,1.6522559863728215,2.0250647694926038,0.26319791666666664,0.82523999999999997,1.5133654166666661,2.1397029166666663,2.6210133333333334]
[null,"East Gippsland Water","EGW","Total prescribed capex","Water","EGWTotal prescribed capexWater","2017-18",null,6.351,3.0494000000000003,3.625,2.5419100000000001,2.8952327327327323,5.6355000000000004,10.076499999999999,6.1260000000000003,5.7695000000000007,8.6045000000000016]
[null,"East Gippsland Water","EGW","Total prescribed capex","Sewerage","EGWTotal prescribed capexSewerage","2017-18",null,5.1989999999999998,3.3484411764705877,5.3908999999999994,7.0313400000000001,6.713714802264132,2.9365000000000001,3.6105,2.9819999999999998,3.6095000000000002,3.1955]
[null,"East Gippsland Water","EGW","Total prescribed capex","Recycled Water","EGWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0.82099999999999995,1.8559999999999999,2.3879999999999999,1.9550000000000001,2.2640000000000002]
[null,"East Gippsland Water","EGW","Total prescribed capex","Rural Water","EGWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"East Gippsland Water","EGW","Total prescribed capex","Bulk Water","EGWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"East Gippsland Water","EGW","Total controllable opex",null,"EGWTotal controllable opex","2017-18",null,17.573,17.167999999999999,17.915299999999998,18.771720000000002,19.380000000000003,18.260999999999999,18.242000000000001,17.757000000000001,17.754000000000001,17.912000000000003]
[]
[null,"Goulburn Valley Water","GVW","RAV (Opening Base)",null,{"$f":"C131&D131&E131","v":"GVWRAV (Opening Base)"},"2017-18",null,277.81255069037621,289.77026521991598,307.85270312099397,320.20551595616513,337.88409652998399,351.42037257343918,367.29395148720687,384.89393939643583,401.02523566336106,409.35018478124323]
[null,"Goulburn Valley Water","GVW","RoA",null,{"$f":"C132&D132&E132","v":"GVWRoA"},"2017-18",null,12.809298857981942,13.70377359577895,14.596709348042753,15.423509767087371,16.098250926561619,15.41642225110086,16.134430259454135,16.857966305032644,17.382552768536762,17.813777703218015]
[null,"Goulburn Valley Water","GVW","Revenue Req",null,"GVWRevenue Req","2017-18",null,69.501488030189378,70.093984290521064,71.146702175381108,73.474224601859021,74.75931245447623,72.317814166927676,73.89689943630222,75.518159966708637,77.078090279992125,76.359575545372778]
[null,"Goulburn Valley Water","GVW","RegDepEx",null,"GVWRegDepEx","2017-18",null,9.1528084335066406,9.1528084335066406,9.1528084335066406,9.1528084335066406,9.1528084335066406,10.675951548638302,10.675951548638302,10.630085681234032,10.584219813829762,9.2830604548433815]
[null,"Goulburn Valley Water","GVW","RegDepNew",null,"GVWRegDepNew","2017-18",null,0.39165703695362031,1.0701436654154153,1.9507987313222315,2.8820809926744926,3.6920336411563079,0.37127953759398508,1.1823305421327714,2.279858051840729,3.4297910682880985,4.3209621044723097]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Water","GVWTotal prescribed capexWater","2017-18",null,13.631209999999999,25.209510000000002,14.92061,20.732530000000001,21.584554554554554,16.208000000000002,15.466000000000001,16.762,17.462,16.535000000000004]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Sewerage","GVWTotal prescribed capexSewerage","2017-18",null,10.34535,6.7641900000000001,11.83323,13.445870000000001,7.4385635635635632,12.922000000000001,16.706,14.548999999999999,7.1869999999999994,11.213000000000001]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Recycled Water","GVWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Rural Water","GVWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Bulk Water","GVWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total controllable opex",null,"GVWTotal controllable opex","2017-18",null,39.341900000000003,39.232759999999999,41.796510000000005,44.222469999999994,43.455039999999997,41.754677805685795,41.871783207210129,41.754706133009918,41.742251473498591,41.095263257479935]
[]
[null,"South East Water","SEW","RAV (Opening Base)",null,{"$f":"C143&D143&E143","v":"SEWRAV (Opening Base)"},"2017-18",null,2903.9747410494479,3061.6826088475927,3204.407563373084,3239.8224923135085,3289.8638001535178,3342.7940731897165,3468.9613884142459,3592.9131951538402,3661.9896417420714,3762.6670447002816]
[null,"South East Water","SEW","RoA",null,{"$f":"C144&D144&E144","v":"SEWRoA"},"2017-18",null,134.49139494858747,144.05577499556179,152.03188211903958,158.38671713066927,163.85386297002691,140.66275028212183,145.82771015068101,149.81374358190061,153.31916057503463,156.83984493667941]
[null,"South East Water","SEW","Revenue Req",null,"SEWRevenue Req","2017-18",null,904.10460252591952,920.06871698861664,931.19140233456312,944.48812507055766,953.42102840445784,880.48000400369085,889.57751189153271,892.76023205778642,904.21383242554077,916.01734070498844]
[null,"South East Water","SEW","RegDepEx",null,"SEWRegDepEx","2017-18",null,42.622553714371932,42.622553714371932,42.622553714371932,42.622553714371932,42.622553714371932,54.971124374111433,54.971124374111433,54.971124374111433,54.971124374111433,54.971124374111433]
