{"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":1,"defined_names":44,"comments":3,"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,{"$f":"+N24","v":"Goulburn Valley Water"},{"$f":"+O24","v":"GVW"}]
[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,{"$f":"I7&\"_Price Review Template_\"&O9&P9&Q9","v":"GVW_Price Review Template_Oct2021 - v1"},null,null,null,null,null,"Draft","Oct",2021," - v1"," << Select"]
[null,1,"Model Quality Check",null,null,"Decision type:",null,{"$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",{"$f":"+I7&\" - DATA INPUT CELL\"","v":"GVW - DATA INPUT CELL"},null,null,null,null,null,null,"May",2020]
[null,6,{"$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,"Goulburn Valley Water",{"$f":"+VLOOKUP(N24,N25:O42,2,FALSE)","v":"GVW"}]
[null,16,{"$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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$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,{"$f":"SUM(AA15:AK49)","v":0},null,null,null,null,null,null,null,null,"(If No, please ensure that the error check is corrected at the source)"]
[]
[null,null,null,"  All financial indicators satisfied:",null,null,null,null,{"$f":"SUM(AB54:AK59)","v":8}]
[]
[]
[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":0}]
[]
[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$243","v":0},{"$f":"Indicators_FO!AD$243","v":0},{"$f":"Indicators_FO!AE$243","v":1},{"$f":"Indicators_FO!AF$243","v":1},{"$f":"Indicators_FO!AG$243","v":1},{"$f":"Indicators_FO!AH$243","v":1},{"$f":"Indicators_FO!AI$243","v":1},{"$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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,"2003-04","2004-05",{"$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-2,3.7532999999999997E-2,{"$f":"AA23","v":3.7532999999999997E-2},{"$f":"AB23","v":3.7532999999999997E-2},{"$f":"AC23","v":3.7532999999999997E-2},{"$f":"AD23","v":3.7532999999999997E-2},{"$f":"AE23","v":3.7532999999999997E-2},{"$f":"AF23","v":3.7532999999999997E-2},{"$f":"AG23","v":3.7532999999999997E-2},{"$f":"AH23","v":3.7532999999999997E-2},{"$f":"AI23","v":3.7532999999999997E-2},{"$f":"AJ23","v":3.7532999999999997E-2},{"$f":"AK23","v":3.7532999999999997E-2}]
[null,null,null,null,"Re-financing weightings - average 10 yrs",null,null,null,null,null,null,{"$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":4.7106988872374508E-2},{"$f":"IF(AB23<>\"\",SUMPRODUCT(S23:AB23,S24:AB24),\"\")","v":4.5590838412683798E-2},{"$f":"IF(AC23<>\"\",SUMPRODUCT(T23:AC23,T24:AC24),\"\")","v":4.2291638412683803E-2},4.0684105079350476E-2,3.9167266666666666E-2,3.8012233333333333E-2,3.7237233333333335E-2,3.6377233333333335E-2,3.6824700000000002E-2,3.7533000000000004E-2,3.7533000000000004E-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,{"$f":"+AC26","v":4.5590838412683798E-2},{"$f":"+AD26","v":4.2291638412683803E-2},4.0684105079350476E-2,3.9167266666666666E-2,3.8012233333333333E-2,3.7237233333333335E-2,3.6377233333333335E-2,3.6824700000000002E-2,3.7533000000000004E-2,3.7533000000000004E-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":1.5136736322993949E-2},{"$f":"(1+AD32)/(1+AD44)-1","v":1.1933629526877487E-2},1.0372917552767369E-2,8.9002588996762722E-3,7.7788673139158604E-3,7.0264401294497514E-3,6.1914886731391228E-3,6.6259223300970671E-3,7.313592233009647E-3,7.313592233009647E-3]
[null,null,null,null,null,"Forecast Inflation",null,null,null,null,{"$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":3.6191615984567882E-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,{"$f":"Determination_Lookup!W26","v":5.2999999999999999E-2},null,null,null,null,null,"PREMO Graded Scoring System (for reference only)"]
[null,null,null,null,"Revenue cap / Hybrid Tariff Basket",null,null,null,null,null,null,"Gearing",null,null,{"$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":4.2900000000000001E-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,{"$f":"Model_Name","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"$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":25.114137556561086},25.498531971580817,27.050595092024544,26.336719554030875,26.399422391857502,25.927,25.910645743390234,26.182657654845393,26.583623361360779,26.982377711781186,27.387113377457901,{"$f":"AH34","v":27.797920078119766},{"$f":"AI34","v":28.214888879291561},{"$f":"AJ34","v":28.63811221248093},{"$f":"AK34","v":29.067683895668143},{"$f":"AL34","v":29.503699154103163}]
[null,null,null,"Total Energy costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92","v":5.4854177097886216},6.4146463007620351,5.9466963482275847,4.4591065581089966,4.795723582833169,4.1417394909668204,4.2471859418478708,4.3557773202035861,4.4932133251646711,{"$f":"AF92","v":4.6578905642852879},4.6692612742239508,{"$f":"AH92","v":4.7393001933373089},{"$f":"AI92","v":4.8103896962373689},{"$f":"AJ92","v":4.882545541680928},{"$f":"AK92","v":4.9557837248061416},{"$f":"AL92","v":5.0301204806782334}]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W103","v":4.3643474079343187},4.1466100301015256,4.6928608983158684,5.9637172478624878,4.5219501000330258,4.4095140076335904,4.4067325703826477,4.4529947809663915,4.5211887061972433,4.589006536790202,4.6578416348420548,{"$f":"AH103","v":4.7277092593646852},{"$f":"AI103","v":4.7986248982551549},{"$f":"AJ103","v":4.8706042717289817},{"$f":"AK103","v":4.9436633358049162},{"$f":"AL103","v":5.0178182858419893}]
[null,null,null,"Total Chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114","v":2.6753429864253397},1.7803747779751335,2.117484662576687,2.5343181818181817,3.9471450381679385,2.6909999999999998,2.6893025685757364,2.7175350695872624,2.7591518673746234,2.8005391453852426,2.8425472325660208,{"$f":"AH114","v":2.885185441054511},{"$f":"AI114","v":2.9284632226703282},{"$f":"AJ114","v":2.9723901710103831},{"$f":"AK114","v":3.0169760235755385},{"$f":"AL114","v":3.0622306639291712}]
[]
[]
[]
[]
[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,221,221.3,228.17,237.51,228.39]
[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,25.114137556561086,25.498531971580817,27.050595092024544,26.336719554030875,26.399422391857502,25.927,25.910645743390234,26.182657654845393,26.583623361360779,26.982377711781186,27.387113377457901,27.797920078119766,28.214888879291561,28.63811221248093,29.067683895668143,29.503699154103163]
[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":113.63863147765198},{"$f":"+X24/X23*10^3","v":115.22156336005791},{"$f":"+Y24/Y23*10^3","v":118.55456498235766},{"$f":"+Z24/Z23*10^3","v":110.88678183668425},{"$f":"+AA24/AA23*10^3","v":115.58922190926705},{"$f":"+AB24/$AA$23*10^3","v":113.52073208108936},113.4491253705952,114.64012283745083,116.39574132563062,118.14167744551507,119.91380260719779,121.71250964630575,123.53819729100033,125.39127025036531,127.27213930412078,129.18122139368256]
[null,null,null,"Annual growth in labour costs for current FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X25/W25-1","v":1.3929522573643771E-2},2.8926891157381673E-2,-6.4677249221187449E-2,4.2407580008126056E-2,-1.7895179100706926E-2,-6.3078090831036882E-4,1.0498075352851854E-2,1.5314171380198971E-2,1.4999999999999902E-2,1.4999999999999902E-2,{"$f":"+AH25/AG25-1","v":1.4999999999999902E-2},{"$f":"+AI25/AH25-1","v":1.4999999999999902E-2},{"$f":"+AJ25/AI25-1","v":1.4999999999999902E-2},{"$f":"+AK25/AJ25-1","v":1.4999999999999902E-2},{"$f":"+AL25/AK25-1","v":1.499999999999968E-2}]
[]
[null,null,null,"Change in FTEs in future periods (net no. annual change)"]
[null,null,null,"Increase or decrease in  labour costs ($m)"]
[]
[]
[]
[null,null,null,"Total FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W23","v":221},221.3,228.17,237.51,228.39,{"$f":"+$AA$23+SUM($AB28:AB28)","v":228.39},{"$f":"+$AA$23+SUM($AB28:AC28)","v":228.39},{"$f":"+$AA$23+SUM($AB28:AD28)","v":228.39},{"$f":"+$AA$23+SUM($AB28:AE28)","v":228.39},{"$f":"+$AA$23+SUM($AB28:AF28)","v":228.39},{"$f":"+$AA$23+SUM($AB28:AG28)","v":228.39},{"$f":"+$AA$23+SUM($AB28:AH28)","v":228.39},{"$f":"+$AA$23+SUM($AB28:AI28)","v":228.39},{"$f":"+$AA$23+SUM($AB28:AJ28)","v":228.39},{"$f":"+$AA$23+SUM($AB28:AK28)","v":228.39},{"$f":"+$AA$23+SUM($AB28:AL28)","v":228.39}]
[null,null,null,"Total labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.114137556561086,25.498531971580817,27.050595092024544,26.336719554030875,26.399422391857502,{"$f":"+AB29+AB24","v":25.927},25.910645743390234,26.182657654845393,26.583623361360779,26.982377711781186,27.387113377457901,27.797920078119766,28.214888879291561,28.63811221248093,29.067683895668143,29.503699154103163]
[null,null,null,"Cost per FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W34/W33","v":0.11363863147765198},0.11522156336005791,0.11855456498235765,0.11088678183668425,0.11558922190926706,0.11352073208108937,0.11344912537059519,0.11464012283745083,0.11639574132563063,0.11814167744551507,0.11991380260719779,{"$f":"+AH34/AH33","v":0.12171250964630574},{"$f":"+AI34/AI33","v":0.12353819729100032},{"$f":"+AJ34/AJ33","v":0.12539127025036531},{"$f":"+AK34/AK33","v":0.12727213930412079},{"$f":"+AL34/AL33","v":0.12918122139368257}]
[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,{"$f":"+X34/W34-1","v":1.5305897491164622E-2},6.0868724606325086E-2,-2.6390382006943103E-2,2.3808142733185989E-3,-1.7895179100706926E-2,-6.3078090831047984E-4,1.0498075352851854E-2,1.5314171380199193E-2,1.4999999999999902E-2,1.4999999999999902E-2,{"$f":"+AH34/AG34-1","v":1.4999999999999902E-2},1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2]
[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,{"$f":"+X35/W35-1","v":1.3929522573643771E-2},2.8926891157381673E-2,-6.4677249221187338E-2,4.2407580008126056E-2,-1.7895179100706926E-2,-6.3078090831047984E-4,1.0498075352851854E-2,1.5314171380199193E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.499999999999968E-2]
[]
[]
[]
[]
[null,null,"Energy assumptions"]
[]
[null,null,null,"Electricity - traditional sources"]
[]
[null,null,null,"BASE LOAD"]
[]
[null,null,null,"Large sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21417392.792795468,21938830.84252676,22296084.875028074,18445224.140467796,18221165.916030534,18891490.2225709,19174862.575909499,19462485.514548101,19754422.797266401,20050739.139225401,20351500.226313699,20656772.729708403,20966624.320654027,21281123.685463835,21600340.540745791,21924345.648856975]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7674940313675576,5.6075964087877797,5.223678008182417,3.8229589817878313,4.272040633723754,3.63680283266382,3.7292738748501,3.8244990738793501,3.9450453377627399,4.08950433725576,4.0993342028729707,4.1608242159160644,4.2232365791548059,4.2865851278421268,4.3508839047597583,4.4161471633311544]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W50/W49*100*10^6","v":22.259917803680008},25.560142420706754,23.428678341788199,20.726009901937012,23.445484517350881,19.25101085100578,{"$f":"+AC50/AC49*100*10^6","v":19.448764548307143},19.650620014697292,19.970440939983586,20.395778474098414,20.142663475848778,20.142663475848774,20.142663475848778,20.142663475848778,20.142663475848774,20.142663475848778]
[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,{"$f":"+X51/W51-1","v":0.14825861650222061},{"$f":"+Y51/X51-1","v":-8.3390148765048133E-2},{"$f":"+Z51/Y51-1","v":-0.1153572728441371},{"$f":"+AA51/Z51-1","v":0.1312107167892318},{"$f":"+AB51/AA51-1","v":-0.17890326229944065},{"$f":"+AC51/AB51-1","v":1.0272379919781249E-2},1.0378832336047861E-2,1.6275360525372262E-2,2.1298354672942832E-2,-1.2410166082705731E-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,2833409.0333932256,2733180.3484145999,2678794.990434269,2607217.6589370063,2339880.3994910941,2223194.2910465333,2256542.2054122305,2290390.3384934138,2324746.193570816,2359617.3864743793,2395011.6472714934,2430936.8219805658,2467400.8743102741,2504411.8874249281,2541978.0657363017,2580107.7367223459]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71792367842106386,0.8070498919742557,0.72301834004516763,0.63614757632116514,0.52368294910941471,0.50493665830300005,0.51791206699777104,0.53127824632423593,0.54816798740193096,0.56838622702952801,0.56992707135097997,0.57847597742124457,0.58715311708256324,0.59596041383880161,0.60489982004638365,0.61397331734707938]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W62/W61*100*10^6","v":25.337805800714023},29.527868237542048,26.990431990017893,24.399480961652053,22.380757120035351,22.712214597551398,{"$f":"+AC62/AC61*100*10^6","v":22.951579002403708},23.195969586289085,23.579691792502455,24.088067425150729,23.796421700089304,23.796421700089301,23.796421700089304,23.796421700089301,23.796421700089304,23.796421700089304]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X63/W63-1","v":0.16536800659786999},{"$f":"+Y63/X63-1","v":-8.5933607773893805E-2},{"$f":"+Z63/Y63-1","v":-9.5995167077135846E-2},{"$f":"+AA63/Z63-1","v":-8.2736343645566479E-2},{"$f":"+AB63/AA63-1","v":1.4809931395007414E-2},{"$f":"+AC63/AB63-1","v":1.0539016520129119E-2},1.0648094575967049E-2,1.6542624130710504E-2,2.155989302667316E-2,-1.2107477113623255E-2,0,0,0,0,0]
[]
[]
[null,null,null,"NEW PROJECTS"]
[]
[null,null,null,"Large sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($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":5.4854177097886216},6.4146463007620351,5.9466963482275847,4.4591065581089966,4.795723582833169,4.1417394909668204,4.2471859418478708,4.3557773202035861,4.4932133251646711,4.6578905642852879,{"$f":"+SUM(AG50,AG56,AG62,AG71,AG77,AG83,AG88)","v":4.6692612742239508},4.7393001933373089,4.8103896962373689,4.882545541680928,4.9557837248061416,5.0301204806782334]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92/V92-1","v":{"$error":"#DIV/0!"}},0.16939978687771085,-7.2950234602780828E-2,-0.25015398517228227,7.5489791584375965E-2,-0.13636817897665288,2.5459459995258005E-2,2.5567841823395554E-2,3.1552578301835998E-2,3.665021604879648E-2,2.441171552171939E-3,{"$f":"AH92/AG92-1","v":1.499999999999968E-2},{"$f":"AI92/AH92-1","v":1.5000000000000124E-2},{"$f":"AJ92/AI92-1","v":1.499999999999968E-2},{"$f":"AK92/AJ92-1","v":1.4999999999999902E-2},{"$f":"AL92/AK92-1","v":1.4999999999999902E-2}]
[]
[]
[]
[]
[null,null,"IT cost assumptions"]
[]
[null,null,null,"Water related IT costs"]
[null,null,null,"Sewerage and trade waste related IT costs"]
[null,null,null,"Other IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3643474079343187,4.1466100301015256,4.6928608983158684,5.9637172478624878,4.5219501000330258,4.4095140076335904,4.4067325703826477,4.4529947809663915,4.5211887061972433,4.589006536790202,4.6578416348420548,4.7277092593646852,4.7986248982551549,4.8706042717289817,4.9436633358049162,5.0178182858419893]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W100:W102)","v":4.3643474079343187},4.1466100301015256,4.6928608983158684,5.9637172478624878,4.5219501000330258,4.4095140076335904,{"$f":"SUM(AC100:AC102)","v":4.4067325703826477},4.4529947809663915,4.5211887061972433,4.589006536790202,4.6578416348420548,4.7277092593646852,4.7986248982551549,4.8706042717289817,4.9436633358049162,5.0178182858419893]
[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,{"$f":"X103/W103-1","v":-4.9890019625144832E-2},0.13173432376059924,0.27080631134894562,-0.24175645623477859,-2.486451418351876E-2,-6.3078090831047984E-4,1.0498075352851854E-2,1.5314171380199193E-2,1.4999999999999902E-2,1.4999999999999902E-2,{"$f":"AH103/AG103-1","v":1.4999999999999902E-2},{"$f":"AI103/AH103-1","v":1.4999999999999902E-2},{"$f":"AJ103/AI103-1","v":1.4999999999999902E-2},{"$f":"AK103/AJ103-1","v":1.4999999999999902E-2},{"$f":"AL103/AK103-1","v":1.4999999999999902E-2}]
[]
[]
[]
[]
[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,2.6753429864253397,1.7803747779751335,2.117484662576687,2.5343181818181817,3.9471450381679385,2.6909999999999998,2.6893025685757364,2.7175350695872624,2.7591518673746234,2.8005391453852426,2.8425472325660208,2.885185441054511,2.9284632226703282,2.9723901710103831,3.0169760235755385,3.0622306639291712]
[null,null,null,"Sewerage and trade waste related chemical costs"]
[null,null,null,"Other chemical costs"]
[null,null,null,"Total chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W111:W113)","v":2.6753429864253397},1.7803747779751335,2.117484662576687,2.5343181818181817,3.9471450381679385,2.6909999999999998,{"$f":"SUM(AC111:AC113)","v":2.6893025685757364},2.7175350695872624,2.7591518673746234,2.8005391453852426,2.8425472325660208,2.885185441054511,2.9284632226703282,2.9723901710103831,3.0169760235755385,3.0622306639291712]
[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,{"$f":"X114/W114-1","v":-0.33452466206810294},0.18934770856783167,0.19685314685314692,0.55747808877579863,-0.31824141905638625,-6.3078090831047984E-4,1.0498075352851854E-2,1.5314171380199193E-2,1.4999999999999902E-2,1.4999999999999902E-2,{"$f":"AH114/AG114-1","v":1.4999999999999902E-2},{"$f":"AI114/AH114-1","v":1.4999999999999902E-2},{"$f":"AJ114/AI114-1","v":1.4999999999999902E-2},{"$f":"AK114/AJ114-1","v":1.4999999999999902E-2},{"$f":"AL114/AK114-1","v":1.4999999999999902E-2}]

{"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,{"$f":"Model_Name","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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":3.1E-2},null,{"$f":"IFERROR(AVERAGE(AC11:AG11),\"-\")","v":3.9637068350518272E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5630780908310424E-2,4.5019246471480956E-3,-3.1417138019938437E-4,0,0,0,0,0,0,0]
[]
[null,null,null,"Customer growth forecast (% per annum)",null,null,{"$f":"Determination_Lookup!X34","v":1.32E-2},null,{"$f":"IFERROR(AVERAGE(AC13:AG13),\"-\")","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y15=\"\",\"\",Y15/X15-1)","v":1.3109464024605444E-2},{"$f":"IF(Z15=\"\",\"\",Z15/Y15-1)","v":3.6662851075830449E-3},{"$f":"IF(AA15=\"\",\"\",AA15/Z15-1)","v":2.9123966942148805E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,null,null,"Net baseline opex growth",{"$f":"IFERROR(G13-G11,\"-\")","v":-1.78E-2},null,{"$f":"IFERROR(I13-I11,\"-\")","v":1.1036293164948172E-2}]
[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,{"$f":"+Determination_Lookup!M20","v":58662},{"$f":"+Determination_Lookup!N20","v":59499},{"$f":"+Determination_Lookup!O20","v":60279},60500,62262,{"$f":"+AA$15*(1+AB$13)","v":63195.929999999993},64143.868949999989,65106.026984249984,66082.617389013729,67073.856649848924,68079.964499596652,{"$f":"+AG$15*(1+AH$13)","v":69101.163967090601},{"$f":"+AH$15*(1+AI$13)","v":70137.681426596959},{"$f":"+AI$15*(1+AJ$13)","v":71189.746647995911},{"$f":"+AJ$15*(1+AK$13)","v":72257.592847715845},{"$f":"+AK$15*(1+AL$13)","v":73341.456740431575}]
[]
[null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M21","v":51667},{"$f":"+Determination_Lookup!N21","v":52492},{"$f":"+Determination_Lookup!O21","v":53206},53600,55021,{"$f":"+AA$17*(1+AB$13)","v":55846.314999999995},56684.009724999989,57534.269870874981,58397.283918938097,59273.243177722165,60162.341825387994,{"$f":"+AG$17*(1+AH$13)","v":61064.776952768807},{"$f":"+AH$17*(1+AI$13)","v":61980.748607060334},{"$f":"+AI$17*(1+AJ$13)","v":62910.459836166236},{"$f":"+AJ$17*(1+AK$13)","v":63854.116733708724},{"$f":"+AK$17*(1+AL$13)","v":64811.92848471435}]
[]
[null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M22","v":24037},{"$f":"+Determination_Lookup!N22","v":26296},{"$f":"+Determination_Lookup!O22","v":25546},25639.658919358317,24409.588459584294,24188.582817941882,26419.127267517517,26627.95843105896,26840.008465603016,27057.087193567007,27279.529401170003,27506.399036397517,27737.819085478553,27973.916772520613,28210.573645276345,28460.202081533032]
[null,null,null,"Residential, Non-Residential & Recycled (Residential & Non-Residential)"]
[]
[]
[]
[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,{"$f":"+Opex_Breakdown!AA37","v":61.966647840839684}]
[]
[null,null,null,"Less non-controllable expenditure items incurred in 2021-22:"]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA29","v":1.070512877302799}]
[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":0.25126268447837152},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,{"$f":"+Opex_Breakdown!AA32","v":3.9408396946564883}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(AA29:AA33)","v":5.2626152564376589},null,null,"2021-22","Difference","%"]
[]
[null,null,null,"Baseline year - total controllable operating expenditure in 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA26-AA34","v":56.704032584402029},null,null,{"$f":"Determination_Lookup!Q18","v":46.804207760782582},{"$f":"+AA52-AD36","v":5.3298248236194468},{"$f":"+AE36/AD36","v":0.11387490737713814}]
[]
[null,null,null,"Adjustments for non-recurring expenditure items incurred in 2021-22 and any efficiency savings to be realised from 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($, 2022-23)"]
[]
[null,null,null,1,"Labour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.56000000000000005]
[null,null,null,2,"Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16]
[null,null,null,3,"Chemicals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.05]
[null,null,null,4,"Pricing Submission & UWS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,5,"Capital write off ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24]
[null,null,null,6,"Software as a Service write off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,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,{"$f":"SUM(AA40:AA49)","v":4.57}]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (2021-22)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA36-AA50","v":52.134032584402028}]
[]
[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$11)","v":51.29988806305159},{"$f":"+AB$54*(1+AC$13-AC$11)","v":51.267529073062953},51.805739456426494,52.599101428940159,53.388087950374256,54.188909269629868,55.001742908674309,55.826769052304421,56.664170588088979,57.514133146910311,58.376845144113958]
[]
[]
[]
[null,null,"Operating expenditure - reconciliation"]
[]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC54","v":51.267529073062953},51.805739456426494,52.599101428940159,53.388087950374256,54.188909269629868,55.001742908674309,55.826769052304421,56.664170588088979,57.514133146910311,58.376845144113958]
[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,"Pricing Submission & UWS",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125,0.4,null,null,null,0.125,0.4]
[null,null,null,2,"Pricing Submission & UWS",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125,0.4,null,null,null,0.125,0.4]
[null,null,null,3,"Sludge management",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,0.155,0.17,1.04,0.38200000000000001,0.16,0.15,0.16,0.15,0.15]
[null,null,null,4,"Planning Climate Resilience Strategy",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.65E-2,1.4500000000000001E-2,6.0499999999999998E-2,4.8500000000000001E-2,7.1999999999999995E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2]
[null,null,null,5,"Planning Climate Resilience Strategy",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.65E-2,1.4500000000000001E-2,6.0499999999999998E-2,4.8500000000000001E-2,7.1999999999999995E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2]
[null,null,null,6,"Digital Strategy (including benefits)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26600000000000001,0.36549999999999999,0.154,0.3075,0.29249999999999998,0.3175,0.3175,0.28249999999999997,4.2000000000000003E-2,0.4425]
[null,null,null,7,"Digital Strategy (including benefits)",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26600000000000001,0.36549999999999999,0.154,0.3075,0.29249999999999998,0.3175,0.3175,0.28249999999999997,4.2000000000000003E-2,0.4425]
[null,null,null,8,"Power & Energy",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.34649999999999997,-0.30149999999999999,-0.24249999999999999,-0.17100000000000001,-0.17549999999999999,-0.17549999999999999,-0.17549999999999999,-0.17549999999999999,-0.17549999999999999,-0.17549999999999999]
[null,null,null,9,"Power & Energy",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.34649999999999997,-0.30149999999999999,-0.24249999999999999,-0.17100000000000001,-0.17549999999999999,-0.17549999999999999,-0.17549999999999999,-0.17549999999999999,-0.17549999999999999,-0.17549999999999999]
[null,null,null,10,"Solar program ",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1875,0.1875,0.1875,0.1875,0.1875,0.1875,0.1875,0.1875]
[null,null,null,11,"Solar program ",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1875,0.1875,0.1875,0.1875,0.1875,0.1875,0.1875,0.1875]
[null,null,null,12,"Customer Willingness to Pay Projects ",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,13,"Customer Willingness to Pay Projects ",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,14,null,null,null,"[Service]"]
[null,null,null,15,null,null,null,"[Service]"]
[]
[null,null,null,"Total changes required to baseline operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC65:AC80)","v":1.8520000000000001},2.1120000000000001,2.5390000000000001,4.3850000000000007,2.9350000000000001,2.714,2.7040000000000002,2.8939999999999997,2.9530000000000003,2.9539999999999997]
[]
[]
[null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC81+AC61","v":53.119529073062949},53.917739456426496,55.138101428940161,57.773087950374254,57.12390926962987,57.715742908674308,58.530769052304422,59.558170588088977,60.467133146910314,61.330845144113958]
[]
[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,{"$f":"+Opex_Breakdown!AC29","v":1.0553337754365177},{"$f":"+Opex_Breakdown!AD29","v":1.0664127489334598},{"$f":"+Opex_Breakdown!AE29","v":1.0827439765326561},{"$f":"+Opex_Breakdown!AF29","v":1.0989851361806457},{"$f":"+Opex_Breakdown!AG29","v":1.1154699132233554},{"$f":"+Opex_Breakdown!AH29","v":1.1322019619217056},{"$f":"+Opex_Breakdown!AI29","v":1.1491849913505312},{"$f":"+Opex_Breakdown!AJ29","v":1.1664227662207891},{"$f":"+Opex_Breakdown!AK29","v":1.1839191077141009},{"$f":"+Opex_Breakdown!AL29","v":1.2016778943298123}]
[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,{"$f":"+Opex_Breakdown!AC31","v":0.18699996000000002},{"$f":"+Opex_Breakdown!AD31","v":0.18699996000000002},{"$f":"+Opex_Breakdown!AE31","v":0.18699996000000002},{"$f":"+Opex_Breakdown!AF31","v":0.18699996000000002},{"$f":"+Opex_Breakdown!AG31","v":0.18699996000000002},{"$f":"+Opex_Breakdown!AH31","v":0.18699996000000002},{"$f":"+Opex_Breakdown!AI31","v":0.18699996000000002},{"$f":"+Opex_Breakdown!AJ31","v":0.18699996000000002},{"$f":"+Opex_Breakdown!AK31","v":0.18699996000000002},{"$f":"+Opex_Breakdown!AL31","v":0.18699996000000002}]
[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,{"$f":"+Opex_Breakdown!AC32","v":3.75},{"$f":"+Opex_Breakdown!AD32","v":3.75},{"$f":"+Opex_Breakdown!AE32","v":3.75},{"$f":"+Opex_Breakdown!AF32","v":3.75},{"$f":"+Opex_Breakdown!AG32","v":3.75},{"$f":"+Opex_Breakdown!AH32","v":3.75},{"$f":"+Opex_Breakdown!AI32","v":3.75},{"$f":"+Opex_Breakdown!AJ32","v":3.75},{"$f":"+Opex_Breakdown!AK32","v":3.75},{"$f":"+Opex_Breakdown!AL32","v":3.75}]
[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,{"$f":"SUM(AC87:AC91)","v":4.9923337354365174},5.0034127089334604,5.0197439365326559,5.0359850961806458,5.0524698732233553,{"$f":"SUM(AH87:AH91)","v":5.0692019219217057},{"$f":"SUM(AI87:AI91)","v":5.0861849513505311},{"$f":"SUM(AJ87:AJ91)","v":5.1034227262207894},{"$f":"SUM(AK87:AK91)","v":5.1209190677141008},{"$f":"SUM(AL87:AL91)","v":5.1386778543298126}]
[]
[]
[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,{"$f":"+AC92+AC84","v":58.111862808499467},58.921152165359956,60.157845365472816,62.8090730465549,62.176379142853222,62.784944830596011,63.616954003654953,64.661593314309769,65.588052214624412,66.469522998443765]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_Breakdown' tab row 37 >>",{"$f":"+Opex_Breakdown!AC37","v":58.105159252466855},{"$f":"+Opex_Breakdown!AD37","v":58.924483215644521},{"$f":"+Opex_Breakdown!AE37","v":60.158227428032305},{"$f":"+Opex_Breakdown!AF37","v":62.806505840052786},{"$f":"+Opex_Breakdown!AG37","v":62.179863428253569},{"$f":"+Opex_Breakdown!AH37","v":62.77848138027737},{"$f":"+Opex_Breakdown!AI37","v":63.620543601581531},{"$f":"+Opex_Breakdown!AJ37","v":64.655236756205241},{"$f":"+Opex_Breakdown!AK37","v":65.59175030814832},{"$f":"+Opex_Breakdown!AL37","v":66.473276563370533}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC98-AC95","v":-6.7035560326118571E-3},3.3310502845651513E-3,3.8206255948836088E-4,-2.5672065021140611E-3,3.4842854003471757E-3,-6.4634503186411507E-3,3.5895979265774258E-3,-6.356558104528176E-3,3.6980935239085966E-3,3.7535649267681492E-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":53.119529073062949},53.917739456426496,55.138101428940161,57.773087950374254,57.12390926962987,57.715742908674308,58.530769052304422,59.558170588088977,60.467133146910314,61.330845144113958]
[null,null,null,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":0.79821038336354633},1.2203619725136647,2.6349865214340937,-0.64917868074438445,0.59183363904443809,0.81502614363011361,1.0274015357845556,0.90896255882133659,0.86371199720364444]
[null,null,null,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 - %",{"$f":"IFERROR(AC141/AB140,\"\")","v":""},1.5026684108318289E-2,2.2633774798735722E-2,4.7788851141890729E-2,-1.1236696942735932E-2,1.0360524106481077E-2,1.4121383569813158E-2,1.7553187023161207E-2,1.5261760894367024E-2,1.4283991190804082E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+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":4.9923337354365174},5.0034127089334604,5.0197439365326559,5.0359850961806458,5.0524698732233553,5.0692019219217057,5.0861849513505311,5.1034227262207894,5.1209190677141008,5.1386778543298126]
[null,null,null,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":1.1078973496942979E-2},1.6331227599195586E-2,1.6241159647989889E-2,1.6484777042709453E-2,1.6732048698350432E-2,1.6983029428825347E-2,1.7237774870258349E-2,1.7496341493311363E-2,1.7758786615711841E-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,"Change - %",{"$f":"IFERROR(AC146/AB145,\"\")","v":""},2.219197290097486E-3,3.2640176913722534E-3,3.2354558027930659E-3,3.2733967094564506E-3,3.3116572920158325E-3,3.3502373135665458E-3,3.3891364618349584E-3,3.4283543480372897E-3,3.4678905057640543E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":58.111862808499467},58.921152165359956,60.157845365472816,62.8090730465549,62.176379142853222,62.784944830596011,63.616954003654953,64.661593314309769,65.588052214624412,66.469522998443765]
[null,null,null,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":0.80928935686048931},1.2366932001128603,2.6512276810820836,-0.63269390370167855,0.60856568774278941,0.83200917305894251,1.0446393106548157,0.92645890031464262,0.88147078381935273]
[null,null,null,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 - %",{"$f":"IFERROR(AC151/AB150,\"\")","v":""},1.3926405345624582E-2,2.0988951414971115E-2,4.4071187473142738E-2,-1.0073288348527571E-2,9.7877312273939344E-3,1.3251730574962494E-2,1.6420769070377036E-2,1.4327808097942662E-2,1.3439502379715553E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable vs. Non-controllable opex - %",{"$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":0.91409097051512289},0.91508291122869467,0.91655711892544434,0.91982073843936674,0.91873972169374707,0.91926086841998134,0.92004985100263814,0.92107489988046132,0.92192298909934289,0.92269121813240462]
[null,null,null,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 - %",{"$f":"+AC92/AC95","v":8.5909029484877164E-2},8.4917088771305327E-2,8.3442881074555636E-2,8.0179261560633264E-2,8.1260278306252973E-2,8.0739131580018692E-2,7.9950148997361886E-2,7.8925100119538655E-2,7.8077010900657148E-2,7.7308781867595516E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC156:AC157)","v":1},1,1,1,1,1,1,1,1,1.0000000000000002]
[]
[null,null,null,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",{"$f":"+AA169-SUM(AA162:AA168)","v":61.966647840839684},{"$f":"+AB169-SUM(AB162:AB168)","v":57.348153370000006}]
[null,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,{"$f":"+AC61","v":51.267529073062953},51.805739456426494,52.599101428940159,53.388087950374256,54.188909269629868,55.001742908674309,55.826769052304421,56.664170588088979,57.514133146910311,58.376845144113958]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",null,null,{"$f":"+AC81","v":1.8520000000000001},2.1120000000000001,2.5390000000000001,4.3850000000000007,2.9350000000000001,2.714,2.7040000000000002,2.8939999999999997,2.9530000000000003,2.9539999999999997]
[null,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},{"$f":"+AC89","v":0.18699996000000002},0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,{"$f":"+AH89","v":0.18699996000000002},0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002]
[null,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},{"$f":"+AC90","v":3.75},3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges",{"$f":"+AA191","v":0},{"$f":"+AB191","v":0},{"$f":"+AC87","v":1.0553337754365177},1.0664127489334598,1.0827439765326561,1.0989851361806457,1.1154699132233554,{"$f":"+AH87","v":1.1322019619217056},1.1491849913505312,1.1664227662207891,1.1839191077141009,1.2016778943298123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$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",{"$f":"+Opex_Breakdown!AA37","v":61.966647840839684},{"$f":"+Opex_Breakdown!AB37","v":57.348153370000006},{"$f":"SUM(AC162:AC168)","v":58.111862808499467},58.921152165359956,60.157845365472816,62.8090730465549,62.176379142853229,{"$f":"SUM(AH162:AH168)","v":62.784944830596018},{"$f":"SUM(AI162:AI168)","v":63.616954003654953},{"$f":"SUM(AJ162:AJ168)","v":64.661593314309769},{"$f":"SUM(AK162:AK168)","v":65.588052214624412},{"$f":"SUM(AL162:AL168)","v":66.469522998443779}]
[]
[null,null,null,null,null,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$169","v":0.88222140188499587},0.87923839830958617,0.87435148498734383,0.85000598418006124,0.87153530032889559,0.87603394503376486,0.87754545822953156,0.87631881127106492,0.8768995450376581,0.87824979796350744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"+AC163/AC$169","v":3.1869568630127028E-2},3.5844512919108458E-2,4.2205633938100479E-2,6.9814754259305528E-2,4.7204421364851368E-2,4.3226923386216441E-2,4.2504392773106497E-2,4.4756088609396366E-2,4.5023444061684743E-2,4.4441420168896961E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+AC164/AC$169","v":3.2179309174141519E-3},3.1737322358393774E-3,3.1084883254034789E-3,2.9772762266590566E-3,3.007572370374907E-3,2.9784203920948929E-3,2.9394673625721913E-3,2.8919788457890732E-3,2.8511284248551589E-3,2.813318819880476E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AC165/AC$169","v":6.4530714018885715E-2},6.3644376631939725E-2,6.2336009164189361E-2,5.9704749936692288E-2,6.0312293055602262E-2,5.972769443563436E-2,5.8946550628383637E-2,5.7994240596142499E-2,5.7175047487747294E-2,5.6416833322059448E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+AC166/AC$169","v":1.8160384548577303E-2},1.8098979903526213E-2,1.7998383584962793E-2,1.7497235397281912E-2,1.7940412880275796E-2,1.8033016752289431E-2,1.8064131006406053E-2,1.8038880677607071E-2,1.8050834988054699E-2,1.8078629725655569E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$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$80)","v":0.8660000000000001},{"$f":"+SUMIF($H$65:$H$80,$AB182,AD$65:AD$80)","v":0.97850000000000004},1.1845000000000001,1.6724999999999999,1.2765,1.2770000000000001,1.2770000000000001,1.367,1.4015,1.4020000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage",0.98599999999999999,1.1335000000000002,1.3545,2.7124999999999999,1.6585000000000001,1.4370000000000001,1.427,1.5270000000000001,1.5515000000000001,1.552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"SUM(AC182:AC186)","v":1.8520000000000001},2.1120000000000001,2.5390000000000001,4.3849999999999998,2.9350000000000001,2.7140000000000004,2.7040000000000002,2.8940000000000001,2.9530000000000003,2.9540000000000002]
[]
[]
[null,null,null,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)",{"$f":"+AA87","v":0},0,1.0553337754365177,1.0664127489334598,1.0827439765326561,1.0989851361806457,1.1154699132233554,{"$f":"+AH87","v":1.1322019619217056},1.1491849913505312,1.1664227662207891,1.1839191077141009,1.2016778943298123]
[null,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},0,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002]
[null,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",{"$f":"+AA90","v":0},0,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$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",{"$f":"SUM(AA191:AA195)","v":0},0,4.9923337354365174,5.0034127089334604,5.0197439365326559,5.0359850961806458,5.0524698732233553,{"$f":"SUM(AH191:AH195)","v":5.0692019219217057},{"$f":"SUM(AI191:AI195)","v":5.0861849513505311},{"$f":"SUM(AJ191:AJ195)","v":5.1034227262207894},{"$f":"SUM(AK191:AK195)","v":5.1209190677141008},{"$f":"SUM(AL191:AL195)","v":5.1386778543298126}]
[]
[null,null,null,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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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":29.513989140271491},29.863641207815277,30.788226993865031,28.43643138936535,31.008219214023224,28.637810389999999,{"$f":"+AC57-AC50-AC54","v":29.47576073548403},29.785424406875144,30.241334929888719,30.695179831110792,31.155379030851204,31.622934593587711,32.097050114765281,32.578730743760495,33.067183207190659,33.563415832572268]
[null,null,null,null,{"$f":"C59","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W68-W61-W65","v":20.996845248868777},20.139801953818829,23.386803680981593,21.497606346483707,25.51292478004801,23.514343100000001,{"$f":"AC68-AC61-AC65","v":23.45917706054799},23.955890900138204,24.714640559978562,26.890095291104497,25.78399021819731,25.895500194196529,26.243601194835719,26.776470335484518,27.204085888243021,27.568627299292913]
[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":0.35656289592760182},0.40273001776198936,0.32902453987730063,0.33472126929674101,0.18288859033078878,0.18,{"$f":"AC79-AC72-AC76","v":0.17788772099832073},0.1797551996977082,0.18250800163236083,0.18524562165684622,0.18802430598169889,0.19084467057142435,0.1937073406299957,0.19661295073944562,0.19956214500053729,0.20255557717554531]
[null,null,null,null,{"$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,{"$f":"SUM(W12:W16)","v":50.867397285067874},50.406173179396099,54.504055214723927,50.268759005145803,56.704032584402029,52.332153490000003,53.112825517030338,53.921070506711061,55.138483491499649,57.77052074387214,57.12739355503021,{"$f":"SUM(AH12:AH16)","v":57.709279458355667},{"$f":"SUM(AI12:AI16)","v":58.534358650230999},{"$f":"SUM(AJ12:AJ16)","v":59.551814029984456},{"$f":"SUM(AK12:AK16)","v":60.470831240434215},{"$f":"SUM(AL12:AL16)","v":61.334598709040726}]
[]
[]
[null,null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W49+W60+W71+W82+W93","v":11.010841628959277},11.037663410301954,11.41921472392638,11.892699828473415,12.119504483511449,16.13824571,16.128066012712509,16.297379665009736,16.546960530247869,16.795164938201587,17.047092412274608,{"$f":"AH49+AH60+AH71+AH82+AH93","v":17.302798798458724},{"$f":"AI49+AI60+AI71+AI82+AI93","v":17.562340780435605},{"$f":"AJ49+AJ60+AJ71+AJ82+AJ93","v":17.825775892142136},{"$f":"AK49+AK60+AK71+AK82+AK93","v":18.093162530524268},{"$f":"AL49+AL60+AL71+AL82+AL93","v":18.364559968482126}]
[null,null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W51+W62+W73+W84+W94","v":18.903439819004525},18.601505328596804,20.724202453987729,16.442783876500858,17.100418608676843,13.654479000000002,13.062866015333874,13.200000967087055,13.402148044115823,13.60318026477756,13.807227968749221,{"$f":"AH51+AH62+AH73+AH84+AH94","v":14.014336388280457},14.224551434104661,14.437919705616231,14.654488501200474,14.874305828718478]
[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,{"$f":"W52+W63+W74+W85+W95","v":3.9603149321266971},3.4089005328596804,3.4324969325153374,3.1559433962264154,3.3814316150127222,3.9944288199999995,3.9899104721225553,4.0317968529100305,4.0935404808856424,4.1549435880989263,4.2172677419204101,4.2805267580492155,4.3447346594199532,4.4099056793112519,4.4760542645009203,4.5431950784684334]
[null,null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W53+W64+W75+W86+W96","v":2.2425339366515837E-3},4.4014209591474252E-3,2.1717791411042946E-2,1.1688679245283018E-2,2.5988524173027987E-2,9.9999599999999987E-3,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4]
[null,null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+W66+W77+W88+W98","v":16.978224434389141},17.353702486678507,18.906423312883437,18.765643224699829,24.076689353027984,18.535,19.931974835111397,20.391659839954229,21.095826254500302,23.216998771044061,22.055797250335971,{"$f":"AH55+AH66+AH77+AH88+AH98","v":22.11138433181727},22.402723594520772,22.877979571164847,23.247117762458558,23.552304651621682]
[null,null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W56+W67+W78+W89+W99","v":1.2333936651583711E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W20:W25)","v":50.867397285067881},50.406173179396099,54.50405521472392,50.268759005145796,56.704032584402029,52.332153489999996,53.112825517030331,53.921070506711054,55.138483491499635,57.770520743872133,57.12739355503021,{"$f":"SUM(AH20:AH25)","v":57.70927945835566},{"$f":"SUM(AI20:AI25)","v":58.534358650230992},{"$f":"SUM(AJ20:AJ25)","v":59.55181402998447},{"$f":"SUM(AK20:AK25)","v":60.470831240434215},{"$f":"SUM(AL20:AL25)","v":61.334598709040719}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1.1212669683257919},{"$f":"X50+X61+X72+X83","v":1.1377673179396093},{"$f":"Y50+Y61+Y72+Y83","v":1.1021779141104293},1.0381672384219554,1.070512877302799,1.0559998799999999,1.0553337754365177,1.0664127489334598,1.0827439765326561,1.0989851361806457,1.1154699132233554,{"$f":"AH50+AH61+AH72+AH83","v":1.1322019619217056},{"$f":"AI50+AI61+AI72+AI83","v":1.1491849913505312},{"$f":"AJ50+AJ61+AJ72+AJ83","v":1.1664227662207891},{"$f":"AK50+AK61+AK72+AK83","v":1.1839191077141009},{"$f":"AL50+AL61+AL72+AL83","v":1.2016778943298123}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":0.17491764705882354},0.19146181172291299,0.17048466257668712,0.18914408233276159,0.25126268447837152,0.21,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,{"$f":"+AH109","v":0.18699996000000002},{"$f":"+AI109","v":0.18699996000000002},{"$f":"+AJ109","v":0.18699996000000002},{"$f":"+AK109","v":0.18699996000000002},{"$f":"+AL109","v":0.18699996000000002}]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111","v":2.7157085972850679},3.8281358792184728,3.7778098159509206,3.9847770154373929,3.9408396946564883,3.75,3.75,3.75,3.75,3.75,3.75,{"$f":"AH111","v":3.75},{"$f":"AI111","v":3.75},{"$f":"AJ111","v":3.75},{"$f":"AK111","v":3.75},{"$f":"AL111","v":3.75}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":4.0118932126696834},5.157365008880995,5.0504723926380368,5.2120883361921102,5.2626152564376589,5.0159998799999999,4.9923337354365174,5.0034127089334604,5.0197439365326559,5.0359850961806458,5.0524698732233553,{"$f":"SUM(AH29:AH33)","v":5.0692019219217057},{"$f":"SUM(AI29:AI33)","v":5.0861849513505311},{"$f":"SUM(AJ29:AJ33)","v":5.1034227262207894},{"$f":"SUM(AK29:AK33)","v":5.1209190677141008},{"$f":"SUM(AL29:AL33)","v":5.1386778543298126}]
[]
[]
[null,null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W34+W17","v":54.879290497737557},55.563538188277093,59.554527607361962,55.480847341337913,61.966647840839684,57.348153370000006,58.105159252466855,58.924483215644521,60.158227428032305,62.806505840052786,62.179863428253569,{"$f":"+AH34+AH17","v":62.77848138027737},{"$f":"+AI34+AI17","v":63.620543601581531},{"$f":"+AJ34+AJ17","v":64.655236756205241},{"$f":"+AK34+AK17","v":65.59175030814832},{"$f":"+AL34+AL17","v":66.473276563370533}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_FO' tab row 95>>",{"$f":"+Opex_FO!AC95","v":58.111862808499467},{"$f":"+Opex_FO!AD95","v":58.921152165359956},{"$f":"+Opex_FO!AE95","v":60.157845365472816},{"$f":"+Opex_FO!AF95","v":62.8090730465549},{"$f":"+Opex_FO!AG95","v":62.176379142853222},{"$f":"+Opex_FO!AH95","v":62.784944830596011},{"$f":"+Opex_FO!AI95","v":63.616954003654953},{"$f":"+Opex_FO!AJ95","v":64.661593314309769},{"$f":"+Opex_FO!AK95","v":65.588052214624412},{"$f":"+Opex_FO!AL95","v":66.469522998443765}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC40-AC37","v":6.7035560326118571E-3},-3.3310502845651513E-3,-3.8206255948836088E-4,2.5672065021140611E-3,-3.4842854003471757E-3,{"$f":"+AH40-AH37","v":6.4634503186411507E-3},{"$f":"+AI40-AI37","v":-3.5895979265774258E-3},{"$f":"+AJ40-AJ37","v":6.356558104528176E-3},{"$f":"+AK40-AK37","v":-3.6980935239085966E-3},{"$f":"+AL40-AL37","v":-3.7535649267681492E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$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,5.8373158371040725,5.6591269982238011,5.7443558282208596,5.8921569468267583,5.8821944095165382,7.8426977100000013,7.8377506860148829,7.9200319833135335,8.0413207104426565,8.1619405210992948,8.2843696289157833,8.4086351733495199,8.5347647009497614,8.6627861714640062,8.792727964035965,8.9246188834965032]
[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,{"$f":"+W131","v":1.1212669683257919},1.1377673179396093,1.1021779141104293,1.0381672384219554,1.070512877302799,1.0559998799999999,1.0553337754365177,1.0664127489334598,1.0827439765326561,1.0989851361806457,1.1154699132233554,{"$f":"+AH131","v":1.1322019619217056},1.1491849913505312,1.1664227662207891,1.1839191077141009,1.2016778943298123,"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,12.511096832579184,13.183356127886324,13.264141104294479,11.014986277873071,10.393120325089058,8.7678983099999996,8.4158676871400431,8.5042181002792709,8.6344531537215392,8.7639699510273612,8.8954295002927708,9.0288609427971611,9.1642938569391177,9.3017582647932038,9.4412846387651008,9.5829039083465766]
[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,1.9801574660633485,1.7044502664298402,1.7167914110429447,1.5779716981132077,1.6896649169211193,1.9962144099999999,1.9949552360612777,2.0158984264550153,2.0467702404428212,2.0774717940494631,2.108633870960205,2.1402633790246077,2.1723673297099766,2.2049528396556259,2.2380271322504601,2.2715975392342167]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2425339366515837E-3,4.4014209591474252E-3,2.1717791411042946E-2,1.1688679245283018E-2,2.5988524173027987E-2,9.9999599999999987E-3,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6063348416289599E-2,6.3820603907637663E-2,5.2122699386503074E-2,6.0568610634648377E-2,9.2296041984732818E-2,0.08,7.9949537527335163E-2,8.0788853796722779E-2,8.2026068149375644E-2,8.3256459171616268E-2,8.4505306059190502E-2,8.5772885650078345E-2,8.7059478934829515E-2,8.8365371118851954E-2,8.9690851685634732E-2,9.1036214460919238E-2]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1708425339366517,9.3123063943161632,10.041220858895706,9.9396277873070318,13.017251038323487,10.021000000000001,11.227178944517823,11.345042715077323,11.518782643531697,11.691564383184671,11.866937848932441,12.044941916666426,12.225616045416421,12.409000286097667,12.59513529038913,12.784062319744967]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2333936651583711E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":30.691319457013574},31.065229129662523,31.942527607361964,29.535167238421952,32.171028133310756,29.773810269999998,30.61104404844788,30.932626009605325,31.406104974570749,31.877421426463052,32.35535425013375,{"$f":"+SUM(AH49:AH56)","v":32.840909441159496},{"$f":"+SUM(AI49:AI56)","v":33.333294585050638},{"$f":"+SUM(AJ49:AJ56)","v":33.83351888110014},{"$f":"+SUM(AK49:AK56)","v":34.340793166590394},{"$f":"+SUM(AL49:AL56)","v":34.856129941363001}]
[]
[null,null,"Sewerage"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1735257918552033,5.3785364120781534,5.6748588957055217,6.0005428816466555,6.2373100739949106,8.2955480000000001,8.2903153266976268,8.377347681696202,8.5056398198052126,8.6332244171022907,8.762722783358825,8.894163625109206,9.0275760794858435,9.1629897206781301,9.3004345664883008,9.4399410849856249]
[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,6.0380226244343893,5.0176198934280638,7.1332085889570553,5.096264150943397,6.5265114744274806,4.7085806900000007,4.4691106071955096,4.5160276671100776,4.5851868887619229,4.6539646920933517,4.7237741624747516,4.7946307749118722,4.8665502365355495,4.939548490083582,5.0136417174348349,5.0888463431963569]
[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,1.9779149321266969,1.7022495559502664,1.7135337423312884,1.5747838765008577,1.6896649169211193,1.9962144099999999,1.9949552360612777,2.0158984264550153,2.0467702404428212,2.0774717940494631,2.108633870960205,2.1402633790246077,2.1723673297099766,2.2049528396556259,2.2380271322504601,2.2715975392342167]
[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,0.11885429864253394,0.12764120781527533,0.11836196319018405,0.1285754716981132,0.15896664249363868,0.12772107999999999,0.1276405159811472,0.12898049573599418,0.13095572515239826,0.13292006102968421,0.13491386194512944,0.13693756987430636,0.13899163342242093,0.14107650792375723,0.14319265554261357,0.14534054537575275]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8073819004524889,8.0413960923623442,8.865202453987731,8.8260154373927957,11.059438314704497,8.5139999999999993,8.7047958905935765,9.0466171248769083,9.5770436109686035,11.525434387859388,10.18885940140353,10.066442415150846,10.177107549104349,10.46897928506718,10.651982472069427,10.768242331876715]
[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,{"$f":"+SUM(W60:W67)","v":21.115699547511312},20.267443161634105,23.505165644171779,21.62618181818182,25.671891422541648,23.642064180000002,23.586817576529139,24.084871395874199,24.845596285130959,27.02301535213418,25.91890408014244,{"$f":"+SUM(AH60:AH67)","v":26.032437764070835},{"$f":"+SUM(AI60:AI67)","v":26.38259282825814},{"$f":"+SUM(AJ60:AJ67)","v":26.917546843408275},{"$f":"+SUM(AK60:AK67)","v":27.347278543785634},{"$f":"+SUM(AL60:AL67)","v":27.713967844668666}]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35432036199095024,0.40052930728241565,0.32685276073619635,0.33153344768439108,0.18078680916030532,0.17799999999999999,0.17788772099832073,0.1797551996977082,0.18250800163236083,0.18524562165684622,0.18802430598169889,0.19084467057142435,0.1937073406299957,0.19661295073944562,0.19956214500053729,0.20255557717554531]
[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,2.2425339366515837E-3,2.2007104795737126E-3,2.1717791411042945E-3,3.1878216123499147E-3,2.1017811704834603E-3,2E-3]
[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":0.35656289592760182},0.40273001776198936,0.32902453987730063,0.33472126929674101,0.18288859033078878,0.18,0.17788772099832073,0.1797551996977082,0.18250800163236083,0.18524562165684622,0.18802430598169889,{"$f":"+SUM(AH71:AH78)","v":0.19084467057142435},{"$f":"+SUM(AI71:AI78)","v":0.1937073406299957},{"$f":"+SUM(AJ71:AJ78)","v":0.19661295073944562},{"$f":"+SUM(AK71:AK78)","v":0.19956214500053729},{"$f":"+SUM(AL71:AL78)","v":0.20255557717554531}]
[]
[null,null,"Rural Water"]
[null,null,null,{"$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,4.5971945701357472E-2,6.2720248667850809E-2,3.9092024539877299E-2,5.7380789022298456E-2,0.11977735623409667,0.1,6.999996E-2,6.999996E-2,6.999996E-2,6.999996E-2,6.999996E-2,6.999996E-2,6.999996E-2,6.999996E-2,6.999996E-2,6.999996E-2]
[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,9.6428959276018092E-2,9.5730905861456481E-2,9.8815950920245407E-2,9.9885077186963989E-2,9.9077964376590333E-2,0.08,2.4999960000000009E-2,2.4999960000000009E-2,2.4999960000000009E-2,2.4999960000000009E-2,2.4999960000000009E-2,2.4999960000000009E-2,2.4999960000000009E-2,2.4999960000000009E-2,2.4999960000000009E-2,2.4999960000000009E-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,3.2516742081447968E-2,3.3010657193605686E-2,3.2576687116564418E-2,3.1878216123499142E-2,3.2407363867684474E-2,0.03,9.2000039999999991E-2,9.2000039999999991E-2,9.2000039999999991E-2,9.2000039999999991E-2,9.2000039999999991E-2,9.2000039999999991E-2,9.2000039999999991E-2,9.2000039999999991E-2,9.2000039999999991E-2,9.2000039999999991E-2]
[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":0.17491764705882354},0.19146181172291299,0.17048466257668712,0.18914408233276159,0.25126268447837152,0.21,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,0.18699996000000002,{"$f":"+SUM(AH106:AH108)","v":0.18699996000000002},{"$f":"+SUM(AI106:AI108)","v":0.18699996000000002},{"$f":"+SUM(AJ106:AJ108)","v":0.18699996000000002},{"$f":"+SUM(AK106:AK108)","v":0.18699996000000002},{"$f":"+SUM(AL106:AL108)","v":0.18699996000000002}]
[]
[null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7157085972850679,3.8281358792184728,3.7778098159509206,3.9847770154373929,3.9408396946564883,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75]
[]
[null,null,"Other non-controllable"]
[null,null,null,"[Non-controllable 1]"]
[null,null,null,"[Non-controllable 2]"]
[null,null,null,"[Non-controllable 3]"]
[null,null,null,"[Non-controllable 4]"]
[null,null,null,"[Non-controllable 5]"]
[null,null,null,"[Non-controllable 6]"]
[null,null,null,"[Non-controllable 7]"]
[null,null,null,"[Non-controllable 8]"]
[null,null,null,"[Non-controllable 9]"]
[null,null,null,"[Non-controllable 10]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$179)","v":1.1212669683257919},1.1377673179396093,1.1021779141104293,1.0381672384219554,1.070512877302799,1.0559998799999999,1.0553337754365177,1.0664127489334598,1.0827439765326561,1.0989851361806457,1.1154699132233554,1.1322019619217056,1.1491849913505312,1.1664227662207891,1.1839191077141009,1.2016778943298123]
[null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1.1212669683257919},1.1377673179396093,1.1021779141104293,1.0381672384219554,1.070512877302799,1.0559998799999999,1.0553337754365177,1.0664127489334598,1.0827439765326561,1.0989851361806457,1.1154699132233554,{"$f":"SUM(AH131:AH134)","v":1.1322019619217056},{"$f":"SUM(AI131:AI134)","v":1.1491849913505312},{"$f":"SUM(AJ131:AJ134)","v":1.1664227662207891},{"$f":"SUM(AK131:AK134)","v":1.1839191077141009},{"$f":"SUM(AL131:AL134)","v":1.2016778943298123}]
[]
[null,null,"Description",null,null,null,null,"Source","Service","Price"]
[null,1,"Bulk water purchases from wholesaler",null,null,null,null,"Goulburn-Murray Water","Water","Variable",null,null,null,null,null,null,null,null,null,null,null,null,1.1212669683257919,1.1377673179396093,1.1021779141104293,1.0381672384219554,1.070512877302799,1.0559998799999999,1.0553337754365177,1.0664127489334598,1.0827439765326561,1.0989851361806457,1.1154699132233554,1.1322019619217056,1.1491849913505312,1.1664227662207891,1.1839191077141009,1.2016778943298123,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":[[60,7,60,8],[61,7,61,8],[73,7,73,8],[54,7,54,8],[55,7,55,8],[56,7,56,8],[57,7,57,8],[59,7,59,8]]}
[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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$1016)","v":25.489999999999995},30.229999999999997,27.849999999999991,26.48,23.07,18.799999999999997,14.929999999999996,19.215,{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",BF$42:BF$1016)","v":14.229999999999999},{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",BG$42:BG$1016)","v":18.71}]
[null,null,"Net capital expenditure - Growth",{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",AX$42:AX$1016)","v":10.338600000000001},8.9769000000000005,4.9998000000000005,5.0672999999999995,3.751100000000001,17.907800000000002,18.544499999999999,12.663500000000001,{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",BF$42:BF$1016)","v":14.539400000000001},{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",BG$42:BG$1016)","v":7.831599999999999}]
[null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",AX$42:AX$1016)","v":17.060000000000006},16.000000000000007,10.080000000000004,3.7800000000000002,6.1099999999999994,6.54,9.4599999999999991,7.4900000000000011,{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",BF$42:BF$1016)","v":0.55000000000000004},{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",BG$42:BG$1016)","v":0.1}]
[null,null,"Government Contributions",{"$f":"+AB41","v":0},0,0,0,0,0,0,0,{"$f":"+AJ41","v":0},{"$f":"+AK41","v":0}]
[null,null,"Customer Contributions",{"$f":"+AM41","v":4.9114000000000004},5.0231000000000003,5.1402000000000001,5.2626999999999997,5.3888999999999996,5.5221999999999998,5.6555,5.8465000000000007,{"$f":"+AU41","v":5.9906000000000006},{"$f":"+AV41","v":6.1384000000000007}]
[null,null,"Total prescribed capex",{"$f":"SUM(D11:D15)","v":57.8},60.230000000000004,48.069999999999993,40.590000000000003,38.32,48.769999999999996,48.589999999999989,45.215000000000003,{"$f":"SUM(L11:L15)","v":35.31},{"$f":"SUM(M11:M15)","v":32.78}]
[]
[null,null,"By Capital Type"]
[null,null,"Top 10 Major Projects",{"$f":"+SUMIF($H$42:$H$1016,$C$19,Q$42:Q$1016)","v":25.94},35.11999999999999,30.07,18.84,11.969999999999999,15.420000000000002,12.46,3.85,{"$f":"+SUMIF($H$42:$H$1016,$C$19,Y$42:Y$1016)","v":0},{"$f":"+SUMIF($H$42:$H$1016,$C$19,Z$42:Z$1016)","v":0}]
[null,null,"Significant projects",{"$f":"+SUMIF($H$42:$H$1016,$C$20,Q$42:Q$1016)","v":8.2199999999999989},6.66,2.75,2.95,2.33,0,0,0,{"$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$1016)","v":9.5},9.5,9.5,9.6,9.6,11.249999999999998,11.249999999999998,11.249999999999998,{"$f":"+SUMIF($H$42:$H$1016,$C$21,Y$42:Y$1016)","v":10.749999999999998},{"$f":"+SUMIF($H$42:$H$1016,$C$21,Z$42:Z$1016)","v":10.749999999999998}]
[null,null,"Other Capital expenditure",{"$f":"+SUMIF($H$42:$H$1016,$C$22,Q$42:Q$1016)","v":14.139999999999999},8.9500000000000011,5.75,9.1999999999999993,14.420000000000002,22.1,24.88,30.114999999999998,{"$f":"+SUMIF($H$42:$H$1016,$C$22,Y$42:Y$1016)","v":24.56},{"$f":"+SUMIF($H$42:$H$1016,$C$22,Z$42:Z$1016)","v":22.029999999999998}]
[null,null,"Total prescribed capex",{"$f":"SUM(D19:D22)","v":57.8},60.22999999999999,48.07,40.590000000000003,38.32,48.77,48.59,45.214999999999996,{"$f":"SUM(L19:L22)","v":35.309999999999995},{"$f":"SUM(M19:M22)","v":32.779999999999994}]
[]
[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",{"$f":"+D23","v":57.8},60.22999999999999,48.07,40.590000000000003,38.32,48.77,48.59,45.214999999999996,{"$f":"+L23","v":35.309999999999995},{"$f":"+M23","v":32.779999999999994}]
[]
[]
[null,null,"Regulatory Depreciation",{"$f":"+BI41","v":0.45816319454379473},1.6048559975931522,3.5666032989335323,5.3729529012797252,6.388269205214991,7.3145332872663769,8.2099745449696169,9.3861093097010819,{"$f":"+BQ41","v":10.25383003046497},{"$f":"+BR41","v":10.561476966107309}]
[]
[]
[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,{"$f":"SUM(Q42:Q1016)","v":57.8},60.22999999999999,48.070000000000007,40.590000000000003,38.319999999999993,48.769999999999989,48.59,45.215000000000003,{"$f":"SUM(Y42:Y1016)","v":35.31},{"$f":"SUM(Z42:Z1016)","v":32.779999999999994},null,{"$f":"SUM(AB42:AB1016)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM42:AM1016)","v":4.9114000000000004},5.0231000000000003,5.1402000000000001,5.2626999999999997,5.3888999999999996,5.5221999999999998,5.6555,5.8465000000000007,5.9906000000000006,6.1384000000000007,null,{"$f":"SUM(AX42:AX1016)","v":52.888600000000004},55.20689999999999,42.929800000000007,35.327300000000001,32.931099999999994,43.247799999999991,42.934500000000007,39.368499999999997,29.319399999999998,26.6416,null,{"$f":"SUM(BI42:BI1016)","v":0.45816319454379473},1.6048559975931522,3.5666032989335323,5.3729529012797252,6.388269205214991,7.3145332872663769,8.2099745449696169,9.3861093097010819,{"$f":"SUM(BQ42:BQ1016)","v":10.25383003046497},{"$f":"SUM(BR42:BR1016)","v":10.561476966107309},null,{"$f":"SUM(BT42:BT1016)","v":23.458600000000001},45.256900000000002,63.919800000000023,34.737300000000005,28.921099999999999,54.567800000000005,49.394500000000001,44.578500000000005,{"$f":"SUM(CB42:CB1016)","v":29.319399999999998},{"$f":"SUM(CC42:CC1016)","v":26.6416},null,{"$f":"SUM(CE42:CE1016)","v":59.533999999999985},63.898006999999993,52.527386889999988,45.684402597900018,44.423382527176024,58.233930501719328,59.759571120994416,57.277009229941086,{"$f":"SUM(CM42:CM1016)","v":46.07154112101064},{"$f":"SUM(CN42:CN1016)","v":44.053578914900328},null,{"$f":"SUM(CP42:CP1016)","v":0.96507904739765282},2.9228852381138277,4.7282636453839935,6.1901763264345631,7.492336064728419,8.7543620599503704,10.07903821776064,11.456927675592295,{"$f":"SUM(CX42:CX1016)","v":12.385059924473012},{"$f":"SUM(CY42:CY1016)","v":12.954952429471932}]
[null,null,"Nathalia - Water Supply Pipeline",null,"Water","Renewals","Pipelines/network","Top 10 Major Projects",null,"Straight line","2028-29",90,90,null,null,null,0,0.24,6,7.14,3.96,0.4,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q42-AB42-AM42","v":0},{"$f":"+R42-AC42-AN42","v":0.24},{"$f":"+S42-AD42-AO42","v":6},{"$f":"+T42-AE42-AP42","v":7.14},{"$f":"+U42-AF42-AQ42","v":3.96},{"$f":"+V42-AG42-AR42","v":0.4},{"$f":"+W42-AH42-AS42","v":0},{"$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$38,0)))))","v":9.8555555555555549E-2},{"$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$38,0)))))","v":0.1971111111111111},{"$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$38,0)))))","v":0.1971111111111111},{"$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$38,0)))))","v":0.1971111111111111},{"$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$38,0)))))","v":0.1971111111111111},null,{"$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":17.739999999999998},{"$f":"+IF($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$15","v":0},{"$f":"+R42*KeyAssumptionsPriceControl_FO!AD$15","v":0.25461599999999995},{"$f":"+S42*KeyAssumptionsPriceControl_FO!AE$15","v":6.556362},{"$f":"+T42*KeyAssumptionsPriceControl_FO!AF$15","v":8.0361329034000004},{"$f":"+U42*KeyAssumptionsPriceControl_FO!AG$15","v":4.5907253342279999},{"$f":"+V42*KeyAssumptionsPriceControl_FO!AH$15","v":0.47762091861160005},{"$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$38,0))))","v":0},{"$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$38,0)))))","v":1.4145333333333331E-3},{"$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$38,0)))))","v":3.9253299999999998E-2},{"$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$38,0)))))","v":0.12032271613000001},{"$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$38,0)))))","v":0.19047192856126668},{"$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$38,0)))))","v":0.2186294077437089},{"$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$38,0)))))","v":0.22128285729155112},{"$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$38,0)))))","v":0.22128285729155112},{"$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$38,0)))))","v":0.22128285729155112},{"$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$38,0)))))","v":0.22128285729155112}]
[null,null,"Broadford - Water Treatment Plant Upgrade",null,"Water","Growth","Treatment","Top 10 Major Projects",null,"Straight line","Ongoing",47.5,47.5,null,null,null,0.4,1,5.69,6.47,1,4.5,2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1,5.69,6.47,1,4.5,2,0,0,0,null,{"$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$38,0))))","v":4.2105263157894736E-3},{"$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$38,0)))))","v":1.8947368421052629E-2},8.9368421052631583E-2,0.2173684210526316,0.29599999999999993,0.35389473684210521,0.4223157894736842,0.44336842105263158,0.44336842105263158,0.44336842105263158,null,{"$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":0.4},{"$f":"+IF($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":1},{"$f":"+IF($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":5.69},{"$f":"+IF($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":6.47},{"$f":"+IF($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":1},{"$f":"+IF($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":4.5},{"$f":"+IF($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":2},{"$f":"+IF($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$15","v":0.41200000000000003},{"$f":"+R43*KeyAssumptionsPriceControl_FO!AD$15","v":1.0609},{"$f":"+S43*KeyAssumptionsPriceControl_FO!AE$15","v":6.2176166300000002},{"$f":"+T43*KeyAssumptionsPriceControl_FO!AF$15","v":7.2820420007000006},{"$f":"+U43*KeyAssumptionsPriceControl_FO!AG$15","v":1.1592740743000001},{"$f":"+V43*KeyAssumptionsPriceControl_FO!AH$15","v":5.3732353343805004},{"$f":"+W43*KeyAssumptionsPriceControl_FO!AI$15","v":2.4597477308497404},{"$f":"+X43*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y43*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z43*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,4.336842105263158E-3,1.9841052631578947E-2,9.6457017157894731E-2,0.23855868695473684,0.32741464563894734,0.39617790257242635,0.4786303558906394,0.50452243726800505,0.50452243726800505,0.50452243726800505]
[null,null,"All Areas - Health Based Targets Water Treatment Plant Upgrade Program",null,"Water","Improvements / Compliance","Treatment","Top 10 Major Projects",null,"Straight line","Ongoing",47.5,47.5,null,null,null,3.5,3.5,3,1.5,3,4.6500000000000004,5,3.85,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5,3.5,3,1.5,3,4.6500000000000004,5,3.85,0,0,null,3.6842105263157891E-2,0.11052631578947367,0.17894736842105263,0.22631578947368419,0.27368421052631581,0.35421052631578948,0.45578947368421047,0.54894736842105263,0.58947368421052626,0.58947368421052626,null,{"$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":3.5},{"$f":"+IF($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":3.5},{"$f":"+IF($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":3},{"$f":"+IF($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":1.5},{"$f":"+IF($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":3},{"$f":"+IF($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":4.6500000000000004},{"$f":"+IF($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":5},{"$f":"+IF($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":3.85},{"$f":"+IF($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$15","v":3.605},{"$f":"+R44*KeyAssumptionsPriceControl_FO!AD$15","v":3.7131499999999997},{"$f":"+S44*KeyAssumptionsPriceControl_FO!AE$15","v":3.278181},{"$f":"+T44*KeyAssumptionsPriceControl_FO!AF$15","v":1.6882632150000001},{"$f":"+U44*KeyAssumptionsPriceControl_FO!AG$15","v":3.4778222229000004},{"$f":"+V44*KeyAssumptionsPriceControl_FO!AH$15","v":5.552343178859851},{"$f":"+W44*KeyAssumptionsPriceControl_FO!AI$15","v":6.1493693271243508},{"$f":"+X44*KeyAssumptionsPriceControl_FO!AJ$15","v":4.8770648133423231},{"$f":"+Y44*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z44*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.7947368421052632E-2,0.11498052631578948,0.1885734842105263,0.24085184436842103,0.29523169108315783,0.39028606373326158,0.51346198484888472,0.62952971264327084,0.68086723699424267,0.68086723699424267]
[null,null,"Shepparton - Operations Centre Clear Water Storage Augmentation",null,"Water","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2025-26",60,60,null,null,null,3,6.37,2.37,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,6.37,2.37,0,0,0,0,0,0,0,null,0,0,9.7833333333333355E-2,0.19566666666666671,0.19566666666666671,0.19566666666666671,0.19566666666666671,0.19566666666666671,0.19566666666666671,0.19566666666666671,null,{"$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":0},{"$f":"+IF($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":11.740000000000002},{"$f":"+IF($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$15","v":3.09},{"$f":"+R45*KeyAssumptionsPriceControl_FO!AD$15","v":6.7579329999999995},{"$f":"+S45*KeyAssumptionsPriceControl_FO!AE$15","v":2.5897629900000001},{"$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$15","v":0},null,2.5749999999999999E-2,0.10781610833333333,0.18571357491666668,0.20729493316666667,0.20729493316666667,0.20729493316666667,0.20729493316666667,0.20729493316666667,0.20729493316666667,0.20729493316666667]
[null,null,"Mansfield - Raw Water Pipeline Upgrade Ritchies to Mansfield No.3",null,"Water","Renewals","Pipelines/network","Top 10 Major Projects",null,"Straight line","2026-27",90,90,null,null,null,0.5,5,5,0.75,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,5,5,0.75,0,0,0,0,0,0,null,0,0,0,6.25E-2,0.125,0.125,0.125,0.125,0.125,0.125,null,{"$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":11.25},{"$f":"+IF($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},{"$f":"+IF($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$15","v":0.51500000000000001},{"$f":"+R46*KeyAssumptionsPriceControl_FO!AD$15","v":5.3045},{"$f":"+S46*KeyAssumptionsPriceControl_FO!AE$15","v":5.463635},{"$f":"+T46*KeyAssumptionsPriceControl_FO!AF$15","v":0.84413160750000005},{"$f":"+U46*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$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$15","v":0},null,2.8611111111111111E-3,3.5191666666666663E-2,9.5014638888888892E-2,0.13005778670833334,0.13474740674999999,0.13474740674999999,0.13474740674999999,0.13474740674999999,0.13474740674999999,0.13474740674999999]
[null,null,"All Areas - Large Scale Solar",null,"Water","Improvements / Compliance","Corporate","Top 10 Major Projects",null,"Straight line","2025-26",25,25,null,null,null,4,3.75,2.5,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,3.75,2.5,0,0,0,0,0,0,0,null,0,0,0.20499999999999999,0.41,0.41,0.41,0.41,0.41,0.41,0.41,null,{"$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":10.25},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":4.12},{"$f":"+R47*KeyAssumptionsPriceControl_FO!AD$15","v":3.9783749999999998},{"$f":"+S47*KeyAssumptionsPriceControl_FO!AE$15","v":2.7318175},{"$f":"+T47*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$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$15","v":0},null,8.2400000000000001E-2,0.24436750000000002,0.37857135000000003,0.43320770000000003,0.43320770000000003,0.43320770000000003,0.43320770000000003,0.43320770000000003,0.43320770000000003,0.43320770000000003]
[null,null,"All Areas - Large Scale Solar",null,"Sewerage","Improvements / Compliance","Corporate","Top 10 Major Projects",null,"Straight line","2025-26",25,25,null,null,null,4,3.75,2.5,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,3.75,2.5,0,0,0,0,0,0,0,null,0,0,0.20499999999999999,0.41,0.41,0.41,0.41,0.41,0.41,0.41,null,{"$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":10.25},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":4.12},{"$f":"+R48*KeyAssumptionsPriceControl_FO!AD$15","v":3.9783749999999998},{"$f":"+S48*KeyAssumptionsPriceControl_FO!AE$15","v":2.7318175},{"$f":"+T48*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U48*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$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$15","v":0},null,8.2400000000000001E-2,0.24436750000000002,0.37857135000000003,0.43320770000000003,0.43320770000000003,0.43320770000000003,0.43320770000000003,0.43320770000000003,0.43320770000000003,0.43320770000000003]
[null,null,"Shepparton - Corporate Office Upgrades",null,"Water","Renewals","Corporate","Top 10 Major Projects",null,"Straight line","2024-25",60,60,null,null,null,3.15,3.75,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.15,3.75,0,0,0,0,0,0,0,0,null,0,5.7500000000000002E-2,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,null,{"$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":6.9},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":3.2444999999999999},{"$f":"+R49*KeyAssumptionsPriceControl_FO!AD$15","v":3.9783749999999998},{"$f":"+S49*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$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$15","v":0},null,2.7037499999999999E-2,8.722812499999999E-2,0.12038125000000001,0.12038125000000001,0.12038125000000001,0.12038125000000001,0.12038125000000001,0.12038125000000001,0.12038125000000001,0.12038125000000001]
[null,null,"Shepparton - Corporate Office Upgrades",null,"Sewerage","Renewals","Corporate","Top 10 Major Projects",null,"Straight line","2024-25",60,60,null,null,null,3.15,3.75,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.15,3.75,0,0,0,0,0,0,0,0,null,0,5.7500000000000002E-2,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,null,{"$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":6.9},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":3.2444999999999999},{"$f":"+R50*KeyAssumptionsPriceControl_FO!AD$15","v":3.9783749999999998},{"$f":"+S50*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T50*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U50*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$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$15","v":0},null,2.7037499999999999E-2,8.722812499999999E-2,0.12038125000000001,0.12038125000000001,0.12038125000000001,0.12038125000000001,0.12038125000000001,0.12038125000000001,0.12038125000000001,0.12038125000000001]
[null,null,"Mansfield - Water Treatment Plant Upgrade",null,"Water","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2029-30",47.5,47.5,null,null,null,0.1,0.15,0,1.63,3.2,4.95,4.95,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.15,0,1.63,3.2,4.95,4.95,0,0,0,null,0,0,0,0,0,0,0.15768421052631579,0.31536842105263158,0.31536842105263158,0.31536842105263158,null,{"$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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":14.98},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q51*KeyAssumptionsPriceControl_FO!AC$15","v":0.10300000000000001},{"$f":"+R51*KeyAssumptionsPriceControl_FO!AD$15","v":0.159135},{"$f":"+S51*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T51*KeyAssumptionsPriceControl_FO!AF$15","v":1.8345793603},{"$f":"+U51*KeyAssumptionsPriceControl_FO!AG$15","v":3.7096770377600006},{"$f":"+V51*KeyAssumptionsPriceControl_FO!AH$15","v":5.9105588678185512},{"$f":"+W51*KeyAssumptionsPriceControl_FO!AI$15","v":6.0878756338531081},{"$f":"+X51*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y51*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z51*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.0842105263157895E-3,3.8435263157894735E-3,5.5186315789473687E-3,2.482999326631579E-2,8.3190586930105268E-2,0.18445622804145845,0.31075553858537064,0.37483843999435074,0.37483843999435074,0.37483843999435074]
[]
[null,null,"Mansfield - WMF Winter Storage and Irrigation Augmentation",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2024-25",120,120,null,null,null,3.57,1.51,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q53-AB53-AM53","v":3.57},{"$f":"+R53-AC53-AN53","v":1.51},{"$f":"+S53-AD53-AO53","v":0},{"$f":"+T53-AE53-AP53","v":0},{"$f":"+U53-AF53-AQ53","v":0},{"$f":"+V53-AG53-AR53","v":0},{"$f":"+W53-AH53-AS53","v":0},{"$f":"+X53-AI53-AT53","v":0},{"$f":"+Y53-AJ53-AU53","v":0},{"$f":"+Z53-AK53-AV53","v":0},null,{"$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$38,0)))))","v":2.1166666666666667E-2},{"$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$38,0)))))","v":4.2333333333333334E-2},{"$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$38,0)))))","v":4.2333333333333334E-2},{"$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$38,0)))))","v":4.2333333333333334E-2},{"$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$38,0)))))","v":4.2333333333333334E-2},{"$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$38,0)))))","v":4.2333333333333334E-2},{"$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$38,0)))))","v":4.2333333333333334E-2},{"$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$38,0)))))","v":4.2333333333333334E-2},{"$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$38,0)))))","v":4.2333333333333334E-2},null,{"$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":5.08},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q53*KeyAssumptionsPriceControl_FO!AC$15","v":3.6770999999999998},{"$f":"+R53*KeyAssumptionsPriceControl_FO!AD$15","v":1.6019589999999999},{"$f":"+S53*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T53*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U53*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V53*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W53*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X53*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y53*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z53*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$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$38,0))))","v":1.532125E-2},{"$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$38,0)))))","v":3.7317329166666663E-2},{"$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$38,0)))))","v":4.3992158333333337E-2},{"$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$38,0)))))","v":4.3992158333333337E-2},{"$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$38,0)))))","v":4.3992158333333337E-2},{"$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$38,0)))))","v":4.3992158333333337E-2},{"$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$38,0)))))","v":4.3992158333333337E-2},{"$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$38,0)))))","v":4.3992158333333337E-2},{"$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$38,0)))))","v":4.3992158333333337E-2},{"$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$38,0)))))","v":4.3992158333333337E-2}]
[null,null,"All Areas - Core Business Automation (SCADA) Replacement",null,"Water","Renewals","Corporate","Top 10 Major Projects",null,"Straight line","Ongoing",15,15,null,null,null,0.28499999999999998,1.175,1.5049999999999999,0.67500000000000004,0.40500000000000003,0.46,0.255,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28499999999999998,1.175,1.5049999999999999,0.67500000000000004,0.40500000000000003,0.46,0.255,0,0,0,null,9.4999999999999998E-3,5.8166666666666672E-2,0.14749999999999999,0.22016666666666665,0.25616666666666665,0.28499999999999998,0.30883333333333335,0.3173333333333333,0.3173333333333333,0.3173333333333333,null,{"$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":0.28499999999999998},{"$f":"+IF($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":1.175},{"$f":"+IF($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":1.5049999999999999},{"$f":"+IF($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":0.67500000000000004},{"$f":"+IF($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":0.40500000000000003},{"$f":"+IF($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":0.46},{"$f":"+IF($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":0.255},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q54*KeyAssumptionsPriceControl_FO!AC$15","v":0.29354999999999998},{"$f":"+R54*KeyAssumptionsPriceControl_FO!AD$15","v":1.2465575},{"$f":"+S54*KeyAssumptionsPriceControl_FO!AE$15","v":1.6445541349999999},{"$f":"+T54*KeyAssumptionsPriceControl_FO!AF$15","v":0.75971844675000011},{"$f":"+U54*KeyAssumptionsPriceControl_FO!AG$15","v":0.46950600009150006},{"$f":"+V54*KeyAssumptionsPriceControl_FO!AH$15","v":0.54926405640334008},{"$f":"+W54*KeyAssumptionsPriceControl_FO!AI$15","v":0.31361783568334189},{"$f":"+X54*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y54*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z54*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,9.7849999999999986E-3,6.1121916666666665E-2,0.15749230449999999,0.23763472389166665,0.27860887211971669,0.312567874002878,0.34133060373910068,0.35178453159521206,0.35178453159521206,0.35178453159521206]
[null,null,"All Areas - Core Business Automation (SCADA) Replacement",null,"Sewerage","Renewals","Corporate","Top 10 Major Projects",null,"Straight line","Ongoing",15,15,null,null,null,0.28499999999999998,1.175,1.5049999999999999,0.67500000000000004,0.40500000000000003,0.46,0.255,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28499999999999998,1.175,1.5049999999999999,0.67500000000000004,0.40500000000000003,0.46,0.255,0,0,0,null,9.4999999999999998E-3,5.8166666666666672E-2,0.14749999999999999,0.22016666666666665,0.25616666666666665,0.28499999999999998,0.30883333333333335,0.3173333333333333,0.3173333333333333,0.3173333333333333,null,{"$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":0.28499999999999998},{"$f":"+IF($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":1.175},{"$f":"+IF($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":1.5049999999999999},{"$f":"+IF($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":0.67500000000000004},{"$f":"+IF($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":0.40500000000000003},{"$f":"+IF($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":0.46},{"$f":"+IF($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":0.255},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q55*KeyAssumptionsPriceControl_FO!AC$15","v":0.29354999999999998},{"$f":"+R55*KeyAssumptionsPriceControl_FO!AD$15","v":1.2465575},{"$f":"+S55*KeyAssumptionsPriceControl_FO!AE$15","v":1.6445541349999999},{"$f":"+T55*KeyAssumptionsPriceControl_FO!AF$15","v":0.75971844675000011},{"$f":"+U55*KeyAssumptionsPriceControl_FO!AG$15","v":0.46950600009150006},{"$f":"+V55*KeyAssumptionsPriceControl_FO!AH$15","v":0.54926405640334008},{"$f":"+W55*KeyAssumptionsPriceControl_FO!AI$15","v":0.31361783568334189},{"$f":"+X55*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y55*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z55*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,9.7849999999999986E-3,6.1121916666666665E-2,0.15749230449999999,0.23763472389166665,0.27860887211971669,0.312567874002878,0.34133060373910068,0.35178453159521206,0.35178453159521206,0.35178453159521206]
[null,null,"Nagambie - Sewer Pump Station 04 Pump Station & Rising Main Upgrade",null,"Sewerage","Renewals","Pipelines/network","Significant projects",null,"Straight line","2027-28",90,90,null,null,null,0,0,1.19,2.25,1.03,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.19,2.25,1.03,0,0,0,0,0,null,0,0,0,0,2.4833333333333332E-2,4.9666666666666665E-2,4.9666666666666665E-2,4.9666666666666665E-2,4.9666666666666665E-2,4.9666666666666665E-2,null,{"$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":0},{"$f":"+IF($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":4.47},{"$f":"+IF($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$15","v":0},{"$f":"+R56*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S56*KeyAssumptionsPriceControl_FO!AE$15","v":1.30034513},{"$f":"+T56*KeyAssumptionsPriceControl_FO!AF$15","v":2.5323948225000001},{"$f":"+U56*KeyAssumptionsPriceControl_FO!AG$15","v":1.1940522965290001},{"$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$15","v":0},null,0,0,7.2241396111111106E-3,2.851713934722222E-2,4.9219623341827778E-2,5.5853247211433338E-2,5.5853247211433338E-2,5.5853247211433338E-2,5.5853247211433338E-2,5.5853247211433338E-2]
[null,null,"Katunga - Numurkah Water Treatment Plant to Katunga Pipeline",null,"Water","Improvements / Compliance","Pipelines/network","Significant projects",null,"Straight line","2025-26",90,90,null,null,null,1,3,0.46,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,3,0.46,0,0,0,0,0,0,0,null,0,0,2.4777777777777777E-2,4.9555555555555554E-2,4.9555555555555554E-2,4.9555555555555554E-2,4.9555555555555554E-2,4.9555555555555554E-2,4.9555555555555554E-2,4.9555555555555554E-2,null,{"$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":0},{"$f":"+IF($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":4.46},{"$f":"+IF($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$15","v":1.03},{"$f":"+R57*KeyAssumptionsPriceControl_FO!AD$15","v":3.1826999999999996},{"$f":"+S57*KeyAssumptionsPriceControl_FO!AE$15","v":0.50265442000000005},{"$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$15","v":0},null,5.7222222222222223E-3,2.912611111111111E-2,4.9600302333333332E-2,5.2392826888888883E-2,5.2392826888888883E-2,5.2392826888888883E-2,5.2392826888888883E-2,5.2392826888888883E-2,5.2392826888888883E-2,5.2392826888888883E-2]
[null,null,"Shepparton - Sewer Pump Station 56 Rising Main Stage 3 ",null,"Sewerage","Growth","Pipelines/network","Significant projects",null,"Straight line","2024-25",90,90,null,null,null,1.34,2.86,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.34,2.86,0,0,0,0,0,0,0,0,null,0,2.3333333333333334E-2,4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666669E-2,4.6666666666666669E-2,null,{"$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":0},{"$f":"+IF($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":4.2},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q58*KeyAssumptionsPriceControl_FO!AC$15","v":1.3802000000000001},{"$f":"+R58*KeyAssumptionsPriceControl_FO!AD$15","v":3.0341739999999997},{"$f":"+S58*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T58*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U58*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V58*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W58*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X58*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y58*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z58*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,7.6677777777777786E-3,3.2192077777777779E-2,4.9048599999999998E-2,4.9048599999999998E-2,4.9048599999999998E-2,4.9048599999999998E-2,4.9048599999999998E-2,4.9048599999999998E-2,4.9048599999999998E-2,4.9048599999999998E-2]
