{"text_format":"1","workbook":"xlsx","n_sheets":26,"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","Dashboard - Pricing","Dashboard - Opex","Dashboard - Capex","Dashboard data ","Determination_Lookup","General_BL"],"not_rendered":{"charts":18,"images":1,"macros":1,"external_links":4,"defined_names":65,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":42,"n_cols":18,"rows_kept":42,"cut":false,"hidden":false,"merged":[[6,8,6,9]]}
[80,null,null,null,null,null,null,null,null,null,null,null,"ESC USE ONLY"]
[null,null,null,"ESSENTIAL SERVICES COMMISSION"]
[null,null,null,"Water Price Review "]
[null,null,null,"Financial Model Template "]
[]
[]
[null,"Table of Contents",null,null,null,"Water Business:",null,{"$f":"+N24","v":"Lower Murray Water - Rural"},{"$f":"+O24","v":"LMW-R"}]
[null,"Section & Sheet Titles",null,null,null,"Regulatory Period:",null,"2023-24 to 2027-28 (Fifth)",null,null,null,null,null,"[Decision]","[Month]","[Year]","[Version]"]
[null,null,null,null,null,"Model Name:",null,{"$f":"I7&\"_Price Review Template_\"&O9&P9&Q9","v":"LMW-R_Price Review Template_Oct2021 - v1"},null,null,null,null,null,"Draft","Oct",2021," - v1"," << Select"]
[null,1,"Model Quality Check",null,null,"Decision type:",null,{"$f":"+N9&\" Decision\"","v":"Draft Decision"},null,null,null,null,null,"Draft","Jan",2016," - v1"]
[null,2,"Key Assumptions Price Control",null,null,null,null,null,null,null,null,null,null,"Final","Feb",2017,"- v1.2"]
[null,3,"Expenditure - Detail",null,null,"Model Key:",null,null,null,null,null,null,null,null,"Mar",2018," - v3"]
[null,4,"Operating Expenditure - Forecast",null,null,null,null,null,null,null,null,null,null,null,"Apr",2019," - v3.1"]
[null,5,"Operating Expenditure - Breakdown",null,null,null,"BLUE",{"$f":"+I7&\" - DATA INPUT CELL\"","v":"LMW-R - DATA INPUT CELL"},null,null,null,null,null,null,"May",2020," - v4"]
[null,6,"Capital Expenditure - Forecast Input",null,null,null,null,null,null,null,null,null,null,null,"Jun",2021," - v4.1"]
[null,7,"Capital Expenditure - Asset Category Breakdown",null,null,null,"PURPLE","NOTES / INSTRUCTIONS",null,null,null,null,null,null,"Jul",2022," - v5"]
[null,8,"Expenditure Summary",null,null,null,null,null,null,null,null,null,null,null,"Aug",2023," - v5.1"]
[null,9,"Rolled forward regulatory asset base (RAB)",null,null,null,"GREY","MODEL PARAMETERS / ASSUMPTIONS",null,null,null,null,null,null,"Sep",null," - v6"]
[null,10,"Previous period adjustments",null,null,null,null,null,null,null,null,null,null,null,"Oct",null," - v6.1"]
[null,11,"Revenue forecast (price caps)",null,null,null,"WHITE","FORMULA / HARDCODED VALUES",null,null,null,null,null,null,"Nov",null," - v7"]
[null,12,"Revenue forecast (tariff basket)",null,null,null,null,null,null,null,null,null,null,null,"Dec",null," - v7.1"]
[null,13,"Non Prescribed Services",null,null,null,"ORANGE","FORMULA DIFFERENT TO ADJACENT CELL"]
[null,14,"Cash, debt and tax assumptions",null,null,null,null,null,null,null,null,null,null,"[Business]"]
[null,15,"Revenue requirement detail",null,null,null,"GREEN","DATA FROM 2018 DECISION OR PERFORMANCE REPORT",null,null,null,null,null,"Lower Murray Water - Rural",{"$f":"+VLOOKUP(N24,N25:O42,2,FALSE)","v":"LMW-R"}]
[null,16,"Financial indicators",null,null,null,null,null,null,null,null,null,null,"Barwon Water","BW","Urban model"]
[null,17,"Outcomes",null,null,null,"RED","ERROR CHECK",null,null,null,null,null,"Central Highlands Water","CHW","Urban model"]
[null,18,"Guaranteed Service Levels (GSL)",null,null,null,null,null,null,null,null,null,null,"Greater Western Water","GWW","Urban model"]
[null,19,"Dashboard - Pricing",null,null,null,null,null,null,null,null,null,null,"Coliban Water","CW","Urban model"]
[null,20,"Dashboard - Opex",null,null,null,null,null,null,null,null,null,null,"East Gippsland Water","EGW","Urban model"]