[null,"South East Water","SEW","RegDepNew",null,"SEWRegDepNew","2017-18",null,4.5371538428543028,13.610360872233764,21.998650617160479,28.508273380923765,32.715023799101346,3.9759139403939687,12.04179852332105,20.496290105562544,28.514928927660328,35.82023179344727]
[null,"South East Water","SEW","Total prescribed capex","Water","SEWTotal prescribed capexWater","2017-18",null,48.16138183593749,49.884354838709676,33.307265917602997,35.189450092421438,42.64818397120537,72.727703282711147,59.389348458834775,56.429474989563467,62.968783720714541,58.894867538868922]
[null,"South East Water","SEW","Total prescribed capex","Sewerage","SEWTotal prescribed capexSewerage","2017-18",null,165.8935205078125,167.30895161290323,110.14615168539326,125.10805914972272,121.44841376336056,169.17350198165505,180.85656473570418,129.68952825370999,112.1851611739994,122.76894894966878]
[null,"South East Water","SEW","Total prescribed capex","Recycled Water","SEWTotal prescribed capexRecycled Water","2017-18",null,15.299501953124999,15.508790322580644,6.1168164794007485,9.16169593345656,4.3893114154340607,8.0369864866960778,12.773734057045582,7.5932316294663327,44.356135046792311,14.190697442358744]
[null,"South East Water","SEW","Total prescribed capex","Rural Water","SEWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"South East Water","SEW","Total prescribed capex","Bulk Water","SEWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"South East Water","SEW","Total controllable opex",null,"SEWTotal controllable opex","2017-18",null,120.88851074218749,114.40419354838713,113.48184456928831,120.16238752695347,122.68150240639829,123.71226319800121,124.02018819800114,125.05499319800121,125.38155319800127,125.38155319800121]
[]
[null,"Wannon Water","WNW","RAV (Opening Base)",null,{"$f":"C155&D155&E155","v":"WNWRAV (Opening Base)"},"2017-18",null,285.82141610491237,296.82089561290155,302.96015231278307,310.00565420234688,320.17937163608167,329.59261092160091,339.14183666550713,365.01092999182413,398.56841071345161,408.71978730357279]
[null,"Wannon Water","WNW","RoA",null,{"$f":"C156&D156&E156","v":"WNWRoA"},"2017-18",null,13.05475436377818,13.735484375491085,14.428948286019192,15.039317092860431,15.569594134705289,12.471897447499565,13.132449098159224,14.240754704153389,15.055924893017501,15.230837393037437]
[null,"Wannon Water","WNW","Revenue Req",null,"WNWRevenue Req","2017-18",null,68.769719877288225,70.167016359144128,70.818177592135271,71.523290324400392,71.227358489396124,64.230924939780735,65.833294324062365,66.001592963980372,67.505669321634798,67.866045810229451]
[null,"Wannon Water","WNW","RegDepEx",null,"WNWRegDepEx","2017-18",null,7.3619775184683256,6.4382038489198532,5.82620379284399,5.7954113371923741,5.7578830318669683,9.2465253361761963,8.5340307470379848,7.7333088868752142,7.22552267748679,6.8184091826367421]
[null,"Wannon Water","WNW","RegDepNew",null,"WNWRegDepNew","2017-18",null,0.87497971670656116,2.3453841286179955,3.5132746546708478,3.8526180590173569,3.6737241683326478,0.62265177939474403,1.8613830692104103,3.3892562554678998,5.1250432773267294,5.8972612672462219]
[null,"Wannon Water","WNW","Total prescribed capex","Water","WNWTotal prescribed capexWater","2017-18",null,9.2155273437500007,8.5433064516129029,11.800117041198501,12.124000000000001,10.582263796677266,10.337579248366008,11.840127267156863,13.722682843137257,15.154464685457517,5.9955014399509761]
[null,"Wannon Water","WNW","Total prescribed capex","Sewerage","WNWTotal prescribed capexSewerage","2017-18",null,11.271215820312499,8.8190322580645155,5.8115964419475654,9.4250000000000007,9.8125826890416157,10.597923611111115,26.028059875408502,32.536263020833339,8.8505778594771236,7.3366787479575208]
[null,"Wannon Water","WNW","Total prescribed capex","Recycled Water","WNWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total prescribed capex","Rural Water","WNWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total prescribed capex","Bulk Water","WNWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total controllable opex",null,"WNWTotal controllable opex","2017-18",null,37.330439453124995,35.943469354838705,34.816811797752813,36.311700000000002,38.827995000000001,37.95369495090867,38.442141665963021,36.846402840935681,36.386672657733243,36.254232044171722]
[]
[null,"Westernport Water","WPW","RAV (Opening Base)",null,{"$f":"C167&D167&E167","v":"WPWRAV (Opening Base)"},"2017-18",null,109.4974191677727,110.89180079273756,113.81094913460961,115.28759725982846,117.08759826920013,120.43155716823556,122.81004692093403,125.18063015763767,127.1574894865643,128.29919162569232]
[null,"Westernport Water","WPW","RoA",null,{"$f":"C168&D168&E168","v":"WPWRoA"},"2017-18",null,4.9333324830537082,5.0769005247640742,5.1253694882066574,5.2296762049915673,5.3717396925667202,4.8283458411700169,4.9226149400096482,5.0089116749374094,5.0708151200782936,5.1241653735387782]
[null,"Westernport Water","WPW","Revenue Req",null,"WPWRevenue Req","2017-18",null,20.547732462124777,20.858029190096534,21.113012709870109,21.417617131973724,21.665606252105956,21.959608132726206,22.274848238263871,22.573460265714573,22.648800088036577,22.948324187338077]