[null,null,"All Areas - Water Pressure Improvement",null,"Water","Improvements / Compliance","Pipelines/network","Significant projects",null,"Straight line","Ongoing",47.5,47.5,null,null,null,0,0.4,1.1000000000000001,0.7,1.3,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.4,1.1000000000000001,0.7,1.3,0,0,0,0,0,null,0,4.2105263157894736E-3,0.02,3.8947368421052633E-2,6.0000000000000005E-2,7.3684210526315783E-2,7.3684210526315783E-2,7.3684210526315783E-2,7.3684210526315783E-2,7.3684210526315783E-2,null,{"$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":0},{"$f":"+IF($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":0.4},{"$f":"+IF($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":1.1000000000000001},{"$f":"+IF($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":0.7},{"$f":"+IF($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":1.3},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q59*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R59*KeyAssumptionsPriceControl_FO!AD$15","v":0.42436000000000001},{"$f":"+S59*KeyAssumptionsPriceControl_FO!AE$15","v":1.2019997},{"$f":"+T59*KeyAssumptionsPriceControl_FO!AF$15","v":0.78785616700000005},{"$f":"+U59*KeyAssumptionsPriceControl_FO!AG$15","v":1.5070562965900001},{"$f":"+V59*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W59*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X59*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y59*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z59*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,4.466947368421053E-3,2.1586523157894735E-2,4.2532374389473687E-2,6.6689347690421064E-2,8.255309818084211E-2,8.255309818084211E-2,8.255309818084211E-2,8.255309818084211E-2,8.255309818084211E-2]
[null,null,"Kilmore - Kilmore South Trunk Sewer",null,"Sewerage","Growth","Pipelines/network","Significant projects",null,"Straight line","2023-24",90,90,null,null,null,3.38,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.38,0,0,0,0,0,0,0,0,0,null,1.8777777777777779E-2,3.7555555555555557E-2,3.7555555555555557E-2,3.7555555555555557E-2,3.7555555555555557E-2,3.7555555555555557E-2,3.7555555555555557E-2,3.7555555555555557E-2,3.7555555555555557E-2,3.7555555555555557E-2,null,{"$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":3.38},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q60*KeyAssumptionsPriceControl_FO!AC$15","v":3.4813999999999998},{"$f":"+R60*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S60*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T60*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U60*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V60*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W60*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X60*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y60*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z60*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.9341111111111111E-2,3.8682222222222222E-2,3.8682222222222222E-2,3.8682222222222222E-2,3.8682222222222222E-2,3.8682222222222222E-2,3.8682222222222222E-2,3.8682222222222222E-2,3.8682222222222222E-2,3.8682222222222222E-2]
[null,null,"All Areas - Microbial Risk Reduction (Shepparton UV Plant)",null,"Water","Improvements / Compliance","Treatment","Significant projects",null,"Straight line","2024-25",47.5,47.5,null,null,null,2.5,0.4,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,0.4,0,0,0,0,0,0,0,0,null,0,3.0526315789473683E-2,6.1052631578947365E-2,6.1052631578947365E-2,6.1052631578947365E-2,6.1052631578947365E-2,6.1052631578947365E-2,6.1052631578947365E-2,6.1052631578947365E-2,6.1052631578947365E-2,null,{"$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":0},{"$f":"+IF($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":2.9},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q61*KeyAssumptionsPriceControl_FO!AC$15","v":2.5750000000000002},{"$f":"+R61*KeyAssumptionsPriceControl_FO!AD$15","v":0.42436000000000001},{"$f":"+S61*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T61*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U61*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V61*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W61*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X61*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y61*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z61*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.710526315789474E-2,5.8677473684210529E-2,6.3144421052631586E-2,6.3144421052631586E-2,6.3144421052631586E-2,6.3144421052631586E-2,6.3144421052631586E-2,6.3144421052631586E-2,6.3144421052631586E-2,6.3144421052631586E-2]
[null,null,"All Areas - Water Mains Replacement",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",90,90,null,null,null,2.75,2.75,2.75,2.75,2.75,4.0599999999999996,4.0599999999999996,4.0599999999999996,4.0599999999999996,4.0599999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.75,2.75,2.75,2.75,2.75,4.0599999999999996,4.0599999999999996,4.0599999999999996,4.0599999999999996,4.0599999999999996,null,1.5277777777777777E-2,4.583333333333333E-2,7.6388888888888881E-2,0.10694444444444444,0.13749999999999998,0.17533333333333334,0.22044444444444442,0.26555555555555554,0.31066666666666665,0.35577777777777769,null,{"$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":2.75},{"$f":"+IF($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":2.75},{"$f":"+IF($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":2.75},{"$f":"+IF($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":2.75},{"$f":"+IF($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":2.75},{"$f":"+IF($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":4.0599999999999996},{"$f":"+IF($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":4.0599999999999996},{"$f":"+IF($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":4.0599999999999996},{"$f":"+IF($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":4.0599999999999996},{"$f":"+IF($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":4.0599999999999996},null,{"$f":"+Q62*KeyAssumptionsPriceControl_FO!AC$15","v":2.8325},{"$f":"+R62*KeyAssumptionsPriceControl_FO!AD$15","v":2.917475},{"$f":"+S62*KeyAssumptionsPriceControl_FO!AE$15","v":3.00499925},{"$f":"+T62*KeyAssumptionsPriceControl_FO!AF$15","v":3.0951492275000003},{"$f":"+U62*KeyAssumptionsPriceControl_FO!AG$15","v":3.1880037043250002},{"$f":"+V62*KeyAssumptionsPriceControl_FO!AH$15","v":4.8478523239077402},{"$f":"+W62*KeyAssumptionsPriceControl_FO!AI$15","v":4.9932878936249727},{"$f":"+X62*KeyAssumptionsPriceControl_FO!AJ$15","v":5.1430865304337221},{"$f":"+Y62*KeyAssumptionsPriceControl_FO!AK$15","v":5.2973791263467334},{"$f":"+Z62*KeyAssumptionsPriceControl_FO!AL$15","v":5.4563005001371359},null,1.573611111111111E-2,4.768041666666667E-2,8.0583051388888896E-2,0.11447276515277779,0.14937917032958334,0.19402281493087634,0.2486958161393914,0.30500900738416192,0.36301159436627561,0.42275425895785262]
[null,null,"All Areas - Sewer Relining Program - Collapse Prevention",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",90,90,null,null,null,1,1,1,1,1,1.34,1.34,1.34,1.34,1.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1.34,1.34,1.34,1.34,1.34,null,5.5555555555555558E-3,1.6666666666666666E-2,2.777777777777778E-2,3.888888888888889E-2,0.05,6.3E-2,7.7888888888888896E-2,9.2777777777777778E-2,0.10766666666666666,0.12255555555555556,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":1.34},{"$f":"+IF($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":1.34},{"$f":"+IF($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":1.34},{"$f":"+IF($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":1.34},{"$f":"+IF($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":1.34},null,{"$f":"+Q63*KeyAssumptionsPriceControl_FO!AC$15","v":1.03},{"$f":"+R63*KeyAssumptionsPriceControl_FO!AD$15","v":1.0609},{"$f":"+S63*KeyAssumptionsPriceControl_FO!AE$15","v":1.092727},{"$f":"+T63*KeyAssumptionsPriceControl_FO!AF$15","v":1.1255088100000001},{"$f":"+U63*KeyAssumptionsPriceControl_FO!AG$15","v":1.1592740743000001},{"$f":"+V63*KeyAssumptionsPriceControl_FO!AH$15","v":1.6000300773488603},{"$f":"+W63*KeyAssumptionsPriceControl_FO!AI$15","v":1.6480309796693262},{"$f":"+X63*KeyAssumptionsPriceControl_FO!AJ$15","v":1.6974719090594061},{"$f":"+Y63*KeyAssumptionsPriceControl_FO!AK$15","v":1.7483960663311882},{"$f":"+Z63*KeyAssumptionsPriceControl_FO!AL$15","v":1.8008479483211239},null,5.7222222222222223E-3,1.7338333333333334E-2,2.9302927777777779E-2,4.1626460055555557E-2,5.431969830166667E-2,6.9649165810827002E-2,8.7693949460928039E-2,0.1062800766205321,0.12542378759492429,0.14514180989854825]
[null,null,"All Areas - Sewer Relining Program - Blockage Prevention",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",90,90,null,null,null,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,null,4.2222222222222227E-3,1.2666666666666668E-2,2.1111111111111115E-2,2.9555555555555557E-2,3.8000000000000006E-2,4.6444444444444448E-2,5.488888888888889E-2,6.3333333333333325E-2,7.1777777777777774E-2,8.0222222222222209E-2,null,{"$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":0.76},{"$f":"+IF($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":0.76},{"$f":"+IF($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":0.76},{"$f":"+IF($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":0.76},{"$f":"+IF($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":0.76},{"$f":"+IF($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":0.76},{"$f":"+IF($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":0.76},{"$f":"+IF($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":0.76},{"$f":"+IF($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":0.76},{"$f":"+IF($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":0.76},null,{"$f":"+Q64*KeyAssumptionsPriceControl_FO!AC$15","v":0.78280000000000005},{"$f":"+R64*KeyAssumptionsPriceControl_FO!AD$15","v":0.806284},{"$f":"+S64*KeyAssumptionsPriceControl_FO!AE$15","v":0.83047252000000005},{"$f":"+T64*KeyAssumptionsPriceControl_FO!AF$15","v":0.85538669560000014},{"$f":"+U64*KeyAssumptionsPriceControl_FO!AG$15","v":0.88104829646800009},{"$f":"+V64*KeyAssumptionsPriceControl_FO!AH$15","v":0.90747974536204012},{"$f":"+W64*KeyAssumptionsPriceControl_FO!AI$15","v":0.9347041377229014},{"$f":"+X64*KeyAssumptionsPriceControl_FO!AJ$15","v":0.96274526185458842},{"$f":"+Y64*KeyAssumptionsPriceControl_FO!AK$15","v":0.99162761971022617},{"$f":"+Z64*KeyAssumptionsPriceControl_FO!AL$15","v":1.0213764483015328},null,4.3488888888888891E-3,1.3177133333333334E-2,2.2270225111111114E-2,3.1636109642222229E-2,4.1282970709266668E-2,5.1219237608322456E-2,6.1453592514349904E-2,7.1994978067558182E-2,8.2852605187362705E-2,9.4035961120761374E-2]
[null,null,"All Areas - Asset Acquisitions - Vehicles",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",5,5,null,null,null,0.7,0.7,0.7,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,6.9999999999999993E-2,0.20999999999999996,0.35,0.49499999999999994,0.64499999999999991,0.72499999999999998,0.7350000000000001,0.745,0.75,0.75,null,{"$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":0.7},{"$f":"+IF($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":0.7},{"$f":"+IF($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":0.7},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},null,{"$f":"+Q65*KeyAssumptionsPriceControl_FO!AC$15","v":0.72099999999999997},{"$f":"+R65*KeyAssumptionsPriceControl_FO!AD$15","v":0.7426299999999999},{"$f":"+S65*KeyAssumptionsPriceControl_FO!AE$15","v":0.7649089},{"$f":"+T65*KeyAssumptionsPriceControl_FO!AF$15","v":0.84413160750000005},{"$f":"+U65*KeyAssumptionsPriceControl_FO!AG$15","v":0.86945555572500011},{"$f":"+V65*KeyAssumptionsPriceControl_FO!AH$15","v":0.8955392223967501},{"$f":"+W65*KeyAssumptionsPriceControl_FO!AI$15","v":0.92240539906865271},{"$f":"+X65*KeyAssumptionsPriceControl_FO!AJ$15","v":0.95007756104071228},{"$f":"+Y65*KeyAssumptionsPriceControl_FO!AK$15","v":0.97857988787193362},{"$f":"+Z65*KeyAssumptionsPriceControl_FO!AL$15","v":1.0079372845080916},null,7.2099999999999997E-2,0.21846299999999999,0.36921688999999991,0.53012094074999994,0.70147965707250004,0.805879134884675,0.84131059703121536,0.87780500304215181,0.90976669718341641,0.93705969809891898]
[null,null,"All Areas - Asset Acquisitions - Vehicles",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",5,5,null,null,null,0.7,0.7,0.7,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,6.9999999999999993E-2,0.20999999999999996,0.35,0.49499999999999994,0.64499999999999991,0.72499999999999998,0.7350000000000001,0.745,0.75,0.75,null,{"$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":0.7},{"$f":"+IF($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":0.7},{"$f":"+IF($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":0.7},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},{"$f":"+IF($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":0.75},null,{"$f":"+Q66*KeyAssumptionsPriceControl_FO!AC$15","v":0.72099999999999997},{"$f":"+R66*KeyAssumptionsPriceControl_FO!AD$15","v":0.7426299999999999},{"$f":"+S66*KeyAssumptionsPriceControl_FO!AE$15","v":0.7649089},{"$f":"+T66*KeyAssumptionsPriceControl_FO!AF$15","v":0.84413160750000005},{"$f":"+U66*KeyAssumptionsPriceControl_FO!AG$15","v":0.86945555572500011},{"$f":"+V66*KeyAssumptionsPriceControl_FO!AH$15","v":0.8955392223967501},{"$f":"+W66*KeyAssumptionsPriceControl_FO!AI$15","v":0.92240539906865271},{"$f":"+X66*KeyAssumptionsPriceControl_FO!AJ$15","v":0.95007756104071228},{"$f":"+Y66*KeyAssumptionsPriceControl_FO!AK$15","v":0.97857988787193362},{"$f":"+Z66*KeyAssumptionsPriceControl_FO!AL$15","v":1.0079372845080916},null,7.2099999999999997E-2,0.21846299999999999,0.36921688999999991,0.53012094074999994,0.70147965707250004,0.805879134884675,0.84131059703121536,0.87780500304215181,0.90976669718341641,0.93705969809891898]
[null,null,"Externally Funded Works - Sewer",null,"Sewerage","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",90,90,null,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,null,null,null,null,null,null,null,null,null,null,null,null,1.4925999999999999,1.5266,1.5623,1.5996999999999999,1.6371,1.6778999999999999,1.7186999999999999,1.7765,1.8207,1.8649,null,-0.8425999999999999,-0.87659999999999993,-0.9123,-0.94969999999999988,-0.98709999999999998,-1.0278999999999998,-1.0686999999999998,-1.1265000000000001,-1.1707000000000001,-1.2149000000000001,null,-4.6811111111111107E-3,-1.4232222222222221E-2,-2.4170555555555556E-2,-3.4514999999999997E-2,-4.5274999999999996E-2,-5.646944444444444E-2,-6.8117222222222218E-2,-8.0312777777777775E-2,-9.3074999999999991E-2,-0.10632833333333333,null,{"$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":-0.8425999999999999},{"$f":"+IF($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":-0.87659999999999993},{"$f":"+IF($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":-0.9123},{"$f":"+IF($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":-0.94969999999999988},{"$f":"+IF($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":-0.98709999999999998},{"$f":"+IF($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":-1.0278999999999998},{"$f":"+IF($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":-1.0686999999999998},{"$f":"+IF($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":-1.1265000000000001},{"$f":"+IF($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":-1.1707000000000001},{"$f":"+IF($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":-1.2149000000000001},null,{"$f":"+Q67*KeyAssumptionsPriceControl_FO!AC$15","v":0.6695000000000001},{"$f":"+R67*KeyAssumptionsPriceControl_FO!AD$15","v":0.689585},{"$f":"+S67*KeyAssumptionsPriceControl_FO!AE$15","v":0.71027255},{"$f":"+T67*KeyAssumptionsPriceControl_FO!AF$15","v":0.73158072650000017},{"$f":"+U67*KeyAssumptionsPriceControl_FO!AG$15","v":0.75352814829500003},{"$f":"+V67*KeyAssumptionsPriceControl_FO!AH$15","v":0.77613399274385009},{"$f":"+W67*KeyAssumptionsPriceControl_FO!AI$15","v":0.79941801252616562},{"$f":"+X67*KeyAssumptionsPriceControl_FO!AJ$15","v":0.82340055290195069},{"$f":"+Y67*KeyAssumptionsPriceControl_FO!AK$15","v":0.84810256948900919},{"$f":"+Z67*KeyAssumptionsPriceControl_FO!AL$15","v":0.8735456465736795},null,3.7194444444444449E-3,1.1269916666666668E-2,1.9046903055555557E-2,2.7057199036111115E-2,3.5307803896083338E-2,4.3805926901854725E-2,5.2558993597799267E-2,6.1574652294622126E-2,7.0860780752349681E-2,8.0425493063809056E-2]
[null,null,"All Areas - Water Treatment Plant Optimisation",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",47.5,47.5,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,null,6.3157894736842104E-3,1.8947368421052629E-2,3.1578947368421054E-2,4.4210526315789471E-2,5.6842105263157895E-2,6.9473684210526312E-2,8.2105263157894737E-2,9.4736842105263161E-2,0.10736842105263157,0.11999999999999998,null,{"$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":0.6},{"$f":"+IF($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":0.6},{"$f":"+IF($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":0.6},{"$f":"+IF($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":0.6},{"$f":"+IF($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":0.6},{"$f":"+IF($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":0.6},{"$f":"+IF($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":0.6},{"$f":"+IF($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":0.6},{"$f":"+IF($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":0.6},{"$f":"+IF($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":0.6},null,{"$f":"+Q68*KeyAssumptionsPriceControl_FO!AC$15","v":0.61799999999999999},{"$f":"+R68*KeyAssumptionsPriceControl_FO!AD$15","v":0.63653999999999999},{"$f":"+S68*KeyAssumptionsPriceControl_FO!AE$15","v":0.6556362},{"$f":"+T68*KeyAssumptionsPriceControl_FO!AF$15","v":0.67530528600000006},{"$f":"+U68*KeyAssumptionsPriceControl_FO!AG$15","v":0.69556444458},{"$f":"+V68*KeyAssumptionsPriceControl_FO!AH$15","v":0.71643137791740008},{"$f":"+W68*KeyAssumptionsPriceControl_FO!AI$15","v":0.73792431925492208},{"$f":"+X68*KeyAssumptionsPriceControl_FO!AJ$15","v":0.76006204883256978},{"$f":"+Y68*KeyAssumptionsPriceControl_FO!AK$15","v":0.78286391029754687},{"$f":"+Z68*KeyAssumptionsPriceControl_FO!AL$15","v":0.80634982760647333},null,6.5052631578947371E-3,1.9710947368421054E-2,3.3312802105263155E-2,4.7322712484210522E-2,6.1752920174526313E-2,7.661603409555158E-2,9.1925041434207599E-2,0.10769331899302331,0.12393464487860349,0.14066321054075104]
[null,null,"All Areas - Switchboard Replacements",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",25,25,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,8.0000000000000002E-3,2.4E-2,0.04,5.6000000000000008E-2,7.2000000000000008E-2,8.7999999999999995E-2,0.10400000000000001,0.12,0.13600000000000001,0.152,null,{"$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":0.4},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.4},null,{"$f":"+Q69*KeyAssumptionsPriceControl_FO!AC$15","v":0.41200000000000003},{"$f":"+R69*KeyAssumptionsPriceControl_FO!AD$15","v":0.42436000000000001},{"$f":"+S69*KeyAssumptionsPriceControl_FO!AE$15","v":0.4370908},{"$f":"+T69*KeyAssumptionsPriceControl_FO!AF$15","v":0.45020352400000008},{"$f":"+U69*KeyAssumptionsPriceControl_FO!AG$15","v":0.46370962972000007},{"$f":"+V69*KeyAssumptionsPriceControl_FO!AH$15","v":0.47762091861160005},{"$f":"+W69*KeyAssumptionsPriceControl_FO!AI$15","v":0.49194954616994813},{"$f":"+X69*KeyAssumptionsPriceControl_FO!AJ$15","v":0.50670803255504659},{"$f":"+Y69*KeyAssumptionsPriceControl_FO!AK$15","v":0.52190927353169803},{"$f":"+Z69*KeyAssumptionsPriceControl_FO!AL$15","v":0.53756655173764889},null,8.2400000000000008E-3,2.4967200000000002E-2,4.2196216000000002E-2,5.9942102480000002E-2,7.8220365554399998E-2,9.7046976521032016E-2,0.11643838581666298,0.13641153739116288,0.15698388351289777,0.17817340001828469]
[null,null,"All Areas - Councils - Water & Sewer",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",90,90,null,null,null,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,null,2.1944444444444446E-3,6.5833333333333334E-3,1.0972222222222223E-2,1.5361111111111112E-2,1.975E-2,2.413888888888889E-2,2.8527777777777777E-2,3.291666666666667E-2,3.7305555555555557E-2,4.1694444444444444E-2,null,{"$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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},null,{"$f":"+Q70*KeyAssumptionsPriceControl_FO!AC$15","v":0.40685000000000004},{"$f":"+R70*KeyAssumptionsPriceControl_FO!AD$15","v":0.41905550000000003},{"$f":"+S70*KeyAssumptionsPriceControl_FO!AE$15","v":0.43162716500000003},{"$f":"+T70*KeyAssumptionsPriceControl_FO!AF$15","v":0.44457597995000009},{"$f":"+U70*KeyAssumptionsPriceControl_FO!AG$15","v":0.45791325934850002},{"$f":"+V70*KeyAssumptionsPriceControl_FO!AH$15","v":0.4716506571289551},{"$f":"+W70*KeyAssumptionsPriceControl_FO!AI$15","v":0.48580017684282373},{"$f":"+X70*KeyAssumptionsPriceControl_FO!AJ$15","v":0.50037418214810847},{"$f":"+Y70*KeyAssumptionsPriceControl_FO!AK$15","v":0.5153854076125518},{"$f":"+Z70*KeyAssumptionsPriceControl_FO!AL$15","v":0.53084696984092827},null,2.2602777777777782E-3,6.8486416666666671E-3,1.1574656472222224E-2,1.6442451721944445E-2,2.1456280829158333E-2,2.6620524809588639E-2,3.1939696109431856E-2,3.741844254827037E-2,4.3061551380274038E-2,4.887395347723781E-2]
[null,null,"All Areas - Councils - Water & Sewer",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",90,90,null,null,null,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,0.39500000000000002,null,2.1944444444444446E-3,6.5833333333333334E-3,1.0972222222222223E-2,1.5361111111111112E-2,1.975E-2,2.413888888888889E-2,2.8527777777777777E-2,3.291666666666667E-2,3.7305555555555557E-2,4.1694444444444444E-2,null,{"$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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},{"$f":"+IF($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":0.39500000000000002},null,{"$f":"+Q71*KeyAssumptionsPriceControl_FO!AC$15","v":0.40685000000000004},{"$f":"+R71*KeyAssumptionsPriceControl_FO!AD$15","v":0.41905550000000003},{"$f":"+S71*KeyAssumptionsPriceControl_FO!AE$15","v":0.43162716500000003},{"$f":"+T71*KeyAssumptionsPriceControl_FO!AF$15","v":0.44457597995000009},{"$f":"+U71*KeyAssumptionsPriceControl_FO!AG$15","v":0.45791325934850002},{"$f":"+V71*KeyAssumptionsPriceControl_FO!AH$15","v":0.4716506571289551},{"$f":"+W71*KeyAssumptionsPriceControl_FO!AI$15","v":0.48580017684282373},{"$f":"+X71*KeyAssumptionsPriceControl_FO!AJ$15","v":0.50037418214810847},{"$f":"+Y71*KeyAssumptionsPriceControl_FO!AK$15","v":0.5153854076125518},{"$f":"+Z71*KeyAssumptionsPriceControl_FO!AL$15","v":0.53084696984092827},null,2.2602777777777782E-3,6.8486416666666671E-3,1.1574656472222224E-2,1.6442451721944445E-2,2.1456280829158333E-2,2.6620524809588639E-2,3.1939696109431856E-2,3.741844254827037E-2,4.3061551380274038E-2,4.887395347723781E-2]
[null,null,"All Areas - Asset Acquisitions - Corporate Assets",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,15,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,8.3333333333333332E-3,2.5000000000000001E-2,4.1666666666666664E-2,5.8333333333333334E-2,7.4999999999999997E-2,9.166666666666666E-2,0.10833333333333334,0.125,0.14166666666666666,0.15833333333333333,null,{"$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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},null,{"$f":"+Q72*KeyAssumptionsPriceControl_FO!AC$15","v":0.25750000000000001},{"$f":"+R72*KeyAssumptionsPriceControl_FO!AD$15","v":0.26522499999999999},{"$f":"+S72*KeyAssumptionsPriceControl_FO!AE$15","v":0.27318175},{"$f":"+T72*KeyAssumptionsPriceControl_FO!AF$15","v":0.28137720250000003},{"$f":"+U72*KeyAssumptionsPriceControl_FO!AG$15","v":0.28981851857500002},{"$f":"+V72*KeyAssumptionsPriceControl_FO!AH$15","v":0.29851307413225003},{"$f":"+W72*KeyAssumptionsPriceControl_FO!AI$15","v":0.30746846635621755},{"$f":"+X72*KeyAssumptionsPriceControl_FO!AJ$15","v":0.31669252034690409},{"$f":"+Y72*KeyAssumptionsPriceControl_FO!AK$15","v":0.32619329595731122},{"$f":"+Z72*KeyAssumptionsPriceControl_FO!AL$15","v":0.33597909483603056},null,8.5833333333333334E-3,2.6007499999999999E-2,4.3954391666666669E-2,6.2439690083333332E-2,8.1479547452500009E-2,0.10109060054274167,0.12128998522569057,0.14209535144912794,0.16352487865926849,0.18559729168571321]
[null,null,"All Areas - Asset Acquisitions - Corporate Assets",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,15,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,8.3333333333333332E-3,2.5000000000000001E-2,4.1666666666666664E-2,5.8333333333333334E-2,7.4999999999999997E-2,9.166666666666666E-2,0.10833333333333334,0.125,0.14166666666666666,0.15833333333333333,null,{"$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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},null,{"$f":"+Q73*KeyAssumptionsPriceControl_FO!AC$15","v":0.25750000000000001},{"$f":"+R73*KeyAssumptionsPriceControl_FO!AD$15","v":0.26522499999999999},{"$f":"+S73*KeyAssumptionsPriceControl_FO!AE$15","v":0.27318175},{"$f":"+T73*KeyAssumptionsPriceControl_FO!AF$15","v":0.28137720250000003},{"$f":"+U73*KeyAssumptionsPriceControl_FO!AG$15","v":0.28981851857500002},{"$f":"+V73*KeyAssumptionsPriceControl_FO!AH$15","v":0.29851307413225003},{"$f":"+W73*KeyAssumptionsPriceControl_FO!AI$15","v":0.30746846635621755},{"$f":"+X73*KeyAssumptionsPriceControl_FO!AJ$15","v":0.31669252034690409},{"$f":"+Y73*KeyAssumptionsPriceControl_FO!AK$15","v":0.32619329595731122},{"$f":"+Z73*KeyAssumptionsPriceControl_FO!AL$15","v":0.33597909483603056},null,8.5833333333333334E-3,2.6007499999999999E-2,4.3954391666666669E-2,6.2439690083333332E-2,8.1479547452500009E-2,0.10109060054274167,0.12128998522569057,0.14209535144912794,0.16352487865926849,0.18559729168571321]
[null,null,"Externally Funded Works - Water",null,"Water","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",90,90,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,null,null,null,null,null,null,null,null,null,null,null,null,3.4188000000000001,3.4965000000000002,3.5779000000000001,3.6629999999999998,3.7517999999999998,3.8443000000000001,3.9367999999999999,4.07,4.1699000000000002,4.2735000000000003,null,-3.2688000000000001,-3.3465000000000003,-3.4279000000000002,-3.5129999999999999,-3.6017999999999999,-3.6943000000000001,-3.7867999999999999,-3.9200000000000004,-4.0198999999999998,-4.1234999999999999,null,-1.8160000000000003E-2,-5.4911666666666678E-2,-9.2547222222222225E-2,-0.13110777777777777,-0.17063444444444445,-0.21116833333333335,-0.25273000000000001,-0.29554555555555556,-0.3396561111111111,-0.38489722222222222,null,{"$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":-3.2688000000000001},{"$f":"+IF($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":-3.3465000000000003},{"$f":"+IF($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":-3.4279000000000002},{"$f":"+IF($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":-3.5129999999999999},{"$f":"+IF($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":-3.6017999999999999},{"$f":"+IF($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":-3.6943000000000001},{"$f":"+IF($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":-3.7867999999999999},{"$f":"+IF($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":-3.9200000000000004},{"$f":"+IF($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":-4.0198999999999998},{"$f":"+IF($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":-4.1234999999999999},null,{"$f":"+Q74*KeyAssumptionsPriceControl_FO!AC$15","v":0.1545},{"$f":"+R74*KeyAssumptionsPriceControl_FO!AD$15","v":0.159135},{"$f":"+S74*KeyAssumptionsPriceControl_FO!AE$15","v":0.16390905},{"$f":"+T74*KeyAssumptionsPriceControl_FO!AF$15","v":0.16882632150000002},{"$f":"+U74*KeyAssumptionsPriceControl_FO!AG$15","v":0.173891111145},{"$f":"+V74*KeyAssumptionsPriceControl_FO!AH$15","v":0.17910784447935002},{"$f":"+W74*KeyAssumptionsPriceControl_FO!AI$15","v":0.18448107981373052},{"$f":"+X74*KeyAssumptionsPriceControl_FO!AJ$15","v":0.19001551220814245},{"$f":"+Y74*KeyAssumptionsPriceControl_FO!AK$15","v":0.19571597757438672},{"$f":"+Z74*KeyAssumptionsPriceControl_FO!AL$15","v":0.20158745690161833},null,8.5833333333333334E-4,2.6007499999999998E-3,4.3954391666666667E-3,6.2439690083333334E-3,8.1479547452499995E-3,1.0109060054274166E-2,1.2128998522569058E-2,1.4209535144912799E-2,1.635248786592685E-2,1.8559729168571321E-2]
[null,null,"All Areas - Asset Acquisitions - Digital Assets",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",5,5,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,null,2.5000000000000001E-2,7.5000000000000011E-2,0.125,0.17499999999999999,0.22500000000000001,0.25,0.25,0.25,0.22500000000000001,0.17499999999999999,null,{"$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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q75*KeyAssumptionsPriceControl_FO!AC$15","v":0.25750000000000001},{"$f":"+R75*KeyAssumptionsPriceControl_FO!AD$15","v":0.26522499999999999},{"$f":"+S75*KeyAssumptionsPriceControl_FO!AE$15","v":0.27318175},{"$f":"+T75*KeyAssumptionsPriceControl_FO!AF$15","v":0.28137720250000003},{"$f":"+U75*KeyAssumptionsPriceControl_FO!AG$15","v":0.28981851857500002},{"$f":"+V75*KeyAssumptionsPriceControl_FO!AH$15","v":0.29851307413225003},{"$f":"+W75*KeyAssumptionsPriceControl_FO!AI$15","v":0.30746846635621755},{"$f":"+X75*KeyAssumptionsPriceControl_FO!AJ$15","v":0.31669252034690409},{"$f":"+Y75*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z75*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.5750000000000002E-2,7.8022499999999995E-2,0.131863175,0.18731907025,0.24443864235749999,0.27752180162822504,0.2858474556770717,0.29442287934738393,0.27063623613207438,0.21351666402457434]
[null,null,"All Areas - Asset Acquisitions - Digital Assets",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",5,5,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,null,2.5000000000000001E-2,7.5000000000000011E-2,0.125,0.17499999999999999,0.22500000000000001,0.25,0.25,0.25,0.22500000000000001,0.17499999999999999,null,{"$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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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":0.25},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q76*KeyAssumptionsPriceControl_FO!AC$15","v":0.25750000000000001},{"$f":"+R76*KeyAssumptionsPriceControl_FO!AD$15","v":0.26522499999999999},{"$f":"+S76*KeyAssumptionsPriceControl_FO!AE$15","v":0.27318175},{"$f":"+T76*KeyAssumptionsPriceControl_FO!AF$15","v":0.28137720250000003},{"$f":"+U76*KeyAssumptionsPriceControl_FO!AG$15","v":0.28981851857500002},{"$f":"+V76*KeyAssumptionsPriceControl_FO!AH$15","v":0.29851307413225003},{"$f":"+W76*KeyAssumptionsPriceControl_FO!AI$15","v":0.30746846635621755},{"$f":"+X76*KeyAssumptionsPriceControl_FO!AJ$15","v":0.31669252034690409},{"$f":"+Y76*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z76*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.5750000000000002E-2,7.8022499999999995E-2,0.131863175,0.18731907025,0.24443864235749999,0.27752180162822504,0.2858474556770717,0.29442287934738393,0.27063623613207438,0.21351666402457434]
[null,null,"All Areas - Customer Billing/CRM System Replacement",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,1.1499999999999999,0.49,0.04,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1499999999999999,0.49,0.04,0,0,0,0,0,0,0,null,0,0,8.3999999999999991E-2,0.16799999999999998,0.16799999999999998,0.16799999999999998,0.16799999999999998,0.16799999999999998,0.16799999999999998,0.16799999999999998,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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":1.68},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q77*KeyAssumptionsPriceControl_FO!AC$15","v":1.1844999999999999},{"$f":"+R77*KeyAssumptionsPriceControl_FO!AD$15","v":0.519841},{"$f":"+S77*KeyAssumptionsPriceControl_FO!AE$15","v":4.3709080000000004E-2},{"$f":"+T77*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U77*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V77*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W77*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X77*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y77*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z77*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.9224999999999993E-2,0.14444204999999999,0.17261955399999998,0.17480500799999998,0.17480500799999998,0.17480500799999998,0.17480500799999998,0.17480500799999998,0.17480500799999998,0.17480500799999998]
[null,null,"All Areas - Customer Billing/CRM System Replacement",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,1.1499999999999999,0.49,0.04,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1499999999999999,0.49,0.04,0,0,0,0,0,0,0,null,0,0,8.3999999999999991E-2,0.16799999999999998,0.16799999999999998,0.16799999999999998,0.16799999999999998,0.16799999999999998,0.16799999999999998,0.16799999999999998,null,{"$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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":1.68},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q78*KeyAssumptionsPriceControl_FO!AC$15","v":1.1844999999999999},{"$f":"+R78*KeyAssumptionsPriceControl_FO!AD$15","v":0.519841},{"$f":"+S78*KeyAssumptionsPriceControl_FO!AE$15","v":4.3709080000000004E-2},{"$f":"+T78*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U78*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V78*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W78*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X78*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y78*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z78*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.9224999999999993E-2,0.14444204999999999,0.17261955399999998,0.17480500799999998,0.17480500799999998,0.17480500799999998,0.17480500799999998,0.17480500799999998,0.17480500799999998,0.17480500799999998]
[null,null,"All Areas - HR Software Replacement",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,0,0.25,0.25,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.25,0.25,0,0,0,0,0,0,0,null,0,0,2.5000000000000001E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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":0.5},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q79*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R79*KeyAssumptionsPriceControl_FO!AD$15","v":0.26522499999999999},{"$f":"+S79*KeyAssumptionsPriceControl_FO!AE$15","v":0.27318175},{"$f":"+T79*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U79*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V79*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W79*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X79*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y79*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z79*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,1.3261249999999999E-2,4.0181587499999998E-2,5.3840675000000005E-2,5.3840675000000005E-2,5.3840675000000005E-2,5.3840675000000005E-2,5.3840675000000005E-2,5.3840675000000005E-2,5.3840675000000005E-2]
[null,null,"All Areas - HR Software Replacement",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,0,0.25,0.25,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.25,0.25,0,0,0,0,0,0,0,null,0,0,2.5000000000000001E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,{"$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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0.5},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q80*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R80*KeyAssumptionsPriceControl_FO!AD$15","v":0.26522499999999999},{"$f":"+S80*KeyAssumptionsPriceControl_FO!AE$15","v":0.27318175},{"$f":"+T80*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U80*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V80*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W80*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X80*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y80*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z80*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,1.3261249999999999E-2,4.0181587499999998E-2,5.3840675000000005E-2,5.3840675000000005E-2,5.3840675000000005E-2,5.3840675000000005E-2,5.3840675000000005E-2,5.3840675000000005E-2,5.3840675000000005E-2]
[null,null,"All Areas - Asset Management Information System Replacement",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2023-24",10,10,null,null,null,0.46,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46,0,0,0,0,0,0,0,0,0,null,2.3E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,null,{"$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":0.46},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q81*KeyAssumptionsPriceControl_FO!AC$15","v":0.47380000000000005},{"$f":"+R81*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S81*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T81*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U81*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V81*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W81*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X81*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y81*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z81*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.3690000000000003E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2]
[null,null,"All Areas - Asset Management Information System Replacement",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2023-24",10,10,null,null,null,0.46,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46,0,0,0,0,0,0,0,0,0,null,2.3E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,null,{"$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":0.46},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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$15","v":0.47380000000000005},{"$f":"+R82*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S82*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$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$15","v":0},null,2.3690000000000003E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2,4.7380000000000005E-2]
[null,null,"All Areas - Operator Mobility, Field Service and Work Order Management",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,0.115,0.27500000000000002,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.115,0.27500000000000002,0,0,0,0,0,0,0,0,null,0,1.95E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,null,{"$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":0},{"$f":"+IF($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":0.39},{"$f":"+IF($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},{"$f":"+IF($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$15","v":0.11845000000000001},{"$f":"+R83*KeyAssumptionsPriceControl_FO!AD$15","v":0.29174749999999999},{"$f":"+S83*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$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$15","v":0},null,5.9225000000000007E-3,2.6432375000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2]
[null,null,"All Areas - Operator Mobility, Field Service and Work Order Management",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,0.115,0.27500000000000002,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.115,0.27500000000000002,0,0,0,0,0,0,0,0,null,0,1.95E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,null,{"$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":0},{"$f":"+IF($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":0.39},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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$15","v":0.11845000000000001},{"$f":"+R84*KeyAssumptionsPriceControl_FO!AD$15","v":0.29174749999999999},{"$f":"+S84*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T84*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U84*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V84*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W84*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X84*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y84*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z84*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.9225000000000007E-3,2.6432375000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2,4.1019750000000001E-2]
[null,null,"All Areas - Digital Asset (Software) Development/Enhancement (Separate out for improvement to software assets)",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",10,10,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q85-AB85-AM85","v":0.06},{"$f":"+R85-AC85-AN85","v":0.06},{"$f":"+S85-AD85-AO85","v":0.06},{"$f":"+T85-AE85-AP85","v":0.06},{"$f":"+U85-AF85-AQ85","v":0.06},{"$f":"+V85-AG85-AR85","v":0.06},{"$f":"+W85-AH85-AS85","v":0.06},{"$f":"+X85-AI85-AT85","v":0.06},0,0,null,3.0000000000000001E-3,9.0000000000000011E-3,1.4999999999999999E-2,2.0999999999999998E-2,2.7E-2,3.3000000000000002E-2,3.9E-2,4.4999999999999998E-2,4.8000000000000001E-2,4.8000000000000001E-2,null,{"$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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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$15","v":6.1800000000000001E-2},{"$f":"+R85*KeyAssumptionsPriceControl_FO!AD$15","v":6.3653999999999988E-2},{"$f":"+S85*KeyAssumptionsPriceControl_FO!AE$15","v":6.5563620000000003E-2},{"$f":"+T85*KeyAssumptionsPriceControl_FO!AF$15","v":6.75305286E-2},{"$f":"+U85*KeyAssumptionsPriceControl_FO!AG$15","v":6.9556444458000008E-2},{"$f":"+V85*KeyAssumptionsPriceControl_FO!AH$15","v":7.1643137791740003E-2},{"$f":"+W85*KeyAssumptionsPriceControl_FO!AI$15","v":7.3792431925492216E-2},{"$f":"+X85*KeyAssumptionsPriceControl_FO!AJ$15","v":7.6006204883256975E-2},{"$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$38,0))))","v":3.0899999999999999E-3},{"$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$38,0)))))","v":9.3626999999999981E-3},{"$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$38,0)))))","v":1.5823581E-2},{"$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$38,0)))))","v":2.247828843E-2},{"$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$38,0)))))","v":2.9332637082899998E-2},{"$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$38,0)))))","v":3.6392616195386994E-2},{"$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$38,0)))))","v":4.3664394681248615E-2},{"$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$38,0)))))","v":5.1154326521686076E-2},{"$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$38,0)))))","v":5.495463676584892E-2},{"$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$38,0)))))","v":5.495463676584892E-2}]
[null,null,"All Areas - Digital Asset (Software) Development/Enhancement (Separate out for improvement to software assets)",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",10,10,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0,0,null,3.0000000000000001E-3,9.0000000000000011E-3,1.4999999999999999E-2,2.0999999999999998E-2,2.7E-2,3.3000000000000002E-2,3.9E-2,4.4999999999999998E-2,4.8000000000000001E-2,4.8000000000000001E-2,null,{"$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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q86*KeyAssumptionsPriceControl_FO!AC$15","v":6.1800000000000001E-2},{"$f":"+R86*KeyAssumptionsPriceControl_FO!AD$15","v":6.3653999999999988E-2},{"$f":"+S86*KeyAssumptionsPriceControl_FO!AE$15","v":6.5563620000000003E-2},{"$f":"+T86*KeyAssumptionsPriceControl_FO!AF$15","v":6.75305286E-2},{"$f":"+U86*KeyAssumptionsPriceControl_FO!AG$15","v":6.9556444458000008E-2},{"$f":"+V86*KeyAssumptionsPriceControl_FO!AH$15","v":7.1643137791740003E-2},{"$f":"+W86*KeyAssumptionsPriceControl_FO!AI$15","v":7.3792431925492216E-2},{"$f":"+X86*KeyAssumptionsPriceControl_FO!AJ$15","v":7.6006204883256975E-2},{"$f":"+Y86*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z86*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.0899999999999999E-3,9.3626999999999981E-3,1.5823581E-2,2.247828843E-2,2.9332637082899998E-2,3.6392616195386994E-2,4.3664394681248615E-2,5.1154326521686076E-2,5.495463676584892E-2,5.495463676584892E-2]
[null,null,"All Areas - Network and Data Management Readiness",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,1.4999999999999999E-2,0.17499999999999999,5.0000000000000001E-3,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,0.17499999999999999,5.0000000000000001E-3,0,0,0,0,0,0,0,null,0,0,9.75E-3,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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":0.19500000000000001},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":1.545E-2},{"$f":"+R87*KeyAssumptionsPriceControl_FO!AD$15","v":0.18565749999999998},{"$f":"+S87*KeyAssumptionsPriceControl_FO!AE$15","v":5.4636350000000005E-3},{"$f":"+T87*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U87*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V87*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W87*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X87*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y87*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z87*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,7.7249999999999997E-4,1.0827874999999999E-2,2.0383931749999997E-2,2.0657113499999998E-2,2.0657113499999998E-2,2.0657113499999998E-2,2.0657113499999998E-2,2.0657113499999998E-2,2.0657113499999998E-2,2.0657113499999998E-2]
[null,null,"All Areas - Network and Data Management Readiness",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,1.4999999999999999E-2,0.17499999999999999,5.0000000000000001E-3,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,0.17499999999999999,5.0000000000000001E-3,0,0,0,0,0,0,0,null,0,0,9.75E-3,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,1.95E-2,null,{"$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},{"$f":"+IF($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":0},{"$f":"+IF($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":0.19500000000000001},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},null,{"$f":"+Q88*KeyAssumptionsPriceControl_FO!AC$15","v":1.545E-2},{"$f":"+R88*KeyAssumptionsPriceControl_FO!AD$15","v":0.18565749999999998},{"$f":"+S88*KeyAssumptionsPriceControl_FO!AE$15","v":5.4636350000000005E-3},{"$f":"+T88*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U88*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V88*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W88*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X88*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y88*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z88*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,7.7249999999999997E-4,1.0827874999999999E-2,2.0383931749999997E-2,2.0657113499999998E-2,2.0657113499999998E-2,2.0657113499999998E-2,2.0657113499999998E-2,2.0657113499999998E-2,2.0657113499999998E-2,2.0657113499999998E-2]
[null,null,"All Areas - Digital Infrastructure Projects",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2030-31",10,10,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,null,0,0,0,0,0,0,0,1.4000000000000002E-2,2.8000000000000004E-2,2.8000000000000004E-2,null,{"$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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0.28000000000000003},{"$f":"+IF($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":0},{"$f":"+IF($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},null,{"$f":"+Q89*KeyAssumptionsPriceControl_FO!AC$15","v":3.6050000000000006E-2},{"$f":"+R89*KeyAssumptionsPriceControl_FO!AD$15","v":3.7131500000000005E-2},{"$f":"+S89*KeyAssumptionsPriceControl_FO!AE$15","v":3.8245445000000003E-2},{"$f":"+T89*KeyAssumptionsPriceControl_FO!AF$15","v":3.939280835000001E-2},{"$f":"+U89*KeyAssumptionsPriceControl_FO!AG$15","v":4.0574592600500003E-2},{"$f":"+V89*KeyAssumptionsPriceControl_FO!AH$15","v":4.1791830378515006E-2},{"$f":"+W89*KeyAssumptionsPriceControl_FO!AI$15","v":4.3045585289870458E-2},{"$f":"+X89*KeyAssumptionsPriceControl_FO!AJ$15","v":4.4336952848566577E-2},{"$f":"+Y89*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z89*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.8025000000000003E-3,5.4615750000000006E-3,9.2304222500000001E-3,1.3112334917500003E-2,1.7110704965025002E-2,2.1229026113975754E-2,2.5470896897395026E-2,2.9840023804316881E-2,3.2056871446745211E-2,3.2056871446745211E-2]
[null,null,"All Areas - Digital Infrastructure Projects",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2030-31",10,10,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,null,0,0,0,0,0,0,0,1.4000000000000002E-2,2.8000000000000004E-2,2.8000000000000004E-2,null,{"$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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0.28000000000000003},{"$f":"+IF($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},{"$f":"+IF($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":0},null,{"$f":"+Q90*KeyAssumptionsPriceControl_FO!AC$15","v":3.6050000000000006E-2},{"$f":"+R90*KeyAssumptionsPriceControl_FO!AD$15","v":3.7131500000000005E-2},{"$f":"+S90*KeyAssumptionsPriceControl_FO!AE$15","v":3.8245445000000003E-2},{"$f":"+T90*KeyAssumptionsPriceControl_FO!AF$15","v":3.939280835000001E-2},{"$f":"+U90*KeyAssumptionsPriceControl_FO!AG$15","v":4.0574592600500003E-2},{"$f":"+V90*KeyAssumptionsPriceControl_FO!AH$15","v":4.1791830378515006E-2},{"$f":"+W90*KeyAssumptionsPriceControl_FO!AI$15","v":4.3045585289870458E-2},{"$f":"+X90*KeyAssumptionsPriceControl_FO!AJ$15","v":4.4336952848566577E-2},{"$f":"+Y90*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z90*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.8025000000000003E-3,5.4615750000000006E-3,9.2304222500000001E-3,1.3112334917500003E-2,1.7110704965025002E-2,2.1229026113975754E-2,2.5470896897395026E-2,2.9840023804316881E-2,3.2056871446745211E-2,3.2056871446745211E-2]
[null,null,"All Areas - System Collaboration Enhancement (TRIM and forms working together)",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,0.05,0.05,2.5000000000000001E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,2.5000000000000001E-2,0,0,0,0,0,0,0,null,0,0,6.2500000000000003E-3,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,null,{"$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":0},{"$f":"+IF($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},{"$f":"+IF($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":0.125},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},null,{"$f":"+Q91*KeyAssumptionsPriceControl_FO!AC$15","v":5.1500000000000004E-2},{"$f":"+R91*KeyAssumptionsPriceControl_FO!AD$15","v":5.3045000000000002E-2},{"$f":"+S91*KeyAssumptionsPriceControl_FO!AE$15","v":2.7318175E-2},{"$f":"+T91*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U91*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V91*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W91*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X91*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y91*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z91*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.575E-3,7.8022500000000002E-3,1.1820408750000001E-2,1.3186317499999999E-2,1.3186317499999999E-2,1.3186317499999999E-2,1.3186317499999999E-2,1.3186317499999999E-2,1.3186317499999999E-2,1.3186317499999999E-2]
[null,null,"All Areas - System Collaboration Enhancement (TRIM and forms working together)",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,0.05,0.05,2.5000000000000001E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,2.5000000000000001E-2,0,0,0,0,0,0,0,null,0,0,6.2500000000000003E-3,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,null,{"$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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0.125},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q92*KeyAssumptionsPriceControl_FO!AC$15","v":5.1500000000000004E-2},{"$f":"+R92*KeyAssumptionsPriceControl_FO!AD$15","v":5.3045000000000002E-2},{"$f":"+S92*KeyAssumptionsPriceControl_FO!AE$15","v":2.7318175E-2},{"$f":"+T92*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U92*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V92*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W92*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X92*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y92*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z92*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.575E-3,7.8022500000000002E-3,1.1820408750000001E-2,1.3186317499999999E-2,1.3186317499999999E-2,1.3186317499999999E-2,1.3186317499999999E-2,1.3186317499999999E-2,1.3186317499999999E-2,1.3186317499999999E-2]
[null,null,"All Areas - Network Automation Uplift",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2030-31",10,10,null,null,null,0,0,0,0,0.11,0.5,1.75,1.655,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.11,0.5,1.75,1.655,0,0,null,0,0,0,0,0,0,0,0.20074999999999998,0.40149999999999997,0.40149999999999997,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":4.0149999999999997},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q93*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R93*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S93*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T93*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U93*KeyAssumptionsPriceControl_FO!AG$15","v":0.127520148173},{"$f":"+V93*KeyAssumptionsPriceControl_FO!AH$15","v":0.59702614826450007},{"$f":"+W93*KeyAssumptionsPriceControl_FO!AI$15","v":2.1522792644935227},{"$f":"+X93*KeyAssumptionsPriceControl_FO!AJ$15","v":2.0965044846965051},{"$f":"+Y93*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z93*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,6.3760074086500005E-3,4.2603322230525001E-2,0.18006859286842614,0.39250778032792755,0.49733300456275276,0.49733300456275276]
[null,null,"All Areas - Network Automation Uplift",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2030-31",10,10,null,null,null,0,0,0,0,0.11,0.5,1.75,1.655,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.11,0.5,1.75,1.655,0,0,null,0,0,0,0,0,0,0,0.20074999999999998,0.40149999999999997,0.40149999999999997,null,{"$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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":4.0149999999999997},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q94*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R94*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S94*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T94*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U94*KeyAssumptionsPriceControl_FO!AG$15","v":0.127520148173},{"$f":"+V94*KeyAssumptionsPriceControl_FO!AH$15","v":0.59702614826450007},{"$f":"+W94*KeyAssumptionsPriceControl_FO!AI$15","v":2.1522792644935227},{"$f":"+X94*KeyAssumptionsPriceControl_FO!AJ$15","v":2.0965044846965051},{"$f":"+Y94*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z94*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,6.3760074086500005E-3,4.2603322230525001E-2,0.18006859286842614,0.39250778032792755,0.49733300456275276,0.49733300456275276]
[null,null,"All Areas - Budget and Forecast Modelling System",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,0.05,0.06,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.06,0,0,0,0,0,0,0,0,null,0,5.4999999999999997E-3,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,null,{"$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":0},{"$f":"+IF($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":0.11},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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$15","v":5.1500000000000004E-2},{"$f":"+R95*KeyAssumptionsPriceControl_FO!AD$15","v":6.3653999999999988E-2},{"$f":"+S95*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T95*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U95*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V95*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W95*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X95*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y95*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z95*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.575E-3,8.3326999999999984E-3,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2]
[null,null,"All Areas - Budget and Forecast Modelling System",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,0.05,0.06,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.06,0,0,0,0,0,0,0,0,null,0,5.4999999999999997E-3,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,null,{"$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},{"$f":"+IF($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":0.11},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q96*KeyAssumptionsPriceControl_FO!AC$15","v":5.1500000000000004E-2},{"$f":"+R96*KeyAssumptionsPriceControl_FO!AD$15","v":6.3653999999999988E-2},{"$f":"+S96*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T96*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U96*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V96*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W96*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X96*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y96*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z96*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.575E-3,8.3326999999999984E-3,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2,1.1515399999999999E-2]
[null,null,"All Areas - Drawing Management System",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,2.5000000000000001E-2,0.04,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,0.04,0,0,0,0,0,0,0,0,null,0,3.2500000000000003E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,null,{"$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},{"$f":"+IF($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":6.5000000000000002E-2},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},null,{"$f":"+Q97*KeyAssumptionsPriceControl_FO!AC$15","v":2.5750000000000002E-2},{"$f":"+R97*KeyAssumptionsPriceControl_FO!AD$15","v":4.2436000000000001E-2},{"$f":"+S97*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T97*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U97*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V97*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W97*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X97*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y97*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z97*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.2875E-3,4.6968000000000001E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3]
[null,null,"All Areas - Drawing Management System",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,2.5000000000000001E-2,0.04,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,0.04,0,0,0,0,0,0,0,0,null,0,3.2500000000000003E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,6.5000000000000006E-3,null,{"$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},{"$f":"+IF($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":6.5000000000000002E-2},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":2.5750000000000002E-2},{"$f":"+R98*KeyAssumptionsPriceControl_FO!AD$15","v":4.2436000000000001E-2},{"$f":"+S98*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T98*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U98*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V98*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W98*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X98*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y98*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z98*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.2875E-3,4.6968000000000001E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3,6.8185999999999993E-3]
[null,null,"All Areas - Contract Management System (Stage 1)",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,4.4999999999999998E-2,1.4999999999999999E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,1.4999999999999999E-2,0,0,0,0,0,0,0,0,null,0,3.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,null,{"$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},{"$f":"+IF($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":0.06},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q99*KeyAssumptionsPriceControl_FO!AC$15","v":4.6350000000000002E-2},{"$f":"+R99*KeyAssumptionsPriceControl_FO!AD$15","v":1.5913499999999997E-2},{"$f":"+S99*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T99*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U99*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V99*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W99*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X99*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y99*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z99*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.3175000000000001E-3,5.4306750000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3]
[null,null,"All Areas - Contract Management System (Stage 1)",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,4.4999999999999998E-2,1.4999999999999999E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,1.4999999999999999E-2,0,0,0,0,0,0,0,0,null,0,3.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,null,{"$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":0},{"$f":"+IF($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":0.06},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q100*KeyAssumptionsPriceControl_FO!AC$15","v":4.6350000000000002E-2},{"$f":"+R100*KeyAssumptionsPriceControl_FO!AD$15","v":1.5913499999999997E-2},{"$f":"+S100*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T100*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U100*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V100*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W100*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X100*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y100*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z100*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.3175000000000001E-3,5.4306750000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3,6.2263500000000003E-3]
[null,null,"All Areas - Project/Program/Portfolio Management System (Stage 1)",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2023-24",10,10,null,null,null,5.5E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5E-2,0,0,0,0,0,0,0,0,0,null,2.7499999999999998E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,null,{"$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":5.5E-2},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q101*KeyAssumptionsPriceControl_FO!AC$15","v":5.6649999999999999E-2},{"$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$15","v":0},null,2.8324999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3]
[null,null,"All Areas - Project/Program/Portfolio Management System (Stage 1)",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2023-24",10,10,null,null,null,5.5E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5E-2,0,0,0,0,0,0,0,0,0,null,2.7499999999999998E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,null,{"$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":5.5E-2},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},null,{"$f":"+Q102*KeyAssumptionsPriceControl_FO!AC$15","v":5.6649999999999999E-2},{"$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$15","v":0},null,2.8324999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3,5.6649999999999999E-3]
[null,null,"All Areas - Mobility Computing Upgrades (iPad Rollout)",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2023-24",10,10,null,null,null,0.05,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0,0,0,0,0,0,0,0,0,null,2.5000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$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":0.05},{"$f":"+IF($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$15","v":5.1500000000000004E-2},{"$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$15","v":0},null,2.575E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3]
[null,null,"All Areas - Mobility Computing Upgrades (iPad Rollout)",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2023-24",10,10,null,null,null,0.05,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0,0,0,0,0,0,0,0,0,null,2.5000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$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":0.05},{"$f":"+IF($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$15","v":5.1500000000000004E-2},{"$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$15","v":0},null,2.575E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3]
[null,null,"All Areas - Data Digitisation (Scanning drawings)",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,0.02,0.02,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0,0,0,0,0,0,0,0,null,0,2E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,{"$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":0.04},{"$f":"+IF($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$15","v":2.06E-2},{"$f":"+R105*KeyAssumptionsPriceControl_FO!AD$15","v":2.1218000000000001E-2},{"$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$15","v":0},null,1.0300000000000001E-3,3.1209000000000002E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3]
[null,null,"All Areas - Data Digitisation (Scanning drawings)",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-24",10,10,null,null,null,0.02,0.02,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0,0,0,0,0,0,0,0,null,1E-3,3.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,{"$f":"+IF($K106=\"Ongoing\",AX106,IF(RIGHT($K106,2)=RIGHT(BT$39,2),SUM($AX106:AX106),0)+IF(RIGHT(BT$39,2)>RIGHT($K106,2),AX106,0))","v":0.02},{"$f":"+IF($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":0.02},{"$f":"+IF($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$15","v":2.06E-2},{"$f":"+R106*KeyAssumptionsPriceControl_FO!AD$15","v":2.1218000000000001E-2},{"$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$15","v":0},null,1.0300000000000001E-3,3.1209000000000002E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3,4.1818000000000003E-3]
[null,null,"All Areas - Organisational Process Automation (leverage RPA and integration between systems)",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,3.5000000000000003E-2,5.0000000000000001E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,5.0000000000000001E-3,0,0,0,0,0,0,0,0,null,0,2E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,{"$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":0.04},{"$f":"+IF($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$15","v":3.6050000000000006E-2},{"$f":"+R107*KeyAssumptionsPriceControl_FO!AD$15","v":5.3045000000000002E-3},{"$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$15","v":0},null,1.8025000000000003E-3,3.8702250000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3]
[null,null,"All Areas - Organisational Process Automation (leverage RPA and integration between systems)",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,3.5000000000000003E-2,5.0000000000000001E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,5.0000000000000001E-3,0,0,0,0,0,0,0,0,null,0,2E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,{"$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":0.04},{"$f":"+IF($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$15","v":3.6050000000000006E-2},{"$f":"+R108*KeyAssumptionsPriceControl_FO!AD$15","v":5.3045000000000002E-3},{"$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$15","v":0},null,1.8025000000000003E-3,3.8702250000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3,4.1354500000000006E-3]
[null,null,"All Areas - Contract Management System (Stage 2)",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,0,0.01,0.03,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.01,0.03,0,0,0,0,0,0,0,null,0,0,2E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,{"$f":"+IF($K109=\"Ongoing\",AX109,IF(RIGHT($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":0.04},{"$f":"+IF($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$15","v":1.0609E-2},{"$f":"+S109*KeyAssumptionsPriceControl_FO!AE$15","v":3.2781810000000002E-2},{"$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$15","v":0},null,0,5.3045000000000002E-4,2.6999904999999999E-3,4.3390809999999998E-3,4.3390809999999998E-3,4.3390809999999998E-3,4.3390809999999998E-3,4.3390809999999998E-3,4.3390809999999998E-3,4.3390809999999998E-3]
[null,null,"All Areas - Contract Management System (Stage 2)",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2025-26",10,10,null,null,null,0,0.01,0.03,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.01,0.03,0,0,0,0,0,0,0,null,0,0,2E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,{"$f":"+IF($K110=\"Ongoing\",AX110,IF(RIGHT($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":0.04},{"$f":"+IF($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$15","v":1.0609E-2},{"$f":"+S110*KeyAssumptionsPriceControl_FO!AE$15","v":3.2781810000000002E-2},{"$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$15","v":0},null,0,5.3045000000000002E-4,2.6999904999999999E-3,4.3390809999999998E-3,4.3390809999999998E-3,4.3390809999999998E-3,4.3390809999999998E-3,4.3390809999999998E-3,4.3390809999999998E-3,4.3390809999999998E-3]
[null,null,"All Areas - Digital Adpotion Platform (Walk Me) Extension",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,0.03,5.0000000000000001E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,5.0000000000000001E-3,0,0,0,0,0,0,0,0,null,0,1.7499999999999998E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,null,{"$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":3.4999999999999996E-2},{"$f":"+IF($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$15","v":3.09E-2},{"$f":"+R111*KeyAssumptionsPriceControl_FO!AD$15","v":5.3045000000000002E-3},{"$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$15","v":0},null,1.5449999999999999E-3,3.3552249999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3]
[null,null,"All Areas - Digital Adpotion Platform (Walk Me) Extension",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",10,10,null,null,null,0.03,5.0000000000000001E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,5.0000000000000001E-3,0,0,0,0,0,0,0,0,null,0,1.7499999999999998E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,3.4999999999999996E-3,null,{"$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":3.4999999999999996E-2},{"$f":"+IF($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$15","v":3.09E-2},{"$f":"+R112*KeyAssumptionsPriceControl_FO!AD$15","v":5.3045000000000002E-3},{"$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$15","v":0},null,1.5449999999999999E-3,3.3552249999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3,3.6204499999999999E-3]
[null,null,"Other Projects - Sewerage/Growth/Pipelines",null,"Sewerage","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",68.459434822242486,68.459434822242486,null,null,null,1.96,0.57999999999999996,1.28,0.26,2.1,0.31,0.39,2.85,0,0.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.96,0.57999999999999996,1.28,0.26,2.1,0.31,0.39,2.85,0,0.92,null,1.4315046604527296E-2,3.2866178428761647E-2,4.6450865512649799E-2,5.7698402130492675E-2,7.4934886817576568E-2,9.2536551264980005E-2,9.7649067909454032E-2,0.12131271637816243,0.14212796271637812,0.14884727030625827,null,{"$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":1.96},{"$f":"+IF($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":0.57999999999999996},{"$f":"+IF($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":1.28},{"$f":"+IF($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":0.26},{"$f":"+IF($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":2.1},{"$f":"+IF($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":0.31},{"$f":"+IF($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":0.39},{"$f":"+IF($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":2.85},{"$f":"+IF($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":0.92},null,{"$f":"+Q113*KeyAssumptionsPriceControl_FO!AC$15","v":2.0188000000000001},{"$f":"+R113*KeyAssumptionsPriceControl_FO!AD$15","v":0.61532199999999992},{"$f":"+S113*KeyAssumptionsPriceControl_FO!AE$15","v":1.3986905600000001},{"$f":"+T113*KeyAssumptionsPriceControl_FO!AF$15","v":0.29263229060000007},{"$f":"+U113*KeyAssumptionsPriceControl_FO!AG$15","v":2.4344755560300002},{"$f":"+V113*KeyAssumptionsPriceControl_FO!AH$15","v":0.37015621192399006},{"$f":"+W113*KeyAssumptionsPriceControl_FO!AI$15","v":0.47965080751569938},{"$f":"+X113*KeyAssumptionsPriceControl_FO!AJ$15","v":3.6102947319547067},{"$f":"+Y113*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z113*KeyAssumptionsPriceControl_FO!AL$15","v":1.2364030689965926},null,1.4744498002663116E-2,3.3983058814913446E-2,4.8692591293741677E-2,6.10453287578442E-2,8.0963020553803666E-2,0.10144691568992568,0.10765356216346322,0.13752486879994147,0.16389300009790628,0.1729231876257975]
[null,null,"Other Projects - Sewerage/Growth/Treatment",null,"Sewerage","Growth","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",96.22173058013766,96.22173058013766,null,null,null,0,0,0,0.21,0.72,1.68,0.9,2.4,1.42,1.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.21,0.72,1.68,0.9,2.4,1.42,1.2,null,0,0,0,1.0912295940525764E-3,5.9238177962854148E-3,1.839501315688629E-2,3.1801548169532227E-2,4.8949441790358428E-2,6.8799427739314828E-2,8.2413816007970778E-2,null,{"$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":0.21},{"$f":"+IF($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":0.72},{"$f":"+IF($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":1.68},{"$f":"+IF($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":0.9},{"$f":"+IF($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":2.4},{"$f":"+IF($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":1.42},{"$f":"+IF($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":1.2},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$15","v":0.23635685010000002},{"$f":"+U114*KeyAssumptionsPriceControl_FO!AG$15","v":0.83467733349600004},{"$f":"+V114*KeyAssumptionsPriceControl_FO!AH$15","v":2.00600785816872},{"$f":"+W114*KeyAssumptionsPriceControl_FO!AI$15","v":1.1068864788823831},{"$f":"+X114*KeyAssumptionsPriceControl_FO!AJ$15","v":3.0402481953302791},{"$f":"+Y114*KeyAssumptionsPriceControl_FO!AK$15","v":1.8527779210375277},{"$f":"+Z114*KeyAssumptionsPriceControl_FO!AL$15","v":1.6126996552129467},null,0,0,0,1.2281885218388985E-3,6.7936370808003074E-3,2.1554778740473915E-2,3.7730409329754099E-2,5.9280295458432428E-2,8.470608070915954E-2,0.10271385065549343]
[null,null,"Other Projects - Sewerage/Improvement/Treatment",null,"Sewerage","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",64.573560767590621,64.573560767590621,null,null,null,0.27,0.22500000000000001,0.185,0.21,0.14499999999999999,0.52500000000000002,0.48499999999999999,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27,0.22500000000000001,0.185,0.21,0.14499999999999999,0.52500000000000002,0.48499999999999999,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.0906389301634473E-3,5.9234769687964341E-3,9.0981508997853722E-3,1.2156678223543006E-2,1.49054812613505E-2,2.0093363051015355E-2,2.7913901271256397E-2,3.1862885917120685E-2,3.2250041274558362E-2,3.2637196631996032E-2,null,{"$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":0.27},{"$f":"+IF($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":0.22500000000000001},{"$f":"+IF($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":0.185},{"$f":"+IF($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":0.21},{"$f":"+IF($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":0.14499999999999999},{"$f":"+IF($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":0.52500000000000002},{"$f":"+IF($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":0.48499999999999999},{"$f":"+IF($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":2.5000000000000001E-2},{"$f":"+IF($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":2.5000000000000001E-2},{"$f":"+IF($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":2.5000000000000001E-2},null,{"$f":"+Q115*KeyAssumptionsPriceControl_FO!AC$15","v":0.27810000000000001},{"$f":"+R115*KeyAssumptionsPriceControl_FO!AD$15","v":0.23870249999999998},{"$f":"+S115*KeyAssumptionsPriceControl_FO!AE$15","v":0.20215449499999999},{"$f":"+T115*KeyAssumptionsPriceControl_FO!AF$15","v":0.23635685010000002},{"$f":"+U115*KeyAssumptionsPriceControl_FO!AG$15","v":0.16809474077350001},{"$f":"+V115*KeyAssumptionsPriceControl_FO!AH$15","v":0.62687745567772513},{"$f":"+W115*KeyAssumptionsPriceControl_FO!AI$15","v":0.59648882473106202},{"$f":"+X115*KeyAssumptionsPriceControl_FO!AJ$15","v":3.1669252034690412E-2},{"$f":"+Y115*KeyAssumptionsPriceControl_FO!AK$15","v":3.2619329595731127E-2},{"$f":"+Z115*KeyAssumptionsPriceControl_FO!AL$15","v":3.3597909483603056E-2},null,2.1533580980683505E-3,6.1550152303120349E-3,9.568618179874526E-3,1.2964058510927853E-2,1.6095770515545178E-2,2.2251325412946939E-2,3.1723981604324207E-2,3.658787689907636E-2,3.7085670275082104E-2,3.759839745236801E-2]
[null,null,"Other Projects - Sewerage/Renewal/Pipelines",null,"Sewerage","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",45.941828254847643,45.941828254847643,null,null,null,1.1399999999999999,0.61,0.61,1.1299999999999999,2.4300000000000002,1.47,1.1000000000000001,5.1950000000000003,0.62,1.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1399999999999999,0.61,0.61,1.1299999999999999,2.4300000000000002,1.47,1.1000000000000001,5.1950000000000003,0.62,1.52,null,1.2406994271932469E-2,3.1452818812179678E-2,4.4730479348809166E-2,6.3667470605969251E-2,0.10241211938498644,0.14485709978896594,0.17282725354235756,0.24133780524570397,0.30462435936086829,0.32791468194151341,null,{"$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":1.1399999999999999},{"$f":"+IF($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":0.61},{"$f":"+IF($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":0.61},{"$f":"+IF($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":1.1299999999999999},{"$f":"+IF($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":2.4300000000000002},{"$f":"+IF($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":1.47},{"$f":"+IF($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":1.1000000000000001},{"$f":"+IF($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":5.1950000000000003},{"$f":"+IF($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":0.62},{"$f":"+IF($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":1.52},null,{"$f":"+Q116*KeyAssumptionsPriceControl_FO!AC$15","v":1.1741999999999999},{"$f":"+R116*KeyAssumptionsPriceControl_FO!AD$15","v":0.64714899999999997},{"$f":"+S116*KeyAssumptionsPriceControl_FO!AE$15","v":0.66656346999999994},{"$f":"+T116*KeyAssumptionsPriceControl_FO!AF$15","v":1.2718249553000001},{"$f":"+U116*KeyAssumptionsPriceControl_FO!AG$15","v":2.8170360005490003},{"$f":"+V116*KeyAssumptionsPriceControl_FO!AH$15","v":1.7552568758976301},{"$f":"+W116*KeyAssumptionsPriceControl_FO!AI$15","v":1.3528612519673573},{"$f":"+X116*KeyAssumptionsPriceControl_FO!AJ$15","v":6.5808705728086672},{"$f":"+Y116*KeyAssumptionsPriceControl_FO!AK$15","v":0.80895937397413187},{"$f":"+Z116*KeyAssumptionsPriceControl_FO!AL$15","v":2.0427528966030657},null,1.2779204100090443E-2,3.2601543231835999E-2,4.689910734609587E-2,6.7995224968444373E-2,0.11249564115962585,0.16225740565758284,0.19608407566539895,0.28242948382771871,0.3628554292841128,0.3938915501667889]
[null,null,"Other Projects - Sewerage/Renewal/Treatment",null,"Sewerage","Renewals","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",40.487491982039771,40.487491982039771,null,null,null,0.55500000000000005,0.56000000000000005,0.66500000000000004,2.1549999999999998,1.2050000000000001,0.32500000000000001,0.57499999999999996,1.385,0.625,2.0049999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q117-AB117-AM117","v":0.55500000000000005},0.56000000000000005,0.66500000000000004,2.1549999999999998,1.2050000000000001,0.32500000000000001,0.57499999999999996,1.385,{"$f":"+Y117-AJ117-AU117","v":0.625},{"$f":"+Z117-AK117-AV117","v":2.0049999999999999},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$38,0))))","v":6.8539686311787076E-3},{"$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$38,0)))))","v":2.0623653358681878E-2},{"$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$38,0)))))","v":3.5751782319391641E-2},{"$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$38,0)))))","v":7.0577352661596954E-2},{"$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$38,0)))))","v":0.11207164923954373},{"$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$38,0)))))","v":0.13096637357414448},{"$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$38,0)))))","v":0.14208091730038025},{"$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$38,0)))))","v":0.16628592363751585},{"$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$38,0)))))","v":0.19110840462610901},{"$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$38,0)))))","v":0.22358757129277568},null,{"$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":0.55500000000000005},{"$f":"+IF($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":0.56000000000000005},{"$f":"+IF($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":0.66500000000000004},{"$f":"+IF($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":2.1549999999999998},{"$f":"+IF($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":1.2050000000000001},{"$f":"+IF($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":0.32500000000000001},{"$f":"+IF($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":0.57499999999999996},{"$f":"+IF($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":1.385},{"$f":"+IF($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":0.625},{"$f":"+IF($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":2.0049999999999999},null,{"$f":"+Q117*KeyAssumptionsPriceControl_FO!AC$15","v":0.5716500000000001},{"$f":"+R117*KeyAssumptionsPriceControl_FO!AD$15","v":0.59410400000000008},{"$f":"+S117*KeyAssumptionsPriceControl_FO!AE$15","v":0.72666345500000007},{"$f":"+T117*KeyAssumptionsPriceControl_FO!AF$15","v":2.4254714855500001},{"$f":"+U117*KeyAssumptionsPriceControl_FO!AG$15","v":1.3969252595315003},{"$f":"+V117*KeyAssumptionsPriceControl_FO!AH$15","v":0.38806699637192504},{"$f":"+W117*KeyAssumptionsPriceControl_FO!AI$15","v":0.70717747261930031},{"$f":"+X117*KeyAssumptionsPriceControl_FO!AJ$15","v":1.7544765627218486},{"$f":"+Y117*KeyAssumptionsPriceControl_FO!AK$15","v":0.81548323989327809},{"$f":"+Z117*KeyAssumptionsPriceControl_FO!AL$15","v":2.694552340584965},null,{"$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$38,0))))","v":7.0595876901140692E-3},{"$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$38,0)))))","v":2.145605858681876E-2},{"$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$38,0)))))","v":3.7766867065470534E-2},{"$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$38,0)))))","v":7.6694135540735509E-2},{"$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$38,0)))))","v":0.1238987974987683},{"$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$38,0)))))","v":0.14594254692013583},{"$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$38,0)))))","v":0.15946826085515897},{"$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$38,0)))))","v":0.18986844020478549},{"$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$38,0)))))","v":0.22160614087237882},{"$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$38,0)))))","v":0.26495330080556623}]