[null,21,"Dashboard - Capex",null,null,null,null,null,null,null,null,null,null,"Gippsland Water","CGW","Urban model"]
[null,22,"Dashboard - Data",null,null,null,null,null,null,null,null,null,null,"Goulburn Valley Water","GVW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GWM Water","GWMW","GWMW model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Murray Water - Urban","LMW-U","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,">>>>","Lower Murray Water - Rural","LMW-R","LMW-R model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"North East Water","NEW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"South East Water","SEW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"South Gippsland Water","SGW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern Rural Water","SRW","SRW model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Wannon Water","WNW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Westernport Water","WPW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Yarra Valley Water","YVW","Urban model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban model"]

{"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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"AF6+1","v":2029},{"$f":"AG6+1","v":2030},2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$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","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,"  Model ready for submission:",null,null,null,null,{"$f":"SUM(AA15:AK49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"(If No, please ensure that the error check is corrected at the source)"]
[]
[null,null,null,"  All financial indicators satisfied:",null,null,null,null,{"$f":"SUM(AB54:AK59)","v":13},null,null,null,null,null,null,null,null,null,null,null,null,"(If No, please ensure that the error check is corrected at the source)"]
[]
[]
[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,{"$f":"Opex_FO!AC97","v":0},{"$f":"Opex_FO!AD97","v":0},{"$f":"Opex_FO!AE97","v":0},{"$f":"Opex_FO!AF97","v":0},{"$f":"Opex_FO!AG97","v":0},{"$f":"Opex_FO!AH97","v":0},{"$f":"Opex_FO!AI97","v":0},{"$f":"Opex_FO!AJ97","v":0},{"$f":"Opex_FO!AK97","v":0},{"$f":"Opex_FO!AL97","v":0}]
[]
[null,null,null,null,"2.","Opex_Breakdown"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_FO' tab row 92",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,{"$f":"Capex_FO_AC!AB31","v":0},{"$f":"Capex_FO_AC!AC31","v":0},{"$f":"Capex_FO_AC!AD31","v":0},{"$f":"Capex_FO_AC!AE31","v":0},{"$f":"Capex_FO_AC!AF31","v":0},{"$f":"Capex_FO_AC!AG31","v":0},{"$f":"Capex_FO_AC!AH31","v":0},{"$f":"Capex_FO_AC!AI31","v":0},{"$f":"Capex_FO_AC!AJ31","v":0},{"$f":"Capex_FO_AC!AK31","v":0},{"$f":"Capex_FO_AC!AL31","v":0}]
[]
[null,null,null,null,"5.","RollForward_FO"]
[null,null,null,null,null,null,"Reconciliation of existing assets book value to RAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IF(KeyAssumptionsPriceControl_FO!I47=1,IF(RevenuePriceCap_FO!AD34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I58=1,RevenuePriceCap_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,{"$f":"IF(KeyAssumptionsPriceControl_FO!I47=1,IF(RevenuePriceCap_FO!AI34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I58=1,RevenuePriceCap_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,{"$f":"RevenuePriceCap_FO!AC456","v":0},{"$f":"RevenuePriceCap_FO!AD456","v":0},{"$f":"RevenuePriceCap_FO!AE456","v":0},{"$f":"RevenuePriceCap_FO!AF456","v":0},{"$f":"RevenuePriceCap_FO!AG456","v":0},{"$f":"RevenuePriceCap_FO!AH456","v":0},{"$f":"RevenuePriceCap_FO!AI456","v":0},{"$f":"RevenuePriceCap_FO!AJ456","v":0},{"$f":"RevenuePriceCap_FO!AK456","v":0},{"$f":"RevenuePriceCap_FO!AL456","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,{"$f":"IF(KeyAssumptionsPriceControl_FO!I47=2,IF(RevenueTariffBasket_FO!AD34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I58=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