[null,"Westernport Water","WPW","RegDepEx",null,"WPWRegDepEx","2017-18",null,1.7272469647547348,1.7272469647547348,1.7272469647547348,1.7272469647547348,1.638323279729234,2.1827844425517395,2.1827844425517395,2.1827844425517395,2.1827844425517395,2.1827844425517395]
[null,"Westernport Water","WPW","RegDepNew",null,"WPWRegDepNew","2017-18",null,0.14289580881557901,0.36235974337320437,0.56843015295713262,0.77045377134494786,0.96177190078317698,9.850220157596018E-2,0.34016840147741606,0.60179578968407632,0.86560424392507518,1.1557014773166099]
[null,"Westernport Water","WPW","Total prescribed capex","Water","WPWTotal prescribed capexWater","2017-18",null,2.2658107680761721,1.1452056975806451,1.451531267406367,2.978490857301292,2.5604093192472468,3.1131982917883523,3.0669103320680309,2.2682007676383211,2.1216826030704463,3.1252237162897591]
[null,"Westernport Water","WPW","Total prescribed capex","Sewerage","WPWTotal prescribed capexSewerage","2017-18",null,2.1333976984658203,4.2635760222983858,2.7282362543595502,2.2760971987985212,3.4393222240643557,2.1291103071201585,2.4437363814598831,3.0265748678168669,2.3195713652289429,1.9856837399248239]
[null,"Westernport Water","WPW","Total prescribed capex","Recycled Water","WPWTotal prescribed capexRecycled Water","2017-18",null,5.9996624619140628E-3,6.1929268951612894E-3,9.7302683711610494E-2,9.9212864140480594E-3,0.58623623623623622,4.5791401091489159E-2,2.5453286472085831E-2,0.12022436454481249,0.37274603170061071,0.365092543785417]
[null,"Westernport Water","WPW","Total prescribed capex","Rural Water","WPWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Westernport Water","WPW","Total prescribed capex","Bulk Water","WPWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Westernport Water","WPW","Total controllable opex",null,"WPWTotal controllable opex","2017-18",null,12.872602539062498,12.409758064516129,14.356722846441947,13.745410568391867,13.768871060999999,13.254741394007992,13.253995986057483,13.224137959047187,13.223450199361139,13.193504281476422]
[]
[null,"Yarra Valley Water","YVW","RAV (Opening Base)",null,{"$f":"C179&D179&E179","v":"YVWRAV (Opening Base)"},"2017-18",null,3579.6767410959183,3660.5309429729464,3717.1517149236588,3841.8854198759932,3938.4216356039456,4058.0603250275967,4153.6692306824343,4251.8535713884603,4374.7585499578099,4448.7225259153356]
[null,"Yarra Valley Water","YVW","RoA",null,{"$f":"C180&D180&E180","v":"YVWRoA"},"2017-18",null,163.96295512860442,170.43119624983137,177.26542959377107,184.01670553857147,190.46747208743523,169.57221532541215,173.57404586276397,178.13954030580047,182.20488421678047,184.81018519798482]
[null,"Yarra Valley Water","YVW","Revenue Req",null,"YVWRevenue Req","2017-18",null,1019.0800467996735,1005.1526196772246,999.84065046889782,1010.2999022245964,1018.778385427715,951.51215400889896,952.16034135135158,952.21469524801421,955.98136412452436,959.99587253004995]
[null,"Yarra Valley Water","YVW","RegDepEx",null,"YVWRegDepEx","2017-18",null,94.296316235659617,74.526699692647142,60.778842420216954,60.778842420216954,60.778842420216954,93.869704030062053,92.938230534704743,84.31957157199534,80.420288194591109,79.224660010558281]
[null,"Yarra Valley Water","YVW","RegDepNew",null,"YVWRegDepNew","2017-18",null,3.5799945826244679,9.8018831953500403,15.162902065650739,20.820745918373987,24.15730994355523,2.2034384913032423,6.7023084373029249,11.424049607314769,16.554367677734447,20.081971157613108]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Water","YVWTotal prescribed capexWater","2017-18",null,114.2196630859375,64.67604838709677,72.614433520599249,74.624265249537885,91.606699978965267,83.272286676939288,85.563726216318557,77.198188760895704,73.135298691166909,78.082807379369257]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Sewerage","YVWTotal prescribed capexSewerage","2017-18",null,92.53187988281249,108.92217741935484,171.12083801498125,145.83038354898338,146.48157632632632,139.82406045180042,151.73254228860333,182.24378911538921,135.01597833264481,110.03267706906175]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Recycled Water","YVWTotal prescribed capexRecycled Water","2017-18",null,4.3574121093749998,7.5693548387096774,13.343806179775282,6.9516959334565609,10.202833333333334,15.693584938405728,8.540392393074951,4.0002964195098887,6.2826962247089337,6.2490445545647342]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Rural Water","YVWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Bulk Water","YVWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Yarra Valley Water","YVW","Total controllable opex",null,"YVWTotal controllable opex","2017-18",null,137.03294921875002,131.32201612903231,132.66725187265911,140.34929759704249,137.10627579881077,136.89649575553767,135.97099680230104,134.97734624197889,133.88705627665351,132.69768636453068]
[]
[null,"Western Water","WW","RAV (Opening Base)",null,{"$f":"C191&D191&E191","v":"WWRAV (Opening Base)"},"2019-20",null,322.6689130326701,333.87145758698011,340.98342220609499,364.72894759275408,416.79975664831113,458.39638531495171,501.688836526817,539.52821761097834,593.05276037302292,654.79995350149068]