[null,null,"Other Projects - Water/Growth/Headworks",null,"Water","Growth","Headworks","Other Capital expenditure",null,"Straight line","Ongoing",120,120,null,null,null,0.24,0.33,0,0,0,0,1.35,4.4800000000000004,2.99,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24,0.33,0,0,0,0,1.35,4.4800000000000004,2.99,0,null,1E-3,3.3750000000000004E-3,4.7500000000000007E-3,4.7500000000000007E-3,4.7500000000000007E-3,4.7500000000000007E-3,1.0375000000000002E-2,3.4666666666666665E-2,6.5791666666666665E-2,7.825E-2,null,{"$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":0.24},{"$f":"+IF($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":0.33},{"$f":"+IF($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":1.35},{"$f":"+IF($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":4.4800000000000004},{"$f":"+IF($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":2.99},{"$f":"+IF($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$15","v":0.2472},{"$f":"+R118*KeyAssumptionsPriceControl_FO!AD$15","v":0.35009699999999999},{"$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$15","v":1.6603297183235748},{"$f":"+X118*KeyAssumptionsPriceControl_FO!AJ$15","v":5.6751299646165219},{"$f":"+Y118*KeyAssumptionsPriceControl_FO!AK$15","v":3.9012718196494425},{"$f":"+Z118*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.0300000000000001E-3,3.5187375000000003E-3,4.9774749999999994E-3,4.9774749999999994E-3,4.9774749999999994E-3,4.9774749999999994E-3,1.1895515493014895E-2,4.2459930838598628E-2,8.2361604939706817E-2,9.861690418824616E-2]
[null,null,"Other Projects - Water/Growth/Pipelines",null,"Water","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",85.509423324742272,85.509423324742272,null,null,null,0.46,0.4,0,0.96,1.32,10.89,13.32,5.5,4.9800000000000004,8.7899999999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46,0.4,0,0.96,1.32,10.89,13.32,5.5,4.9800000000000004,8.7899999999999991,null,2.6897620292271247E-3,7.7184475621300099E-3,1.0057371065805771E-2,1.5670787474627596E-2,2.9002651445579432E-2,0.10039829139528203,0.24196163645525742,0.35200798730320199,0.41328778309950692,0.49380522471354493,null,{"$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":0.46},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.96},{"$f":"+IF($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":1.32},{"$f":"+IF($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":10.89},{"$f":"+IF($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":13.32},{"$f":"+IF($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":5.5},{"$f":"+IF($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":4.9800000000000004},{"$f":"+IF($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":8.7899999999999991},null,{"$f":"+Q119*KeyAssumptionsPriceControl_FO!AC$15","v":0.47380000000000005},{"$f":"+R119*KeyAssumptionsPriceControl_FO!AD$15","v":0.42436000000000001},{"$f":"+S119*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T119*KeyAssumptionsPriceControl_FO!AF$15","v":1.0804884576},{"$f":"+U119*KeyAssumptionsPriceControl_FO!AG$15","v":1.5302417780760003},{"$f":"+V119*KeyAssumptionsPriceControl_FO!AH$15","v":13.003229509200812},{"$f":"+W119*KeyAssumptionsPriceControl_FO!AI$15","v":16.381919887459272},{"$f":"+X119*KeyAssumptionsPriceControl_FO!AJ$15","v":6.9672354476318903},{"$f":"+Y119*KeyAssumptionsPriceControl_FO!AK$15","v":6.4977704554696398},{"$f":"+Z119*KeyAssumptionsPriceControl_FO!AL$15","v":11.813024974434834},null,2.7704548901039388E-3,8.0222737252574929E-3,1.0503637670307106E-2,1.6821587292634631E-2,3.2087333067583518E-2,0.11706902702710489,0.28889306848428453,0.4254227889948371,0.50415683595457972,0.6112257104595854]
[null,null,"Other Projects - Water/Growth/Treatment",null,"Water","Growth","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",101.31253767329717,101.31253767329717,null,null,null,0,0,0,0,0,0.3,0.49,2.48,10.34,2.2599999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.3,0.49,2.48,10.34,2.2599999999999998,null,0,0,0,0,0,1.4805670003421041E-3,5.3793934345763112E-3,2.0037006737963142E-2,8.3306569885915727E-2,0.14549038390028407,null,{"$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":0.3},{"$f":"+IF($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":0.49},{"$f":"+IF($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":2.48},{"$f":"+IF($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":10.34},{"$f":"+IF($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":2.2599999999999998},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$15","v":0.35821568895870004},{"$f":"+W120*KeyAssumptionsPriceControl_FO!AI$15","v":0.60263819405818642},{"$f":"+X120*KeyAssumptionsPriceControl_FO!AJ$15","v":3.1415898018412887},{"$f":"+Y120*KeyAssumptionsPriceControl_FO!AK$15","v":13.491354720794392},{"$f":"+Z120*KeyAssumptionsPriceControl_FO!AL$15","v":3.0372510173177161},null,0,0,0,0,0,1.7678744269235423E-3,6.5099029314081239E-3,2.4988504306360834E-2,0.10707580023547864,0.18864816096052506]
[null,null,"Other Projects - Water/Improvement/Headworks",null,"Water","Improvements / Compliance","Headworks","Other Capital expenditure",null,"Straight line","Ongoing",86.039603960396036,86.039603960396036,null,null,null,0.32,0,0,0,0,0.01,0.09,0.09,0.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32,0,0,0,0,0.01,0.09,0.09,0.5,0,null,1.8596087456846952E-3,3.7192174913693904E-3,3.7192174913693904E-3,3.7192174913693904E-3,3.7192174913693904E-3,3.7773302646720371E-3,4.3584579976985042E-3,5.4044879171461458E-3,8.8331415420023016E-3,1.1738780207134638E-2,null,{"$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":0.32},{"$f":"+IF($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":0.01},{"$f":"+IF($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":0.09},{"$f":"+IF($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":0.09},{"$f":"+IF($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":0.5},{"$f":"+IF($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$15","v":0.3296},{"$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$15","v":1.1940522965290001E-2},{"$f":"+W121*KeyAssumptionsPriceControl_FO!AI$15","v":0.11068864788823832},{"$f":"+X121*KeyAssumptionsPriceControl_FO!AJ$15","v":0.11400930732488547},{"$f":"+Y121*KeyAssumptionsPriceControl_FO!AK$15","v":0.65238659191462245},{"$f":"+Z121*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.9153970080552361E-3,3.8307940161104721E-3,3.8307940161104721E-3,3.8307940161104721E-3,3.8307940161104721E-3,3.9001837065301666E-3,4.6128158271404292E-3,5.9185979604272822E-3,1.0372337075685642E-2,1.4163536487847716E-2]
[null,null,"Other Projects - Water/Improvement/Treatment",null,"Water","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",47.843137254901961,47.843137254901961,null,null,null,0.53,2.5000000000000001E-2,2.5000000000000001E-2,1.18,1.2549999999999999,0.16500000000000001,0.19500000000000001,2.5000000000000001E-2,2.5000000000000001E-2,7.4999999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53,2.5000000000000001E-2,2.5000000000000001E-2,1.18,1.2549999999999999,0.16500000000000001,0.19500000000000001,2.5000000000000001E-2,2.5000000000000001E-2,7.4999999999999997E-2,null,5.538934426229508E-3,1.1339139344262294E-2,1.1861680327868853E-2,2.4454918032786883E-2,4.9902663934426231E-2,6.4742827868852451E-2,6.8505122950819661E-2,7.0804303278688502E-2,7.1326844262295061E-2,7.2371926229508179E-2,null,{"$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":0.53},{"$f":"+IF($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":2.5000000000000001E-2},{"$f":"+IF($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":2.5000000000000001E-2},{"$f":"+IF($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":1.18},{"$f":"+IF($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":1.2549999999999999},{"$f":"+IF($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":0.16500000000000001},{"$f":"+IF($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":0.19500000000000001},{"$f":"+IF($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":2.5000000000000001E-2},{"$f":"+IF($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":2.5000000000000001E-2},{"$f":"+IF($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":7.4999999999999997E-2},null,{"$f":"+Q122*KeyAssumptionsPriceControl_FO!AC$15","v":0.54590000000000005},{"$f":"+R122*KeyAssumptionsPriceControl_FO!AD$15","v":2.6522500000000001E-2},{"$f":"+S122*KeyAssumptionsPriceControl_FO!AE$15","v":2.7318175E-2},{"$f":"+T122*KeyAssumptionsPriceControl_FO!AF$15","v":1.3281003958000002},{"$f":"+U122*KeyAssumptionsPriceControl_FO!AG$15","v":1.4548889632464999},{"$f":"+V122*KeyAssumptionsPriceControl_FO!AH$15","v":0.19701862892728503},{"$f":"+W122*KeyAssumptionsPriceControl_FO!AI$15","v":0.23982540375784969},{"$f":"+X122*KeyAssumptionsPriceControl_FO!AJ$15","v":3.1669252034690412E-2},{"$f":"+Y122*KeyAssumptionsPriceControl_FO!AK$15","v":3.2619329595731127E-2},{"$f":"+Z122*KeyAssumptionsPriceControl_FO!AL$15","v":0.10079372845080917},null,5.7051024590163936E-3,1.1687386782786885E-2,1.2250065968237706E-2,2.6415301031926235E-2,5.5499820972781048E-2,7.276360933361363E-2,7.7328987544052541E-2,8.0166329233687689E-2,8.0838197607284307E-2,8.2232473418836272E-2]
[null,null,"Other Projects - Water/Renewal/Headworks",null,"Water","Renewals","Headworks","Other Capital expenditure",null,"Straight line","Ongoing",70.025887573964496,70.025887573964496,null,null,null,1.96,0,0,0.68,1.3,1.1000000000000001,0.4,0,0.35,0.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.96,0,0,0.68,1.3,1.1000000000000001,0.4,0,0.35,0.97,null,1.3994824399260627E-2,2.7989648798521255E-2,2.7989648798521255E-2,3.2844996039081066E-2,4.6982624768946393E-2,6.4119144441510442E-2,7.4829469236862969E-2,7.7685555848956978E-2,8.0184631634539233E-2,8.9609717454449456E-2,null,{"$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":1.96},{"$f":"+IF($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":0.68},{"$f":"+IF($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":1.3},{"$f":"+IF($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":1.1000000000000001},{"$f":"+IF($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":0.4},{"$f":"+IF($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":0.35},{"$f":"+IF($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":0.97},null,{"$f":"+Q123*KeyAssumptionsPriceControl_FO!AC$15","v":2.0188000000000001},{"$f":"+R123*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S123*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T123*KeyAssumptionsPriceControl_FO!AF$15","v":0.7653459908000001},{"$f":"+U123*KeyAssumptionsPriceControl_FO!AG$15","v":1.5070562965900001},{"$f":"+V123*KeyAssumptionsPriceControl_FO!AH$15","v":1.3134575261819001},{"$f":"+W123*KeyAssumptionsPriceControl_FO!AI$15","v":0.49194954616994813},{"$f":"+X123*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y123*KeyAssumptionsPriceControl_FO!AK$15","v":0.4566706143402357},{"$f":"+Z123*KeyAssumptionsPriceControl_FO!AL$15","v":1.3035988879637985},null,1.4414669131238449E-2,2.8829338262476897E-2,2.8829338262476897E-2,3.4294074357336155E-2,5.0519518733102092E-2,7.0658598154214353E-2,8.3549595576024233E-2,8.7062221857628519E-2,9.0322948927013244E-2,0.10289165432503307]
[null,null,"Other Projects - Water/Renewal/Pipelines",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",40.9496996996997,40.9496996996997,null,null,null,1.36,2.69,1.39,1.28,2.0699999999999998,2.68,1.32,1.61,1.56,1.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.36,2.69,1.39,1.28,2.0699999999999998,2.68,1.32,1.61,1.56,1.75,null,1.6605738381153177E-2,6.6056650472087267E-2,0.11587386561554679,0.14847483729031072,0.18937867815565129,0.2473766614721789,0.29621706847557061,0.33199266660555504,0.37069868915574294,0.41111412595104957,null,{"$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":1.36},{"$f":"+IF($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":2.69},{"$f":"+IF($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":1.39},{"$f":"+IF($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":1.28},{"$f":"+IF($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":2.0699999999999998},{"$f":"+IF($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":2.68},{"$f":"+IF($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":1.32},{"$f":"+IF($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":1.61},{"$f":"+IF($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":1.56},{"$f":"+IF($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":1.75},null,{"$f":"+Q124*KeyAssumptionsPriceControl_FO!AC$15","v":1.4008},{"$f":"+R124*KeyAssumptionsPriceControl_FO!AD$15","v":2.8538209999999999},{"$f":"+S124*KeyAssumptionsPriceControl_FO!AE$15","v":1.51889053},{"$f":"+T124*KeyAssumptionsPriceControl_FO!AF$15","v":1.4406512768000002},{"$f":"+U124*KeyAssumptionsPriceControl_FO!AG$15","v":2.3996973338009999},{"$f":"+V124*KeyAssumptionsPriceControl_FO!AH$15","v":3.2000601546977205},{"$f":"+W124*KeyAssumptionsPriceControl_FO!AI$15","v":1.6234335023608288},{"$f":"+X124*KeyAssumptionsPriceControl_FO!AJ$15","v":2.0394998310340626},{"$f":"+Y124*KeyAssumptionsPriceControl_FO!AK$15","v":2.0354461667736219},{"$f":"+Z124*KeyAssumptionsPriceControl_FO!AL$15","v":2.3518536638522138},null,1.7103910532587772E-2,6.9053265853882106E-2,0.12244451856228802,0.15858082515920435,0.20547187245337001,0.27384548116801199,0.33274082951526646,0.37746561822259067,0.42722112348503299,0.48079050082845237]
[null,null,"Other Projects - Water/Renewal/Treatment",null,"Water","Renewals","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",43.841611144760748,43.841611144760748,null,null,null,0.95499999999999996,0.55000000000000004,0.70499999999999996,0.94499999999999995,1.4650000000000001,1.4550000000000001,0.57499999999999996,0.57499999999999996,1.125,2.5150000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q125-AB125-AM125","v":0.95499999999999996},{"$f":"+R125-AC125-AN125","v":0.55000000000000004},{"$f":"+S125-AD125-AO125","v":0.70499999999999996},{"$f":"+T125-AE125-AP125","v":0.94499999999999995},{"$f":"+U125-AF125-AQ125","v":1.4650000000000001},{"$f":"+V125-AG125-AR125","v":1.4550000000000001},{"$f":"+W125-AH125-AS125","v":0.57499999999999996},{"$f":"+X125-AI125-AT125","v":0.57499999999999996},1.125,2.5150000000000001,null,1.0891479294028254E-2,2.8055538286187964E-2,4.2368424688287915E-2,6.1186163782682282E-2,8.8671467550858293E-2,0.1219731634027562,0.1451246848340414,0.15824007874831625,0.1776280523607226,0.21914112527199259,null,{"$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":0.95499999999999996},{"$f":"+IF($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":0.55000000000000004},{"$f":"+IF($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":0.70499999999999996},{"$f":"+IF($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":0.94499999999999995},{"$f":"+IF($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":1.4650000000000001},{"$f":"+IF($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":1.4550000000000001},{"$f":"+IF($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":0.57499999999999996},{"$f":"+IF($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":0.57499999999999996},{"$f":"+IF($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":1.125},{"$f":"+IF($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":2.5150000000000001},null,{"$f":"+Q125*KeyAssumptionsPriceControl_FO!AC$15","v":0.98365000000000002},{"$f":"+R125*KeyAssumptionsPriceControl_FO!AD$15","v":0.58349499999999999},{"$f":"+S125*KeyAssumptionsPriceControl_FO!AE$15","v":0.77037253499999991},{"$f":"+T125*KeyAssumptionsPriceControl_FO!AF$15","v":1.06360582545},{"$f":"+U125*KeyAssumptionsPriceControl_FO!AG$15","v":1.6983365188495001},{"$f":"+V125*KeyAssumptionsPriceControl_FO!AH$15","v":1.7373460914496952},{"$f":"+W125*KeyAssumptionsPriceControl_FO!AI$15","v":0.70717747261930031},{"$f":"+X125*KeyAssumptionsPriceControl_FO!AJ$15","v":0.72839279679787938},{"$f":"+Y125*KeyAssumptionsPriceControl_FO!AK$15","v":1.4678698318079004},{"$f":"+Z125*KeyAssumptionsPriceControl_FO!AL$15","v":3.3799496940504676},null,1.1218223672849102E-2,2.9091027147445866E-2,4.4531467172900907E-2,6.5447422501211966E-2,9.6946519730780403E-2,0.13612941607730045,0.1640084504038152,0.18038068481688305,0.20542838004589656,0.26071626066063197]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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":21.360726654298642},{"$f":"+X37","v":19.113334280968026},{"$f":"+Y37","v":19.851147239263806},{"$f":"+Z37","v":16.66699399656947},{"$f":"+AA37","v":13.212817010050891},{"$f":"Determination_Lookup!$R13","v":18.540149321266973},{"$f":"+AC37","v":31.550000000000004},39.314999999999998,35.284999999999997,29.149999999999995,25.625,38.610000000000007,38.244999999999997,26.815000000000001,28.075000000000003,22.564999999999998]
[null,null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W44","v":10.026974714932127},{"$f":"+X44","v":16.449461217522206},{"$f":"+Y44","v":21.233484662576689},{"$f":"+Z44","v":23.30828902229846},14.847998882900763,{"$f":"Determination_Lookup!$R14","v":12.572766515837106},{"$f":"+AC44","v":26.250000000000007},20.915000000000006,12.785,11.44,12.694999999999999,10.16,10.344999999999999,18.399999999999999,7.2349999999999994,10.215]
[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,{"$f":"Determination_Lookup!$R15","v":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},{"$f":"+Z58","v":0},0,{"$f":"Determination_Lookup!$R16","v":0},{"$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,{"$f":"Determination_Lookup!$R17","v":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":31.387701369230768},{"$f":"+SUM(X12:X16)","v":35.562795498490232},{"$f":"+SUM(Y12:Y16)","v":41.084631901840496},39.975283018867927,28.060815892951652,31.112915837104079,{"$f":"+SUM(AC12:AC16)","v":57.800000000000011},60.230000000000004,48.069999999999993,40.589999999999996,38.32,48.77000000000001,48.589999999999996,45.215000000000003,35.31,32.78]
[]
[]
[null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W76","v":0.56063348416289593},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":2.6058244343891404},2.7761962699822385,2.3542085889570554,2.9041054888507722,3.1494636705089061,3.03,{"$f":"+AC84","v":4.9114000000000004},5.0231000000000003,5.1402000000000001,5.2626999999999997,5.3888999999999996,5.5221999999999998,5.6555,5.8465000000000007,5.9906000000000006,6.1384000000000007]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W88","v":9.3693067873303164},{"$f":"+X88","v":8.1008152753108362},8.7707300613496937,7.0259588336192111,11.184758619999998,7.859,8,8,8,8,8,{"$f":"+AH88","v":8},{"$f":"+AI88","v":8},{"$f":"+AJ88","v":8},{"$f":"+AK88","v":8},{"$f":"+AL88","v":8}]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W91","v":0.96204705882352937},{"$f":"+X91","v":0.90779307282415633},0.44304294478527606,0.3102813036020583,0.59047615702290057,0.50900000000000001,1,1,1,1,1,{"$f":"+AH91","v":1},{"$f":"+AI91","v":1},{"$f":"+AJ91","v":1},{"$f":"+AK91","v":1},{"$f":"+AL91","v":1}]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92","v":0.964289592760181},{"$f":"X92","v":2.0279547069271762},1.3465030674846625,0.52174013722126933,0.99834605597964365,1.0169999999999999,2,2,2,2,2,{"$f":"AH92","v":2},{"$f":"AI92","v":2},{"$f":"AJ92","v":2},{"$f":"AK92","v":2},{"$f":"AL92","v":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,"Check",{"$f":"SUM(AB37,AB44,AB51,AB58,AB65)","v":31.112915837104079},{"$f":"+'Capex_FO input'!D29","v":57.8},{"$f":"+'Capex_FO input'!E29","v":60.22999999999999},{"$f":"+'Capex_FO input'!F29","v":48.07},{"$f":"+'Capex_FO input'!G29","v":40.590000000000003},{"$f":"+'Capex_FO input'!H29","v":38.32},{"$f":"+'Capex_FO input'!I29","v":48.77},{"$f":"+'Capex_FO input'!J29","v":48.59},{"$f":"+'Capex_FO input'!K29","v":45.214999999999996},{"$f":"+'Capex_FO input'!L29","v":35.309999999999995},{"$f":"+'Capex_FO input'!M29","v":32.779999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$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,{"$f":"E12","v":"Water"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31956108597285066,1.1700133712877443,3.5638895705521474,0.4707349914236707,0.78268917340966926,1.1495134669229605,{"$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":2.52},{"$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":0.33},{"$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":0},{"$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":0.68},{"$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":1.3},{"$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":1.1100000000000001},{"$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":1.8400000000000003},{"$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":4.57},{"$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":3.8400000000000003},{"$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":0.97}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1705142995475111,5.2448931185435166,5.3110858895705526,8.3064005145797601,6.6152995700763357,{"$f":"6.13597979918362-0.25","v":5.8859797991836196},{"$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":9.6150000000000002},{"$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":21.394999999999996},{"$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":19.614999999999998},{"$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":14.124999999999998},{"$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":11.945},{"$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":18.575000000000003},{"$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":19.245000000000001},{"$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":11.715},{"$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":11.145000000000001},{"$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":15.145}]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.242291610859729,10.247454287397868,5.718294478527608,4.3311869639794169,4.1750432617557252,{"$f":"6.27545669258844-0.24","v":6.0354566925884399},{"$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":8.5849999999999991},{"$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":6.2250000000000005},{"$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":10.020000000000001},{"$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":12.324999999999999},{"$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":10.52},{"$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":16.62},{"$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":13.809999999999999},{"$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":7.53},{"$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":12.09},{"$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":5.45}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6283596579185518,2.4509735037388989,5.2578773006134965,3.5586715265866213,1.6397850048091602,2.829859375317521,{"$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":10.830000000000004},{"$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":11.365000000000004},{"$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":5.65},{"$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":2.02},{"$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":1.86},{"$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":2.3049999999999997},{"$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":3.3499999999999996},{"$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":3},{"$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":1},{"$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":1}]
[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":21.360726654298642},19.113334280968026,19.851147239263806,16.66699399656947,13.212817010050891,15.900809334012543,31.550000000000004,39.314999999999998,35.284999999999997,29.149999999999995,25.625,{"$f":"+SUM(AH33:AH36)","v":38.610000000000007},{"$f":"+SUM(AI33:AI36)","v":38.244999999999997},{"$f":"+SUM(AJ33:AJ36)","v":26.815000000000001},{"$f":"+SUM(AK33:AK36)","v":28.075000000000003},{"$f":"+SUM(AL33:AL36)","v":22.564999999999998}]
[]
[null,null,{"$f":"E13","v":"Sewerage"}]
[null,null,null,{"$f":"+D33","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$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,{"$f":"+D34","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6476515837104069,4.8832854447602134,4.6964723926380376,7.6922135506003437,8.2291316023409653,{"$f":"5.52768243514596-0.25","v":5.2776824351459597},{"$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":11.025000000000002},{"$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":7.2550000000000017},{"$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":6.2850000000000001},{"$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":6.8449999999999998},{"$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":8.7649999999999988},{"$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":5.3250000000000002},{"$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":5.0350000000000001},{"$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":11.59},{"$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":4.165},{"$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":5.9849999999999994}]
[null,null,null,{"$f":"+D35","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8306833122171948,9.0482239096625232,10.901245398773007,11.968144939965695,4.9790822757506366,{"$f":"7.26831700983402-0.247084162895923","v":7.0212328469380978},{"$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":4.3949999999999996},{"$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":2.2949999999999999},{"$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":0.85000000000000009},{"$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":2.5749999999999997},{"$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":2.0700000000000003},{"$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":2.5300000000000002},{"$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":1.96},{"$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":3.8099999999999996},{"$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":2.0699999999999998},{"$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":3.2299999999999995}]
[null,null,null,{"$f":"+D36","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5486398190045252,2.5179518630994675,5.6357668711656448,3.6479305317324187,1.6397850048091602,2.9131912210074802,{"$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":10.830000000000004},{"$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":11.365000000000004},{"$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":5.65},{"$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":2.02},{"$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":1.86},{"$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":2.3049999999999997},{"$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":3.3499999999999996},{"$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":3},{"$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":1},{"$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":1}]
[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":10.026974714932127},{"$f":"+SUM(X40:X43)","v":16.449461217522206},21.233484662576689,23.30828902229846,14.847998882900763,15.212106503091537,26.250000000000007,20.915000000000006,12.785,11.44,12.694999999999999,{"$f":"+SUM(AH40:AH43)","v":10.16},{"$f":"+SUM(AI40:AI43)","v":10.344999999999999},{"$f":"+SUM(AJ40:AJ43)","v":18.399999999999999},{"$f":"+SUM(AK40:AK43)","v":7.2349999999999994},{"$f":"+SUM(AL40:AL43)","v":10.215}]
[]
[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,{"$f":"C32","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56063348416289593,null,null,null,null,null,{"$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,{"$f":"+SUM(W71:W75)","v":0.56063348416289593},0,0,{"$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,1.3029122171945702,1.3880981349911192,1.1771042944785277,1.4520527444253861,1.574731835254453,1.5149999999999999,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AM$42:AM$1014)","v":3.4188000000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AN$42:AN$1014)","v":3.4965000000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AO$42:AO$1014)","v":3.5779000000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AP$42:AP$1014)","v":3.6629999999999998},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AQ$42:AQ$1014)","v":3.7517999999999998},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AR$42:AR$1014)","v":3.8443000000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AS$42:AS$1014)","v":3.9367999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AT$42:AT$1014)","v":4.07},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AU$42:AU$1014)","v":4.1699000000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AV$42:AV$1014)","v":4.2735000000000003}]
[null,null,null,null,null,{"$f":"+F72","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3029122171945702,1.3880981349911192,1.1771042944785277,1.4520527444253861,1.574731835254453,1.5149999999999999,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AM$42:AM$1014)","v":1.4925999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AN$42:AN$1014)","v":1.5266},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AO$42:AO$1014)","v":1.5623},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AP$42:AP$1014)","v":1.5996999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AQ$42:AQ$1014)","v":1.6371},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AR$42:AR$1014)","v":1.6778999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AS$42:AS$1014)","v":1.7186999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AT$42:AT$1014)","v":1.7765},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AU$42:AU$1014)","v":1.8207},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AV$42:AV$1014)","v":1.8649}]
[null,null,null,null,null,{"$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,{"$f":"+SUM(W79:W83)","v":2.6058244343891404},2.7761962699822385,2.3542085889570554,{"$f":"+SUM(Z79:Z83)","v":2.9041054888507722},3.1494636705089061,3.03,4.9114000000000004,5.0231000000000003,5.1402000000000001,5.2626999999999997,5.3888999999999996,{"$f":"+SUM(AH79:AH83)","v":5.5221999999999998},{"$f":"+SUM(AI79:AI83)","v":5.6555},{"$f":"+SUM(AJ79:AJ83)","v":5.8465000000000007},{"$f":"+SUM(AK79:AK83)","v":5.9906000000000006},{"$f":"+SUM(AL79:AL83)","v":6.1384000000000007}]
[]
[]
[]
[null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3693067873303164,8.1008152753108362,8.7707300613496937,7.0259588336192111,11.184758619999998,7.859,8,8,8,8,8,8,8,8,8,8]
[]
[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,0.96204705882352937,0.90779307282415633,0.44304294478527606,0.3102813036020583,0.59047615702290057,0.50900000000000001,1,1,1,1,1,1,1,1,1,1]
[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,0.964289592760181,2.0279547069271762,1.3465030674846625,0.52174013722126933,0.99834605597964365,1.0169999999999999,2,2,2,2,2,2,2,2,2,2]

{"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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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,{"$f":"Opex_Breakdown!W17","v":50.867397285067874},{"$f":"Opex_Breakdown!X17","v":50.406173179396099},{"$f":"Opex_Breakdown!Y17","v":54.504055214723927},{"$f":"Opex_Breakdown!Z17","v":50.268759005145803},{"$f":"Opex_Breakdown!AA17","v":56.704032584402029},{"$f":"Opex_Breakdown!AB17","v":52.332153490000003},{"$f":"Opex_Breakdown!AC17","v":53.112825517030338},{"$f":"Opex_Breakdown!AD17","v":53.921070506711061},{"$f":"Opex_Breakdown!AE17","v":55.138483491499649},{"$f":"Opex_Breakdown!AF17","v":57.77052074387214},{"$f":"Opex_Breakdown!AG17","v":57.12739355503021},{"$f":"Opex_Breakdown!AH17","v":57.709279458355667},{"$f":"Opex_Breakdown!AI17","v":58.534358650230999},{"$f":"Opex_Breakdown!AJ17","v":59.551814029984456},{"$f":"Opex_Breakdown!AK17","v":60.470831240434215},{"$f":"Opex_Breakdown!AL17","v":61.334598709040726}]
[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,{"$f":"Opex_Breakdown!W34","v":4.0118932126696834},{"$f":"Opex_Breakdown!X34","v":5.157365008880995},{"$f":"Opex_Breakdown!Y34","v":5.0504723926380368},{"$f":"Opex_Breakdown!Z34","v":5.2120883361921102},{"$f":"Opex_Breakdown!AA34","v":5.2626152564376589},{"$f":"Opex_Breakdown!AB34","v":5.0159998799999999},{"$f":"Opex_Breakdown!AC34","v":4.9923337354365174},{"$f":"Opex_Breakdown!AD34","v":5.0034127089334604},{"$f":"Opex_Breakdown!AE34","v":5.0197439365326559},{"$f":"Opex_Breakdown!AF34","v":5.0359850961806458},{"$f":"Opex_Breakdown!AG34","v":5.0524698732233553},{"$f":"Opex_Breakdown!AH34","v":5.0692019219217057},{"$f":"Opex_Breakdown!AI34","v":5.0861849513505311},{"$f":"Opex_Breakdown!AJ34","v":5.1034227262207894},{"$f":"Opex_Breakdown!AK34","v":5.1209190677141008},{"$f":"Opex_Breakdown!AL34","v":5.1386778543298126}]
[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,{"$f":"Opex_Breakdown!W37","v":54.879290497737557},{"$f":"Opex_Breakdown!X37","v":55.563538188277093},{"$f":"Opex_Breakdown!Y37","v":59.554527607361962},{"$f":"Opex_Breakdown!Z37","v":55.480847341337913},{"$f":"Opex_Breakdown!AA37","v":61.966647840839684},{"$f":"Opex_Breakdown!AB37","v":57.348153370000006},{"$f":"+Opex_FO!AC95","v":58.111862808499467},{"$f":"+Opex_FO!AD95","v":58.921152165359956},{"$f":"+Opex_FO!AE95","v":60.157845365472816},{"$f":"+Opex_FO!AF95","v":62.8090730465549},{"$f":"+Opex_FO!AG95","v":62.176379142853222},{"$f":"+Opex_FO!AH95","v":62.784944830596011},{"$f":"+Opex_FO!AI95","v":63.616954003654953},{"$f":"+Opex_FO!AJ95","v":64.661593314309769},{"$f":"+Opex_FO!AK95","v":65.588052214624412},{"$f":"+Opex_FO!AL95","v":66.469522998443765}]
[]
[]
[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,{"$f":"Capex_FO_AC!W17","v":31.387701369230768},{"$f":"Capex_FO_AC!X17","v":35.562795498490232},{"$f":"Capex_FO_AC!Y17","v":41.084631901840496},{"$f":"Capex_FO_AC!Z17","v":39.975283018867927},{"$f":"Capex_FO_AC!AA17","v":28.060815892951652},{"$f":"Capex_FO_AC!AB17","v":31.112915837104079},{"$f":"Capex_FO_AC!AC17","v":57.800000000000011},{"$f":"Capex_FO_AC!AD17","v":60.230000000000004},{"$f":"Capex_FO_AC!AE17","v":48.069999999999993},{"$f":"Capex_FO_AC!AF17","v":40.589999999999996},{"$f":"Capex_FO_AC!AG17","v":38.32},{"$f":"Capex_FO_AC!AH17","v":48.77000000000001},{"$f":"Capex_FO_AC!AI17","v":48.589999999999996},{"$f":"Capex_FO_AC!AJ17","v":45.215000000000003},{"$f":"Capex_FO_AC!AK17","v":35.31},{"$f":"Capex_FO_AC!AL17","v":32.78}]
[null,null,null,null,null,null,"Total Government Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W20","v":0.56063348416289593},{"$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,{"$f":"Capex_FO_AC!W21","v":2.6058244343891404},{"$f":"Capex_FO_AC!X21","v":2.7761962699822385},{"$f":"Capex_FO_AC!Y21","v":2.3542085889570554},{"$f":"Capex_FO_AC!Z21","v":2.9041054888507722},{"$f":"Capex_FO_AC!AA21","v":3.1494636705089061},{"$f":"Capex_FO_AC!AB21","v":3.03},{"$f":"Capex_FO_AC!AC21","v":4.9114000000000004},{"$f":"Capex_FO_AC!AD21","v":5.0231000000000003},{"$f":"Capex_FO_AC!AE21","v":5.1402000000000001},{"$f":"Capex_FO_AC!AF21","v":5.2626999999999997},{"$f":"Capex_FO_AC!AG21","v":5.3888999999999996},{"$f":"Capex_FO_AC!AH21","v":5.5221999999999998},{"$f":"Capex_FO_AC!AI21","v":5.6555},{"$f":"Capex_FO_AC!AJ21","v":5.8465000000000007},{"$f":"Capex_FO_AC!AK21","v":5.9906000000000006},{"$f":"Capex_FO_AC!AL21","v":6.1384000000000007}]
[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,{"$f":"W19-SUM(W20:W21)","v":28.221243450678731},32.786599228507995,38.730423312883438,37.071177530017152,24.911352222442744,28.082915837104078,52.888600000000011,55.206900000000005,42.929799999999993,35.327299999999994,32.931100000000001,{"$f":"AH19-SUM(AH20:AH21)","v":43.247800000000012},{"$f":"AI19-SUM(AI20:AI21)","v":42.9345},{"$f":"AJ19-SUM(AJ20:AJ21)","v":39.368500000000004},{"$f":"AK19-SUM(AK20:AK21)","v":29.319400000000002},{"$f":"AL19-SUM(AL20:AL21)","v":26.6416}]
[]
[null,null,null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W23","v":9.3693067873303164},{"$f":"Capex_FO_AC!X23","v":8.1008152753108362},{"$f":"Capex_FO_AC!Y23","v":8.7707300613496937},{"$f":"Capex_FO_AC!Z23","v":7.0259588336192111},{"$f":"Capex_FO_AC!AA23","v":11.184758619999998},{"$f":"Capex_FO_AC!AB23","v":7.859},{"$f":"Capex_FO_AC!AC23","v":8},{"$f":"Capex_FO_AC!AD23","v":8},{"$f":"Capex_FO_AC!AE23","v":8},{"$f":"Capex_FO_AC!AF23","v":8},{"$f":"Capex_FO_AC!AG23","v":8},{"$f":"Capex_FO_AC!AH23","v":8},{"$f":"Capex_FO_AC!AI23","v":8},{"$f":"Capex_FO_AC!AJ23","v":8},{"$f":"Capex_FO_AC!AK23","v":8},{"$f":"Capex_FO_AC!AL23","v":8}]
[null,null,null,null,null,null,"Proceeds from Disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W24","v":0.96204705882352937},{"$f":"Capex_FO_AC!X24","v":0.90779307282415633},{"$f":"Capex_FO_AC!Y24","v":0.44304294478527606},{"$f":"Capex_FO_AC!Z24","v":0.3102813036020583},{"$f":"Capex_FO_AC!AA24","v":0.59047615702290057},{"$f":"Capex_FO_AC!AB24","v":0.50900000000000001},{"$f":"Capex_FO_AC!AC24","v":1},{"$f":"Capex_FO_AC!AD24","v":1},{"$f":"Capex_FO_AC!AE24","v":1},{"$f":"Capex_FO_AC!AF24","v":1},{"$f":"Capex_FO_AC!AG24","v":1},{"$f":"Capex_FO_AC!AH24","v":1},{"$f":"Capex_FO_AC!AI24","v":1},{"$f":"Capex_FO_AC!AJ24","v":1},{"$f":"Capex_FO_AC!AK24","v":1},{"$f":"Capex_FO_AC!AL24","v":1}]
[]
[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,{"$f":"+RollForward_FO!AC15","v":10.287360212035431},{"$f":"+RollForward_FO!AD15","v":10.287360212035431},{"$f":"+RollForward_FO!AE15","v":10.287360212035431},{"$f":"+RollForward_FO!AF15","v":10.287360212035431},{"$f":"+RollForward_FO!AG15","v":10.139513238601793},{"$f":"+RollForward_FO!AH15","v":10.139513238601793},{"$f":"+RollForward_FO!AI15","v":10.139513238601793},{"$f":"+RollForward_FO!AJ15","v":10.139513238601793},{"$f":"+RollForward_FO!AK15","v":10.139513238601793},{"$f":"+RollForward_FO!AL15","v":10.139513238601793}]
[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,{"$f":"+'Capex_FO input'!D32","v":0.45816319454379473},{"$f":"+'Capex_FO input'!E32","v":1.6048559975931522},{"$f":"+'Capex_FO input'!F32","v":3.5666032989335323},{"$f":"+'Capex_FO input'!G32","v":5.3729529012797252},{"$f":"+'Capex_FO input'!H32","v":6.388269205214991},{"$f":"+'Capex_FO input'!I32","v":7.3145332872663769},{"$f":"+'Capex_FO input'!J32","v":8.2099745449696169},{"$f":"+'Capex_FO input'!K32","v":9.3861093097010819},{"$f":"+'Capex_FO input'!L32","v":10.25383003046497},{"$f":"+'Capex_FO input'!M32","v":10.561476966107309}]
[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,{"$f":"SUM(AC28:AC29)","v":10.745523406579226},11.892216209628582,13.853963510968963,15.660313113315155,16.527782443816783,{"$f":"SUM(AH28:AH29)","v":17.454046525868172},{"$f":"SUM(AI28:AI29)","v":18.349487783571412},{"$f":"SUM(AJ28:AJ29)","v":19.525622548302877},{"$f":"SUM(AK28:AK29)","v":20.393343269066762},{"$f":"SUM(AL28:AL29)","v":20.7009902047091}]

{"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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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,{"$f":"+W24","v":378.85827656167436},391.71497582184867,411.20688666907836,436.1979670277056,458.48336978327939,467.09079835282228,{"$f":"+AC24","v":479.41097305780676},520.5540496512275,562.86873344159892,590.94456993063,609.61155681731486,625.01487437349817,649.80862784762996,673.39364006405856,692.23651751575574,700.16257424668902]
[null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W30","v":391.71497582184867},411.20688666907836,436.1979670277056,458.48336978327939,467.09079835282228,479.41097305780676,{"$f":"+AC30","v":520.5540496512275},562.86873344159892,590.94456993063,609.61155681731486,625.01487437349817,649.80862784762996,673.39364006405856,692.23651751575574,700.16257424668902,705.10318404197994]
[]
[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,{"$f":"Determination_Lookup!M11","v":10.262741763904732},{"$f":"Determination_Lookup!N11","v":11.970591826934712},{"$f":"Determination_Lookup!O11","v":11.970591826934712},{"$f":"Determination_Lookup!P11","v":11.919163944840694},{"$f":"Determination_Lookup!Q11","v":11.867736062746674},{"$f":"Determination_Lookup!R11","v":10.408789052987284},{"$f":"IF(AC37=\"\",AC82,AC37)","v":10.287360212035431},10.287360212035431,10.287360212035431,10.287360212035431,10.139513238601793,10.139513238601793,10.139513238601793,10.139513238601793,10.139513238601793,10.139513238601793]
[null,null,null,null,"Regulatory depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Determination_Lookup!M12","v":4.1397553677761678},{"$f":"Determination_Lookup!N12","v":0.41630348151940955},{"$f":"Determination_Lookup!O12","v":1.3257081825362025},{"$f":"Determination_Lookup!P12","v":2.5563295260006003},{"$f":"Determination_Lookup!Q12","v":3.8457114331302753},{"$f":"Determination_Lookup!R12","v":4.8449520791323},{"$f":"IF(AC34=\"\",ExpSummary_FO!AC29,AC34)","v":0.45816319454379473},{"$f":"IF(AD34=\"\",ExpSummary_FO!AD29,AD34)","v":1.6048559975931522},{"$f":"IF(AE34=\"\",ExpSummary_FO!AE29,AE34)","v":3.5666032989335323},{"$f":"IF(AF34=\"\",ExpSummary_FO!AF29,AF34)","v":5.3729529012797252},{"$f":"IF(AG34=\"\",ExpSummary_FO!AG29,AG34)","v":6.388269205214991},{"$f":"IF(AH34=\"\",ExpSummary_FO!AH29,AH34)","v":7.3145332872663769},{"$f":"IF(AI34=\"\",ExpSummary_FO!AI29,AI34)","v":8.2099745449696169},{"$f":"IF(AJ34=\"\",ExpSummary_FO!AJ29,AJ34)","v":9.3861093097010819},{"$f":"IF(AK34=\"\",ExpSummary_FO!AK29,AK34)","v":10.25383003046497},{"$f":"IF(AL34=\"\",ExpSummary_FO!AL29,AL34)","v":10.561476966107309}]
[null,null,null,null,"Regulatory depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W15:W16)","v":14.402497131680899},{"$f":"SUM(X15:X16)","v":12.386895308454122},{"$f":"SUM(Y15:Y16)","v":13.296300009470913},14.475493470841293,15.713447495876949,15.253741132119584,{"$f":"SUM(AC15:AC16)","v":10.745523406579226},11.892216209628582,13.853963510968963,15.660313113315155,16.527782443816783,17.454046525868172,18.349487783571412,19.525622548302877,20.393343269066762,20.7009902047091]
[]
[]
[]
[]
[null,null,"Rolled forward asset base"]
[]
[null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M8","v":378.85827656167436},{"$f":"+W30","v":391.71497582184867},{"$f":"+X30","v":411.20688666907836},{"$f":"+Y30","v":436.1979670277056},458.48336978327939,467.09079835282228,479.41097305780676,520.5540496512275,562.86873344159892,590.94456993063,609.61155681731486,{"$f":"+AG30","v":625.01487437349817},{"$f":"+AH30","v":649.80862784762996},{"$f":"+AI30","v":673.39364006405856},{"$f":"+AJ30","v":692.23651751575574},{"$f":"+AK30","v":700.16257424668902}]
[null,null,null,"plus Gross capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W19","v":31.387701369230768},{"$f":"ExpSummary_FO!X19","v":35.562795498490232},{"$f":"ExpSummary_FO!Y19","v":41.084631901840496},{"$f":"ExpSummary_FO!Z19","v":39.975283018867927},{"$f":"ExpSummary_FO!AA19","v":28.060815892951652},{"$f":"ExpSummary_FO!AB19","v":31.112915837104079},{"$f":"ExpSummary_FO!AC19","v":57.800000000000011},{"$f":"ExpSummary_FO!AD19","v":60.230000000000004},{"$f":"ExpSummary_FO!AE19","v":48.069999999999993},{"$f":"ExpSummary_FO!AF19","v":40.589999999999996},{"$f":"ExpSummary_FO!AG19","v":38.32},{"$f":"ExpSummary_FO!AH19","v":48.77000000000001},{"$f":"ExpSummary_FO!AI19","v":48.589999999999996},{"$f":"ExpSummary_FO!AJ19","v":45.215000000000003},{"$f":"ExpSummary_FO!AK19","v":35.31},{"$f":"ExpSummary_FO!AL19","v":32.78}]
[null,null,null,"less Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W20","v":0.56063348416289593},{"$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,{"$f":"ExpSummary_FO!W21","v":2.6058244343891404},{"$f":"ExpSummary_FO!X21","v":2.7761962699822385},{"$f":"ExpSummary_FO!Y21","v":2.3542085889570554},{"$f":"ExpSummary_FO!Z21","v":2.9041054888507722},{"$f":"ExpSummary_FO!AA21","v":3.1494636705089061},{"$f":"ExpSummary_FO!AB21","v":3.03},{"$f":"ExpSummary_FO!AC21","v":4.9114000000000004},{"$f":"ExpSummary_FO!AD21","v":5.0231000000000003},{"$f":"ExpSummary_FO!AE21","v":5.1402000000000001},{"$f":"ExpSummary_FO!AF21","v":5.2626999999999997},{"$f":"ExpSummary_FO!AG21","v":5.3888999999999996},{"$f":"ExpSummary_FO!AH21","v":5.5221999999999998},{"$f":"ExpSummary_FO!AI21","v":5.6555},{"$f":"ExpSummary_FO!AJ21","v":5.8465000000000007},{"$f":"ExpSummary_FO!AK21","v":5.9906000000000006},{"$f":"ExpSummary_FO!AL21","v":6.1384000000000007}]
[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,{"$f":"ExpSummary_FO!W25","v":0.96204705882352937},{"$f":"ExpSummary_FO!X25","v":0.90779307282415633},{"$f":"ExpSummary_FO!Y25","v":0.44304294478527606},{"$f":"ExpSummary_FO!Z25","v":0.3102813036020583},{"$f":"ExpSummary_FO!AA25","v":0.59047615702290057},{"$f":"ExpSummary_FO!AB25","v":0.50900000000000001},{"$f":"ExpSummary_FO!AC25","v":1},{"$f":"ExpSummary_FO!AD25","v":1},{"$f":"ExpSummary_FO!AE25","v":1},{"$f":"ExpSummary_FO!AF25","v":1},{"$f":"ExpSummary_FO!AG25","v":1},{"$f":"ExpSummary_FO!AH25","v":1},{"$f":"ExpSummary_FO!AI25","v":1},{"$f":"ExpSummary_FO!AJ25","v":1},{"$f":"ExpSummary_FO!AK25","v":1},{"$f":"ExpSummary_FO!AL25","v":1}]
[null,null,null,"less Regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W17","v":14.402497131680899},12.386895308454122,13.296300009470913,14.475493470841293,15.713447495876949,15.253741132119584,{"$f":"AC17","v":10.745523406579226},11.892216209628582,13.853963510968963,15.660313113315155,16.527782443816783,17.454046525868172,18.349487783571412,19.525622548302877,20.393343269066762,20.7009902047091]
[null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W24:W25)-SUM(W26:W29)","v":391.71497582184867},411.20688666907836,436.1979670277056,458.48336978327939,467.09079835282228,479.41097305780676,{"$f":"+SUM(AC24:AC25)-SUM(AC26:AC29)","v":520.5540496512275},562.86873344159892,590.94456993063,609.61155681731486,625.01487437349817,649.80862784762996,673.39364006405856,692.23651751575574,700.16257424668902,705.10318404197994]
[]
[]
[null,null,null,null,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,"BUILDING",null,29.029510961625629,2.0238487669007061,{"$f":"+IF(ISERROR(G41/$G$82),\"\",G41/$G$82)","v":4.2215320062285516E-3},{"$f":"G41/$G$82*F41","v":0.12254900964966517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<<Enter a breakdown of each asset class with its",null,null,null,null,{"$f":"IF(F41<=0,0,($AB$30*H41)/MAX(F41,1))","v":6.9716943202248541E-2},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AC41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AC41)))","v":6.9716943202248541E-2},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AD41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AD41)))","v":6.9716943202248541E-2},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AE41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AE41)))","v":6.9716943202248541E-2},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AF41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AF41)))","v":6.9716943202248541E-2},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AG41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AG41)))","v":6.9716943202248541E-2},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AH41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AH41)))","v":6.9716943202248541E-2},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AI41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AI41)))","v":6.9716943202248541E-2},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AJ41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AJ41)))","v":6.9716943202248541E-2},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AK41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AK41)))","v":6.9716943202248541E-2}]
[null,null,2,"CORPORATE",null,14.192080899589241,8.8401379476150463,1.8439581996278397E-2,0.26169603944579228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"respective remaining asset life",null,null,null,null,0.62289230241570137,{"$f":"IF($F42<=0,0,IF(SUM($AC42:AC42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AC42)))","v":0.62289230241570137},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AD42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AD42)))","v":0.62289230241570137},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AE42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AE42)))","v":0.62289230241570137},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AF42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AF42)))","v":0.62289230241570137},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AG42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AG42)))","v":0.62289230241570137},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AH42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AH42)))","v":0.62289230241570137},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AI42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AI42)))","v":0.62289230241570137},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AJ42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AJ42)))","v":0.62289230241570137},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AK42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AK42)))","v":0.62289230241570137}]
[null,null,3,"INTANGIBLE",null,4,0.59138789373454914,1.2335718766771739E-3,4.9342875067086957E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14784697343363717,{"$f":"IF($F43<=0,0,IF(SUM($AC43:AC43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AC43)))","v":0.14784697343363717},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AD43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AD43)))","v":0.14784697343363717},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AE43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AE43)))","v":0.14784697343363717},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AF43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AF43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AG43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AG43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AH43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AH43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AI43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AI43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AJ43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AJ43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AK43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AK43)))","v":0}]
[null,null,4,"LAND",null,0,22.483435845916755,4.6898041783465225E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F44<=0,0,IF(SUM($AC44:AC44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AC44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AD44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AD44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AE44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AE44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AF44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AF44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AG44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AG44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AH44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AH44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AI44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AI44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AJ44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AJ44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AK44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AK44)))","v":0}]
[null,null,5,"SEWER",null,47.723816126113611,{"$f":"168.682586694012-0.5","v":168.182586694012},0.35081088282418738,16.742034066941105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5240808540871358,{"$f":"IF($F45<=0,0,IF(SUM($AC45:AC45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AC45)))","v":3.5240808540871358},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AD45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AD45)))","v":3.5240808540871358},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AE45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AE45)))","v":3.5240808540871358},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AF45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AF45)))","v":3.5240808540871358},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AG45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AG45)))","v":3.5240808540871358},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AH45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AH45)))","v":3.5240808540871358},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AI45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AI45)))","v":3.5240808540871358},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AJ45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AJ45)))","v":3.5240808540871358},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AK45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AK45)))","v":3.5240808540871358}]
[null,null,6,"WATER",null,46.817129164062941,{"$f":"277.778602851795-0.489026942166959","v":277.28957590962801},0.5783963895131633,27.078858475865427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9228231388967076,{"$f":"IF($F46<=0,0,IF(SUM($AC46:AC46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AC46)))","v":5.9228231388967076},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AD46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AD46)))","v":5.9228231388967076},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AE46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AE46)))","v":5.9228231388967076},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AF46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AF46)))","v":5.9228231388967076},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AG46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AG46)))","v":5.9228231388967076},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AH46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AH46)))","v":5.9228231388967076},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AI46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AI46)))","v":5.9228231388967076},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AJ46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AJ46)))","v":5.9228231388967076},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AK46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AK46)))","v":5.9228231388967076}]
[null,null,7,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F47<=0,0,IF(SUM($AC47:AC47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AC47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AD47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AD47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AE47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AE47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AF47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AF47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AG47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AG47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AH47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AH47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AI47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AI47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AJ47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AJ47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AK47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AK47)))","v":0}]
[null,null,8,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F48<=0,0,IF(SUM($AC48:AC48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AC48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AD48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AD48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AE48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AE48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AF48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AF48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AG48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AG48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AH48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AH48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AI48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AI48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AJ48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AJ48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AK48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AK48)))","v":0}]
[null,null,9,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F49<=0,0,IF(SUM($AC49:AC49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AC49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AD49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AD49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AE49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AE49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AF49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AF49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AG49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AG49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AH49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AH49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AI49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AI49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AJ49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AJ49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AK49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AK49)))","v":0}]
[null,null,10,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F50<=0,0,IF(SUM($AC50:AC50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AC50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AD50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AD50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AE50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AE50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AF50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AF50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AG50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AG50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AH50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AH50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AI50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AI50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AJ50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AJ50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AK50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AK50)))","v":0}]
[null,null,11,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F51<=0,0,IF(SUM($AC51:AC51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AC51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AD51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AD51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AE51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AE51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AF51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AF51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AG51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AG51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AH51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AH51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AI51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AI51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AJ51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AJ51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AK51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AK51)))","v":0}]
[null,null,12,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F52<=0,0,IF(SUM($AC52:AC52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AC52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AD52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AD52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AE52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AE52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AF52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AF52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AG52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AG52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AH52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AH52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AI52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AI52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AJ52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AJ52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AK52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AK52)))","v":0}]
[null,null,13,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F53<=0,0,IF(SUM($AC53:AC53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AC53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AD53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AD53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AE53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AE53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AF53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AF53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AG53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AG53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AH53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AH53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AI53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AI53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AJ53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AJ53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AK53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AK53)))","v":0}]
[null,null,14,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F54<=0,0,IF(SUM($AC54:AC54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AC54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AD54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AD54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AE54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AE54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AF54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AF54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AG54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AG54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AH54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AH54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AI54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AI54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AJ54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AJ54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AK54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AK54)))","v":0}]
[null,null,15,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F55<=0,0,IF(SUM($AC55:AC55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AC55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AD55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AD55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AE55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AE55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AF55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AF55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AG55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AG55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AH55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AH55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AI55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AI55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AJ55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AJ55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AK55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AK55)))","v":0}]
[null,null,16,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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":479.41097305780704},null,{"$f":"SUM(I41:I81)","v":44.210071879408702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulatory depreciation (Existing assets):",{"$f":"+SUM(AC41:AC81)","v":10.287360212035431},10.287360212035431,10.287360212035431,10.287360212035431,10.139513238601793,10.139513238601793,10.139513238601793,10.139513238601793,10.139513238601793,10.139513238601793]
[]
[null,null,null,null,null,"RAB Rolled forward",{"$f":"+AB30","v":479.41097305780676}]
[null,null,null,null,null,"Difference",{"$f":"G82-G84","v":0}]

{"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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$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,{"$f":"+W57","v":10.735009954751131},10.483084369449379,11.908950920245399,11.355020583190395,11.879906053994912,9.5440000000000005,11.059999999999999,11.059999999999999,12.753,12.718,12.686999999999999,{"$f":"+AH57","v":12.655999999999999},{"$f":"+AI57","v":12.632999999999999},{"$f":"+AJ57","v":12.617000000000001},{"$f":"+AK57","v":12.600999999999999},{"$f":"+AL57","v":12.596}]
[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$65543)+W65","v":74.175062028298825},79.520149338596809,80.132889097914131,70.646507698212957,69.514414433691897,68.348155460613839,{"$f":"+SUMIF($E$69:$E$65543,$E$71,AC$69:AC$65543)","v":72.085592710790038},{"$f":"+SUMIF($E$69:$E$65543,$E$71,AD$69:AD$65543)","v":74.255732197673808},76.938205093765205,79.724362717881007,82.618643799974649,84.401600024524967,86.227572213389763,88.097702654811798,90.007570331561936,91.97454740276109]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W12+W13","v":84.91007198304996},90.003233708046196,{"$f":"+Y12+Y13","v":92.041840018159533},82.001528281403353,81.394320487686812,77.892155460613836,83.145592710790041,85.31573219767381,89.691205093765205,92.442362717881011,95.305643799974646,{"$f":"+AH12+AH13","v":97.057600024524959},{"$f":"+AI12+AI13","v":98.860572213389759},{"$f":"+AJ12+AJ13","v":100.7147026548118},{"$f":"+AK12+AK13","v":102.60857033156194},{"$f":"+AL12+AL13","v":104.57054740276109}]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59","v":3.9244343891402717E-2},7.4824156305506234E-2,{"$f":"+Y59","v":0.26278527607361962},0.30709348198970843,9.0086597073791339E-2,9.9999960000000013E-2,0.1,0.1,0.1,0.1,0.1,{"$f":"+AH59","v":0.1},{"$f":"+AI59","v":0.1},{"$f":"+AJ59","v":0.1},{"$f":"+AK59","v":0.1},{"$f":"+AL59","v":0.1}]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W14-W15","v":84.870827639158563},89.928409551740685,91.779054742085918,81.694434799413642,81.30423389061302,77.792155500613831,83.045592710790046,85.215732197673816,89.591205093765211,92.342362717881016,95.205643799974652,{"$f":"+AH14-AH15","v":96.957600024524965},{"$f":"+AI14-AI15","v":98.760572213389764},{"$f":"+AJ14-AJ15","v":100.61470265481181},{"$f":"+AK14-AK15","v":102.50857033156194},{"$f":"+AL14-AL15","v":104.4705474027611}]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M10","v":83.825147629951175},{"$f":"+Determination_Lookup!N10","v":81.08757624689899},{"$f":"+Determination_Lookup!O10","v":82.858152399618504},{"$f":"+Determination_Lookup!P10","v":84.676018279413583},{"$f":"+Determination_Lookup!Q10","v":86.425116612588454},{"$f":"+Determination_Lookup!R10","v":85.619469774404408},{"$f":"+'Rev&RAV_FO'!AC23","v":83.39429580955948},{"$f":"+'Rev&RAV_FO'!AD23","v":85.429561455038765},{"$f":"+'Rev&RAV_FO'!AE23","v":89.091928940490078},{"$f":"+'Rev&RAV_FO'!AF23","v":93.776068548082989},{"$f":"+'Rev&RAV_FO'!AG23","v":94.118406939308542},{"$f":"+'Rev&RAV_FO'!AH23","v":95.884752263940143},{"$f":"+'Rev&RAV_FO'!AI23","v":97.911986301252284},{"$f":"+'Rev&RAV_FO'!AJ23","v":100.95444828726592},{"$f":"+'Rev&RAV_FO'!AK23","v":103.47813798825067},{"$f":"+'Rev&RAV_FO'!AL23","v":104.92454298150889}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12","v":2.0877990950226248},{"$f":"+NotPres_FO!X12","v":2.7816980461811727},{"$f":"+NotPres_FO!Y12","v":2.6495705521472397},{"$f":"+NotPres_FO!Z12","v":3.2653919382504286},{"$f":"+NotPres_FO!AA12","v":4.0012576327989819},{"$f":"+NotPres_FO!AB12","v":3.45},{"$f":"+NotPres_FO!AC12","v":4.13},{"$f":"+NotPres_FO!AD12","v":4.13},{"$f":"+NotPres_FO!AE12","v":4.13},{"$f":"+NotPres_FO!AF12","v":4.13},{"$f":"+NotPres_FO!AG12","v":4.13},{"$f":"+NotPres_FO!AH12","v":4.13},{"$f":"+NotPres_FO!AI12","v":4.13},{"$f":"+NotPres_FO!AJ12","v":4.13},{"$f":"+NotPres_FO!AK12","v":4.13},{"$f":"+NotPres_FO!AL12","v":4.13}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W17+W20","v":86.958626734181195},92.710107597921862,94.428625294233157,84.959826737664073,85.305491523412002,81.242155500613833,87.175592710790042,89.345732197673811,93.721205093765207,96.472362717881012,99.335643799974648,{"$f":"+AH17+AH20","v":101.08760002452496},{"$f":"+AI17+AI20","v":102.89057221338976},{"$f":"+AJ17+AJ20","v":104.7447026548118},{"$f":"+AK17+AK20","v":106.63857033156194},{"$f":"+AL17+AL20","v":108.60054740276109}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,"Price control - Sixth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":416.11070482699284},null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AH17:AL17)*(1+RRR)^0.5","v":470.63344786563658}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":416.53484652949936},null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AH18:AL18)*(1+RRR)^0.5","v":470.36287259152402}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",null,null,{"$f":"+AF30-AF31","v":-0.4241417025065175},null,"Variance",null,null,{"$f":"+AK30-AK31","v":0.27057527411255933}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,7.3241158371040722,7.5407344582593252,8.8369693251533743,7.880295025728989,7.9591200630025449,6.8019999999999996,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8]
[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":7.3241158371040722},{"$f":"+SUM(X45:X48)","v":7.5407344582593252},8.8369693251533743,7.880295025728989,7.9591200630025449,6.8019999999999996,7.8,7.8,7.8,7.8,7.8,{"$f":"+SUM(AH45:AH48)","v":7.8},{"$f":"+SUM(AI45:AI48)","v":7.8},{"$f":"+SUM(AJ45:AJ48)","v":7.8},{"$f":"+SUM(AK45:AK48)","v":7.8},{"$f":"+SUM(AL45:AL48)","v":7.8}]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4108941176470586,2.9423499111900537,3.0719815950920246,3.4747255574614067,3.9207859909923664,2.742,3.26,3.26,3.26,3.26,3.26,3.26,3.26,3.26,3.26,3.26]
[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,1.6930000000000001,1.6579999999999999,1.627,1.5960000000000001,1.573,1.5569999999999999,1.5409999999999999,1.536,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":3.4108941176470586},{"$f":"+SUM(X52:X54)","v":2.9423499111900537},3.0719815950920246,3.4747255574614067,3.9207859909923664,2.742,3.26,3.26,4.9529999999999994,4.9179999999999993,4.8869999999999996,{"$f":"+SUM(AH52:AH54)","v":4.8559999999999999},{"$f":"+SUM(AI52:AI54)","v":4.8330000000000002},{"$f":"+SUM(AJ52:AJ54)","v":4.8170000000000002},{"$f":"+SUM(AK52:AK54)","v":4.8010000000000002},{"$f":"+SUM(AL52:AL54)","v":4.7959999999999994},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":10.735009954751131},{"$f":"+X49+X55","v":10.483084369449379},11.908950920245399,11.355020583190395,11.879906053994912,9.5440000000000005,11.059999999999999,11.059999999999999,12.753,12.718,12.686999999999999,{"$f":"+AH49+AH55","v":12.655999999999999},{"$f":"+AI49+AI55","v":12.632999999999999},{"$f":"+AJ49+AJ55","v":12.617000000000001},{"$f":"+AK49+AK55","v":12.600999999999999},{"$f":"+AL49+AL55","v":12.596},null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$69,AS$69:AS$65549),\"-\")","v":7.5176915746019951E-2},-1.5547932080666484E-2,-4.9666618463319115E-2,-3.4931432347175377E-2,-1.6436245492922007E-2,1.7921874999999962E-2,1.7921874999999962E-2,2.3734374999999967E-2,2.3734374999999967E-2,2.3734374999999967E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$69,BL$69:BL$65549)","v":-6.3033524881572697E-3},-1.4179211326028E-2,-8.0203469433256847E-2,-2.7913902659368654E-2,-2.4270774042014564E-2,1.8150019816353533E-2,1.8168165314309433E-2,2.4073386470479172E-2,2.4088260475255484E-2,2.4102649693016637E-2,9.5000000000000674E-3,9.5000000000000639E-3,9.5000000000000692E-3,9.5000000000000605E-3,9.5000000000000605E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$70,AS$69:AS$65549),\"-\")","v":2.7785903618417977E-2},5.3750740260951725E-3,4.1847779519548324E-3,2.4082322046813306E-2,3.0967678533427967E-2,1.6211027793967991E-2,1.426348481212969E-2,1.4265447856361191E-2,1.4269595950689455E-2,1.4274040594258556E-2,1.4277215968906106E-2,1.4280443893285503E-2,1.4283725367057413E-2,1.4281997064956512E-2,1.4294958478329763E-2,null,"Quantity",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$70,BL$69:BL$65549)","v":6.7581475664480875E-2},2.0216178964574005E-2,-3.7663369477787277E-2,1.3527164118970137E-2,9.3505146558197916E-3,3.5868750851931495E-2,1.1720051443673945E-2,1.1763207164647245E-2,1.1834716231107418E-2,1.1909171928709132E-2,1.1966870193104504E-2,1.2020140107414696E-2,1.2073612131051467E-2,1.2064361110127682E-2,1.2237209105075126E-2]
[null,null,null,null,"Revenue not collected",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,3.9244343891402717E-2,7.4824156305506234E-2,0.26278527607361962,0.30709348198970843,9.0086597073791339E-2,9.9999960000000013E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,null,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$71,AS$69:AS$65549),\"-\")","v":0.16919063506627049},-8.0850630042324564E-3,-4.768005674469486E-2,-1.3920537895518389E-2,1.186628374980004E-2,3.4394265141489709E-2,3.2410692614487355E-2,3.8298284662175365E-2,3.8302534384814652E-2,3.8307087922151178E-2,2.3912849520610745E-2,2.3916108110271752E-2,2.3919420758044534E-2,2.3917676037073635E-2,2.3930760583873969E-2,null,"Revenue",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$71,BL$69:BL$65549)","v":7.2060436002854528E-2},7.2785744616756364E-3,-0.11838311967149692,-1.6024759063209441E-2,-1.6777225019863607E-2,5.4682342559045777E-2,3.0105037709691359E-2,3.6124792210660291E-2,3.6212927254025043E-2,3.6303596333979102E-2,2.1580555459939085E-2,2.1634331438435139E-2,2.1688311446296463E-2,2.1678972540673896E-2,2.1853462591573329E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS57:AW57),\"-\")","v":-8.2810625276126069E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX57:BB57),\"-\")","v":2.1409374999999963E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC57:BG57),\"-\")","v":9.5000000000000639E-3},null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL57:BP57),\"-\")","v":-3.0574141989765064E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ57:BU57),\"-\")","v":2.1716496353882852E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV57:BZ57),\"-\")","v":9.5000000000000639E-3}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,{"$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,{"$f":"IFERROR(AVERAGE(AS58:AW58),\"-\")","v":1.8479151235341849E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX58:BB58),\"-\")","v":1.4656719401481378E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC58:BG58),\"-\")","v":1.4283668154507059E-2},null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL58:BP58),\"-\")","v":1.4602392785211507E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ58:BU58),\"-\")","v":1.6619179524013847E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV58:BZ58),\"-\")","v":1.2072438529354695E-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,{"$f":"IFERROR(AVERAGE(AS59:AW59),\"-\")","v":2.2274252234324964E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX59:BB59),\"-\")","v":3.6342572945023646E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC59:BG59),\"-\")","v":2.3919363001974926E-2},null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,-1.436921865800796E-2,null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ59:BU59),\"-\")","v":3.868573921348032E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV59:BZ59),\"-\")","v":2.1687126695383585E-2}]
[null,null,null,null,"Tariff revenue",null,null,null,{"$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",{"$f":"IFERROR((X13/W13-1)-BL59,\"-\")","v":-2.7755575615628914E-17},4.2689093814733854E-4,-1.3877787807814457E-16,-3.2959746043559335E-16,6.0021432268797525E-16,-8.3266726846886741E-17,-1.6306400674181987E-16,-6.2450045135165055E-17,2.0816681711721685E-16,-4.8572257327350599E-16,2.2551405187698492E-16,-6.591949208711867E-17,2.1857515797307769E-16,1.8388068845354155E-16,-3.8163916471489756E-16]
[]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<<Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year-over-Year (YoY) Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted YoY Growth Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"AS55","v":"FOURTH REG PERIOD"},null,null,null,null,{"$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","Service Fee","20 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,191.59088687782807,187.75361456483128,182.72263803680983,176.55218696397944,170.37038167938931,165.16,168.21545999999998,171.32744600999996,175.52496843724495,179.82533016395746,184.23105075297443,185.98124573512769,187.74806756961141,189.53167421152273,191.33222511653221,193.14988125513929,null,null,null,{"$f":"E69","v":"Price"},"Water",{"$f":"I69","v":"Fixed"},{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR(X69/W69-1,\"-\"))","v":-2.0028469910699398E-2},-2.6795630750875654E-2,-3.3769494240704523E-2,-3.5014039706295796E-2,-3.0582673044628361E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR((X69/W69-1)*(W71/W$13),\"-\"))","v":-2.7299692049928053E-3},-3.4189196361622742E-3,-4.3571754996346457E-3,-4.8294318782776055E-3,-4.1958077671792214E-3,2.5400177965622887E-3,2.4896721427178589E-3,3.3088880998526551E-3,3.3208405223392841E-3,3.3325526453474681E-3,1.2966582853280132E-3,1.3005447098844174E-3,1.3043741208476093E-3,1.308145689000425E-3,1.311940154555991E-3]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Water"},"Service Fee","20 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,52770.723211338664,54039.806890374362,56584.689996126195,55191.401323691964,55978.455698467296,56818.132533944299,57670.40452195346,58535.460589782757,59413.492498629494,60304.694886108933,61209.265309400558,62127.404289041559,63059.315353377177,64005.205083677829,64965.283159932987,65939.762407331975,null,null,null,"Qty","Water","Fixed",2.4049010546116856E-2,4.7092749811530776E-2,-2.4623068051262909E-2,1.4260452822339786E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X70=\"\",X70=0),\"-\",IFERROR((X70/W70-1)*(W71/W$13),\"-\"))","v":3.2779867106260442E-3},6.0086783755317385E-3,-3.177039847682393E-3,1.9669220129003933E-3,2.057933798521983E-3,2.0594738891045491E-3,2.0186530886901468E-3,2.0258498570526356E-3,2.0331676667383267E-3,2.0403383542943578E-3,2.0473551873599937E-3,2.0534916471858949E-3,2.0595380855488298E-3,2.0654931931585385E-3,2.0714844545620639E-3]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Water"},"Service Fee","20 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W69*W70/10^6","v":10.110389661244762},10.146169074053262,10.33930382858726,9.744162605304485,9.5370708631706584,9.3840827693062412,9.7010536250464803,10.028730963866485,10.428551395568432,10.844311668331256,11.276647263768451,{"$f":"AH69*AH70/10^6","v":11.554532043965864},{"$f":"AI69*AI70/10^6","v":11.839264599859291},{"$f":"AJ69*AJ70/10^6","v":12.131013677761324},{"$f":"AK69*AK70/10^6","v":12.429952182315558},{"$f":"AL69*AL70/10^6","v":12.736257278968269},null,null,null,"Rev","Water","Fixed",3.5388757513126201E-3,1.9035239125661851E-2,-5.7561053737221868E-2,-2.1252902945307017E-2,-1.6041413140297833E-2,3.3777499999999794E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999945E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X71=\"\",X71=0),\"-\",IFERROR((X71/W71-1)*(W71/W$13),\"-\"))","v":4.8236444743181408E-4},2.4287524123179282E-3,-7.426928318478244E-3,-2.9313797508360726E-3,-2.2008110851649194E-3,4.6375919526152626E-3,4.5456703135487641E-3,5.3843712784030912E-3,5.4038207969127105E-3,5.4228792893220483E-3,3.3634633469679181E-3,3.3735445277185694E-3,3.3834778182091439E-3,3.3932610674939911E-3,3.4031037114363857E-3]
[null,null,null,{"$f":"D69+1","v":2},"Price","Water","Service Fee","25 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,299.35585520361991,293.36571047957375,285.50208588957059,275.86345626072045,266.21160305343511,258.07,262.84429499999999,267.70691445749998,274.26573386170872,280.98524434132059,287.86938282768295,290.60414196454599,293.3648813132092,296.15184768568469,298.96529023869869,301.80546049596632,null,null,null,"Price","Water","Fixed",-2.0010113782380157E-2,-2.6804852472868235E-2,-3.376027743831711E-2,-3.4987791924724232E-2,-3.058320133326764E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X72=\"\",X72=0),\"-\",IFERROR((X72/W72-1)*(W74/W$13),\"-\"))","v":-1.0474164085125801E-4},-1.2895054336105262E-4,-1.5769110019211153E-4,-1.8047740082623319E-4,-1.5776209009770237E-4,9.550279669561052E-5,9.3609837224964477E-5,1.2441175330206152E-4,1.248611555764493E-4,1.2530152276759194E-4,4.875339565532192E-5,4.8899522353640906E-5,4.9043505382884492E-5,4.91853135650986E-5,4.9327982672776576E-5]
[null,null,null,null,"Qty","Water","Service Fee","25 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1297,1304,1311,1321,1347,1367.2049999999999,1387.7130749999999,1408.5287711249998,1429.6567026918747,1451.1015532322526,1472.8680765307363,1494.9610976786971,1517.3855141438773,1540.1462968560354,1563.2484913088758,1586.6972186785088,null,null,null,"Qty","Water","Fixed",5.3970701619121542E-3,5.368098159509227E-3,7.6277650648359785E-3,1.9682059046177036E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X73=\"\",X73=0),\"-\",IFERROR((X73/W73-1)*(W74/W$13),\"-\"))","v":2.8250613199701803E-5},2.5824397846801909E-5,3.5628577616952707E-5,1.0152589415202083E-4,7.7376835919769316E-5,7.743470002346765E-5,7.5899868020241134E-5,7.6170461205343391E-5,7.6445605454968554E-5,7.6715218020974267E-5,7.6979045771559905E-5,7.7209772137326718E-5,7.7437113762448176E-5,7.7661021418575708E-5,7.7886288430698832E-5]
[null,null,null,null,"Rev",{"$f":"+F72","v":"Water"},"Service Fee","25 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W72*W73/10^6","v":0.38826454419909506},0.38254888646536417,0.37429323460122704,0.3644156257204117,0.35858702931297709,0.35283459434999997,0.36475246486065704,0.37707289124248788,0.39210584473409771,0.40773812449903429,0.42399362417749958,{"$f":"AH72*AH73/10^6","v":0.43444188706129361},{"$f":"AI72*AI73/10^6","v":0.44514762126320145},{"$f":"AJ72*AJ73/10^6","v":0.45611717152017989},{"$f":"AK72*AK73/10^6","v":0.46735703891936592},{"$f":"AL72*AL73/10^6","v":0.47887388475093629},null,null,null,"Rev","Water","Fixed",-1.4721039608499575E-2,-2.1580645392584641E-2,-2.6390027838304353E-2,-1.5994364665104843E-2,-1.6041949353266638E-2,3.3777499999999794E-2,3.3777500000000016E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867500000000167E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999679E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X74=\"\",X74=0),\"-\",IFERROR((X74/W74-1)*(W74/W$13),\"-\"))","v":-7.7056325636105417E-5},-1.0381836468873543E-4,-1.2326535324024004E-4,-8.2503673533774156E-5,-8.2751685529398013E-5,1.7437003866951195E-4,1.7091385280358087E-4,2.0244839080693622E-4,2.0317967836506497E-4,2.0389626363008162E-4,1.264637423617113E-4,1.2684278732627189E-4,1.272162717260756E-4,1.2758411468715043E-4,1.2795419084356556E-4]
[null,null,null,{"$f":"D72+1","v":3},"Price","Water","Service Fee","32 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,490.47580995475113,480.65717584369452,467.77950920245399,452.00122641509438,436.18264631043257,422.84,430.66253999999998,438.62979698999999,449.37622701625497,460.38594457815321,471.66540022031796,476.146221522411,480.66961062687392,485.23597192782927,489.84571366114369,494.49924794092459,null,null,null,"Price","Water","Fixed",-2.0018589932013997E-2,-2.6791791090263972E-2,-3.3730170896670852E-2,-3.499676368164284E-2,-3.0589585402571506E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X75=\"\",X75=0),\"-\",IFERROR((X75/W75-1)*(W77/W$13),\"-\"))","v":-3.9314214929422794E-5},-4.8258770777069534E-5,-5.907043773779385E-5,-6.7397423689262458E-5,-5.7774154787293971E-5,3.4966610173952614E-5,3.4273537529220166E-5,4.5551098284968778E-5,4.5715638745389953E-5,4.5876871174584267E-5,1.7850168157583066E-5,1.7903669787618175E-5,1.7956386552251483E-5,1.8008307036242772E-5,1.8060542732417635E-5]