,{"$f":"IF(KeyAssumptionsPriceControl_FO!I47=2,IF(RevenueTariffBasket_FO!AI34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I58=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,{"$f":"RevenueTariffBasket_FO!AC459","v":0},{"$f":"RevenueTariffBasket_FO!AD459","v":0},{"$f":"RevenueTariffBasket_FO!AE459","v":0},{"$f":"RevenueTariffBasket_FO!AF459","v":0},{"$f":"RevenueTariffBasket_FO!AG459","v":0},{"$f":"RevenueTariffBasket_FO!AH459","v":0},{"$f":"RevenueTariffBasket_FO!AI459","v":0},{"$f":"RevenueTariffBasket_FO!AJ459","v":0},{"$f":"RevenueTariffBasket_FO!AK459","v":0},{"$f":"RevenueTariffBasket_FO!AL459","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$243","v":1},{"$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$252","v":1},{"$f":"Indicators_FO!AG$252","v":1},{"$f":"Indicators_FO!AH$252","v":0},{"$f":"Indicators_FO!AI$252","v":1},{"$f":"Indicators_FO!AJ$252","v":1},{"$f":"Indicators_FO!AK$252","v":0},{"$f":"Indicators_FO!AL$252","v":0}]

{"sheet":"KeyAssumptionsPriceControl_FO","index":3,"n_rows":83,"n_cols":38,"rows_kept":83,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32],[3,33,3,37],[51,27,51,30],[54,25,58,25]]}
[80,"Key Assumptions Price Control"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,"2003-04","2004-05",{"$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"},"2029-30","2030-31","2031-32","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,{"$f":"[3]KeyAssumptionsPriceControl_FO!$AB$13","v":123.9}]
[null,null,null,null,null,"Inflation",null,null,null,{"$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,{"$f":"+IF(S13=0,$AC$44,S13/R13-1)","v":2.5025025025025016E-2},2.9296875E-2,1.3282732447817747E-2,1.3108614232209881E-2,2.1256931608133023E-2,1.9004524886877761E-2,1.3321492007104752E-2,2.1910604732690686E-2,1.1149228130360234E-2,5.0890585241730291E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,null,"Inflation factor",null,null,0.78718662952646246,0.80278551532033426,0.82172701949860727,0.84623955431754883,0.86685236768802221,0.90362116991643449,0.92590529247910858,0.9526462395543176,0.98440111420612808,{"$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,{"$f":"[3]KeyAssumptionsPriceControl_FO!AA23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AB23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AC23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AD23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AE23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AF23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AG23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AH23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AI23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AJ23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AK23","v":3.7532999999999997E-2},{"$f":"[3]KeyAssumptionsPriceControl_FO!AL23","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},{"$f":"IF(V23<>\"\",SUMPRODUCT(M23:V23,M24:V24),\"\")","v":6.2908056485546288E-2},{"$f":"IF(W23<>\"\",SUMPRODUCT(N23:W23,N24:W24),\"\")","v":6.0022356485546283E-2},{"$f":"IF(X23<>\"\",SUMPRODUCT(O23:X23,O24:X24),\"\")","v":5.772039860552404E-2},{"$f":"IF(Y23<>\"\",SUMPRODUCT(P23:Y23,P24:Y24),\"\")","v":5.366436095525777E-2},4.9662576812986602E-2,4.7106988872374508E-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",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,"4th period"]
[null,null,null,null,"Parameters",null,null,null,null,null,null,null,null,null,null,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,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,{"$f":"Determination_Lookup!Y8","v":9.1599999999999997E-3},null,{"$f":"Determination_Lookup!Z8","v":8.2000000000000007E-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,{"$f":"Determination_Lookup!Y9","v":3.1579999999999997E-2},null,{"$f":"Determination_Lookup!Z9","v":2.5000000000000001E-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,{"$f":"Determination_Lookup!Y10","v":0.06},null,{"$f":"Determination_Lookup!Z10","v":0.06}]