[null,"Western Water","WW","RoA",null,{"$f":"C192&D192&E192","v":"WWRoA"},"2019-20",null,14.640297931657098,15.455694590054335,16.664110059184083,18.708896452589286,21.172133347766518,19.450366477887123,21.450845191577709,21.066006190502421,23.210060478065952,25.655669042622481]
[null,"Western Water","WW","Revenue Req",null,"WWRevenue Req","2019-20",null,71.808324208367395,75.479082085038684,77.98049867418365,95.245586399282402,100.22493837459284,83.303136431523711,87.249987801196411,96.714502628955074,100.19764480971078,105.00380157946171]
[null,"Western Water","WW","RegDepEx",null,"WWRegDepEx","2019-20",null,4.7622999989010779,4.7622999989010779,4.7622999989010779,4.7622999989010779,4.7622999989010779,5.9828859713948406,5.9828859713948406,12.350999999999999,11.157999999999999,10.651999999999999]
[null,"Western Water","WW","RegDepNew",null,"WWRegDepNew","2019-20",null,7.009952667175201E-2,0.3809412945077596,0.80340395057232883,1.6029505909737169,2.685805768712465,0.75614093856084863,2.2817188504265187,0.6463565071283881,2.2678989209137992,4.531408050917296]
[null,"Western Water","WW","Total prescribed capex","Water","WWTotal prescribed capexWater","2019-20",null,8.1628796003906245,7.7259433440227703,11.358478188764046,27.168142596137152,15.009252695746609,32.120596700000007,25.2454753269474,36.174054288534649,29.13575306468055,32.815674084564641]
[null,"Western Water","WW","Total prescribed capex","Sewerage","WWTotal prescribed capexSewerage","2019-20",null,11.198053505859376,10.575135284819734,21.321718180149816,39.70954316136784,43.134048026425347,31.675758000000002,32.031847246687796,43.533629934702603,52.494441391290806,54.864523588825577]
[null,"Western Water","WW","Total prescribed capex","Recycled Water","WWTotal prescribed capexRecycled Water","2019-20",null,2.3610622267578125,0.68306995237191648,5.333100368539327,6.4261612987060994,6.6310828847058829,7.1650443000000008,17.422807755054059,10.609490352324061,12.082039089595886,10.617225865050546]
[null,"Western Water","WW","Total prescribed capex","Rural Water","WWTotal prescribed capexRural Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"Western Water","WW","Total prescribed capex","Bulk Water","WWTotal prescribed capexBulk Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"Western Water","WW","Total controllable opex",null,"WWTotal controllable opex","2019-20",null,52.437400974609361,44.154662831283112,56.682215365481611,54.735202900184845,55.340996057013569,59.626162665807584,59.1338662693896,61.374041615800941,63.08227113569226,64.224724485921939]
[]
[null,"GWM Water","GWMW","RAV (Opening Base)",null,{"$f":"C203&D203&E203","v":"GWMWRAV (Opening Base)"},"2017-18",null,337.16639941828373,352.21887248552895,357.23813631681088,363.21772938205032,358.91392287149341,402.13130095953261,401.7378044042888,405.73068156837752,411.14478565207332,412.75041605681906]
[null,"GWM Water","GWMW","RoA",null,{"$f":"C204&D204&E204","v":"GWMWRoA"},"2017-18",null,15.291003087527343,15.968995787889257,16.251929400516559,16.223100518373784,16.095090687139415,16.599897025762914,16.674224235335561,16.868478398102312,17.013435915288628,17.019820291140206]
[null,"GWM Water","GWMW","Revenue Req",null,"GWMWRevenue Req","2017-18",null,61.000745325041848,61.686216899603217,62.616014541380409,62.599445801498099,62.346372144649379,62.49492241191578,63.061404856117029,63.477905501457684,64.004751155170766,64.228813695156774]
[null,"GWM Water","GWMW","RegDepEx",null,"GWMWRegDepEx","2017-18",null,10.122012173972797,10.122012173972797,10.122012173972797,10.122012173972797,10.122012173972797,12.07689918140523,12.07689918140523,12.07689918140523,12.07689918140523,12.07689918140523]
[null,"GWM Water","GWMW","RegDepNew",null,"GWMWRegDepNew","2017-18",null,0.40417887704371036,1.3852527399065733,2.2129902288121457,2.667741171129463,3.1042720202702703,0.14161422383860328,0.68358906450605372,1.2822944348989713,1.7615811138490063,2.2392741299227841]
[null,"GWM Water","GWMW","Total prescribed capex","Urban Water","GWMWTotal prescribed capexUrban Water","2017-18",null,16.210970091652495,5.0720967741935477,6.3264208528145405,4.882755662507444,22.336852338338339,9.3384775228727488,11.659873132319976,12.450641287023245,6.7309062552052872,10.261389561360906]
[null,"GWM Water","GWMW","Total prescribed capex","Sewerage","GWMWTotal prescribed capexSewerage","2017-18",null,3.2260638919552318,5.4295967741935485,2.8225434458297767,4.401259092488691,2.2226444408908907,5.899759610113402,4.1975288324173388,5.9033659482257672,3.063543582243236,3.3423758941549075]
[null,"GWM Water","GWMW","Total prescribed capex","Recycled Water","GWMWTotal prescribed capexRecycled Water","2017-18",null,0.16645246134516012,1.2580645161290323E-2,-7.1524977211848552E-5,9.9454775031398253E-4,3.8273981231231234E-2,0,0.17399999999999999,0,0,0]
[null,"GWM Water","GWMW","Total prescribed capex","Bulk water - headworks","GWMWTotal prescribed capexBulk water - headworks","2017-18",null,3.247949969299265,0.53258064516129022,0.687935840313597,1.3448761624655494,0.76288165790790796,0.75209106284273286,1.8985197453352964,1.7871632643719022,7.0587182465184064,0.69298395061890372]