[null,null,null,null,"Qty","Water","Service Fee","32 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,297,298,300,301,301,305.51499999999999,310.09772499999997,314.74919087499995,319.47042873812489,324.26248516919674,329.12642244673464,334.06331878343565,339.07426856518714,344.16038259366491,349.32278833256987,354.56263015755837,null,null,null,"Qty","Water","Fixed",3.3670033670034627E-3,6.7114093959732557E-3,3.3333333333334103E-3,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X76=\"\",X76=0),\"-\",IFERROR((X76/W76-1)*(W77/W$13),\"-\"))","v":6.6124084907086647E-6},1.2088940472107603E-5,5.8375470355360135E-6,0,2.833030622692102E-5,2.8351305546447938E-5,2.7789354753421633E-5,2.7888427521409314E-5,2.798916657881003E-5,2.8087880310969815E-5,2.818447603828868E-5,2.8268952296238849E-5,2.8352189293028286E-5,2.8434169004593475E-5,2.8516646419606414E-5]
[null,null,null,null,"Rev",{"$f":"+F75","v":"Water"},"Service Fee","32 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W75*W76/10^6","v":0.14567131555656107},0.14323583840142098,0.14033385276073618,0.1360523691509434,0.13129097653944019,0.12918396259999998,0.13354747389672147,0.13805837369626797,0.14356241590960392,0.14928589052588004,0.15523754576642054,{"$f":"AH75*AH76/10^6","v":0.15906298698796956},{"$f":"AI75*AI76/10^6","v":0.16298269664482057},{"$f":"AJ75*AJ76/10^6","v":0.16699899774689056},{"$f":"AK75*AK76/10^6","v":0.17111427054886832},{"$f":"AL75*AL76/10^6","v":0.17533095396086879},null,null,null,"Rev","Water","Fixed",-1.6718989224714154E-2,-2.0260192372749231E-2,-3.0509271466326315E-2,-3.4996763681642951E-2,-1.6048429183610047E-2,3.3777500000000016E-2,3.3777500000000016E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999945E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X77=\"\",X77=0),\"-\",IFERROR((X77/W77-1)*(W77/W$13),\"-\"))","v":-3.2834177532752331E-5},-3.6493714672593929E-5,-5.3429792161383764E-5,-6.7397423689262675E-5,-3.0310460882182112E-5,6.3842414873010135E-5,6.257699534558039E-5,7.4122792280652765E-5,7.4390539905380966E-5,7.4652904553172995E-5,4.6302396718235368E-5,4.6441177130671172E-5,4.6577921643563413E-5,4.6712600646380184E-5,4.6848097293010185E-5]
[null,null,null,{"$f":"D75+1","v":4},"Price","Water","Service Fee","40 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,766.36354751131228,751.02546181172295,730.90141104294491,706.2512521440824,681.54458015267164,660.71,672.93313499999999,685.38239799749999,702.17426674843875,719.3775362837755,737.00228592272799,744.00380763899398,751.07184381156446,758.20702632777443,765.40999307788832,772.68138801212831,null,null,null,"Price","Water","Fixed",-2.001411177423329E-2,-2.6795430770392481E-2,-3.37256961423682E-2,-3.4982836372190018E-2,-3.0569651288261279E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X78=\"\",X78=0),\"-\",IFERROR((X78/W78-1)*(W80/W$13),\"-\"))","v":-6.7204228969363545E-5},-8.3006492154000765E-5,-1.0151328035464998E-4,-1.1750675383100362E-4,-1.0220314577831791E-4,6.1897945043490058E-5,6.0671066822771013E-5,8.0634621551446055E-5,8.0925891317829265E-5,8.1211305202442318E-5,3.1598394071902014E-5,3.1693102736515932E-5,3.1786422031234812E-5,3.1878331748783537E-5,3.1970799455405786E-5]
[null,null,null,null,"Qty","Water","Service Fee","40 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,325,328,330,336,341,346.11499999999995,351.30672499999991,356.5763258749999,361.92497076312486,367.35384532457169,372.86415300444025,378.45711529950682,384.13397202899938,389.89598160943433,395.74442133357581,401.68058765357944,null,null,null,"Qty","Water","Fixed",9.2307692307691536E-3,6.0975609756097615E-3,1.8181818181818077E-2,1.4880952380952328E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X79=\"\",X79=0),\"-\",IFERROR((X79/W79-1)*(W80/W$13),\"-\"))","v":3.0995466396196373E-5},1.8888934894069603E-5,5.472669855818036E-5,4.998486656700972E-5,5.0149318754690784E-5,5.0187523008234966E-5,4.9192756883327632E-5,4.9368135643742229E-5,4.9546464072140114E-5,4.9721207266801169E-5,4.989220116616042E-5,5.004174116291923E-5,5.0189087417738511E-5,5.0334208024394392E-5,5.0480209666429514E-5]
[null,null,null,null,"Rev",{"$f":"+F78","v":"Water"},"Service Fee","40 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W78*W79/10^6","v":0.24906815294117648},0.24633635147424512,0.2411974656441718,0.23730042072041169,0.23240670183206102,0.22868164164999999,0.2364059358008328,0.24439113729734543,0.25413440096354734,0.26426610419396152,0.27480173310291428,{"$f":"AH78*AH79/10^6","v":0.28157353481090286},{"$f":"AI78*AI79/10^6","v":0.28851221064248045},{"$f":"AJ78*AJ79/10^6","v":0.29562187279323787},{"$f":"AK78*AK79/10^6","v":0.30290673479354513},{"$f":"AL78*AL79/10^6","v":0.31037111400569517},null,null,null,"Rev","Water","Fixed",-1.0968088190610792E-2,-2.0861256567772934E-2,-1.6157072435865727E-2,-2.0622461913442858E-2,-1.602819605758532E-2,3.3777499999999794E-2,3.3777500000000016E-2,3.9867499999999945E-2,3.9867499999999723E-2,3.9867499999999945E-2,2.4642500000000123E-2,2.4642499999999679E-2,2.4642500000000345E-2,2.4642499999999679E-2,2.4642500000000345E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X80=\"\",X80=0),\"-\",IFERROR((X80/W80-1)*(W80/W$13),\"-\"))","v":-3.6829109302114772E-5},-6.4623694407211699E-5,-4.8632277802917251E-5,-6.9270499672193222E-5,-5.3586874210301973E-5,1.1301393722737715E-4,1.1077388970844072E-4,1.3121227651846022E-4,1.3168624375973633E-4,1.3215068204728038E-4,8.1964571149141481E-5,8.2210240440481938E-5,8.2452305779443096E-5,8.2690714749408716E-5,8.293057111366765E-5]
[null,null,null,{"$f":"D78+1","v":5},"Price","Water","Service Fee","50 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1197.4458461538463,1173.4958525754885,1142.0517791411044,1103.5494596912522,1064.9409923664123,1032.3900000000001,1051.4892150000001,1070.9417654775,1097.1798387316987,1124.0607447806253,1151.6002330277506,1162.5404352415144,1173.5845693763088,1184.7336227853837,1195.9885922018448,1207.3504838277624,null,null,null,"Price","Water","Fixed",-2.0000899126490279E-2,-2.679521479805258E-2,-3.371328704448795E-2,-3.4985715398421435E-2,-3.0566005628237081E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X81=\"\",X81=0),\"-\",IFERROR((X81/W81-1)*(W83/W$13),\"-\"))","v":-9.6219644327735706E-5},-1.1941766025551018E-4,-1.4510521965141571E-4,-1.6777615560784005E-4,-1.4422484502718804E-4,8.7358562247385083E-5,8.5627029523005594E-5,1.1380223691024109E-4,1.1421331530710047E-4,1.1461612910952507E-4,4.4595830661392388E-5,4.4729496048300273E-5,4.4861200572753457E-5,4.4990915715574068E-5,4.5121418366335042E-5]
[null,null,null,null,"Qty","Water","Service Fee","50 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,298,302,302,307,308,312.61999999999995,317.30929999999989,322.06893949999989,326.89997359249986,331.8034731963873,336.78052529433307,341.83223317374802,346.95971667135422,352.16411242142448,357.44657410774579,362.80827271936192,null,null,null,"Qty","Water","Fixed",1.3422818791946289E-2,0,1.655629139072845E-2,3.2573289902280145E-3,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X82=\"\",X82=0),\"-\",IFERROR((X82/W82-1)*(W83/W$13),\"-\"))","v":6.4574039490361443E-5},0,7.1259865455845041E-5,1.5620722037745788E-5,7.0777081628528796E-5,7.0831266687068669E-5,6.9427321234869093E-5,6.9674838924637045E-5,6.9926519575775437E-5,7.0173140271137445E-5,7.0414469465355473E-5,7.062552007626265E-5,7.0833474588557151E-5,7.1038287971958121E-5,7.1244344788949125E-5]
[null,null,null,null,"Rev",{"$f":"+F81","v":"Water"},"Service Fee","50 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W82/10^6","v":0.35683886215384619},0.35439574747779751,0.34489963730061352,0.33878968412521443,0.32800182564885494,0.32274576179999998,0.3336473067691994,0.34491707867359606,0.35866806030761555,0.37296725920192936,0.38783653140816221,{"$f":"AH81*AH82/10^6","v":0.39739379313338785},{"$f":"AI81*AI82/10^6","v":0.40718656968067735},{"$f":"AJ81*AJ82/10^6","v":0.41722066472403335},{"$f":"AK81*AK82/10^6","v":0.42750202495449524},{"$f":"AL81*AL82/10^6","v":0.4380367436044364},null,null,null,"Rev","Water","Fixed",-6.8465487791947721E-3,-2.679521479805258E-2,-1.771516265780726E-2,-3.1842346393204712E-2,-1.6024495712660736E-2,3.3777499999999794E-2,3.3777500000000016E-2,3.9867499999999723E-2,3.9867499999999723E-2,3.9867499999999723E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999679E-2,2.4642500000000123E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X83=\"\",X83=0),\"-\",IFERROR((X83/W83-1)*(W83/W$13),\"-\"))","v":-3.2937143687410535E-5},-1.1941766025551018E-4,-7.6247758494434948E-5,-1.5270193570562541E-4,-7.5611136074067072E-5,1.595002073681642E-4,1.5633875620072048E-4,1.8518410938853108E-4,1.8585303461248176E-4,1.8650851131730471E-4,1.1567923758666844E-4,1.1602595856528711E-4,1.1636759316990159E-4,1.1670406742326443E-4,1.1704258443077993E-4]
[null,null,null,{"$f":"D81+1","v":6},"Price","Water","Service Fee","80mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,3065.4541900452491,3004.1348579040855,2923.6490797546016,2825.0793910806178,2726.2729007633588,2642.96,2691.8547599999997,2741.6540730599995,2808.8245978499695,2877.6408004972936,2948.1430001094773,2976.1503586105173,3004.4237870173174,3032.9658129939821,3061.7789882174252,3090.8658886054909,null,null,null,"Price","Water","Fixed",-2.000334317188357E-2,-2.6791666138995085E-2,-3.371461005924048E-2,-3.4974765887717085E-2,-3.0559266733726886E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,{"$f":"AP84","v":"Price"},"Water","Fixed",{"$f":"IF(OR(X84=\"\",X84=0),\"-\",IFERROR((X84/W84-1)*(W86/W$13),\"-\"))","v":-4.7947668218067962E-5},-5.8704305405576695E-5,-7.3804668557656773E-5,-8.6713449811830044E-5,-7.4306888569929539E-5,4.5018731318551942E-5,4.4126415734564027E-5,5.8646023871182612E-5,5.8857866046957763E-5,5.9065449206252475E-5,2.2981693686619254E-5,2.305057584292988E-5,2.3118447502527542E-5,2.3185293968544828E-5,2.3252546263223515E-5]
[null,null,null,null,"Qty","Water","Service Fee","80mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,58,58,60,62,62,62.929999999999993,63.873949999999986,64.832059249999986,65.804540138749985,66.791608240831223,67.79348236444369,68.810384599910336,69.842540368908985,70.890178474442607,71.953531151559233,73.032834118832611,null,null,null,"Qty","Water","Fixed",0,3.4482758620689724E-2,3.3333333333333437E-2,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X85=\"\",X85=0),\"-\",IFERROR((X85/W85-1)*(W86/W$13),\"-\"))","v":0},7.5556569822636646E-5,7.297001549968361E-5,0,3.6473497164079478E-5,3.6501674042068981E-5,3.577817491991662E-5,3.5905728900723859E-5,3.6035428192014773E-5,3.6162519922195205E-5,3.628688476834571E-5,3.6395646067783541E-5,3.6502811846095637E-5,3.6608358897701874E-5,3.6714546731405064E-5]
[null,null,null,null,"Rev",{"$f":"+F84","v":"Water"},"Service Fee","80mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W84*W85/10^6","v":0.17779634302262443},0.17423982175843697,0.17541894478527612,0.1751549222469983,0.16902891984732824,0.16632147279999998,0.17193939634750197,0.17774707930762967,0.1848334109919266,0.19220225700464719,0.19986488048577997,{"$f":"AH84*AH85/10^6","v":0.20479005080315074},{"$f":"AI84*AI85/10^6","v":0.2098365896300674},{"$f":"AJ84*AJ85/10^6","v":0.21500748779002632},{"$f":"AK84*AK85/10^6","v":0.22030580980789202},{"$f":"AL84*AL85/10^6","v":0.22573469572608298},null,null,null,"Rev","Water","Fixed",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR(X86/W86-1,\"-\"))","v":-2.0003343171883459E-2},6.7672419251774141E-3,-1.5050970612153769E-3,-3.4974765887717196E-2,-1.6017655734732794E-2,3.3777500000000016E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999723E-2,3.9867499999999945E-2,2.4642499999999679E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR((X86/W86-1)*(W86/W$13),\"-\"))","v":-4.7947668218067691E-5},1.4827978023763869E-5,-3.2948086765624192E-6,-8.6713449811830329E-5,-3.8947994734398779E-5,8.2195686330399572E-5,8.0566486890498948E-5,9.5431443129974394E-5,9.577616222967655E-5,9.6113950866541652E-5,5.9613303860263557E-5,5.9791980548357744E-5,5.9968036061160926E-5,6.0141432275774711E-5,6.0315881188576765E-5]
[null,null,null,{"$f":"D84+1","v":7},"Price","Water","Service Fee","100 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,4789.7721719457013,4693.9724067495563,4568.2179754601229,4414.2084648370501,4259.827022900763,4129.6400000000003,4206.0383400000001,4283.8500492900002,4388.8043754976052,4496.3300826972963,4606.4901697233799,4650.2518263357524,4694.429218685942,4739.0262962634588,4784.0470460779616,4829.4954930157028,null,null,null,"Price","Water","Fixed",-2.000090228868423E-2,-2.6790620053200209E-2,-3.3713257872192592E-2,-3.4973754222544673E-2,-3.0561574965574767E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X87=\"\",X87=0),\"-\",IFERROR((X87/W87-1)*(W89/W$13),\"-\"))","v":-8.3949842001800171E-5},-1.0437345168659164E-4,-1.1531558067366494E-4,-1.4204231819533387E-4,-1.2735081823491828E-4,7.7149315753496892E-5,7.5620140347514681E-5,1.0050262370366853E-4,1.008656610090323E-4,1.0122139957012631E-4,3.9384093928219682E-5,3.9502138374860949E-5,3.9618451117216166E-5,3.9733006969029968E-5,3.9848258295874329E-5]
[null,null,null,null,"Qty",{"$f":"+F87","v":"Water"},"Service Fee","100 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,65,66,60,65,68,69.02,70.055299999999988,71.10612949999998,72.172721442499977,73.255312264137473,74.354141948099524,75.469454077321004,76.601495888480812,77.75051832680802,78.916776101710127,80.100527743235773,null,null,null,"Qty","Water","Fixed",1.538461538461533E-2,-9.0909090909090939E-2,8.3333333333333259E-2,4.6153846153846212E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X88=\"\",X88=0),\"-\",IFERROR((X88/W88-1)*(W89/W$13),\"-\"))","v":6.4573888325409413E-5},-3.5417230318036426E-4,2.8504013937886524E-4,1.874491156885048E-4,6.2505360920552138E-5,6.2553499259591794E-5,6.1313627308795418E-5,6.1532218594082457E-5,6.1754486332060281E-5,6.197228545109742E-5,6.2185411465609199E-5,6.2371797433990154E-5,6.2555449132445753E-5,6.2736326793204385E-5,6.2918302572432315E-5]
[null,null,null,null,"Rev",{"$f":"+F87","v":"Water"},"Service Fee","100 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W87*W88/10^6","v":0.31133519117647063},0.30980217884547073,0.27409307852760739,0.28692355021440824,0.28966823755725191,0.28502775280000003,0.29465527772020195,0.30460799636339608,0.31675195565841369,0.32938006425062549,0.34251162396213725,{"$f":"AH87*AH88/10^6","v":0.35095196665562423},{"$f":"AI87*AI88/10^6","v":0.35960030049393538},{"$f":"AJ87*AJ88/10^6","v":0.36846175089885719},{"$f":"AK87*AK88/10^6","v":0.37754156959538221},{"$f":"AL87*AL88/10^6","v":0.38684513772413642},null,null,null,"Rev","Water","Fixed",-4.9239930931256337E-3,-0.11526420004836391,4.681063730512447E-2,9.5659186594918566E-3,-1.6019998590058426E-2,3.3777499999999794E-2,3.3777500000000016E-2,3.9867499999999723E-2,3.9867499999999945E-2,3.9867499999999723E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642500000000123E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X89=\"\",X89=0),\"-\",IFERROR((X89/W89-1)*(W89/W$13),\"-\"))","v":-2.0667489707187901E-5},-4.4905725925908408E-4,1.601149269823944E-4,3.8850998191848123E-5,-6.6755719587889648E-5,1.4086005474939087E-4,1.3806806976152344E-4,1.6354238165330542E-4,1.6413313225622838E-4,1.6471200601477501E-4,1.0216026680275282E-4,1.0246646788447374E-4,1.027681770164208E-4,1.0306532886676953E-4,1.0336428474274541E-4]
[null,null,null,{"$f":"D87+1","v":8},"Price","Water","Service Fee","150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,10776.99019004525,10561.440666074601,10278.509447852763,9931.9982675814754,9584.6265648854951,9291.73,9463.6270049999985,9638.704104592498,9874.8523551550134,10116.786237856311,10364.64750068379,10463.111651940286,10562.511212633719,10662.85506915374,10764.152192310701,10866.411638137653,null,null,null,"Price","Water","Fixed",-2.000090193732873E-2,-2.6789074252972722E-2,-3.3712201368231942E-2,-3.4975006372062967E-2,-3.0558996002886474E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X90=\"\",X90=0),\"-\",IFERROR((X90/W90-1)*(W92/W$13),\"-\"))","v":-6.1025092256164018E-5},-7.4717610971270399E-5,-9.0808341838338115E-5,-9.834079957069623E-5,-8.4269303646334316E-5,5.0300407916364806E-5,4.9303404301422296E-5,6.5526478356748116E-5,6.5763174228517139E-5,6.5995111408514691E-5,2.5677946338961311E-5,2.5754909870786903E-5,2.5830744352651041E-5,2.5905433363424021E-5,2.5980575815389465E-5]
[null,null,null,null,"Qty","Water","Service Fee","150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,21,21,21,20,20,20,20.299999999999997,20.604499999999994,20.913567499999992,21.22727101249999,21.545680077687489,21.868865278852798,22.196898258035588,22.52985173190612,22.867799507884712,23.210816500502979,null,null,null,"Qty","Water","Fixed",0,0,-4.7619047619047672E-2,0,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X91=\"\",X91=0),\"-\",IFERROR((X91/W91-1)*(W92/W$13),\"-\"))","v":0},0,-1.2826829986490934E-4,0,0,4.0784114526782095E-5,3.9975733217369255E-5,4.0118252055151705E-5,4.0263167895010283E-5,4.0405170250110827E-5,4.0544125798359431E-5,4.066564716439984E-5,4.0785385819974788E-5,4.0903315836984751E-5,4.1021961813772296E-5]
[null,null,null,null,"Rev",{"$f":"+F90","v":"Water"},"Service Fee","150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90*W91/10^6","v":0.22631679399095025},0.22179025398756663,0.215848698404908,0.1986399653516295,0.19169253129770991,0.18583459999999999,0.19211162820149993,0.19860067872307607,0.20651839128206828,0.21475176324650611,0.22331337916773616,{"$f":"AH90*AH91/10^6","v":0.22881637911387703},{"$f":"AI90*AI91/10^6","v":0.23445498673619078},{"$f":"AJ90*AJ91/10^6","v":0.24023254374683736},{"$f":"AK90*AK91/10^6","v":0.2461524742061188},{"$f":"AL90*AL91/10^6","v":0.25221828655174305},null,null,null,"Rev","Water","Fixed",-2.000090193732873E-2,-2.6789074252972833E-2,-7.9725906064982754E-2,-3.4975006372062856E-2,-3.0558996002886585E-2,3.3777499999999794E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999945E-2,2.4642499999999679E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X92=\"\",X92=0),\"-\",IFERROR((X92/W92-1)*(W92/W$13),\"-\"))","v":-6.1025092256164018E-5},-7.471761097127071E-5,-2.1475243494904059E-4,-9.8340799570695918E-5,-8.4269303646334628E-5,9.183902856189219E-5,9.0018688583312702E-5,1.0662762758725125E-4,1.0701278973695539E-4,1.0739020832975345E-4,6.6607241332404386E-5,6.6806880683248967E-5,6.7003591337915411E-5,6.7197330700859953E-5,6.7392246266392418E-5]
[null,null,null,{"$f":"D90+1","v":9},"Price","Water","Service Fee","200 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,19159.088687782805,18775.900630550626,18400.377055214725,18032.35924528302,17671.70251908397,17318.259999999998,17638.647809999999,17964.962794484996,18405.104382949878,18856.02944033215,19318.002161620287,19501.523182155681,19686.78765238616,19873.81213508383,20062.613350367126,20253.208177195615,null,null,null,"Price","Water","Fixed",-2.0000327963225484E-2,-2.0000296269403917E-2,-2.0000558077010067E-2,-2.0000529120635768E-2,-2.0000479223905243E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X93=\"\",X93=0),\"-\",IFERROR((X93/W93-1)*(W95/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Service Fee","200 mm","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X94=\"\",X94=0),\"-\",IFERROR((X94/W94-1)*(W95/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F93","v":"Water"},"Service Fee","200 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"AL93*AL94/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X95=\"\",X95=0),\"-\",IFERROR((X95/W95-1)*(W95/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D93+1","v":10},"Price","Water","Service Fee","250 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,29936.078877828055,29337.352300177619,28551.446503067484,27588.906509433964,26623.997709923664,25810.41,26287.902585,26774.228782822498,27430.197388001649,28102.237224007687,28790.742035995874,29064.254085337838,29340.364499148549,29619.09796189046,29900.479392528421,30184.533946757441,null,null,null,"Price","Water","Fixed",-2.0000167025678084E-2,-2.6788572774693709E-2,-3.3712477353121439E-2,-3.4974521341770148E-2,-3.0558435242818982E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X96=\"\",X96=0),\"-\",IFERROR((X96/W96-1)*(W98/W$13),\"-\"))","v":-8.0718042058665522E-6},-9.8831026305515234E-6,-1.2011796959640331E-5,-1.3658266076395272E-5,-1.1703870579241154E-5,6.986180999063798E-6,6.8477080124770815E-6,9.1009170103080668E-6,9.133791499211994E-6,9.1660050574513127E-6,3.5663881912549678E-6,3.5770775909225581E-6,3.5876101777984714E-6,3.597983671165934E-6,3.6084201425960842E-6]
[null,null,null,null,"Qty","Water","Service Fee","250 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X97=\"\",X97=0),\"-\",IFERROR((X97/W97-1)*(W98/W$13),\"-\"))","v":0},0,0,0,0,5.6644710803219732E-6,5.552195685792204E-6,5.5719900063110328E-6,5.5921172444154778E-6,5.6118398310926116E-6,5.6311392493498752E-6,5.6480172488250176E-6,5.6646476491554063E-6,5.681026849209294E-6,5.6975054883095309E-6]
[null,null,null,null,"Rev",{"$f":"+F96","v":"Water"},"Service Fee","250 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W96*W97/10^6","v":2.9936078877828055E-2},2.9337352300177619E-2,2.8551446503067485E-2,2.7588906509433964E-2,2.6623997709923665E-2,2.5810409999999999E-2,2.6682221123775E-2,2.7583479847783299E-2,2.8683164230614799E-2,2.9826690280578827E-2,3.1015805855339796E-2,{"$f":"AH96*AH97/10^6","v":3.1780112851130006E-2},{"$f":"AI96*AI97/10^6","v":3.2563254282063969E-2},{"$f":"AJ96*AJ97/10^6","v":3.3365694275709734E-2},{"$f":"AK96*AK97/10^6","v":3.4187908396898906E-2},{"$f":"AL96*AL97/10^6","v":3.5030383929569482E-2},null,null,null,"Rev","Water","Fixed",-2.0000167025678084E-2,-2.6788572774693709E-2,-3.3712477353121439E-2,-3.4974521341770148E-2,-3.0558435242819093E-2,3.3777500000000016E-2,3.3777499999999572E-2,3.9867499999999945E-2,3.9867499999999723E-2,3.9867499999999723E-2,2.4642499999999901E-2,2.4642499999999679E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X98=\"\",X98=0),\"-\",IFERROR((X98/W98-1)*(W98/W$13),\"-\"))","v":-8.0718042058665522E-6},-9.8831026305515234E-6,-1.2011796959640331E-5,-1.3658266076395272E-5,-1.1703870579241197E-5,1.2755444794371786E-5,1.2502619318456334E-5,1.4809420771773749E-5,1.4862915616115597E-5,1.4915334964405639E-5,9.2510232634736433E-6,9.2787510036113056E-6,9.3060719796209131E-6,9.3329802754426924E-6,9.3600519330445315E-6]
[null,null,null,{"$f":"D96+1","v":11},"Price","Water","Service Fee","300 mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,43111.31334841629,42248.898676731798,41403.91601226994,40575.836732418524,39764.312569974551,38969.019999999997,39689.946869999992,40424.210887094989,41414.604053828814,42429.261853147618,43468.778768549731,43881.732166850954,44298.608622436041,44719.445404349186,45144.280135690504,45573.150796979564,null,null,null,"Price","Water","Fixed",-2.0004370191987531E-2,-2.0000111030757495E-2,-2.0000023176697024E-2,-2.0000183059579291E-2,-2.0000158900648657E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X99=\"\",X99=0),\"-\",IFERROR((X99/W99-1)*(W101/W$13),\"-\"))","v":-1.1626746889075328E-5},-1.0626019587361726E-5,-1.0333825339051338E-5,-1.1487109396980144E-5,-1.1440685740554744E-5,1.0547861389111492E-5,1.0338792390061979E-5,1.374072775260196E-5,1.3790362245645154E-5,1.3838998853715277E-5,5.3845968643186459E-6,5.4007359116810985E-6,5.4166382002778018E-6,5.4323002866416555E-6,5.4480574584142449E-6]
[null,null,null,null,"Qty","Water","Service Fee","300 mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1.0149999999999999,1.0302249999999997,1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X100=\"\",X100=0),\"-\",IFERROR((X100/W100-1)*(W101/W$13),\"-\"))","v":0},0,0,0,0,8.5523200452254954E-6,8.3828046405907567E-6,8.4126904607766662E-6,8.443078925905154E-6,8.4728564410501262E-6,8.5019950489240663E-6,8.5274777552858312E-6,8.5525866320174691E-6,8.5773162420656572E-6,8.602195986969746E-6]
[null,null,null,null,"Rev",{"$f":"+F99","v":"Water"},"Service Fee","300 mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W99*W100/10^6","v":4.3111313348416287E-2},4.2248898676731796E-2,4.1403916012269941E-2,4.0575836732418526E-2,3.976431256997455E-2,3.896902E-2,4.0285296073049988E-2,4.164603266115742E-2,4.3306355868276115E-2,4.5032872010854597E-2,4.6828220035747332E-2,{"$f":"AH99*AH100/10^6","v":4.7982184447978228E-2},{"$f":"AI99*AI100/10^6","v":4.9164585428237532E-2},{"$f":"AJ99*AJ100/10^6","v":5.0376123724652867E-2},{"$f":"AK99*AK100/10^6","v":5.1617517353537624E-2},{"$f":"AL99*AL100/10^6","v":5.2889502024922173E-2},null,null,null,"Rev","Water","Fixed",-2.0004370191987531E-2,-2.0000111030757384E-2,-2.0000023176697024E-2,-2.0000183059579402E-2,-2.0000158900648657E-2,3.3777499999999794E-2,3.3777499999999572E-2,3.9867499999999945E-2,3.9867499999999501E-2,3.9867499999999723E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X101=\"\",X101=0),\"-\",IFERROR((X101/W101-1)*(W101/W$13),\"-\"))","v":-1.1626746889075328E-5},-1.0626019587361667E-5,-1.0333825339051338E-5,-1.1487109396980207E-5,-1.1440685740554744E-5,1.9258399355173619E-5,1.8876678916503501E-5,2.2359529129667701E-5,2.244029660523478E-5,2.251944027757105E-5,1.3967360866207454E-5,1.4009224705642235E-5,1.40504744052994E-5,1.4091101033006899E-5,1.4131974307260167E-5]
[null,null,null,{"$f":"D99+1","v":12},"Price","Water","Service Fee","Vacant Land","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,95.801049773755651,93.882309058614567,91.366748466257675,88.270780445969123,85.185190839694656,82.58,84.107729999999989,85.66372300499998,87.762484218622475,89.91266508197873,92.115525376487213,92.990622867563843,93.874033784805704,94.765837105761364,95.666112558266107,96.574940627569646,null,null,null,"Price","Water","Fixed",-2.0028389247011336E-2,-2.6794830864101615E-2,-3.3885062916865327E-2,-3.4955957007349325E-2,-3.0582673044628361E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X102=\"\",X102=0),\"-\",IFERROR((X102/W102-1)*(W104/W$13),\"-\"))","v":-7.9025924946576724E-5},-9.4238442293692707E-5,-1.1296997516540758E-4,-1.2242512684892579E-4,-1.0456079508058445E-4,6.3298009600172101E-5,6.2043380721317525E-5,8.245848946170267E-5,8.2756347435110513E-5,8.3048217073037356E-5,3.2313115563173784E-5,3.2409966435326956E-5,3.2505396511541071E-5,3.2599385127474282E-5,3.2693944353590254E-5]
[null,null,null,null,"Qty","Water","Service Fee","Vacant Land","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,3055,2979,2924,2803,2790,2831.85,2874.3277499999995,2917.4426662499991,2961.2043062437488,3005.6223708374046,3050.7067063999652,3096.4673069959645,3142.9143166009035,3190.0580313499167,3237.9089018201653,3286.4775353474674,null,null,null,"Qty","Water","Fixed",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR(X103/W103-1,\"-\"))","v":-2.487725040916533E-2},-1.8462571332661937E-2,-4.1381668946648409E-2,-4.6378879771673542E-3,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR((X103/W103-1)*(W104/W$13),\"-\"))","v":-9.8158054522794731E-5},-6.4933567670220208E-5,-1.3796303476477234E-4,-1.6243126280205836E-5,5.1284330964792416E-5,5.1322710486625805E-5,5.0305443828095065E-5,5.0484789466348312E-5,5.0667151490883722E-5,5.0845847187573632E-5,5.1020708783957927E-5,5.1173631213673459E-5,5.1324310281379954E-5,5.1472713359169239E-5,5.1622017400404984E-5]
[null,null,null,null,"Rev",{"$f":"+F102","v":"Water"},"Service Fee","Vacant Land","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W102*W103/10^6","v":0.29267220705882352},0.27967539868561275,0.26715637251533741,0.24742299759005143,0.23766668244274808,0.23385417299999997,0.24175318232850743,0.24991900044460855,0.25988264619483392,0.27024351759200643,0.28101745102960568,{"$f":"AH102*AH103/10^6","v":0.28794242356660277},{"$f":"AI102*AI103/10^6","v":0.29503804473934275},{"$f":"AJ102*AJ103/10^6","v":0.30230851975683198},{"$f":"AK102*AK103/10^6","v":0.30975815745493973},{"$f":"AL102*AL103/10^6","v":0.31739137285002311},null,null,null,"Rev","Water","Fixed",-4.4407388401586645E-2,-4.4762700720588411E-2,-7.3864511407651712E-2,-3.9431723171781785E-2,-1.6041413140297944E-2,3.3777499999999794E-2,3.3777499999999794E-2,3.9867499999999723E-2,3.9867499999999945E-2,3.9867499999999723E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642500000000123E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X104=\"\",X104=0),\"-\",IFERROR((X104/W104-1)*(W104/W$13),\"-\"))","v":-1.7521803174566002E-4},-1.5743212600078646E-4,-2.462581238169741E-4,-1.3810045910521535E-4,-5.4844876042001011E-5,1.1557019023080025E-4,1.1327947526023213E-4,1.3418015626997604E-4,1.3466484413752114E-4,1.3513978751670606E-4,8.3818521080579838E-5,8.4069747145530094E-5,8.4317287740593911E-5,8.4561089263556161E-5,8.480637091929963E-5]
[null,null,null,{"$f":"D102+1","v":13},"Price","Sewerage","Service Fee","All areas - Residential","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,497.58464253393663,487.62242451154532,474.5554601226994,458.55751286449407,442.50900763358777,428.98,436.91613000000001,444.99907840499998,455.90155582592246,467.07114394365755,478.51438697027714,483.06027364649481,487.64934624613653,492.28201503547484,496.95869417831187,501.67980177300586,null,null,null,"Price","Sewerage","Fixed",-2.0021152525244723E-2,-2.6797299984583689E-2,-3.3711438604181132E-2,-3.4997802414478585E-2,-3.0573406191067187E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X105=\"\",X105=0),\"-\",IFERROR((X105/W105-1)*(W107/W$13),\"-\"))","v":-6.0510796986018231E-3},-7.4966007642208654E-3,-9.5546851642593373E-3,-1.0667367602257425E-2,-9.3949468644884768E-3,5.6892009262285307E-3,5.5764353618017928E-3,7.4113375378496724E-3,7.4381088987329055E-3,7.4643420303103451E-3,2.9042904848439032E-3,2.9129954042409001E-3,2.9215726230415679E-3,2.9300202839427523E-3,2.9385192310692186E-3]
[null,null,null,null,"Qty",{"$f":"+F105","v":"Sewerage"},"Service Fee","All areas - Residential","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,45054.144666694541,45621.216570510136,47858.923040290792,46958.408686014984,48272.885019237452,48996.978294526009,49731.932968943896,50477.911963478051,51235.080642930217,52003.606852574165,52783.660955362771,53575.415869693206,54379.047107738603,55194.732814354677,56022.653806569993,56862.993613668536,null,null,null,"Qty","Sewerage","Fixed",1.2586453655057284E-2,4.9049688675490533E-2,-1.8816017934998208E-2,2.7992352594647052E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X106=\"\",X106=0),\"-\",IFERROR((X106/W106-1)*(W107/W$13),\"-\"))","v":3.8040584373690497E-3},1.3721753080385585E-2,-5.3329414245664158E-3,8.532099005609901E-3,4.6093720171912307E-3,4.6128656158609506E-3,4.5214340771365692E-3,4.5375535946018172E-3,4.5539442237140003E-3,4.5700053246797798E-3,4.585721818174523E-3,4.5994664277487288E-3,4.6130094048024142E-3,4.6263478167516527E-3,4.6397672069513366E-3]
[null,null,null,null,"Rev",{"$f":"+F105","v":"Sewerage"},"Service Fee","All areas - Residential","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W105*W106/10^6","v":22.418250468649468},22.245928233278438,22.711713244362056,21.533131095133488,21.361186445473049,21.018723748785767,21.728683690210378,22.462624303556456,23.358152977978492,24.289384141828045,25.257741164102367,{"$f":"AH105*AH106/10^6","v":25.880155050738761},{"$f":"AI105*AI106/10^6","v":26.517906771576591},{"$f":"AJ105*AJ106/10^6","v":27.171374289195164},{"$f":"AK105*AK106/10^6","v":27.840944880116655},{"$f":"AL105*AL106/10^6","v":28.527015364324932},null,null,null,"Rev","Sewerage","Fixed",-7.686694178567266E-3,2.0937989469319351E-2,-5.1893141505788387E-2,-7.9851206450556322E-3,-1.6032007283933281E-2,3.3777500000000016E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999723E-2,3.9867499999999723E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X107=\"\",X107=0),\"-\",IFERROR((X107/W107-1)*(W107/W$13),\"-\"))","v":-2.3231828954222837E-3},5.8574463825552606E-3,-1.4707845461411764E-2,-2.4338733118266969E-3,-4.9264990502645694E-3,1.0387404555982957E-2,1.0181515969365368E-2,1.2060061195519257E-2,1.2103624755927855E-2,1.2146312485444734E-2,7.5335766602911318E-3,7.5561567630532227E-3,7.5784056171895849E-3,7.6003184049535256E-3,7.6223642264866415E-3]
[null,null,null,{"$f":"D105+1","v":14},"Price","Sewerage","Service Fee","All areas - Non-Residential","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,497.58464253393663,487.62242451154532,474.5554601226994,458.55751286449407,442.50900763358777,428.98,436.91613000000001,444.99907840499998,455.90155582592246,467.07114394365755,478.51438697027714,483.06027364649481,487.64934624613653,492.28201503547484,496.95869417831187,501.67980177300586,null,null,null,"Price","Sewerage","Fixed",-2.0021152525244723E-2,-2.6797299984583689E-2,-3.3711438604181132E-2,-3.4997802414478585E-2,-3.0573406191067187E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X108=\"\",X108=0),\"-\",IFERROR((X108/W108-1)*(W110/W$13),\"-\"))","v":-7.3962775559767511E-4},-9.039390858909277E-4,-1.104623122616879E-3,-1.2619087547612701E-3,-1.0842370196272161E-3,6.5657021218823788E-4,6.4355634406804987E-4,8.5531580320725423E-4,8.5840538965772353E-4,8.6143286100027301E-4,3.3517371676910335E-4,3.3617832020105775E-4,3.3716818616658838E-4,3.3814310032101994E-4,3.3912393323421081E-4]
[null,null,null,null,"Qty","Sewerage","Service Fee","All areas - Non-Residential","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,5507,5501,5533,5555,5571,5654.5649999999996,5739.3834749999987,5825.4742271249979,5912.8563405318728,6001.5491856398503,6091.5724234244472,6182.9460097758129,6275.6901999224492,6369.8255529212856,6465.3729362151043,6562.3535302583305,null,null,null,"Qty","Sewerage","Fixed",-1.0895224260032421E-3,5.8171241592437362E-3,3.9761431411531323E-3,2.8802880288028021E-3,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X109=\"\",X109=0),\"-\",IFERROR((X109/W109-1)*(W110/W$13),\"-\"))","v":-4.0249482421255464E-5},1.9622595925880199E-4,1.3028633112107871E-4,1.0385396879309997E-4,5.3195104244419954E-4,5.3235422609856887E-4,5.2180244113625429E-4,5.2366273665749991E-4,5.2555432019860354E-4,5.274078740817971E-4,5.2922165805647202E-4,5.3080787400166315E-4,5.3237082026302721E-4,5.3391015840160332E-4,5.3545884194874677E-4]
[null,null,null,null,"Rev",{"$f":"+F108","v":"Sewerage"},"Service Fee","All areas - Non-Residential","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W108*W109/10^6","v":2.7401986264343892},2.6824109572380106,2.6257153608588957,2.5472869839622643,2.4652176815267173,2.4256952936999996,2.5076292164829512,2.5923306623427034,2.6956804050236514,2.8031504435709316,2.9149050438799948,{"$f":"AH108*AH109/10^6","v":2.9867355914238072},{"$f":"AI108*AI109/10^6","v":3.0603362232354683},{"$f":"AJ108*AJ109/10^6","v":3.1357505586165484},{"$f":"AK108*AK109/10^6","v":3.2130232917572563},{"$f":"AL108*AL109/10^6","v":3.2922002182243846},null,null,null,"Rev","Sewerage","Fixed",-2.1088861456577401E-2,-2.1136059046482747E-2,-2.9869336968412541E-2,-3.2218318137004487E-2,-1.6032007283933392E-2,3.3777500000000016E-2,3.3777499999999794E-2,3.9867500000000167E-2,3.9867499999999945E-2,3.9867499999999723E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642500000000123E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X110=\"\",X110=0),\"-\",IFERROR((X110/W110-1)*(W110/W$13),\"-\"))","v":-7.7907139699231694E-4},-7.1297145252714549E-4,-9.7872893114835644E-4,-1.1616894466479461E-3,-5.6854953247742826E-4,1.1987729914696356E-3,1.1750121303653225E-3,1.3918082769128733E-3,1.3968357907011956E-3,1.4017622279970689E-3,8.6942298057710954E-4,8.720288690057344E-4,8.7459652922211996E-4,8.7712540522743622E-4,8.7966963418147635E-4]
[null,null,null,{"$f":"D108+1","v":15},"Price","Sewerage","Service Fee","All Areas - Vacant Land","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,248.76428959276021,243.78370337477801,237.24515337423313,229.24687821612352,221.22297709923663,214.47,218.43769499999999,222.47879235749997,227.9295227702587,233.51379607813004,239.23488408204423,241.50761548082366,243.80193782789149,246.11805623725647,248.45617777151043,250.8165114603398,null,null,null,"Price","Sewerage","Fixed",-2.0021307021741985E-2,-2.6821111953053367E-2,-3.3713123511075693E-2,-3.5001135803133243E-2,-3.0525658716758719E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X111=\"\",X111=0),\"-\",IFERROR((X111/W111-1)*(W113/W$13),\"-\"))","v":-1.7612493057010383E-4},-2.1049618418247107E-4,-2.4963141096772025E-4,-2.7201971903602259E-4,-2.3013648145380673E-4,1.3932296981280463E-4,1.3656145136192345E-4,1.8149641214075448E-4,1.8215201660130124E-4,1.8279444035223776E-4,7.1123235194957697E-5,7.1336410162426209E-5,7.1546457867110677E-5,7.1753332825472331E-5,7.1961463733361767E-5]
[null,null,null,null,"Qty","Sewerage","Service Fee","All Areas - Vacant Land","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,2623,2560,2501,2395,2369,2400,2435.9999999999995,2472.5399999999995,2509.6280999999994,2547.2725214999991,2585.481609322499,2624.2638334623362,2663.6277909642708,2703.5822078287347,2744.1359409461656,2785.297980060358,null,null,null,"Qty","Sewerage","Fixed",-2.4018299656881403E-2,-2.3046875000000022E-2,-4.2383046781287459E-2,-1.0855949895615891E-2,1.3085690164626351E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X112=\"\",X112=0),\"-\",IFERROR((X112/W112-1)*(W113/W$13),\"-\"))","v":-2.1128597423167276E-4},-1.808753959687385E-4,-3.138285233537561E-4,-8.436961751996125E-5,9.8654535839007789E-5,1.1296457011848974E-4,1.1072550110426177E-4,1.111202523310736E-4,1.1152164281712263E-4,1.1191496348096131E-4,1.1229984504466855E-4,1.126364370985662E-4,1.1296809136912064E-4,1.1329473604021797E-4,1.1362336378951709E-4]
[null,null,null,null,"Rev",{"$f":"+F111","v":"Sewerage"},"Service Fee","All Areas - Vacant Land","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111*W112/10^6","v":0.65250873160181},0.62408628063943172,0.59335012858895697,0.5490462733276158,0.52407723274809159,0.51472799999999996,0.53211422501999994,0.5500877132556129,0.57201833516383094,0.59482327614097497,0.61853739310252531,{"$f":"AH111*AH112/10^6","v":0.63377970081205415},{"$f":"AI111*AI112/10^6","v":0.64939761708931509},{"$f":"AJ111*AJ112/10^6","v":0.66540039786843852},{"$f":"AK111*AK112/10^6","v":0.68179752717291153},{"$f":"AL111*AL112/10^6","v":0.69859872273627011},null,null,null,"Rev","Sewerage","Fixed",-4.3558728927052814E-2,-4.9249844138510523E-2,-7.4667305401449835E-2,-4.5477115122180556E-2,-1.7839417864171092E-2,3.3777500000000016E-2,3.3777499999999794E-2,3.9867499999999723E-2,3.9867499999999945E-2,3.9867499999999945E-2,2.4642499999999679E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642500000000123E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X113=\"\",X113=0),\"-\",IFERROR((X113/W113-1)*(W113/W$13),\"-\"))","v":-3.8318068344229684E-4},-3.8652030090638044E-4,-5.5287979455235212E-4,-3.5343630411550832E-4,-1.3449344030668146E-4,2.5437738447848759E-4,2.4933537423661359E-4,2.9533911065393831E-4,2.9640593966744392E-4,2.9745132043848321E-4,1.8448992876754844E-4,1.8504289341342829E-4,1.8558774610423747E-4,1.8612436885807356E-4,1.8666424947888047E-4]
[null,null,null,{"$f":"D111+1","v":16},"Price","Sewerage","Service Fee","Cistern (per cistern for major customers)","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,497.58464253393663,487.62242451154532,474.5554601226994,458.55751286449407,442.50900763358777,428.98,436.91613000000001,444.99907840499998,455.90155582592246,467.07114394365755,478.51438697027714,483.06027364649481,487.64934624613653,492.28201503547484,496.95869417831187,501.67980177300586,null,null,null,"Price","Sewerage","Fixed",-2.0021152525244723E-2,-2.6797299984583689E-2,-3.3711438604181132E-2,-3.4997802414478585E-2,-3.0573406191067187E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X114=\"\",X114=0),\"-\",IFERROR((X114/W114-1)*(W116/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Service Fee","Cistern (per cistern for major customers)","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Sewerage","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X115=\"\",X115=0),\"-\",IFERROR((X115/W115-1)*(W116/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F114","v":"Sewerage"},"Service Fee","Cistern (per cistern for major customers)","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"AL114*AL115/10^6","v":0},null,null,null,"Rev","Sewerage","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X116=\"\",X116=0),\"-\",IFERROR((X116/W116-1)*(W116/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D114+1","v":17},"Price","Trade Waste","Service Fee","Minor","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,257.25228054298645,252.10238898756663,245.34588957055215,237.06766723842196,228.76837150127224,221.77,225.87274500000001,230.05139078249999,235.68764985667124,241.46199727815969,247.3778162114746,249.72790546548362,252.10032056740573,254.4952736127961,256.91297871211765,259.35365200988281,null,null,null,"Price","Trade Waste","Fixed",-2.0018837324006888E-2,-2.6800616385066034E-2,-3.3741027194790996E-2,-3.5008130099846158E-2,-3.0591516892593318E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Trade Waste","Fixed",{"$f":"IF(OR(X117=\"\",X117=0),\"-\",IFERROR((X117/W117-1)*(W119/W$13),\"-\"))","v":-7.4913762609029222E-5},-9.1933081489590875E-5,-1.122938131436939E-4,-1.300463487915218E-4,-1.1195072522459301E-4,6.8449158759262133E-5,6.7092429031816842E-5,8.9168905497427891E-5,8.949100295101751E-5,8.980662474243968E-5,3.4942735026917083E-5,3.5047467557463624E-5,3.5150663668659681E-5,3.5252301014513263E-5,3.5354555406419878E-5]
[null,null,null,null,"Qty","Trade Waste","Service Fee","Minor","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1079,1082,1087,1107,1112,1140.3033198568996,1157.4078696547531,1174.7689876995744,1192.3905225150679,1210.2763803527939,1228.4305260580857,1246.8569839489569,1265.5598387081911,1284.5432362888139,1303.8113848331459,1323.368555605643,null,null,null,"Qty","Trade Waste","Fixed",2.780352177942591E-3,4.6210720887245316E-3,1.8399264029438811E-2,4.5167118337849921E-3,2.5452625770593151E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Trade Waste","Fixed",{"$f":"IF(OR(X118=\"\",X118=0),\"-\",IFERROR((X118/W118-1)*(W119/W$13),\"-\"))","v":1.0404532473926853E-5},1.5851478592809966E-5,6.1234754501554188E-5,1.6778442060513775E-5,9.3144773562306172E-5,5.5499317912914999E-5,5.439926678255396E-5,5.4593207447404555E-5,5.4790409970010436E-5,5.4983647801493402E-5,5.5172739516184136E-5,5.5338106669678669E-5,5.5501047897882969E-5,5.5661527917651788E-5,5.5822982220662228E-5]
[null,null,null,null,"Rev",{"$f":"+F117","v":"Trade Waste"},"Service Fee","Minor","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117*W118/10^6","v":0.27757521070588242},0.27277478488454709,0.26669098196319019,0.26243390763293312,0.25439042910941473,0.25288506724466464,0.26142689260352131,0.27025723946843666,0.28103171996294457,0.29223575205856728,0.30388646090376215,{"$f":"AH117*AH118/10^6","v":0.31137498301658312},{"$f":"AI117*AI118/10^6","v":0.31904804103556927},{"$f":"AJ117*AJ118/10^6","v":0.32691018238678832},{"$f":"AK117*AK118/10^6","v":0.33496606655625466},{"$f":"AL117*AL118/10^6","v":0.34322046785136717},null,null,null,"Rev","Trade Waste","Fixed",-1.7294144564018121E-2,-2.2303391876679179E-2,-1.596257323333361E-2,-3.0649539901561829E-2,-5.9175255532221138E-3,3.3777500000000016E-2,3.3777499999999572E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999723E-2,2.4642500000000123E-2,2.4642500000000123E-2,2.4642500000000123E-2,2.4642499999999679E-2,2.4642500000000123E-2,null,"Rev","Trade Waste","Fixed",{"$f":"IF(OR(X119=\"\",X119=0),\"-\",IFERROR((X119/W119-1)*(W119/W$13),\"-\"))","v":-6.4717516778130783E-5},-7.6506432293683003E-5,-5.3125182159042967E-5,-1.1385528861353524E-4,-2.1655391576174868E-5,1.2497521405356664E-4,1.2249808224984701E-4,1.4509964652729415E-4,1.4562377796529348E-4,1.4613737191506915E-4,9.0639615568505536E-5,9.091128624050482E-5,9.1178971521573124E-5,9.1442613447381674E-5,9.1707855958178991E-5]
[null,null,null,{"$f":"D117+1","v":18},"Price","Water","Volumetric","All Areas","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.3187220814479637,1.255501393960919,1.2217995599474061,1.1805303743567663,1.1725837150127225,1.1368,1.1578307999999999,1.1792506697999998,1.2081423112100997,1.2377417978347471,1.2680664718816983,1.2801131033645745,1.2922741778465381,1.3045507825360803,1.316944014970173,1.3294549831123896,null,null,null,"Price","Water","Variable",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR(X120/W120-1,\"-\"))","v":-4.7940872740697582E-2},-2.68433266387611E-2,-3.3777378011509707E-2,-6.7314314960965627E-3,-3.0516981051825542E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Variable",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR((X120/W120-1)*(W122/W$13),\"-\"))","v":-2.0273054842087718E-2},-1.1356845754307055E-2,-1.367905590000877E-2,-2.7738275588248063E-3,-1.2565246562621642E-2,7.6235191287747743E-3,7.8503102356422549E-3,1.0360485361927435E-2,1.0325825389542638E-2,1.0291676494277367E-2,3.9776305033257242E-3,3.9632822993289352E-3,3.9491572257160301E-3,3.9352587207889082E-3,3.9212433670809703E-3]
[null,null,null,null,"Qty","Water","Volumetric","All Areas","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,23785807.465683024,26796704.002393659,26560792.36146076,24659573.47660929,24409588.459584296,24775732.286478058,26419127.267517518,26627958.431058958,26840008.465603016,27057087.193567008,27279529.401170004,27506399.036397517,27737819.085478552,27973916.772520613,28210573.645276345,28460202.081533033,null,null,null,"Qty","Water","Variable",0.12658374289183194,-8.8037558989279008E-3,-7.1579900892192683E-2,-1.0137442858130341E-2,1.4999999999999902E-2,6.6330833819042478E-2,7.9045443638934287E-3,7.9634356908384607E-3,8.0878785206863757E-3,8.2212178277594194E-3,8.3164790671859112E-3,8.413316798567827E-3,8.5117610117251274E-3,8.4599119486981067E-3,8.8487543498956267E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X121=\"\",X121=0),\"-\",IFERROR((X121/W121-1)*(W122/W$13),\"-\"))","v":5.3529254163625792E-2},-3.7246835739919875E-3,-2.8988202260333693E-2,-4.1773459912946686E-3,6.1761908269772478E-3,2.7333750294435247E-2,3.3542230015114059E-3,3.3675534247176522E-3,3.4087355663853084E-3,3.4534740519300312E-3,3.4820927176745604E-3,3.5099315312010974E-3,3.5383455266338997E-3,3.5044149761284515E-3,3.6524336106796714E-3]
[null,null,null,null,"Rev",{"$f":"+F120","v":"Water"},"Volumetric","All Areas","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120*W121/10^6","v":31.366869530066033},33.643299228563379,32.451964419087183,29.111375507819748,28.622285917871032,28.165052463268257,30.58887925945162,31.401037815232829,32.426549860532269,33.48968774713714,34.592256602334707,{"$f":"AH120*AH121/10^6","v":35.211301832867171},{"$f":"AI120*AI121/10^6","v":35.84486735394281},{"$f":"AJ120*AJ121/10^6","v":36.493395016190945},{"$f":"AK120*AK121/10^6","v":37.151746121021979},{"$f":"AL120*AL121/10^6","v":37.83655747767969},null,null,null,"Rev","Water","Variable",7.2574335042115745E-2,-3.5410760442446287E-2,-0.1029394975332405,-1.6800634852081719E-2,-1.5974735767602999E-2,8.6057954244694645E-2,2.6550778434625499E-2,3.2658539865263903E-2,3.2786031544443262E-2,3.2922637664539511E-2,1.7895485618324214E-2,1.7993243308154216E-2,1.8092622741336495E-2,1.8040281112210677E-2,1.8432817516219391E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X122=\"\",X122=0),\"-\",IFERROR((X122/W122-1)*(W122/W$13),\"-\"))","v":3.0689960159775181E-2},-1.4981546430496401E-2,-4.1688112694721113E-2,-6.923054031743545E-3,-6.5775344340837085E-3,3.546294380365704E-2,1.1266586362681656E-2,1.3810543845550641E-2,1.381807497730443E-2,1.3829760660479692E-2,7.4928031018181816E-3,7.5065581800764138E-3,7.5211170348529165E-3,7.4729656391905276E-3,7.608375097061971E-3]
[null,null,null,{"$f":"D120+1","v":19},"Price","Water","Raw Water","All Areas","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,0.65919285067873301,0.64590852575488455,0.62851288343558287,0.60738627787307031,0.58608167938931288,0.56810000000000005,0.57860984999999998,0.58931413222499995,0.60375232846451243,0.61854426051189293,0.63369859489443425,0.6397187315459314,0.6457960594956178,0.65193112206082626,0.65812446772040412,0.66437665016374803,null,null,null,"Price","Water","Variable",-2.0152410497429329E-2,-2.6932052489895719E-2,-3.3613639623471414E-2,-3.5075864009245228E-2,-3.0681183223555841E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Variable",{"$f":"IF(OR(X123=\"\",X123=0),\"-\",IFERROR((X123/W123-1)*(W125/W$13),\"-\"))","v":-4.8041129211839731E-5},-6.2303058486608056E-5,-6.9972074627888071E-5,-6.823930319802678E-5,-9.3669520775923267E-5,5.5681719243953577E-5,5.4578052739603542E-5,7.2536727276090342E-5,7.279874568953859E-5,7.3055496309937766E-5,2.8425061704960429E-5,2.8510259061177925E-5,2.8594206577770441E-5,2.8676886076819127E-5,2.8760067527764788E-5]
[null,null,null,null,"Qty",{"$f":"+F123","v":"Water"},"Raw Water","All Areas","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,268245,284804,265403,226283,362112,362112,367543.68,373056.83519999997,378652.68772799993,384332.47804391989,390097.46521457867,395948.9271927973,401888.16110068921,407916.48351719952,414035.23076995747,420245.75923150679,null,null,null,"Qty","Water","Variable",6.1730880351916984E-2,-6.8120532014999791E-2,-0.14739848456875015,0.60026161929972655,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Variable",{"$f":"IF(OR(X124=\"\",X124=0),\"-\",IFERROR((X124/W124-1)*(W125/W$13),\"-\"))","v":1.4715962637449061E-4},-1.5758611386420263E-4,-3.0683311530121796E-4,1.1677954569197788E-3,0,4.5147339927529728E-5,4.4252475194272944E-5,4.4410241189442838E-5,4.4570660626247888E-5,4.4727854883635135E-5,4.4881676376252715E-5,4.5016198517648762E-5,4.5148747228057996E-5,4.5279293805503287E-5,4.5410632938575379E-5]
[null,null,null,null,"Rev",{"$f":"+F123","v":"Water"},"Raw Water","All Areas","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123*W124/10^6","v":0.17682518623031673},0.18395733176909412,0.16680920480245401,0.13744118911595196,0.21222720908702286,0.20571582720000003,0.21266439355324798,0.21984766510649278,0.22861244189512586,0.23772664842237975,0.24720421557835895,{"$f":"AH123*AH124/10^6","v":0.25329594546074863},{"$f":"AI123*AI124/10^6","v":0.25953779079676514},{"$f":"AJ123*AJ124/10^6","v":0.2659334508064744},{"$f":"AK123*AK124/10^6","v":0.27248671586797291},{"$f":"AL123*AL124/10^6","v":0.27920146976374943},null,null,null,"Rev","Water","Variable",4.0334443813268228E-2,-9.3217958761027786E-2,-0.17605752465088187,0.54413106036195469,-3.068118322355573E-2,3.3777499999999794E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999945E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X125=\"\",X125=0),\"-\",IFERROR((X125/W125-1)*(W125/W$13),\"-\"))","v":9.6152875963304046E-5},-2.1564505486054101E-4,-3.6649141216682404E-4,1.0585947190842194E-3,-9.3669520775922928E-5,1.016642849601424E-4,9.9649198724970339E-5,1.1803501937467476E-4,1.1846138750112978E-4,1.1887918363822219E-4,7.3733114006787348E-5,7.3954111464744827E-5,7.4171866904494796E-5,7.4386333173474502E-5,7.4602101479257114E-5]
[null,null,null,{"$f":"D123+1","v":20},"Price","Water","Non-potable","All Areas","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,0.92313909502262448,0.90460204262877453,0.88033067484662575,0.85051080617495722,0.82074554707379133,0.79559999999999997,0.81031859999999989,0.82530949409999987,0.84552957670544981,0.86624505133473328,0.8874680550924342,0.89589900161581237,0.90441004213116261,0.91300193753140868,0.92167545593795708,0.93043137276936771,null,null,null,"Price","Water","Variable",-2.0080454282348059E-2,-2.6830989361483426E-2,-3.387348586582406E-2,-3.4996920538882481E-2,-3.0637445629090432E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Variable",{"$f":"IF(OR(X126=\"\",X126=0),\"-\",IFERROR((X126/W126-1)*(W128/W$13),\"-\"))","v":0},0,-1.4349712942998606E-5,-1.623454275333871E-5,-1.3926255293006292E-5,8.4149953221833416E-6,8.2482018287808453E-6,1.0962237319586201E-5,1.1001835301714463E-5,1.1040637179583228E-5,4.295786202865656E-6,4.3086617994486496E-6,4.3213485118746775E-6,4.3338435929745797E-6,4.3464145324158248E-6]
[null,null,null,null,"Qty","Water","Non-potable","All Areas","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,38561,38531.959211327259,38498.883285638993,39076.366534923603,39662.512032947452,40257.44971344166,40861.311459143282,41474.231131030429,42096.344597995878,42727.789766965812,43368.706613470298,44019.237212672349,44679.525770862427,45349.718657425357,null,null,null,"Qty","Water","Variable","-","-",-7.5311295538860179E-4,-8.5840238506595945E-4,1.5000000000000568E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Variable",{"$f":"IF(OR(X127=\"\",X127=0),\"-\",IFERROR((X127/W127-1)*(W128/W$13),\"-\"))","v":"-"},"-",-3.1903875397669655E-7,-3.9819989888648166E-7,6.8182521455625662E-6,6.8229691801486256E-6,6.6877312125249805E-6,6.7115738691343744E-6,6.7358175316618818E-6,6.7595737834182682E-6,6.7828203203141032E-6,6.8031502096556717E-6,6.8231818608546639E-6,6.8429109362755619E-6,6.862759788024896E-6]
[null,null,null,null,"Rev",{"$f":"+F126","v":"Water"},"Non-potable","All Areas","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W126*W127/10^6","v":0},0,3.3946431152760734E-2,3.2771847692326522E-2,3.1597787024001817E-2,3.108915721518522E-2,3.2139271223021126E-2,3.322485545675672E-2,3.454944738167897E-2,3.5926847475168049E-2,3.7359161066884299E-2,{"$f":"AH126*AH127/10^6","v":3.8279784193474997E-2},{"$f":"AI126*AI127/10^6","v":3.9223093775462702E-2},{"$f":"AJ126*AJ127/10^6","v":4.0189648863824541E-2},{"$f":"AK126*AK127/10^6","v":4.1180022285951329E-2},{"$f":"AL126*AL127/10^6","v":4.2194800985132883E-2},null,null,null,"Rev","Water","Variable","-","-",-3.4601088260162727E-2,-3.5825281483888083E-2,-1.6097007313526146E-2,3.3777499999999572E-2,3.3777500000000016E-2,3.9867499999999945E-2,3.9867499999999723E-2,3.9867499999999723E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999679E-2,2.4642499999999901E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X128=\"\",X128=0),\"-\",IFERROR((X128/W128-1)*(W128/W$13),\"-\"))","v":"-"},"-",-1.4657944742251734E-5,-1.6618806882005356E-5,-7.3168969768387873E-6,1.5364189432164586E-5,1.5059656068737607E-5,1.7838244748514405E-5,1.7902680362901999E-5,1.7965820520695179E-5,1.1143043316222814E-5,1.1176441936096021E-5,1.1209350600407432E-5,1.1241762183144628E-5,1.1274370538426928E-5]
[null,null,null,{"$f":"D126+1","v":21},"Price","Sewerage","Volumetric","All Areas","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.7976152036199096,1.7615587033747782,1.7142938650306749,1.6563921097770156,1.5985096692111957,1.5496000000000001,1.5782676,1.6074655506,1.6468484565896999,1.6871962437761474,1.7285325517486629,1.7449536109902752,1.7615306702946829,1.7782652116624824,1.7951587311732762,1.8122127391194225,null,null,null,"Price","Sewerage","Variable",-2.0057963557786662E-2,-2.6831259300955312E-2,-3.3775863307206833E-2,-3.4944890297510467E-2,-3.0597043079089281E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Sewerage","Variable",{"$f":"IF(OR(X129=\"\",X129=0),\"-\",IFERROR((X129/W129-1)*(W131/W$13),\"-\"))","v":-7.3495748955797625E-4},-9.7805994786318343E-4,-1.1140494349695387E-3,-1.1188847870340392E-3,-9.850264503197283E-4,5.9601695649964879E-4,5.8420331353307054E-4,7.7643291213992226E-4,7.7923755645498171E-4,7.8198581432897558E-4,3.0426177560142283E-4,3.0517372784794197E-4,3.0607230181484775E-4,3.0695730292575117E-4,3.0784767692826093E-4]
[null,null,null,null,"Qty","Sewerage","Volumetric","All Areas","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,1511947,1645525,1541784,1365618,1400000,1421000,1442314.9999999998,1463949.7249999996,1485908.9708749994,1508197.6054381242,1530820.5695196958,1553782.8780624911,1577089.6212334284,1600745.9655519295,1624757.1550352084,1649128.5123607365,null,null,null,"Qty","Sewerage","Variable",8.8348334961476871E-2,-6.3044317163215347E-2,-0.11426114163851742,2.5176879625195436E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Sewerage","Variable",{"$f":"IF(OR(X130=\"\",X130=0),\"-\",IFERROR((X130/W130-1)*(W131/W$13),\"-\"))","v":3.2372314508821113E-3},-2.2981076238761926E-3,-3.768743351534232E-3,8.0612722941142889E-4,4.8290276666942598E-4,4.8325699175646986E-4,4.7367836232410919E-4,4.7536708906525607E-4,4.7708421823774148E-4,4.7876682509937033E-4,4.804133298969771E-4,4.8185325449674412E-4,4.8327205549712158E-4,4.8466942567223229E-4,4.8607527936040556E-4]
[null,null,null,null,"Rev",{"$f":"+F129","v":"Sewerage"},"Volumetric","All Areas","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W129*W130/10^6","v":2.7178989142675114},2.8986888853707815,2.6430708524024542,2.2619988801694686,2.2379135368956744,2.2019815999999999,2.2763590334939994,2.3532487507478428,2.4470668953182821,2.5446253347673831,2.6460731853012214,{"$f":"AH129*AH130/10^6","v":2.7112790437700065},{"$f":"AI129*AI130/10^6","v":2.7780917376061085},{"$f":"AJ129*AJ130/10^6","v":2.8465508632500671},{"$f":"AK129*AK130/10^6","v":2.9166969928977067},{"$f":"AL129*AL130/10^6","v":2.9885716985451887},null,null,null,"Rev","Sewerage","Variable",6.6518283720641502E-2,-8.8184018042912649E-2,-0.14417773624441632,-1.0647813968851172E-2,-1.6055998725275855E-2,3.3777499999999794E-2,3.3777500000000016E-2,3.9867499999999945E-2,3.9867499999999723E-2,3.9867499999999945E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642500000000123E-2,null,"Rev","Sewerage","Variable",{"$f":"IF(OR(X131=\"\",X131=0),\"-\",IFERROR((X131/W131-1)*(W131/W$13),\"-\"))","v":2.4373416908542106E-3},-3.2145064501816478E-3,-4.7555002262224073E-3,-3.4092758522023066E-4,-5.1689908040510252E-4,1.0882142026036111E-3,1.0666447255601806E-3,1.2634464948872795E-3,1.2680103380395434E-3,1.2724824266432829E-3,7.8923903213241908E-4,7.916045882624031E-4,7.9393544183919702E-4,7.9623108814186761E-4,7.9854067144259546E-4]
[null,null,null,{"$f":"D129+1","v":22},"Price","Water","Service Fee","Fire Service - 20mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,19.159088687782805,18.772060390763766,18.394969325153376,18.021818181818183,17.654961832061069,17.3,17.620049999999999,17.946020924999999,18.385698437662498,18.83614804938523,19.297633676595169,19.480961196522824,19.666030327889793,19.852857616004748,20.041459763356794,20.231853631108685,null,null,null,"Price","Water","Fixed",-2.0200767548293475E-2,-2.008788900955838E-2,-2.0285499624342562E-2,-2.0356234096692183E-2,-2.0105499827049456E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X132=\"\",X132=0),\"-\",IFERROR((X132/W132-1)*(W134/W$13),\"-\"))","v":-1.5653305293012743E-8},-1.4226245879069058E-8,-1.3969962179171135E-8,-1.5578534383790678E-8,-1.0212610865036001E-8,1.5726496078277763E-8,1.541478144036683E-8,2.0486949263198465E-8,2.0560952573575381E-8,2.0633468072012356E-8,8.0282474660910529E-9,8.0523102268431751E-9,8.0760199884740856E-9,8.0993716168935738E-9,8.1228650143648559E-9]
[null,null,null,null,"Qty","Water","Service Fee","Fire Service - 20mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,2,3.3584658609869233,3.4088428489017271,3.4599754916352525,3.511875124009781,3.5645532508699271,3.6180215496329757,3.6722918728774698,3.7273762509706314,3.7832868947351903,3.8400361981562177,3.8976367411285606,null,null,null,{"$f":"E133","v":"Qty"},"Water",{"$f":"I133","v":"Fixed"},0,0,0,-0.33333333333333337,0.67923293049346167,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X133=\"\",X133=0),\"-\",IFERROR((X133/W133-1)*(W134/W$13),\"-\"))","v":0},0,0,-2.5509850053457151E-7,3.4501711797859625E-7,1.2751213036441374E-8,1.2498471438135214E-8,1.2543030161141854E-8,1.2588338310352209E-8,1.2632735554293215E-8,1.2676180209617283E-8,1.2714174042383793E-8,1.2751610508116808E-8,1.2788481500358106E-8,1.2825576338470656E-8]
[null,null,null,null,"Rev",{"$f":"+F132","v":"Water"},"Service Fee","Fire Service - 20mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132*W133/10^6","v":5.7477266063348415E-5},5.6316181172291295E-5,5.518490797546013E-5,5.4065454545454551E-5,3.530992366412214E-5,5.8101459395073772E-5,6.0063981439790871E-5,6.2092792572873394E-5,6.456827698077242E-5,6.7142452763303359E-5,6.9819254498844338E-5,{"$f":"AH132*AH133/10^6","v":7.1539775477832103E-5},{"$f":"AI132*AI133/10^6","v":7.3302694395044595E-5},{"$f":"AJ132*AJ133/10^6","v":7.5109056041674477E-5},{"$f":"AK132*AK133/10^6","v":7.695993095518144E-5},{"$f":"AL132*AL133/10^6","v":7.8856416053744481E-5},null,null,null,"Rev","Water","Fixed",-2.0200767548293475E-2,-2.0087889009558269E-2,-2.0285499624342673E-2,-0.34690415606446146,0.64547111309984939,3.3777500000000016E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999723E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999679E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X134=\"\",X134=0),\"-\",IFERROR((X134/W134-1)*(W134/W$13),\"-\"))","v":-1.5653305293012743E-8},-1.4226245879068979E-8,-1.3969962179171212E-8,-2.6548419012376525E-7,3.2786776550771237E-7,2.8713606555893435E-8,2.814447460010749E-8,3.3337283663288363E-8,3.3457705172531284E-8,3.3575705647385631E-8,2.0824851387699644E-8,2.0887268922629748E-8,2.0948770796417948E-8,2.1009343691505026E-8,2.1070284328050736E-8]
[null,null,null,{"$f":"D132+1","v":23},"Price","Water","Service Fee","Fire Service - 25mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,29.935585520361997,29.335470692717585,28.743496932515338,28.15909090909091,27.585877862595417,27.03,27.530055000000001,28.039361017499999,28.726325362428749,29.430120333808254,30.151158281986557,30.43759428566543,30.726751431379252,31.018655569977359,31.313332797892144,31.610809459472122,null,null,null,"Price","Water","Fixed",-2.0046871214067896E-2,-2.0179453276991444E-2,-2.0331764948312014E-2,-2.0356234096692183E-2,-2.0150812867519741E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X135=\"\",X135=0),\"-\",IFERROR((X135/W135-1)*(W137/W$13),\"-\"))","v":-1.4562936116559346E-7},-1.3399783290483014E-7,-1.3127329539792602E-7,-1.4604875984803757E-7,-1.4393851416617732E-7,1.4742908288873338E-7,1.4450689329472209E-7,1.9205626771708247E-7,1.9275001666950602E-7,1.9342981802999789E-7,7.5261339540499824E-8,7.5486917490718277E-8,7.5709186227209659E-8,7.5928097620104017E-8,7.6148338036398379E-8]
[null,null,null,null,"Qty","Water","Service Fee","Fire Service - 25mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,18,18,20.150795165921537,20.453057093410358,20.75985294981151,21.07125074405868,21.387319505219558,21.70812929779785,22.033751237264816,22.364257505823787,22.69972136841114,23.040217188937305,23.385820446771362,null,null,null,"Qty","Water","Fixed",0,0,0,0,0.11948862032897423,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X136=\"\",X136=0),\"-\",IFERROR((X136/W136-1)*(W137/W$13),\"-\"))","v":0},0,0,0,8.5351467372521821E-7,1.1953709423410762E-7,1.1716775132004442E-7,1.1758547003086623E-7,1.1801021428745207E-7,1.1842641920203892E-7,1.1883369401131394E-7,1.1918986972218519E-7,1.1954082035875049E-7,1.1988646992647844E-7,1.2023421795220636E-7]
[null,null,null,null,"Rev",{"$f":"+F135","v":"Water"},"Service Fee","Fire Service - 25mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W135*W136/10^6","v":5.3884053936651593E-4},5.2803847246891652E-4,5.173829447852761E-4,5.0686363636363635E-4,4.9654580152671754E-4,5.4467599333485914E-4,5.6307378669972726E-4,5.8209301152997717E-4,6.052996046671485E-4,6.2943138665621601E-4,6.5452524246373267E-4,{"$f":"AH135*AH136/10^6","v":6.7065438075114515E-4},{"$f":"AI135*AI136/10^6","v":6.8718098132880523E-4},{"$f":"AJ135*AJ136/10^6","v":7.0411483866120021E-4},{"$f":"AK135*AK136/10^6","v":7.2146598857290877E-4},{"$f":"AL135*AL136/10^6","v":7.3924471419631679E-4},null,null,null,"Rev","Water","Fixed",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR(X137/W137-1,\"-\"))","v":-2.0046871214067896E-2},-2.0179453276991444E-2,-2.0331764948312014E-2,-2.0356234096692072E-2,9.6930014633407113E-2,3.3777499999999794E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999945E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR((X137/W137-1)*(W137/W$13),\"-\"))","v":-1.4562936116559346E-7},-1.3399783290483014E-7,-1.3127329539792602E-7,-1.4604875984803677E-7,6.9237714508912113E-7,2.6917761336617145E-7,2.6384224801418681E-7,3.1252258176370554E-7,3.1365148120700128E-7,3.1475768450248738E-7,1.9522395364492074E-7,1.9580909097526372E-7,1.9638564437936777E-7,1.9695348901088348E-7,1.9752478105915198E-7]
[null,null,null,{"$f":"D135+1","v":24},"Price","Water","Service Fee","Fire Service - 32mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,49.047580995475116,48.063516873889881,47.095030674846626,46.149030874785595,45.219821882951656,44.31,45.129735000000004,45.9646350975,47.09076865738875,48.244492489494775,49.426482555487397,49.896034139764531,50.370046464092297,50.848561905501178,51.331623243603445,51.819273664417679,null,null,null,"Price","Water","Fixed",-2.0063458821262148E-2,-2.0150131784662961E-2,-2.0087040745177531E-2,-2.0134962191408201E-2,-2.0119979360083806E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X138=\"\",X138=0),\"-\",IFERROR((X138/W138-1)*(W140/W$13),\"-\"))","v":-4.6433724911942811E-7},-4.2626953355155754E-7,-4.4860472156937201E-7,-4.9981156663152097E-7,-4.973534170404527E-7,4.5575377696842645E-7,4.4672028833515855E-7,5.9371168623886696E-7,5.9585630180005562E-7,5.9795780057873447E-7,2.3265857104444644E-7,2.3335590972958532E-7,2.3404301850197315E-7,2.3471974857570173E-7,2.3540058711583577E-7]
[null,null,null,null,"Qty","Water","Service Fee","Fire Service - 32mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,35,35,38,38,38,38,38.569999999999993,39.148549999999986,39.735778249999981,40.331814923749974,40.936792147606219,41.550844029820311,42.174106690267614,42.806718290621625,43.448819064980945,44.100551350955655,null,null,null,"Qty","Water","Fixed",0,8.5714285714285632E-2,0,0,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X139=\"\",X139=0),\"-\",IFERROR((X139/W139-1)*(W140/W$13),\"-\"))","v":0},1.8132580461802975E-6,0,0,0,3.6953008943385764E-7,3.6220563919066751E-7,3.6349695075848814E-7,3.648099806939097E-7,3.6609661259922332E-7,3.6735563849122636E-7,3.6845669957302456E-7,3.6954160816100537E-7,3.7061012933005046E-7,3.7168513755131474E-7]
[null,null,null,null,"Rev",{"$f":"+F138","v":"Water"},"Service Fee","Fire Service - 32mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W138*W139/10^6","v":1.7166653348416291E-3},1.6822230905861458E-3,1.7896111656441718E-3,1.7536631732418524E-3,1.718353231552163E-3,1.6837800000000002E-3,1.7406538789499998E-3,1.799448815346233E-3,1.8711883409920488E-3,1.9457879421765491E-3,2.0233616429612723E-3,{"$f":"AH138*AH139/10^6","v":2.0732223322479453E-3},{"$f":"AI138*AI139/10^6","v":2.1243117135703654E-3},{"$f":"AJ138*AJ139/10^6","v":2.176660064972023E-3},{"$f":"AK138*AK139/10^6","v":2.2302984106230966E-3},{"$f":"AL138*AL139/10^6","v":2.2852585392068758E-3},null,null,null,"Rev","Water","Fixed",-2.0063458821262148E-2,6.3836999776651471E-2,-2.0087040745177642E-2,-2.013496219140809E-2,-2.0119979360083806E-2,3.3777499999999794E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999945E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642500000000345E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X140=\"\",X140=0),\"-\",IFERROR((X140/W140-1)*(W140/W$13),\"-\"))","v":-4.6433724911942811E-7},1.3504511240386043E-6,-4.4860472156937449E-7,-4.9981156663151822E-7,-4.973534170404527E-7,8.3212017305680876E-7,8.1562673185085175E-7,9.6611431229093992E-7,9.6960412702096792E-7,9.7302378018664065E-7,6.0350408810133789E-7,6.0531294794855748E-7,6.070952719405065E-7,6.0885067413439704E-7,6.106167334738864E-7]
[null,null,null,{"$f":"D138+1","v":25},"Price","Water","Service Fee","Fire Service - 40mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,76.636354751131222,75.099245115452931,73.590736196319014,72.108524871355058,70.661882951653936,69.239999999999995,70.520939999999996,71.825577389999992,73.585304036054993,75.388143984938338,77.235153512569326,77.968887470938739,78.70959190191266,79.457333024980841,80.212177688718157,80.974193376760979,null,null,null,"Price","Water","Fixed",-2.0057186183631726E-2,-2.0086871936127015E-2,-2.0141275948236781E-2,-2.0062009620665511E-2,-2.0122347328711543E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X141=\"\",X141=0),\"-\",IFERROR((X141/W141-1)*(W143/W$13),\"-\"))","v":-1.0775818566188284E-6},-1.0243879357718125E-6,-9.9883346836844762E-7,-1.1467226072848349E-6,-1.1454522913168387E-6,1.0495183010657303E-6,1.0287158148940344E-6,1.3672103485550563E-6,1.3721490092836402E-6,1.3769883798809871E-6,5.3577049834929653E-7,5.3737634288439311E-7,5.3895862978553656E-7,5.405170164257618E-7,5.4208486411908088E-7]
[null,null,null,null,"Qty",{"$f":"+F141","v":"Water"},"Service Fee","Fire Service - 40mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,52,54,54,56,56,56,56.839999999999996,57.692599999999992,58.557988999999985,59.436358834999979,60.327904217524974,61.232822780787842,62.151315122499653,63.083584849337143,64.029838622077193,64.990286201408338,null,null,null,"Qty","Water","Fixed",3.8461538461538547E-2,0,3.7037037037036979E-2,0,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X142=\"\",X142=0),\"-\",IFERROR((X142/W142-1)*(W143/W$13),\"-\"))","v":2.0663644264131129E-6},0,1.8367174084138814E-6,0,0,8.5096078464788558E-7,8.3409390396813229E-7,8.3706756033982608E-7,8.4009123017365294E-7,8.4305411013121229E-7,8.4595341844624643E-7,8.4848896244903047E-7,8.5098731018767805E-7,8.5344792067224413E-7,8.559234696616953E-7]
[null,null,null,null,"Rev",{"$f":"+F141","v":"Water"},"Service Fee","Fire Service - 40mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W141*W142/10^6","v":3.9850904470588233E-3},4.0553592362344588E-3,3.9738997546012273E-3,4.0380773927958837E-3,3.9570654452926205E-3,3.8774399999999998E-3,4.0084102296E-3,4.143804306130313E-3,4.3090074243049628E-3,4.4807967777934403E-3,4.6594349433321195E-3,{"$f":"AH141*AH142/10^6","v":4.7742550689231812E-3},{"$f":"AI141*AI142/10^6","v":4.89190464945912E-3},{"$f":"AJ141*AJ142/10^6","v":5.0124534097834173E-3},{"$f":"AK141*AK142/10^6","v":5.135972792934004E-3},{"$f":"AL141*AL142/10^6","v":5.2625360024838794E-3},null,null,null,"Rev","Water","Fixed",1.7632922040074828E-2,-2.0086871936127015E-2,1.614978790553212E-2,-2.0062009620665511E-2,-2.0122347328711543E-2,3.3777500000000016E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999723E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999679E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X143=\"\",X143=0),\"-\",IFERROR((X143/W143-1)*(W143/W$13),\"-\"))","v":9.4733711377048327E-7},-1.0243879357718125E-6,8.0089010788363688E-7,-1.1467226072848349E-6,-1.1454522913168387E-6,1.9162218602296104E-6,1.8782404560855735E-6,2.2247860641232125E-6,2.2328224745965522E-6,2.2406973157104062E-6,1.3897604742707786E-6,1.3939259504766856E-6,1.3980303194200066E-6,1.4020726923443758E-6,1.4061396067425585E-6]
[null,null,null,{"$f":"D141+1","v":26},"Price","Water","Service Fee","Fire Service - 50mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,120.50256108597286,117.34188277087034,114.98484662576688,112.67886792452832,110.41707379134859,108.2,110.2017,112.24043145,114.990322020525,117.80758491002786,120.69387074032353,121.84046251235661,122.997946906224,124.16642740183313,125.34600846215055,126.53679554254099,null,null,null,"Price","Water","Fixed",-2.6229138091492743E-2,-2.0086912613341723E-2,-2.0054631274533663E-2,-2.0072922055754727E-2,-2.0079084830106231E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X144=\"\",X144=0),\"-\",IFERROR((X144/W144-1)*(W146/W$13),\"-\"))","v":-1.3763373671175728E-5},-9.6628815425371947E-6,-9.4100567668742346E-6,-1.0661212717920449E-5,-1.0588717530374204E-5,9.7232236264658083E-6,9.5304997598800911E-6,1.2666469893778927E-5,1.2712223934113912E-5,1.27570581046868E-5,4.9636260393204727E-6,4.9785033268420205E-6,4.9931623655318881E-6,5.0075999811351779E-6,5.0221252483162286E-6]
[null,null,null,null,"Qty","Water","Service Fee","Fire Service - 50mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,323,326,327,333,332,332,336.97999999999996,342.03469999999993,347.16522049999992,352.37269880749989,357.65828928961236,363.02316362895652,368.46851108339087,373.9955387496417,379.6054718308863,385.29955390834954,null,null,null,"Qty","Water","Fixed",9.2879256965945345E-3,3.0674846625766694E-3,1.8348623853210899E-2,-3.0030030030030463E-3,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X145=\"\",X145=0),\"-\",IFERROR((X145/W145-1)*(W146/W$13),\"-\"))","v":4.8737092140213175E-6},1.4756245272028843E-6,8.6095620352786638E-6,-1.5949672757480158E-6,0,7.8836948322695398E-6,7.7274322377405802E-6,7.7549815676197113E-6,7.7829942453758243E-6,7.8104437375633069E-6,7.8373042726111687E-6,7.8607947265925596E-6,7.8839405771555095E-6,7.9067368123185981E-6,7.9296714447097296E-6]
[null,null,null,null,"Rev",{"$f":"+F144","v":"Water"},"Service Fee","Fire Service - 50mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144*W145/10^6","v":3.892232723076923E-2},3.8253453783303734E-2,3.7600044846625769E-2,3.7522063018867929E-2,3.6658468498727725E-2,3.59224E-2,3.7135768866E-2,3.8390122298871308E-2,3.992064049962156E-2,4.1512176634740217E-2,4.3167163336725718E-2,{"$f":"AH144*AH145/10^6","v":4.4230910159250979E-2},{"$f":"AI144*AI145/10^6","v":4.5320870362850318E-2},{"$f":"AJ144*AJ145/10^6","v":4.6437689910766855E-2},{"$f":"AK144*AK145/10^6","v":4.7582030684392929E-2},{"$f":"AL144*AL145/10^6","v":4.8754570875533074E-2},null,null,null,"Rev","Water","Fixed",-1.7184826680577636E-2,-1.7081044247125088E-2,-2.0739823070938801E-3,-2.3015646013545332E-2,-2.007908483010612E-2,3.3777500000000016E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999945E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X146=\"\",X146=0),\"-\",IFERROR((X146/W146-1)*(W146/W$13),\"-\"))","v":-9.0174976491467162E-6},-8.216897756262382E-6,-9.7315632364824015E-7,-1.2224164339860915E-5,-1.0588717530374144E-5,1.7752766813132416E-5,1.7400889494018839E-5,2.0611448509805362E-5,2.0685901538501485E-5,2.0758857713820446E-5,1.2875384702521415E-5,1.2913975603337176E-5,1.295200037817034E-5,1.2989450793170886E-5,1.3027128571750666E-5]
[null,null,null,{"$f":"D144+1","v":27},"Price","Water","Service Fee","Fire Service - 80mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,308.50539366515835,300.4079840142096,294.39552147239266,288.49785591766727,282.72109414758268,277.06,282.18561,287.40604378500001,294.44749185773247,301.66145540824692,309.05216106574898,311.98815659587359,314.95204408353442,317.94408850232804,320.96455734310018,324.01372063785965,null,null,null,"Price","Water","Fixed",-2.6247222308655727E-2,-2.001432339272502E-2,-2.003313611983204E-2,-2.0023586489783751E-2,-2.002360016556648E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X147=\"\",X147=0),\"-\",IFERROR((X147/W147-1)*(W149/W$13),\"-\"))","v":-5.5456429562709621E-5},-3.8333913279280422E-5,-3.702007761634647E-5,-4.1293827380040578E-5,-4.1777540980081204E-5,3.8471234699453284E-5,3.7708696945675398E-5,5.0116582197158578E-5,5.0297614177065342E-5,5.047500656923146E-5,1.963925027901723E-5,1.969811425684191E-5,1.9756114703974612E-5,1.9813239061051294E-5,1.9870710223318244E-5]
[null,null,null,null,"Qty","Water","Service Fee","Fire Service - 80mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,508,507,503,505,513,513,520.69499999999994,528.50542499999983,536.43300637499976,544.47950147062465,552.64669399268394,560.93639440257414,569.35044031861264,577.89069692339183,586.55905737724265,595.35744323790118,null,null,null,"Qty","Water","Fixed",-1.9685039370078705E-3,-7.8895463510848529E-3,3.9761431411531323E-3,1.5841584158415856E-2,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,{"$f":"AP148","v":"Qty"},"Water","Fixed",{"$f":"IF(OR(X148=\"\",X148=0),\"-\",IFERROR((X148/W148-1)*(W149/W$13),\"-\"))","v":-4.1591524864173176E-6},-1.5111037215741329E-5,7.3476827002374872E-6,3.2669454195818964E-5,0,3.119289299955658E-5,3.0574619145142079E-5,3.068362175336224E-5,3.0794457659427605E-5,3.0903065246468085E-5,3.1009342545816271E-5,3.1102285668697344E-5,3.119386532206476E-5,3.1284061675343734E-5,3.1374805615765235E-5]
[null,null,null,null,"Rev",{"$f":"+F147","v":"Water"},"Service Fee","Fire Service - 80mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W147*W148/10^6","v":0.15672073998190045},0.15230684789520427,0.1480809473006135,0.14569141723842197,0.14503592129770992,0.14213177999999999,0.14693263619894997,0.15189565331815999,0.15795135327682169,0.16424847885358534,0.17079665508428066,{"$f":"AH147*AH148/10^6","v":0.17500551165719502},{"$f":"AI147*AI148/10^6","v":0.17931808497820742},{"$f":"AJ147*AJ148/10^6","v":0.18373693088728291},{"$f":"AK147*AK148/10^6","v":0.18826466820667279},{"$f":"AL147*AL148/10^6","v":0.19290398029295572},null,null,null,"Rev","Water","Fixed",-2.8164058485213528E-2,-2.7745965811717288E-2,-1.6136647595457632E-2,-4.4992076618990406E-3,-2.0023600165566702E-2,3.3777500000000016E-2,3.3777499999999794E-2,3.9867499999999723E-2,3.9867499999999723E-2,3.9867499999999945E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642500000000123E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X149=\"\",X149=0),\"-\",IFERROR((X149/W149-1)*(W149/W$13),\"-\"))","v":-5.9506415849200428E-5},-5.3142513309386248E-5,-2.98195920438083E-5,-9.2785328258854503E-6,-4.1777540980081664E-5,7.0241196219501971E-5,6.8848946545002469E-5,8.1551952683477902E-5,8.1846536049148634E-5,8.2135196914238183E-5,5.0943181579018623E-5,5.1095871639391745E-5,5.1246321746599317E-5,5.1394499322311122E-5,5.1543576492433114E-5]
[null,null,null,{"$f":"D147+1","v":28},"Price","Water","Service Fee","Fire Service - 100mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,482.05509502262447,469.38953818827713,459.99368098159511,450.78985420240144,441.77338422391853,432.93,440.93920500000002,449.09658029249999,460.09944650966622,471.37188294915302,482.92049408140724,487.50823877518064,492.1395670435449,496.8148929304586,501.53463441329797,506.29921344022432,null,null,null,"Price","Water","Fixed",-2.6274085607897013E-2,-2.0017184965279822E-2,-2.0008593943189212E-2,-2.0001492700930656E-2,-2.0017919910349624E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X150=\"\",X150=0),\"-\",IFERROR((X150/W150-1)*(W152/W$13),\"-\"))","v":-8.6912882205926242E-5},-6.0968979044594348E-5,-6.0529662255261341E-5,-6.8536216951143203E-5,-6.9205805112558015E-5,6.3747258293031059E-5,6.2483724862715713E-5,8.3043726957159275E-5,8.3343698935510669E-5,8.3637640077014841E-5,3.2542453342049482E-5,3.2639991599603742E-5,3.2736098977320209E-5,3.2830754664194812E-5,3.2925985011077431E-5]
[null,null,null,null,"Qty","Water","Service Fee","Fire Service - 100mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,509,516,527,537,544,544,552.16,560.44239999999991,568.84903599999984,577.38177153999982,586.04249811309978,594.8331355847962,603.75563261856803,612.8119671078465,622.00414661446416,631.33420881368102,null,null,null,"Qty","Water","Fixed",1.3752455795677854E-2,2.1317829457364379E-2,1.8975332068311257E-2,1.3035381750465591E-2,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X151=\"\",X151=0),\"-\",IFERROR((X151/W151-1)*(W152/W$13),\"-\"))","v":4.5492185282851654E-5},6.4930523433573913E-5,5.7403855790040435E-5,4.4666453901678724E-5,0,5.1686966183538469E-5,5.0662479618417929E-5,5.0843098137036028E-5,5.1026754450312393E-5,5.1206718414498623E-5,5.1382821066393244E-5,5.1536828841478912E-5,5.1688577332610169E-5,5.183803368030691E-5,5.198839738591104E-5]
[null,null,null,null,"Rev",{"$f":"+F150","v":"Water"},"Service Fee","Fire Service - 100mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W150*W151/10^6","v":0.24536604336651585},0.242205001705151,0.24241666987730062,0.24207415170668956,0.24032472101781169,0.23551392000000002,0.24346899143279999,0.25169276529092133,0.2617271266111571,0.27216153283132744,0.28301193274148029,{"$f":"AH150*AH151/10^6","v":0.28998605429406227},{"$f":"AI150*AI151/10^6","v":0.29713203563700358},{"$f":"AJ150*AJ151/10^6","v":0.30445411182518844},{"$f":"AK150*AK151/10^6","v":0.31195662227584064},{"$f":"AL150*AL151/10^6","v":0.31964401334027304},null,null,null,"Rev","Water","Fixed",-1.2882963013113646E-2,8.7392155677812333E-4,-1.4129315891701077E-3,-7.2268380434007407E-3,-2.0017919910349624E-2,3.3777499999999794E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867500000000167E-2,3.9867499999999723E-2,2.4642500000000123E-2,2.4642499999999679E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X152=\"\",X152=0),\"-\",IFERROR((X152/W152-1)*(W152/W$13),\"-\"))","v":-4.2615962493686637E-5},2.6618180915170375E-6,-4.2743769064976284E-6,-2.4763158801154999E-5,-6.9205805112558015E-5,1.1639043335096475E-4,1.1408346035407414E-4,1.3513248099855297E-4,1.3562060886985675E-4,1.3609892309266819E-4,8.4413411208574007E-5,8.4666420315075719E-5,8.4915717794590716E-5,8.5161249664464402E-5,8.5408272172154409E-5]
[null,null,null,{"$f":"D150+1","v":29},"Price","Water","Service Fee","Fire Service - 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1084.7024524886879,1056.1429662522203,1035.0156441717791,1014.3117066895369,994.01638676844777,974.13,992.15140499999995,1010.5062059924999,1035.2636080393161,1060.6275664362793,1086.6129418139681,1096.9357647612007,1107.3566545264323,1117.8765427444334,1128.4963699005057,1139.2170854145606,null,null,null,"Price","Water","Fixed",-2.6329327615091214E-2,-2.0004225522054719E-2,-2.000350197489964E-2,-2.000895758891319E-2,-2.0006095506230559E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X153=\"\",X153=0),\"-\",IFERROR((X153/W153-1)*(W155/W$13),\"-\"))","v":-2.2716660315143822E-5},-1.6472478735041458E-5,-1.65356823369294E-5,-1.9535031519597233E-5,-2.0883528199484944E-5,1.9247960038337836E-5,1.8866446517206966E-5,2.5074369952641276E-5,2.516494402290777E-5,2.5253697131618549E-5,9.8259259809722448E-6,9.8553768551570333E-6,9.8843956869501232E-6,9.9129761926400891E-6,9.9417302121903596E-6]
[null,null,null,null,"Qty","Water","Service Fee","Fire Service - 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,59,62,64,68,73,73,74.094999999999999,75.206424999999996,76.334521374999994,77.47953919562498,78.64173228355935,79.821358267812727,81.018678641829908,82.23395882145735,83.467468203779205,84.719480226835884,null,null,null,"Qty","Water","Fixed",{"$f":"IF(OR(X154=\"\",X154=0),\"-\",IFERROR(X154/W154-1,\"-\"))","v":5.0847457627118731E-2},3.2258064516129004E-2,6.25E-2,7.3529411764705843E-2,0,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X154=\"\",X154=0),\"-\",IFERROR((X154/W154-1)*(W155/W$13),\"-\"))","v":4.3870638843882354E-5},2.656290198236833E-5,5.1664960833102953E-5,7.1787816534574014E-5,0,1.5606454085138718E-5,1.529711879773531E-5,1.5351655073045602E-5,1.5407108585453658E-5,1.5461447223439847E-5,1.5514619969955969E-5,1.5561121350247741E-5,1.5606940558342093E-5,1.5652067672589407E-5,1.5697468756089834E-5]
[null,null,null,null,"Rev",{"$f":"+F153","v":"Water"},"Service Fee","Fire Service - 150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W153*W154/10^6","v":6.3997444696832592E-2},6.548086390763766E-2,6.6241001226993862E-2,6.8973196054888511E-2,7.2563196234096683E-2,7.1111489999999999E-2,7.3513458353475003E-2,7.5996559193009475E-2,7.9026352016636783E-2,8.2176935105660043E-2,8.5453124065984931E-2,{"$f":"AH153*AH154/10^6","v":8.7558902675780953E-2},{"$f":"AI153*AI154/10^6","v":8.9716572934968875E-2},{"$f":"AJ153*AJ154/10^6","v":9.1927413583518844E-2},{"$f":"AK153*AK154/10^6","v":9.4192734872750719E-2},{"$f":"AL153*AL154/10^6","v":9.6513879341852474E-2},null,null,null,"Rev","Water","Fixed",2.3179350641768348E-2,1.1608541396588734E-2,4.124627915166923E-2,5.2049207294254884E-2,-2.0006095506230448E-2,3.3777500000000016E-2,3.3777499999999572E-2,3.9867499999999945E-2,3.9867499999999945E-2,3.9867499999999945E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X155=\"\",X155=0),\"-\",IFERROR((X155/W155-1)*(W155/W$13),\"-\"))","v":1.9998894105934361E-5},9.55905296555141E-6,3.4095798350115547E-5,5.081638563853577E-5,-2.0883528199484828E-5,3.5143133524051779E-5,3.4446562012700086E-5,4.0802140574976579E-5,4.0949526768705116E-5,4.1093949812032757E-5,2.5487934840642731E-5,2.556432885823206E-5,2.5639602180596399E-5,2.5713738508119261E-5,2.5788324921462977E-5]
[null,null,null,{"$f":"D153+1","v":30},"Price","Water","Service Fee","Fire Service - 200mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1915.9088687782805,1877.5801598579042,1840.0181595092026,1803.2125471698114,1767.1460814249363,1731.8,1763.8382999999999,1796.4693085499998,1840.4828066094747,1885.5746353714067,1931.771213938006,1950.1230404704172,1968.6492093548864,1987.3513768437579,2006.2312149237737,2025.2904114655496,null,null,null,"Price","Water","Fixed",-2.0005496892353425E-2,-2.0005537527380102E-2,-2.0002852770327317E-2,-2.0001228253143211E-2,-2.0001788078795935E-2,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X156=\"\",X156=0),\"-\",IFERROR((X156/W156-1)*(W158/W$13),\"-\"))","v":-5.167330888884639E-7},-4.7235827222560448E-7,-4.5930719276099683E-7,-5.1052015053516215E-7,-5.0847125323413324E-7,5.3592777904591353E-7,5.2530516274535973E-7,6.9815457705278351E-7,7.0067646301993935E-7,7.031476473085626E-7,2.7358674257236969E-7,2.7440675370920587E-7,2.7521473533647453E-7,2.7601051249456941E-7,2.7681112086062607E-7]