[null,null,null,null,null,"Equity Beta",null,null,null,null,{"$f":"Determination_Lookup!W11","v":0.75},null,{"$f":"Determination_Lookup!X11","v":0.7},null,{"$f":"Determination_Lookup!Y11","v":0.7},null,{"$f":"Determination_Lookup!Z11","v":0.7},null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) - Real"]
[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,{"$f":"Determination_Lookup!Y12","v":0.6},null,{"$f":"Determination_Lookup!Z12","v":0.6}]
[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,{"$f":"Determination_Lookup!Y13","v":2.7E-2},null,{"$f":"Determination_Lookup!Z13","v":2.3E-2},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,"Franking credit value",null,null,null,null,{"$f":"Determination_Lookup!W14","v":0.5},null,{"$f":"Determination_Lookup!X14","v":0.5},null,{"$f":"Determination_Lookup!Y14","v":0.5},null,{"$f":"Determination_Lookup!Z14","v":0.5}]
[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,"Return on Equity",null,null,{"$f":"IF(AE65<>0,(AE65/100),IF(AE63<>0,(AE63/100),(AE61/100)))","v":4.0999999999999995E-2},{"$f":"+$AC$40","v":4.0999999999999995E-2},4.0999999999999995E-2,4.0999999999999995E-2,4.0999999999999995E-2,4.0999999999999995E-2,4.0999999999999995E-2,4.0999999999999995E-2,4.0999999999999995E-2,4.0999999999999995E-2]
[null,null,null,null,"'Vanilla' After Tax WACC (Real)",null,null,null,null,null,{"$f":"ROUND(((K33+K35*K36)*(1-K37))+((K33+K34)*K37),3)","v":5.1999999999999998E-2},null,{"$f":"ROUND(((M33+M35*M36)*(1-M37))+((M33+M34)*M37),3)","v":0.06},null,{"$f":"ROUND(((O33+O35*O36)*(1-O37))+((O33+O34)*O37),3)","v":4.4999999999999998E-2},null,{"$f":"ROUND(((Q33+Q35*Q36)*(1-Q37))+((Q33+Q34)*Q37),3)","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,null,{"$f":"ROUND((AC40*(1-AC43)+AC38*AC43),4)","v":2.5499999999999998E-2},2.3599999999999999E-2,2.2599999999999999E-2,2.1700000000000001E-2,2.1100000000000001E-2,2.06E-2,2.01E-2,2.0400000000000001E-2,2.0799999999999999E-2,2.0799999999999999E-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,{"$f":"+AC43","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Form of price control selected"]
[]
[null,null,null,null,"Price caps",null,null,null,2]
[]
[null,null,null,null,"Revenue cap / Hybrid Tariff Basket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PREMO Assessment Matrix (linked to Regulatory Rate of Return calculation above)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water business self-assessment"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leading","Advanced","Standard","Basic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC assessment of submission","Leading",4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced",4.3,4.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard",3.7,3.9,4.0999999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic",null,null,3.5,3.7]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water business self-assessment (Maximum allowable ROE)",null,null,null,"Standard",{"$f":"+VLOOKUP(AD61,$AD$72:$AE$76,2,FALSE)","v":4.0999999999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROE Override (Must be less than Maximum allowable ROE)",null,null,null,null,{"$f":"+IF(AD63<=AE61,AD63,\"CHECK\")","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,"ESC assessment of