[null,"GWM Water","GWMW","Total prescribed capex","Domestic and stock","GWMWTotal prescribed capexDomestic and stock","2017-18",null,7.9579485067871021,9.2866129032258069,12.734097025446365,11.655261266322976,83.402419457857846,0.422031350792057,0.57441933456991801,0.43245332572218698,0.42580892850585245,0.55897527050546647]
[null,"GWM Water","GWMW","Total prescribed capex","Surface water diversions",{"$f":"C213&D213&E213","v":"GWMWTotal prescribed capexSurface water diversions"},"2017-18",null,7.1874269745976728E-3,1.1532258064516127E-2,2.4521067415730349E-4,8.9372779461068582E-3,6.3918188538538534E-2,6.1685806025590035E-3,5.1500055096497816E-3,4.1767678627610844E-3,6.6107701958525037E-3,4.6727587581431159E-3]
[null,"GWM Water","GWMW","Total prescribed capex","Groundwater diversions",{"$f":"C214&D214&E214","v":"GWMWTotal prescribed capexGroundwater diversions"},"2017-18",null,0.11220427273809994,7.2338709677419344E-2,1.1360579301890388,0.17327161360403759,0.15977421751751752,0.11327527277649295,9.5343489847822885E-2,7.7958756794137399E-2,0.1244011173313662,8.8654044601673268E-2]
[null,"GWM Water","GWMW","Total controllable opex",null,"GWMWTotal controllable opex","2017-18",null,32.511062023407227,31.757741935483871,32.542454054206225,31.200713744060195,32.760163930000004,31.128800164481504,31.128800134481505,30.801040734481496,30.751246774481501,30.520571854481503]
[]
[null,"Lower Murray Water - Urban","LMW-U","RAV (Opening Base)",null,{"$f":"C217&D217&E217","v":"LMW-URAV (Opening Base)"},"2017-18",null,147.99365101211072,152.94668271018222,153.84467162716021,157.39740560141473,154.96390335163301,156.09742923481821,167.96214324316173,170.6710321274856,175.81058409263935,177.66993728961546]
[null,"Lower Murray Water - Urban","LMW-U","RoA",null,"LMW-URoA","2017-18",null,7.0744233371768361,7.4393697138446617,7.629629469782957,7.6484992579226869,7.6197277142635711,6.4325825136879011,6.7218685311073489,6.8776600819694789,7.0165883494377574,7.0951920275894018]
[null,"Lower Murray Water - Urban","LMW-U","Revenue Req",null,"LMW-URevenue Req","2017-18",null,33.651945929434184,34.712157249405301,35.775102144991848,35.601340348467865,36.061149626284006,37.899134311694937,37.38896106583109,37.050660939461658,37.504169903643252,37.712740340225714]
[null,"Lower Murray Water - Urban","LMW-U","RegDepEx",null,"LMW-URegDepEx","2017-18",null,5.4640365989815258,5.4640365989815258,5.4318558372220433,5.3445081535701657,5.3433546883585752,7.8536032833231433,7.5879368274816903,7.171608920262913,6.9430009176072245,6.6602401493054684]
[null,"Lower Murray Water - Urban","LMW-U","RegDepNew",null,"LMW-URegDepNew","2017-18",null,0.3393049304860416,0.92789222597597598,1.3920978898342784,1.7616549759481703,2.1084261226504277,0.28723270833333336,0.86704928819444449,1.3921641145833339,1.8017458854166668,2.323905017361112]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Water","LMW-UTotal prescribed capexWater","2017-18",null,5.8210596069335931,6.3659112903225807,9.2923340262172296,3.5084830004736598,4.2423846338838835,11.719196999999999,5.9570924999999999,11.1123955,8.1818139999999993,9.0815245000000004]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Sewerage","LMW-UTotal prescribed capexSewerage","2017-18",null,7.1180425659179694,3.0590887096774195,2.1696612921348319,2.9294929947897415,5.5679220603103099,9.4613530000000008,6.3817824999999999,3.7659294999999999,3.597286,3.1781504999999997]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Recycled Water","LMW-UTotal prescribed capexRecycled Water","2017-18",null,7.2299804687500011E-2,2.0967741935483874E-3,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Rural Water","LMW-UTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Bulk Water","LMW-UTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Urban","LMW-U","Total controllable opex",null,"LMW-UTotal controllable opex","2017-18",null,17.514843280057377,19.236620237197581,20.618262272048224,22.052535388816999,20.42741384,21.709389050965612,20.647721418498332,20.096369037688572,20.281116906861776,20.212614595240836]
[]
[null,"Lower Murray Water - Rural","LMW-R","RAV (Opening Base)",null,"LMW-RRAV (Opening Base)","2017-18",null,78.16451380685244,54.615451445294255,45.004300659725672,74.129038682507499,84.563004282445903,73.967290303616394,83.91813398940495,86.765719781068285,88.715143233430439,89.818773162219827]
[null,"Lower Murray Water - Rural","LMW-R","RoA",null,"LMW-RRoA","2017-18",null,3.7162770897817885,4.2531999023026428,4.4034819129746774,4.3838836019396989,4.3591154644523948,3.1577084858604265,3.4136770754094643,3.509617260289974,3.5706783279130052,3.6234965250539704]
[null,"Lower Murray Water - Rural","LMW-R","Revenue Req",null,"LMW-RRevenue Req","2017-18",null,29.517785287345259,30.229937175960739,30.583799863396589,30.715983992118431,30.752115539161508,25.874875434588006,25.630721185349259,25.611108558090091,25.578625219150897,25.567097548376612]
[null,"Lower Murray Water - Rural","LMW-R","RegDepEx",null,"LMW-RRegDepEx","2017-18",null,2.1921977020095618,2.0652491101266515,1.902386722701183,1.7520383829129891,1.6527015150323752,2.0215081892114446,1.8556119687533355,1.7157017733322892,1.5977758177383832,1.5121087002133717]