[null,null,null,null,"Qty","Water","Service Fee","Fire Service - 200mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1.1433089507836458,1.1604585850454003,1.1778654638210813,1.1955334457783973,1.2134664474650732,1.2316684441770491,1.2501434708397048,1.2688956229023003,1.2879290572458346,1.307247993104522,1.3268567130010898,null,null,null,"Qty","Water","Fixed",0,0,0,0,0.14330895078364581,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X157=\"\",X157=0),\"-\",IFERROR((X157/W157-1)*(W158/W$13),\"-\"))","v":0},0,0,0,3.6430983828829583E-6,4.3453603706425226E-7,4.2592310492866816E-7,4.2744157778741625E-7,4.2898558960404229E-7,4.3049855957666878E-7,4.3197906721952535E-7,4.332738216461088E-7,4.345495821102172E-7,4.3580607235984064E-7,4.3707019083256169E-7]
[null,null,null,null,"Rev",{"$f":"+F156","v":"Water"},"Service Fee","Fire Service - 200mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W156*W157/10^6","v":1.9159088687782805E-3},1.8775801598579043E-3,1.8400181595092026E-3,1.8032125471698114E-3,1.7671460814249363E-3,1.9799824409671178E-3,2.046861297866884E-3,2.1159991553555829E-3,2.2003587516817207E-3,2.2880815542143914E-3,2.3793016455770336E-3,{"$f":"AH156*AH157/10^6","v":2.4379335863781654E-3},{"$f":"AI156*AI157/10^6","v":2.4980103647804894E-3},{"$f":"AJ156*AJ157/10^6","v":2.5595675851945924E-3},{"$f":"AK156*AK157/10^6","v":2.62264172941275E-3},{"$f":"AL156*AL157/10^6","v":2.6872701782298036E-3},null,null,null,"Rev","Water","Fixed",-2.0005496892353425E-2,-2.0005537527380102E-2,-2.0002852770327317E-2,-2.0001228253143211E-2,0.12044072744148071,3.3777499999999794E-2,3.3777500000000016E-2,3.9867499999999501E-2,3.9867499999999945E-2,3.9867499999999945E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X158=\"\",X158=0),\"-\",IFERROR((X158/W158-1)*(W158/W$13),\"-\"))","v":-5.167330888884639E-7},-4.7235827222560448E-7,-4.5930719276099683E-7,-5.1052015053516215E-7,3.0617586478441942E-6,9.7850273279585245E-7,9.5910784511521261E-7,1.1360684734959811E-6,1.140172199569283E-6,1.1441934215948621E-6,7.0966961093047865E-7,7.117966766609573E-7,7.1389253847673692E-7,7.1595674254182665E-7,7.1803347850609525E-7]
[null,null,null,{"$f":"D156+1","v":31},"Price","Water","Information Statements","Information Statements – per item","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,56.164262443438922,54.468491163410093,54.459280964066231,54.458222341337496,54.449929999999462,54.55,55.559174999999996,56.587019737499993,57.97340172106874,59.393750063234918,60.848896939784169,61.426961460712121,62.01051759458889,62.599617511737492,63.194313878099003,63.79465985994095,null,null,null,"Price","Water","Fixed",-3.0193065950729459E-2,-1.6909224300398762E-4,-1.9438793718795644E-5,-1.5226977638127526E-4,1.8378352368961792E-3,1.8499999999999961E-2,1.8499999999999961E-2,2.4499999999999966E-2,2.4499999999999966E-2,2.4499999999999966E-2,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X159=\"\",X159=0),\"-\",IFERROR((X159/W159-1)*(W161/W$13),\"-\"))","v":-1.5029310512280265E-4},-6.4779361405484653E-7,-7.3280526165911951E-8,-8.2669281110513461E-7,1.0220858591587281E-5,1.0640549973131152E-4,1.0429643795077342E-4,1.3861473423388182E-4,1.3911544076019463E-4,1.3960608074834236E-4,5.4319136274480537E-5,5.4481944955448012E-5,5.4642365243749351E-5,5.4800362402121303E-5,5.4959318770143481E-5]
[null,null,null,null,"Qty",{"$f":"+F159","v":"Water"},"Information Statements","Information Statements – per item","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,6574,5593,5547,7043,7100,7206.4999999999991,7314.597499999998,7424.3164624999972,7535.6812094374964,7648.7164275790583,7763.447173992743,7879.8988816026331,7998.0973648266718,8118.0688252990712,8239.8398576785567,8363.4374555437334,null,null,null,"Qty","Water","Fixed",-0.14922421661089136,-8.2245664223136172E-3,0.26969533080944652,8.0931421269345716E-3,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,1.4999999999999902E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X160=\"\",X160=0),\"-\",IFERROR((X160/W160-1)*(W161/W$13),\"-\"))","v":-7.4279872440137951E-4},-3.1508373844322555E-5,1.0166997002029193E-3,4.3938741978816426E-5,8.3420360974648661E-5,8.6274729511873823E-5,8.4564679419545633E-5,8.4866163816661906E-5,8.5172718832771793E-5,8.547311066224998E-5,8.576705727549444E-5,8.6024123613864142E-5,8.6277418805918887E-5,8.6526888003348281E-5,8.6777871742330665E-5]
[null,null,null,null,"Rev",{"$f":"+F159","v":"Water"},"Information Statements","Information Statements – per item","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W159*W160/10^6","v":0.36922386130316748},0.30464227107695263,0.30208563150767542,0.38354925995003997,0.3865945029999962,0.39311457499999997,0.40639300255706234,0.42011994220093346,0.43686907399662911,0.45428595180418962,0.47239719698774307,{"$f":"AH159*AH160/10^6","v":0.48403824491451347},{"$f":"AI159*AI160/10^6","v":0.49596615736481936},{"$f":"AJ159*AJ160/10^6","v":0.50818800339768189},{"$f":"AK159*AK160/10^6","v":0.52071102627140931},{"$f":"AL159*AL160/10^6","v":0.53354264773630244},null,null,null,"Rev","Water","Fixed",-0.17491174594804237,-8.3922679549333079E-3,0.26967064946382502,7.9396400096114483E-3,1.6865402765449566E-2,3.3777499999999794E-2,3.3777499999999794E-2,3.9867499999999945E-2,3.9867499999999723E-2,3.9867499999999723E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642499999999901E-2,2.4642500000000123E-2,2.4642499999999901E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X161=\"\",X161=0),\"-\",IFERROR((X161/W161-1)*(W161/W$13),\"-\"))","v":-8.7066445865021432E-4},-3.2150839636769843E-5,1.0166066562610067E-3,4.3105358625295931E-5,9.3794532445109978E-5,1.9427631173915463E-4,1.9042556393958026E-4,2.2556011906405237E-4,2.2637489120436852E-4,2.2717328262181666E-4,1.409009805940918E-4,1.4132329774364349E-4,1.417394195283241E-4,1.421492558415023E-4,1.4256158029402592E-4]
[null,null,null,{"$f":"D159+1","v":32},"Price","Water","Temporary  Water Trading",null,"Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,99.786168801038002,408.10086438435633,503.04844556390634,137.18226449712242,101.50633000587199,129.30000000000007,129.30000000000007,129.30000000000007,129.30000000000007,129.30000000000007,129.30000000000007,130.52835000000007,131.76836932500009,133.0201688335876,134.28386043750669,135.55955711166303,null,null,null,"Price","Water","Variable",3.0897538134574738,0.23265714303934137,-0.72729810477131263,-0.26006229465616371,0.27381218484128289,0,0,0,0,0,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,null,"Price","Water","Variable",{"$f":"IF(OR(X162=\"\",X162=0),\"-\",IFERROR((X162/W162-1)*(W164/W$13),\"-\"))","v":2.5454905518405874E-2},1.1200219871733495E-2,-4.8943388325473791E-2,-5.6249456975816089E-3,5.4143103638286472E-3,0,0,0,0,0,1.4867709556863796E-4,1.469189357357788E-4,1.4517392481950509E-4,1.4344206101157275E-4,1.4173215313523333E-4]
[null,null,null,null,"Qty","Water","Temporary  Water Trading",0,"Variable","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,6124,9380.3669957755083,10719.698380773361,11138.678641303357,13541.666666666666,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,null,null,null,"Qty","Water","Variable",0.531738568872552,0.14278027561192719,3.9085079229605135E-2,0.21573367028049306,-0.2615384615384615,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",{"$f":"IF(OR(X163=\"\",X163=0),\"-\",IFERROR((X163/W163-1)*(W164/W$13),\"-\"))","v":4.3807228175234232E-3},6.8735069093918983E-3,2.6302230102304099E-3,4.666151938988854E-3,-5.1716120802597423E-3,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F162","v":"Water"},"Temporary  Water Trading",0,"Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W162*W163/10^6","v":0.61109049773755675},3.8281358792184728,5.3925276073619628,1.5280291595197253,1.3745648854961832,1.2930000000000006,1.2930000000000006,1.2930000000000006,1.2930000000000006,1.2930000000000006,1.2930000000000006,{"$f":"AH162*AH163/10^6","v":1.3052835000000007},{"$f":"AI162*AI163/10^6","v":1.3176836932500009},{"$f":"AJ162*AJ163/10^6","v":1.330201688335876},{"$f":"AK162*AK163/10^6","v":1.3428386043750669},{"$f":"AL162*AL163/10^6","v":1.3555955711166303},null,null,null,"Rev","Water","Variable",5.264433653266412,0.40865626965750912,-0.71663952959023591,-0.10043281770341184,-5.933869427105265E-2,0,0,0,0,0,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.5000000000000639E-3,9.500000000000286E-3,null,"Rev","Water","Variable",{"$f":"IF(OR(X164=\"\",X164=0),\"-\",IFERROR((X164/W164-1)*(W164/W$13),\"-\"))","v":4.3370983367072458E-2},1.9672897261325678E-2,-4.8226121525709854E-2,-2.1722839390605031E-3,-1.1733521192785886E-3,0,0,0,0,0,1.4867709556863796E-4,1.469189357357788E-4,1.4517392481950509E-4,1.4344206101157275E-4,1.4173215313523663E-4]
[null,null,null,{"$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(OR(X165=\"\",X165=0),\"-\",IFERROR((X165/W165-1)*(W167/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(X166=\"\",X166=0),\"-\",IFERROR((X166/W166-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F165","v":"[Service]"},0,0,"[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(OR(X167=\"\",X167=0),\"-\",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(OR(X168=\"\",X168=0),\"-\",IFERROR((X168/W168-1)*(W170/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(X169=\"\",X169=0),\"-\",IFERROR((X169/W169-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F168","v":"[Service]"},0,0,"[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(OR(X170=\"\",X170=0),\"-\",IFERROR((X170/W170-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D168+1","v":35},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR(X171/W171-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR((X171/W171-1)*(W173/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(X172=\"\",X172=0),\"-\",IFERROR((X172/W172-1)*(W173/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F171","v":"[Service]"},0,0,"[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(OR(X173=\"\",X173=0),\"-\",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(OR(X174=\"\",X174=0),\"-\",IFERROR((X174/W174-1)*(W176/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(X175=\"\",X175=0),\"-\",IFERROR((X175/W175-1)*(W176/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F174","v":"[Service]"},0,0,"[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(OR(X176=\"\",X176=0),\"-\",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(OR(X177=\"\",X177=0),\"-\",IFERROR((X177/W177-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F177","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(X178=\"\",X178=0),\"-\",IFERROR((X178/W178-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F177","v":"[Service]"},0,0,"[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(OR(X179=\"\",X179=0),\"-\",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(OR(X180=\"\",X180=0),\"-\",IFERROR((X180/W180-1)*(W182/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(X181=\"\",X181=0),\"-\",IFERROR((X181/W181-1)*(W182/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F180","v":"[Service]"},0,0,"[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(OR(X182=\"\",X182=0),\"-\",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(OR(X183=\"\",X183=0),\"-\",IFERROR((X183/W183-1)*(W185/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(X184=\"\",X184=0),\"-\",IFERROR((X184/W184-1)*(W185/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F183","v":"[Service]"},0,0,"[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(OR(X185=\"\",X185=0),\"-\",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(OR(X186=\"\",X186=0),\"-\",IFERROR((X186/W186-1)*(W188/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(X187=\"\",X187=0),\"-\",IFERROR((X187/W187-1)*(W188/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F186","v":"[Service]"},0,0,"[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},{"$f":"AL186*AL187/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",IFERROR(X188/W188-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",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(OR(X189=\"\",X189=0),\"-\",IFERROR((X189/W189-1)*(W191/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(X190=\"\",X190=0),\"-\",IFERROR((X190/W190-1)*(W191/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F189","v":"[Service]"},0,0,"[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(OR(X191=\"\",X191=0),\"-\",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(OR(X192=\"\",X192=0),\"-\",IFERROR((X192/W192-1)*(W194/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(X193=\"\",X193=0),\"-\",IFERROR((X193/W193-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F192","v":"[Service]"},0,0,"[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(OR(X194=\"\",X194=0),\"-\",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(OR(X195=\"\",X195=0),\"-\",IFERROR((X195/W195-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F195","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(X196=\"\",X196=0),\"-\",IFERROR((X196/W196-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F195","v":"[Service]"},0,0,"[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"},"[Service]",{"$f":"I197","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X197=\"\",X197=0),\"-\",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(OR(X198=\"\",X198=0),\"-\",IFERROR((X198/W198-1)*(W200/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(X199=\"\",X199=0),\"-\",IFERROR((X199/W199-1)*(W200/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F198","v":"[Service]"},0,0,"[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(OR(X200=\"\",X200=0),\"-\",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(OR(X201=\"\",X201=0),\"-\",IFERROR((X201/W201-1)*(W203/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(X202=\"\",X202=0),\"-\",IFERROR((X202/W202-1)*(W203/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F201","v":"[Service]"},0,0,"[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(OR(X203=\"\",X203=0),\"-\",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(OR(X204=\"\",X204=0),\"-\",IFERROR((X204/W204-1)*(W206/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(X205=\"\",X205=0),\"-\",IFERROR(X205/W205-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",IFERROR((X205/W205-1)*(W206/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F204","v":"[Service]"},0,0,"[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(OR(X206=\"\",X206=0),\"-\",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(OR(X207=\"\",X207=0),\"-\",IFERROR((X207/W207-1)*(W209/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(X208=\"\",X208=0),\"-\",IFERROR((X208/W208-1)*(W209/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F207","v":"[Service]"},0,0,"[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(OR(X209=\"\",X209=0),\"-\",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(OR(X210=\"\",X210=0),\"-\",IFERROR((X210/W210-1)*(W212/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(X211=\"\",X211=0),\"-\",IFERROR((X211/W211-1)*(W212/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F210","v":"[Service]"},0,0,"[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"},"[Service]","[Price]",{"$f":"IF(OR(X212=\"\",X212=0),\"-\",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(OR(X213=\"\",X213=0),\"-\",IFERROR((X213/W213-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F213","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(X214=\"\",X214=0),\"-\",IFERROR((X214/W214-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F213","v":"[Service]"},0,0,"[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(OR(X215=\"\",X215=0),\"-\",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(OR(X216=\"\",X216=0),\"-\",IFERROR((X216/W216-1)*(W218/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(X217=\"\",X217=0),\"-\",IFERROR((X217/W217-1)*(W218/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F216","v":"[Service]"},0,0,"[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(OR(X218=\"\",X218=0),\"-\",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(OR(X219=\"\",X219=0),\"-\",IFERROR((X219/W219-1)*(W221/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(X220=\"\",X220=0),\"-\",IFERROR((X220/W220-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F219","v":"[Service]"},0,0,"[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(OR(X221=\"\",X221=0),\"-\",IFERROR((X221/W221-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+1","v":52},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR(X222/W222-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR((X222/W222-1)*(W224/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(X223=\"\",X223=0),\"-\",IFERROR((X223/W223-1)*(W224/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F222","v":"[Service]"},0,0,"[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(OR(X224=\"\",X224=0),\"-\",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(OR(X225=\"\",X225=0),\"-\",IFERROR((X225/W225-1)*(W227/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(X226=\"\",X226=0),\"-\",IFERROR((X226/W226-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F225","v":"[Service]"},0,0,"[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(OR(X227=\"\",X227=0),\"-\",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(OR(X228=\"\",X228=0),\"-\",IFERROR((X228/W228-1)*(W230/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(X229=\"\",X229=0),\"-\",IFERROR((X229/W229-1)*(W230/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F228","v":"[Service]"},0,0,"[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(OR(X230=\"\",X230=0),\"-\",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(OR(X231=\"\",X231=0),\"-\",IFERROR((X231/W231-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F231","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(X232=\"\",X232=0),\"-\",IFERROR((X232/W232-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F231","v":"[Service]"},0,0,"[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(OR(X233=\"\",X233=0),\"-\",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(OR(X234=\"\",X234=0),\"-\",IFERROR((X234/W234-1)*(W236/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(X235=\"\",X235=0),\"-\",IFERROR((X235/W235-1)*(W236/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F234","v":"[Service]"},0,0,"[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(OR(X236=\"\",X236=0),\"-\",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(OR(X237=\"\",X237=0),\"-\",IFERROR((X237/W237-1)*(W239/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(X238=\"\",X238=0),\"-\",IFERROR((X238/W238-1)*(W239/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F237","v":"[Service]"},0,0,"[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},{"$f":"AL237*AL238/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",IFERROR(X239/W239-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",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(OR(X240=\"\",X240=0),\"-\",IFERROR((X240/W240-1)*(W242/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(X241=\"\",X241=0),\"-\",IFERROR((X241/W241-1)*(W242/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F240","v":"[Service]"},0,0,"[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(OR(X242=\"\",X242=0),\"-\",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(OR(X243=\"\",X243=0),\"-\",IFERROR((X243/W243-1)*(W245/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(X244=\"\",X244=0),\"-\",IFERROR((X244/W244-1)*(W245/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F243","v":"[Service]"},0,0,"[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(OR(X245=\"\",X245=0),\"-\",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(OR(X246=\"\",X246=0),\"-\",IFERROR((X246/W246-1)*(W248/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(X247=\"\",X247=0),\"-\",IFERROR((X247/W247-1)*(W248/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F246","v":"[Service]"},0,0,"[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(OR(X248=\"\",X248=0),\"-\",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(OR(X249=\"\",X249=0),\"-\",IFERROR((X249/W249-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F249","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(X250=\"\",X250=0),\"-\",IFERROR((X250/W250-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F249","v":"[Service]"},0,0,"[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(OR(X251=\"\",X251=0),\"-\",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(OR(X252=\"\",X252=0),\"-\",IFERROR((X252/W252-1)*(W254/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(X253=\"\",X253=0),\"-\",IFERROR((X253/W253-1)*(W254/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"[Service]"},0,0,"[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(OR(X254=\"\",X254=0),\"-\",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(OR(X255=\"\",X255=0),\"-\",IFERROR((X255/W255-1)*(W257/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(X256=\"\",X256=0),\"-\",IFERROR(X256/W256-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",IFERROR((X256/W256-1)*(W257/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F255","v":"[Service]"},0,0,"[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(OR(X257=\"\",X257=0),\"-\",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(OR(X258=\"\",X258=0),\"-\",IFERROR((X258/W258-1)*(W260/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(X259=\"\",X259=0),\"-\",IFERROR((X259/W259-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"[Service]"},0,0,"[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(OR(X260=\"\",X260=0),\"-\",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"},"[Service]",{"$f":"I261","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X261=\"\",X261=0),\"-\",IFERROR((X261/W261-1)*(W263/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(X262=\"\",X262=0),\"-\",IFERROR((X262/W262-1)*(W263/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},0,0,"[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(OR(X263=\"\",X263=0),\"-\",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(OR(X264=\"\",X264=0),\"-\",IFERROR((X264/W264-1)*(W266/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(X265=\"\",X265=0),\"-\",IFERROR((X265/W265-1)*(W266/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},0,0,"[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(OR(X266=\"\",X266=0),\"-\",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(OR(X267=\"\",X267=0),\"-\",IFERROR((X267/W267-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F267","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X268=\"\",X268=0),\"-\",IFERROR((X268/W268-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},0,0,"[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(OR(X269=\"\",X269=0),\"-\",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(OR(X270=\"\",X270=0),\"-\",IFERROR((X270/W270-1)*(W272/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(X271=\"\",X271=0),\"-\",IFERROR((X271/W271-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},0,0,"[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(OR(X272=\"\",X272=0),\"-\",IFERROR((X272/W272-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR(X273/W273-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR((X273/W273-1)*(W275/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(X274=\"\",X274=0),\"-\",IFERROR((X274/W274-1)*(W275/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},0,0,"[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(OR(X275=\"\",X275=0),\"-\",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"},"[Service]","[Price]",{"$f":"IF(OR(X276=\"\",X276=0),\"-\",IFERROR((X276/W276-1)*(W278/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(X277=\"\",X277=0),\"-\",IFERROR((X277/W277-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},0,0,"[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(OR(X278=\"\",X278=0),\"-\",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(OR(X279=\"\",X279=0),\"-\",IFERROR((X279/W279-1)*(W281/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(X280=\"\",X280=0),\"-\",IFERROR((X280/W280-1)*(W281/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},0,0,"[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(OR(X281=\"\",X281=0),\"-\",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(OR(X282=\"\",X282=0),\"-\",IFERROR((X282/W282-1)*(W284/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(X283=\"\",X283=0),\"-\",IFERROR((X283/W283-1)*(W284/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},0,0,"[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(OR(X284=\"\",X284=0),\"-\",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(OR(X285=\"\",X285=0),\"-\",IFERROR((X285/W285-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F285","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X286=\"\",X286=0),\"-\",IFERROR((X286/W286-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},0,0,"[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(OR(X287=\"\",X287=0),\"-\",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(OR(X288=\"\",X288=0),\"-\",IFERROR((X288/W288-1)*(W290/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(X289=\"\",X289=0),\"-\",IFERROR((X289/W289-1)*(W290/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},0,0,"[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},{"$f":"AL288*AL289/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",IFERROR(X290/W290-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",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(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":45.368630076639754},50.796260197185596,51.292348529738561,43.492610557987184,42.67162910793899,41.93414175088337,44.779379652979152,46.027183528302743,47.58425476031799,49.200143769515066,50.877500552684793,51.878275654763762,52.902791822846737,53.951716363494796,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":55.020141573061139},56.124940931078974]
[null,null,null,null,null,null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,28.528856740953177,28.451114356526659,28.573849586212361,26.891463232592834,26.588394896643532,26.161128642485767,27.044786165207327,27.958291429902616,29.072918613484259,30.231983196307333,31.437256786386108,32.211949386744628,33.005732349507483,33.819076108930219,34.652462691944528,35.506386003830769]
[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,0.27757521070588242,0.27277478488454709,0.26669098196319019,0.26243390763293312,0.25439042910941473,0.25288506724466464,0.26142689260352131,0.27025723946843666,0.28103171996294457,0.29223575205856728,0.30388646090376215,0.31137498301658312,0.31904804103556927,0.32691018238678832,0.33496606655625466,0.34322046785136717]
[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,{"$f":"SUM(W448:W453)","v":74.175062028298811},79.520149338596809,80.132889097914116,70.646507698212957,69.51441443369194,68.348155460613796,72.08559271079001,74.255732197673794,76.938205093765191,79.724362717880965,82.618643799974663,{"$f":"SUM(AH448:AH453)","v":84.401600024524967},{"$f":"SUM(AI448:AI453)","v":86.227572213389792},{"$f":"SUM(AJ448:AJ453)","v":88.097702654811798},{"$f":"SUM(AK448:AK453)","v":90.007570331561922},{"$f":"SUM(AL448:AL453)","v":91.974547402761104}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W13-W65","v":74.175062028298825},79.520149338596809,{"$f":"+Y13-Y65","v":80.132889097914131},{"$f":"+Z13-Z65","v":70.646507698212957},69.514414433691897,68.348155460613839,{"$f":"+AC13","v":72.085592710790038},{"$f":"+AD13","v":74.255732197673808},76.938205093765205,79.724362717881007,82.618643799974649,{"$f":"+AH13","v":84.401600024524967},{"$f":"+AI13","v":86.227572213389763},{"$f":"+AJ13","v":88.097702654811798},{"$f":"+AK13","v":90.007570331561936},{"$f":"+AL13","v":91.97454740276109}]
[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,{"$f":"IF(ROUND(W454,2)=ROUND(W463,2),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":39.302377899997403},38.966068013675084,39.4445705831073,37.574891113895738,37.035825097318011,36.45131641293036,37.682550753068121,38.955373111129873,40.508426448637842,42.123396140078903,43.802750635693499,44.882159918233569,45.988168544018642,47.121431987364623,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":48.28262187511325},49.472426384670719]
[null,null,null,null,null,null,null,null,"Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,34.872684128301422,40.554081324921725,40.688318514806816,33.071616584317219,32.478589336373915,31.896839047683439,34.403041957721882,35.300359086543921,36.42977864512735,37.600966577802069,38.815893164281164,39.519440106291405,40.23940366937115,40.976270667447181,41.724948456448672,42.502121018090392]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W461:W462)","v":74.175062028298825},79.520149338596809,80.132889097914116,70.646507698212957,69.514414433691925,68.348155460613796,72.085592710789996,74.255732197673794,76.938205093765191,79.724362717880979,82.618643799974663,{"$f":"SUM(AH461:AH462)","v":84.401600024524981},{"$f":"SUM(AI461:AI462)","v":86.227572213389792},{"$f":"SUM(AJ461:AJ462)","v":88.097702654811798},{"$f":"SUM(AK461:AK462)","v":90.007570331561922},{"$f":"SUM(AL461:AL462)","v":91.974547402761118}]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W461/W463,\"\")","v":0.52985972408089121},0.49001502559756976,0.49223946655548767,0.53187188352477066,0.53277907034152705,0.53331821710881044,0.52274732489544584,0.52461098905372083,0.526505997888434,0.52836290820084864,0.53017997658909688,{"$f":"IFERROR(AH461/AH463,\"\")","v":0.53176906486597342},{"$f":"IFERROR(AI461/AI463,\"\")","v":0.53333484132210551},{"$f":"IFERROR(AJ461/AJ463,\"\")","v":0.53487696690568476},{"$f":"IFERROR(AK461/AK463,\"\")","v":0.53642845482056678},{"$f":"IFERROR(AL461/AL463,\"\")","v":0.53789257769357102}]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W462/W463,\"\")","v":0.47014027591910884},0.50998497440243029,0.50776053344451233,0.46812811647522928,0.46722092965847301,0.46668178289118956,0.47725267510455427,0.47538901094627917,0.47349400211156595,0.47163709179915131,0.46982002341090312,{"$f":"IFERROR(AH462/AH463,\"\")","v":0.46823093513402647},{"$f":"IFERROR(AI462/AI463,\"\")","v":0.46666515867789443},{"$f":"IFERROR(AJ462/AJ463,\"\")","v":0.46512303309431535},{"$f":"IFERROR(AK462/AK463,\"\")","v":0.46357154517943322},{"$f":"IFERROR(AL462/AL463,\"\")","v":0.46210742230642887}]
[]
[]
[]
[]
[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":45.368630076639754},50.796260197185603,51.292348529738561,43.492610557987184,42.671629107938969,41.934141750883377,44.779379652979159,46.027183528302743,47.584254760317997,49.200143769515073,50.877500552684786,{"$f":"SUM(AH472:AH473)","v":51.878275654763762},{"$f":"SUM(AI472:AI473)","v":52.90279182284673},{"$f":"SUM(AJ472:AJ473)","v":53.951716363494796},{"$f":"SUM(AK472:AK473)","v":55.020141573061132},{"$f":"SUM(AL472:AL473)","v":56.124940931078967}]
[null,null,null,null,null,null,null,null,{"$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":13.213844862605846},13.140867757634661,13.247100867334201,12.682992853839432,12.43095330846073,12.239284303199939,12.65269672875127,13.080073192506664,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$471,$I$69:$I$445,$I472)","v":13.601543010508925},14.143802526480385,14.707680573704842,15.070114592242362,15.441479891081691,15.821996559297677,16.211890109510165,16.611391611533765]
[null,null,null,null,null,null,null,null,{"$f":"I462","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,32.154785214033907,37.655392439550944,38.045247662404364,30.809617704147751,30.24067579947824,29.694857447683439,32.126682924227886,32.947110335796083,33.98271174980907,35.056341243034687,36.169819978979945,36.8081610625214,37.461311931765039,38.129719804197116,38.808251463550967,39.513549319545206]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28.528856740953177},28.451114356526659,28.573849586212361,26.891463232592834,26.588394896643532,26.161128642485767,27.044786165207327,27.958291429902616,29.072918613484259,30.231983196307333,31.437256786386108,{"$f":"SUM(AH476:AH477)","v":32.211949386744628},{"$f":"SUM(AI476:AI477)","v":33.005732349507483},{"$f":"SUM(AJ476:AJ477)","v":33.819076108930219},{"$f":"SUM(AK476:AK477)","v":34.652462691944528},{"$f":"SUM(AL476:AL477)","v":35.506386003830769}]
[null,null,null,null,null,null,null,null,{"$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":25.810957826685666},25.552425471155878,25.930778733809905,24.629464352423366,24.350481359747857,23.959147042485768,24.768427131713327,25.605042679154774,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$475,$I$69:$I$445,$I476)","v":26.625851718165976},27.687357861539951,28.791183601084885,29.500670342974619,30.227640611901371,30.972525245680153,31.735765699046823,32.517814305285583]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,2.7178989142675114,2.8986888853707815,2.6430708524024542,2.2619988801694686,2.2379135368956744,2.2019815999999999,2.2763590334939994,2.3532487507478428,2.4470668953182821,2.5446253347673831,2.6460731853012214,2.7112790437700065,2.7780917376061085,2.8465508632500671,2.9166969928977067,2.9885716985451887]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":0.27757521070588242},0.27277478488454709,0.26669098196319019,0.26243390763293312,0.25439042910941473,0.25288506724466464,0.26142689260352131,0.27025723946843666,0.28103171996294457,0.29223575205856728,0.30388646090376215,{"$f":"SUM(AH484:AH485)","v":0.31137498301658312},{"$f":"SUM(AI484:AI485)","v":0.31904804103556927},{"$f":"SUM(AJ484:AJ485)","v":0.32691018238678832},{"$f":"SUM(AK484:AK485)","v":0.33496606655625466},{"$f":"SUM(AL484:AL485)","v":0.34322046785136717}]
[null,null,null,null,null,null,null,null,{"$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":0.27757521070588242},0.27277478488454709,0.26669098196319019,0.26243390763293312,0.25439042910941473,0.25288506724466464,0.26142689260352131,0.27025723946843666,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$483,$I$69:$I$445,$I484)","v":0.28103171996294457},0.29223575205856728,0.30388646090376215,0.31137498301658312,0.31904804103556927,0.32691018238678832,0.33496606655625466,0.34322046785136717]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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,{"$f":"SUM(W472:W473,W476:W477,W480:W481,W484:W485,W488:W489,W492:W493)","v":74.175062028298811},79.520149338596823,80.132889097914116,70.646507698212957,69.514414433691925,68.34815546061381,72.08559271079001,74.255732197673794,76.938205093765191,79.724362717880979,82.618643799974663,{"$f":"SUM(AH472:AH473,AH476:AH477,AH480:AH481,AH484:AH485,AH488:AH489,AH492:AH493)","v":84.401600024524967},{"$f":"SUM(AI472:AI473,AI476:AI477,AI480:AI481,AI484:AI485,AI488:AI489,AI492:AI493)","v":86.227572213389777},{"$f":"SUM(AJ472:AJ473,AJ476:AJ477,AJ480:AJ481,AJ484:AJ485,AJ488:AJ489,AJ492:AJ493)","v":88.097702654811798},{"$f":"SUM(AK472:AK473,AK476:AK477,AK480:AK481,AK484:AK485,AK488:AK489,AK492:AK493)","v":90.007570331561908},{"$f":"SUM(AL472:AL473,AL476:AL477,AL480:AL481,AL484:AL485,AL488:AL489,AL492:AL493)","v":91.974547402761104}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W495-W455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I471","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W471/W$495,\"-\")","v":0.61164263077166003},0.63878476863637557,0.64009109252337837,0.61563709198165151,0.61385296064951211,0.6135372852168377,0.62119735676774746,0.61984687465979404,0.61847367900416572,0.61712809099043719,0.61581137395407581,{"$f":"IFERROR(AH471/AH$495,\"-\")","v":0.61465985999897221},{"$f":"IFERROR(AI471/AI$495,\"-\")","v":0.61352523867802655},{"$f":"IFERROR(AJ471/AJ$495,\"-\")","v":0.61240775568110706},{"$f":"IFERROR(AK471/AK$495,\"-\")","v":0.6112834883819529},{"$f":"IFERROR(AL471/AL$495,\"-\")","v":0.61022252912324826}]
[null,null,null,null,null,null,null,null,{"$f":"I472","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W472/W$471,\"-\")","v":0.29125509939983041},0.25869754400468126,0.25826660792600914,0.29161259099243164,0.29131658594557797,0.29186919756005519,0.28255632004740133,0.28418148124278664,0.2858412531418203,0.28747482106432448,0.28908024989306835,{"$f":"IFERROR(AH472/AH$471,\"-\")","v":0.29048989007518289},0.29188402651394846,0.29326215412125928,0.29465373308758991,0.29597165424071337]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W473/W$471,\"-\")","v":0.70874490060016959},0.74130245599531874,0.74173339207399092,0.70838740900756825,0.70868341405442203,0.70813080243994486,0.71744367995259861,0.71581851875721347,0.71415874685817959,0.71252517893567546,0.71091975010693165,0.70951010992481711,0.70811597348605149,0.70673784587874067,0.70534626691241009,0.70402834575928674]
[]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W475/W$495,\"-\")","v":0.38461520571521768},0.35778497139614018,0.35658079856946212,0.38064816094615062,0.38248750440105544,0.3827627602556346,0.37517602544674888,0.37651357817704562,0.37787362699783372,0.37920633248946312,0.3805104434115118,{"$f":"IFERROR(AH475/AH$495,\"-\")","v":0.38165093288971597},{"$f":"IFERROR(AI475/AI$495,\"-\")","v":0.38277469146211462},{"$f":"IFERROR(AJ475/AJ$495,\"-\")","v":0.38388147579104959},{"$f":"IFERROR(AK475/AK$495,\"-\")","v":0.384994979470003},{"$f":"IFERROR(AL475/AL$495,\"-\")","v":0.38604578121321481}]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W476/W$475,\"-\")","v":0.90473158672475062},0.89811685935929519,0.90750035817092678,0.91588412796266538,0.91583119080354169,0.91583002285214965,0.91583002285214965,0.91583002285214976,0.91583002285214965,0.91583002285214976,0.91583002285214965,{"$f":"IFERROR(AH476/AH$475,\"-\")","v":0.91583002285214965},0.91583002285214965,0.91583002285214976,0.91583002285214976,0.91583002285214976]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W477/W$475,\"-\")","v":9.5268413275249375E-2},0.10188314064070482,9.2499641829073179E-2,8.4115872037334657E-2,8.4168809196458277E-2,8.4169977147850336E-2,8.4169977147850322E-2,8.4169977147850322E-2,8.4169977147850322E-2,8.4169977147850322E-2,8.4169977147850322E-2,8.4169977147850322E-2,8.4169977147850308E-2,8.4169977147850322E-2,8.4169977147850322E-2,8.4169977147850336E-2]
[]
[null,null,null,null,null,null,null,null,{"$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$495,\"-\")","v":3.7421635131222896E-3},3.4302599674841147E-3,3.3281089071594727E-3,3.7147470721977604E-3,3.6595349494322714E-3,3.6999545275276922E-3,3.6266177855036222E-3,3.6395471631603276E-3,3.6526939980007205E-3,3.6655765200995852E-3,3.6781826344122986E-3,{"$f":"IFERROR(AH483/AH$495,\"-\")","v":3.6892071113119353E-3},{"$f":"IFERROR(AI483/AI$495,\"-\")","v":3.7000698598588884E-3},{"$f":"IFERROR(AJ483/AJ$495,\"-\")","v":3.7107685278434765E-3},{"$f":"IFERROR(AK483/AK$495,\"-\")","v":3.7215321480441742E-3},{"$f":"IFERROR(AL483/AL$495,\"-\")","v":3.7316896635368885E-3}]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W484/W$483,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AH484/AH$483,\"-\")","v":1},1,1,1,1]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W485/W$483,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"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":[[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],[53,44,53,58],[64,44,64,58],[53,63,53,77],[64,63,64,77],[54,73,54,77],[54,49,54,53],[65,49,65,53],[54,44,54,48],[54,63,54,67],[65,44,65,48],[65,63,65,67],[54,68,54,72],[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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$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$65539)+W65","v":0},{"$f":"+SUMIF($E$69:$E$65543,$E$71,X$69:X$65543)+X65","v":0},0,0,0,0,{"$f":"+SUMIF($E$69:$E$65543,$E$71,AC$69:AC$65543)","v":0},{"$f":"+SUMIF($E$69:$E$65539,$E$71,AD$69:AD$65539)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":83.825147629951175},{"$f":"+Determination_Lookup!N10","v":81.08757624689899},{"$f":"+Determination_Lookup!O10","v":82.858152399618504},{"$f":"+Determination_Lookup!P10","v":84.676018279413583},{"$f":"+Determination_Lookup!Q10","v":86.425116612588454},{"$f":"+Determination_Lookup!R10","v":85.619469774404408},{"$f":"+'Rev&RAV_FO'!AC23","v":83.39429580955948},{"$f":"+'Rev&RAV_FO'!AD23","v":85.429561455038765},{"$f":"+'Rev&RAV_FO'!AE23","v":89.091928940490078},{"$f":"+'Rev&RAV_FO'!AF23","v":93.776068548082989},{"$f":"+'Rev&RAV_FO'!AG23","v":94.118406939308542},{"$f":"+'Rev&RAV_FO'!AH23","v":95.884752263940143},{"$f":"+'Rev&RAV_FO'!AI23","v":97.911986301252284},{"$f":"+'Rev&RAV_FO'!AJ23","v":100.95444828726592},{"$f":"+'Rev&RAV_FO'!AK23","v":103.47813798825067},{"$f":"+'Rev&RAV_FO'!AL23","v":104.92454298150889}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12","v":2.0877990950226248},{"$f":"+NotPres_FO!X12","v":2.7816980461811727},{"$f":"+NotPres_FO!Y12","v":2.6495705521472397},{"$f":"+NotPres_FO!Z12","v":3.2653919382504286},{"$f":"+NotPres_FO!AA12","v":4.0012576327989819},{"$f":"+NotPres_FO!AB12","v":3.45},{"$f":"+NotPres_FO!AC12","v":4.13},{"$f":"+NotPres_FO!AD12","v":4.13},{"$f":"+NotPres_FO!AE12","v":4.13},{"$f":"+NotPres_FO!AF12","v":4.13},{"$f":"+NotPres_FO!AG12","v":4.13},{"$f":"+NotPres_FO!AH12","v":4.13},{"$f":"+NotPres_FO!AI12","v":4.13},{"$f":"+NotPres_FO!AJ12","v":4.13},{"$f":"+NotPres_FO!AK12","v":4.13},{"$f":"+NotPres_FO!AL12","v":4.13}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W17+W20","v":2.0877990950226248},2.7816980461811727,2.6495705521472397,3.2653919382504286,4.0012576327989819,3.45,4.13,4.13,4.13,4.13,4.13,{"$f":"+AH17+AH20","v":4.13},{"$f":"+AI17+AI20","v":4.13},{"$f":"+AJ17+AJ20","v":4.13},{"$f":"+AK17+AK20","v":4.13},{"$f":"+AL17+AL20","v":4.13}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,"Price control - Sixth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",{"$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":416.53484652949936},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AH18:AL18)*(1+RRR)^0.5","v":470.36287259152402}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"+AF30-AF31","v":-416.53484652949936},null,null,null,"Variance",{"$f":"+AK30-AK31","v":-470.36287259152402}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",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,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-tariff revenue"},null,null,{"$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$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS57: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,null,null,null,{"$f":"IFERROR(AVERAGE(BL57:BP57),\"-\")","v":0},null,null,null,null,{"$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,null,null,null,{"$f":"IFERROR(AVERAGE(AS58:AW58),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX58:BB58),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC58:BG58),\"-\")","v":"-"},null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL58: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,null,null,null,{"$f":"IFERROR(AVERAGE(AS59:AW59),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX59:BB59),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC59:BG59),\"-\")","v":"-"},null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,0,null,null,null,null,{"$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"},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,{"$f":"BV55","v":"SIXTH REG PERIOD"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,"Forecast"]
[null,null,null,null,"PQR","Service","District","Tariff Description","Type","Unit",{"$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",{"$f":"X68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,{"$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",{"$f":"BF68","v":"2031-32"},"2032-33"]
[null,null,null,1,"Price","[Service]",null,null,"[Price]","$",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,{"$f":"E69","v":"Price"},"[Service]",{"$f":"I69","v":"[Price]"},{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR(X69/W69-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X69=\"\",X69=0),\"-\",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(OR(X70=\"\",X70=0),\"-\",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(OR(X71=\"\",X71=0),\"-\",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(OR(X72=\"\",X72=0),\"-\",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(OR(X73=\"\",X73=0),\"-\",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(OR(X74=\"\",X74=0),\"-\",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(OR(X75=\"\",X75=0),\"-\",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(OR(X76=\"\",X76=0),\"-\",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(OR(X77=\"\",X77=0),\"-\",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(OR(X78=\"\",X78=0),\"-\",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(OR(X79=\"\",X79=0),\"-\",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(OR(X80=\"\",X80=0),\"-\",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(OR(X81=\"\",X81=0),\"-\",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(OR(X82=\"\",X82=0),\"-\",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(OR(X83=\"\",X83=0),\"-\",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"},"[Service]","[Price]",{"$f":"IF(OR(X84=\"\",X84=0),\"-\",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(OR(X85=\"\",X85=0),\"-\",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]",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR(X86/W86-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",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(OR(X87=\"\",X87=0),\"-\",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(OR(X88=\"\",X88=0),\"-\",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(OR(X89=\"\",X89=0),\"-\",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(OR(X90=\"\",X90=0),\"-\",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(OR(X91=\"\",X91=0),\"-\",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(OR(X92=\"\",X92=0),\"-\",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(OR(X93=\"\",X93=0),\"-\",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(OR(X94=\"\",X94=0),\"-\",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(OR(X95=\"\",X95=0),\"-\",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(OR(X96=\"\",X96=0),\"-\",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(OR(X97=\"\",X97=0),\"-\",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(OR(X98=\"\",X98=0),\"-\",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(OR(X99=\"\",X99=0),\"-\",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(OR(X100=\"\",X100=0),\"-\",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(OR(X101=\"\",X101=0),\"-\",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(OR(X102=\"\",X102=0),\"-\",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},{"$f":"+I102","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR(X103/W103-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",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(OR(X104=\"\",X104=0),\"-\",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(OR(X105=\"\",X105=0),\"-\",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(OR(X106=\"\",X106=0),\"-\",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(OR(X107=\"\",X107=0),\"-\",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(OR(X108=\"\",X108=0),\"-\",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(OR(X109=\"\",X109=0),\"-\",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(OR(X110=\"\",X110=0),\"-\",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(OR(X111=\"\",X111=0),\"-\",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(OR(X112=\"\",X112=0),\"-\",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(OR(X113=\"\",X113=0),\"-\",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(OR(X114=\"\",X114=0),\"-\",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(OR(X115=\"\",X115=0),\"-\",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(OR(X116=\"\",X116=0),\"-\",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(OR(X117=\"\",X117=0),\"-\",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(OR(X118=\"\",X118=0),\"-\",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(OR(X119=\"\",X119=0),\"-\",IFERROR((X119/W119-1)*(W119/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D117+1","v":18},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR(X120/W120-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",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(OR(X121=\"\",X121=0),\"-\",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(OR(X122=\"\",X122=0),\"-\",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(OR(X123=\"\",X123=0),\"-\",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(OR(X124=\"\",X124=0),\"-\",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(OR(X125=\"\",X125=0),\"-\",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(OR(X126=\"\",X126=0),\"-\",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(OR(X127=\"\",X127=0),\"-\",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(OR(X128=\"\",X128=0),\"-\",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(OR(X129=\"\",X129=0),\"-\",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(OR(X130=\"\",X130=0),\"-\",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(OR(X131=\"\",X131=0),\"-\",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(OR(X132=\"\",X132=0),\"-\",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"},"[Service]",{"$f":"I133","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X133=\"\",X133=0),\"-\",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(OR(X134=\"\",X134=0),\"-\",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(OR(X135=\"\",X135=0),\"-\",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(OR(X136=\"\",X136=0),\"-\",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]",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR(X137/W137-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",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(OR(X138=\"\",X138=0),\"-\",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(OR(X139=\"\",X139=0),\"-\",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(OR(X140=\"\",X140=0),\"-\",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(OR(X141=\"\",X141=0),\"-\",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(OR(X142=\"\",X142=0),\"-\",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(OR(X143=\"\",X143=0),\"-\",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(OR(X144=\"\",X144=0),\"-\",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(OR(X145=\"\",X145=0),\"-\",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(OR(X146=\"\",X146=0),\"-\",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(OR(X147=\"\",X147=0),\"-\",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"},"[Service]","[Price]",{"$f":"IF(OR(X148=\"\",X148=0),\"-\",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(OR(X149=\"\",X149=0),\"-\",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(OR(X150=\"\",X150=0),\"-\",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(OR(X151=\"\",X151=0),\"-\",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(OR(X152=\"\",X152=0),\"-\",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(OR(X153=\"\",X153=0),\"-\",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},{"$f":"+I153","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X154=\"\",X154=0),\"-\",IFERROR(X154/W154-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X154=\"\",X154=0),\"-\",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(OR(X155=\"\",X155=0),\"-\",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(OR(X156=\"\",X156=0),\"-\",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(OR(X157=\"\",X157=0),\"-\",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(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]"},{"$f":"+G159","v":0},{"$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(OR(X160=\"\",X160=0),\"-\",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(OR(X161=\"\",X161=0),\"-\",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(OR(X162=\"\",X162=0),\"-\",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(OR(X163=\"\",X163=0),\"-\",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(OR(X164=\"\",X164=0),\"-\",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(OR(X165=\"\",X165=0),\"-\",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(OR(X166=\"\",X166=0),\"-\",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(OR(X167=\"\",X167=0),\"-\",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(OR(X168=\"\",X168=0),\"-\",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(OR(X169=\"\",X169=0),\"-\",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(OR(X170=\"\",X170=0),\"-\",IFERROR((X170/W170-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D168+1","v":35},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR(X171/W171-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",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(OR(X172=\"\",X172=0),\"-\",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(OR(X173=\"\",X173=0),\"-\",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(OR(X174=\"\",X174=0),\"-\",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(OR(X175=\"\",X175=0),\"-\",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(OR(X176=\"\",X176=0),\"-\",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(OR(X177=\"\",X177=0),\"-\",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(OR(X178=\"\",X178=0),\"-\",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(OR(X179=\"\",X179=0),\"-\",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(OR(X180=\"\",X180=0),\"-\",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(OR(X181=\"\",X181=0),\"-\",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(OR(X182=\"\",X182=0),\"-\",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(OR(X183=\"\",X183=0),\"-\",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(OR(X184=\"\",X184=0),\"-\",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(OR(X185=\"\",X185=0),\"-\",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(OR(X186=\"\",X186=0),\"-\",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(OR(X187=\"\",X187=0),\"-\",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]",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",IFERROR(X188/W188-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",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(OR(X189=\"\",X189=0),\"-\",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(OR(X190=\"\",X190=0),\"-\",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(OR(X191=\"\",X191=0),\"-\",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(OR(X192=\"\",X192=0),\"-\",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(OR(X193=\"\",X193=0),\"-\",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(OR(X194=\"\",X194=0),\"-\",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(OR(X195=\"\",X195=0),\"-\",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(OR(X196=\"\",X196=0),\"-\",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,{"$f":"E197","v":"Rev"},"[Service]",{"$f":"I197","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X197=\"\",X197=0),\"-\",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(OR(X198=\"\",X198=0),\"-\",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(OR(X199=\"\",X199=0),\"-\",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(OR(X200=\"\",X200=0),\"-\",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(OR(X201=\"\",X201=0),\"-\",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(OR(X202=\"\",X202=0),\"-\",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(OR(X203=\"\",X203=0),\"-\",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(OR(X204=\"\",X204=0),\"-\",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},{"$f":"+I204","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",IFERROR(X205/W205-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",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(OR(X206=\"\",X206=0),\"-\",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(OR(X207=\"\",X207=0),\"-\",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(OR(X208=\"\",X208=0),\"-\",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(OR(X209=\"\",X209=0),\"-\",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(OR(X210=\"\",X210=0),\"-\",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(OR(X211=\"\",X211=0),\"-\",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,{"$f":"AP212","v":"Rev"},"[Service]","[Price]",{"$f":"IF(OR(X212=\"\",X212=0),\"-\",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(OR(X213=\"\",X213=0),\"-\",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(OR(X214=\"\",X214=0),\"-\",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(OR(X215=\"\",X215=0),\"-\",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(OR(X216=\"\",X216=0),\"-\",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(OR(X217=\"\",X217=0),\"-\",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(OR(X218=\"\",X218=0),\"-\",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(OR(X219=\"\",X219=0),\"-\",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(OR(X220=\"\",X220=0),\"-\",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(OR(X221=\"\",X221=0),\"-\",IFERROR((X221/W221-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+1","v":52},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR(X222/W222-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",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(OR(X223=\"\",X223=0),\"-\",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(OR(X224=\"\",X224=0),\"-\",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(OR(X225=\"\",X225=0),\"-\",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(OR(X226=\"\",X226=0),\"-\",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(OR(X227=\"\",X227=0),\"-\",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(OR(X228=\"\",X228=0),\"-\",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(OR(X229=\"\",X229=0),\"-\",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(OR(X230=\"\",X230=0),\"-\",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(OR(X231=\"\",X231=0),\"-\",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(OR(X232=\"\",X232=0),\"-\",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(OR(X233=\"\",X233=0),\"-\",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(OR(X234=\"\",X234=0),\"-\",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(OR(X235=\"\",X235=0),\"-\",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(OR(X236=\"\",X236=0),\"-\",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(OR(X237=\"\",X237=0),\"-\",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(OR(X238=\"\",X238=0),\"-\",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]",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",IFERROR(X239/W239-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",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(OR(X240=\"\",X240=0),\"-\",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(OR(X241=\"\",X241=0),\"-\",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(OR(X242=\"\",X242=0),\"-\",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(OR(X243=\"\",X243=0),\"-\",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(OR(X244=\"\",X244=0),\"-\",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(OR(X245=\"\",X245=0),\"-\",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(OR(X246=\"\",X246=0),\"-\",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(OR(X247=\"\",X247=0),\"-\",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(OR(X248=\"\",X248=0),\"-\",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(OR(X249=\"\",X249=0),\"-\",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(OR(X250=\"\",X250=0),\"-\",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(OR(X251=\"\",X251=0),\"-\",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(OR(X252=\"\",X252=0),\"-\",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(OR(X253=\"\",X253=0),\"-\",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(OR(X254=\"\",X254=0),\"-\",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(OR(X255=\"\",X255=0),\"-\",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},{"$f":"+I255","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",IFERROR(X256/W256-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",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(OR(X257=\"\",X257=0),\"-\",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(OR(X258=\"\",X258=0),\"-\",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(OR(X259=\"\",X259=0),\"-\",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(OR(X260=\"\",X260=0),\"-\",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"},"[Service]",{"$f":"I261","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X261=\"\",X261=0),\"-\",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(OR(X262=\"\",X262=0),\"-\",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(OR(X263=\"\",X263=0),\"-\",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(OR(X264=\"\",X264=0),\"-\",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(OR(X265=\"\",X265=0),\"-\",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(OR(X266=\"\",X266=0),\"-\",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(OR(X267=\"\",X267=0),\"-\",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(OR(X268=\"\",X268=0),\"-\",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(OR(X269=\"\",X269=0),\"-\",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(OR(X270=\"\",X270=0),\"-\",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(OR(X271=\"\",X271=0),\"-\",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(OR(X272=\"\",X272=0),\"-\",IFERROR((X272/W272-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR(X273/W273-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",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(OR(X274=\"\",X274=0),\"-\",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(OR(X275=\"\",X275=0),\"-\",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"},"[Service]","[Price]",{"$f":"IF(OR(X276=\"\",X276=0),\"-\",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(OR(X277=\"\",X277=0),\"-\",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(OR(X278=\"\",X278=0),\"-\",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(OR(X279=\"\",X279=0),\"-\",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(OR(X280=\"\",X280=0),\"-\",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(OR(X281=\"\",X281=0),\"-\",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(OR(X282=\"\",X282=0),\"-\",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(OR(X283=\"\",X283=0),\"-\",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(OR(X284=\"\",X284=0),\"-\",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(OR(X285=\"\",X285=0),\"-\",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(OR(X286=\"\",X286=0),\"-\",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(OR(X287=\"\",X287=0),\"-\",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(OR(X288=\"\",X288=0),\"-\",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(OR(X289=\"\",X289=0),\"-\",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]",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",IFERROR(X290/W290-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",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(OR(X291=\"\",X291=0),\"-\",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(OR(X292=\"\",X292=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X295=\"\",X295=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X298=\"\",X298=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X301=\"\",X301=0),\"-\",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(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]"},{"$f":"+G303","v":0},{"$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(OR(X304=\"\",X304=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F306","v":"[Service]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G306","v":0},{"$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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X310=\"\",X310=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X313=\"\",X313=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X316=\"\",X316=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X319=\"\",X319=0),\"-\",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(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]"},{"$f":"+G321","v":0},{"$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(OR(X322=\"\",X322=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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"},"[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]"},{"$f":"+G324","v":0},{"$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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X328=\"\",X328=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X331=\"\",X331=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X334=\"\",X334=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X337=\"\",X337=0),\"-\",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(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]"},{"$f":"+G339","v":0},{"$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"},"[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]"},{"$f":"+G339","v":0},{"$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]",{"$f":"IF(OR(X341=\"\",X341=0),\"-\",IFERROR(X341/W341-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X343=\"\",X343=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X346=\"\",X346=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X349=\"\",X349=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X352=\"\",X352=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X355=\"\",X355=0),\"-\",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(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]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$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]"},{"$f":"+G357","v":0},{"$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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X361=\"\",X361=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X364=\"\",X364=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X367=\"\",X367=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X370=\"\",X370=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X373=\"\",X373=0),\"-\",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(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]"},{"$f":"+G375","v":0},{"$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(OR(X376=\"\",X376=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X379=\"\",X379=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X382=\"\",X382=0),\"-\",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(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]"},{"$f":"+G384","v":0},{"$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(OR(X385=\"\",X385=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X388=\"\",X388=0),\"-\",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,{"$f":"E389","v":"Rev"},"[Service]",{"$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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X391=\"\",X391=0),\"-\",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]",{"$f":"IF(OR(X392=\"\",X392=0),\"-\",IFERROR(X392/W392-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$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]"},{"$f":"+G393","v":0},{"$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(OR(X394=\"\",X394=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X397=\"\",X397=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X400=\"\",X400=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X403=\"\",X403=0),\"-\",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,{"$f":"AP404","v":"Rev"},"[Service]","[Price]",{"$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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X406=\"\",X406=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(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]"},{"$f":"+G408","v":0},{"$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]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",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]"},{"$f":"+G411","v":0},{"$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(OR(X412=\"\",X412=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X415=\"\",X415=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X418=\"\",X418=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X421=\"\",X421=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X424=\"\",X424=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F426","v":"[Service]"},{"$f":"+G426","v":0},{"$f":"+H426","v":0},{"$f":"+I426","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X427=\"\",X427=0),\"-\",IFERROR((X427/W427-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},{"$f":"+G426","v":0},{"$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(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]"},{"$f":"+G429","v":0},{"$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(OR(X430=\"\",X430=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X433=\"\",X433=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X436=\"\",X436=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X439=\"\",X439=0),\"-\",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(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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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(OR(X442=\"\",X442=0),\"-\",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]",{"$f":"IF(OR(X443=\"\",X443=0),\"-\",IFERROR(X443/W443-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$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":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,{"$f":"+W13-W65","v":0},0,0,{"$f":"+Z13","v":0},0,0,0,0,0,0,0,{"$f":"+AH13","v":0},{"$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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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$1619)","v":2.0877990950226248},2.7816980461811727,2.6495705521472397,3.2653919382504286,4.0012576327989819,3.45,4.13,4.13,4.13,4.13,4.13,4.13,4.13,4.13,4.13,4.13]
[]
[null,null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E14,W$31:W$1619)","v":2.057524886877828},2.4504911190053287,2.6810613496932514,2.9923018867924527,4.344158270559797,2.42,3.05,3.05,3.05,3.05,3.05,3.05,3.05,3.05,3.05,3.05]
[]
[null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E16,W$31:W$1619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net capital expenditure - non-prescribed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W16-W17-W18","v":0},{"$f":"+X16-X17-X18","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH16-AH17-AH18","v":0},{"$f":"+AI16-AI17-AI18","v":0},{"$f":"+AJ16-AJ17-AJ18","v":0},{"$f":"+AK16-AK17-AK18","v":0},{"$f":"+AL16-AL17-AL18","v":0}]
[]
[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$1619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Total Non Prescribed Services"]
[]
[]
[null,null,null,"Farming Activities"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3914923076923078,2.1258863232682059,2.0110674846625769,2.7574656946826761,3.5021492450890581,2.96,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9801574660633485,2.3701651865008881,2.616993865030675,2.939171526586621,4.3229068248600511,2.37,3,3,3,3,3,3,3,3,3,3]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W35-W36-W37","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH35-AH36-AH37","v":0},{"$f":"+AI35-AI36-AI37","v":0},{"$f":"+AJ35-AJ36-AJ37","v":0},{"$f":"+AK35-AK36-AK37","v":0},{"$f":"+AL35-AL36-AL37","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Rental Activities"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53708687782805431,0.52596980461811726,0.55163190184049082,0.50580102915951974,0.49135553699745538,0.49,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4003619909502272E-2,7.5924511545293089E-2,5.9723926380368102E-2,5.3130360205831909E-2,2.1251445699745544E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W50-W51-W52","v":0},{"$f":"+X50-X51-X52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH50-AH51-AH52","v":0},{"$f":"+AI50-AI51-AI52","v":0},{"$f":"+AJ50-AJ51-AJ52","v":0},{"$f":"+AK50-AK51-AK52","v":0},{"$f":"+AL50-AL51-AL52","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Biogas"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1121266968325792,8.6928063943161646E-2,7.8184049079754597E-2,1.0626072041166382E-3,2.2994221628498731E-3,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3638009049773757E-3,4.4014209591474252E-3,4.3435582822085889E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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},{"$f":"+AL65-AL66-AL67","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Interest income earned"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7093212669683263E-2,4.2913854351687389E-2,8.6871165644171779E-3,1.0626072041166382E-3,5.4534285496183202E-3,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$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,{"$f":"+W26","v":6.6569619909502267},{"$f":"+X26","v":6.0640577264653643},6.9779263803680989,5.91,5.3921195928753178,5.9039999999999999,5,5,5,5,5,{"$f":"+AH26","v":5},5,5,5,5]
[null,null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W27","v":9.5864970135746602E-2},8.9800849023090601E-2,3.7980126205083301E-2,4.1295334476843908E-3,5.1000000000000004E-3,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W29","v":112.12669683257919},{"$f":"+X29","v":113.33658969804618},111.84662576687117,121.13722126929675,136.61577608142494,142.5,179.62033695765069,195.05279225122194,212.58739617367888,231.82711057921941,250.1402411630319,{"$f":"+AH29","v":267.54081993552887},284.44115735570239,299.05540808314191,313.25486871663355,327.04981213335248]
[null,null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W30","v":5.7551663321266995},5.5868956785079895,5.5282183698510101,5.0256422058319004,4.7720000000000002,5.8,8.1890417578680683,8.2491021612730115,8.6489279644754617,9.080034260619108,9.5083892131454402,9.9624799381306079,10.347182350731769,11.012625686039277,11.757394987541408,12.27516059880112]
[]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W37","v":24.315999999999999},{"$f":"+X37","v":24.859000000000002},25.658000000000001,26.315999999999999,28.178999999999998,28.1,28.200000000000003,28.300000000000004,28.400000000000006,28.500000000000007,28.600000000000009,{"$f":"+AH37","v":28.70000000000001},{"$f":"+AI37","v":28.800000000000011},{"$f":"+AJ37","v":28.900000000000013},{"$f":"+AK37","v":29.000000000000014},{"$f":"+AL37","v":29.100000000000016}]
[null,null,null,null,"Tax depreciation - existing assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W39","v":14.512888999999999},14.451504999999999,14.995502,16.249196999999999,16.907458999999999,17.407458999999999,{"$f":"+AC39","v":17.507459000000001},17.607459000000002,17.707459000000004,17.807459000000005,17.907459000000006,18.007459000000008,18.107459000000009,18.207459000000011,18.307459000000012,18.407459000000014]
[null,null,null,null,"Tax depreciation - new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC42+AC45","v":0.96507904739765282},2.9228852381138277,4.7282636453839935,6.1901763264345631,7.492336064728419,{"$f":"AH42+AH45","v":8.7543620599503704},{"$f":"AI42+AI45","v":10.07903821776064},{"$f":"AJ42+AJ45","v":11.456927675592295},{"$f":"AK42+AK45","v":12.385059924473012},{"$f":"AL42+AL45","v":12.954952429471932}]
[null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X35","v":0},null,null,null,null,{"$f":"+AC35","v":0}]
[]
[]
[]
[null,null,"Cash and Debt",null,null,null,{"$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,6.6569619909502267,6.0640577264653643,6.9779263803680989,5.91,5.3921195928753178,5.9039999999999999,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5864970135746602E-2,8.9800849023090601E-2,3.7980126205083301E-2,4.1295334476843908E-3,5.1000000000000004E-3,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.12669683257919,113.33658969804618,111.84662576687117,121.13722126929675,136.61577608142494,142.5,179.62033695765069,195.05279225122194,212.58739617367888,231.82711057921941,250.1402411630319,267.54081993552887,284.44115735570239,299.05540808314191,313.25486871663355,327.04981213335248]
[null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7551663321266995,5.5868956785079895,5.5282183698510101,5.0256422058319004,4.7720000000000002,5.8,8.1890417578680683,8.2491021612730115,8.6489279644754617,9.080034260619108,9.5083892131454402,9.9624799381306079,10.347182350731769,11.012625686039277,11.757394987541408,12.27516059880112]
[]
[]
[null,null,"Depreciation",null,null,null,"$m, MOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter positive values"]
[null,null,null,"Tax losses brought forward"]
[]
[null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.315999999999999,24.859000000000002,25.658000000000001,26.315999999999999,28.178999999999998,28.1,28.200000000000003,28.300000000000004,28.400000000000006,28.500000000000007,28.600000000000009,28.70000000000001,28.800000000000011,28.900000000000013,29.000000000000014,29.100000000000016]
[]
[null,null,null,"Tax depreciation - existing assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.512888999999999,14.451504999999999,14.995502,16.249196999999999,16.907458999999999,17.407458999999999,17.507459000000001,17.607459000000002,17.707459000000004,17.807459000000005,17.907459000000006,18.007459000000008,18.107459000000009,18.207459000000011,18.307459000000012,18.407459000000014]
[]
[]
[null,null,null,"Tax depreciation - new assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Prescribed Tax Depreciation - new assets"]
[]
[]
[null,null,null,{"$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":0.96507904739765282},2.9228852381138277,4.7282636453839935,6.1901763264345631,7.492336064728419,{"$f":"SUM(AH46:AH808)","v":8.7543620599503704},{"$f":"SUM(AI46:AI808)","v":10.07903821776064},{"$f":"SUM(AJ46:AJ808)","v":11.456927675592295},{"$f":"SUM(AK46:AK808)","v":12.385059924473012},{"$f":"SUM(AL46:AL808)","v":12.954952429471932}]
[null,null,null,{"$f":"+'Capex_FO input'!C42","v":"Nathalia - Water Supply Pipeline"},null,null,null,null,{"$f":"+'Capex_FO input'!M42","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP42","v":0},{"$f":"+'Capex_FO input'!CQ42","v":1.4145333333333331E-3},{"$f":"+'Capex_FO input'!CR42","v":3.9253299999999998E-2},{"$f":"+'Capex_FO input'!CS42","v":0.12032271613000001},{"$f":"+'Capex_FO input'!CT42","v":0.19047192856126668},{"$f":"+'Capex_FO input'!CU42","v":0.2186294077437089},{"$f":"+'Capex_FO input'!CV42","v":0.22128285729155112},{"$f":"+'Capex_FO input'!CW42","v":0.22128285729155112},{"$f":"+'Capex_FO input'!CX42","v":0.22128285729155112},{"$f":"+'Capex_FO input'!CY42","v":0.22128285729155112}]
[null,null,null,{"$f":"+'Capex_FO input'!C43","v":"Broadford - Water Treatment Plant Upgrade"},null,null,null,null,{"$f":"+'Capex_FO input'!M43","v":47.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP43","v":4.336842105263158E-3},{"$f":"+'Capex_FO input'!CQ43","v":1.9841052631578947E-2},{"$f":"+'Capex_FO input'!CR43","v":9.6457017157894731E-2},{"$f":"+'Capex_FO input'!CS43","v":0.23855868695473684},{"$f":"+'Capex_FO input'!CT43","v":0.32741464563894734},{"$f":"+'Capex_FO input'!CU43","v":0.39617790257242635},{"$f":"+'Capex_FO input'!CV43","v":0.4786303558906394},{"$f":"+'Capex_FO input'!CW43","v":0.50452243726800505},{"$f":"+'Capex_FO input'!CX43","v":0.50452243726800505},{"$f":"+'Capex_FO input'!CY43","v":0.50452243726800505}]
[null,null,null,{"$f":"+'Capex_FO input'!C44","v":"All Areas - Health Based Targets Water Treatment Plant Upgrade Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M44","v":47.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP44","v":3.7947368421052632E-2},{"$f":"+'Capex_FO input'!CQ44","v":0.11498052631578948},{"$f":"+'Capex_FO input'!CR44","v":0.1885734842105263},{"$f":"+'Capex_FO input'!CS44","v":0.24085184436842103},{"$f":"+'Capex_FO input'!CT44","v":0.29523169108315783},{"$f":"+'Capex_FO input'!CU44","v":0.39028606373326158},{"$f":"+'Capex_FO input'!CV44","v":0.51346198484888472},{"$f":"+'Capex_FO input'!CW44","v":0.62952971264327084},{"$f":"+'Capex_FO input'!CX44","v":0.68086723699424267},{"$f":"+'Capex_FO input'!CY44","v":0.68086723699424267}]
[null,null,null,{"$f":"+'Capex_FO input'!C45","v":"Shepparton - Operations Centre Clear Water Storage Augmentation"},null,null,null,null,{"$f":"+'Capex_FO input'!M45","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP45","v":2.5749999999999999E-2},{"$f":"+'Capex_FO input'!CQ45","v":0.10781610833333333},{"$f":"+'Capex_FO input'!CR45","v":0.18571357491666668},{"$f":"+'Capex_FO input'!CS45","v":0.20729493316666667},{"$f":"+'Capex_FO input'!CT45","v":0.20729493316666667},{"$f":"+'Capex_FO input'!CU45","v":0.20729493316666667},{"$f":"+'Capex_FO input'!CV45","v":0.20729493316666667},{"$f":"+'Capex_FO input'!CW45","v":0.20729493316666667},{"$f":"+'Capex_FO input'!CX45","v":0.20729493316666667},{"$f":"+'Capex_FO input'!CY45","v":0.20729493316666667}]
[null,null,null,{"$f":"+'Capex_FO input'!C46","v":"Mansfield - Raw Water Pipeline Upgrade Ritchies to Mansfield No.3"},null,null,null,null,{"$f":"+'Capex_FO input'!M46","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP46","v":2.8611111111111111E-3},{"$f":"+'Capex_FO input'!CQ46","v":3.5191666666666663E-2},{"$f":"+'Capex_FO input'!CR46","v":9.5014638888888892E-2},{"$f":"+'Capex_FO input'!CS46","v":0.13005778670833334},{"$f":"+'Capex_FO input'!CT46","v":0.13474740674999999},{"$f":"+'Capex_FO input'!CU46","v":0.13474740674999999},{"$f":"+'Capex_FO input'!CV46","v":0.13474740674999999},{"$f":"+'Capex_FO input'!CW46","v":0.13474740674999999},{"$f":"+'Capex_FO input'!CX46","v":0.13474740674999999},{"$f":"+'Capex_FO input'!CY46","v":0.13474740674999999}]
[null,null,null,{"$f":"+'Capex_FO input'!C47","v":"All Areas - Large Scale Solar"},null,null,null,null,{"$f":"+'Capex_FO input'!M47","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP47","v":8.2400000000000001E-2},{"$f":"+'Capex_FO input'!CQ47","v":0.24436750000000002},{"$f":"+'Capex_FO input'!CR47","v":0.37857135000000003},{"$f":"+'Capex_FO input'!CS47","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CT47","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CU47","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CV47","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CW47","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CX47","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CY47","v":0.43320770000000003}]
[null,null,null,{"$f":"+'Capex_FO input'!C48","v":"All Areas - Large Scale Solar"},null,null,null,null,{"$f":"+'Capex_FO input'!M48","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP48","v":8.2400000000000001E-2},{"$f":"+'Capex_FO input'!CQ48","v":0.24436750000000002},{"$f":"+'Capex_FO input'!CR48","v":0.37857135000000003},{"$f":"+'Capex_FO input'!CS48","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CT48","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CU48","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CV48","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CW48","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CX48","v":0.43320770000000003},{"$f":"+'Capex_FO input'!CY48","v":0.43320770000000003}]
[null,null,null,{"$f":"+'Capex_FO input'!C49","v":"Shepparton - Corporate Office Upgrades"},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":2.7037499999999999E-2},{"$f":"+'Capex_FO input'!CQ49","v":8.722812499999999E-2},{"$f":"+'Capex_FO input'!CR49","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CS49","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CT49","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CU49","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CV49","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CW49","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CX49","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CY49","v":0.12038125000000001}]
[null,null,null,{"$f":"+'Capex_FO input'!C50","v":"Shepparton - Corporate Office Upgrades"},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":2.7037499999999999E-2},{"$f":"+'Capex_FO input'!CQ50","v":8.722812499999999E-2},{"$f":"+'Capex_FO input'!CR50","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CS50","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CT50","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CU50","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CV50","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CW50","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CX50","v":0.12038125000000001},{"$f":"+'Capex_FO input'!CY50","v":0.12038125000000001}]