submission",null,null,null,"[Select]",{"$f":"IFERROR(IF(AD65=AD61,AE61,VLOOKUP(AD61&AD65,AD79:AE83,2,FALSE)),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"IFERROR(IF(AE65=0,\"\",AE65-AE61),\"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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",{"$f":"+AB55","v":4.9000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced",{"$f":"+AC56","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",{"$f":"+AD57","v":4.0999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic",{"$f":"+AE58","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,{"$f":"AD54&AA58","v":"StandardBasic"},{"$f":"+AD58","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,{"$f":"+AC54&AA57","v":"AdvancedStandard"},{"$f":"+AC57","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,{"$f":"+AB54&AA56","v":"LeadingAdvanced"},{"$f":"+AB56","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,{"$f":"+AB54&AA57","v":"LeadingStandard"},{"$f":"+AB57","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":"+AD61&\"Basic\"","v":"StandardBasic"},"CHECK"]

{"sheet":"Expenditure_Detail","index":4,"n_rows":116,"n_cols":38,"rows_kept":116,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[null,"Expenditure - Detail"]
[null,{"$f":"+Model_Name","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2024,2025,2026,2027,2028]
[null,"$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",{"$f":"+CONCATENATE(AH5-1,\"-\",RIGHT(AH5,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[null,"This worksheet outlines the key cost drivers of operating expenditure - capitalised costs are excluded. This tab does not link to the Rev&RAV_FO worksheet"]
[]
[]
[null,null,"Expenditure Summary"]
[]
[null,null,null,"Total Labour costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W34","v":8.5856118042359757},8.7092133618829912,8.8989121210904951,8.5166018758353363,9.2169185043975865,9.5763440000000006,7.8514480000000004,7.7934549999999998,7.8313110000000004,7.8190770000000001,7.7809549999999996,7.7809549999999996,7.7809549999999996,7.7809549999999996,7.7809549999999996,7.7809549999999996]
[null,null,null,"Total Energy costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W93","v":4.2556105731176466},{"$f":"X93","v":5.7949237815932513},4.8661123688650321,4.9015487393439106,4.0660772156488552,3.7201451749999999,3.9823040320000005,3.990253864,4.0645740400000001,4.1302910000000006,4.0563912479999997,{"$f":"AH93","v":4.0563912479999997},4.0563912479999997,4.0563912479999997,4.0563912479999997,4.0563912479999997]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W104","v":0.6662477503167421},{"$f":"X104","v":0.63452601101243344},0.69313189141104314,0.83612629245283021,0.86402027557251926,0.9588913,0.98623304000000001,1.03587154,1.0360056600000001,1.0690426600000003,1.06660328,{"$f":"AH104","v":1.06660328},1.06660328,1.06660328,1.06660328,1.06660328]
[null,null,null,"Total Chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W115","v":4.9361535746606337E-2},{"$f":"X115","v":4.5096959147424516E-2},2.0688368098159514E-2,5.0999832761578053E-2,2.6978463104325702E-2,4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,{"$f":"AH115","v":4.4499999999999998E-2},4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2]
[]
[]
[]
[]
[null,null,"Labour assumptions"]
[]
[null,null,null,"Current FTEs (at 30 June)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W23","v":76.423999999999992},{"$f":"[3]Expenditure_Detail!X23","v":85.527000000000001},{"$f":"[3]Expenditure_Detail!Y23","v":94.308000000000007},{"$f":"[3]Expenditure_Detail!Z23","v":89.107199999999992},{"$f":"[3]Expenditure_Detail!AA23","v":94.7}]
[null,null,null,"Actual and forecast labour costs for current FTEs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W24","v":8.5856118042359757},{"$f":"[3]Expenditure_Detail!X24","v":8.7092133618829912},{"$f":"[3]Expenditure_Detail!Y24","v":8.8989121210904951},{"$f":"[3]Expenditure_Detail!Z24","v":8.5166018758353363},{"$f":"[3]Expenditure_Detail!AA24","v":9.2169185043975865},{"$f":"[3]Expenditure_Detail!AB24","v":9.5763440000000006},{"$f":"[3]Expenditure_Detail!AC24","v":7.8514480000000004},{"$f":"[3]Expenditure_Detail!AD24","v":7.7934549999999998},{"$f":"[3]Expenditure_Detail!AE24","v":7.8313110000000004},{"$f":"[3]Expenditure_Detail!AF24","v":7.8190770000000001},{"$f":"[3]Expenditure_Detail!AG24","v":7.7809549999999996},{"$f":"[3]Expenditure_Detail!AH24","v":7.7809549999999996},{"$f":"[3]Expenditure_Detail!AI24","v":7.7809549999999996},{"$f":"[3]Expenditure_Detail!AJ24","v":7.7809549999999996},{"$f":"[3]Expenditure_Detail!AK24","v":7.7809549999999996},{"$f":"[3]Expenditure_Detail!AL24","v":7.7809549999999996}]