[null,"Lower Murray Water - Rural","LMW-R","RegDepNew",null,"LMW-RRegDepNew","2017-18",null,0.2623917502224446,0.66582677705483251,0.87627778167055947,1.0159376882437994,1.1584866825158491,0.21409812499999997,0.56792723958333335,0.80954977430555553,0.99349425347222231,1.2129363715277783]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Irrigation","LMW-RTotal prescribed capexIrrigation","2017-18",null,11.606141967773434,45.48008064516128,53.037723782771543,13.18690979031885,2.2416595220220219,13.466449999999996,5.5011250000000009,4.7546750000000007,3.9149000000000003,4.4823250000000003]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Drainage","LMW-RTotal prescribed capexDrainage","2017-18",null,0.34962890625000004,0.22540322580645158,0.19761704119850187,7.70344316081331E-2,0.2101601601601602,0.22,0.22,0.22,0.28000000000000003,0.28000000000000003]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Domestic and stock","LMW-RTotal prescribed capexDomestic and stock","2017-18",null,0.14028320312500001,1.5725806451612902E-2,0,1.4093345656192235E-3,5.8623623623623625E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Surface water diversions","LMW-RTotal prescribed capexSurface water diversions","2017-18",null,0.25574707031249999,0.1142741935483871,0.11381086142322097,0.17207055914972272,9.2912912912912912E-2,0.17,0.17,0.12000000000000001,0.12000000000000001,0.12000000000000001]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Groundwater diversions","LMW-RTotal prescribed capexGroundwater diversions","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Bulk water services","LMW-RTotal prescribed capexBulk water services","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Rural","LMW-R","Total controllable opex",null,"LMW-RTotal controllable opex","2017-18",null,16.502812681248056,18.132274110320687,18.891043756934376,19.142645655348968,15.895781367016131,16.771588869516133,16.094851879516128,15.888650992897368,15.739903570897368,15.539748609516129]
[]
[null,"Southern Rural Water","SRW","RAV (Opening Base)",null,{"$f":"C242&D242&E242","v":"SRWRAV (Opening Base)"},"2017-18",null,45.915120646316403,47.297775529124536,44.519656047146967,48.202610062562073,44.100288163423073,61.297264158062973,71.641021290559422,84.773986310616834,91.114860607446445,91.572218630522997]
[null,"Southern Rural Water","SRW","RoA",null,"SRWRoA","2017-18",null,2.0286702302075734,2.3261905707018342,2.6118828155160689,2.769194006945134,2.8032701491009258,2.7451755945140528,3.2299699069642904,3.632104688858008,3.77248818626407,3.7811210259861703]
[null,"Southern Rural Water","SRW","Revenue Req",null,"SRWRevenue Req","2017-18",null,30.870401567045977,31.285637784973236,31.787373099722977,31.812077276232657,31.256622750033756,28.422791356922669,29.494625267049329,30.633752512240086,31.405317561147466,32.097871295340667]
[null,"Southern Rural Water","SRW","RegDepEx",null,"SRWRegDepEx","2017-18",null,3.0852921753379245,2.7643038929036745,2.4209518400148742,1.9781350453183979,1.1056344729733738,3.3936697978885388,3.3936697978885388,3.3936697978885388,3.3936697978885388,3.3936697978885393]
[null,"Southern Rural Water","SRW","RegDepNew",null,"SRWRegDepNew","2017-18",null,0.49507964226192169,1.3780009410251819,2.1246570031107774,2.7119256325340753,3.4150122639402913,0.42239647428737193,1.2633000635747265,2.0016010402285294,2.5205441692431449,2.8878296370011141]
[null,"Southern Rural Water","SRW","Total prescribed capex","Irrigation","SRWTotal prescribed capexIrrigation","2017-18",null,10.955757062851728,10.493673681460786,14.143805849910059,17.266086833125652,32.629996861530948,36.251616336475436,22.008674736496271,10.869860613014305,4.6547756254055619,3.2677770078991406]
[null,"Southern Rural Water","SRW","Total prescribed capex","Drainage","SRWTotal prescribed capexDrainage","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Southern Rural Water","SRW","Total prescribed capex","Domestic and stock","SRWTotal prescribed capexDomestic and stock","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Southern Rural Water","SRW","Total prescribed capex","Surface water diversions","SRWTotal prescribed capexSurface water diversions","2017-18",null,0.41159088312706016,0.50526701120672413,0.23796953287787068,0.49377580822612405,9.0060934064264478E-2,6.4930348715958708E-2,6.4429715359366951E-2,1.451383755013373E-2,1.4431951003895408E-2,1.4351905504151198E-2]
[null,"Southern Rural Water","SRW","Total prescribed capex","Groundwater diversions","SRWTotal prescribed capexGroundwater diversions","2017-18",null,0.7118209444291419,0.51446299388579542,0.27489087729028239,0.56980980360226119,0.71129921692881237,0.86481234047249567,0.91049568127612912,0.89674435550851439,0.56626965206025648,0.56316397503293247]
[null,"Southern Rural Water","SRW","Total prescribed capex","Bulk water services","SRWTotal prescribed capexBulk water services","2017-18",null,7.5025400350983817,3.1625665771715417,3.015182708522762,2.7210294860903916,6.6515525174759711,7.2712854797271991,4.3933207059908321,3.6004531259781265,3.0704294552396485,3.9465182995978134]