[null,null,null,{"$f":"+'Capex_FO input'!C51","v":"Mansfield - Water Treatment Plant Upgrade"},null,null,null,null,{"$f":"+'Capex_FO input'!M51","v":47.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP51","v":1.0842105263157895E-3},{"$f":"+'Capex_FO input'!CQ51","v":3.8435263157894735E-3},{"$f":"+'Capex_FO input'!CR51","v":5.5186315789473687E-3},{"$f":"+'Capex_FO input'!CS51","v":2.482999326631579E-2},{"$f":"+'Capex_FO input'!CT51","v":8.3190586930105268E-2},{"$f":"+'Capex_FO input'!CU51","v":0.18445622804145845},{"$f":"+'Capex_FO input'!CV51","v":0.31075553858537064},{"$f":"+'Capex_FO input'!CW51","v":0.37483843999435074},{"$f":"+'Capex_FO input'!CX51","v":0.37483843999435074},{"$f":"+'Capex_FO input'!CY51","v":0.37483843999435074}]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C53","v":"Mansfield - WMF Winter Storage and Irrigation Augmentation"},null,null,null,null,{"$f":"+'Capex_FO input'!M53","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP53","v":1.532125E-2},{"$f":"+'Capex_FO input'!CQ53","v":3.7317329166666663E-2},{"$f":"+'Capex_FO input'!CR53","v":4.3992158333333337E-2},{"$f":"+'Capex_FO input'!CS53","v":4.3992158333333337E-2},{"$f":"+'Capex_FO input'!CT53","v":4.3992158333333337E-2},{"$f":"+'Capex_FO input'!CU53","v":4.3992158333333337E-2},{"$f":"+'Capex_FO input'!CV53","v":4.3992158333333337E-2},{"$f":"+'Capex_FO input'!CW53","v":4.3992158333333337E-2},{"$f":"+'Capex_FO input'!CX53","v":4.3992158333333337E-2},{"$f":"+'Capex_FO input'!CY53","v":4.3992158333333337E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C54","v":"All Areas - Core Business Automation (SCADA) Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M54","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP54","v":9.7849999999999986E-3},{"$f":"+'Capex_FO input'!CQ54","v":6.1121916666666665E-2},{"$f":"+'Capex_FO input'!CR54","v":0.15749230449999999},{"$f":"+'Capex_FO input'!CS54","v":0.23763472389166665},{"$f":"+'Capex_FO input'!CT54","v":0.27860887211971669},{"$f":"+'Capex_FO input'!CU54","v":0.312567874002878},{"$f":"+'Capex_FO input'!CV54","v":0.34133060373910068},{"$f":"+'Capex_FO input'!CW54","v":0.35178453159521206},{"$f":"+'Capex_FO input'!CX54","v":0.35178453159521206},{"$f":"+'Capex_FO input'!CY54","v":0.35178453159521206}]
[null,null,null,{"$f":"+'Capex_FO input'!C55","v":"All Areas - Core Business Automation (SCADA) Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M55","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP55","v":9.7849999999999986E-3},{"$f":"+'Capex_FO input'!CQ55","v":6.1121916666666665E-2},{"$f":"+'Capex_FO input'!CR55","v":0.15749230449999999},{"$f":"+'Capex_FO input'!CS55","v":0.23763472389166665},{"$f":"+'Capex_FO input'!CT55","v":0.27860887211971669},{"$f":"+'Capex_FO input'!CU55","v":0.312567874002878},{"$f":"+'Capex_FO input'!CV55","v":0.34133060373910068},{"$f":"+'Capex_FO input'!CW55","v":0.35178453159521206},{"$f":"+'Capex_FO input'!CX55","v":0.35178453159521206},{"$f":"+'Capex_FO input'!CY55","v":0.35178453159521206}]
[null,null,null,{"$f":"+'Capex_FO input'!C56","v":"Nagambie - Sewer Pump Station 04 Pump Station & Rising Main Upgrade"},null,null,null,null,{"$f":"+'Capex_FO input'!M56","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP56","v":0},{"$f":"+'Capex_FO input'!CQ56","v":0},{"$f":"+'Capex_FO input'!CR56","v":7.2241396111111106E-3},{"$f":"+'Capex_FO input'!CS56","v":2.851713934722222E-2},{"$f":"+'Capex_FO input'!CT56","v":4.9219623341827778E-2},{"$f":"+'Capex_FO input'!CU56","v":5.5853247211433338E-2},{"$f":"+'Capex_FO input'!CV56","v":5.5853247211433338E-2},{"$f":"+'Capex_FO input'!CW56","v":5.5853247211433338E-2},{"$f":"+'Capex_FO input'!CX56","v":5.5853247211433338E-2},{"$f":"+'Capex_FO input'!CY56","v":5.5853247211433338E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C57","v":"Katunga - Numurkah Water Treatment Plant to Katunga Pipeline"},null,null,null,null,{"$f":"+'Capex_FO input'!M57","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP57","v":5.7222222222222223E-3},{"$f":"+'Capex_FO input'!CQ57","v":2.912611111111111E-2},{"$f":"+'Capex_FO input'!CR57","v":4.9600302333333332E-2},{"$f":"+'Capex_FO input'!CS57","v":5.2392826888888883E-2},{"$f":"+'Capex_FO input'!CT57","v":5.2392826888888883E-2},{"$f":"+'Capex_FO input'!CU57","v":5.2392826888888883E-2},{"$f":"+'Capex_FO input'!CV57","v":5.2392826888888883E-2},{"$f":"+'Capex_FO input'!CW57","v":5.2392826888888883E-2},{"$f":"+'Capex_FO input'!CX57","v":5.2392826888888883E-2},{"$f":"+'Capex_FO input'!CY57","v":5.2392826888888883E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C58","v":"Shepparton - Sewer Pump Station 56 Rising Main Stage 3 "},null,null,null,null,{"$f":"+'Capex_FO input'!M58","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP58","v":7.6677777777777786E-3},{"$f":"+'Capex_FO input'!CQ58","v":3.2192077777777779E-2},{"$f":"+'Capex_FO input'!CR58","v":4.9048599999999998E-2},{"$f":"+'Capex_FO input'!CS58","v":4.9048599999999998E-2},{"$f":"+'Capex_FO input'!CT58","v":4.9048599999999998E-2},{"$f":"+'Capex_FO input'!CU58","v":4.9048599999999998E-2},{"$f":"+'Capex_FO input'!CV58","v":4.9048599999999998E-2},{"$f":"+'Capex_FO input'!CW58","v":4.9048599999999998E-2},{"$f":"+'Capex_FO input'!CX58","v":4.9048599999999998E-2},{"$f":"+'Capex_FO input'!CY58","v":4.9048599999999998E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C59","v":"All Areas - Water Pressure Improvement"},null,null,null,null,{"$f":"+'Capex_FO input'!M59","v":47.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP59","v":0},{"$f":"+'Capex_FO input'!CQ59","v":4.466947368421053E-3},{"$f":"+'Capex_FO input'!CR59","v":2.1586523157894735E-2},{"$f":"+'Capex_FO input'!CS59","v":4.2532374389473687E-2},{"$f":"+'Capex_FO input'!CT59","v":6.6689347690421064E-2},{"$f":"+'Capex_FO input'!CU59","v":8.255309818084211E-2},{"$f":"+'Capex_FO input'!CV59","v":8.255309818084211E-2},{"$f":"+'Capex_FO input'!CW59","v":8.255309818084211E-2},{"$f":"+'Capex_FO input'!CX59","v":8.255309818084211E-2},{"$f":"+'Capex_FO input'!CY59","v":8.255309818084211E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C60","v":"Kilmore - Kilmore South Trunk Sewer"},null,null,null,null,{"$f":"+'Capex_FO input'!M60","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP60","v":1.9341111111111111E-2},{"$f":"+'Capex_FO input'!CQ60","v":3.8682222222222222E-2},{"$f":"+'Capex_FO input'!CR60","v":3.8682222222222222E-2},{"$f":"+'Capex_FO input'!CS60","v":3.8682222222222222E-2},{"$f":"+'Capex_FO input'!CT60","v":3.8682222222222222E-2},{"$f":"+'Capex_FO input'!CU60","v":3.8682222222222222E-2},{"$f":"+'Capex_FO input'!CV60","v":3.8682222222222222E-2},{"$f":"+'Capex_FO input'!CW60","v":3.8682222222222222E-2},{"$f":"+'Capex_FO input'!CX60","v":3.8682222222222222E-2},{"$f":"+'Capex_FO input'!CY60","v":3.8682222222222222E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C61","v":"All Areas - Microbial Risk Reduction (Shepparton UV Plant)"},null,null,null,null,{"$f":"+'Capex_FO input'!M61","v":47.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP61","v":2.710526315789474E-2},{"$f":"+'Capex_FO input'!CQ61","v":5.8677473684210529E-2},{"$f":"+'Capex_FO input'!CR61","v":6.3144421052631586E-2},{"$f":"+'Capex_FO input'!CS61","v":6.3144421052631586E-2},{"$f":"+'Capex_FO input'!CT61","v":6.3144421052631586E-2},{"$f":"+'Capex_FO input'!CU61","v":6.3144421052631586E-2},{"$f":"+'Capex_FO input'!CV61","v":6.3144421052631586E-2},{"$f":"+'Capex_FO input'!CW61","v":6.3144421052631586E-2},{"$f":"+'Capex_FO input'!CX61","v":6.3144421052631586E-2},{"$f":"+'Capex_FO input'!CY61","v":6.3144421052631586E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C62","v":"All Areas - Water Mains Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M62","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP62","v":1.573611111111111E-2},{"$f":"+'Capex_FO input'!CQ62","v":4.768041666666667E-2},{"$f":"+'Capex_FO input'!CR62","v":8.0583051388888896E-2},{"$f":"+'Capex_FO input'!CS62","v":0.11447276515277779},{"$f":"+'Capex_FO input'!CT62","v":0.14937917032958334},{"$f":"+'Capex_FO input'!CU62","v":0.19402281493087634},{"$f":"+'Capex_FO input'!CV62","v":0.2486958161393914},{"$f":"+'Capex_FO input'!CW62","v":0.30500900738416192},{"$f":"+'Capex_FO input'!CX62","v":0.36301159436627561},{"$f":"+'Capex_FO input'!CY62","v":0.42275425895785262}]
[null,null,null,{"$f":"+'Capex_FO input'!C63","v":"All Areas - Sewer Relining Program - Collapse Prevention"},null,null,null,null,{"$f":"+'Capex_FO input'!M63","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP63","v":5.7222222222222223E-3},{"$f":"+'Capex_FO input'!CQ63","v":1.7338333333333334E-2},{"$f":"+'Capex_FO input'!CR63","v":2.9302927777777779E-2},{"$f":"+'Capex_FO input'!CS63","v":4.1626460055555557E-2},{"$f":"+'Capex_FO input'!CT63","v":5.431969830166667E-2},{"$f":"+'Capex_FO input'!CU63","v":6.9649165810827002E-2},{"$f":"+'Capex_FO input'!CV63","v":8.7693949460928039E-2},{"$f":"+'Capex_FO input'!CW63","v":0.1062800766205321},{"$f":"+'Capex_FO input'!CX63","v":0.12542378759492429},{"$f":"+'Capex_FO input'!CY63","v":0.14514180989854825}]
[null,null,null,{"$f":"+'Capex_FO input'!C64","v":"All Areas - Sewer Relining Program - Blockage Prevention"},null,null,null,null,{"$f":"+'Capex_FO input'!M64","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP64","v":4.3488888888888891E-3},{"$f":"+'Capex_FO input'!CQ64","v":1.3177133333333334E-2},{"$f":"+'Capex_FO input'!CR64","v":2.2270225111111114E-2},{"$f":"+'Capex_FO input'!CS64","v":3.1636109642222229E-2},{"$f":"+'Capex_FO input'!CT64","v":4.1282970709266668E-2},{"$f":"+'Capex_FO input'!CU64","v":5.1219237608322456E-2},{"$f":"+'Capex_FO input'!CV64","v":6.1453592514349904E-2},{"$f":"+'Capex_FO input'!CW64","v":7.1994978067558182E-2},{"$f":"+'Capex_FO input'!CX64","v":8.2852605187362705E-2},{"$f":"+'Capex_FO input'!CY64","v":9.4035961120761374E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C65","v":"All Areas - Asset Acquisitions - Vehicles"},null,null,null,null,{"$f":"+'Capex_FO input'!M65","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP65","v":7.2099999999999997E-2},{"$f":"+'Capex_FO input'!CQ65","v":0.21846299999999999},{"$f":"+'Capex_FO input'!CR65","v":0.36921688999999991},{"$f":"+'Capex_FO input'!CS65","v":0.53012094074999994},{"$f":"+'Capex_FO input'!CT65","v":0.70147965707250004},{"$f":"+'Capex_FO input'!CU65","v":0.805879134884675},{"$f":"+'Capex_FO input'!CV65","v":0.84131059703121536},{"$f":"+'Capex_FO input'!CW65","v":0.87780500304215181},{"$f":"+'Capex_FO input'!CX65","v":0.90976669718341641},{"$f":"+'Capex_FO input'!CY65","v":0.93705969809891898}]
[null,null,null,{"$f":"+'Capex_FO input'!C66","v":"All Areas - Asset Acquisitions - Vehicles"},null,null,null,null,{"$f":"+'Capex_FO input'!M66","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP66","v":7.2099999999999997E-2},{"$f":"+'Capex_FO input'!CQ66","v":0.21846299999999999},{"$f":"+'Capex_FO input'!CR66","v":0.36921688999999991},{"$f":"+'Capex_FO input'!CS66","v":0.53012094074999994},{"$f":"+'Capex_FO input'!CT66","v":0.70147965707250004},{"$f":"+'Capex_FO input'!CU66","v":0.805879134884675},{"$f":"+'Capex_FO input'!CV66","v":0.84131059703121536},{"$f":"+'Capex_FO input'!CW66","v":0.87780500304215181},{"$f":"+'Capex_FO input'!CX66","v":0.90976669718341641},{"$f":"+'Capex_FO input'!CY66","v":0.93705969809891898}]
[null,null,null,{"$f":"+'Capex_FO input'!C67","v":"Externally Funded Works - Sewer"},null,null,null,null,{"$f":"+'Capex_FO input'!M67","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP67","v":3.7194444444444449E-3},{"$f":"+'Capex_FO input'!CQ67","v":1.1269916666666668E-2},{"$f":"+'Capex_FO input'!CR67","v":1.9046903055555557E-2},{"$f":"+'Capex_FO input'!CS67","v":2.7057199036111115E-2},{"$f":"+'Capex_FO input'!CT67","v":3.5307803896083338E-2},{"$f":"+'Capex_FO input'!CU67","v":4.3805926901854725E-2},{"$f":"+'Capex_FO input'!CV67","v":5.2558993597799267E-2},{"$f":"+'Capex_FO input'!CW67","v":6.1574652294622126E-2},{"$f":"+'Capex_FO input'!CX67","v":7.0860780752349681E-2},{"$f":"+'Capex_FO input'!CY67","v":8.0425493063809056E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C68","v":"All Areas - Water Treatment Plant Optimisation"},null,null,null,null,{"$f":"+'Capex_FO input'!M68","v":47.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP68","v":6.5052631578947371E-3},{"$f":"+'Capex_FO input'!CQ68","v":1.9710947368421054E-2},{"$f":"+'Capex_FO input'!CR68","v":3.3312802105263155E-2},{"$f":"+'Capex_FO input'!CS68","v":4.7322712484210522E-2},{"$f":"+'Capex_FO input'!CT68","v":6.1752920174526313E-2},{"$f":"+'Capex_FO input'!CU68","v":7.661603409555158E-2},{"$f":"+'Capex_FO input'!CV68","v":9.1925041434207599E-2},{"$f":"+'Capex_FO input'!CW68","v":0.10769331899302331},{"$f":"+'Capex_FO input'!CX68","v":0.12393464487860349},{"$f":"+'Capex_FO input'!CY68","v":0.14066321054075104}]
[null,null,null,{"$f":"+'Capex_FO input'!C69","v":"All Areas - Switchboard Replacements"},null,null,null,null,{"$f":"+'Capex_FO input'!M69","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP69","v":8.2400000000000008E-3},{"$f":"+'Capex_FO input'!CQ69","v":2.4967200000000002E-2},{"$f":"+'Capex_FO input'!CR69","v":4.2196216000000002E-2},{"$f":"+'Capex_FO input'!CS69","v":5.9942102480000002E-2},{"$f":"+'Capex_FO input'!CT69","v":7.8220365554399998E-2},{"$f":"+'Capex_FO input'!CU69","v":9.7046976521032016E-2},{"$f":"+'Capex_FO input'!CV69","v":0.11643838581666298},{"$f":"+'Capex_FO input'!CW69","v":0.13641153739116288},{"$f":"+'Capex_FO input'!CX69","v":0.15698388351289777},{"$f":"+'Capex_FO input'!CY69","v":0.17817340001828469}]
[null,null,null,{"$f":"+'Capex_FO input'!C70","v":"All Areas - Councils - Water & Sewer"},null,null,null,null,{"$f":"+'Capex_FO input'!M70","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP70","v":2.2602777777777782E-3},{"$f":"+'Capex_FO input'!CQ70","v":6.8486416666666671E-3},{"$f":"+'Capex_FO input'!CR70","v":1.1574656472222224E-2},{"$f":"+'Capex_FO input'!CS70","v":1.6442451721944445E-2},{"$f":"+'Capex_FO input'!CT70","v":2.1456280829158333E-2},{"$f":"+'Capex_FO input'!CU70","v":2.6620524809588639E-2},{"$f":"+'Capex_FO input'!CV70","v":3.1939696109431856E-2},{"$f":"+'Capex_FO input'!CW70","v":3.741844254827037E-2},{"$f":"+'Capex_FO input'!CX70","v":4.3061551380274038E-2},{"$f":"+'Capex_FO input'!CY70","v":4.887395347723781E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C71","v":"All Areas - Councils - Water & Sewer"},null,null,null,null,{"$f":"+'Capex_FO input'!M71","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP71","v":2.2602777777777782E-3},{"$f":"+'Capex_FO input'!CQ71","v":6.8486416666666671E-3},{"$f":"+'Capex_FO input'!CR71","v":1.1574656472222224E-2},{"$f":"+'Capex_FO input'!CS71","v":1.6442451721944445E-2},{"$f":"+'Capex_FO input'!CT71","v":2.1456280829158333E-2},{"$f":"+'Capex_FO input'!CU71","v":2.6620524809588639E-2},{"$f":"+'Capex_FO input'!CV71","v":3.1939696109431856E-2},{"$f":"+'Capex_FO input'!CW71","v":3.741844254827037E-2},{"$f":"+'Capex_FO input'!CX71","v":4.3061551380274038E-2},{"$f":"+'Capex_FO input'!CY71","v":4.887395347723781E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C72","v":"All Areas - Asset Acquisitions - Corporate Assets"},null,null,null,null,{"$f":"+'Capex_FO input'!M72","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP72","v":8.5833333333333334E-3},{"$f":"+'Capex_FO input'!CQ72","v":2.6007499999999999E-2},{"$f":"+'Capex_FO input'!CR72","v":4.3954391666666669E-2},{"$f":"+'Capex_FO input'!CS72","v":6.2439690083333332E-2},{"$f":"+'Capex_FO input'!CT72","v":8.1479547452500009E-2},{"$f":"+'Capex_FO input'!CU72","v":0.10109060054274167},{"$f":"+'Capex_FO input'!CV72","v":0.12128998522569057},{"$f":"+'Capex_FO input'!CW72","v":0.14209535144912794},{"$f":"+'Capex_FO input'!CX72","v":0.16352487865926849},{"$f":"+'Capex_FO input'!CY72","v":0.18559729168571321}]
[null,null,null,{"$f":"+'Capex_FO input'!C73","v":"All Areas - Asset Acquisitions - Corporate Assets"},null,null,null,null,{"$f":"+'Capex_FO input'!M73","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP73","v":8.5833333333333334E-3},{"$f":"+'Capex_FO input'!CQ73","v":2.6007499999999999E-2},{"$f":"+'Capex_FO input'!CR73","v":4.3954391666666669E-2},{"$f":"+'Capex_FO input'!CS73","v":6.2439690083333332E-2},{"$f":"+'Capex_FO input'!CT73","v":8.1479547452500009E-2},{"$f":"+'Capex_FO input'!CU73","v":0.10109060054274167},{"$f":"+'Capex_FO input'!CV73","v":0.12128998522569057},{"$f":"+'Capex_FO input'!CW73","v":0.14209535144912794},{"$f":"+'Capex_FO input'!CX73","v":0.16352487865926849},{"$f":"+'Capex_FO input'!CY73","v":0.18559729168571321}]
[null,null,null,{"$f":"+'Capex_FO input'!C74","v":"Externally Funded Works - Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M74","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP74","v":8.5833333333333334E-4},{"$f":"+'Capex_FO input'!CQ74","v":2.6007499999999998E-3},{"$f":"+'Capex_FO input'!CR74","v":4.3954391666666667E-3},{"$f":"+'Capex_FO input'!CS74","v":6.2439690083333334E-3},{"$f":"+'Capex_FO input'!CT74","v":8.1479547452499995E-3},{"$f":"+'Capex_FO input'!CU74","v":1.0109060054274166E-2},{"$f":"+'Capex_FO input'!CV74","v":1.2128998522569058E-2},{"$f":"+'Capex_FO input'!CW74","v":1.4209535144912799E-2},{"$f":"+'Capex_FO input'!CX74","v":1.635248786592685E-2},{"$f":"+'Capex_FO input'!CY74","v":1.8559729168571321E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C75","v":"All Areas - Asset Acquisitions - Digital Assets"},null,null,null,null,{"$f":"+'Capex_FO input'!M75","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP75","v":2.5750000000000002E-2},{"$f":"+'Capex_FO input'!CQ75","v":7.8022499999999995E-2},{"$f":"+'Capex_FO input'!CR75","v":0.131863175},{"$f":"+'Capex_FO input'!CS75","v":0.18731907025},{"$f":"+'Capex_FO input'!CT75","v":0.24443864235749999},{"$f":"+'Capex_FO input'!CU75","v":0.27752180162822504},{"$f":"+'Capex_FO input'!CV75","v":0.2858474556770717},{"$f":"+'Capex_FO input'!CW75","v":0.29442287934738393},{"$f":"+'Capex_FO input'!CX75","v":0.27063623613207438},{"$f":"+'Capex_FO input'!CY75","v":0.21351666402457434}]
[null,null,null,{"$f":"+'Capex_FO input'!C76","v":"All Areas - Asset Acquisitions - Digital Assets"},null,null,null,null,{"$f":"+'Capex_FO input'!M76","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP76","v":2.5750000000000002E-2},{"$f":"+'Capex_FO input'!CQ76","v":7.8022499999999995E-2},{"$f":"+'Capex_FO input'!CR76","v":0.131863175},{"$f":"+'Capex_FO input'!CS76","v":0.18731907025},{"$f":"+'Capex_FO input'!CT76","v":0.24443864235749999},{"$f":"+'Capex_FO input'!CU76","v":0.27752180162822504},{"$f":"+'Capex_FO input'!CV76","v":0.2858474556770717},{"$f":"+'Capex_FO input'!CW76","v":0.29442287934738393},{"$f":"+'Capex_FO input'!CX76","v":0.27063623613207438},{"$f":"+'Capex_FO input'!CY76","v":0.21351666402457434}]
[null,null,null,{"$f":"+'Capex_FO input'!C77","v":"All Areas - Customer Billing/CRM System Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M77","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP77","v":5.9224999999999993E-2},{"$f":"+'Capex_FO input'!CQ77","v":0.14444204999999999},{"$f":"+'Capex_FO input'!CR77","v":0.17261955399999998},{"$f":"+'Capex_FO input'!CS77","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CT77","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CU77","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CV77","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CW77","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CX77","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CY77","v":0.17480500799999998}]
[null,null,null,{"$f":"+'Capex_FO input'!C78","v":"All Areas - Customer Billing/CRM System Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M78","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP78","v":5.9224999999999993E-2},{"$f":"+'Capex_FO input'!CQ78","v":0.14444204999999999},{"$f":"+'Capex_FO input'!CR78","v":0.17261955399999998},{"$f":"+'Capex_FO input'!CS78","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CT78","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CU78","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CV78","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CW78","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CX78","v":0.17480500799999998},{"$f":"+'Capex_FO input'!CY78","v":0.17480500799999998}]
[null,null,null,{"$f":"+'Capex_FO input'!C79","v":"All Areas - HR Software Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M79","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP79","v":0},{"$f":"+'Capex_FO input'!CQ79","v":1.3261249999999999E-2},{"$f":"+'Capex_FO input'!CR79","v":4.0181587499999998E-2},{"$f":"+'Capex_FO input'!CS79","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CT79","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CU79","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CV79","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CW79","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CX79","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CY79","v":5.3840675000000005E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C80","v":"All Areas - HR Software Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M80","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP80","v":0},{"$f":"+'Capex_FO input'!CQ80","v":1.3261249999999999E-2},{"$f":"+'Capex_FO input'!CR80","v":4.0181587499999998E-2},{"$f":"+'Capex_FO input'!CS80","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CT80","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CU80","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CV80","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CW80","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CX80","v":5.3840675000000005E-2},{"$f":"+'Capex_FO input'!CY80","v":5.3840675000000005E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C81","v":"All Areas - Asset Management Information System Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M81","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP81","v":2.3690000000000003E-2},{"$f":"+'Capex_FO input'!CQ81","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CR81","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CS81","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CT81","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CU81","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CV81","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CW81","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CX81","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CY81","v":4.7380000000000005E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C82","v":"All Areas - Asset Management Information System Replacement"},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":2.3690000000000003E-2},{"$f":"+'Capex_FO input'!CQ82","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CR82","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CS82","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CT82","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CU82","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CV82","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CW82","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CX82","v":4.7380000000000005E-2},{"$f":"+'Capex_FO input'!CY82","v":4.7380000000000005E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C83","v":"All Areas - Operator Mobility, Field Service and Work Order Management"},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":5.9225000000000007E-3},{"$f":"+'Capex_FO input'!CQ83","v":2.6432375000000001E-2},{"$f":"+'Capex_FO input'!CR83","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CS83","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CT83","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CU83","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CV83","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CW83","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CX83","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CY83","v":4.1019750000000001E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C84","v":"All Areas - Operator Mobility, Field Service and Work Order Management"},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":5.9225000000000007E-3},{"$f":"+'Capex_FO input'!CQ84","v":2.6432375000000001E-2},{"$f":"+'Capex_FO input'!CR84","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CS84","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CT84","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CU84","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CV84","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CW84","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CX84","v":4.1019750000000001E-2},{"$f":"+'Capex_FO input'!CY84","v":4.1019750000000001E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C85","v":"All Areas - Digital Asset (Software) Development/Enhancement (Separate out for improvement to software assets)"},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":3.0899999999999999E-3},{"$f":"+'Capex_FO input'!CQ85","v":9.3626999999999981E-3},{"$f":"+'Capex_FO input'!CR85","v":1.5823581E-2},{"$f":"+'Capex_FO input'!CS85","v":2.247828843E-2},{"$f":"+'Capex_FO input'!CT85","v":2.9332637082899998E-2},{"$f":"+'Capex_FO input'!CU85","v":3.6392616195386994E-2},{"$f":"+'Capex_FO input'!CV85","v":4.3664394681248615E-2},{"$f":"+'Capex_FO input'!CW85","v":5.1154326521686076E-2},{"$f":"+'Capex_FO input'!CX85","v":5.495463676584892E-2},{"$f":"+'Capex_FO input'!CY85","v":5.495463676584892E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C86","v":"All Areas - Digital Asset (Software) Development/Enhancement (Separate out for improvement to software assets)"},null,null,null,null,{"$f":"+'Capex_FO input'!M86","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP86","v":3.0899999999999999E-3},{"$f":"+'Capex_FO input'!CQ86","v":9.3626999999999981E-3},{"$f":"+'Capex_FO input'!CR86","v":1.5823581E-2},{"$f":"+'Capex_FO input'!CS86","v":2.247828843E-2},{"$f":"+'Capex_FO input'!CT86","v":2.9332637082899998E-2},{"$f":"+'Capex_FO input'!CU86","v":3.6392616195386994E-2},{"$f":"+'Capex_FO input'!CV86","v":4.3664394681248615E-2},{"$f":"+'Capex_FO input'!CW86","v":5.1154326521686076E-2},{"$f":"+'Capex_FO input'!CX86","v":5.495463676584892E-2},{"$f":"+'Capex_FO input'!CY86","v":5.495463676584892E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C87","v":"All Areas - Network and Data Management Readiness"},null,null,null,null,{"$f":"+'Capex_FO input'!M87","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP87","v":7.7249999999999997E-4},{"$f":"+'Capex_FO input'!CQ87","v":1.0827874999999999E-2},{"$f":"+'Capex_FO input'!CR87","v":2.0383931749999997E-2},{"$f":"+'Capex_FO input'!CS87","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CT87","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CU87","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CV87","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CW87","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CX87","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CY87","v":2.0657113499999998E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C88","v":"All Areas - Network and Data Management Readiness"},null,null,null,null,{"$f":"+'Capex_FO input'!M88","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP88","v":7.7249999999999997E-4},{"$f":"+'Capex_FO input'!CQ88","v":1.0827874999999999E-2},{"$f":"+'Capex_FO input'!CR88","v":2.0383931749999997E-2},{"$f":"+'Capex_FO input'!CS88","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CT88","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CU88","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CV88","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CW88","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CX88","v":2.0657113499999998E-2},{"$f":"+'Capex_FO input'!CY88","v":2.0657113499999998E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C89","v":"All Areas - Digital Infrastructure Projects"},null,null,null,null,{"$f":"+'Capex_FO input'!M89","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP89","v":1.8025000000000003E-3},{"$f":"+'Capex_FO input'!CQ89","v":5.4615750000000006E-3},{"$f":"+'Capex_FO input'!CR89","v":9.2304222500000001E-3},{"$f":"+'Capex_FO input'!CS89","v":1.3112334917500003E-2},{"$f":"+'Capex_FO input'!CT89","v":1.7110704965025002E-2},{"$f":"+'Capex_FO input'!CU89","v":2.1229026113975754E-2},{"$f":"+'Capex_FO input'!CV89","v":2.5470896897395026E-2},{"$f":"+'Capex_FO input'!CW89","v":2.9840023804316881E-2},{"$f":"+'Capex_FO input'!CX89","v":3.2056871446745211E-2},{"$f":"+'Capex_FO input'!CY89","v":3.2056871446745211E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C90","v":"All Areas - Digital Infrastructure Projects"},null,null,null,null,{"$f":"+'Capex_FO input'!M90","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP90","v":1.8025000000000003E-3},{"$f":"+'Capex_FO input'!CQ90","v":5.4615750000000006E-3},{"$f":"+'Capex_FO input'!CR90","v":9.2304222500000001E-3},{"$f":"+'Capex_FO input'!CS90","v":1.3112334917500003E-2},{"$f":"+'Capex_FO input'!CT90","v":1.7110704965025002E-2},{"$f":"+'Capex_FO input'!CU90","v":2.1229026113975754E-2},{"$f":"+'Capex_FO input'!CV90","v":2.5470896897395026E-2},{"$f":"+'Capex_FO input'!CW90","v":2.9840023804316881E-2},{"$f":"+'Capex_FO input'!CX90","v":3.2056871446745211E-2},{"$f":"+'Capex_FO input'!CY90","v":3.2056871446745211E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C91","v":"All Areas - System Collaboration Enhancement (TRIM and forms working together)"},null,null,null,null,{"$f":"+'Capex_FO input'!M91","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP91","v":2.575E-3},{"$f":"+'Capex_FO input'!CQ91","v":7.8022500000000002E-3},{"$f":"+'Capex_FO input'!CR91","v":1.1820408750000001E-2},{"$f":"+'Capex_FO input'!CS91","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CT91","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CU91","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CV91","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CW91","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CX91","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CY91","v":1.3186317499999999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C92","v":"All Areas - System Collaboration Enhancement (TRIM and forms working together)"},null,null,null,null,{"$f":"+'Capex_FO input'!M92","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP92","v":2.575E-3},{"$f":"+'Capex_FO input'!CQ92","v":7.8022500000000002E-3},{"$f":"+'Capex_FO input'!CR92","v":1.1820408750000001E-2},{"$f":"+'Capex_FO input'!CS92","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CT92","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CU92","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CV92","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CW92","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CX92","v":1.3186317499999999E-2},{"$f":"+'Capex_FO input'!CY92","v":1.3186317499999999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C93","v":"All Areas - Network Automation Uplift"},null,null,null,null,{"$f":"+'Capex_FO input'!M93","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP93","v":0},{"$f":"+'Capex_FO input'!CQ93","v":0},{"$f":"+'Capex_FO input'!CR93","v":0},{"$f":"+'Capex_FO input'!CS93","v":0},{"$f":"+'Capex_FO input'!CT93","v":6.3760074086500005E-3},{"$f":"+'Capex_FO input'!CU93","v":4.2603322230525001E-2},{"$f":"+'Capex_FO input'!CV93","v":0.18006859286842614},{"$f":"+'Capex_FO input'!CW93","v":0.39250778032792755},{"$f":"+'Capex_FO input'!CX93","v":0.49733300456275276},{"$f":"+'Capex_FO input'!CY93","v":0.49733300456275276}]
[null,null,null,{"$f":"+'Capex_FO input'!C94","v":"All Areas - Network Automation Uplift"},null,null,null,null,{"$f":"+'Capex_FO input'!M94","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP94","v":0},{"$f":"+'Capex_FO input'!CQ94","v":0},{"$f":"+'Capex_FO input'!CR94","v":0},{"$f":"+'Capex_FO input'!CS94","v":0},{"$f":"+'Capex_FO input'!CT94","v":6.3760074086500005E-3},{"$f":"+'Capex_FO input'!CU94","v":4.2603322230525001E-2},{"$f":"+'Capex_FO input'!CV94","v":0.18006859286842614},{"$f":"+'Capex_FO input'!CW94","v":0.39250778032792755},{"$f":"+'Capex_FO input'!CX94","v":0.49733300456275276},{"$f":"+'Capex_FO input'!CY94","v":0.49733300456275276}]
[null,null,null,{"$f":"+'Capex_FO input'!C95","v":"All Areas - Budget and Forecast Modelling System"},null,null,null,null,{"$f":"+'Capex_FO input'!M95","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP95","v":2.575E-3},{"$f":"+'Capex_FO input'!CQ95","v":8.3326999999999984E-3},{"$f":"+'Capex_FO input'!CR95","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CS95","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CT95","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CU95","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CV95","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CW95","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CX95","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CY95","v":1.1515399999999999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C96","v":"All Areas - Budget and Forecast Modelling System"},null,null,null,null,{"$f":"+'Capex_FO input'!M96","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP96","v":2.575E-3},{"$f":"+'Capex_FO input'!CQ96","v":8.3326999999999984E-3},{"$f":"+'Capex_FO input'!CR96","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CS96","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CT96","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CU96","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CV96","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CW96","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CX96","v":1.1515399999999999E-2},{"$f":"+'Capex_FO input'!CY96","v":1.1515399999999999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C97","v":"All Areas - Drawing Management System"},null,null,null,null,{"$f":"+'Capex_FO input'!M97","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP97","v":1.2875E-3},{"$f":"+'Capex_FO input'!CQ97","v":4.6968000000000001E-3},{"$f":"+'Capex_FO input'!CR97","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CS97","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CT97","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CU97","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CV97","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CW97","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CX97","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CY97","v":6.8185999999999993E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C98","v":"All Areas - Drawing Management System"},null,null,null,null,{"$f":"+'Capex_FO input'!M98","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP98","v":1.2875E-3},{"$f":"+'Capex_FO input'!CQ98","v":4.6968000000000001E-3},{"$f":"+'Capex_FO input'!CR98","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CS98","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CT98","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CU98","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CV98","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CW98","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CX98","v":6.8185999999999993E-3},{"$f":"+'Capex_FO input'!CY98","v":6.8185999999999993E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C99","v":"All Areas - Contract Management System (Stage 1)"},null,null,null,null,{"$f":"+'Capex_FO input'!M99","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP99","v":2.3175000000000001E-3},{"$f":"+'Capex_FO input'!CQ99","v":5.4306750000000003E-3},{"$f":"+'Capex_FO input'!CR99","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CS99","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CT99","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CU99","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CV99","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CW99","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CX99","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CY99","v":6.2263500000000003E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C100","v":"All Areas - Contract Management System (Stage 1)"},null,null,null,null,{"$f":"+'Capex_FO input'!M100","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP100","v":2.3175000000000001E-3},{"$f":"+'Capex_FO input'!CQ100","v":5.4306750000000003E-3},{"$f":"+'Capex_FO input'!CR100","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CS100","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CT100","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CU100","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CV100","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CW100","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CX100","v":6.2263500000000003E-3},{"$f":"+'Capex_FO input'!CY100","v":6.2263500000000003E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C101","v":"All Areas - Project/Program/Portfolio Management System (Stage 1)"},null,null,null,null,{"$f":"+'Capex_FO input'!M101","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP101","v":2.8324999999999999E-3},{"$f":"+'Capex_FO input'!CQ101","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CR101","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CS101","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CT101","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CU101","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CV101","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CW101","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CX101","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CY101","v":5.6649999999999999E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C102","v":"All Areas - Project/Program/Portfolio Management System (Stage 1)"},null,null,null,null,{"$f":"+'Capex_FO input'!M102","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP102","v":2.8324999999999999E-3},{"$f":"+'Capex_FO input'!CQ102","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CR102","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CS102","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CT102","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CU102","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CV102","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CW102","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CX102","v":5.6649999999999999E-3},{"$f":"+'Capex_FO input'!CY102","v":5.6649999999999999E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C103","v":"All Areas - Mobility Computing Upgrades (iPad Rollout)"},null,null,null,null,{"$f":"+'Capex_FO input'!M103","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP103","v":2.575E-3},{"$f":"+'Capex_FO input'!CQ103","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CR103","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CS103","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CT103","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CU103","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CV103","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CW103","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CX103","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CY103","v":5.1500000000000001E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C104","v":"All Areas - Mobility Computing Upgrades (iPad Rollout)"},null,null,null,null,{"$f":"+'Capex_FO input'!M104","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP104","v":2.575E-3},{"$f":"+'Capex_FO input'!CQ104","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CR104","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CS104","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CT104","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CU104","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CV104","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CW104","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CX104","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CY104","v":5.1500000000000001E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C105","v":"All Areas - Data Digitisation (Scanning drawings)"},null,null,null,null,{"$f":"+'Capex_FO input'!M105","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP105","v":1.0300000000000001E-3},{"$f":"+'Capex_FO input'!CQ105","v":3.1209000000000002E-3},{"$f":"+'Capex_FO input'!CR105","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CS105","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CT105","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CU105","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CV105","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CW105","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CX105","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CY105","v":4.1818000000000003E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C106","v":"All Areas - Data Digitisation (Scanning drawings)"},null,null,null,null,{"$f":"+'Capex_FO input'!M106","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP106","v":1.0300000000000001E-3},{"$f":"+'Capex_FO input'!CQ106","v":3.1209000000000002E-3},{"$f":"+'Capex_FO input'!CR106","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CS106","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CT106","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CU106","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CV106","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CW106","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CX106","v":4.1818000000000003E-3},{"$f":"+'Capex_FO input'!CY106","v":4.1818000000000003E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C107","v":"All Areas - Organisational Process Automation (leverage RPA and integration between systems)"},null,null,null,null,{"$f":"+'Capex_FO input'!M107","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP107","v":1.8025000000000003E-3},{"$f":"+'Capex_FO input'!CQ107","v":3.8702250000000006E-3},{"$f":"+'Capex_FO input'!CR107","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CS107","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CT107","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CU107","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CV107","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CW107","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CX107","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CY107","v":4.1354500000000006E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C108","v":"All Areas - Organisational Process Automation (leverage RPA and integration between systems)"},null,null,null,null,{"$f":"+'Capex_FO input'!M108","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP108","v":1.8025000000000003E-3},{"$f":"+'Capex_FO input'!CQ108","v":3.8702250000000006E-3},{"$f":"+'Capex_FO input'!CR108","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CS108","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CT108","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CU108","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CV108","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CW108","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CX108","v":4.1354500000000006E-3},{"$f":"+'Capex_FO input'!CY108","v":4.1354500000000006E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C109","v":"All Areas - Contract Management System (Stage 2)"},null,null,null,null,{"$f":"+'Capex_FO input'!M109","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP109","v":0},{"$f":"+'Capex_FO input'!CQ109","v":5.3045000000000002E-4},{"$f":"+'Capex_FO input'!CR109","v":2.6999904999999999E-3},{"$f":"+'Capex_FO input'!CS109","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CT109","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CU109","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CV109","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CW109","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CX109","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CY109","v":4.3390809999999998E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C110","v":"All Areas - Contract Management System (Stage 2)"},null,null,null,null,{"$f":"+'Capex_FO input'!M110","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP110","v":0},{"$f":"+'Capex_FO input'!CQ110","v":5.3045000000000002E-4},{"$f":"+'Capex_FO input'!CR110","v":2.6999904999999999E-3},{"$f":"+'Capex_FO input'!CS110","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CT110","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CU110","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CV110","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CW110","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CX110","v":4.3390809999999998E-3},{"$f":"+'Capex_FO input'!CY110","v":4.3390809999999998E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C111","v":"All Areas - Digital Adpotion Platform (Walk Me) Extension"},null,null,null,null,{"$f":"+'Capex_FO input'!M111","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP111","v":1.5449999999999999E-3},{"$f":"+'Capex_FO input'!CQ111","v":3.3552249999999999E-3},{"$f":"+'Capex_FO input'!CR111","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CS111","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CT111","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CU111","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CV111","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CW111","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CX111","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CY111","v":3.6204499999999999E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C112","v":"All Areas - Digital Adpotion Platform (Walk Me) Extension"},null,null,null,null,{"$f":"+'Capex_FO input'!M112","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP112","v":1.5449999999999999E-3},{"$f":"+'Capex_FO input'!CQ112","v":3.3552249999999999E-3},{"$f":"+'Capex_FO input'!CR112","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CS112","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CT112","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CU112","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CV112","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CW112","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CX112","v":3.6204499999999999E-3},{"$f":"+'Capex_FO input'!CY112","v":3.6204499999999999E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C113","v":"Other Projects - Sewerage/Growth/Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M113","v":68.459434822242486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP113","v":1.4744498002663116E-2},{"$f":"+'Capex_FO input'!CQ113","v":3.3983058814913446E-2},{"$f":"+'Capex_FO input'!CR113","v":4.8692591293741677E-2},{"$f":"+'Capex_FO input'!CS113","v":6.10453287578442E-2},{"$f":"+'Capex_FO input'!CT113","v":8.0963020553803666E-2},{"$f":"+'Capex_FO input'!CU113","v":0.10144691568992568},{"$f":"+'Capex_FO input'!CV113","v":0.10765356216346322},{"$f":"+'Capex_FO input'!CW113","v":0.13752486879994147},{"$f":"+'Capex_FO input'!CX113","v":0.16389300009790628},{"$f":"+'Capex_FO input'!CY113","v":0.1729231876257975}]
[null,null,null,{"$f":"+'Capex_FO input'!C114","v":"Other Projects - Sewerage/Growth/Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M114","v":96.22173058013766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP114","v":0},{"$f":"+'Capex_FO input'!CQ114","v":0},{"$f":"+'Capex_FO input'!CR114","v":0},{"$f":"+'Capex_FO input'!CS114","v":1.2281885218388985E-3},{"$f":"+'Capex_FO input'!CT114","v":6.7936370808003074E-3},{"$f":"+'Capex_FO input'!CU114","v":2.1554778740473915E-2},{"$f":"+'Capex_FO input'!CV114","v":3.7730409329754099E-2},{"$f":"+'Capex_FO input'!CW114","v":5.9280295458432428E-2},{"$f":"+'Capex_FO input'!CX114","v":8.470608070915954E-2},{"$f":"+'Capex_FO input'!CY114","v":0.10271385065549343}]
[null,null,null,{"$f":"+'Capex_FO input'!C115","v":"Other Projects - Sewerage/Improvement/Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M115","v":64.573560767590621},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP115","v":2.1533580980683505E-3},{"$f":"+'Capex_FO input'!CQ115","v":6.1550152303120349E-3},{"$f":"+'Capex_FO input'!CR115","v":9.568618179874526E-3},{"$f":"+'Capex_FO input'!CS115","v":1.2964058510927853E-2},{"$f":"+'Capex_FO input'!CT115","v":1.6095770515545178E-2},{"$f":"+'Capex_FO input'!CU115","v":2.2251325412946939E-2},{"$f":"+'Capex_FO input'!CV115","v":3.1723981604324207E-2},{"$f":"+'Capex_FO input'!CW115","v":3.658787689907636E-2},{"$f":"+'Capex_FO input'!CX115","v":3.7085670275082104E-2},{"$f":"+'Capex_FO input'!CY115","v":3.759839745236801E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C116","v":"Other Projects - Sewerage/Renewal/Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M116","v":45.941828254847643},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP116","v":1.2779204100090443E-2},{"$f":"+'Capex_FO input'!CQ116","v":3.2601543231835999E-2},{"$f":"+'Capex_FO input'!CR116","v":4.689910734609587E-2},{"$f":"+'Capex_FO input'!CS116","v":6.7995224968444373E-2},{"$f":"+'Capex_FO input'!CT116","v":0.11249564115962585},{"$f":"+'Capex_FO input'!CU116","v":0.16225740565758284},{"$f":"+'Capex_FO input'!CV116","v":0.19608407566539895},{"$f":"+'Capex_FO input'!CW116","v":0.28242948382771871},{"$f":"+'Capex_FO input'!CX116","v":0.3628554292841128},{"$f":"+'Capex_FO input'!CY116","v":0.3938915501667889}]
[null,null,null,{"$f":"+'Capex_FO input'!C117","v":"Other Projects - Sewerage/Renewal/Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M117","v":40.487491982039771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP117","v":7.0595876901140692E-3},{"$f":"+'Capex_FO input'!CQ117","v":2.145605858681876E-2},{"$f":"+'Capex_FO input'!CR117","v":3.7766867065470534E-2},{"$f":"+'Capex_FO input'!CS117","v":7.6694135540735509E-2},{"$f":"+'Capex_FO input'!CT117","v":0.1238987974987683},{"$f":"+'Capex_FO input'!CU117","v":0.14594254692013583},{"$f":"+'Capex_FO input'!CV117","v":0.15946826085515897},{"$f":"+'Capex_FO input'!CW117","v":0.18986844020478549},{"$f":"+'Capex_FO input'!CX117","v":0.22160614087237882},{"$f":"+'Capex_FO input'!CY117","v":0.26495330080556623}]
[null,null,null,{"$f":"+'Capex_FO input'!C118","v":"Other Projects - Water/Growth/Headworks"},null,null,null,null,{"$f":"+'Capex_FO input'!M118","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP118","v":1.0300000000000001E-3},{"$f":"+'Capex_FO input'!CQ118","v":3.5187375000000003E-3},{"$f":"+'Capex_FO input'!CR118","v":4.9774749999999994E-3},{"$f":"+'Capex_FO input'!CS118","v":4.9774749999999994E-3},{"$f":"+'Capex_FO input'!CT118","v":4.9774749999999994E-3},{"$f":"+'Capex_FO input'!CU118","v":4.9774749999999994E-3},{"$f":"+'Capex_FO input'!CV118","v":1.1895515493014895E-2},{"$f":"+'Capex_FO input'!CW118","v":4.2459930838598628E-2},{"$f":"+'Capex_FO input'!CX118","v":8.2361604939706817E-2},{"$f":"+'Capex_FO input'!CY118","v":9.861690418824616E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C119","v":"Other Projects - Water/Growth/Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M119","v":85.509423324742272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP119","v":2.7704548901039388E-3},{"$f":"+'Capex_FO input'!CQ119","v":8.0222737252574929E-3},{"$f":"+'Capex_FO input'!CR119","v":1.0503637670307106E-2},{"$f":"+'Capex_FO input'!CS119","v":1.6821587292634631E-2},{"$f":"+'Capex_FO input'!CT119","v":3.2087333067583518E-2},{"$f":"+'Capex_FO input'!CU119","v":0.11706902702710489},{"$f":"+'Capex_FO input'!CV119","v":0.28889306848428453},{"$f":"+'Capex_FO input'!CW119","v":0.4254227889948371},{"$f":"+'Capex_FO input'!CX119","v":0.50415683595457972},{"$f":"+'Capex_FO input'!CY119","v":0.6112257104595854}]
[null,null,null,{"$f":"+'Capex_FO input'!C120","v":"Other Projects - Water/Growth/Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M120","v":101.31253767329717},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU120","v":1.7678744269235423E-3},{"$f":"+'Capex_FO input'!CV120","v":6.5099029314081239E-3},{"$f":"+'Capex_FO input'!CW120","v":2.4988504306360834E-2},{"$f":"+'Capex_FO input'!CX120","v":0.10707580023547864},{"$f":"+'Capex_FO input'!CY120","v":0.18864816096052506}]
[null,null,null,{"$f":"+'Capex_FO input'!C121","v":"Other Projects - Water/Improvement/Headworks"},null,null,null,null,{"$f":"+'Capex_FO input'!M121","v":86.039603960396036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP121","v":1.9153970080552361E-3},{"$f":"+'Capex_FO input'!CQ121","v":3.8307940161104721E-3},{"$f":"+'Capex_FO input'!CR121","v":3.8307940161104721E-3},{"$f":"+'Capex_FO input'!CS121","v":3.8307940161104721E-3},{"$f":"+'Capex_FO input'!CT121","v":3.8307940161104721E-3},{"$f":"+'Capex_FO input'!CU121","v":3.9001837065301666E-3},{"$f":"+'Capex_FO input'!CV121","v":4.6128158271404292E-3},{"$f":"+'Capex_FO input'!CW121","v":5.9185979604272822E-3},{"$f":"+'Capex_FO input'!CX121","v":1.0372337075685642E-2},{"$f":"+'Capex_FO input'!CY121","v":1.4163536487847716E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C122","v":"Other Projects - Water/Improvement/Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M122","v":47.843137254901961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP122","v":5.7051024590163936E-3},{"$f":"+'Capex_FO input'!CQ122","v":1.1687386782786885E-2},{"$f":"+'Capex_FO input'!CR122","v":1.2250065968237706E-2},{"$f":"+'Capex_FO input'!CS122","v":2.6415301031926235E-2},{"$f":"+'Capex_FO input'!CT122","v":5.5499820972781048E-2},{"$f":"+'Capex_FO input'!CU122","v":7.276360933361363E-2},{"$f":"+'Capex_FO input'!CV122","v":7.7328987544052541E-2},{"$f":"+'Capex_FO input'!CW122","v":8.0166329233687689E-2},{"$f":"+'Capex_FO input'!CX122","v":8.0838197607284307E-2},{"$f":"+'Capex_FO input'!CY122","v":8.2232473418836272E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C123","v":"Other Projects - Water/Renewal/Headworks"},null,null,null,null,{"$f":"+'Capex_FO input'!M123","v":70.025887573964496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP123","v":1.4414669131238449E-2},{"$f":"+'Capex_FO input'!CQ123","v":2.8829338262476897E-2},{"$f":"+'Capex_FO input'!CR123","v":2.8829338262476897E-2},{"$f":"+'Capex_FO input'!CS123","v":3.4294074357336155E-2},{"$f":"+'Capex_FO input'!CT123","v":5.0519518733102092E-2},{"$f":"+'Capex_FO input'!CU123","v":7.0658598154214353E-2},{"$f":"+'Capex_FO input'!CV123","v":8.3549595576024233E-2},{"$f":"+'Capex_FO input'!CW123","v":8.7062221857628519E-2},{"$f":"+'Capex_FO input'!CX123","v":9.0322948927013244E-2},{"$f":"+'Capex_FO input'!CY123","v":0.10289165432503307}]
[null,null,null,{"$f":"+'Capex_FO input'!C124","v":"Other Projects - Water/Renewal/Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M124","v":40.9496996996997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP124","v":1.7103910532587772E-2},{"$f":"+'Capex_FO input'!CQ124","v":6.9053265853882106E-2},{"$f":"+'Capex_FO input'!CR124","v":0.12244451856228802},{"$f":"+'Capex_FO input'!CS124","v":0.15858082515920435},{"$f":"+'Capex_FO input'!CT124","v":0.20547187245337001},{"$f":"+'Capex_FO input'!CU124","v":0.27384548116801199},{"$f":"+'Capex_FO input'!CV124","v":0.33274082951526646},{"$f":"+'Capex_FO input'!CW124","v":0.37746561822259067},{"$f":"+'Capex_FO input'!CX124","v":0.42722112348503299},{"$f":"+'Capex_FO input'!CY124","v":0.48079050082845237}]
[null,null,null,{"$f":"+'Capex_FO input'!C125","v":"Other Projects - Water/Renewal/Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M125","v":43.841611144760748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP125","v":1.1218223672849102E-2},{"$f":"+'Capex_FO input'!CQ125","v":2.9091027147445866E-2},{"$f":"+'Capex_FO input'!CR125","v":4.4531467172900907E-2},{"$f":"+'Capex_FO input'!CS125","v":6.5447422501211966E-2},{"$f":"+'Capex_FO input'!CT125","v":9.6946519730780403E-2},{"$f":"+'Capex_FO input'!CU125","v":0.13612941607730045},{"$f":"+'Capex_FO input'!CV125","v":0.1640084504038152},{"$f":"+'Capex_FO input'!CW125","v":0.18038068481688305},{"$f":"+'Capex_FO input'!CX125","v":0.20542838004589656},{"$f":"+'Capex_FO input'!CY125","v":0.26071626066063197}]
[null,null,null,{"$f":"+'Capex_FO input'!C126","v":0},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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,"2004-05",{"$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,{"$f":"ExpSummary_FO!AC15","v":58.111862808499467},{"$f":"ExpSummary_FO!AD15","v":58.921152165359956},{"$f":"ExpSummary_FO!AE15","v":60.157845365472816},{"$f":"ExpSummary_FO!AF15","v":62.8090730465549},{"$f":"ExpSummary_FO!AG15","v":62.176379142853222},{"$f":"ExpSummary_FO!AH15","v":62.784944830596011},{"$f":"ExpSummary_FO!AI15","v":63.616954003654953},{"$f":"ExpSummary_FO!AJ15","v":64.661593314309769},{"$f":"ExpSummary_FO!AK15","v":65.588052214624412},{"$f":"ExpSummary_FO!AL15","v":66.469522998443765}]
[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,{"$f":"+AC47+AC64","v":13.549526057707414},13.651127066969615,13.961140970803971,13.98647887661356,14.013009994015729,{"$f":"+AH47+AH64","v":14.150540874654521},{"$f":"+AI47+AI64","v":14.356744606841819},{"$f":"+AJ47+AJ64","v":15.021931733377953},{"$f":"+AK47+AK64","v":15.594869827739375},{"$f":"+AL47+AL64","v":15.738976492833086}]
[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,{"$f":"RollForward_FO!AC17","v":10.745523406579226},{"$f":"RollForward_FO!AD17","v":11.892216209628582},{"$f":"RollForward_FO!AE17","v":13.853963510968963},{"$f":"RollForward_FO!AF17","v":15.660313113315155},{"$f":"RollForward_FO!AG17","v":16.527782443816783},{"$f":"RollForward_FO!AH17","v":17.454046525868172},{"$f":"RollForward_FO!AI17","v":18.349487783571412},{"$f":"RollForward_FO!AJ17","v":19.525622548302877},{"$f":"RollForward_FO!AK17","v":20.393343269066762},{"$f":"RollForward_FO!AL17","v":20.7009902047091}]
[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,{"$f":"AC122","v":0.98738353677337731},{"$f":"AD122","v":0.96506601308060436},1.1189790932443258,1.3202035115993711,1.4012353586227986,1.4952200328214549,1.5887999071840933,1.7453006912753246,1.9018726768201146,2.0150532855229453]
[]
[]
[null,null,null,"Total revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Determination_Lookup!M10","v":83.825147629951175},{"$f":"Determination_Lookup!N10","v":81.08757624689899},{"$f":"Determination_Lookup!O10","v":82.858152399618504},{"$f":"Determination_Lookup!P10","v":84.676018279413583},{"$f":"Determination_Lookup!Q10","v":86.425116612588454},{"$f":"Determination_Lookup!R10","v":85.619469774404408},{"$f":"+SUM(AC15:AC20)","v":83.39429580955948},85.429561455038765,89.091928940490078,93.776068548082989,94.118406939308542,95.884752263940143,97.911986301252284,100.95444828726592,103.47813798825067,104.92454298150889]
[]
[]
[]
[]
[null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,"<< Now data entry field"]
[]
[]
[]
[null,null,null,"Revenue requirement detail"]
[]
[]
[null,null,null,null,"Existing assets detail"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W24","v":378.85827656167436},{"$f":"+RollForward_FO!X24","v":391.71497582184867},{"$f":"+RollForward_FO!Y24","v":411.20688666907836},{"$f":"+RollForward_FO!Z24","v":436.1979670277056},{"$f":"+RollForward_FO!AA24","v":458.48336978327939},{"$f":"+RollForward_FO!AB24","v":467.09079835282228},{"$f":"AB43","v":479.41097305780676},{"$f":"AC43","v":468.12361284577133},456.83625263373591,445.54889242170049,434.26153220966506,{"$f":"AG43","v":423.12201897106326},{"$f":"AH43","v":411.98250573246145},{"$f":"AI43","v":400.84299249385964},{"$f":"AJ43","v":389.70347925525783},{"$f":"AK43","v":378.56396601665602}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W25","v":31.387701369230768},{"$f":"+RollForward_FO!X25","v":35.562795498490232},{"$f":"+RollForward_FO!Y25","v":41.084631901840496},{"$f":"+RollForward_FO!Z25","v":39.975283018867927},{"$f":"+RollForward_FO!AA25","v":28.060815892951652},{"$f":"+RollForward_FO!AB25","v":31.112915837104079}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W27","v":2.6058244343891404},{"$f":"+RollForward_FO!X27","v":2.7761962699822385},{"$f":"+RollForward_FO!Y27","v":2.3542085889570554},{"$f":"+RollForward_FO!Z27","v":2.9041054888507722},{"$f":"+RollForward_FO!AA27","v":3.1494636705089061},{"$f":"+RollForward_FO!AB27","v":3.03}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W26","v":0.56063348416289593},{"$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,{"$f":"RollForward_FO!W17","v":14.402497131680899},{"$f":"RollForward_FO!X17","v":12.386895308454122},{"$f":"RollForward_FO!Y17","v":13.296300009470913},{"$f":"RollForward_FO!Z17","v":14.475493470841293},{"$f":"RollForward_FO!AA17","v":15.713447495876949},{"$f":"RollForward_FO!AB17","v":15.253741132119584},{"$f":"+RollForward_FO!AC15","v":10.287360212035431},{"$f":"+RollForward_FO!AD15","v":10.287360212035431},{"$f":"+RollForward_FO!AE15","v":10.287360212035431},{"$f":"+RollForward_FO!AF15","v":10.287360212035431},{"$f":"+RollForward_FO!AG15","v":10.139513238601793},{"$f":"+RollForward_FO!AH15","v":10.139513238601793},{"$f":"+RollForward_FO!AI15","v":10.139513238601793},{"$f":"+RollForward_FO!AJ15","v":10.139513238601793},{"$f":"+RollForward_FO!AK15","v":10.139513238601793},{"$f":"+RollForward_FO!AL15","v":10.139513238601793}]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W25","v":0.96204705882352937},{"$f":"ExpSummary_FO!X25","v":0.90779307282415633},{"$f":"ExpSummary_FO!Y25","v":0.44304294478527606},{"$f":"ExpSummary_FO!Z25","v":0.3102813036020583},{"$f":"ExpSummary_FO!AA25","v":0.59047615702290057},{"$f":"ExpSummary_FO!AB25","v":0.50900000000000001},{"$f":"ExpSummary_FO!AC25","v":1},{"$f":"ExpSummary_FO!AD25","v":1},{"$f":"ExpSummary_FO!AE25","v":1},{"$f":"ExpSummary_FO!AF25","v":1},{"$f":"ExpSummary_FO!AG25","v":1},{"$f":"ExpSummary_FO!AH25","v":1},{"$f":"ExpSummary_FO!AI25","v":1},{"$f":"ExpSummary_FO!AJ25","v":1},{"$f":"ExpSummary_FO!AK25","v":1},{"$f":"ExpSummary_FO!AL25","v":1}]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W37:W38)-SUM(W39:W42)","v":391.71497582184867},411.20688666907836,436.1979670277056,458.48336978327939,467.09079835282228,479.41097305780676,{"$f":"+SUM(AC37:AC38)-SUM(AC39:AC42)","v":468.12361284577133},456.83625263373591,445.54889242170049,434.26153220966506,423.12201897106326,411.98250573246145,400.84299249385964,389.70347925525783,378.56396601665602,367.42445277805422]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(W37,W43)","v":385.28662619176151},401.46093124546348,423.70242684839195,447.34066840549247,462.78708406805083,473.25088570531454,{"$f":"+AVERAGE(AC37,AC43)","v":473.76729295178905},462.47993273975362,451.1925725277182,439.90521231568277,428.69177559036416,417.55226235176235,406.41274911316054,395.27323587455874,384.13372263595693,372.99420939735512]
[]
[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,{"$f":"+Determination_Lookup!M9","v":18.050437011773617},{"$f":"+Determination_Lookup!N9","v":17.285925039922141},{"$f":"+Determination_Lookup!O9","v":18.091003702682059},{"$f":"+Determination_Lookup!P9","v":18.902280770982305},{"$f":"+Determination_Lookup!Q9","v":19.490482244540317},{"$f":"+Determination_Lookup!R9","v":19.974000519716853},{"$f":"+AC45*KeyAssumptionsPriceControl_FO!AC42","v":12.839093638993482},{"$f":"+AD45*KeyAssumptionsPriceControl_FO!AD42","v":11.654494305041791},{"$f":"+AE45*KeyAssumptionsPriceControl_FO!AE42","v":10.918860255170781},{"$f":"+AF45*KeyAssumptionsPriceControl_FO!AF42","v":10.24979144695541},{"$f":"+AG45*KeyAssumptionsPriceControl_FO!AG42","v":9.7313033059012675},{"$f":"+AH45*KeyAssumptionsPriceControl_FO!AH42","v":9.2696602242091242},{"$f":"+AI45*KeyAssumptionsPriceControl_FO!AI42","v":8.8191566557555845},{"$f":"+AJ45*KeyAssumptionsPriceControl_FO!AJ42","v":8.6960111892402914},{"$f":"+AK45*KeyAssumptionsPriceControl_FO!AK42","v":8.6045953870454355},{"$f":"+AL45*KeyAssumptionsPriceControl_FO!AL42","v":8.3550702905007554}]
[]
[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,{"$f":"+W47+W41","v":32.452934143454513},29.672820348376263,31.387303712152971,33.377774241823602,35.203929740417266,35.227741651836439,{"$f":"+AC47+AC41","v":23.126453851028913},21.941854517077221,21.206220467206212,20.53715165899084,19.870816544503061,19.409173462810919,18.958669894357378,18.835524427842085,18.744108625647229,18.494583529102549]
[]
[]
[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,{"$f":"+AB60","v":0},52.430436805456218,106.03248080786307,145.39567750892954,175.35002460764983,{"$f":"+AG60","v":201.89285540243483},{"$f":"+AH60","v":237.82612211516846},{"$f":"+AI60","v":272.55064757019881},{"$f":"+AJ60","v":302.53303826049768},{"$f":"+AK60","v":321.59860823003271}]
[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,{"$f":"+ExpSummary_FO!AC19","v":57.800000000000011},{"$f":"+ExpSummary_FO!AD19","v":60.230000000000004},{"$f":"+ExpSummary_FO!AE19","v":48.069999999999993},{"$f":"+ExpSummary_FO!AF19","v":40.589999999999996},{"$f":"+ExpSummary_FO!AG19","v":38.32},{"$f":"+ExpSummary_FO!AH19","v":48.77000000000001},{"$f":"+ExpSummary_FO!AI19","v":48.589999999999996},{"$f":"+ExpSummary_FO!AJ19","v":45.215000000000003},{"$f":"+ExpSummary_FO!AK19","v":35.31},{"$f":"+ExpSummary_FO!AL19","v":32.78}]
[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,{"$f":"+ExpSummary_FO!AC21","v":4.9114000000000004},{"$f":"+ExpSummary_FO!AD21","v":5.0231000000000003},{"$f":"+ExpSummary_FO!AE21","v":5.1402000000000001},{"$f":"+ExpSummary_FO!AF21","v":5.2626999999999997},{"$f":"+ExpSummary_FO!AG21","v":5.3888999999999996},{"$f":"+ExpSummary_FO!AH21","v":5.5221999999999998},{"$f":"+ExpSummary_FO!AI21","v":5.6555},{"$f":"+ExpSummary_FO!AJ21","v":5.8465000000000007},{"$f":"+ExpSummary_FO!AK21","v":5.9906000000000006},{"$f":"+ExpSummary_FO!AL21","v":6.1384000000000007}]
[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,{"$f":"+RollForward_FO!AC16","v":0.45816319454379473},{"$f":"+RollForward_FO!AD16","v":1.6048559975931522},{"$f":"+RollForward_FO!AE16","v":3.5666032989335323},{"$f":"+RollForward_FO!AF16","v":5.3729529012797252},{"$f":"+RollForward_FO!AG16","v":6.388269205214991},{"$f":"+RollForward_FO!AH16","v":7.3145332872663769},{"$f":"+RollForward_FO!AI16","v":8.2099745449696169},{"$f":"+RollForward_FO!AJ16","v":9.3861093097010819},{"$f":"+RollForward_FO!AK16","v":10.25383003046497},{"$f":"+RollForward_FO!AL16","v":10.561476966107309}]
[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,{"$f":"+SUM(AC54:AC55)-SUM(AC56:AC59)","v":52.430436805456218},106.03248080786307,145.39567750892954,175.35002460764983,201.89285540243483,{"$f":"+SUM(AH54:AH55)-SUM(AH56:AH59)","v":237.82612211516846},{"$f":"+SUM(AI54:AI55)-SUM(AI56:AI59)","v":272.55064757019881},{"$f":"+SUM(AJ54:AJ55)-SUM(AJ56:AJ59)","v":302.53303826049768},{"$f":"+SUM(AK54:AK55)-SUM(AK56:AK59)","v":321.59860823003271},{"$f":"+SUM(AL54:AL55)-SUM(AL56:AL59)","v":337.67873126392539}]
[]
[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,{"$f":"+AVERAGE(AC54,AC60)","v":26.215218402728109},79.231458806659646,125.7140791583963,160.37285105828968,188.62144000504233,{"$f":"+AVERAGE(AH54,AH60)","v":219.85948875880166},{"$f":"+AVERAGE(AI54,AI60)","v":255.18838484268363},{"$f":"+AVERAGE(AJ54,AJ60)","v":287.54184291534824},{"$f":"+AVERAGE(AK54,AK60)","v":312.06582324526516},{"$f":"+AVERAGE(AL54,AL60)","v":329.63866974697908}]
[]
[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,{"$f":"+AC62*KeyAssumptionsPriceControl_FO!AC42","v":0.7104324187139317},{"$f":"+AD62*KeyAssumptionsPriceControl_FO!AD42","v":1.996632761927823},{"$f":"+AE62*KeyAssumptionsPriceControl_FO!AE42","v":3.0422807156331904},{"$f":"+AF62*KeyAssumptionsPriceControl_FO!AF42","v":3.7366874296581498},{"$f":"+AG62*KeyAssumptionsPriceControl_FO!AG42","v":4.2817066881144612},{"$f":"+AH62*KeyAssumptionsPriceControl_FO!AH42","v":4.8808806504453974},{"$f":"+AI62*KeyAssumptionsPriceControl_FO!AI42","v":5.5375879510862349},{"$f":"+AJ62*KeyAssumptionsPriceControl_FO!AJ42","v":6.3259205441376611},{"$f":"+AK62*KeyAssumptionsPriceControl_FO!AK42","v":6.9902744406939394},{"$f":"+AL62*KeyAssumptionsPriceControl_FO!AL42","v":7.383906202332331}]
[]
[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,{"$f":"+AC64+AC58","v":1.1685956132577264},3.6014887595209752,6.6088840145667227,9.1096403309378751,10.669975893329452,{"$f":"+AH64+AH58","v":12.195413937711773},{"$f":"+AI64+AI58","v":13.747562496055853},{"$f":"+AJ64+AJ58","v":15.712029853838743},{"$f":"+AK64+AK58","v":17.244104471158909},{"$f":"+AL64+AL58","v":17.945383168439641}]
[]
[]
[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,{"$f":"W37","v":378.85827656167436},{"$f":"+W78","v":391.71497582184867},411.20688666907836,436.1979670277056,458.48336978327939,467.09079835282228,479.41097305780676,520.5540496512275,562.86873344159892,590.94456993063,609.61155681731486,{"$f":"+AG78","v":625.01487437349817},{"$f":"+AH78","v":649.80862784762996},{"$f":"+AI78","v":673.39364006405856},{"$f":"+AJ78","v":692.23651751575574},{"$f":"+AK78","v":700.16257424668902}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W55+W38","v":31.387701369230768},{"$f":"+X55+X38","v":35.562795498490232},41.084631901840496,39.975283018867927,28.060815892951652,{"$f":"+AB55+AB38","v":31.112915837104079},{"$f":"+AC55+AC38","v":57.800000000000011},60.230000000000004,48.069999999999993,40.589999999999996,38.32,{"$f":"+AH55+AH38","v":48.77000000000001},48.589999999999996,45.215000000000003,35.31,32.78]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W56+W39","v":2.6058244343891404},2.7761962699822385,2.3542085889570554,2.9041054888507722,3.1494636705089061,3.03,4.9114000000000004,5.0231000000000003,5.1402000000000001,5.2626999999999997,5.3888999999999996,5.5221999999999998,5.6555,5.8465000000000007,5.9906000000000006,6.1384000000000007]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57+W40","v":0.56063348416289593},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,{"$f":"+W58+W41","v":14.402497131680899},12.386895308454122,13.296300009470913,14.475493470841293,15.713447495876949,15.253741132119584,10.745523406579226,11.892216209628582,13.853963510968963,15.660313113315155,16.527782443816783,17.454046525868172,18.349487783571412,19.525622548302877,20.393343269066762,20.7009902047091]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59+W42","v":0.96204705882352937},0.90779307282415633,0.44304294478527606,0.3102813036020583,0.59047615702290057,0.50900000000000001,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Rolled forward RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W71:W72)-SUM(W73:W76)","v":391.71497582184867},411.20688666907836,436.1979670277056,458.48336978327939,467.09079835282228,479.41097305780676,520.5540496512275,562.86873344159892,590.94456993063,609.61155681731486,625.01487437349817,{"$f":"+SUM(AH71:AH72)-SUM(AH73:AH76)","v":649.80862784762996},{"$f":"+SUM(AI71:AI72)-SUM(AI73:AI76)","v":673.39364006405856},{"$f":"+SUM(AJ71:AJ72)-SUM(AJ73:AJ76)","v":692.23651751575574},{"$f":"+SUM(AK71:AK72)-SUM(AK73:AK76)","v":700.16257424668902},{"$f":"+SUM(AL71:AL72)-SUM(AL73:AL76)","v":705.10318404197994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W30","v":391.71497582184867},{"$f":"+RollForward_FO!X30","v":411.20688666907836},{"$f":"+RollForward_FO!Y30","v":436.1979670277056},{"$f":"+RollForward_FO!Z30","v":458.48336978327939},{"$f":"+RollForward_FO!AA30","v":467.09079835282228},{"$f":"+RollForward_FO!AB30","v":479.41097305780676},{"$f":"+RollForward_FO!AC30","v":520.5540496512275},{"$f":"+RollForward_FO!AD30","v":562.86873344159892},{"$f":"+RollForward_FO!AE30","v":590.94456993063},{"$f":"+RollForward_FO!AF30","v":609.61155681731486},{"$f":"+RollForward_FO!AG30","v":625.01487437349817},{"$f":"+RollForward_FO!AH30","v":649.80862784762996},{"$f":"+RollForward_FO!AI30","v":673.39364006405856},{"$f":"+RollForward_FO!AJ30","v":692.23651751575574},{"$f":"+RollForward_FO!AK30","v":700.16257424668902},{"$f":"+RollForward_FO!AL30","v":705.10318404197994}]
[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,{"$f":"+AC28","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[]
[null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!F38","v":"Gearing (Debt/Assets)"},null,{"$f":"KeyAssumptionsPriceControl_FO!AC43","v":0.6}]
[null,null,null,null,null,"Cost of debt (nominal)",null,{"$f":"+KeyAssumptionsPriceControl_FO!AC32","v":4.5590838412683798E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KeyAssumptionsPriceControl_FO!AC32","v":4.5590838412683798E-2},{"$f":"KeyAssumptionsPriceControl_FO!AD32","v":4.2291638412683803E-2},{"$f":"KeyAssumptionsPriceControl_FO!AE32","v":4.0684105079350476E-2},{"$f":"KeyAssumptionsPriceControl_FO!AF32","v":3.9167266666666666E-2},{"$f":"KeyAssumptionsPriceControl_FO!AG32","v":3.8012233333333333E-2},{"$f":"KeyAssumptionsPriceControl_FO!AH32","v":3.7237233333333335E-2},{"$f":"KeyAssumptionsPriceControl_FO!AI32","v":3.6377233333333335E-2},{"$f":"KeyAssumptionsPriceControl_FO!AJ32","v":3.6824700000000002E-2},{"$f":"KeyAssumptionsPriceControl_FO!AK32","v":3.7533000000000004E-2},{"$f":"KeyAssumptionsPriceControl_FO!AL32","v":3.7533000000000004E-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,{"$f":"SUM(AC15:AC19)","v":82.406912272786101},84.464495441958164,87.972949847245758,92.455865036483615,92.717171580685743,{"$f":"SUM(AH15:AH19)","v":94.389532231118693},{"$f":"SUM(AI15:AI19)","v":96.323186394068188},{"$f":"SUM(AJ15:AJ19)","v":99.209147595990601},{"$f":"SUM(AK15:AK19)","v":101.57626531143055},{"$f":"SUM(AL15:AL19)","v":102.90948969598595}]
[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,{"$f":"+AC73","v":4.9114000000000004},5.0231000000000003,5.1402000000000001,5.2626999999999997,5.3888999999999996,{"$f":"+AH73","v":5.5221999999999998},5.6555,5.8465000000000007,5.9906000000000006,6.1384000000000007]
[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,{"$f":"ExpSummary_FO!AC24","v":8},{"$f":"ExpSummary_FO!AD24","v":8},{"$f":"ExpSummary_FO!AE24","v":8},{"$f":"ExpSummary_FO!AF24","v":8},{"$f":"ExpSummary_FO!AG24","v":8},{"$f":"ExpSummary_FO!AH24","v":8},{"$f":"ExpSummary_FO!AI24","v":8},{"$f":"ExpSummary_FO!AJ24","v":8},{"$f":"ExpSummary_FO!AK24","v":8},{"$f":"ExpSummary_FO!AL24","v":8}]
[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,{"$f":"+AC15","v":58.111862808499467},58.921152165359956,60.157845365472816,62.8090730465549,62.176379142853222,{"$f":"+AH15","v":62.784944830596011},{"$f":"+AI15","v":63.616954003654953},{"$f":"+AJ15","v":64.661593314309769},{"$f":"+AK15","v":65.588052214624412},{"$f":"+AL15","v":66.469522998443765}]
[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,{"$f":"+AC62+AC45","v":499.98251135451716},541.71139154641332,576.90665168611451,600.27806337397249,617.31321559540652,{"$f":"+AH62+AH45","v":637.41175111056396},{"$f":"+AI62+AI45","v":661.60113395584415},{"$f":"+AJ62+AJ45","v":682.81507878990692},{"$f":"+AK62+AK45","v":696.19954588122209},{"$f":"+AL62+AL45","v":702.6328791443342}]
[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,{"$f":"+AC103*AC86","v":299.98950681271026},325.02683492784797,346.14399101166867,360.16683802438348,370.38792935724388,{"$f":"+AH103*AH86","v":382.44705066633838},{"$f":"+AI103*AI86","v":396.96068037350648},{"$f":"+AJ103*AJ86","v":409.68904727394414},{"$f":"+AK103*AK86","v":417.71972752873324},{"$f":"+AL103*AL86","v":421.57972748660052}]
[]
[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$85","v":84.879119640969691},89.608383214373418,96.130417567731314,104.05989063473329,107.48461325591374,{"$f":"+AH98*AH$85","v":112.70603772886535},118.46536958051291,125.67517997456906,132.53398709187931,138.30174879238069]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0587420000000005,5.3290067900000002,5.6168353254000003,5.9232152143870005,6.2472120589952702,6.5937955918924445,6.9555516459103535,7.4061712808326998,7.8163742350474754,8.2494963029659605]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC101*AC$85","v":8.24},8.4871999999999996,8.741816,9.0040704800000011,9.2741925944000005,9.5524183722320011,9.8389909233989616,10.134160651100931,10.438185470633959,10.751331034752978]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC102*AC$85","v":59.855218692754455},{"$f":"+AD102*AD$85","v":62.509450332230372},{"$f":"+AE102*AE$85","v":65.736101892677013},{"$f":"+AF102*AF$85","v":70.692165061831091},{"$f":"+AG102*AG$85","v":72.079464374156998},74.968507562419745,78.24082912703129,81.911371825421142,85.57753170923425,89.329480684799407]
[null,null,null,null,null,"Tax depreciation (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!AC19","v":0.96507904739765282},{"$f":"+'Finance&Tax_FO'!AD19","v":2.9228852381138277},{"$f":"+'Finance&Tax_FO'!AE19","v":4.7282636453839935},{"$f":"+'Finance&Tax_FO'!AF19","v":6.1901763264345631},{"$f":"+'Finance&Tax_FO'!AG19","v":7.492336064728419},{"$f":"+'Finance&Tax_FO'!AH19","v":8.7543620599503704},{"$f":"+'Finance&Tax_FO'!AI19","v":10.07903821776064},{"$f":"+'Finance&Tax_FO'!AJ19","v":11.456927675592295},{"$f":"+'Finance&Tax_FO'!AK19","v":12.385059924473012},{"$f":"+'Finance&Tax_FO'!AL19","v":12.954952429471932}]
[null,null,null,null,null,"Tax depreciation (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!AC18","v":17.507459000000001},{"$f":"+'Finance&Tax_FO'!AD18","v":17.607459000000002},{"$f":"+'Finance&Tax_FO'!AE18","v":17.707459000000004},{"$f":"+'Finance&Tax_FO'!AF18","v":17.807459000000005},{"$f":"+'Finance&Tax_FO'!AG18","v":17.907459000000006},{"$f":"+'Finance&Tax_FO'!AH18","v":18.007459000000008},{"$f":"+'Finance&Tax_FO'!AI18","v":18.107459000000009},{"$f":"+'Finance&Tax_FO'!AJ18","v":18.207459000000011},{"$f":"+'Finance&Tax_FO'!AK18","v":18.307459000000012},{"$f":"+'Finance&Tax_FO'!AL18","v":18.407459000000014}]
[null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC104*AC$91*AC$85","v":14.08707632451695},{"$f":"AD104*AD$91*AD$85","v":14.583043745458339},{"$f":"AE104*AE$91*AE$85","v":15.388391905203298},15.877272068832452,16.321735472041652,17.004821224582138,17.759786066697618,19.111350112670561,20.456592179809711,21.26499302705724]
[null,null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!AC20","v":0},{"$f":"IF(AC116<0,-AC116,0)","v":0},0,0,0,{"$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,{"$f":"SUM(AC107:AC108,AC110)-SUM(AC111:AC115)","v":5.7630285763006128},5.8017516885708744,6.9288524498670228,8.4201038720221675,9.2050229983819492,{"$f":"SUM(AH107:AH108,AH110)-SUM(AH111:AH115)","v":10.117101846037542},{"$f":"SUM(AI107:AI108,AI110)-SUM(AI111:AI115)","v":11.072799738332662},{"$f":"SUM(AJ107:AJ108,AJ110)-SUM(AJ111:AJ115)","v":12.528403292818666},{"$f":"SUM(AK107:AK108,AK110)-SUM(AK111:AK115)","v":14.061903984043767},{"$f":"SUM(AL107:AL108,AL110)-SUM(AL111:AL115)","v":15.345690988771025}]
[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$92)))","v":2.0340100857531573},2.0476770665544262,2.4454773352471846,2.971801366596059,3.2488316464877469,{"$f":"IF(AH116<0,0,AH116*AH$87/(1-AH87*(1-$H$92)))","v":3.5707418280132504},{"$f":"IF(AI116<0,0,AI116*AI$87/(1-AI87*(1-$H$92)))","v":3.9080469664703514},{"$f":"IF(AJ116<0,0,AJ116*AJ$87/(1-AJ87*(1-$H$92)))","v":4.4217893974654121},{"$f":"IF(AK116<0,0,AK116*AK$87/(1-AK87*(1-$H$92)))","v":4.9630249355448592},{"$f":"IF(AL116<0,0,AL116*AL$87/(1-AL87*(1-$H$92)))","v":5.4161262313309493}]
[null,null,null,null,null,"Franking benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC117*$H92","v":1.0170050428765787},1.0238385332772131,1.2227386676235923,1.4859006832980295,1.6244158232438735,{"$f":"+AH117*$H92","v":1.7853709140066252},{"$f":"+AI117*$H92","v":1.9540234832351757},{"$f":"+AJ117*$H92","v":2.2108946987327061},{"$f":"+AK117*$H92","v":2.4815124677724296},{"$f":"+AL117*$H92","v":2.7080631156654746}]
[]
[null,null,null,null,null,"Benchmark tax liability (MOD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC117-AC118","v":1.0170050428765787},1.0238385332772131,1.2227386676235923,1.4859006832980295,1.6244158232438735,{"$f":"AH117-AH118","v":1.7853709140066252},{"$f":"AI117-AI118","v":1.9540234832351757},{"$f":"AJ117-AJ118","v":2.2108946987327061},{"$f":"AK117-AK118","v":2.4815124677724296},{"$f":"AL117-AL118","v":2.7080631156654746}]
[]
[null,null,null,null,"Benchmark tax liability (real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC120/AC85","v":0.98738353677337731},0.96506601308060436,1.1189790932443258,1.3202035115993711,1.4012353586227986,{"$f":"+AH120/AH85","v":1.4952200328214549},{"$f":"+AI120/AI85","v":1.5887999071840933},{"$f":"+AJ120/AJ85","v":1.7453006912753246},{"$f":"+AK120/AK85","v":1.9018726768201146},{"$f":"+AL120/AL85","v":2.0150532855229453}]

{"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,{"$f":"Model_Name","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$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,"Reconcilling adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.84,-1.8299999999999998,0.17,5.34,-4.6100000000000003]
[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":8.84},{"$f":"+SUM(X32:X40)","v":-1.8299999999999998},0.17,5.34,-4.6100000000000003,0,0,0,0,0,0,{"$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,"Small reconcilling adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.04,0.15,-0.4,-0.66,-0.4,-0.98]
[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":-0.04},{"$f":"+SUM(X55:X60)","v":0.15},-0.4,-0.66,-0.4,-0.98,0,0,0,0,0,{"$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$48=1,(RevenuePriceCap_FO!W17+RevenuePriceCap_FO!W15)*'Rev&RAV_FO'!W85,(RevenueTariffBasket_FO!W17+RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85)","v":75.726900356150281},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!X17+RevenuePriceCap_FO!X15)*'Rev&RAV_FO'!X85,(RevenueTariffBasket_FO!X17+RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85)","v":81.794706340000005},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Y17+RevenuePriceCap_FO!Y15)*'Rev&RAV_FO'!Y85,(RevenueTariffBasket_FO!Y17+RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85)","v":84.761694480000017},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Z17+RevenuePriceCap_FO!Z15)*'Rev&RAV_FO'!Z85,(RevenueTariffBasket_FO!Z17+RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85)","v":77.170122660303718},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AA17+RevenuePriceCap_FO!AA15)*'Rev&RAV_FO'!AA85,(RevenueTariffBasket_FO!AA17+RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85)","v":77.452706904747984},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AB17+RevenuePriceCap_FO!AB15)*'Rev&RAV_FO'!AB85,(RevenueTariffBasket_FO!AB17+RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85)","v":77.892155460613836},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AC17+RevenuePriceCap_FO!AC15)*'Rev&RAV_FO'!AC85,(RevenueTariffBasket_FO!AC17+RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85)","v":85.639960492113744},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AD17+RevenuePriceCap_FO!AD15)*'Rev&RAV_FO'!AD85,(RevenueTariffBasket_FO!AD17+RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85)","v":90.51146028851214},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AE17+RevenuePriceCap_FO!AE15)*'Rev&RAV_FO'!AE85,(RevenueTariffBasket_FO!AE17+RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85)","v":98.008001468494768},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AF17+RevenuePriceCap_FO!AF15)*'Rev&RAV_FO'!AF85,(RevenueTariffBasket_FO!AF17+RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85)","v":104.04469365619063},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AG17+RevenuePriceCap_FO!AG15)*'Rev&RAV_FO'!AG85,(RevenueTariffBasket_FO!AG17+RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85)","v":110.48536199178115},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AH17+RevenuePriceCap_FO!AH15)*'Rev&RAV_FO'!AH85,(RevenueTariffBasket_FO!AH17+RevenueTariffBasket_FO!AH15)*'Rev&RAV_FO'!AH85)","v":115.89185020487717},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AI17+RevenuePriceCap_FO!AI15)*'Rev&RAV_FO'!AI85,(RevenueTariffBasket_FO!AI17+RevenueTariffBasket_FO!AI15)*'Rev&RAV_FO'!AI85)","v":121.58603408619618},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AJ17+RevenuePriceCap_FO!AJ15)*'Rev&RAV_FO'!AJ85,(RevenueTariffBasket_FO!AJ17+RevenueTariffBasket_FO!AJ15)*'Rev&RAV_FO'!AJ85)","v":127.58237207896553},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AK17+RevenuePriceCap_FO!AK15)*'Rev&RAV_FO'!AK85,(RevenueTariffBasket_FO!AK17+RevenueTariffBasket_FO!AK15)*'Rev&RAV_FO'!AK85)","v":133.88091099967906},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AL17+RevenuePriceCap_FO!AL15)*'Rev&RAV_FO'!AL85,(RevenueTariffBasket_FO!AL17+RevenueTariffBasket_FO!AL15)*'Rev&RAV_FO'!AL85)","v":140.5340714515516}]