[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":112.34182723013681},101.82998774519147,94.360097988404959,95.577033907869819,{"$f":"+AA24/$AA$23*10^3","v":97.327544925000907},{"$f":"+AB24/$AA$23*10^3","v":101.12295670538543},82.908637803590281,82.296251319957761,82.695997888067581,82.566810982048565,82.164255543822591,82.164255543822591,82.164255543822591,82.164255543822591,82.164255543822591,82.164255543822591]
[null,null,null,"Annual growth in labour costs for current FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X25/W25-1","v":-9.3570130948746333E-2},-7.3356482920123423E-2,1.2896721658919752E-2,1.8315184574763776E-2,3.8996275754301646E-2,-0.18012051363234249,-7.3862808490866572E-3,4.8574091978461631E-3,-1.5621905451080886E-3,-4.8755115213726663E-3,0,0,0,0,0]
[]
[null,null,null,"Change in FTEs in future periods (net no. annual change)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!AB28","v":3.7999999999999972},{"$f":"[3]Expenditure_Detail!AC28","v":-21.299999999999997},{"$f":"[3]Expenditure_Detail!AD28","v":0},{"$f":"[3]Expenditure_Detail!AE28","v":0.20000000000000284},{"$f":"[3]Expenditure_Detail!AF28","v":0},{"$f":"[3]Expenditure_Detail!AG28","v":0},{"$f":"[3]Expenditure_Detail!AH28","v":0},{"$f":"[3]Expenditure_Detail!AI28","v":0},{"$f":"[3]Expenditure_Detail!AJ28","v":0},{"$f":"[3]Expenditure_Detail!AK28","v":0},{"$f":"[3]Expenditure_Detail!AL28","v":0}]
[null,null,null,"Increase or decrease in  labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!AB29","v":0},{"$f":"[3]Expenditure_Detail!AC29","v":0},{"$f":"[3]Expenditure_Detail!AD29","v":0},{"$f":"[3]Expenditure_Detail!AE29","v":0},{"$f":"[3]Expenditure_Detail!AF29","v":0},{"$f":"[3]Expenditure_Detail!AG29","v":0},{"$f":"[3]Expenditure_Detail!AH29","v":0},{"$f":"[3]Expenditure_Detail!AI29","v":0},{"$f":"[3]Expenditure_Detail!AJ29","v":0},{"$f":"[3]Expenditure_Detail!AK29","v":0},{"$f":"[3]Expenditure_Detail!AL29","v":0}]
[]
[]
[]
[null,null,null,"Total FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W23","v":76.423999999999992},85.527000000000001,94.308000000000007,89.107199999999992,94.7,{"$f":"+$AA$23+SUM($AB28:AB28)","v":98.5},{"$f":"+$AA$23+SUM($AB28:AC28)","v":77.2},{"$f":"+$AA$23+SUM($AB28:AD28)","v":77.2},{"$f":"+$AA$23+SUM($AB28:AE28)","v":77.400000000000006},{"$f":"+$AA$23+SUM($AB28:AF28)","v":77.400000000000006},{"$f":"+$AA$23+SUM($AB28:AG28)","v":77.400000000000006},{"$f":"+$AA$23+SUM($AB28:AH28)","v":77.400000000000006},{"$f":"+$AA$23+SUM($AB28:AI28)","v":77.400000000000006},{"$f":"+$AA$23+SUM($AB28:AJ28)","v":77.400000000000006},{"$f":"+$AA$23+SUM($AB28:AK28)","v":77.400000000000006},{"$f":"+$AA$23+SUM($AB28:AL28)","v":77.400000000000006}]
[null,null,null,"Total labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W24","v":8.5856118042359757},8.7092133618829912,8.8989121210904951,8.5166018758353363,{"$f":"+AA24","v":9.2169185043975865},{"$f":"+AB29+AB24","v":9.5763440000000006},{"$f":"+AC29+AC24","v":7.8514480000000004},7.7934549999999998,7.8313110000000004,7.8190770000000001,7.7809549999999996,{"$f":"+AH29+AH24","v":7.7809549999999996},{"$f":"+AI29+AI24","v":7.7809549999999996},{"$f":"+AJ29+AJ24","v":7.7809549999999996},{"$f":"+AK29+AK24","v":7.7809549999999996},{"$f":"+AL29+AL24","v":7.7809549999999996}]