[null,"Southern Rural Water","SRW","Total prescribed capex","Licence applications","SRWTotal prescribed capexLicence applications","2017-18",null,0.23226955996026086,0.15633835758128325,0.12511554977124481,0.26618258016186597,0,0,0,0,0,0]
[null,"Southern Rural Water","SRW","Total controllable opex",null,"SRWTotal controllable opex","2017-18",null,22.657168185658808,22.371259627006758,21.840586696305962,22.622950131779753,21.873748805005487,19.646841604120446,19.655306075241047,19.668090731430816,19.672049338266774,19.671733314989236]
[]
[null,{"$f":"INDEX($B$25:$B$42,MATCH(C256,$C$25:$C$42,0))","v":"City West Water"},"CWW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,{"$f":"C256&D256&E256","v":"CWWTotal metered volume of water delivered to customers (ML) - [BED 10]"},"ML",null,null,null,101082,102600,102031,105302.25,103119.53200000001]
[null,"South East Water","SEW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"SEWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,136500,134648,140358,140418,136326.70000000001]
[null,"Yarra Valley Water","YVW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"YVWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,140354,136002,143156,150068,143427]
[null,"Barwon Water","BW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"BWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,33670,31729.496154,33488,36057.089810000005,34053.313959999999]
[null,"Central Highlands Water","CHW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"CHWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,14728,13416.7,14454.43,14930.759999999998,14052]
[null,"Coliban Water","CW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"CWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,21195,18990,20447,21301,20304]
[null,"East Gippsland Water","EGW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"EGWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,4663,4671,5002,5093,4878]
[null,"Gippsland Water","CGW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"CGWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,15441,15365.3,15875,16882,15527.5]
[null,"Goulburn Valley Water","GVW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"GVWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,26256,22438,24037,26296,25546]
[null,"GWM Water","GWMW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"GWMWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,10201.1,8359.5999999999985,9296.0194797562654,10138.799999999999,9769.25]
[null,"Lower Murray Water - Urban","LMW-U","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"LMW-UTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,19397,17033,19223,20508.905999999999,19452]
[null,"North East Water","NEW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"NEWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,14762,13823,14581.754000000001,15440.29,15072.308000000001]
[null,"South Gippsland Water","SGW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"SGWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,4771,4613,4530,4642,4726]
[null,"Wannon Water","WNW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WNWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,11975,10737,12033,11986,11469]
[null,"Western Water","WW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,13054,12555,13539.466,14718,14687.5]
[null,"Westernport Water","WPW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WPWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,1819,2004,1973,2232,2047]
[]
[null,"City West Water","CWW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,{"$f":"C273&D273&E273","v":"CWWWater customers (No.) - Residential & Non-Residential - [BED 1]"},"Number",null,null,null,429233,444681,459044,473135,488191]
[null,"South East Water","SEW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"SEWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,727106,743040,762245,778018,792546]
[null,"Yarra Valley Water","YVW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"YVWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,765287,783886,802130,821734,839516]
[null,"Barwon Water","BW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"BWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,151418,154266,158109,161695,165804]
[null,"Central Highlands Water","CHW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"CHWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,67022,68251,69565,71054,72128]
[null,"Coliban Water","CW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"CWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,73228,74163,75238,76478,77709]
[null,"East Gippsland Water","EGW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"EGWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,23157,23460,23760,24128,24448]
[null,"Gippsland Water","CGW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"CGWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,67930,68772,69788,70906,71963]