[null,null,null,null,"(less income not received)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W15,RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85","v":3.5000000000000003E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X15,RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85","v":6.8000000000000005E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y15,RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85","v":0.24199999999999997},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z15,RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85","v":0.28899999999999998},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA15,RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85","v":8.5724049999999996E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB15,RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85","v":9.9999960000000013E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC15,RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85","v":0.10300000000000001},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD15,RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85","v":0.10609},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE15,RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85","v":0.1092727},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF15,RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85","v":0.11255088100000002},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG15,RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85","v":0.11592740743000002},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH15,RevenueTariffBasket_FO!AH15)*'Rev&RAV_FO'!AH85","v":0.11940522965290001},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI15,RevenueTariffBasket_FO!AI15)*'Rev&RAV_FO'!AI85","v":0.12298738654248703},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ15,RevenueTariffBasket_FO!AJ15)*'Rev&RAV_FO'!AJ85","v":0.12667700813876165},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK15,RevenueTariffBasket_FO!AK15)*'Rev&RAV_FO'!AK85","v":0.13047731838292451},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL15,RevenueTariffBasket_FO!AL15)*'Rev&RAV_FO'!AL85","v":0.13439163793441222}]
[null,null,null,null,"Government and developer contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W24+NotPres_FO!W21)*'Rev&RAV_FO'!W85","v":8.3559999999999999},{"$f":"+(ExpSummary_FO!X24+NotPres_FO!X21)*'Rev&RAV_FO'!X85","v":7.362000000000001},{"$f":"+(ExpSummary_FO!Y24+NotPres_FO!Y21)*'Rev&RAV_FO'!Y85","v":8.077},{"$f":"+(ExpSummary_FO!Z24+NotPres_FO!Z21)*'Rev&RAV_FO'!Z85","v":6.6120000000000001},{"$f":"+(ExpSummary_FO!AA24+NotPres_FO!AA21)*'Rev&RAV_FO'!AA85","v":10.64312382},{"$f":"+(ExpSummary_FO!AB24+NotPres_FO!AB21)*'Rev&RAV_FO'!AB85","v":7.859},{"$f":"+(ExpSummary_FO!AC24+NotPres_FO!AC21)*'Rev&RAV_FO'!AC85","v":8.24},{"$f":"+(ExpSummary_FO!AD24+NotPres_FO!AD21)*'Rev&RAV_FO'!AD85","v":8.4871999999999996},{"$f":"+(ExpSummary_FO!AE24+NotPres_FO!AE21)*'Rev&RAV_FO'!AE85","v":8.741816},{"$f":"+(ExpSummary_FO!AF24+NotPres_FO!AF21)*'Rev&RAV_FO'!AF85","v":9.0040704800000011},{"$f":"+(ExpSummary_FO!AG24+NotPres_FO!AG21)*'Rev&RAV_FO'!AG85","v":9.2741925944000005},{"$f":"+(ExpSummary_FO!AH24+NotPres_FO!AH21)*'Rev&RAV_FO'!AH85","v":9.5524183722320011},{"$f":"+(ExpSummary_FO!AI24+NotPres_FO!AI21)*'Rev&RAV_FO'!AI85","v":9.8389909233989616},{"$f":"+(ExpSummary_FO!AJ24+NotPres_FO!AJ21)*'Rev&RAV_FO'!AJ85","v":10.134160651100931},{"$f":"+(ExpSummary_FO!AK24+NotPres_FO!AK21)*'Rev&RAV_FO'!AK85","v":10.438185470633959},{"$f":"+(ExpSummary_FO!AL24+NotPres_FO!AL21)*'Rev&RAV_FO'!AL85","v":10.751331034752978}]
[null,null,null,null,"Developer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W21+NotPres_FO!W18)*'Rev&RAV_FO'!W85","v":2.3239999999999998},{"$f":"+(ExpSummary_FO!X21+NotPres_FO!X18)*'Rev&RAV_FO'!X85","v":2.5230000000000001},{"$f":"+(ExpSummary_FO!Y21+NotPres_FO!Y18)*'Rev&RAV_FO'!Y85","v":2.1680000000000001},{"$f":"+(ExpSummary_FO!Z21+NotPres_FO!Z18)*'Rev&RAV_FO'!Z85","v":2.7330000000000001},{"$f":"+(ExpSummary_FO!AA21+NotPres_FO!AA18)*'Rev&RAV_FO'!AA85","v":2.9969472700000002},{"$f":"+(ExpSummary_FO!AB21+NotPres_FO!AB18)*'Rev&RAV_FO'!AB85","v":3.03},{"$f":"+(ExpSummary_FO!AC21+NotPres_FO!AC18)*'Rev&RAV_FO'!AC85","v":5.0587420000000005},{"$f":"+(ExpSummary_FO!AD21+NotPres_FO!AD18)*'Rev&RAV_FO'!AD85","v":5.3290067900000002},{"$f":"+(ExpSummary_FO!AE21+NotPres_FO!AE18)*'Rev&RAV_FO'!AE85","v":5.6168353254000003},{"$f":"+(ExpSummary_FO!AF21+NotPres_FO!AF18)*'Rev&RAV_FO'!AF85","v":5.9232152143870005},{"$f":"+(ExpSummary_FO!AG21+NotPres_FO!AG18)*'Rev&RAV_FO'!AG85","v":6.2472120589952702},{"$f":"+(ExpSummary_FO!AH21+NotPres_FO!AH18)*'Rev&RAV_FO'!AH85","v":6.5937955918924445},{"$f":"+(ExpSummary_FO!AI21+NotPres_FO!AI18)*'Rev&RAV_FO'!AI85","v":6.9555516459103535},{"$f":"+(ExpSummary_FO!AJ21+NotPres_FO!AJ18)*'Rev&RAV_FO'!AJ85","v":7.4061712808326998},{"$f":"+(ExpSummary_FO!AK21+NotPres_FO!AK18)*'Rev&RAV_FO'!AK85","v":7.8163742350474754},{"$f":"+(ExpSummary_FO!AL21+NotPres_FO!AL18)*'Rev&RAV_FO'!AL85","v":8.2494963029659605}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W20+NotPres_FO!W17)*'Rev&RAV_FO'!W85","v":0.5},{"$f":"+(ExpSummary_FO!X20+NotPres_FO!X17)*'Rev&RAV_FO'!X85","v":0},{"$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":8.5632007263922519E-2},0.11661077966101696,3.4976048426150159E-2,1.6073515738498807E-2,4.8880266343825475E-3,3.5000000000011693E-5,{"$f":"+AC189","v":0.10364999999999999},4.2387500000000002E-2,3.8409125000000002E-2,3.4311398749999972E-2,3.0090740712500001E-2,2.5743462933874993E-2,2.1265766821891234E-2,1.665373982654797E-2,1.1903352021344384E-2,7.0104525819847108E-3]
[null,null,null,null,"Proceeds from asset disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W25+NotPres_FO!W22)*'Rev&RAV_FO'!W85","v":0.85799999999999998},{"$f":"+(ExpSummary_FO!X25+NotPres_FO!X22)*'Rev&RAV_FO'!X85","v":0.82499999999999996},{"$f":"+(ExpSummary_FO!Y25+NotPres_FO!Y22)*'Rev&RAV_FO'!Y85","v":0.40799999999999997},{"$f":"+(ExpSummary_FO!Z25+NotPres_FO!Z22)*'Rev&RAV_FO'!Z85","v":0.29199999999999998},{"$f":"+(ExpSummary_FO!AA25+NotPres_FO!AA22)*'Rev&RAV_FO'!AA85","v":0.56188166999999989},{"$f":"+(ExpSummary_FO!AB25+NotPres_FO!AB22)*'Rev&RAV_FO'!AB85","v":0.50900000000000001},{"$f":"+(ExpSummary_FO!AC25+NotPres_FO!AC22)*'Rev&RAV_FO'!AC85","v":1.03},{"$f":"+(ExpSummary_FO!AD25+NotPres_FO!AD22)*'Rev&RAV_FO'!AD85","v":1.0609},{"$f":"+(ExpSummary_FO!AE25+NotPres_FO!AE22)*'Rev&RAV_FO'!AE85","v":1.092727},{"$f":"+(ExpSummary_FO!AF25+NotPres_FO!AF22)*'Rev&RAV_FO'!AF85","v":1.1255088100000001},{"$f":"+(ExpSummary_FO!AG25+NotPres_FO!AG22)*'Rev&RAV_FO'!AG85","v":1.1592740743000001},{"$f":"+(ExpSummary_FO!AH25+NotPres_FO!AH22)*'Rev&RAV_FO'!AH85","v":1.1940522965290001},{"$f":"+(ExpSummary_FO!AI25+NotPres_FO!AI22)*'Rev&RAV_FO'!AI85","v":1.2298738654248702},{"$f":"+(ExpSummary_FO!AJ25+NotPres_FO!AJ22)*'Rev&RAV_FO'!AJ85","v":1.2667700813876164},{"$f":"+(ExpSummary_FO!AK25+NotPres_FO!AK22)*'Rev&RAV_FO'!AK85","v":1.3047731838292449},{"$f":"+(ExpSummary_FO!AL25+NotPres_FO!AL22)*'Rev&RAV_FO'!AL85","v":1.3439163793441222}]
[null,null,null,null,"Other non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12*'Rev&RAV_FO'!W85","v":1.8620000000000003},{"$f":"+NotPres_FO!X12*'Rev&RAV_FO'!X85","v":2.528},{"$f":"+NotPres_FO!Y12*'Rev&RAV_FO'!Y85","v":2.4400000000000004},{"$f":"+NotPres_FO!Z12*'Rev&RAV_FO'!Z85","v":3.0729999999999995},{"$f":"+NotPres_FO!AA12*'Rev&RAV_FO'!AA85","v":3.80749213},{"$f":"+NotPres_FO!AB12*'Rev&RAV_FO'!AB85","v":3.45},{"$f":"+NotPres_FO!AC12*'Rev&RAV_FO'!AC85","v":4.2538999999999998},{"$f":"+NotPres_FO!AD12*'Rev&RAV_FO'!AD85","v":4.3815169999999997},{"$f":"+NotPres_FO!AE12*'Rev&RAV_FO'!AE85","v":4.5129625099999995},{"$f":"+NotPres_FO!AF12*'Rev&RAV_FO'!AF85","v":4.6483513853000007},{"$f":"+NotPres_FO!AG12*'Rev&RAV_FO'!AG85","v":4.7878019268590002},{"$f":"+NotPres_FO!AH12*'Rev&RAV_FO'!AH85","v":4.9314359846647706},{"$f":"+NotPres_FO!AI12*'Rev&RAV_FO'!AI85","v":5.0793790642047139},{"$f":"+NotPres_FO!AJ12*'Rev&RAV_FO'!AJ85","v":5.2317604361308554},{"$f":"+NotPres_FO!AK12*'Rev&RAV_FO'!AK85","v":5.3887132492147813},{"$f":"+NotPres_FO!AL12*'Rev&RAV_FO'!AL85","v":5.5503746466912247}]
[null,null,null,null,"Revenue adjustments 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":89.677532363414201},95.081317119661023,97.647670528426161,89.607196176042208,95.381315771382361,92.640190500613826,104.22325249211374,109.70638157851215,117.90147872889476,124.66760006362763,131.86800597961792,{"$f":"+(AH83-AH84)+SUM(AH85:AH91)","v":138.06989068347636},{"$f":"+(AI83-AI84)+SUM(AI85:AI91)","v":144.58810796541448},{"$f":"+(AJ83-AJ84)+SUM(AJ85:AJ91)","v":151.51121126010543},{"$f":"+(AK83-AK84)+SUM(AK85:AK91)","v":158.71038317204292},{"$f":"+(AL83-AL84)+SUM(AL85:AL91)","v":166.30180862995346}]
[]
[null,null,null,null,"Expenditure from ordinary activities"]
[null,null,null,null,"Operating expenditure (prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!W15*'Rev&RAV_FO'!W85","v":48.944000000000003},{"$f":"+ExpSummary_FO!X15*'Rev&RAV_FO'!X85","v":50.496000000000002},{"$f":"+ExpSummary_FO!Y15*'Rev&RAV_FO'!Y85","v":54.843999999999994},{"$f":"+ExpSummary_FO!Z15*'Rev&RAV_FO'!Z85","v":52.212000000000003},{"$f":"+ExpSummary_FO!AA15*'Rev&RAV_FO'!AA85","v":58.965841649999994},{"$f":"+ExpSummary_FO!AB15*'Rev&RAV_FO'!AB85","v":57.348153370000006},{"$f":"+ExpSummary_FO!AC15*'Rev&RAV_FO'!AC85","v":59.855218692754455},{"$f":"+ExpSummary_FO!AD15*'Rev&RAV_FO'!AD85","v":62.509450332230372},{"$f":"+ExpSummary_FO!AE15*'Rev&RAV_FO'!AE85","v":65.736101892677013},{"$f":"+ExpSummary_FO!AF15*'Rev&RAV_FO'!AF85","v":70.692165061831091},{"$f":"+ExpSummary_FO!AG15*'Rev&RAV_FO'!AG85","v":72.079464374156998},{"$f":"+ExpSummary_FO!AH15*'Rev&RAV_FO'!AH85","v":74.968507562419745},{"$f":"+ExpSummary_FO!AI15*'Rev&RAV_FO'!AI85","v":78.24082912703129},{"$f":"+ExpSummary_FO!AJ15*'Rev&RAV_FO'!AJ85","v":81.911371825421142},{"$f":"+ExpSummary_FO!AK15*'Rev&RAV_FO'!AK85","v":85.57753170923425},{"$f":"+ExpSummary_FO!AL15*'Rev&RAV_FO'!AL85","v":89.329480684799407}]
[null,null,null,null,"Operating expenditure (non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W14*'Rev&RAV_FO'!W85","v":1.835},{"$f":"+NotPres_FO!X14*'Rev&RAV_FO'!X85","v":2.2269999999999999},{"$f":"+NotPres_FO!Y14*'Rev&RAV_FO'!Y85","v":2.4689999999999999},{"$f":"+NotPres_FO!Z14*'Rev&RAV_FO'!Z85","v":2.8159999999999998},{"$f":"+NotPres_FO!AA14*'Rev&RAV_FO'!AA85","v":4.1337874100000009},{"$f":"+NotPres_FO!AB14*'Rev&RAV_FO'!AB85","v":2.42},{"$f":"+NotPres_FO!AC14*'Rev&RAV_FO'!AC85","v":3.1414999999999997},{"$f":"+NotPres_FO!AD14*'Rev&RAV_FO'!AD85","v":3.2357449999999996},{"$f":"+NotPres_FO!AE14*'Rev&RAV_FO'!AE85","v":3.33281735},{"$f":"+NotPres_FO!AF14*'Rev&RAV_FO'!AF85","v":3.4328018705000001},{"$f":"+NotPres_FO!AG14*'Rev&RAV_FO'!AG85","v":3.535785926615},{"$f":"+NotPres_FO!AH14*'Rev&RAV_FO'!AH85","v":3.6418595044134503},{"$f":"+NotPres_FO!AI14*'Rev&RAV_FO'!AI85","v":3.7511152895458539},{"$f":"+NotPres_FO!AJ14*'Rev&RAV_FO'!AJ85","v":3.8636487482322299},{"$f":"+NotPres_FO!AK14*'Rev&RAV_FO'!AK85","v":3.9795582106791967},{"$f":"+NotPres_FO!AL14*'Rev&RAV_FO'!AL85","v":4.0989449569995724}]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!W17","v":24.315999999999999},{"$f":"+'Finance&Tax_FO'!X17","v":24.859000000000002},{"$f":"+'Finance&Tax_FO'!Y17","v":25.658000000000001},{"$f":"+'Finance&Tax_FO'!Z17","v":26.315999999999999},{"$f":"+'Finance&Tax_FO'!AA17","v":28.178999999999998},{"$f":"+'Finance&Tax_FO'!AB17","v":28.1},{"$f":"+'Finance&Tax_FO'!AC17","v":28.200000000000003},{"$f":"+'Finance&Tax_FO'!AD17","v":28.300000000000004},{"$f":"+'Finance&Tax_FO'!AE17","v":28.400000000000006},{"$f":"+'Finance&Tax_FO'!AF17","v":28.500000000000007},{"$f":"+'Finance&Tax_FO'!AG17","v":28.600000000000009},{"$f":"+'Finance&Tax_FO'!AH17","v":28.70000000000001},{"$f":"+'Finance&Tax_FO'!AI17","v":28.800000000000011},{"$f":"+'Finance&Tax_FO'!AJ17","v":28.900000000000013},{"$f":"+'Finance&Tax_FO'!AK17","v":29.000000000000014},{"$f":"+'Finance&Tax_FO'!AL17","v":29.100000000000016}]
[null,null,null,null,"Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W195","v":5.2877351065375331},5.2297884742054395,5.2484380282246681,4.8853681936473921,4.7794176781497759,5.7537190868643577,8.0180775194734295,9.1060249396098314,10.628420087279734,11.355767575973402,11.708974894975372,{"$f":"+AH195","v":11.852885646752563},{"$f":"+AI195","v":12.486099789120663},{"$f":"+AJ195","v":13.563728886433337},{"$f":"+AK195","v":14.558948933761698},{"$f":"+AL195","v":14.629248775609167}]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W25*'Rev&RAV_FO'!W85","v":0.86},{"$f":"Capex_FO_AC!X25*'Rev&RAV_FO'!X85","v":1.8430000000000002},{"$f":"Capex_FO_AC!Y25*'Rev&RAV_FO'!Y85","v":1.24},{"$f":"Capex_FO_AC!Z25*'Rev&RAV_FO'!Z85","v":0.49099999999999999},{"$f":"Capex_FO_AC!AA25*'Rev&RAV_FO'!AA85","v":0.95},{"$f":"Capex_FO_AC!AB25*'Rev&RAV_FO'!AB85","v":1.0169999999999999},{"$f":"Capex_FO_AC!AC25*'Rev&RAV_FO'!AC85","v":2.06},{"$f":"Capex_FO_AC!AD25*'Rev&RAV_FO'!AD85","v":2.1217999999999999},{"$f":"Capex_FO_AC!AE25*'Rev&RAV_FO'!AE85","v":2.185454},{"$f":"Capex_FO_AC!AF25*'Rev&RAV_FO'!AF85","v":2.2510176200000003},{"$f":"Capex_FO_AC!AG25*'Rev&RAV_FO'!AG85","v":2.3185481486000001},{"$f":"Capex_FO_AC!AH25*'Rev&RAV_FO'!AH85","v":2.3881045930580003},{"$f":"Capex_FO_AC!AI25*'Rev&RAV_FO'!AI85","v":2.4597477308497404},{"$f":"Capex_FO_AC!AJ25*'Rev&RAV_FO'!AJ85","v":2.5335401627752328},{"$f":"Capex_FO_AC!AK25*'Rev&RAV_FO'!AK85","v":2.6095463676584898},{"$f":"Capex_FO_AC!AL25*'Rev&RAV_FO'!AL85","v":2.6878327586882444}]
[null,null,null,null,"Expenditure adjustments 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":81.242735106537538},84.654788474205432,89.459438028224668,86.720368193647403,97.008046738149773,94.638872456864362,101.2747962122279,105.2730202718402,110.28279332995675,116.23175212830449,118.24277334434738,{"$f":"+SUM(AH95:AH100)","v":121.55135730664378},{"$f":"+SUM(AI95:AI100)","v":125.73779193654755},{"$f":"+SUM(AJ95:AJ100)","v":130.77228962286196},{"$f":"+SUM(AK95:AK100)","v":135.72558522133363},{"$f":"+SUM(AL95:AL100)","v":139.84550717609642}]
[]
[null,null,null,null,"Profit from ordinary activities (before tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W92-W101","v":8.4347972568766636},10.426528645455591,8.1882325002014937,2.8868279823948058,-1.6267309667674112,-1.998681956250536,2.9484562798858462,4.433361306671955,7.6186853989380126,8.4358479353231388,13.625232635270535,{"$f":"+AH92-AH101","v":16.518533376832579},{"$f":"+AI92-AI101","v":18.850316028866928},{"$f":"+AJ92-AJ101","v":20.738921637243465},{"$f":"+AK92-AK101","v":22.984797950709293},{"$f":"+AL92-AL101","v":26.456301453857037}]
[]
[null,null,null,null,"Prima facie income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!W87*W103","v":2.5304391770629988},{"$f":"'Rev&RAV_FO'!X87*X103","v":3.1279585936366772},{"$f":"'Rev&RAV_FO'!Y87*Y103","v":2.4564697500604482},{"$f":"'Rev&RAV_FO'!Z87*Z103","v":0.86604839471844175},{"$f":"'Rev&RAV_FO'!AA87*AA103","v":-0.48801929003022337},{"$f":"'Rev&RAV_FO'!AB87*AB103","v":-0.59960458687516083},{"$f":"'Rev&RAV_FO'!AC87*AC103","v":0.88453688396575381},{"$f":"'Rev&RAV_FO'!AD87*AD103","v":1.3300083920015864},{"$f":"'Rev&RAV_FO'!AE87*AE103","v":2.2856056196814039},{"$f":"'Rev&RAV_FO'!AF87*AF103","v":2.5307543805969415},{"$f":"'Rev&RAV_FO'!AG87*AG103","v":4.0875697905811608},{"$f":"'Rev&RAV_FO'!AH87*AH103","v":4.9555600130497739},{"$f":"'Rev&RAV_FO'!AI87*AI103","v":5.6550948086600785},{"$f":"'Rev&RAV_FO'!AJ87*AJ103","v":6.2216764911730396},{"$f":"'Rev&RAV_FO'!AK87*AK103","v":6.8954393852127875},{"$f":"'Rev&RAV_FO'!AL87*AL103","v":7.9368904361571104}]
[]
[null,null,null,null,"Return to government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":5.9043580798136652},7.2985700518189134,5.731762750141046,2.0207795876763641,-1.1387116767371879,-1.3990773693753753,2.0639193959200925,3.1033529146703689,5.3330797792566091,5.9050935547261973,9.5376628446893754,{"$f":"AH103-AH105-AH109","v":11.562973363782806},{"$f":"AI103-AI105-AI109","v":13.19522122020685},{"$f":"AJ103-AJ105-AJ109","v":14.517245146070426},{"$f":"AK103-AK105-AK109","v":16.089358565496504},{"$f":"AL103-AL105-AL109","v":18.519411017699927}]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash flow statement"]
[null,null,null,"$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,{"$f":"+W83","v":75.726900356150281},81.794706340000005,84.761694480000017,77.170122660303718,77.452706904747984,77.892155460613836,{"$f":"+AC83","v":85.639960492113744},90.51146028851214,98.008001468494768,104.04469365619063,110.48536199178115,115.89185020487717,121.58603408619618,127.58237207896553,133.88091099967906,140.5340714515516]
[null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W90","v":1.8620000000000003},2.528,2.4400000000000004,3.0729999999999995,3.80749213,3.45,4.2538999999999998,4.3815169999999997,4.5129625099999995,4.6483513853000007,4.7878019268590002,{"$f":"+AH90","v":4.9314359846647706},{"$f":"+AI90","v":5.0793790642047139},{"$f":"+AJ90","v":5.2317604361308554},{"$f":"+AK90","v":5.3887132492147813},{"$f":"+AL90","v":5.5503746466912247}]
[null,null,null,null,"Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":2.3239999999999998},{"$f":"+X86","v":2.5230000000000001},2.1680000000000001,2.7330000000000001,2.9969472700000002,3.03,{"$f":"+AC86","v":5.0587420000000005},5.3290067900000002,5.6168353254000003,5.9232152143870005,6.2472120589952702,{"$f":"+AH86","v":6.5937955918924445},6.9555516459103535,7.4061712808326998,7.8163742350474754,8.2494963029659605]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W84","v":-3.5000000000000003E-2},-6.8000000000000005E-2,-0.24199999999999997,-0.28899999999999998,-8.5724049999999996E-2,-9.9999960000000013E-2,-0.10300000000000001,-0.10609,-0.1092727,-0.11255088100000002,-0.11592740743000002,{"$f":"-AH84","v":-0.11940522965290001},{"$f":"-AI84","v":-0.12298738654248703},{"$f":"-AJ84","v":-0.12667700813876165},{"$f":"-AK84","v":-0.13047731838292451},{"$f":"-AL84","v":-0.13439163793441222}]
[]
[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,{"$f":"-SUM(W95:W96)","v":-50.779000000000003},-52.722999999999999,-57.312999999999995,-55.028000000000006,-63.099629059999998,-59.768153370000007,-62.996718692754456,-65.745195332230367,-69.068919242677012,-74.124966932331091,-75.615250300772004,{"$f":"-SUM(AH95:AH96)","v":-78.610367066833192},{"$f":"-SUM(AI95:AI96)","v":-81.991944416577141},{"$f":"-SUM(AJ95:AJ96)","v":-85.775020573653379},{"$f":"-SUM(AK95:AK96)","v":-89.557089919913452},{"$f":"-SUM(AL95:AL96)","v":-93.428425641798981}]
[null,null,null,null,"Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W174","v":-5.5793724770629991},-6.8031070936366751,-6.0272191500604482,-4.033389294718444,-3.1784430099697802,-2.9132577131248385,-4.4207754697464621,-4.2974451205674367,-4.7305250260662044,-4.5567690686665703,-5.7431957157426359,{"$f":"-AH174","v":-6.2534450729820765},{"$f":"-AI174","v":-6.5770699625868154},{"$f":"-AJ174","v":-6.752422537327921},{"$f":"-AK174","v":-7.1705476181684249},{"$f":"-AL174","v":-8.0645168349219976}]
[null,null,null,null,"Interest received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":8.5632007263922519E-2},0.11661077966101696,3.4976048426150159E-2,1.6073515738498807E-2,4.8880266343825475E-3,3.5000000000011693E-5,0.10364999999999999,4.2387500000000002E-2,3.8409125000000002E-2,3.4311398749999972E-2,3.0090740712500001E-2,{"$f":"+AH189","v":2.5743462933874993E-2},{"$f":"+AI189","v":2.1265766821891234E-2},{"$f":"+AJ189","v":1.665373982654797E-2},{"$f":"+AK189","v":1.1903352021344384E-2},{"$f":"+AL189","v":7.0104525819847108E-3}]
[null,null,null,null,"Interest paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-5.2877351065375331},-5.2297884742054395,-5.2484380282246681,-4.8853681936473921,-4.7794176781497759,-5.7537190868643577,-8.0180775194734295,-9.1060249396098314,-10.628420087279734,-11.355767575973402,-11.708974894975372,{"$f":"-AH195","v":-11.852885646752563},{"$f":"-AI195","v":-12.486099789120663},{"$f":"-AJ195","v":-13.563728886433337},{"$f":"-AK195","v":-14.558948933761698},{"$f":"-AL195","v":-14.629248775609167}]
[null,null,null,null,"Operating Adjustments 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W41","v":8.84},-1.8299999999999998,0.17,5.34,-4.6100000000000003,0,0,0,0,0,0,{"$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,{"$f":"+SUM(W122:W132)","v":27.657424779813663},20.308421551818913,20.744013350141056,24.096438687676372,8.5088205332628242,15.837060330624631,19.517680810139396,21.009616186104505,23.639071372871811,24.500517196656567,28.367118399427923,{"$f":"+SUM(AH122:AH132)","v":30.60672222814754},{"$f":"+SUM(AI122:AI132)","v":32.464129008306031},{"$f":"+SUM(AJ122:AJ132)","v":34.019108530202232},{"$f":"+SUM(AK122:AK132)","v":35.680838045736159},{"$f":"+SUM(AL122:AL132)","v":38.084369963526214}]
[]
[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,{"$f":"-('Rev&RAV_FO'!W72+NotPres_FO!W16)*'Rev&RAV_FO'!W85","v":-27.993067},{"$f":"-('Rev&RAV_FO'!X72+NotPres_FO!X16)*'Rev&RAV_FO'!X85","v":-32.319376699999999},{"$f":"-('Rev&RAV_FO'!Y72+NotPres_FO!Y16)*'Rev&RAV_FO'!Y85","v":-37.835000000000001},{"$f":"-('Rev&RAV_FO'!Z72+NotPres_FO!Z16)*'Rev&RAV_FO'!Z85","v":-37.619999999999997},{"$f":"-('Rev&RAV_FO'!AA72+NotPres_FO!AA16)*'Rev&RAV_FO'!AA85","v":-26.701938609999999},{"$f":"-('Rev&RAV_FO'!AB72+NotPres_FO!AB16)*'Rev&RAV_FO'!AB85","v":-31.112915837104079},{"$f":"-('Rev&RAV_FO'!AC72+NotPres_FO!AC16)*'Rev&RAV_FO'!AC85","v":-59.534000000000013},{"$f":"-('Rev&RAV_FO'!AD72+NotPres_FO!AD16)*'Rev&RAV_FO'!AD85","v":-63.898007},{"$f":"-('Rev&RAV_FO'!AE72+NotPres_FO!AE16)*'Rev&RAV_FO'!AE85","v":-52.527386889999995},{"$f":"-('Rev&RAV_FO'!AF72+NotPres_FO!AF16)*'Rev&RAV_FO'!AF85","v":-45.684402597900004},{"$f":"-('Rev&RAV_FO'!AG72+NotPres_FO!AG16)*'Rev&RAV_FO'!AG85","v":-44.423382527176003},{"$f":"-('Rev&RAV_FO'!AH72+NotPres_FO!AH16)*'Rev&RAV_FO'!AH85","v":-58.23393050171935},{"$f":"-('Rev&RAV_FO'!AI72+NotPres_FO!AI16)*'Rev&RAV_FO'!AI85","v":-59.759571120994437},{"$f":"-('Rev&RAV_FO'!AJ72+NotPres_FO!AJ16)*'Rev&RAV_FO'!AJ85","v":-57.277009229941079},{"$f":"-('Rev&RAV_FO'!AK72+NotPres_FO!AK16)*'Rev&RAV_FO'!AK85","v":-46.07154112101064},{"$f":"-('Rev&RAV_FO'!AL72+NotPres_FO!AL16)*'Rev&RAV_FO'!AL85","v":-44.053578914900328}]
[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,{"$f":"+W89","v":0.85799999999999998},0.82499999999999996,0.40799999999999997,0.29199999999999998,0.56188166999999989,0.50900000000000001,1.03,1.0609,1.092727,1.1255088100000001,1.1592740743000001,{"$f":"+AH89","v":1.1940522965290001},{"$f":"+AI89","v":1.2298738654248702},{"$f":"+AJ89","v":1.2667700813876164},{"$f":"+AK89","v":1.3047731838292449},{"$f":"+AL89","v":1.3439163793441222}]
[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,{"$f":"+SUM(W136:W138)","v":-27.135066999999999},-31.4943767,-37.427,-37.327999999999996,-26.140056940000001,-30.603915837104079,-58.504000000000012,-62.837107000000003,-51.434659889999992,-44.558893787900004,-43.264108452876002,{"$f":"+SUM(AH136:AH138)","v":-57.039878205190348},{"$f":"+SUM(AI136:AI138)","v":-58.529697255569566},{"$f":"+SUM(AJ136:AJ138)","v":-56.01023914855346},{"$f":"+SUM(AK136:AK138)","v":-44.766767937181392},{"$f":"+SUM(AL136:AL138)","v":-42.709662535556205}]
[]
[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,{"$f":"W133+W139+W141","v":0.52235777981366383},-11.185955148181087,-16.682986649858943,-13.231561312323624,-17.631236406737177,-14.766855506479448,-38.986319189860616,-41.827490813895494,-27.795588517128181,-20.058376591243437,-14.896990053448079,{"$f":"AH133+AH139+AH141","v":-26.433155977042809},{"$f":"AI133+AI139+AI141","v":-26.065568247263535},{"$f":"AJ133+AJ139+AJ141","v":-21.991130618351228},{"$f":"AK133+AK139+AK141","v":-9.0859298914452324},{"$f":"AL133+AL139+AL141","v":-4.6252925720299913}]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash and debt"]
[]
[]
[null,null,null,"Target cash balance"]
[]
[null,null,null,"Target Cash ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5110000000000001,6.4260000000000002,5.91,5.1319999999999997,5.9050000000000002,6.64,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Cash at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+J157","v":5.94},{"$f":"+W157","v":6.5110000000000001},{"$f":"+X157","v":6.4260000000000002},5.91,5.1319999999999997,5.9050000000000002,6.64,5,5,5,5,{"$f":"+AG157","v":5},{"$f":"+AH157","v":5},{"$f":"+AI157","v":5},{"$f":"+AJ157","v":5},{"$f":"+AK157","v":5}]
[null,null,null,"Increase in Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W159-W143+(W154-W155)>=0,W154-W155,W143-W159)","v":0.57099999999999973},-8.4999999999999964E-2,-0.51600000000000001,-0.77800000000000047,0.77300000000000058,0.73499999999999943,-1.6399999999999997,0,0,0,0,{"$f":"IF(AH159-AH143+(AH154-AH155)>=0,AH154-AH155,AH143-AH159)","v":0},{"$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},{"$f":"IF(AL159-AL143+(AL154-AL155)>=0,AL154-AL155,AL143-AL159)","v":0}]
[null,null,null,"Cash at the end of the financial year",null,null,null,null,"Enter 2017-18 closing balance here>>>",5.94,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155+W156","v":6.5110000000000001},6.4260000000000002,5.91,5.1319999999999997,5.9050000000000002,6.64,5,5,5,5,5,{"$f":"+AH155+AH156","v":5},{"$f":"+AI155+AI156","v":5},{"$f":"+AJ155+AJ156","v":5},{"$f":"+AK155+AK156","v":5},{"$f":"+AL155+AL156","v":5}]
[]
[null,null,null,"Debt at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J161","v":103},{"$f":"+W161","v":103.04864222018634},114.14959736836742,130.31658401822637,142.77014533054998,161.17438173728715,176.67623724376659,214.02255643362722,255.8500472475227,283.64563576465088,303.70401235589429,{"$f":"+AG161","v":318.60100240934236},{"$f":"+AH161","v":345.03415838638517},{"$f":"+AI161","v":371.09972663364869},{"$f":"+AJ161","v":393.09085725199992},{"$f":"+AK161","v":402.17678714344515}]
[null,null,null,"Increase in Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(W143-W156)","v":4.8642220186335905E-2},11.100955148181086,16.166986649858941,12.453561312323624,18.404236406737176,15.501855506479448,37.346319189860615,41.827490813895494,27.795588517128181,20.058376591243437,14.896990053448079,{"$f":"-(AH143-AH156)","v":26.433155977042809},{"$f":"-(AI143-AI156)","v":26.065568247263535},{"$f":"-(AJ143-AJ156)","v":21.991130618351228},{"$f":"-(AK143-AK156)","v":9.0859298914452324},{"$f":"-(AL143-AL156)","v":4.6252925720299913}]
[null,null,null,"Debt at the end of the financial year",null,null,null,null,"Enter 2017-18 closing balance here>>>",103,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W159+W160","v":103.04864222018634},114.14959736836742,130.31658401822637,142.77014533054998,161.17438173728715,176.67623724376659,214.02255643362722,255.8500472475227,283.64563576465088,303.70401235589429,318.60100240934236,{"$f":"+AH159+AH160","v":345.03415838638517},{"$f":"+AI159+AI160","v":371.09972663364869},{"$f":"+AJ159+AJ160","v":393.09085725199992},{"$f":"+AK159+AK160","v":402.17678714344515},{"$f":"+AL159+AL160","v":406.80207971547514}]
[]
[]
[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,{"$f":"+SUM(W83,W85:W86,W88:W90)-W84","v":89.177532363414201},95.081317119661023,97.647670528426161,89.607196176042208,95.381315771382376,92.640190500613826,104.22325249211374,109.70638157851215,117.90147872889476,124.66760006362763,131.86800597961792,{"$f":"+SUM(AH83,AH85:AH86,AH88:AH90)-AH84","v":138.06989068347639},{"$f":"+SUM(AI83,AI85:AI86,AI88:AI90)-AI84","v":144.58810796541451},{"$f":"+SUM(AJ83,AJ85:AJ86,AJ88:AJ90)-AJ84","v":151.51121126010543},{"$f":"+SUM(AK83,AK85:AK86,AK88:AK90)-AK84","v":158.71038317204292},{"$f":"+SUM(AL83,AL85:AL86,AL88:AL90)-AL84","v":166.30180862995343}]
[null,null,null,null,"less Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W128","v":-50.779000000000003},-52.722999999999999,-57.312999999999995,-55.028000000000006,-63.099629059999998,-59.768153370000007,-62.996718692754456,-65.745195332230367,-69.068919242677012,-74.124966932331091,-75.615250300772004,{"$f":"+AH128","v":-78.610367066833192},{"$f":"+AI128","v":-81.991944416577141},{"$f":"+AJ128","v":-85.775020573653379},{"$f":"+AK128","v":-89.557089919913452},{"$f":"+AL128","v":-93.428425641798981}]
[null,null,null,null,"less Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-5.2877351065375331},-5.2297884742054395,-5.2484380282246681,-4.8853681936473921,-4.7794176781497759,-5.7537190868643577,-8.0180775194734295,-9.1060249396098314,-10.628420087279734,-11.355767575973402,-11.708974894975372,{"$f":"-AH195","v":-11.852885646752563},{"$f":"-AI195","v":-12.486099789120663},{"$f":"-AJ195","v":-13.563728886433337},{"$f":"-AK195","v":-14.558948933761698},{"$f":"-AL195","v":-14.629248775609167}]
[null,null,null,null,"less Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM('Finance&Tax_FO'!W18:W19)","v":-14.512888999999999},{"$f":"-SUM('Finance&Tax_FO'!X18:X19)","v":-14.451504999999999},{"$f":"-SUM('Finance&Tax_FO'!Y18:Y19)","v":-14.995502},{"$f":"-SUM('Finance&Tax_FO'!Z18:Z19)","v":-16.249196999999999},{"$f":"-SUM('Finance&Tax_FO'!AA18:AA19)","v":-16.907458999999999},{"$f":"-SUM('Finance&Tax_FO'!AB18:AB19)","v":-17.407458999999999},{"$f":"-SUM('Finance&Tax_FO'!AC18:AC19)","v":-18.472538047397652},{"$f":"-SUM('Finance&Tax_FO'!AD18:AD19)","v":-20.53034423811383},{"$f":"-SUM('Finance&Tax_FO'!AE18:AE19)","v":-22.435722645383997},{"$f":"-SUM('Finance&Tax_FO'!AF18:AF19)","v":-23.997635326434569},{"$f":"-SUM('Finance&Tax_FO'!AG18:AG19)","v":-25.399795064728426},{"$f":"-SUM('Finance&Tax_FO'!AH18:AH19)","v":-26.761821059950378},{"$f":"-SUM('Finance&Tax_FO'!AI18:AI19)","v":-28.18649721776065},{"$f":"-SUM('Finance&Tax_FO'!AJ18:AJ19)","v":-29.664386675592304},{"$f":"-SUM('Finance&Tax_FO'!AK18:AK19)","v":-30.692518924473024},{"$f":"-SUM('Finance&Tax_FO'!AL18:AL19)","v":-31.362411429471948}]
[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":0},{"$f":"IF(X172<0,X172,0)","v":0},{"$f":"IF(Y172<0,Y172,0)","v":0},0,0,{"$f":"-'Finance&Tax_FO'!AC20","v":0},0,0,0,0,{"$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,{"$f":"+SUM(W165:W171)","v":18.597908256876664},22.677023645455584,20.090730500201495,{"$f":"+SUM(Z165:Z171)","v":13.444630982394813},10.594810033232601,9.710859043749462,14.735918232488206,14.324817068558122,15.768416753554014,15.189230228888569,19.143985719142119,{"$f":"+SUM(AH165:AH171)","v":20.844816909940256},{"$f":"+SUM(AI165:AI171)","v":21.923566541956053},{"$f":"+SUM(AJ165:AJ171)","v":22.508075124426405},{"$f":"+SUM(AK165:AK171)","v":23.90182539389475},{"$f":"+SUM(AL165:AL171)","v":26.881722783073329}]
[]
[null,null,null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX('Rev&RAV_FO'!W87*W172,0)","v":5.5793724770629991},{"$f":"MAX('Rev&RAV_FO'!X87*X172,0)","v":6.8031070936366751},{"$f":"MAX('Rev&RAV_FO'!Y87*Y172,0)","v":6.0272191500604482},{"$f":"MAX('Rev&RAV_FO'!Z87*Z172,0)","v":4.033389294718444},{"$f":"MAX('Rev&RAV_FO'!AA87*AA172,0)","v":3.1784430099697802},{"$f":"MAX('Rev&RAV_FO'!AB87*AB172,0)","v":2.9132577131248385},{"$f":"MAX('Rev&RAV_FO'!AC87*AC172,0)","v":4.4207754697464621},{"$f":"MAX('Rev&RAV_FO'!AD87*AD172,0)","v":4.2974451205674367},{"$f":"MAX('Rev&RAV_FO'!AE87*AE172,0)","v":4.7305250260662044},{"$f":"MAX('Rev&RAV_FO'!AF87*AF172,0)","v":4.5567690686665703},{"$f":"MAX('Rev&RAV_FO'!AG87*AG172,0)","v":5.7431957157426359},{"$f":"MAX('Rev&RAV_FO'!AH87*AH172,0)","v":6.2534450729820765},{"$f":"MAX('Rev&RAV_FO'!AI87*AI172,0)","v":6.5770699625868154},{"$f":"MAX('Rev&RAV_FO'!AJ87*AJ172,0)","v":6.752422537327921},{"$f":"MAX('Rev&RAV_FO'!AK87*AK172,0)","v":7.1705476181684249},{"$f":"MAX('Rev&RAV_FO'!AL87*AL172,0)","v":8.0645168349219976}]
[]
[]
[]
[]
[]
[null,null,null,"Interest adjustments"]
[]
[null,null,null,null,null,{"$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":5.9370000000000003},{"$f":"'Finance&Tax_FO'!X12*'Rev&RAV_FO'!X85","v":5.5110000000000001},{"$f":"'Finance&Tax_FO'!Y12*'Rev&RAV_FO'!Y85","v":6.4260000000000002},{"$f":"'Finance&Tax_FO'!Z12*'Rev&RAV_FO'!Z85","v":5.561791767554479},{"$f":"'Finance&Tax_FO'!AA12*'Rev&RAV_FO'!AA85","v":5.1310000000000002},{"$f":"'Finance&Tax_FO'!AB12*'Rev&RAV_FO'!AB85","v":5.9039999999999999},{"$f":"'Finance&Tax_FO'!AC12*'Rev&RAV_FO'!AC85","v":5.15},{"$f":"'Finance&Tax_FO'!AD12*'Rev&RAV_FO'!AD85","v":5.3045},{"$f":"'Finance&Tax_FO'!AE12*'Rev&RAV_FO'!AE85","v":5.463635},{"$f":"'Finance&Tax_FO'!AF12*'Rev&RAV_FO'!AF85","v":5.6275440500000009},{"$f":"'Finance&Tax_FO'!AG12*'Rev&RAV_FO'!AG85","v":5.7963703715000001},{"$f":"'Finance&Tax_FO'!AH12*'Rev&RAV_FO'!AH85","v":5.9702614826450002},{"$f":"'Finance&Tax_FO'!AI12*'Rev&RAV_FO'!AI85","v":6.1493693271243508},{"$f":"'Finance&Tax_FO'!AJ12*'Rev&RAV_FO'!AJ85","v":6.3338504069380814},{"$f":"'Finance&Tax_FO'!AK12*'Rev&RAV_FO'!AK85","v":6.5238659191462247},{"$f":"'Finance&Tax_FO'!AL12*'Rev&RAV_FO'!AL85","v":6.7195818967206113}]
[null,null,null,"Adjusted Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155","v":5.94},6.5110000000000001,6.4260000000000002,5.91,5.1319999999999997,5.9050000000000002,6.64,5,5,5,5,{"$f":"+AH155","v":5},{"$f":"+AI155","v":5},{"$f":"+AJ155","v":5},{"$f":"+AK155","v":5},{"$f":"+AL155","v":5}]
[null,null,null,"Forecast Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W13*'Rev&RAV_FO'!W85","v":8.5497007263922509E-2},{"$f":"'Finance&Tax_FO'!X13*'Rev&RAV_FO'!X85","v":8.1610779661016958E-2},{"$f":"'Finance&Tax_FO'!Y13*'Rev&RAV_FO'!Y85","v":3.4976048426150159E-2},{"$f":"'Finance&Tax_FO'!Z13*'Rev&RAV_FO'!Z85","v":3.8862276029055683E-3},{"$f":"'Finance&Tax_FO'!AA13*'Rev&RAV_FO'!AA85","v":4.8530266343825672E-3},{"$f":"'Finance&Tax_FO'!AB13*'Rev&RAV_FO'!AB85","v":0},{"$f":"'Finance&Tax_FO'!AC13*'Rev&RAV_FO'!AC85","v":5.1500000000000004E-2},{"$f":"'Finance&Tax_FO'!AD13*'Rev&RAV_FO'!AD85","v":5.3045000000000002E-2},{"$f":"'Finance&Tax_FO'!AE13*'Rev&RAV_FO'!AE85","v":5.463635E-2},{"$f":"'Finance&Tax_FO'!AF13*'Rev&RAV_FO'!AF85","v":5.627544050000001E-2},{"$f":"'Finance&Tax_FO'!AG13*'Rev&RAV_FO'!AG85","v":5.7963703715000009E-2},{"$f":"'Finance&Tax_FO'!AH13*'Rev&RAV_FO'!AH85","v":5.9702614826450007E-2},{"$f":"'Finance&Tax_FO'!AI13*'Rev&RAV_FO'!AI85","v":6.1493693271243516E-2},{"$f":"'Finance&Tax_FO'!AJ13*'Rev&RAV_FO'!AJ85","v":6.3338504069380824E-2},{"$f":"'Finance&Tax_FO'!AK13*'Rev&RAV_FO'!AK85","v":6.5238659191462253E-2},{"$f":"'Finance&Tax_FO'!AL13*'Rev&RAV_FO'!AL85","v":6.7195818967206111E-2}]
[null,null,null,"Adjusted Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W188+(W187-W186)*$F$184","v":8.5632007263922519E-2},{"$f":"X188+(X187-X186)*$H$184","v":0.11661077966101696},{"$f":"Y188+(Y187-Y186)*$H$184","v":3.4976048426150159E-2},{"$f":"Z188+(Z187-Z186)*$H$184","v":1.6073515738498807E-2},4.8880266343825475E-3,3.5000000000011693E-5,{"$f":"AC188+(AC187-AC186)*$J$184","v":0.10364999999999999},4.2387500000000002E-2,3.8409125000000002E-2,3.4311398749999972E-2,3.0090740712500001E-2,2.5743462933874993E-2,2.1265766821891234E-2,1.665373982654797E-2,1.1903352021344384E-2,7.0104525819847108E-3]
[]
[null,null,null,"Forecast Debt  (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W14*'Rev&RAV_FO'!W85","v":100},{"$f":"'Finance&Tax_FO'!X14*'Rev&RAV_FO'!X85","v":103},{"$f":"'Finance&Tax_FO'!Y14*'Rev&RAV_FO'!Y85","v":103},{"$f":"'Finance&Tax_FO'!Z14*'Rev&RAV_FO'!Z85","v":114},{"$f":"'Finance&Tax_FO'!AA14*'Rev&RAV_FO'!AA85","v":130},{"$f":"'Finance&Tax_FO'!AB14*'Rev&RAV_FO'!AB85","v":142.5},{"$f":"'Finance&Tax_FO'!AC14*'Rev&RAV_FO'!AC85","v":185.00894706638022},{"$f":"'Finance&Tax_FO'!AD14*'Rev&RAV_FO'!AD85","v":206.93150729932134},{"$f":"'Finance&Tax_FO'!AE14*'Rev&RAV_FO'!AE85","v":232.2999876586756},{"$f":"'Finance&Tax_FO'!AF14*'Rev&RAV_FO'!AF85","v":260.92345535375568},{"$f":"'Finance&Tax_FO'!AG14*'Rev&RAV_FO'!AG85","v":289.98109651945259},{"$f":"'Finance&Tax_FO'!AH14*'Rev&RAV_FO'!AH85","v":319.45773045926995},{"$f":"'Finance&Tax_FO'!AI14*'Rev&RAV_FO'!AI85","v":349.82674568298143},{"$f":"'Finance&Tax_FO'!AJ14*'Rev&RAV_FO'!AJ85","v":378.83444363688852},{"$f":"'Finance&Tax_FO'!AK14*'Rev&RAV_FO'!AK85","v":408.72655240541411},{"$f":"'Finance&Tax_FO'!AL14*'Rev&RAV_FO'!AL85","v":439.52759938743043}]
[null,null,null,"Adjusted Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W159","v":103},103.04864222018634,114.14959736836742,130.31658401822637,142.77014533054998,161.17438173728715,176.67623724376659,214.02255643362722,255.8500472475227,283.64563576465088,303.70401235589429,{"$f":"+AH159","v":318.60100240934236},{"$f":"+AI159","v":345.03415838638517},{"$f":"+AJ159","v":371.09972663364869},{"$f":"+AK159","v":393.09085725199992},{"$f":"+AL159","v":402.17678714344515}]
[null,null,null,"Forecast Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W15*'Rev&RAV_FO'!W85","v":5.1327351065375328},{"$f":"'Finance&Tax_FO'!X15*'Rev&RAV_FO'!X85","v":5.077356363196122},{"$f":"'Finance&Tax_FO'!Y15*'Rev&RAV_FO'!Y85","v":5.0909581598062976},{"$f":"'Finance&Tax_FO'!Z15*'Rev&RAV_FO'!Z85","v":4.7295389927360736},{"$f":"'Finance&Tax_FO'!AA15*'Rev&RAV_FO'!AA85","v":4.5409104116222769},{"$f":"'Finance&Tax_FO'!AB15*'Rev&RAV_FO'!AB85","v":5.8},{"$f":"'Finance&Tax_FO'!AC15*'Rev&RAV_FO'!AC85","v":8.4347130106041099},{"$f":"'Finance&Tax_FO'!AD15*'Rev&RAV_FO'!AD85","v":8.7514724828945383},{"$f":"'Finance&Tax_FO'!AE15*'Rev&RAV_FO'!AE85","v":9.4509171078373786},{"$f":"'Finance&Tax_FO'!AF15*'Rev&RAV_FO'!AF85","v":10.219658555428643},{"$f":"'Finance&Tax_FO'!AG15*'Rev&RAV_FO'!AG85","v":11.022829103153287},{"$f":"'Finance&Tax_FO'!AH15*'Rev&RAV_FO'!AH85","v":11.895722049248944},{"$f":"'Finance&Tax_FO'!AI15*'Rev&RAV_FO'!AI85","v":12.725729153950477},{"$f":"'Finance&Tax_FO'!AJ15*'Rev&RAV_FO'!AJ85","v":13.950464736595329},{"$f":"'Finance&Tax_FO'!AK15*'Rev&RAV_FO'!AK85","v":15.340733691432408},{"$f":"'Finance&Tax_FO'!AL15*'Rev&RAV_FO'!AL85","v":16.49678938780843}]
[null,null,null,"Interest paid adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W61","v":-0.04},0.15,-0.4,-0.66,-0.4,-0.98,0,0,0,0,0,{"$f":"AH61","v":0},{"$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$183","v":5.2877351065375331},{"$f":"X194+X193+(X192-X191)*$H$183","v":5.2297884742054395},{"$f":"Y194+Y193+(Y192-Y191)*$H$183","v":5.2484380282246681},{"$f":"Z194+Z193+(Z192-Z191)*$H$183","v":4.8853681936473921},4.7794176781497759,5.7537190868643577,{"$f":"AC194+AC193+(AC192-AC191)*$J$183","v":8.0180775194734295},9.1060249396098314,10.628420087279734,11.355767575973402,11.708974894975372,11.852885646752563,12.486099789120663,13.563728886433337,14.558948933761698,14.629248775609167]
[]
[]
[]
[]
[]
[null,null,null,"Financial indicators"]
[]
[]
[null,null,null,"Funds from operations ($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,{"$f":"+W83","v":75.726900356150281},81.794706340000005,84.761694480000017,77.170122660303718,77.452706904747984,77.892155460613836,{"$f":"+AC83","v":85.639960492113744},90.51146028851214,98.008001468494768,104.04469365619063,110.48536199178115,115.89185020487717,121.58603408619618,127.58237207896553,133.88091099967906,140.5340714515516]
[null,null,null,null,"plus developer charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":2.3239999999999998},2.5230000000000001,2.1680000000000001,2.7330000000000001,2.9969472700000002,3.03,{"$f":"+AC86","v":5.0587420000000005},5.3290067900000002,5.6168353254000003,5.9232152143870005,6.2472120589952702,6.5937955918924445,6.9555516459103535,7.4061712808326998,7.8163742350474754,8.2494963029659605]
[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,{"$f":"+W90","v":1.8620000000000003},2.528,2.4400000000000004,3.0729999999999995,3.80749213,3.45,4.2538999999999998,4.3815169999999997,4.5129625099999995,4.6483513853000007,4.7878019268590002,{"$f":"+AH90","v":4.9314359846647706},{"$f":"+AI90","v":5.0793790642047139},{"$f":"+AJ90","v":5.2317604361308554},{"$f":"+AK90","v":5.3887132492147813},{"$f":"+AL90","v":5.5503746466912247}]
[null,null,null,null,"plus operating adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132","v":8.84},-1.8299999999999998,0.17,5.34,-4.6100000000000003,0,{"$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,{"$f":"-W84","v":-3.5000000000000003E-2},-6.8000000000000005E-2,-0.24199999999999997,-0.28899999999999998,-8.5724049999999996E-2,-9.9999960000000013E-2,-0.10300000000000001,-0.10609,-0.1092727,-0.11255088100000002,-0.11592740743000002,{"$f":"-AH84","v":-0.11940522965290001},{"$f":"-AI84","v":-0.12298738654248703},{"$f":"-AJ84","v":-0.12667700813876165},{"$f":"-AK84","v":-0.13047731838292451},{"$f":"-AL84","v":-0.13439163793441222}]
[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,{"$f":"+W128","v":-50.779000000000003},-52.722999999999999,-57.312999999999995,-55.028000000000006,-63.099629059999998,-59.768153370000007,-62.996718692754456,-65.745195332230367,-69.068919242677012,-74.124966932331091,-75.615250300772004,{"$f":"+AH128","v":-78.610367066833192},{"$f":"+AI128","v":-81.991944416577141},{"$f":"+AJ128","v":-85.775020573653379},{"$f":"+AK128","v":-89.557089919913452},{"$f":"+AL128","v":-93.428425641798981}]
[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,{"$f":"-W174","v":-5.5793724770629991},-6.8031070936366751,-6.0272191500604482,-4.033389294718444,-3.1784430099697802,-2.9132577131248385,-4.4207754697464621,-4.2974451205674367,-4.7305250260662044,-4.5567690686665703,-5.7431957157426359,{"$f":"-AH174","v":-6.2534450729820765},{"$f":"-AI174","v":-6.5770699625868154},{"$f":"-AJ174","v":-6.752422537327921},{"$f":"-AK174","v":-7.1705476181684249},{"$f":"-AL174","v":-8.0645168349219976}]
[null,null,null,null,"plus Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":8.5632007263922519E-2},0.11661077966101696,3.4976048426150159E-2,1.6073515738498807E-2,4.8880266343825475E-3,3.5000000000011693E-5,0.10364999999999999,4.2387500000000002E-2,3.8409125000000002E-2,3.4311398749999972E-2,3.0090740712500001E-2,{"$f":"+AH189","v":2.5743462933874993E-2},{"$f":"+AI189","v":2.1265766821891234E-2},{"$f":"+AJ189","v":1.665373982654797E-2},{"$f":"+AK189","v":1.1903352021344384E-2},{"$f":"+AL189","v":7.0104525819847108E-3}]
[null,null,null,null,"less Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-5.2877351065375331},-5.2297884742054395,-5.2484380282246681,-4.8853681936473921,-4.7794176781497759,-5.7537190868643577,-8.0180775194734295,-9.1060249396098314,-10.628420087279734,-11.355767575973402,-11.708974894975372,{"$f":"-AH195","v":-11.852885646752563},{"$f":"-AI195","v":-12.486099789120663},{"$f":"-AJ195","v":-13.563728886433337},{"$f":"-AK195","v":-14.558948933761698},{"$f":"-AL195","v":-14.629248775609167}]
[]
[null,null,null,"Funds from operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W205:W214)","v":27.157424779813674},20.308421551818913,20.744013350141056,24.096438687676375,8.5088205332628242,15.837060330624631,{"$f":"+SUM(AC205:AC214)","v":19.517680810139396},21.009616186104505,23.639071372871811,24.500517196656567,28.367118399427923,30.60672222814754,32.464129008306031,34.019108530202232,35.680838045736159,38.084369963526214]
[]
[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,{"$f":"+W215","v":27.157424779813674},20.308421551818913,20.744013350141056,24.096438687676375,8.5088205332628242,15.837060330624631,19.517680810139396,21.009616186104505,23.639071372871811,24.500517196656567,28.367118399427923,{"$f":"+AH215","v":30.60672222814754},{"$f":"+AI215","v":32.464129008306031},{"$f":"+AJ215","v":34.019108530202232},{"$f":"+AK215","v":35.680838045736159},{"$f":"+AL215","v":38.084369963526214}]
[null,null,null,null,"plus Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W213","v":5.2877351065375331},5.2297884742054395,5.2484380282246681,4.8853681936473921,4.7794176781497759,5.7537190868643577,8.0180775194734295,9.1060249396098314,10.628420087279734,11.355767575973402,11.708974894975372,{"$f":"-AH213","v":11.852885646752563},{"$f":"-AI213","v":12.486099789120663},{"$f":"-AJ213","v":13.563728886433337},{"$f":"-AK213","v":14.558948933761698},{"$f":"-AL213","v":14.629248775609167}]
[null,null,null,null,"less Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W212","v":-8.5632007263922519E-2},-0.11661077966101696,-3.4976048426150159E-2,-1.6073515738498807E-2,-4.8880266343825475E-3,-3.5000000000011693E-5,-0.10364999999999999,-4.2387500000000002E-2,-3.8409125000000002E-2,-3.4311398749999972E-2,-3.0090740712500001E-2,{"$f":"-AH212","v":-2.5743462933874993E-2},{"$f":"-AI212","v":-2.1265766821891234E-2},{"$f":"-AJ212","v":-1.665373982654797E-2},{"$f":"-AK212","v":-1.1903352021344384E-2},{"$f":"-AL212","v":-7.0104525819847108E-3}]
[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,{"$f":"+W221+W222","v":5.2021030992736108},5.1131776945444223,5.2134619797985176,4.8692946779088935,4.774529651515393,5.7536840868643573,7.9144275194734295,9.0636374396098311,10.590010962279734,11.321456177223402,11.678884154262871,{"$f":"+AH221+AH222","v":11.827142183818689},{"$f":"+AI221+AI222","v":12.464834022298772},{"$f":"+AJ221+AJ222","v":13.547075146606788},{"$f":"+AK221+AK222","v":14.547045581740354},{"$f":"+AL221+AL222","v":14.622238323027181}]
[]
[null,null,null,null,null,null,null,"> 1.5 times",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(W220:W222)/W223),0,SUM(W220:W222)/W223)","v":6.2204703100955001},4.9717809090592082,4.9789325079038447,5.948650735187079,2.7821274877960391,3.752507800485708,3.4660887679009242,3.318011540740637,3.232204617830063,3.1640782610585827,3.4289236903744551,{"$f":"+IF(ISERROR(SUM(AH220:AH222)/AH223),0,SUM(AH220:AH222)/AH223)","v":3.5878375141225698},{"$f":"+IF(ISERROR(SUM(AI220:AI222)/AI223),0,SUM(AI220:AI222)/AI223)","v":3.6044573838873291},{"$f":"+IF(ISERROR(SUM(AJ220:AJ222)/AJ223),0,SUM(AJ220:AJ222)/AJ223)","v":3.5111773694355857},{"$f":"+IF(ISERROR(SUM(AK220:AK222)/AK223),0,SUM(AK220:AK222)/AK223)","v":3.4527893203636637},{"$f":"+IF(ISERROR(SUM(AL220:AL222)/AL223),0,SUM(AL220:AL222)/AL223)","v":3.6045513089162786}]
[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,{"$f":"+W192","v":103},103.04864222018634,114.14959736836742,130.31658401822637,142.77014533054998,161.17438173728715,176.67623724376659,214.02255643362722,255.8500472475227,283.64563576465088,303.70401235589429,{"$f":"+AH192","v":318.60100240934236},{"$f":"+AI192","v":345.03415838638517},{"$f":"+AJ192","v":371.09972663364869},{"$f":"+AK192","v":393.09085725199992},{"$f":"+AL192","v":402.17678714344515}]
[null,null,null,null,"less cash assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W187","v":-5.94},-6.5110000000000001,-6.4260000000000002,-5.91,-5.1319999999999997,-5.9050000000000002,-6.64,-5,-5,-5,-5,{"$f":"-AH187","v":-5},{"$f":"-AI187","v":-5},{"$f":"-AJ187","v":-5},{"$f":"-AK187","v":-5},{"$f":"-AL187","v":-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,{"$f":"+SUM('Rev&RAV_FO'!W45,'Rev&RAV_FO'!W62)*'Rev&RAV_FO'!W85","v":343.61720899265254},{"$f":"+SUM('Rev&RAV_FO'!X45,'Rev&RAV_FO'!X62)*'Rev&RAV_FO'!X85","v":364.84665745148658},{"$f":"+SUM('Rev&RAV_FO'!Y45,'Rev&RAV_FO'!Y62)*'Rev&RAV_FO'!Y85","v":390.18924054399935},{"$f":"+SUM('Rev&RAV_FO'!Z45,'Rev&RAV_FO'!Z62)*'Rev&RAV_FO'!Z85","v":420.98403499661356},{"$f":"+SUM('Rev&RAV_FO'!AA45,'Rev&RAV_FO'!AA62)*'Rev&RAV_FO'!AA85","v":440.37608726088132},{"$f":"+SUM('Rev&RAV_FO'!AB45,'Rev&RAV_FO'!AB62)*'Rev&RAV_FO'!AB85","v":473.25088570531454},{"$f":"+SUM('Rev&RAV_FO'!AC45,'Rev&RAV_FO'!AC62)*'Rev&RAV_FO'!AC85","v":514.98198669515273},{"$f":"+SUM('Rev&RAV_FO'!AD45,'Rev&RAV_FO'!AD62)*'Rev&RAV_FO'!AD85","v":574.70161529158986},{"$f":"+SUM('Rev&RAV_FO'!AE45,'Rev&RAV_FO'!AE62)*'Rev&RAV_FO'!AE85","v":630.40147477701282},{"$f":"+SUM('Rev&RAV_FO'!AF45,'Rev&RAV_FO'!AF62)*'Rev&RAV_FO'!AF85","v":675.61824877714446},{"$f":"+SUM('Rev&RAV_FO'!AG45,'Rev&RAV_FO'!AG62)*'Rev&RAV_FO'!AG85","v":715.63520656252126},{"$f":"+SUM('Rev&RAV_FO'!AH45,'Rev&RAV_FO'!AH62)*'Rev&RAV_FO'!AH85","v":761.10296524814032},{"$f":"+SUM('Rev&RAV_FO'!AI45,'Rev&RAV_FO'!AI62)*'Rev&RAV_FO'!AI85","v":813.68594398775144},{"$f":"+SUM('Rev&RAV_FO'!AJ45,'Rev&RAV_FO'!AJ62)*'Rev&RAV_FO'!AJ85","v":864.96971293138211},{"$f":"+SUM('Rev&RAV_FO'!AK45,'Rev&RAV_FO'!AK62)*'Rev&RAV_FO'!AK85","v":908.38249805991666},{"$f":"+SUM('Rev&RAV_FO'!AL45,'Rev&RAV_FO'!AL62)*'Rev&RAV_FO'!AL85","v":944.27983494778982}]
[]
[null,null,null,null,null,null,null,"< 70 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W230:W231)/W232","v":0.28246548036561059},0.26459785295695876,0.27608038914189398,0.29551378122742139,0.31254681921230737,0.32809105366148394,0.33017899972571424,0.36370622749611409,0.39792109835443201,0.41243059415430816,0.41739703359577252,{"$f":"SUM(AH230:AH231)/AH232","v":0.41203492395683922},{"$f":"SUM(AI230:AI231)/AI232","v":0.41789361227002314},{"$f":"SUM(AJ230:AJ231)/AJ232","v":0.42325149789688798},{"$f":"SUM(AK230:AK231)/AK232","v":0.42723286509908248},{"$f":"SUM(AL230:AL231)/AL232","v":0.42061343729256429}]
[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,{"$f":"+W215","v":27.157424779813674},20.308421551818913,20.744013350141056,24.096438687676375,8.5088205332628242,15.837060330624631,19.517680810139396,21.009616186104505,23.639071372871811,24.500517196656567,28.367118399427923,{"$f":"+AH215","v":30.60672222814754},{"$f":"+AI215","v":32.464129008306031},{"$f":"+AJ215","v":34.019108530202232},{"$f":"+AK215","v":35.680838045736159},{"$f":"+AL215","v":38.084369963526214}]
[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,{"$f":"+W192","v":103},103.04864222018634,114.14959736836742,130.31658401822637,142.77014533054998,161.17438173728715,176.67623724376659,214.02255643362722,255.8500472475227,283.64563576465088,303.70401235589429,{"$f":"+AH192","v":318.60100240934236},{"$f":"+AI192","v":345.03415838638517},{"$f":"+AJ192","v":371.09972663364869},{"$f":"+AK192","v":393.09085725199992},{"$f":"+AL192","v":402.17678714344515}]
[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,{"$f":"-W187","v":-5.94},-6.5110000000000001,-6.4260000000000002,-5.91,-5.1319999999999997,-5.9050000000000002,-6.64,-5,-5,-5,-5,{"$f":"-AH187","v":-5},{"$f":"-AI187","v":-5},{"$f":"-AJ187","v":-5},{"$f":"-AK187","v":-5},{"$f":"-AL187","v":-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,{"$f":"+IF(ISERROR(W237/SUM(W238:W240)),0,W237/SUM(W238:W240))","v":0.27980037893894161},0.21036790504473657,0.19256703133674263,0.19369102429615856,6.1820220788562294E-2,0.10199731687874328,0.11478541942890999,0.10051363137344402,9.4235865738332092E-2,8.7927152095610583E-2,9.4967316226169732E-2,{"$f":"+IF(ISERROR(AH237/SUM(AH238:AH240)),0,AH237/SUM(AH238:AH240))","v":9.7597654321897501E-2},{"$f":"+IF(ISERROR(AI237/SUM(AI238:AI240)),0,AI237/SUM(AI238:AI240))","v":9.5473140587883601E-2},{"$f":"+IF(ISERROR(AJ237/SUM(AJ238:AJ240)),0,AJ237/SUM(AJ238:AJ240))","v":9.2923064551328441E-2},{"$f":"+IF(ISERROR(AK237/SUM(AK238:AK240)),0,AK237/SUM(AK238:AK240))","v":9.1939393518274612E-2},{"$f":"+IF(ISERROR(AL237/SUM(AL238:AL240)),0,AL237/SUM(AL238:AL240))","v":9.5887703401386318E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W242>=0.1,0,1)","v":0},{"$f":"IF(X242>=0.1,0,1)","v":0},0,0,1,0,0,0,1,1,1,1,1,1,1,1]
[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,{"$f":"+W215","v":27.157424779813674},20.308421551818913,20.744013350141056,24.096438687676375,8.5088205332628242,15.837060330624631,19.517680810139396,21.009616186104505,23.639071372871811,24.500517196656567,28.367118399427923,{"$f":"+AH215","v":30.60672222814754},{"$f":"+AI215","v":32.464129008306031},{"$f":"+AJ215","v":34.019108530202232},{"$f":"+AK215","v":35.680838045736159},{"$f":"+AL215","v":38.084369963526214}]
[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,{"$f":"-W136","v":27.993067},32.319376699999999,37.835000000000001,37.619999999999997,26.701938609999999,31.112915837104079,59.534000000000013,63.898007,52.527386889999995,45.684402597900004,44.423382527176003,{"$f":"-AH136","v":58.23393050171935},{"$f":"-AI136","v":59.759571120994437},{"$f":"-AJ136","v":57.277009229941079},{"$f":"-AK136","v":46.07154112101064},{"$f":"-AL136","v":44.053578914900328}]
[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,{"$f":"-W86","v":-2.3239999999999998},-2.5230000000000001,-2.1680000000000001,-2.7330000000000001,-2.9969472700000002,-3.03,-5.0587420000000005,-5.3290067900000002,-5.6168353254000003,-5.9232152143870005,-6.2472120589952702,{"$f":"-AH86","v":-6.5937955918924445},-6.9555516459103535,-7.4061712808326998,-7.8163742350474754,-8.2494963029659605]
[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,{"$f":"-W87","v":-0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"> 35 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(W245:W246)/SUM(W247:W249)),0,SUM(W245:W246)/SUM(W247:W249))","v":1.0790000590730549},0.68157352675095273,0.58160241540194169,0.69069964994629451,0.35894636750636433,0.56393931536483055,0.35828523859656419,0.35871563644204651,0.50391800105608886,0.61619178925264484,0.74305824946667964,{"$f":"+IF(ISERROR(SUM(AH245:AH246)/SUM(AH247:AH249)),0,SUM(AH245:AH246)/SUM(AH247:AH249))","v":0.59269253036601199},{"$f":"+IF(ISERROR(SUM(AI245:AI246)/SUM(AI247:AI249)),0,SUM(AI245:AI246)/SUM(AI247:AI249))","v":0.61480412534929163},{"$f":"+IF(ISERROR(SUM(AJ245:AJ246)/SUM(AJ247:AJ249)),0,SUM(AJ245:AJ246)/SUM(AJ247:AJ249))","v":0.68214431377547058},{"$f":"+IF(ISERROR(SUM(AK245:AK246)/SUM(AK247:AK249)),0,SUM(AK245:AK246)/SUM(AK247:AK249))","v":0.93270637537928003},{"$f":"+IF(ISERROR(SUM(AL245:AL246)/SUM(AL247:AL249)),0,SUM(AL245:AL246)/SUM(AL247:AL249))","v":1.0636879144846954}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,null,null,null,null,null,{"$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",31]
[null,"32mm",51]
[null,"40mm",80]
[null,"50mm",125]
[]
[]
[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","We will provide reliable water and wastewater services customers can trust"]
[]
[null,"Output descriptor",null,null,null,null,null,null," Unit of measurement"]
[null,"Safe drinking water",null,"Water supply infrastructure upgrades and maintenance",null,"Number of Boil Water Notices delivered to the community",null,null,"No Boil Water Notices*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Drinking water to smell and taste as  expected",null,"No communities experiencing widespread  taste and odour event",null,"Number of widespread taste and odour events ",null,null,"No reportable widespread taste and odour events*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"To know what’s happening when there is a sewer blockage",null,"Rectifying sewer blockages as soon as possible and keeping customers informed",null,"Average time we take to respond, from when a customer notifies us or we become aware of a sewer blockage",null,null,"We provide an initial response within one hour of being notified of a sewer blockage 100% of the time",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,"Water supply interruptions to be restored as soon as possible",null,"Restoring water supply interruptions as soon as practical and keeping customers informed",null,"Average time from when we notify customers to when we restore their water supply ",null,null,"95% of customers have their water restored within 5 hours",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,"Reliable water pressure",null,"Improving water pressure in identified towns",null,"Number of water pressure improvement projects completed over price plan",null,null,"We will complete 5 water improvement projects ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,3,5]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 2","We will lead action and partner with our communities to grow the region"]
[]
[null,"Support for the community",null,"Support for community projects and education ",null,"Number of customers who trust us and value our contribution to community ",null,null,"More than 70% of customers trust GVW and believe we are a valued member of the community",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"70%+","70%+","70%+","70%+","70%+"]
[null,"Collaboration to deliver value for the region",null,"Projects that make the best use of available water, improve liveability and support the transition to net zero carbon emissions",null,"Number of customers who believe GVW delivers value to the region",null,null,"Y1 – Creation of a customer metric & target for delivering value to the region,Y2-5 – Application of the metric",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBD","TBD","TBD","TBD","TBD"]
[null,"Leadership across the region",null,"Development of regional leaders to plan for the future  ",null,"Number of stakeholders who believe GVW is a regional leader",null,null,"Y1 – Creation of a stakeholder metric & target for regional leadership, Y2-5 Application of the metric",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBD","TBD","TBD","TBD","TBD"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 3","We will care for the environment and adapt to a future impacted by climate variability"]
[]
[null,"A healthier environment",null,"Projects that reduce carbon emissions, including those that generate local benefits ",null,"Carbon emissions reduction tracking to meet net zero 2035 target ",null,null,"Tonnes of C02e reduced (on track  to net zero in 2035)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44794,37416,33674,29933,26191]
[null,"No harm to the environment",null,"Making sure no communities experience sewer spills that have widespread environmental impacts ",null,"Sewer spills contained within 5 hours",null,null,"100% of sewer spills contained within 5 hours*",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,"Listening to Traditional Owners",null,"Acting on advice from Traditional Owners to care for country ",null,"Number of partnership actions underway linked to country plans and Traditional Owner priorities",null,null,"Y1 – Development of action plan & progress targets, Y2-5 Establishment of metric",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBD","TBD","TBD","TBD","TBD"]
[null,"An ongoing supply of water",null,"Implementing the Urban Water Strategy",null,"80% of actions progressing in line with timeframes identified in UWS",null,null,"80% of actions progressing in line with timeframes identified in UWS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 4","We will deliver respectful and responsive customer service, balancing affordability, value for money and fairness"]
[]
[null,"Know how GVW delivers on commitments",null,"Letting our customers know about our price plan commitments and having them evaluate our performance",null,"Number of customers involved with a customer stewardship program satisfied with our price plan performance ",null,null,null,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,"Be heard and responded to quickly",null,"Implementing a customer experience improvement program ",null,"Number of customer complaints ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBD","TBD","TBD","TBD","TBD"]
[null,"Get value for what I pay",null,"Customers being supported and satisfied with their experience with Goulburn Valley Water ",null,"Number of customers who believe we provide value for money ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"70%+","70%+","70%+","70%+","70%+"]
[null,"Be shown ways to save water",null,"A water use behaviour change program",null,"Number of customers who understand their water use and how they can change their practices ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5% increase","5% increase","5% increase","5% increase","5% increase"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 5"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 6"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 7"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 8"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 9"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 10"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Other"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$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 a boil water notice is issued*, we’ll contribute $15,000 to the affected community. ",null,null,null,null,null,15000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"15000/1000000","v":1.4999999999999999E-2},null,{"$f":"15000/1000000","v":1.4999999999999999E-2},null,{"$f":"15000/1000000","v":1.4999999999999999E-2},null,{"$f":"15000/1000000","v":1.4999999999999999E-2},null,{"$f":"15000/1000000","v":1.4999999999999999E-2}]
[null,"GSL 2","If a customer’s water supply isn’t restored within five hours, we’ll pay that customer $20",null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"22000/1000000/5","v":4.3999999999999994E-3},{"$f":"22000/1000000/5","v":4.3999999999999994E-3},4.3999999999999994E-3,4.3999999999999994E-3,4.3999999999999994E-3,4.3999999999999994E-3,4.3999999999999994E-3,4.3999999999999994E-3,4.3999999999999994E-3,4.3999999999999994E-3]
[null,"GSL 3","If we don’t respond to a sewer blockage within an hour from when we’re notified, we’ll pay affected customers $25 each",null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"18750/5/1000000","v":3.7499999999999999E-3},{"$f":"18750/5/1000000","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,"GSL 4","If we don’t contain a sewer spill within 5 hours*, we’ll make a donation to the affected community of $2,000",null,null,null,null,null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"20000/1000000/5","v":4.0000000000000001E-3},{"$f":"20000/1000000/5","v":4.0000000000000001E-3},4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,"GSL 5","If we restrict a residential customer’s water without trying to make contact and help the customer if they’re having trouble paying bills, we’ll pay that customer $100",null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"GSL 6","No more than 3 sewerage interruptions to a property in any year",null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1400/5/1000000","v":2.7999999999999998E-4},{"$f":"1400/5/1000000","v":2.7999999999999998E-4},2.7999999999999998E-4,2.7999999999999998E-4,2.7999999999999998E-4]
[null,"GSL 7","Containment of a sewer spill in a buiolding within an hour of notification",null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2000/5/1000000","v":4.0000000000000002E-4},{"$f":"2000/5/1000000","v":4.0000000000000002E-4},4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4]
[null,"GSL 8","Water interruptions are restored within 5 hours of notification",null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"44800/5/1000000","v":8.9599999999999992E-3},{"$f":"44800/5/1000000","v":8.9599999999999992E-3},8.9599999999999992E-3,8.9599999999999992E-3,8.9599999999999992E-3]
[null,"GSL 9","No more than 5 unplanned water interruptions to a property in any year",null,null,null,50]
[null,"GSL 10","A tariff structure trial is underway from 1 July 2019",null,null,null,5]
[null,"GSL 11","Legal action is taken agains a residential customer to water supply is undertaken in a way that meeds requirements of the ESC's Customer Service Code",null,null,null,300]
[null,"GSL 12","A decision is made by June 2022 as to whether to extend or vary the tariff trial or to adopt a new tariff structue",null,null,null,5]
[null,"GSL 13","Water pressure results meet Customer Charter requirements",null,null,null,25]
[null,"GSL 14","Identified activities to address towns with systemic taste issus are delivered on time",null,null,null,25]
[null,"GSL 15","A program to develop water quality improvement options for towns with non-potable water supply is delivered on time",null,null,null,50]
[null,"GSL 16","Customers received an SMS as an affected customer during a prescribed event. This does not apply if you have not provided a mobile phone number",null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10400/5/1000000","v":2.0799999999999998E-3},{"$f":"10400/5/1000000","v":2.0799999999999998E-3},2.0799999999999998E-3,2.0799999999999998E-3,2.0799999999999998E-3]
[null,"GSL 17","A hydration station is installed in towns with potable water within the indicated timeframe",null,null,null,20]
[null,"GSL 18"]
[null,"GSL 19"]
[null,"GSL 20"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, (nominal)",{"$f":"+SUMPRODUCT(AC15:AC34,$I$15:$I$34)","v":8.1817499999999992},233.18174999999999,8.1817499999999992,233.18174999999999,8.1817499999999992,233.18174999999999,8.1817499999999992,233.18174999999999,8.1817499999999992,233.18174999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (nominal)",{"$f":"+AC37/1000000","v":8.1817499999999984E-6},2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4,8.1817499999999984E-6,2.3318174999999999E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (real)",{"$f":"+AC38/KeyAssumptionsPriceControl_FO!AC15","v":7.9434466019417465E-6},{"$f":"+AD38/KeyAssumptionsPriceControl_FO!AD15","v":2.1979616363464982E-4},{"$f":"+AE38/KeyAssumptionsPriceControl_FO!AE15","v":7.487460271412712E-6},{"$f":"+AF38/KeyAssumptionsPriceControl_FO!AF15","v":2.0717896468531416E-4},{"$f":"+AG38/KeyAssumptionsPriceControl_FO!AG15","v":7.057649421635132E-6},{"$f":"+AH38/KeyAssumptionsPriceControl_FO!AH15","v":1.952860445709437E-4},{"$f":"+AI38/KeyAssumptionsPriceControl_FO!AI15","v":6.6525114729334823E-6},{"$f":"+AJ38/KeyAssumptionsPriceControl_FO!AJ15","v":1.8407582672348352E-4},{"$f":"+AK38/KeyAssumptionsPriceControl_FO!AK15","v":6.2706300998524664E-6},{"$f":"+AL38/KeyAssumptionsPriceControl_FO!AL15","v":1.7350912123996939E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to GSL Payments (Opex_Breakdown)(real)",{"$f":"+Opex_Breakdown!AC23","v":8.1817499999999984E-6},{"$f":"+Opex_Breakdown!AD23","v":2.3318174999999999E-4},{"$f":"+Opex_Breakdown!AE23","v":8.1817499999999984E-6},{"$f":"+Opex_Breakdown!AF23","v":2.3318174999999999E-4},{"$f":"+Opex_Breakdown!AG23","v":8.1817499999999984E-6},{"$f":"+Opex_Breakdown!AH23","v":2.3318174999999999E-4},{"$f":"+Opex_Breakdown!AI23","v":8.1817499999999984E-6},{"$f":"+Opex_Breakdown!AJ23","v":2.3318174999999999E-4},{"$f":"+Opex_Breakdown!AK23","v":8.1817499999999984E-6},{"$f":"+Opex_Breakdown!AL23","v":2.3318174999999999E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC40-AC39","v":2.3830339805825189E-7},1.3385586365350163E-5,6.9428972858728635E-7,2.6002785314685825E-5,1.1241005783648664E-6,3.789570542905629E-5,1.529238527066516E-6,4.9105923276516463E-5,1.9111199001475319E-6,5.9672628760030593E-5]

{"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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[]
[null,"Average Annual Household Bill"]
[]
[null,{"$f":"\"Billing\"&IF(C7=\"Q\",\" : Quarterly\",\" : Triannual\")","v":"Billing : Quarterly"},"Q",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",{"$f":"+CONCATENATE(S7-1,\"-\",RIGHT(S7,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[null,"Avg. annual consumption (kL per household)",null,266,266,265,265,260,285,260.84937207401356,260.84937207401356,260.84937207401356,260,260,260,260,260,260,260,260,260,260,260]
[]
[null,"Supply charge Water (annual)",null,159.36000000000001,164.02,166.19,168.36,171.93,170.63,168.27,166.15,162.12,165.16,173.26192380000001,181.761287472009,191.80087218552544,202.39499336069292,213.57428081897078,222.07133358135354,230.90644158788771,240.09305436646184,249.64515653443155,259.57728908715393]
[null,"Tier 1",null,1.0900000000000001,1.1218999999999999,1.1368,1.1516999999999999,1.1760999999999999,1.1744000000000001,1.1580999999999999,1.1435,1.1157999999999999,1.1368,1.192565724,1.25106703559082,1.3201697233016789,1.3930892979682472,1.4700365853415234,1.5285219908893362,1.5893342382968685,1.6525659009675095,1.7183132353375021,1.7866763274054047]
[null,"Tier 2",null,0,0,0,0,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,419.58,429.71,433.24,436.72,443.77,443.15,437.02,431.54,421.08,428.98,450.02361389999999,472.09952227986446,498.17593939299275,525.69268740536472,554.72932299420006,576.79922910952439,599.74718643964684,623.60812825214828,648.41837763466015,674.2157027888552]
[null,"Volumetric wastewater",null,0,0,0,0,0,0,0,0,0]
[]
[null,"Water Fixed",null,{"$f":"D13","v":159.36000000000001},164.02,166.19,168.36,171.93,170.63,168.27,166.15,162.12,165.16,173.26192380000001,181.761287472009,191.80087218552544,202.39499336069292,213.57428081897078,{"$f":"S13","v":222.07133358135354},230.90644158788771,240.09305436646184,249.64515653443155,259.57728908715393]
[null,"Water Variable",null,{"$f":"(D14*D$142)+(D15*D$143)+(D16*D$144)","v":289.94},298.42539999999997,301.25200000000001,305.20049999999998,305.786,334.70400000000001,302.08965779891508,298.28125696663449,291.05572936018433,295.56799999999998,310.06708824000003,325.27742925361321,343.2441280584365,362.20321747174427,382.20951218879605,{"$f":"(S14*S$142)+(S15*S$143)+(S16*S$144)","v":397.41571763122738},413.22690195718582,429.66713425155251,446.76144118775056,464.53584512540522]
[null,"Sewerage Fixed",null,{"$f":"D17","v":419.58},429.71,433.24,436.72,443.77,443.15,437.02,431.54,421.08,428.98,450.02361389999999,472.09952227986446,498.17593939299275,525.69268740536472,554.72932299420006,{"$f":"S17","v":576.79922910952439},599.74718643964684,623.60812825214828,648.41837763466015,674.2157027888552]
[null,"Sewerage Variable",null,{"$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":868.88},{"$f":"SUM(E20:E23)","v":892.15539999999987},900.68200000000002,910.28050000000007,921.48599999999999,948.48399999999992,907.3796577989151,895.97125696663443,874.25572936018432,889.70799999999997,933.35262594000005,979.13823900548664,1033.2209396369547,1090.2908982378019,1150.5131160019669,{"$f":"SUM(S20:S23)","v":1196.2862803221053},1243.8805299847204,1293.3683168701627,1344.8249753568423,1398.3288370014143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Occupier Bill",{"$f":"IF(D26=\"0\",\"\",D26)","v":868.88},892.15539999999987,900.68200000000002,910.28050000000007,921.48599999999999,948.48399999999992,907.3796577989151,895.97125696663443,874.25572936018432,889.70799999999997,933.35262594000005,979.13823900548664,1033.2209396369547,1090.2908982378019,1150.5131160019669,{"$f":"IF(S26=\"0\",\"\",S26)","v":1196.2862803221053},{"$f":"IF(T26=\"0\",\"\",T26)","v":1243.8805299847204},{"$f":"IF(U26=\"0\",\"\",U26)","v":1293.3683168701627},{"$f":"IF(V26=\"0\",\"\",V26)","v":1344.8249753568423},{"$f":"IF(W26=\"0\",\"\",W26)","v":1398.3288370014143}]
[null,"YoY Change",null,null,{"$f":"IF(E26=0,\"-\",E26/D26-1)","v":2.6787818801215169E-2},{"$f":"IF(F26=0,\"-\",F26/E26-1)","v":9.5573035818650176E-3},1.0656924419495617E-2,1.230994182562406E-2,2.9298329003370593E-2,-4.3336885177910012E-2,-1.2572907860811777E-2,-2.4236857418807545E-2,1.7674771947018497E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,{"$f":"IF(S26=0,\"-\",S26/R26-1)","v":3.9785000000000181E-2},{"$f":"IF(T26=0,\"-\",T26/S26-1)","v":3.9785000000000181E-2},{"$f":"IF(U26=0,\"-\",U26/T26-1)","v":3.9785000000000181E-2},{"$f":"IF(V26=0,\"-\",V26/U26-1)","v":3.9785000000000181E-2},{"$f":"IF(W26=0,\"-\",W26/V26-1)","v":3.9784999999999959E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OB - YoY Change",null,{"$f":"E27","v":2.6787818801215169E-2},9.5573035818650176E-3,1.0656924419495617E-2,1.230994182562406E-2,2.9298329003370593E-2,-4.3336885177910012E-2,-1.2572907860811777E-2,-2.4236857418807545E-2,1.7674771947018497E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,{"$f":"S27","v":3.9785000000000181E-2},{"$f":"T27","v":3.9785000000000181E-2},{"$f":"U27","v":3.9785000000000181E-2},{"$f":"V27","v":3.9785000000000181E-2},{"$f":"W27","v":3.9784999999999959E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant Bill",{"$f":"D29","v":289.94},298.42539999999997,301.25200000000001,305.20049999999998,305.786,334.70400000000001,302.08965779891508,298.28125696663449,291.05572936018433,295.56799999999998,310.06708824000003,325.27742925361321,343.2441280584365,362.20321747174427,382.20951218879605,{"$f":"S29","v":397.41571763122738},{"$f":"T29","v":413.22690195718582},{"$f":"U29","v":429.66713425155251},{"$f":"V29","v":446.76144118775056},{"$f":"W29","v":464.53584512540522}]
[null,"Tenant",null,{"$f":"D21+D23","v":289.94},298.42539999999997,301.25200000000001,305.20049999999998,305.786,334.70400000000001,302.08965779891508,298.28125696663449,291.05572936018433,295.56799999999998,310.06708824000003,325.27742925361321,343.2441280584365,362.20321747174427,382.20951218879605,{"$f":"S21+S23","v":397.41571763122738},413.22690195718582,429.66713425155251,446.76144118775056,464.53584512540522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB - YoY Change",null,{"$f":"E30","v":2.9266055045871431E-2},9.4717138688598101E-3,1.3106966924700814E-2,1.9184110117775877E-3,9.4569404747110841E-2,-9.7442343686017896E-2,-1.2606856057335247E-2,-2.422387407083515E-2,1.5503115673877188E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9784999999999959E-2]
[null,"YoY Change",null,null,{"$f":"IF(E29=0,\"-\",E29/D29-1)","v":2.9266055045871431E-2},{"$f":"IF(F29=0,\"-\",F29/E29-1)","v":9.4717138688598101E-3},1.3106966924700814E-2,1.9184110117775877E-3,9.4569404747110841E-2,-9.7442343686017896E-2,-1.2606856057335247E-2,-2.422387407083515E-2,1.5503115673877188E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,{"$f":"IF(S29=0,\"-\",S29/R29-1)","v":3.9785000000000181E-2},{"$f":"IF(T29=0,\"-\",T29/S29-1)","v":3.9785000000000181E-2},{"$f":"IF(U29=0,\"-\",U29/T29-1)","v":3.9785000000000181E-2},{"$f":"IF(V29=0,\"-\",V29/U29-1)","v":3.9785000000000181E-2},{"$f":"IF(W29=0,\"-\",W29/V29-1)","v":3.9784999999999959E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjustments to Max. Prices (show / hide)"]
[]
[null,"1. Carbon Tax Reduction"]
[null,{"$f":"B13","v":"Supply charge Water (annual)"},null,0,0,1.04,1.05,1.06]
[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,{"$f":"D13-D35-D43-D51","v":159.36000000000001},{"$f":"E13-E35-E43-E51","v":164.02},{"$f":"F13-F35-F43-F51","v":165.15},167.31,170.87,170.63,168.27,166.15,162.12,165.16,173.26192380000001,181.761287472009,191.80087218552544,202.39499336069292,213.57428081897078,{"$f":"S13-S35-S43-S51","v":222.07133358135354},230.90644158788771,240.09305436646184,249.64515653443155,259.57728908715393]
[null,"Tier 1",null,{"$f":"D14-D36-D44-D52","v":1.0900000000000001},1.1218999999999999,1.1368,1.1516999999999999,1.1760999999999999,1.1744000000000001,1.1580999999999999,1.1435,1.1157999999999999,1.1368,1.192565724,1.25106703559082,1.3201697233016789,1.3930892979682472,1.4700365853415234,{"$f":"S14-S36-S44-S52","v":1.5285219908893362},1.5893342382968685,1.6525659009675095,1.7183132353375021,1.7866763274054047]
[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,419.58,429.71,433.24,436.72,443.77,443.15,437.02,431.54,421.08,428.98,450.02361389999999,472.09952227986446,498.17593939299275,525.69268740536472,554.72932299420006,{"$f":"S17-S39-S47-S55","v":576.79922910952439},599.74718643964684,623.60812825214828,648.41837763466015,674.2157027888552]
[null,"Volumetric wastewater",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S18-S40-S48-S56","v":0},0,0,0,0]
[]
[null,"Water Fixed",null,{"$f":"D58","v":159.36000000000001},164.02,165.15,167.31,170.87,170.63,168.27,166.15,162.12,165.16,173.26192380000001,181.761287472009,191.80087218552544,202.39499336069292,213.57428081897078,{"$f":"S58","v":222.07133358135354},230.90644158788771,240.09305436646184,249.64515653443155,259.57728908715393]
[null,"Water Variable",null,{"$f":"(D59*D$142)+(D60*D$143)+(D61*D$144)","v":289.94},298.42539999999997,301.25200000000001,305.20049999999998,305.786,334.70400000000001,302.08965779891508,298.28125696663449,291.05572936018433,295.56799999999998,310.06708824000003,325.27742925361321,343.2441280584365,362.20321747174427,382.20951218879605,{"$f":"(S59*S$142)+(S60*S$143)+(S61*S$144)","v":397.41571763122738},413.22690195718582,429.66713425155251,446.76144118775056,464.53584512540522]
[null,"Sewerage Fixed",null,{"$f":"D62","v":419.58},429.71,433.24,436.72,443.77,443.15,437.02,431.54,421.08,428.98,450.02361389999999,472.09952227986446,498.17593939299275,525.69268740536472,554.72932299420006,{"$f":"S62","v":576.79922910952439},599.74718643964684,623.60812825214828,648.41837763466015,674.2157027888552]
[null,"Sewerage Variable",null,{"$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":868.88},892.15539999999987,899.64200000000005,909.23050000000001,920.42599999999993,948.48399999999992,907.3796577989151,895.97125696663443,874.25572936018432,889.70799999999997,933.35262594000005,979.13823900548664,1033.2209396369547,1090.2908982378019,1150.5131160019669,{"$f":"SUM(S65:S68)","v":1196.2862803221053},1243.8805299847204,1293.3683168701627,1344.8249753568423,1398.3288370014143]
[null,"Tenant",null,{"$f":"D66+D68","v":289.94},298.42539999999997,301.25200000000001,305.20049999999998,305.786,334.70400000000001,302.08965779891508,298.28125696663449,291.05572936018433,295.56799999999998,310.06708824000003,325.27742925361321,343.2441280584365,362.20321747174427,382.20951218879605,{"$f":"S66+S68","v":397.41571763122738},413.22690195718582,429.66713425155251,446.76144118775056,464.53584512540522]
[]
[null,"4. Efficiency Savings - Rebate"]
[null,"Owner Occupier",null,0,0,0,0,0]
[null,"Tenant",null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,"6th Reg Period"]
[null,"Total Household Bill - Actual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"D70-D74","v":868.88},892.15539999999987,899.64200000000005,909.23050000000001,920.42599999999993,948.48399999999992,907.3796577989151,895.97125696663443,874.25572936018432,889.70799999999997,933.35262594000005,979.13823900548664,1033.2209396369547,1090.2908982378019,1150.5131160019669,{"$f":"S70-S74","v":1196.2862803221053},1243.8805299847204,1293.3683168701627,1344.8249753568423,1398.3288370014143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D78","v":868.88},{"$f":"E78","v":892.15539999999987},{"$f":"F78","v":899.64200000000005},{"$f":"G78","v":909.23050000000001},{"$f":"H78","v":920.42599999999993},{"$f":"I78","v":948.48399999999992},{"$f":"J78","v":907.3796577989151},{"$f":"K78","v":895.97125696663443},{"$f":"L78","v":874.25572936018432},{"$f":"M78","v":889.70799999999997},{"$f":"N78","v":933.35262594000005},{"$f":"O78","v":979.13823900548664},{"$f":"P78","v":1033.2209396369547},{"$f":"Q78","v":1090.2908982378019},{"$f":"R78","v":1150.5131160019669},{"$f":"S78","v":1196.2862803221053},{"$f":"T78","v":1243.8805299847204},{"$f":"U78","v":1293.3683168701627},{"$f":"V78","v":1344.8249753568423},{"$f":"W78","v":1398.3288370014143}]
[null,"YoY Change",null,null,{"$f":"IF(E78=0,\"-\",E78/D78-1)","v":2.6787818801215169E-2},{"$f":"IF(F78=0,\"-\",F78/E78-1)","v":8.3915873848885436E-3},1.0658128455541149E-2,1.2313159314387256E-2,3.0483710803475672E-2,-4.3336885177910012E-2,-1.2572907860811777E-2,-2.4236857418807545E-2,1.7674771947018497E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,{"$f":"IF(S78=0,\"-\",S78/R78-1)","v":3.9785000000000181E-2},{"$f":"IF(T78=0,\"-\",T78/S78-1)","v":3.9785000000000181E-2},{"$f":"IF(U78=0,\"-\",U78/T78-1)","v":3.9785000000000181E-2},{"$f":"IF(V78=0,\"-\",V78/U78-1)","v":3.9785000000000181E-2},{"$f":"IF(W78=0,\"-\",W78/V78-1)","v":3.9784999999999959E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6787818801215169E-2,8.3915873848885436E-3,1.0658128455541149E-2,1.2313159314387256E-2,3.0483710803475672E-2,-4.3336885177910012E-2,-1.2572907860811777E-2,-2.4236857418807545E-2,1.7674771947018497E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9784999999999959E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D81","v":289.94},{"$f":"E81","v":298.42539999999997},{"$f":"F81","v":301.25200000000001},{"$f":"G81","v":305.20049999999998},{"$f":"H81","v":305.786},{"$f":"I81","v":334.70400000000001},{"$f":"J81","v":302.08965779891508},{"$f":"K81","v":298.28125696663449},{"$f":"L81","v":291.05572936018433},{"$f":"M81","v":295.56799999999998},{"$f":"N81","v":310.06708824000003},{"$f":"O81","v":325.27742925361321},{"$f":"P81","v":343.2441280584365},{"$f":"Q81","v":362.20321747174427},{"$f":"R81","v":382.20951218879605},{"$f":"S81","v":397.41571763122738},{"$f":"T81","v":413.22690195718582},{"$f":"U81","v":429.66713425155251},{"$f":"V81","v":446.76144118775056},{"$f":"W81","v":464.53584512540522}]
[null,"Tenant",null,{"$f":"D71-D75","v":289.94},298.42539999999997,301.25200000000001,305.20049999999998,305.786,334.70400000000001,302.08965779891508,298.28125696663449,291.05572936018433,295.56799999999998,310.06708824000003,325.27742925361321,343.2441280584365,362.20321747174427,382.20951218879605,{"$f":"S71-S75","v":397.41571763122738},413.22690195718582,429.66713425155251,446.76144118775056,464.53584512540522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9266055045871431E-2,9.4717138688598101E-3,1.3106966924700814E-2,1.9184110117775877E-3,9.4569404747110841E-2,-9.7442343686017896E-2,-1.2606856057335247E-2,-2.422387407083515E-2,1.5503115673877188E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9784999999999959E-2]
[null,"YoY Change",null,null,{"$f":"IF(E81=0,\"-\",E81/D81-1)","v":2.9266055045871431E-2},{"$f":"IF(F81=0,\"-\",F81/E81-1)","v":9.4717138688598101E-3},1.3106966924700814E-2,1.9184110117775877E-3,9.4569404747110841E-2,-9.7442343686017896E-2,-1.2606856057335247E-2,-2.422387407083515E-2,1.5503115673877188E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,{"$f":"IF(S81=0,\"-\",S81/R81-1)","v":3.9785000000000181E-2},{"$f":"IF(T81=0,\"-\",T81/S81-1)","v":3.9785000000000181E-2},{"$f":"IF(U81=0,\"-\",U81/T81-1)","v":3.9785000000000181E-2},{"$f":"IF(V81=0,\"-\",V81/U81-1)","v":3.9785000000000181E-2},{"$f":"IF(W81=0,\"-\",W81/V81-1)","v":3.9784999999999959E-2},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$89)","v":1051.3108593750001},1048.7481409867171,1043.6858033707865,1041.1613581330869,1032.0432705882351,1043.6693392539967,985.31410693501834,952.06551233418531,918.74711507825987,889.70799999999997,{"$f":"N78","v":933.35262594000005},979.13823900548664,1033.2209396369547,1090.2908982378019,1150.5131160019669,{"$f":"S78","v":1196.2862803221053},1243.8805299847204,1293.3683168701627,1344.8249753568423,1398.3288370014143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D93","v":1051.3108593750001},{"$f":"E93","v":1048.7481409867171},{"$f":"F93","v":1043.6858033707865},{"$f":"G93","v":1041.1613581330869},{"$f":"H93","v":1032.0432705882351},{"$f":"I93","v":1043.6693392539967},{"$f":"J93","v":985.31410693501834},{"$f":"K93","v":952.06551233418531},{"$f":"L93","v":918.74711507825987},{"$f":"M93","v":889.70799999999997},{"$f":"N93","v":933.35262594000005},{"$f":"O93","v":979.13823900548664},{"$f":"P93","v":1033.2209396369547},{"$f":"Q93","v":1090.2908982378019},{"$f":"R93","v":1150.5131160019669},{"$f":"S93","v":1196.2862803221053},{"$f":"T93","v":1243.8805299847204},{"$f":"U93","v":1293.3683168701627},{"$f":"V93","v":1344.8249753568423},{"$f":"W93","v":1398.3288370014143}]
[null,"YoY Change",null,null,{"$f":"IF(E93=0,\"-\",E93/D93-1)","v":-2.4376409369598617E-3},{"$f":"IF(F93=0,\"-\",F93/E93-1)","v":-4.8270289291456603E-3},-2.4187789366746371E-3,-8.7576123274507589E-3,1.1265098079787927E-2,-5.5913525600637115E-2,-3.3744157692269572E-2,-3.4995908185182056E-2,-3.160729933370876E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,{"$f":"IF(S93=0,\"-\",S93/R93-1)","v":3.9785000000000181E-2},{"$f":"IF(T93=0,\"-\",T93/S93-1)","v":3.9785000000000181E-2},{"$f":"IF(U93=0,\"-\",U93/T93-1)","v":3.9785000000000181E-2},{"$f":"IF(V93=0,\"-\",V93/U93-1)","v":3.9785000000000181E-2},{"$f":"IF(W93=0,\"-\",W93/V93-1)","v":3.9784999999999959E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.4376409369598617E-3,-4.8270289291456603E-3,-2.4187789366746371E-3,-8.7576123274507589E-3,1.1265098079787927E-2,-5.5913525600637115E-2,-3.3744157692269572E-2,-3.4995908185182056E-2,-3.160729933370876E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9784999999999959E-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,{"$f":"D96","v":350.81607421874997},{"$f":"E96","v":350.80556982922195},{"$f":"F96","v":349.48616853932583},{"$f":"G96","v":349.48560027726427},{"$f":"H96","v":342.86774117647059},{"$f":"I96","v":368.29330017761998},{"$f":"J96","v":328.03600877550906},{"$f":"K96","v":316.95581250571195},{"$f":"L96","v":305.86772576528278},{"$f":"M96","v":295.56799999999998},{"$f":"N96","v":310.06708824000003},{"$f":"O96","v":325.27742925361321},{"$f":"P96","v":343.2441280584365},{"$f":"Q96","v":362.20321747174427},{"$f":"R96","v":382.20951218879605},{"$f":"S96","v":397.41571763122738},{"$f":"T96","v":413.22690195718582},{"$f":"U96","v":429.66713425155251},{"$f":"V96","v":446.76144118775056},{"$f":"W96","v":464.53584512540522}]
[null,"Tenant",null,{"$f":"D81*($M$89/D$89)","v":350.81607421874997},350.80556982922195,349.48616853932583,349.48560027726427,342.86774117647059,368.29330017761998,328.03600877550906,316.95581250571195,305.86772576528278,295.56799999999998,{"$f":"N81","v":310.06708824000003},325.27742925361321,343.2441280584365,362.20321747174427,382.20951218879605,{"$f":"S81","v":397.41571763122738},413.22690195718582,429.66713425155251,446.76144118775056,464.53584512540522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.9942725832676764E-5,-3.7610614065746173E-3,-1.6259929940254381E-6,-1.8935999353173361E-2,7.4155588139926953E-2,-0.10930769411959351,-3.3777378011509152E-2,-3.4983067995414507E-2,-3.3673790654155544E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9785000000000181E-2,3.9784999999999959E-2]
[null,"YoY Change",null,null,{"$f":"IF(E96=0,\"-\",E96/D96-1)","v":-2.9942725832676764E-5},{"$f":"IF(F96=0,\"-\",F96/E96-1)","v":-3.7610614065746173E-3},-1.6259929940254381E-6,-1.8935999353173361E-2,7.4155588139926953E-2,-0.10930769411959351,-3.3777378011509152E-2,-3.4983067995414507E-2,-3.3673790654155544E-2,4.9055000000000071E-2,4.9054999999999849E-2,5.5234999999999923E-2,5.5235000000000145E-2,5.5234999999999923E-2,{"$f":"IF(S96=0,\"-\",S96/R96-1)","v":3.9785000000000181E-2},{"$f":"IF(T96=0,\"-\",T96/S96-1)","v":3.9785000000000181E-2},{"$f":"IF(U96=0,\"-\",U96/T96-1)","v":3.9785000000000181E-2},{"$f":"IF(V96=0,\"-\",V96/U96-1)","v":3.9785000000000181E-2},{"$f":"IF(W96=0,\"-\",W96/V96-1)","v":3.9784999999999959E-2},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Middle Block",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Third Block",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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",0.14492753623188406,{"$f":"$C112*D$11","v":38.550724637681164},38.550724637681164,38.405797101449274,38.405797101449274,37.681159420289859,41.304347826086961,37.804256822320809,37.804256822320809,37.804256822320809,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,{"$f":"$C112*T$11","v":37.681159420289859},37.681159420289859,37.681159420289859,37.681159420289859]
[null,"Feb",0.14492753623188406,38.550724637681164,38.550724637681164,38.405797101449274,38.405797101449274,37.681159420289859,41.304347826086961,37.804256822320809,37.804256822320809,37.804256822320809,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859]
[null,"Mar",0.10144927536231885,26.985507246376812,26.985507246376812,26.884057971014496,26.884057971014496,26.376811594202898,28.913043478260871,26.462979775624564,26.462979775624564,26.462979775624564,26.376811594202898,26.376811594202898,26.376811594202898,26.376811594202898,26.376811594202898,26.376811594202898,26.376811594202898,26.376811594202898,26.376811594202898,26.376811594202898,26.376811594202898]
[null,"Apr",5.7971014492753624E-2,15.420289855072465,15.420289855072465,15.362318840579711,15.362318840579711,15.072463768115941,16.521739130434781,15.121702728928323,15.121702728928323,15.121702728928323,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941]
[null,"May",5.7971014492753624E-2,15.420289855072465,15.420289855072465,15.362318840579711,15.362318840579711,15.072463768115941,16.521739130434781,15.121702728928323,15.121702728928323,15.121702728928323,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941]
[null,"Jun",5.7971014492753624E-2,15.420289855072465,15.420289855072465,15.362318840579711,15.362318840579711,15.072463768115941,16.521739130434781,15.121702728928323,15.121702728928323,15.121702728928323,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941]
[null,"Jul",5.7971014492753624E-2,15.420289855072465,15.420289855072465,15.362318840579711,15.362318840579711,15.072463768115941,16.521739130434781,15.121702728928323,15.121702728928323,15.121702728928323,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941]
[null,"Aug",5.7971014492753624E-2,15.420289855072465,15.420289855072465,15.362318840579711,15.362318840579711,15.072463768115941,16.521739130434781,15.121702728928323,15.121702728928323,15.121702728928323,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941]
[null,"Sep",5.7971014492753624E-2,15.420289855072465,15.420289855072465,15.362318840579711,15.362318840579711,15.072463768115941,16.521739130434781,15.121702728928323,15.121702728928323,15.121702728928323,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941]
[null,"Oct",5.7971014492753624E-2,15.420289855072465,15.420289855072465,15.362318840579711,15.362318840579711,15.072463768115941,16.521739130434781,15.121702728928323,15.121702728928323,15.121702728928323,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941]
[null,"Nov",5.7971014492753624E-2,15.420289855072465,15.420289855072465,15.362318840579711,15.362318840579711,15.072463768115941,16.521739130434781,15.121702728928323,15.121702728928323,15.121702728928323,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941,15.072463768115941]
[null,"Dec",0.14492753623188406,38.550724637681164,38.550724637681164,38.405797101449274,38.405797101449274,37.681159420289859,41.304347826086961,37.804256822320809,37.804256822320809,37.804256822320809,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859,37.681159420289859]
[null,"Total",{"$f":"SUM(C112:C123)","v":1.0000000000000002},266.00000000000006,266.00000000000006,265.00000000000006,265.00000000000006,260,{"$f":"SUM(I112:I123)","v":285},260.8493720740135,260.8493720740135,260.8493720740135,260,260,260,260,260,260,{"$f":"SUM(S112:S123)","v":260},260,260,260,260]
[]
[null,"Periodic Consumption"]
[null,"P1",null,{"$f":"IF($C$7=\"Q\",SUM(D112:D114),SUM(D112:D115))","v":104.08695652173914},{"$f":"IF($C$7=\"Q\",SUM(E112:E114),SUM(E112:E115))","v":104.08695652173914},{"$f":"IF($C$7=\"Q\",SUM(F112:F114),SUM(F112:F115))","v":103.69565217391305},{"$f":"IF($C$7=\"Q\",SUM(G112:G114),SUM(G112:G115))","v":103.69565217391305},{"$f":"IF($C$7=\"Q\",SUM(H112:H114),SUM(H112:H115))","v":101.73913043478262},{"$f":"IF($C$7=\"Q\",SUM(I112:I114),SUM(I112:I115))","v":111.5217391304348},102.07149342026618,102.07149342026618,102.07149342026618,101.73913043478262,101.73913043478262,101.73913043478262,101.73913043478262,101.73913043478262,101.73913043478262,{"$f":"IF($C$7=\"Q\",SUM(S112:S114),SUM(S112:S115))","v":101.73913043478262},101.73913043478262,101.73913043478262,101.73913043478262,101.73913043478262]
[null,"P2",null,{"$f":"IF($C$7=\"Q\",SUM(D115:D117),SUM(D116:D119))","v":46.260869565217391},{"$f":"IF($C$7=\"Q\",SUM(E115:E117),SUM(E116:E119))","v":46.260869565217391},{"$f":"IF($C$7=\"Q\",SUM(F115:F117),SUM(F116:F119))","v":46.086956521739133},{"$f":"IF($C$7=\"Q\",SUM(G115:G117),SUM(G116:G119))","v":46.086956521739133},{"$f":"IF($C$7=\"Q\",SUM(H115:H117),SUM(H116:H119))","v":45.217391304347828},{"$f":"IF($C$7=\"Q\",SUM(I115:I117),SUM(I116:I119))","v":49.565217391304344},45.365108186784965,45.365108186784965,45.365108186784965,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,{"$f":"IF($C$7=\"Q\",SUM(S115:S117),SUM(S116:S119))","v":45.217391304347828},45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828]
[null,"P3",null,{"$f":"IF($C$7=\"Q\",SUM(D118:D120),SUM(D120:D123))","v":46.260869565217391},{"$f":"IF($C$7=\"Q\",SUM(E118:E120),SUM(E120:E123))","v":46.260869565217391},{"$f":"IF($C$7=\"Q\",SUM(F118:F120),SUM(F120:F123))","v":46.086956521739133},{"$f":"IF($C$7=\"Q\",SUM(G118:G120),SUM(G120:G123))","v":46.086956521739133},{"$f":"IF($C$7=\"Q\",SUM(H118:H120),SUM(H120:H123))","v":45.217391304347828},{"$f":"IF($C$7=\"Q\",SUM(I118:I120),SUM(I120:I123))","v":49.565217391304344},45.365108186784965,45.365108186784965,45.365108186784965,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,{"$f":"IF($C$7=\"Q\",SUM(S118:S120),SUM(S120:S123))","v":45.217391304347828},45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828]
[null,"P4",null,{"$f":"IF($C$7=\"Q\",SUM(D121:D123),0)","v":69.391304347826093},{"$f":"IF($C$7=\"Q\",SUM(E121:E123),0)","v":69.391304347826093},{"$f":"IF($C$7=\"Q\",SUM(F121:F123),0)","v":69.130434782608688},{"$f":"IF($C$7=\"Q\",SUM(G121:G123),0)","v":69.130434782608688},{"$f":"IF($C$7=\"Q\",SUM(H121:H123),0)","v":67.826086956521749},{"$f":"IF($C$7=\"Q\",SUM(I121:I123),0)","v":74.34782608695653},68.047662280177462,68.047662280177462,68.047662280177462,67.826086956521749,67.826086956521749,67.826086956521749,67.826086956521749,67.826086956521749,67.826086956521749,{"$f":"IF($C$7=\"Q\",SUM(S121:S123),0)","v":67.826086956521749},67.826086956521749,67.826086956521749,67.826086956521749,67.826086956521749]
[null,"Total",null,{"$f":"SUM(D127:D130)","v":266},{"$f":"SUM(E127:E130)","v":266},{"$f":"SUM(F127:F130)","v":265},{"$f":"SUM(G127:G130)","v":265},{"$f":"SUM(H127:H130)","v":260},{"$f":"SUM(I127:I130)","v":285},260.84937207401356,260.84937207401356,260.84937207401356,260,260,260,260,260,260,{"$f":"SUM(S127:S130)","v":260},260,260,260,260]
[]
[null,"Consumption by Tier"]
[null,"P1","T1",{"$f":"IF(D107=0,D127,IF(D127<D107,D127,D107))","v":104.08695652173914},{"$f":"IF(E107=0,E127,IF(E127<E107,E127,E107))","v":104.08695652173914},{"$f":"IF(F107=0,F127,IF(F127<F107,F127,F107))","v":103.69565217391305},{"$f":"IF(G107=0,G127,IF(G127<G107,G127,G107))","v":103.69565217391305},{"$f":"IF(H107=0,H127,IF(H127<H107,H127,H107))","v":101.73913043478262},{"$f":"IF(I107=0,I127,IF(I127<I107,I127,I107))","v":111.5217391304348},102.07149342026618,102.07149342026618,102.07149342026618,101.73913043478262,101.73913043478262,101.73913043478262,101.73913043478262,101.73913043478262,101.73913043478262,{"$f":"IF(S107=0,S127,IF(S127<S107,S127,S107))","v":101.73913043478262},101.73913043478262,101.73913043478262,101.73913043478262,101.73913043478262]
[null,null,"T2",{"$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",{"$f":"IF(D107=0,D128,IF(D128<D107,D128,D107))","v":46.260869565217391},{"$f":"IF(E107=0,E128,IF(E128<E107,E128,E107))","v":46.260869565217391},{"$f":"IF(F107=0,F128,IF(F128<F107,F128,F107))","v":46.086956521739133},{"$f":"IF(G107=0,G128,IF(G128<G107,G128,G107))","v":46.086956521739133},{"$f":"IF(H107=0,H128,IF(H128<H107,H128,H107))","v":45.217391304347828},{"$f":"IF(I107=0,I128,IF(I128<I107,I128,I107))","v":49.565217391304344},45.365108186784965,45.365108186784965,45.365108186784965,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,{"$f":"IF(S107=0,S128,IF(S128<S107,S128,S107))","v":45.217391304347828},45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828]
[null,null,"T2",{"$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",{"$f":"IF(D107=0,D129,IF(D129<D107,D129,D107))","v":46.260869565217391},{"$f":"IF(E107=0,E129,IF(E129<E107,E129,E107))","v":46.260869565217391},{"$f":"IF(F107=0,F129,IF(F129<F107,F129,F107))","v":46.086956521739133},{"$f":"IF(G107=0,G129,IF(G129<G107,G129,G107))","v":46.086956521739133},{"$f":"IF(H107=0,H129,IF(H129<H107,H129,H107))","v":45.217391304347828},{"$f":"IF(I107=0,I129,IF(I129<I107,I129,I107))","v":49.565217391304344},45.365108186784965,45.365108186784965,45.365108186784965,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828,{"$f":"IF(S107=0,S129,IF(S129<S107,S129,S107))","v":45.217391304347828},45.217391304347828,45.217391304347828,45.217391304347828,45.217391304347828]
[null,null,"T2",{"$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$7=\"T\",0,IF(D107=0,D130,IF(D130<D107,D130,D107)))","v":69.391304347826093},{"$f":"IF($C$7=\"T\",0,IF(E107=0,E130,IF(E130<E107,E130,E107)))","v":69.391304347826093},{"$f":"IF($C$7=\"T\",0,IF(F107=0,F130,IF(F130<F107,F130,F107)))","v":69.130434782608688},{"$f":"IF($C$7=\"T\",0,IF(G107=0,G130,IF(G130<G107,G130,G107)))","v":69.130434782608688},{"$f":"IF($C$7=\"T\",0,IF(H107=0,H130,IF(H130<H107,H130,H107)))","v":67.826086956521749},{"$f":"IF($C$7=\"T\",0,IF(I107=0,I130,IF(I130<I107,I130,I107)))","v":74.34782608695653},68.047662280177462,68.047662280177462,68.047662280177462,67.826086956521749,67.826086956521749,67.826086956521749,67.826086956521749,67.826086956521749,67.826086956521749,{"$f":"IF($C$7=\"T\",0,IF(S107=0,S130,IF(S130<S107,S130,S107)))","v":67.826086956521749},67.826086956521749,67.826086956521749,67.826086956521749,67.826086956521749]
[null,null,"T2",{"$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":266},266,265,265,260,285,260.84937207401356,260.84937207401356,260.84937207401356,260,260,260,260,260,260,{"$f":"S134+S136+S138+S140","v":260},260,260,260,260]
[null,null,"T2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":266},{"$f":"SUM(E142:E144)","v":266},{"$f":"SUM(F142:F144)","v":265},{"$f":"SUM(G142:G144)","v":265},{"$f":"SUM(H142:H144)","v":260},{"$f":"SUM(I142:I144)","v":285},260.84937207401356,260.84937207401356,260.84937207401356,260,260,260,260,260,260,{"$f":"SUM(S142:S144)","v":260},260,260,260,260]
[]
[null,"Variable Wastewater"]
[null,null,"P1",{"$f":"D127*$G$159*$H$159","v":47.659940521542516},{"$f":"E127*$G$159*$H$159","v":47.659940521542516},{"$f":"F127*$G$159*$H$159","v":47.480767812814911},{"$f":"G127*$G$159*$H$159","v":47.480767812814911},{"$f":"H127*$G$159*$H$159","v":46.584904269176896},{"$f":"I127*$G$159*$H$159","v":51.064221987366977},46.737088564395478,46.737088564395478,46.737088564395478,46.584904269176896,46.584904269176896,46.584904269176896,46.584904269176896,46.584904269176896,46.584904269176896,{"$f":"S127*$G$159*$H$159","v":46.584904269176896},46.584904269176896,46.584904269176896,46.584904269176896,46.584904269176896]
[null,null,"P2",{"$f":"D128*$G$162*$H$162","v":32.026755852842804},{"$f":"E128*$G$162*$H$162","v":32.026755852842804},{"$f":"F128*$G$162*$H$162","v":31.906354515050168},{"$f":"G128*$G$162*$H$162","v":31.906354515050168},{"$f":"H128*$G$162*$H$162","v":31.304347826086957},{"$f":"I128*$G$162*$H$162","v":34.314381270903006},31.406613360081899,31.406613360081899,31.406613360081899,31.304347826086957,31.304347826086957,31.304347826086957,31.304347826086957,31.304347826086957,31.304347826086957,{"$f":"S128*$G$162*$H$162","v":31.304347826086957},31.304347826086957,31.304347826086957,31.304347826086957,31.304347826086957]
[null,null,"P3",{"$f":"D129*$G$165*$H$165","v":37.887240356083083},{"$f":"E129*$G$165*$H$165","v":37.887240356083083},{"$f":"F129*$G$165*$H$165","v":37.744807121661729},{"$f":"G129*$G$165*$H$165","v":37.744807121661729},{"$f":"H129*$G$165*$H$165","v":37.032640949554896},{"$f":"I129*$G$165*$H$165","v":40.593471810089021},37.153619761283835,37.153619761283835,37.153619761283835,37.032640949554896,37.032640949554896,37.032640949554896,37.032640949554896,37.032640949554896,37.032640949554896,{"$f":"S129*$G$165*$H$165","v":37.032640949554896},37.032640949554896,37.032640949554896,37.032640949554896,37.032640949554896]
[null,null,"P4",{"$f":"D130*$G$168*$H$168","v":37.479452054794521},{"$f":"E130*$G$168*$H$168","v":37.479452054794521},{"$f":"F130*$G$168*$H$168","v":37.338551859099802},{"$f":"G130*$G$168*$H$168","v":37.338551859099802},{"$f":"H130*$G$168*$H$168","v":36.634050880626226},{"$f":"I130*$G$168*$H$168","v":40.156555772994132},36.753727572072364,36.753727572072364,36.753727572072364,36.634050880626226,36.634050880626226,36.634050880626226,36.634050880626226,36.634050880626226,36.634050880626226,{"$f":"S130*$G$168*$H$168","v":36.634050880626226},36.634050880626226,36.634050880626226,36.634050880626226,36.634050880626226]
[null,null,"Total",{"$f":"SUM(D148:D151)","v":155.05338878526294},{"$f":"SUM(E148:E151)","v":155.05338878526294},{"$f":"SUM(F148:F151)","v":154.4704813086266},{"$f":"SUM(G148:G151)","v":154.4704813086266},{"$f":"SUM(H148:H151)","v":151.55594392544498},{"$f":"SUM(I148:I151)","v":166.12863084135313},152.05104925783357,152.05104925783357,152.05104925783357,151.55594392544498,151.55594392544498,151.55594392544498,151.55594392544498,151.55594392544498,151.55594392544498,{"$f":"SUM(S148:S151)","v":151.55594392544498},151.55594392544498,151.55594392544498,151.55594392544498,151.55594392544498]
[null,null,"% of water",{"$f":"IF(D152=0,0,D152/D131)","v":0.5829074766363268},{"$f":"IF(E152=0,0,E152/E131)","v":0.5829074766363268},{"$f":"IF(F152=0,0,F152/F131)","v":0.5829074766363268},{"$f":"IF(G152=0,0,G152/G131)","v":0.5829074766363268},{"$f":"IF(H152=0,0,H152/H131)","v":0.5829074766363268},{"$f":"IF(I152=0,0,I152/I131)","v":0.5829074766363268},0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,{"$f":"IF(S152=0,0,S152/S131)","v":0.5829074766363268},0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268]
[]
[null,"Sewerage Disposal Charge"]
[null,null,"Month","SI","No. Days","S.I * Days","SF","DF"]
[null,null,"Jan",2,31,{"$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":"Goulburn Valley 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":"Goulburn Valley 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":"Goulburn Valley 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,{"$f":"+Contents!H7","v":"Goulburn Valley Water"}]
[null,"Go to Table of Contents"]
[]
[null,"REVENUE REQUIREMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL EXPENDITURE"]
[null,"Revenue requirement ($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":19.113334280968026},{"$f":"Capex_FO_AC!Y12","v":19.851147239263806},{"$f":"Capex_FO_AC!Z12","v":16.66699399656947},{"$f":"Capex_FO_AC!AA12","v":13.212817010050891},{"$f":"Capex_FO_AC!AB12","v":18.540149321266973},{"$f":"Capex_FO_AC!AC12","v":31.550000000000004},{"$f":"Capex_FO_AC!AD12","v":39.314999999999998},{"$f":"Capex_FO_AC!AE12","v":35.284999999999997},{"$f":"Capex_FO_AC!AF12","v":29.149999999999995},{"$f":"Capex_FO_AC!AG12","v":25.625},{"$f":"Capex_FO_AC!AH12","v":38.610000000000007},{"$f":"Capex_FO_AC!AI12","v":38.244999999999997},{"$f":"Capex_FO_AC!AJ12","v":26.815000000000001},{"$f":"Capex_FO_AC!AK12","v":28.075000000000003},{"$f":"Capex_FO_AC!AL12","v":22.564999999999998}]
[null,null,"Values",{"$f":"'Rev&RAV_FO'!X23","v":81.08757624689899},{"$f":"'Rev&RAV_FO'!Y23","v":82.858152399618504},{"$f":"'Rev&RAV_FO'!Z23","v":84.676018279413583},{"$f":"'Rev&RAV_FO'!AA23","v":86.425116612588454},{"$f":"'Rev&RAV_FO'!AB23","v":85.619469774404408},{"$f":"'Rev&RAV_FO'!AC23","v":83.39429580955948},{"$f":"'Rev&RAV_FO'!AD23","v":85.429561455038765},{"$f":"'Rev&RAV_FO'!AE23","v":89.091928940490078},{"$f":"'Rev&RAV_FO'!AF23","v":93.776068548082989},{"$f":"'Rev&RAV_FO'!AG23","v":94.118406939308542},{"$f":"'Rev&RAV_FO'!AH23","v":95.884752263940143},{"$f":"'Rev&RAV_FO'!AI23","v":97.911986301252284},{"$f":"'Rev&RAV_FO'!AJ23","v":100.95444828726592},{"$f":"'Rev&RAV_FO'!AK23","v":103.47813798825067},{"$f":"'Rev&RAV_FO'!AL23","v":104.92454298150889},null,null,null,null,null,null,null,"Sewerage",{"$f":"Capex_FO_AC!X13","v":16.449461217522206},{"$f":"Capex_FO_AC!Y13","v":21.233484662576689},{"$f":"Capex_FO_AC!Z13","v":23.30828902229846},{"$f":"Capex_FO_AC!AA13","v":14.847998882900763},{"$f":"Capex_FO_AC!AB13","v":12.572766515837106},{"$f":"Capex_FO_AC!AC13","v":26.250000000000007},{"$f":"Capex_FO_AC!AD13","v":20.915000000000006},{"$f":"Capex_FO_AC!AE13","v":12.785},{"$f":"Capex_FO_AC!AF13","v":11.44},{"$f":"Capex_FO_AC!AG13","v":12.694999999999999},{"$f":"Capex_FO_AC!AH13","v":10.16},{"$f":"Capex_FO_AC!AI13","v":10.344999999999999},{"$f":"Capex_FO_AC!AJ13","v":18.399999999999999},{"$f":"Capex_FO_AC!AK13","v":7.2349999999999994},{"$f":"Capex_FO_AC!AL13","v":10.215}]
[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$9)","v":81.972864323258747},81.972864323258747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",{"$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$9)","v":85.573534888802158},85.573534888802158,85.573534888802158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",{"$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$9)","v":89.162052338495982},89.162052338495982,89.162052338495982,89.162052338495982,89.162052338495982,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA8:AA12)","v":35.562795498490232},41.084631901840496,39.975283018867927,28.060815892951652,31.112915837104079,57.800000000000011,60.230000000000004,48.069999999999993,40.589999999999996,38.32,48.77000000000001,48.589999999999996,45.215000000000003,35.31,32.78]
[null,null,"Reg period average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE($N$9:$R$9)","v":100.63077356444357},100.63077356444357,100.63077356444357,100.63077356444357,100.63077356444357]
[]
[null,"REVENUE REQUIREMENT - BUILDING BLOCKS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver ($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":25.489999999999995},{"$f":"'Capex_FO input'!E11","v":30.229999999999997},{"$f":"'Capex_FO input'!F11","v":27.849999999999991},{"$f":"'Capex_FO input'!G11","v":26.48},{"$f":"'Capex_FO input'!H11","v":23.07},{"$f":"'Capex_FO input'!I11","v":18.799999999999997},{"$f":"'Capex_FO input'!J11","v":14.929999999999996},{"$f":"'Capex_FO input'!K11","v":19.215},{"$f":"'Capex_FO input'!L11","v":14.229999999999999},{"$f":"'Capex_FO input'!M11","v":18.71}]
[null,null,"Operating expenditure",{"$f":"SUM('Rev&RAV_FO'!AC15:AG15)","v":302.17631252874037},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",{"$f":"'Capex_FO input'!D12","v":10.338600000000001},{"$f":"'Capex_FO input'!E12","v":8.9769000000000005},{"$f":"'Capex_FO input'!F12","v":4.9998000000000005},{"$f":"'Capex_FO input'!G12","v":5.0672999999999995},{"$f":"'Capex_FO input'!H12","v":3.751100000000001},{"$f":"'Capex_FO input'!I12","v":17.907800000000002},{"$f":"'Capex_FO input'!J12","v":18.544499999999999},{"$f":"'Capex_FO input'!K12","v":12.663500000000001},{"$f":"'Capex_FO input'!L12","v":14.539400000000001},{"$f":"'Capex_FO input'!M12","v":7.831599999999999}]
[null,null,"Return on assets",{"$f":"SUM('Rev&RAV_FO'!AC16:AG16)","v":69.161282966110292},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"'Capex_FO input'!D13","v":17.060000000000006},{"$f":"'Capex_FO input'!E13","v":16.000000000000007},{"$f":"'Capex_FO input'!F13","v":10.080000000000004},{"$f":"'Capex_FO input'!G13","v":3.7800000000000002},{"$f":"'Capex_FO input'!H13","v":6.1099999999999994},{"$f":"'Capex_FO input'!I13","v":6.54},{"$f":"'Capex_FO input'!J13","v":9.4599999999999991},{"$f":"'Capex_FO input'!K13","v":7.4900000000000011},{"$f":"'Capex_FO input'!L13","v":0.55000000000000004},{"$f":"'Capex_FO input'!M13","v":0.1}]
[null,null,"Regulatory depreciation of assets",{"$f":"SUM('Rev&RAV_FO'!AC17:AG17)","v":68.679798684308707},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":4.9114000000000004},{"$f":"'Capex_FO input'!E15","v":5.0231000000000003},{"$f":"'Capex_FO input'!F15","v":5.1402000000000001},{"$f":"'Capex_FO input'!G15","v":5.2626999999999997},{"$f":"'Capex_FO input'!H15","v":5.3888999999999996},{"$f":"'Capex_FO input'!I15","v":5.5221999999999998},{"$f":"'Capex_FO input'!J15","v":5.6555},{"$f":"'Capex_FO input'!K15","v":5.8465000000000007},{"$f":"'Capex_FO input'!L15","v":5.9906000000000006},{"$f":"'Capex_FO input'!M15","v":6.1384000000000007}]
[null,null,"Non-prescribed revenue offset of revenue requirement",{"$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",{"$f":"SUM(AA18:AA22)","v":57.8},{"$f":"SUM(AB18:AB22)","v":60.230000000000004},{"$f":"SUM(AC18:AC22)","v":48.069999999999993},40.590000000000003,38.32,{"$f":"SUM(AF18:AF22)","v":48.769999999999996},{"$f":"SUM(AG18:AG22)","v":48.589999999999989},{"$f":"SUM(AH18:AH22)","v":45.215000000000003},35.31,32.78]
[null,null,"Tax liability",{"$f":"SUM('Rev&RAV_FO'!AC20:AG20)","v":5.792867513320477}]
[null,null,"Total revenue requirement",{"$f":"SUM(D19:D24)","v":445.81026169247986},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$25)","v":14.88},{"$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$25)","v":19.365000000000002},{"$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$25)","v":19.834999999999997},{"$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$25)","v":16.464999999999996},{"$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$25)","v":14.195},{"$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$25)","v":12.399999999999999},{"$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$25)","v":8.8549999999999986},{"$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$25)","v":8.49},{"$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$25)","v":9.09},{"$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$25)","v":11.29},"Renewals"]
[null,"VARIABLE COSTS VS FIXED COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",{"$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$25)","v":0.93119999999999981},{"$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$25)","v":4.9035000000000011},{"$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$25)","v":4.6321000000000003},{"$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$25)","v":5.5469999999999997},{"$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$25)","v":1.9182000000000003},{"$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$25)","v":16.945699999999999},{"$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$25)","v":18.3232},{"$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$25)","v":8.5400000000000009},{"$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$25)","v":14.290100000000001},{"$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$25)","v":6.926499999999999},"Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",{"$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$25)","v":12.320000000000002},{"$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$25)","v":11.550000000000004},{"$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$25)","v":7.2400000000000011},{"$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$25)","v":3.4750000000000005},{"$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$25)","v":5.76},{"$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$25)","v":5.42},{"$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$25)","v":7.13},{"$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$25)","v":5.7150000000000007},{"$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$25)","v":0.52500000000000002},{"$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$25)","v":7.4999999999999997E-2},"Improvements / Compliance"]
[null,"Total tariff revenue - Fixed vs Variable ($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$48=1,RevenuePriceCap_FO!X461,RevenueTariffBasket_FO!X461+RevenueTariffBasket_FO!X463)","v":38.966068013675084},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y461,RevenueTariffBasket_FO!Y461+RevenueTariffBasket_FO!Y463)","v":39.4445705831073},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z461,RevenueTariffBasket_FO!Z461+RevenueTariffBasket_FO!Z463)","v":37.574891113895738},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA461,RevenueTariffBasket_FO!AA461+RevenueTariffBasket_FO!AA463)","v":37.035825097318011},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB461,RevenueTariffBasket_FO!AB461+RevenueTariffBasket_FO!AB463)","v":36.45131641293036},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC461,RevenueTariffBasket_FO!AC461+RevenueTariffBasket_FO!AC463)","v":37.682550753068121},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD461,RevenueTariffBasket_FO!AD461+RevenueTariffBasket_FO!AD463)","v":38.955373111129873},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE461,RevenueTariffBasket_FO!AE461+RevenueTariffBasket_FO!AE463)","v":40.508426448637842},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF461,RevenueTariffBasket_FO!AF461+RevenueTariffBasket_FO!AF463)","v":42.123396140078903},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG461,RevenueTariffBasket_FO!AG461+RevenueTariffBasket_FO!AG463)","v":43.802750635693499},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH461,RevenueTariffBasket_FO!AH461+RevenueTariffBasket_FO!AH463)","v":44.882159918233569},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI461,RevenueTariffBasket_FO!AI461+RevenueTariffBasket_FO!AI463)","v":45.988168544018642},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ461,RevenueTariffBasket_FO!AJ461+RevenueTariffBasket_FO!AJ463)","v":47.121431987364623},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK461,RevenueTariffBasket_FO!AK461+RevenueTariffBasket_FO!AK463)","v":48.28262187511325},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL461,RevenueTariffBasket_FO!AL461+RevenueTariffBasket_FO!AL463)","v":49.472426384670719},null,null,null,null,null,null,null,"Customer contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AM$42:AM$593)","v":3.4188000000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AN$42:AN$593)","v":3.4965000000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AO$42:AO$593)","v":3.5779000000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AP$42:AP$593)","v":3.6629999999999998},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AQ$42:AQ$593)","v":3.7517999999999998},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AR$42:AR$593)","v":3.8443000000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AS$42:AS$593)","v":3.9367999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AT$42:AT$593)","v":4.07},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AU$42:AU$593)","v":4.1699000000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AV$42:AV$593)","v":4.2735000000000003}]
[null,null,"Variable",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X462,RevenueTariffBasket_FO!X462+RevenueTariffBasket_FO!X464)","v":40.554081324921725},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y462,RevenueTariffBasket_FO!Y462+RevenueTariffBasket_FO!Y464)","v":40.688318514806816},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z462,RevenueTariffBasket_FO!Z462+RevenueTariffBasket_FO!Z464)","v":33.071616584317219},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA462,RevenueTariffBasket_FO!AA462+RevenueTariffBasket_FO!AA464)","v":32.478589336373915},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB462,RevenueTariffBasket_FO!AB462+RevenueTariffBasket_FO!AB464)","v":31.896839047683439},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC462,RevenueTariffBasket_FO!AC462+RevenueTariffBasket_FO!AC464)","v":34.403041957721882},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD462,RevenueTariffBasket_FO!AD462+RevenueTariffBasket_FO!AD464)","v":35.300359086543921},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE462,RevenueTariffBasket_FO!AE462+RevenueTariffBasket_FO!AE464)","v":36.42977864512735},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF462,RevenueTariffBasket_FO!AF462+RevenueTariffBasket_FO!AF464)","v":37.600966577802069},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG462,RevenueTariffBasket_FO!AG462+RevenueTariffBasket_FO!AG464)","v":38.815893164281164},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH462,RevenueTariffBasket_FO!AH462+RevenueTariffBasket_FO!AH464)","v":39.519440106291405},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI462,RevenueTariffBasket_FO!AI462+RevenueTariffBasket_FO!AI464)","v":40.23940366937115},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ462,RevenueTariffBasket_FO!AJ462+RevenueTariffBasket_FO!AJ464)","v":40.976270667447181},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK462,RevenueTariffBasket_FO!AK462+RevenueTariffBasket_FO!AK464)","v":41.724948456448672},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL462,RevenueTariffBasket_FO!AL462+RevenueTariffBasket_FO!AL464)","v":42.502121018090392},null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA26:AA30)","v":31.550000000000004},39.315000000000005,35.285000000000004,29.15,25.624999999999996,38.609999999999992,38.244999999999997,26.815000000000001,28.074999999999996,22.564999999999998]
[null,null,"Total tariff revenue",{"$f":"SUM(D30:D31)","v":79.520149338596809},80.132889097914116,70.646507698212957,69.514414433691925,68.348155460613796,72.085592710789996,74.255732197673794,76.938205093765191,79.724362717880979,82.618643799974663,{"$f":"SUM(N30:N31)","v":84.401600024524981},86.227572213389792,88.097702654811798,90.007570331561922,91.974547402761118]
[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$33)","v":10.610000000000003},{"$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$33)","v":10.865},{"$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$33)","v":8.0150000000000006},{"$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$33)","v":10.015000000000001},{"$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$33)","v":8.875},{"$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$33)","v":6.4},{"$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$33)","v":6.0750000000000002},{"$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$33)","v":10.725},{"$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$33)","v":5.14},{"$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$33)","v":7.42},"Renewals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",{"$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$33)","v":9.4073999999999991},{"$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$33)","v":4.0734000000000004},{"$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$33)","v":0.36770000000000003},{"$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$33)","v":-0.4796999999999999},{"$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$33)","v":1.8329000000000002},{"$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$33)","v":0.96210000000000018},{"$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$33)","v":0.22130000000000027},{"$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$33)","v":4.1234999999999999},{"$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$33)","v":0.24929999999999986},{"$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$33)","v":0.9050999999999999},"Growth"]
[null,"$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$33)","v":4.7399999999999984},{"$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$33)","v":4.4499999999999975},{"$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$33)","v":2.84},{"$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$33)","v":0.30499999999999999},{"$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$33)","v":0.35},{"$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$33)","v":1.1200000000000001},{"$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$33)","v":2.33},{"$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$33)","v":1.7749999999999999},{"$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$33)","v":2.5000000000000001E-2},{"$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$33)","v":2.5000000000000001E-2},"Improvements / Compliance"]
[null,null,"4th regulatory period",{"$f":"SUM('Rev&RAV_FO'!X23:AB23)","v":420.66633331292394},{"$f":"SUM(Opex_Breakdown!X37:AB37)","v":289.91371434781661},{"$f":"SUM(Capex_FO_AC!X17:AB17)","v":175.7964421492544},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":445.81026169247991},{"$f":"SUM(Opex_Breakdown!AC37:AG37)","v":302.17423916445006},{"$f":"SUM(Capex_FO_AC!AC17:AG17)","v":245.01000000000002},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$594)","v":1.4925999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AN$42:AN$594)","v":1.5266},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AO$42:AO$594)","v":1.5623},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AP$42:AP$594)","v":1.5996999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AQ$42:AQ$594)","v":1.6371},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AR$42:AR$594)","v":1.6778999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AS$42:AS$594)","v":1.7186999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AT$42:AT$594)","v":1.7765},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AU$42:AU$594)","v":1.8207},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AV$42:AV$594)","v":1.8649}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA34:AA38)","v":26.25},20.914999999999996,12.785,11.440000000000001,12.695,{"$f":"SUM(AF34:AF38)","v":10.16},10.345000000000001,18.399999999999999,7.2349999999999994,10.215]
[null,"OPERATING EXPENDITURE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by capital type ($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":25.94},{"$f":"'Capex_FO input'!E19","v":35.11999999999999},{"$f":"'Capex_FO input'!F19","v":30.07},{"$f":"'Capex_FO input'!G19","v":18.84},{"$f":"'Capex_FO input'!H19","v":11.969999999999999},{"$f":"'Capex_FO input'!I19","v":15.420000000000002},{"$f":"'Capex_FO input'!J19","v":12.46},{"$f":"'Capex_FO input'!K19","v":3.85},{"$f":"'Capex_FO input'!L19","v":0},{"$f":"'Capex_FO input'!M19","v":0}]
[null,null,"Controllable opex",{"$f":"Opex_Breakdown!X17","v":50.406173179396099},{"$f":"Opex_Breakdown!Y17","v":54.504055214723927},{"$f":"Opex_Breakdown!Z17","v":50.268759005145803},{"$f":"Opex_Breakdown!AA17","v":56.704032584402029},{"$f":"Opex_Breakdown!AB17","v":52.332153490000003},{"$f":"Opex_Breakdown!AC17","v":53.112825517030338},{"$f":"Opex_Breakdown!AD17","v":53.921070506711061},{"$f":"Opex_Breakdown!AE17","v":55.138483491499649},{"$f":"Opex_Breakdown!AF17","v":57.77052074387214},{"$f":"Opex_Breakdown!AG17","v":57.12739355503021},{"$f":"Opex_Breakdown!AH17","v":57.709279458355667},{"$f":"Opex_Breakdown!AI17","v":58.534358650230999},{"$f":"Opex_Breakdown!AJ17","v":59.551814029984456},{"$f":"Opex_Breakdown!AK17","v":60.470831240434215},{"$f":"Opex_Breakdown!AL17","v":61.334598709040726},null,null,null,null,null,null,null,"Significant projects",{"$f":"'Capex_FO input'!D20","v":8.2199999999999989},{"$f":"'Capex_FO input'!E20","v":6.66},{"$f":"'Capex_FO input'!F20","v":2.75},{"$f":"'Capex_FO input'!G20","v":2.95},{"$f":"'Capex_FO input'!H20","v":2.33},{"$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",{"$f":"Opex_Breakdown!X34","v":5.157365008880995},{"$f":"Opex_Breakdown!Y34","v":5.0504723926380368},{"$f":"Opex_Breakdown!Z34","v":5.2120883361921102},{"$f":"Opex_Breakdown!AA34","v":5.2626152564376589},{"$f":"Opex_Breakdown!AB34","v":5.0159998799999999},{"$f":"Opex_Breakdown!AC34","v":4.9923337354365174},{"$f":"Opex_Breakdown!AD34","v":5.0034127089334604},{"$f":"Opex_Breakdown!AE34","v":5.0197439365326559},{"$f":"Opex_Breakdown!AF34","v":5.0359850961806458},{"$f":"Opex_Breakdown!AG34","v":5.0524698732233553},{"$f":"Opex_Breakdown!AH34","v":5.0692019219217057},{"$f":"Opex_Breakdown!AI34","v":5.0861849513505311},{"$f":"Opex_Breakdown!AJ34","v":5.1034227262207894},{"$f":"Opex_Breakdown!AK34","v":5.1209190677141008},{"$f":"Opex_Breakdown!AL34","v":5.1386778543298126},null,null,null,null,null,null,null,"Capital Programs / Allocation",{"$f":"'Capex_FO input'!D21","v":9.5},{"$f":"'Capex_FO input'!E21","v":9.5},{"$f":"'Capex_FO input'!F21","v":9.5},{"$f":"'Capex_FO input'!G21","v":9.6},{"$f":"'Capex_FO input'!H21","v":9.6},{"$f":"'Capex_FO input'!I21","v":11.249999999999998},{"$f":"'Capex_FO input'!J21","v":11.249999999999998},{"$f":"'Capex_FO input'!K21","v":11.249999999999998},{"$f":"'Capex_FO input'!L21","v":10.749999999999998},{"$f":"'Capex_FO input'!M21","v":10.749999999999998}]
[null,null,"Total prescribed opex",{"$f":"SUM(D43:D44)","v":55.563538188277093},59.554527607361962,55.480847341337913,61.966647840839684,57.348153370000006,58.105159252466855,58.924483215644521,60.158227428032305,62.806505840052786,62.179863428253569,{"$f":"SUM(N43:N44)","v":62.77848138027737},63.620543601581531,64.655236756205241,65.59175030814832,66.473276563370533,null,null,null,null,null,null,null,"Other Capital expenditure",{"$f":"'Capex_FO input'!D22","v":14.139999999999999},{"$f":"'Capex_FO input'!E22","v":8.9500000000000011},{"$f":"'Capex_FO input'!F22","v":5.75},{"$f":"'Capex_FO input'!G22","v":9.1999999999999993},{"$f":"'Capex_FO input'!H22","v":14.420000000000002},{"$f":"'Capex_FO input'!I22","v":22.1},{"$f":"'Capex_FO input'!J22","v":24.88},{"$f":"'Capex_FO input'!K22","v":30.114999999999998},{"$f":"'Capex_FO input'!L22","v":24.56},{"$f":"'Capex_FO input'!M22","v":22.029999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA42:AA45)","v":57.8},60.22999999999999,48.07,40.590000000000003,38.32,48.77,48.59,45.214999999999996,35.309999999999995,32.779999999999994]
[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":0.8660000000000001},{"$f":"Opex_FO!AD182","v":0.97850000000000004},{"$f":"Opex_FO!AE182","v":1.1845000000000001},{"$f":"Opex_FO!AF182","v":1.6724999999999999},{"$f":"Opex_FO!AG182","v":1.2765},{"$f":"Opex_FO!AH182","v":1.2770000000000001},{"$f":"Opex_FO!AI182","v":1.2770000000000001},{"$f":"Opex_FO!AJ182","v":1.367},{"$f":"Opex_FO!AK182","v":1.4015},{"$f":"Opex_FO!AL182","v":1.4020000000000001},null,null,null,null,null,null,"Total prescribed capital expenditure by capital type - Water ($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,{"$f":"Opex_FO!AC183","v":0.98599999999999999},{"$f":"Opex_FO!AD183","v":1.1335000000000002},{"$f":"Opex_FO!AE183","v":1.3545},{"$f":"Opex_FO!AF183","v":2.7124999999999999},{"$f":"Opex_FO!AG183","v":1.6585000000000001},{"$f":"Opex_FO!AH183","v":1.4370000000000001},{"$f":"Opex_FO!AI183","v":1.427},{"$f":"Opex_FO!AJ183","v":1.5270000000000001},{"$f":"Opex_FO!AK183","v":1.5515000000000001},{"$f":"Opex_FO!AL183","v":1.552},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$25)","v":14.935},{"$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$25)","v":24.934999999999999},{"$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$25)","v":26.065000000000001},{"$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$25)","v":18.164999999999999},{"$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$25)","v":11.565},{"$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$25)","v":14.96},{"$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$25)","v":12.205},{"$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$25)","v":3.85},{"$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$25)","v":0},{"$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$25)","v":0}]
[null,null,"Recycled Water",null,null,null,null,null,{"$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$25)","v":3.5},{"$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$25)","v":3.8},{"$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$25)","v":1.56},{"$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$25)","v":0.7},{"$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$25)","v":1.3},{"$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$25)","v":5.0950000000000006},{"$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$25)","v":5.0950000000000006},{"$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$25)","v":5.0950000000000006},{"$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$25)","v":5.1449999999999996},{"$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$25)","v":5.1449999999999996},{"$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$25)","v":6.4550000000000001},{"$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$25)","v":6.4550000000000001},{"$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$25)","v":6.4550000000000001},{"$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$25)","v":6.2050000000000001},{"$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$25)","v":6.2050000000000001}]
[null,null,"Bulk Water",null,null,null,null,null,{"$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$25)","v":8.02},{"$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$25)","v":5.4850000000000003},{"$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$25)","v":2.5649999999999999},{"$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$25)","v":5.1400000000000006},{"$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$25)","v":7.6150000000000002},{"$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$25)","v":17.195},{"$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$25)","v":19.584999999999997},{"$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$25)","v":16.510000000000002},{"$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$25)","v":21.87},{"$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$25)","v":16.36}]
[null,null,"Forecast variations to baseline operating expenditure",null,null,null,null,null,{"$f":"SUM(I48:I52)","v":1.8520000000000001},2.1120000000000001,2.5390000000000001,4.3849999999999998,2.9350000000000001,{"$f":"SUM(N48:N52)","v":2.7140000000000004},2.7040000000000002,2.8940000000000001,2.9530000000000003,2.9540000000000002,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA49:AA52)","v":31.55},39.314999999999998,35.284999999999997,29.15,25.625,{"$f":"SUM(AF49:AF52)","v":38.61},38.244999999999997,26.815000000000001,28.075000000000003,22.564999999999998]
[]
[null,"Non-controllable operating expenditure ($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":1.0553337754365177},{"$f":"Opex_FO!AD191","v":1.0664127489334598},{"$f":"Opex_FO!AE191","v":1.0827439765326561},{"$f":"Opex_FO!AF191","v":1.0989851361806457},{"$f":"Opex_FO!AG191","v":1.1154699132233554},{"$f":"Opex_FO!AH191","v":1.1322019619217056},{"$f":"Opex_FO!AI191","v":1.1491849913505312},{"$f":"Opex_FO!AJ191","v":1.1664227662207891},{"$f":"Opex_FO!AK191","v":1.1839191077141009},{"$f":"Opex_FO!AL191","v":1.2016778943298123},null,null,null,null,null,null,null,"Top 10 Major Projects",{"$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$33)","v":11.005000000000001},{"$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$33)","v":10.185},{"$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$33)","v":4.0049999999999999},{"$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$33)","v":0.67500000000000004},{"$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$33)","v":0.40500000000000003},{"$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$33)","v":0.46},{"$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$33)","v":0.255},{"$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$33)","v":0},{"$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$33)","v":0},{"$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$33)","v":0}]
[null,null,"External temporary water purchases",null,null,null,{"$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$33)","v":4.72},{"$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$33)","v":2.86},{"$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$33)","v":1.19},{"$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$33)","v":2.25},{"$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$33)","v":1.03},{"$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":0.18699996000000002},{"$f":"Opex_FO!AD193","v":0.18699996000000002},{"$f":"Opex_FO!AE193","v":0.18699996000000002},{"$f":"Opex_FO!AF193","v":0.18699996000000002},{"$f":"Opex_FO!AG193","v":0.18699996000000002},{"$f":"Opex_FO!AH193","v":0.18699996000000002},{"$f":"Opex_FO!AI193","v":0.18699996000000002},{"$f":"Opex_FO!AJ193","v":0.18699996000000002},{"$f":"Opex_FO!AK193","v":0.18699996000000002},{"$f":"Opex_FO!AL193","v":0.18699996000000002},null,null,null,null,null,null,null,"Capital Programs / Allocation",{"$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$33)","v":4.4049999999999994},{"$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$33)","v":4.4049999999999994},{"$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$33)","v":4.4049999999999994},{"$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$33)","v":4.4550000000000001},{"$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$33)","v":4.4550000000000001},{"$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$33)","v":4.7949999999999999},{"$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$33)","v":4.7949999999999999},{"$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$33)","v":4.7949999999999999},{"$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$33)","v":4.5449999999999999},{"$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$33)","v":4.5449999999999999}]
[null,null,"Environmental Contribution",null,null,null,{"$f":"Opex_FO!AA194","v":0},{"$f":"Opex_FO!AB194","v":0},{"$f":"Opex_FO!AC194","v":3.75},{"$f":"Opex_FO!AD194","v":3.75},{"$f":"Opex_FO!AE194","v":3.75},{"$f":"Opex_FO!AF194","v":3.75},{"$f":"Opex_FO!AG194","v":3.75},{"$f":"Opex_FO!AH194","v":3.75},{"$f":"Opex_FO!AI194","v":3.75},{"$f":"Opex_FO!AJ194","v":3.75},{"$f":"Opex_FO!AK194","v":3.75},{"$f":"Opex_FO!AL194","v":3.75},null,null,null,null,null,null,null,"Other Capital expenditure",{"$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$33)","v":6.1199999999999983},{"$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$33)","v":3.4649999999999999},{"$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$33)","v":3.1850000000000001},{"$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$33)","v":4.0599999999999996},{"$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$33)","v":6.8050000000000006},{"$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$33)","v":4.9050000000000002},{"$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$33)","v":5.2949999999999999},{"$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$33)","v":13.605},{"$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$33)","v":2.69},{"$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$33)","v":5.67}]
[null,null,"Other non-controllable",null,null,null,{"$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":26.25},20.914999999999999,12.785,11.44,12.695,{"$f":"SUM(AF56:AF59)","v":10.16},10.344999999999999,18.399999999999999,7.2349999999999994,10.215]
[null,null,"Total non-controllable operating expenditure",null,null,null,{"$f":"SUM(G56:G60)","v":0},0,4.9923337354365174,5.0034127089334604,5.0197439365326559,5.0359850961806458,5.0524698732233553,{"$f":"SUM(N56:N60)","v":5.0692019219217057},5.0861849513505311,5.1034227262207894,5.1209190677141008,5.1386778543298126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital programs / Allocation and other capital expenditure by service category ($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":13.115},{"$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":10.580000000000002},{"$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":7.66},{"$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":10.285},{"$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":12.76},{"$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":23.65},{"$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":26.04},{"$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":22.965000000000003},{"$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":28.075000000000003},{"$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":22.564999999999998}]
[null,null,"Operations and maintenance",{"$f":"Opex_Breakdown!X49","v":5.6591269982238011},{"$f":"Opex_Breakdown!Y49","v":5.7443558282208596},{"$f":"Opex_Breakdown!Z49","v":5.8921569468267583},{"$f":"Opex_Breakdown!AA49","v":5.8821944095165382},{"$f":"Opex_Breakdown!AB49","v":7.8426977100000013},{"$f":"Opex_Breakdown!AC49","v":7.8377506860148829},{"$f":"Opex_Breakdown!AD49","v":7.9200319833135335},{"$f":"Opex_Breakdown!AE49","v":8.0413207104426565},{"$f":"Opex_Breakdown!AF49","v":8.1619405210992948},{"$f":"Opex_Breakdown!AG49","v":8.2843696289157833},{"$f":"Opex_Breakdown!AH49","v":8.4086351733495199},{"$f":"Opex_Breakdown!AI49","v":8.5347647009497614},{"$f":"Opex_Breakdown!AJ49","v":8.6627861714640062},{"$f":"Opex_Breakdown!AK49","v":8.792727964035965},{"$f":"Opex_Breakdown!AL49","v":8.9246188834965032},null,null,null,null,null,null,null,"Sewerage",{"$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":10.524999999999999},{"$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":7.8699999999999992},{"$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":7.59},{"$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":8.5150000000000006},{"$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":11.260000000000002},{"$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":9.6999999999999993},{"$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":10.09},{"$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":18.399999999999999},{"$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":7.2349999999999994},{"$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":10.215}]
[null,null,"Treatment",{"$f":"Opex_Breakdown!X51","v":13.183356127886324},{"$f":"Opex_Breakdown!Y51","v":13.264141104294479},{"$f":"Opex_Breakdown!Z51","v":11.014986277873071},{"$f":"Opex_Breakdown!AA51","v":10.393120325089058},{"$f":"Opex_Breakdown!AB51","v":8.7678983099999996},{"$f":"Opex_Breakdown!AC51","v":8.4158676871400431},{"$f":"Opex_Breakdown!AD51","v":8.5042181002792709},{"$f":"Opex_Breakdown!AE51","v":8.6344531537215392},{"$f":"Opex_Breakdown!AF51","v":8.7639699510273612},{"$f":"Opex_Breakdown!AG51","v":8.8954295002927708},{"$f":"Opex_Breakdown!AH51","v":9.0288609427971611},{"$f":"Opex_Breakdown!AI51","v":9.1642938569391177},{"$f":"Opex_Breakdown!AJ51","v":9.3017582647932038},{"$f":"Opex_Breakdown!AK51","v":9.4412846387651008},{"$f":"Opex_Breakdown!AL51","v":9.5829039083465766},null,null,null,null,null,null,null,"Recycled Water",{"$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",{"$f":"Opex_Breakdown!X52","v":1.7044502664298402},{"$f":"Opex_Breakdown!Y52","v":1.7167914110429447},{"$f":"Opex_Breakdown!Z52","v":1.5779716981132077},{"$f":"Opex_Breakdown!AA52","v":1.6896649169211193},{"$f":"Opex_Breakdown!AB52","v":1.9962144099999999},{"$f":"Opex_Breakdown!AC52","v":1.9949552360612777},{"$f":"Opex_Breakdown!AD52","v":2.0158984264550153},{"$f":"Opex_Breakdown!AE52","v":2.0467702404428212},{"$f":"Opex_Breakdown!AF52","v":2.0774717940494631},{"$f":"Opex_Breakdown!AG52","v":2.108633870960205},{"$f":"Opex_Breakdown!AH52","v":2.1402633790246077},{"$f":"Opex_Breakdown!AI52","v":2.1723673297099766},{"$f":"Opex_Breakdown!AJ52","v":2.2049528396556259},{"$f":"Opex_Breakdown!AK52","v":2.2380271322504601},{"$f":"Opex_Breakdown!AL52","v":2.2715975392342167},null,null,null,null,null,null,null,"Rural water",{"$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",{"$f":"Opex_Breakdown!X53","v":4.4014209591474252E-3},{"$f":"Opex_Breakdown!Y53","v":2.1717791411042946E-2},{"$f":"Opex_Breakdown!Z53","v":1.1688679245283018E-2},{"$f":"Opex_Breakdown!AA53","v":2.5988524173027987E-2},{"$f":"Opex_Breakdown!AB53","v":9.9999599999999987E-3},{"$f":"Opex_Breakdown!AC53","v":8.1817499999999984E-6},{"$f":"Opex_Breakdown!AD53","v":2.3318174999999999E-4},{"$f":"Opex_Breakdown!AE53","v":8.1817499999999984E-6},{"$f":"Opex_Breakdown!AF53","v":2.3318174999999999E-4},{"$f":"Opex_Breakdown!AG53","v":8.1817499999999984E-6},{"$f":"Opex_Breakdown!AH53","v":2.3318174999999999E-4},{"$f":"Opex_Breakdown!AI53","v":8.1817499999999984E-6},{"$f":"Opex_Breakdown!AJ53","v":2.3318174999999999E-4},{"$f":"Opex_Breakdown!AK53","v":8.1817499999999984E-6},{"$f":"Opex_Breakdown!AL53","v":2.3318174999999999E-4},null,null,null,null,null,null,null,"Bulk Water",{"$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",{"$f":"Opex_Breakdown!X55","v":9.3123063943161632},{"$f":"Opex_Breakdown!Y55","v":10.041220858895706},{"$f":"Opex_Breakdown!Z55","v":9.9396277873070318},{"$f":"Opex_Breakdown!AA55","v":13.017251038323487},{"$f":"Opex_Breakdown!AB55","v":10.021000000000001},{"$f":"Opex_Breakdown!AC55","v":11.227178944517823},{"$f":"Opex_Breakdown!AD55","v":11.345042715077323},{"$f":"Opex_Breakdown!AE55","v":11.518782643531697},{"$f":"Opex_Breakdown!AF55","v":11.691564383184671},{"$f":"Opex_Breakdown!AG55","v":11.866937848932441},{"$f":"Opex_Breakdown!AH55","v":12.044941916666426},{"$f":"Opex_Breakdown!AI55","v":12.225616045416421},{"$f":"Opex_Breakdown!AJ55","v":12.409000286097667},{"$f":"Opex_Breakdown!AK55","v":12.59513529038913},{"$f":"Opex_Breakdown!AL55","v":12.784062319744967},null,null,null,null,null,null,null,"Total capital programs / allocations",{"$f":"SUM(AA63:AA67)","v":23.64},18.450000000000003,15.25,18.8,24.020000000000003,{"$f":"SUM(AF63:AF67)","v":33.349999999999994},36.129999999999995,41.365000000000002,35.31,32.78]
[null,null,"Other operating expenditure",{"$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)",{"$f":"Opex_Breakdown!X50","v":1.1377673179396093},{"$f":"Opex_Breakdown!Y50","v":1.1021779141104293},{"$f":"Opex_Breakdown!Z50","v":1.0381672384219554},{"$f":"Opex_Breakdown!AA50","v":1.070512877302799},{"$f":"Opex_Breakdown!AB50","v":1.0559998799999999},{"$f":"Opex_Breakdown!AC50","v":1.0553337754365177},{"$f":"Opex_Breakdown!AD50","v":1.0664127489334598},{"$f":"Opex_Breakdown!AE50","v":1.0827439765326561},{"$f":"Opex_Breakdown!AF50","v":1.0989851361806457},{"$f":"Opex_Breakdown!AG50","v":1.1154699132233554},{"$f":"Opex_Breakdown!AH50","v":1.1322019619217056},{"$f":"Opex_Breakdown!AI50","v":1.1491849913505312},{"$f":"Opex_Breakdown!AJ50","v":1.1664227662207891},{"$f":"Opex_Breakdown!AK50","v":1.1839191077141009},{"$f":"Opex_Breakdown!AL50","v":1.2016778943298123},null,null,null,null,null,null,"CAPITAL EXPENDITURE VS REGULATORY DEPRECIATION"]
[null,null,"License fees",{"$f":"Opex_Breakdown!X54","v":6.3820603907637663E-2},{"$f":"Opex_Breakdown!Y54","v":5.2122699386503074E-2},{"$f":"Opex_Breakdown!Z54","v":6.0568610634648377E-2},{"$f":"Opex_Breakdown!AA54","v":9.2296041984732818E-2},{"$f":"Opex_Breakdown!AB54","v":0.08},{"$f":"Opex_Breakdown!AC54","v":7.9949537527335163E-2},{"$f":"Opex_Breakdown!AD54","v":8.0788853796722779E-2},{"$f":"Opex_Breakdown!AE54","v":8.2026068149375644E-2},{"$f":"Opex_Breakdown!AF54","v":8.3256459171616268E-2},{"$f":"Opex_Breakdown!AG54","v":8.4505306059190502E-2},{"$f":"Opex_Breakdown!AH54","v":8.5772885650078345E-2},{"$f":"Opex_Breakdown!AI54","v":8.7059478934829515E-2},{"$f":"Opex_Breakdown!AJ54","v":8.8365371118851954E-2},{"$f":"Opex_Breakdown!AK54","v":8.9690851685634732E-2},{"$f":"Opex_Breakdown!AL54","v":9.1036214460919238E-2}]
[null,null,"Total prescribed opex - Water",{"$f":"SUM(D64:D71)","v":31.065229129662523},31.94252760736196,29.535167238421952,32.171028133310756,29.773810269999998,30.611044048447873,30.932626009605325,31.406104974570745,31.877421426463052,32.35535425013375,{"$f":"SUM(N64:N71)","v":32.840909441159504},33.333294585050638,33.833518881100147,34.340793166590387,34.856129941363001,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":175.7964421492544},{"$f":"SUM('Capex_FO input'!D16:H16)","v":245.01}]
[null,"Total prescribed operating expenditure - Sewerage ($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",{"$f":"SUM(RollForward_FO!X17:AB17)","v":71.125877416762862},{"$f":"SUM(RollForward_FO!AC17:AG17)","v":68.679798684308707}]
[null,null,"Operations and maintenance",{"$f":"Opex_Breakdown!X60","v":5.3785364120781534},{"$f":"Opex_Breakdown!Y60","v":5.6748588957055217},{"$f":"Opex_Breakdown!Z60","v":6.0005428816466555},{"$f":"Opex_Breakdown!AA60","v":6.2373100739949106},{"$f":"Opex_Breakdown!AB60","v":8.2955480000000001},{"$f":"Opex_Breakdown!AC60","v":8.2903153266976268},{"$f":"Opex_Breakdown!AD60","v":8.377347681696202},{"$f":"Opex_Breakdown!AE60","v":8.5056398198052126},{"$f":"Opex_Breakdown!AF60","v":8.6332244171022907},{"$f":"Opex_Breakdown!AG60","v":8.762722783358825},{"$f":"Opex_Breakdown!AH60","v":8.894163625109206},{"$f":"Opex_Breakdown!AI60","v":9.0275760794858435},{"$f":"Opex_Breakdown!AJ60","v":9.1629897206781301},{"$f":"Opex_Breakdown!AK60","v":9.3004345664883008},{"$f":"Opex_Breakdown!AL60","v":9.4399410849856249}]
[null,null,"Treatment",{"$f":"Opex_Breakdown!X62","v":5.0176198934280638},{"$f":"Opex_Breakdown!Y62","v":7.1332085889570553},{"$f":"Opex_Breakdown!Z62","v":5.096264150943397},{"$f":"Opex_Breakdown!AA62","v":6.5265114744274806},{"$f":"Opex_Breakdown!AB62","v":4.7085806900000007},{"$f":"Opex_Breakdown!AC62","v":4.4691106071955096},{"$f":"Opex_Breakdown!AD62","v":4.5160276671100776},{"$f":"Opex_Breakdown!AE62","v":4.5851868887619229},{"$f":"Opex_Breakdown!AF62","v":4.6539646920933517},{"$f":"Opex_Breakdown!AG62","v":4.7237741624747516},{"$f":"Opex_Breakdown!AH62","v":4.7946307749118722},{"$f":"Opex_Breakdown!AI62","v":4.8665502365355495},{"$f":"Opex_Breakdown!AJ62","v":4.939548490083582},{"$f":"Opex_Breakdown!AK62","v":5.0136417174348349},{"$f":"Opex_Breakdown!AL62","v":5.0888463431963569},null,null,null,null,null,null,"LABOUR COSTS"]
[null,null,"Customer service and billing",{"$f":"Opex_Breakdown!X63","v":1.7022495559502664},{"$f":"Opex_Breakdown!Y63","v":1.7135337423312884},{"$f":"Opex_Breakdown!Z63","v":1.5747838765008577},{"$f":"Opex_Breakdown!AA63","v":1.6896649169211193},{"$f":"Opex_Breakdown!AB63","v":1.9962144099999999},{"$f":"Opex_Breakdown!AC63","v":1.9949552360612777},{"$f":"Opex_Breakdown!AD63","v":2.0158984264550153},{"$f":"Opex_Breakdown!AE63","v":2.0467702404428212},{"$f":"Opex_Breakdown!AF63","v":2.0774717940494631},{"$f":"Opex_Breakdown!AG63","v":2.108633870960205},{"$f":"Opex_Breakdown!AH63","v":2.1402633790246077},{"$f":"Opex_Breakdown!AI63","v":2.1723673297099766},{"$f":"Opex_Breakdown!AJ63","v":2.2049528396556259},{"$f":"Opex_Breakdown!AK63","v":2.2380271322504601},{"$f":"Opex_Breakdown!AL63","v":2.2715975392342167}]
[null,null,"GSL Payments",{"$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",{"$f":"Opex_Breakdown!X66","v":8.0413960923623442},{"$f":"Opex_Breakdown!Y66","v":8.865202453987731},{"$f":"Opex_Breakdown!Z66","v":8.8260154373927957},{"$f":"Opex_Breakdown!AA66","v":11.059438314704497},{"$f":"Opex_Breakdown!AB66","v":8.5139999999999993},{"$f":"Opex_Breakdown!AC66","v":8.7047958905935765},{"$f":"Opex_Breakdown!AD66","v":9.0466171248769083},{"$f":"Opex_Breakdown!AE66","v":9.5770436109686035},{"$f":"Opex_Breakdown!AF66","v":11.525434387859388},{"$f":"Opex_Breakdown!AG66","v":10.18885940140353},{"$f":"Opex_Breakdown!AH66","v":10.066442415150846},{"$f":"Opex_Breakdown!AI66","v":10.177107549104349},{"$f":"Opex_Breakdown!AJ66","v":10.46897928506718},{"$f":"Opex_Breakdown!AK66","v":10.651982472069427},{"$f":"Opex_Breakdown!AL66","v":10.768242331876715},null,null,null,null,null,null,null,"Labour costs per water connections",{"$f":"(Expenditure_Detail!X34*1000000)/Opex_FO!X15","v":428.55395841242404},{"$f":"(Expenditure_Detail!Y34*1000000)/Opex_FO!Y15","v":448.75653365225935},{"$f":"(Expenditure_Detail!Z34*1000000)/Opex_FO!Z15","v":435.31767857902275},{"$f":"(Expenditure_Detail!AA34*1000000)/Opex_FO!AA15","v":424.0053707214272},{"$f":"(Expenditure_Detail!AB34*1000000)/Opex_FO!AB15","v":410.26376223911893},{"$f":"(Expenditure_Detail!AC34*1000000)/Opex_FO!AC15","v":403.94578885766191},{"$f":"(Expenditure_Detail!AD34*1000000)/Opex_FO!AD15","v":402.15413023404619},{"$f":"(Expenditure_Detail!AE34*1000000)/Opex_FO!AE15","v":402.27860838000521},{"$f":"(Expenditure_Detail!AF34*1000000)/Opex_FO!AF15","v":402.27860838000521},{"$f":"(Expenditure_Detail!AG34*1000000)/Opex_FO!AG15","v":402.27860838000527},{"$f":"(Expenditure_Detail!AH34*1000000)/Opex_FO!AH15","v":402.27860838000521},{"$f":"(Expenditure_Detail!AI34*1000000)/Opex_FO!AI15","v":402.27860838000515},{"$f":"(Expenditure_Detail!AJ34*1000000)/Opex_FO!AJ15","v":402.2786083800051},{"$f":"(Expenditure_Detail!AK34*1000000)/Opex_FO!AK15","v":402.2786083800051},{"$f":"(Expenditure_Detail!AL34*1000000)/Opex_FO!AL15","v":402.27860838000515}]
[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",{"$f":"Opex_Breakdown!X65","v":0.12764120781527533},{"$f":"Opex_Breakdown!Y65","v":0.11836196319018405},{"$f":"Opex_Breakdown!Z65","v":0.1285754716981132},{"$f":"Opex_Breakdown!AA65","v":0.15896664249363868},{"$f":"Opex_Breakdown!AB65","v":0.12772107999999999},{"$f":"Opex_Breakdown!AC65","v":0.1276405159811472},{"$f":"Opex_Breakdown!AD65","v":0.12898049573599418},{"$f":"Opex_Breakdown!AE65","v":0.13095572515239826},{"$f":"Opex_Breakdown!AF65","v":0.13292006102968421},{"$f":"Opex_Breakdown!AG65","v":0.13491386194512944},{"$f":"Opex_Breakdown!AH65","v":0.13693756987430636},{"$f":"Opex_Breakdown!AI65","v":0.13899163342242093},{"$f":"Opex_Breakdown!AJ65","v":0.14107650792375723},{"$f":"Opex_Breakdown!AK65","v":0.14319265554261357},{"$f":"Opex_Breakdown!AL65","v":0.14534054537575275},null,null,null,null,null,null,null,"FTE's per water connections",{"$f":"Expenditure_Detail!X33/Opex_FO!X15","v":3.7193902418528046E-3},{"$f":"Expenditure_Detail!Y33/Opex_FO!Y15","v":3.7852320045123505E-3},{"$f":"Expenditure_Detail!Z33/Opex_FO!Z15","v":3.925785123966942E-3},{"$f":"Expenditure_Detail!AA33/Opex_FO!AA15","v":3.6682085381131344E-3},{"$f":"Expenditure_Detail!AB33/Opex_FO!AB15","v":3.6139985597173742E-3},{"$f":"Expenditure_Detail!AC33/Opex_FO!AC15","v":3.5605897140072655E-3},{"$f":"Expenditure_Detail!AD33/Opex_FO!AD15","v":3.5079701615835131E-3},{"$f":"Expenditure_Detail!AE33/Opex_FO!AE15","v":3.4561282380133136E-3},{"$f":"Expenditure_Detail!AF33/Opex_FO!AF15","v":3.4050524512446445E-3},{"$f":"Expenditure_Detail!AG33/Opex_FO!AG15","v":3.3547314790587633E-3},{"$f":"Expenditure_Detail!AH33/Opex_FO!AH15","v":3.3051541665603582E-3},{"$f":"Expenditure_Detail!AI33/Opex_FO!AI15","v":3.2563095237047863E-3},{"$f":"Expenditure_Detail!AJ33/Opex_FO!AJ15","v":3.2081867228618585E-3},{"$f":"Expenditure_Detail!AK33/Opex_FO!AK15","v":3.1607750964156244E-3},{"$f":"Expenditure_Detail!AL33/Opex_FO!AL15","v":3.1140641343996305E-3}]
[null,null,"Total prescribed opex - Sewerage",{"$f":"SUM(D75:D82)","v":20.267443161634105},23.505165644171779,21.62618181818182,25.671891422541648,23.642064180000002,23.586817576529143,24.084871395874199,24.845596285130959,27.023015352134177,25.91890408014244,{"$f":"SUM(N75:N82)","v":26.032437764070835},26.38259282825814,26.917546843408275,27.347278543785634,27.713967844668666]
[null,null,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)",{"$f":"(Expenditure_Detail!X34*1000000)/Expenditure_Detail!X33","v":115221.56336005792},{"$f":"(Expenditure_Detail!Y34*1000000)/Expenditure_Detail!Y33","v":118554.56498235764},{"$f":"(Expenditure_Detail!Z34*1000000)/Expenditure_Detail!Z33","v":110886.78183668425},{"$f":"(Expenditure_Detail!AA34*1000000)/Expenditure_Detail!AA33","v":115589.22190926706},{"$f":"(Expenditure_Detail!AB34*1000000)/Expenditure_Detail!AB33","v":113520.73208108937},{"$f":"(Expenditure_Detail!AC34*1000000)/Expenditure_Detail!AC33","v":113449.12537059518},{"$f":"(Expenditure_Detail!AD34*1000000)/Expenditure_Detail!AD33","v":114640.12283745084},{"$f":"(Expenditure_Detail!AE34*1000000)/Expenditure_Detail!AE33","v":116395.74132563063},{"$f":"(Expenditure_Detail!AF34*1000000)/Expenditure_Detail!AF33","v":118141.67744551507},{"$f":"(Expenditure_Detail!AG34*1000000)/Expenditure_Detail!AG33","v":119913.80260719779},{"$f":"(Expenditure_Detail!AH34*1000000)/Expenditure_Detail!AH33","v":121712.50964630574},{"$f":"(Expenditure_Detail!AI34*1000000)/Expenditure_Detail!AI33","v":123538.19729100031},{"$f":"(Expenditure_Detail!AJ34*1000000)/Expenditure_Detail!AJ33","v":125391.2702503653},{"$f":"(Expenditure_Detail!AK34*1000000)/Expenditure_Detail!AK33","v":127272.13930412078},{"$f":"(Expenditure_Detail!AL34*1000000)/Expenditure_Detail!AL33","v":129181.22139368259}]
[null,null,"Controllable opex per water connections",{"$f":"(Opex_Breakdown!X17*1000000)/Opex_FO!X15","v":847.17681270939181},{"$f":"(Opex_Breakdown!Y17*1000000)/Opex_FO!Y15","v":904.19640695306703},{"$f":"(Opex_Breakdown!Z17*1000000)/Opex_FO!Z15","v":830.88857859745133},{"$f":"(Opex_Breakdown!AA17*1000000)/Opex_FO!AA15","v":910.7325910571783},{"$f":"(Opex_Breakdown!AB17*1000000)/Opex_FO!AB15","v":828.09373151087436},{"$f":"(Opex_Breakdown!AC17*1000000)/Opex_FO!AC15","v":828.02653451464971},{"$f":"(Opex_Breakdown!AD17*1000000)/Opex_FO!AD15","v":828.20397748668165},{"$f":"(Opex_Breakdown!AE17*1000000)/Opex_FO!AE15","v":834.38710011910712},{"$f":"(Opex_Breakdown!AF17*1000000)/Opex_FO!AF15","v":861.29713765314352},{"$f":"(Opex_Breakdown!AG17*1000000)/Opex_FO!AG15","v":839.12196451525278},{"$f":"(Opex_Breakdown!AH17*1000000)/Opex_FO!AH15","v":835.14193025517898},{"$f":"(Opex_Breakdown!AI17*1000000)/Opex_FO!AI15","v":834.56363911160236},{"$f":"(Opex_Breakdown!AJ17*1000000)/Opex_FO!AJ15","v":836.52234814718122},{"$f":"(Opex_Breakdown!AK17*1000000)/Opex_FO!AK15","v":836.87857368674815},{"$f":"(Opex_Breakdown!AL17*1000000)/Opex_FO!AL15","v":836.28825271516962}]
[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",{"$f":"(Opex_Breakdown!X12*1000000)/Opex_FO!X15","v":501.91837186869157},{"$f":"(Opex_Breakdown!Y12*1000000)/Opex_FO!Y15","v":510.7620729253145},{"$f":"(Opex_Breakdown!Z12*1000000)/Opex_FO!Z15","v":470.02365932835289},{"$f":"(Opex_Breakdown!AA12*1000000)/Opex_FO!AA15","v":498.02799804091137},{"$f":"(Opex_Breakdown!AB12*1000000)/Opex_FO!AB15","v":453.15909410621856},{"$f":"(Opex_Breakdown!AC12*1000000)/Opex_FO!AC15","v":459.52576946146365},{"$f":"(Opex_Breakdown!AD12*1000000)/Opex_FO!AD15","v":457.49104632172742},{"$f":"(Opex_Breakdown!AE12*1000000)/Opex_FO!AE15","v":457.62919395072805},{"$f":"(Opex_Breakdown!AF12*1000000)/Opex_FO!AF15","v":457.6325466321598},{"$f":"(Opex_Breakdown!AG12*1000000)/Opex_FO!AG15","v":457.62919031833201},{"$f":"(Opex_Breakdown!AH12*1000000)/Opex_FO!AH15","v":457.63244463795314},{"$f":"(Opex_Breakdown!AI12*1000000)/Opex_FO!AI15","v":457.62918679250407},{"$f":"(Opex_Breakdown!AJ12*1000000)/Opex_FO!AJ15","v":457.63234563607807},{"$f":"(Opex_Breakdown!AK12*1000000)/Opex_FO!AK15","v":457.62918337011769},{"$f":"(Opex_Breakdown!AL12*1000000)/Opex_FO!AL15","v":457.63224953874516},null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical costs per water volume",{"$f":"(Expenditure_Detail!X114*1000000)/Opex_FO!X19","v":67.705155840246945},{"$f":"(Expenditure_Detail!Y114*1000000)/Opex_FO!Y19","v":82.88908880359692},{"$f":"(Expenditure_Detail!Z114*1000000)/Opex_FO!Z19","v":98.843677670951166},{"$f":"(Expenditure_Detail!AA114*1000000)/Opex_FO!AA19","v":161.70469423125866},{"$f":"(Expenditure_Detail!AB114*1000000)/Opex_FO!AB19","v":111.25083351323711},{"$f":"(Expenditure_Detail!AC114*1000000)/Opex_FO!AC19","v":101.79377014782204},{"$f":"(Expenditure_Detail!AD114*1000000)/Opex_FO!AD19","v":102.05570496976284},{"$f":"(Expenditure_Detail!AE114*1000000)/Opex_FO!AE19","v":102.79996263453612},{"$f":"(Expenditure_Detail!AF114*1000000)/Opex_FO!AF19","v":103.50482760210376},{"$f":"(Expenditure_Detail!AG114*1000000)/Opex_FO!AG19","v":104.20074301003542},{"$f":"(Expenditure_Detail!AH114*1000000)/Opex_FO!AH19","v":104.89142679987749},{"$f":"(Expenditure_Detail!AI114*1000000)/Opex_FO!AI19","v":105.57654924656468},{"$f":"(Expenditure_Detail!AJ114*1000000)/Opex_FO!AJ19","v":106.25577373313079},{"$f":"(Expenditure_Detail!AK114*1000000)/Opex_FO!AK19","v":106.94486618781356},{"$f":"(Expenditure_Detail!AL114*1000000)/Opex_FO!AL19","v":107.59694028722869}]
[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",{"$f":"(Opex_Breakdown!X13*1000000)/Opex_FO!X17","v":383.67373988072143},{"$f":"(Opex_Breakdown!Y13*1000000)/Opex_FO!Y17","v":439.55199941701301},{"$f":"(Opex_Breakdown!Z13*1000000)/Opex_FO!Z17","v":401.07474527021844},{"$f":"(Opex_Breakdown!AA13*1000000)/Opex_FO!AA17","v":463.69431271783515},{"$f":"(Opex_Breakdown!AB13*1000000)/Opex_FO!AB17","v":421.05451541431165},{"$f":"(Opex_Breakdown!AC13*1000000)/Opex_FO!AC17","v":413.85881440567044},{"$f":"(Opex_Breakdown!AD13*1000000)/Opex_FO!AD17","v":416.37603038854525},{"$f":"(Opex_Breakdown!AE13*1000000)/Opex_FO!AE17","v":423.21558301042262},{"$f":"(Opex_Breakdown!AF13*1000000)/Opex_FO!AF17","v":453.66330319531318},{"$f":"(Opex_Breakdown!AG13*1000000)/Opex_FO!AG17","v":428.57358001507657},{"$f":"(Opex_Breakdown!AH13*1000000)/Opex_FO!AH17","v":424.06607354392986},{"$f":"(Opex_Breakdown!AI13*1000000)/Opex_FO!AI17","v":423.41536339311438},{"$f":"(Opex_Breakdown!AJ13*1000000)/Opex_FO!AJ17","v":425.62827239248929},{"$f":"(Opex_Breakdown!AK13*1000000)/Opex_FO!AK17","v":426.03495717734864},{"$f":"(Opex_Breakdown!AL13*1000000)/Opex_FO!AL17","v":425.3634777399792},null,null,null,null,null,null,"ENERGY COSTS"]
[]
[null,"TOTEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy costs per water volume",{"$f":"(Expenditure_Detail!X92*1000000)/Opex_FO!X19","v":243.94000231069498},{"$f":"(Expenditure_Detail!Y92*1000000)/Opex_FO!Y19","v":232.78385454582263},{"$f":"(Expenditure_Detail!Z92*1000000)/Opex_FO!Z19","v":173.91442577819575},{"$f":"(Expenditure_Detail!AA92*1000000)/Opex_FO!AA19","v":196.46884218361961},{"$f":"(Expenditure_Detail!AB92*1000000)/Opex_FO!AB19","v":171.22704220169049},{"$f":"(Expenditure_Detail!AC92*1000000)/Opex_FO!AC19","v":160.76178061603923},{"$f":"(Expenditure_Detail!AD92*1000000)/Opex_FO!AD19","v":163.5790941870703},{"$f":"(Expenditure_Detail!AE92*1000000)/Opex_FO!AE19","v":167.40729910435675},{"$f":"(Expenditure_Detail!AF92*1000000)/Opex_FO!AF19","v":172.15048061022364},{"$f":"(Expenditure_Detail!AG92*1000000)/Opex_FO!AG19","v":171.1635565833364},{"$f":"(Expenditure_Detail!AH92*1000000)/Opex_FO!AH19","v":172.29809641989436},{"$f":"(Expenditure_Detail!AI92*1000000)/Opex_FO!AI19","v":173.42350101186321},{"$f":"(Expenditure_Detail!AJ92*1000000)/Opex_FO!AJ19","v":174.53921742117853},{"$f":"(Expenditure_Detail!AK92*1000000)/Opex_FO!AK19","v":175.67114327843353},{"$f":"(Expenditure_Detail!AL92*1000000)/Opex_FO!AL19","v":176.74226157171691}]
[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",{"$f":"(SUM(Capex_FO_AC!X17,Opex_Breakdown!X37)*1000000)/Opex_FO!X15","v":1531.5607604626518},{"$f":"(SUM(Capex_FO_AC!Y17,Opex_Breakdown!Y37)*1000000)/Opex_FO!Y15","v":1669.5558902636483},{"$f":"(SUM(Capex_FO_AC!Z17,Opex_Breakdown!Z37)*1000000)/Opex_FO!Z15","v":1577.7872786810881},{"$f":"(SUM(Capex_FO_AC!AA17,Opex_Breakdown!AA37)*1000000)/Opex_FO!AA15","v":1445.9455805112482},{"$f":"(SUM(Capex_FO_AC!AB17,Opex_Breakdown!AB37)*1000000)/Opex_FO!AB15","v":1399.7906068809193},{"$f":"(SUM(Capex_FO_AC!AC17,Opex_Breakdown!AC37)*1000000)/Opex_FO!AC15","v":1806.9561619804176},{"$f":"(SUM(Capex_FO_AC!AD17,Opex_Breakdown!AD37)*1000000)/Opex_FO!AD15","v":1830.1605663093155},{"$f":"(SUM(Capex_FO_AC!AE17,Opex_Breakdown!AE37)*1000000)/Opex_FO!AE15","v":1637.7715003465539},{"$f":"(SUM(Capex_FO_AC!AF17,Opex_Breakdown!AF37)*1000000)/Opex_FO!AF15","v":1541.5321409028547},{"$f":"(SUM(Capex_FO_AC!AG17,Opex_Breakdown!AG37)*1000000)/Opex_FO!AG15","v":1476.2032290549887},{"$f":"(SUM(Capex_FO_AC!AH17,Opex_Breakdown!AH37)*1000000)/Opex_FO!AH15","v":1614.2778931104879},{"$f":"(SUM(Capex_FO_AC!AI17,Opex_Breakdown!AI37)*1000000)/Opex_FO!AI15","v":1599.8610350274578},{"$f":"(SUM(Capex_FO_AC!AJ17,Opex_Breakdown!AJ37)*1000000)/Opex_FO!AJ15","v":1543.3435561931199},{"$f":"(SUM(Capex_FO_AC!AK17,Opex_Breakdown!AK37)*1000000)/Opex_FO!AK15","v":1396.4172667750024},{"$f":"(SUM(Capex_FO_AC!AL17,Opex_Breakdown!AL37)*1000000)/Opex_FO!AL15","v":1353.3038607979317},null,null,null,null,null,null,"COMPOSITION OF RAV"]
[]
[null,"INTEREST COVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$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 ",{"$f":"+'Rev&RAV_FO'!X37","v":391.71497582184867},{"$f":"+'Rev&RAV_FO'!Y37","v":411.20688666907836},{"$f":"+'Rev&RAV_FO'!Z37","v":436.1979670277056},{"$f":"+'Rev&RAV_FO'!AA37","v":458.48336978327939},{"$f":"+'Rev&RAV_FO'!AB37","v":467.09079835282228},{"$f":"+'Rev&RAV_FO'!AC37","v":479.41097305780676},{"$f":"+'Rev&RAV_FO'!AD37","v":468.12361284577133},{"$f":"+'Rev&RAV_FO'!AE37","v":456.83625263373591},{"$f":"+'Rev&RAV_FO'!AF37","v":445.54889242170049},{"$f":"+'Rev&RAV_FO'!AG37","v":434.26153220966506},{"$f":"+'Rev&RAV_FO'!AH37","v":423.12201897106326},{"$f":"+'Rev&RAV_FO'!AI37","v":411.98250573246145},{"$f":"+'Rev&RAV_FO'!AJ37","v":400.84299249385964},{"$f":"+'Rev&RAV_FO'!AK37","v":389.70347925525783},{"$f":"+'Rev&RAV_FO'!AL37","v":378.56396601665602}]
[null,null,"Interest cover",{"$f":"Indicators_FO!X225","v":4.9717809090592082},{"$f":"Indicators_FO!Y225","v":4.9789325079038447},{"$f":"Indicators_FO!Z225","v":5.948650735187079},{"$f":"Indicators_FO!AA225","v":2.7821274877960391},{"$f":"Indicators_FO!AB225","v":3.752507800485708},{"$f":"Indicators_FO!AC225","v":3.4660887679009242},{"$f":"Indicators_FO!AD225","v":3.318011540740637},{"$f":"Indicators_FO!AE225","v":3.232204617830063},{"$f":"Indicators_FO!AF225","v":3.1640782610585827},{"$f":"Indicators_FO!AG225","v":3.4289236903744551},{"$f":"Indicators_FO!AH225","v":3.5878375141225698},{"$f":"Indicators_FO!AI225","v":3.6044573838873291},{"$f":"Indicators_FO!AJ225","v":3.5111773694355857},{"$f":"Indicators_FO!AK225","v":3.4527893203636637},{"$f":"Indicators_FO!AL225","v":3.6045513089162786},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},{"$f":"+'Rev&RAV_FO'!AD54","v":52.430436805456218},{"$f":"+'Rev&RAV_FO'!AE54","v":106.03248080786307},{"$f":"+'Rev&RAV_FO'!AF54","v":145.39567750892954},{"$f":"+'Rev&RAV_FO'!AG54","v":175.35002460764983},{"$f":"+'Rev&RAV_FO'!AH54","v":201.89285540243483},{"$f":"+'Rev&RAV_FO'!AI54","v":237.82612211516846},{"$f":"+'Rev&RAV_FO'!AJ54","v":272.55064757019881},{"$f":"+'Rev&RAV_FO'!AK54","v":302.53303826049768},{"$f":"+'Rev&RAV_FO'!AL54","v":321.59860823003271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AA100,AA101)","v":391.71497582184867},411.20688666907836,436.1979670277056,458.48336978327939,467.09079835282228,479.41097305780676,520.5540496512275,562.86873344159903,590.94456993063,609.61155681731486,{"$f":"SUM(AK100,AK101)","v":625.01487437349806},649.80862784762985,673.39364006405845,692.23651751575551,700.16257424668879]
[null,"INTERNAL FINANCING RATIO"]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Internal financing ratio",{"$f":"Indicators_FO!X251","v":0.68157352675095273},{"$f":"Indicators_FO!Y251","v":0.58160241540194169},{"$f":"Indicators_FO!Z251","v":0.69069964994629451},{"$f":"Indicators_FO!AA251","v":0.35894636750636433},{"$f":"Indicators_FO!AB251","v":0.56393931536483055},{"$f":"Indicators_FO!AC251","v":0.35828523859656419},{"$f":"Indicators_FO!AD251","v":0.35871563644204651},{"$f":"Indicators_FO!AE251","v":0.50391800105608886},{"$f":"Indicators_FO!AF251","v":0.61619178925264484},{"$f":"Indicators_FO!AG251","v":0.74305824946667964},{"$f":"Indicators_FO!AH251","v":0.59269253036601199},{"$f":"Indicators_FO!AI251","v":0.61480412534929163},{"$f":"Indicators_FO!AJ251","v":0.68214431377547058},{"$f":"Indicators_FO!AK251","v":0.93270637537928003},{"$f":"Indicators_FO!AL251","v":1.0636879144846954}]

{"sheet":"Determination_Lookup","index":25,"n_rows":305,"n_cols":76,"rows_kept":305,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"+KeyAssumptionsPriceControl_FO!B2","v":"Goulburn Valley Water"}]
[null,{"$f":"Expenditure_Detail!B6","v":"$m, 01/01/23"}]
[]
[]
[null,"Water business 1","Water business 2","Parameter 1","Parameter 2","ID","Year","Index","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23",null,null,"WACC - HISTORIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVW1","GVW2","GVW3"]
[null,{"$f":"$B$2","v":"Goulburn Valley Water"},{"$f":"INDEX($C$25:$C$42,MATCH($B8,$B$25:$B$42,0))","v":"GVW"},"RAV (Opening Base)",null,{"$f":"C8&D8&E8","v":"GVWRAV (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":311.50203647545351},{"$f":"INDEX($I$47:$R$305,MATCH($F8,$F$47:$F$305,0),MATCH(J$6,$I$46:$R$46,0))/$H8","v":324.90982679409586},345.18506711937692,359.03586811736523,378.85827656167436,394.03605576334041,411.83457546846091,431.56886055401264,449.65635021439311,458.99084067326731,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$47,0))","v":3.2300000000000002E-2},5.9589999999999999E-3]
[null,"Goulburn Valley Water","GVW","RoA",null,"GVWRoA",{"$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$7,0))","v":0.89184826472962064},14.362643696868441,15.365588674362099,16.366808038212643,17.293872037485297,18.050437011773617,17.285925039922141,18.091003702682059,18.902280770982305,19.490482244540317,19.974000519716853,null,null,"Debt Premium",null,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2]
[null,"Goulburn Valley Water","GVW","Revenue Req",null,"GVWRevenue Req","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G10,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},77.929722777741759,78.594069263308242,79.774447054567602,82.384221069414778,83.825147629951175,81.08757624689899,82.858152399618504,84.676018279413583,86.425116612588454,85.619469774404408,null,null,"Equity Premium",null,0.06,0.06,0.06]
[null,"Goulburn Valley Water","GVW","RegDepEx",null,"GVWRegDepEx","2017-18",{"$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":10.262741763904732},10.262741763904732,10.262741763904732,10.262741763904732,10.262741763904732,11.970591826934712,11.970591826934712,11.919163944840694,11.867736062746674,10.408789052987284,null,null,"Equity Beta",null,0.75,0.65,0.65]
[null,"Goulburn Valley Water","GVW","RegDepNew",null,"GVWRegDepNew","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G12,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0.43915209844844849,1.1999167433933933,2.1873661792834795,3.2315822171255171,4.1397553677761678,0.41630348151940955,1.3257081825362025,2.5563295260006003,3.8457114331302753,4.8449520791323,null,null,"Gearing (Debt/Assets)",null,0.6,0.6,0.6]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Water","GVWTotal prescribed capexWater","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G13,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},15.284225511312217,28.266590850678735,16.729987140271493,23.246701058823529,24.202048048048049,18.173495022624437,17.341514932126699,18.794676923076924,19.579563800904978,{"$f":"INDEX($I$47:$R$305,MATCH($F13,$F$47:$F$305,0),MATCH(R$6,$I$46:$R$46,0))/$H13","v":18.540149321266973},null,null,"Forecast Inflation",null,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Sewerage","GVWTotal 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":11.59989923076923},7.5844628144796387,{"$f":"INDEX($I$47:$R$305,MATCH($F14,$F$47:$F$305,0),MATCH(K$6,$I$46:$R$46,0))/$H14","v":13.268209927601811},15.076409891402717,8.340615615615615,14.489011764705884,18.73188597285068,16.313313122171945,8.0585457013574651,12.572766515837106,null,null,"Franking credit value",null,0.5,0.5,0.5]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Recycled Water","GVWTotal prescribed capexRecycled Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G15,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Rural Water","GVWTotal prescribed capexRural Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G16,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Bulk Water","GVWTotal prescribed capexBulk Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G17,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0,null,null,"INDICATORS - HISTORIC"]
[null,"Goulburn Valley Water","GVW","Total controllable opex",null,"GVWTotal controllable opex","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G18,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},44.112772941176473,43.990397864253396,46.865046054298652,49.585194868778274,48.724700959276014,46.818140996601542,46.949447415143304,46.818172759094381,46.804207760782582,46.078761245264836,null,null,null,null,"GVW3","GVW4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend plus tax equivalents benchmark",null,{"$f":"INDEX($W$59:$BX$61,MATCH($U19,$U$59:$U$61,0),MATCH(W$18,$W$58:$BX$58,0))","v":0},0]
[null,"Goulburn Valley Water","GVW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"GVWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,{"$f":"INDEX($I$47:$R$305,MATCH($F20,$F$47:$F$305,0),MATCH(I$6,$I$46:$R$46,0))","v":0},0,57236,57873,58662,59499,60279,0,0,0,null,null,"Marginal Interest Rate - Borrowings :",null,6.5000000000000002E-2,0.05]
[null,"Goulburn Valley Water","GVW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"GVWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,0,0,50348,50940,51667,52492,53206,0,0,0,null,null,"Marginal Interest Rate - Cash :",null,4.4999999999999998E-2,3.5000000000000003E-2]
[null,"Goulburn Valley Water","GVW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"GVWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,0,0,26256,22438,24037,26296,25546,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDICATORS - HISTORIC"]
[null,"Water business 1","Water business 2","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVW4"]
[null,"Barwon Water","BW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Debt",null,{"$f":"INDEX($W$65:$AO$69,MATCH($U25,$U$65:$U$69,0),MATCH(W$24,$W$64:$AO$64,0))","v":3.6191615984567882E-2}]
[null,"Central Highlands Water","CHW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,{"$f":"INDEX($W$65:$AO$69,MATCH($U26,$U$65:$U$69,0),MATCH(W$24,$W$64:$AO$64,0))","v":5.2999999999999999E-2}]
[null,"City West Water","CWW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,0.6]
[null,"Coliban Water","CW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,2.3E-2]
[null,"East Gippsland Water","EGW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,4.2900000000000001E-2]
[null,"Gippsland Water","CGW","2017-18"]
[null,"Goulburn Valley Water","GVW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COST EFFICIENCY AND CUSTOMER GROWTH"]
[null,"GWM Water","GWMW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GVW3","GVW4"]
[null,"Lower Murray Water - Urban","LMW-U","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost efficiency improvement rate (% per annum)",null,{"$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$72,0))","v":3.1E-2}]
[null,"Lower Murray Water - Rural","LMW-R","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer growth forecast (% per annum)",null,{"$f":"INDEX($W$73:$AZ$74,MATCH($U34,$U$73:$U$74,0),MATCH(W$32,$W$72:$AZ$72,0))","v":1.208877947061331E-2},{"$f":"INDEX($W$73:$AZ$74,MATCH($U34,$U$73:$U$74,0),MATCH(X$32,$W$72:$AZ$72,0))","v":1.32E-2}]
[null,"North East Water","NEW","2017-18"]
[null,"South East Water","SEW","2017-18"]
[null,"Wannon Water","WNW","2017-18"]
[null,"Westernport Water","WPW","2017-18"]
[null,"Yarra Valley Water","YVW","2017-18"]
[null,"Southern Rural Water","SRW","2017-18"]
[null,"South Gippsland Water","SGW","2019-20"]
[null,"Western Water","WW","2019-20"]
[]
[]
[]
[null,"Water business 1","Water business 2","Parameter 1","Parameter 2","ID","Year",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23",null,null,"WACC - HISTORIC"]
[null,"South Gippsland Water","SGW","RAV (Opening Base)",null,{"$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":"Goulburn Valley 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"]