[null,"Goulburn Valley Water","GVW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"GVWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,57236,57873,58662,59499,60279]
[null,"GWM Water","GWMW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"GWMWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,31613,31728,31826,31947,32052]
[null,"Lower Murray Water - Urban","LMW-U","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"LMW-UWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,33244,33395,33719,34040,34311]
[null,"North East Water","NEW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"NEWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,49576,50273,51094,51923,52707]
[null,"South Gippsland Water","SGW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"SGWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,19829,20048,20372,20692,20956]
[null,"Wannon Water","WNW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WNWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,42466,42766,43070,43302,43603]
[null,"Western Water","WW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,60158,62234,64981,68031,72286]
[null,"Westernport Water","WPW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WPWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,15972,16320,16529,16948,17256]
[]
[null,"City West Water","CWW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,{"$f":"C290&D290&E290","v":"CWWSewer customers (No.) - Residential & Non-Residential - [BED 2]"},"Number",null,null,null,425764,441214,455602,469686,484744]
[null,"South East Water","SEW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"SEWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,697973,714354,734766,751488,766516]
[null,"Yarra Valley Water","YVW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"YVWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,722699,726808,745096,764990,782501]
[null,"Barwon Water","BW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"BWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,135561,137852,141376,146272,150417]
[null,"Central Highlands Water","CHW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"CHWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,57448,58830,59932,61156,62475]
[null,"Coliban Water","CW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"CWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,66088,67055,67996,69173,70474]
[null,"East Gippsland Water","EGW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"EGWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,19356,19599,19832,20090,20206]
[null,"Gippsland Water","CGW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"CGWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,60311,61492,62469,63600,64559]
[null,"Goulburn Valley Water","GVW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"GVWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,50348,50940,51667,52492,53206]
[null,"GWM Water","GWMW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"GWMWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,25565,25755,25833,26043,26126]
[null,"Lower Murray Water - Urban","LMW-U","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"LMW-USewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,28691,28980,29295,29612,29868]
[null,"North East Water","NEW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"NEWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,44780,45517,46323,47129,47852]
[null,"South Gippsland Water","SGW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"SGWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,17181,17725,17954,18257,18517]
[null,"Wannon Water","WNW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WNWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,36146,36492,36816,37038,37321]
[null,"Western Water","WW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,54197,56264,58966,62005,66238]
[null,"Westernport Water","WPW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WPWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,14439,14753,15046,15497,15794]

{"sheet":"General_BL","index":26,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":true,"merged":[[2,1,2,2]]}
["BL","General Lookup"]
[null,{"$f":"Model_Name","v":"Gippsland Water"}]
[null,"Go to Table of Contents"]
[]
[]
[]
[null,"Method of Depreciation",null,null,"Service by Asset Class",null,null,null,"Asset category"]
[]
[null,null,"Depreciation Method",null,null,"[Service]",null,null,"[Asset category]"]
[null,null,"Straight line",null,null,"Water",null,null,"Headworks"]
[null,null,"Declining Balance",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,"2023-24",null,null,"Significant projects"]
[null,null,"Improvements / Compliance",null,null,"2024-25",null,null,"Capital Programs / Allocation"]
[null,null,null,null,null,"2025-26",null,null,"Other Capital expenditure"]
[null,null,null,null,null,"2026-27"]
[null,null,null,null,null,"2027-28"]
[null,null,null,null,null,"2028-29"]
[null,null,null,null,null,"2029-30"]
[null,null,null,null,null,"2030-31"]
[null,null,null,null,null,"2031-32"]
[null,null,null,null,null,"2032-33"]
[]
[]
[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"]