[null,null,null,"Cost per FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W34/W33","v":0.11234182723013682},0.10182998774519147,9.4360097988404959E-2,9.5577033907869813E-2,9.7327544925000911E-2,9.7221766497461934E-2,0.10170269430051813,0.1009514896373057,0.10117972868217054,0.10102166666666666,0.10052913436692505,{"$f":"+AH34/AH33","v":0.10052913436692505},{"$f":"+AI34/AI33","v":0.10052913436692505},{"$f":"+AJ34/AJ33","v":0.10052913436692505},{"$f":"+AK34/AK33","v":0.10052913436692505},{"$f":"+AL34/AL33","v":0.10052913436692505}]
[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,{"$f":"+X34/W34-1","v":1.4396359917651091E-2},{"$f":"+Y34/X34-1","v":2.178138843603783E-2},{"$f":"+Z34/Y34-1","v":-4.296145866516432E-2},{"$f":"+AA34/Z34-1","v":8.2229583908260517E-2},3.8996275754301646E-2,-0.18012051363234238,-7.3862808490867682E-3,4.8574091978461631E-3,-1.5621905451079776E-3,-4.8755115213726663E-3,0,0,0,0,0]
[null,null,null,"Annual growth in total labour costs per FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.3570130948746333E-2,-7.3356482920123423E-2,1.2896721658919752E-2,1.8315184574763776E-2,-1.0868293001790041E-3,4.6089759160806709E-2,-7.3862808490866572E-3,2.2608784247251101E-3,-1.5621905451079776E-3,-4.8755115213727773E-3,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,"Energy assumptions"]
[]
[null,null,null,"Electricity - traditional sources"]
[]
[null,null,null,"BASE LOAD"]
[]
[null,null,null,"Large sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W50","v":21620359.908537496},{"$f":"[3]Expenditure_Detail!X50","v":23137480.770525001},{"$f":"[3]Expenditure_Detail!Y50","v":20262733.625},{"$f":"[3]Expenditure_Detail!Z50","v":19826392.12125},{"$f":"[3]Expenditure_Detail!AA50","v":18661357.975749999},{"$f":"[3]Expenditure_Detail!AB50","v":21252790.205670174},{"$f":"[3]Expenditure_Detail!AC50","v":21428990.269485556},{"$f":"[3]Expenditure_Detail!AD50","v":21588432.749907546},{"$f":"[3]Expenditure_Detail!AE50","v":22088600.692805227},{"$f":"[3]Expenditure_Detail!AF50","v":22290660.721493516},{"$f":"[3]Expenditure_Detail!AG50","v":22512843.138219271},{"$f":"[3]Expenditure_Detail!AH50","v":22512843.138219271},{"$f":"[3]Expenditure_Detail!AI50","v":22512843.138219271},{"$f":"[3]Expenditure_Detail!AJ50","v":22512843.138219271},{"$f":"[3]Expenditure_Detail!AK50","v":22512843.138219271},{"$f":"[3]Expenditure_Detail!AL50","v":22512843.138219271}]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W51","v":4.0799620166647719},{"$f":"[3]Expenditure_Detail!X51","v":5.6601877440410426},{"$f":"[3]Expenditure_Detail!Y51","v":4.7050152256731739},{"$f":"[3]Expenditure_Detail!Z51","v":4.8010008915116371},{"$f":"[3]Expenditure_Detail!AA51","v":3.9367613304281179},{"$f":"[3]Expenditure_Detail!AB51","v":3.5226896046316036},{"$f":"[3]Expenditure_Detail!AC51","v":3.797080105691002},{"$f":"[3]Expenditure_Detail!AD51","v":3.8053403146954219},{"$f":"[3]Expenditure_Detail!AE51","v":3.8790955554827682},{"$f":"[3]Expenditure_Detail!AF51","v":3.9436287360657567},{"$f":"[3]Expenditure_Detail!AG51","v":3.8719704488428164},{"$f":"[3]Expenditure_Detail!AH51","v":3.8719704488428164},{"$f":"[3]Expenditure_Detail!AI51","v":3.8719704488428164},{"$f":"[3]Expenditure_Detail!AJ51","v":3.8719704488428164},{"$f":"[3]Expenditure_Detail!AK51","v":3.8719704488428164},{"$f":"[3]Expenditure_Detail!AL51","v":3.8719704488428164}]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W51/W50*100*10^6","v":18.870925525405649},24.463284487097642,23.220041840100802,24.215201949758203,21.095792361648321,16.575186460419499,17.719360818871461,17.626755766750687,17.561526913501044,17.691843168485168,17.198940289640746,{"$f":"+AH51/AH50*100*10^6","v":17.198940289640746},17.198940289640746,17.198940289640746,17.198940289640746,17.198940289640746]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X52/W52-1","v":0.29634788999421802},{"$f":"+Y52/X52-1","v":-5.0820757435598995E-2},{"$f":"+Z52/Y52-1","v":4.2857808634038319E-2},{"$f":"+AA52/Z52-1","v":-0.12882030034612324},{"$f":"+AB52/AA52-1","v":-0.21428945752458117},{"$f":"+AC52/AB52-1","v":6.9029350661253819E-2},{"$f":"+AD52/AC52-1","v":-5.2262072581166219E-3},{"$f":"+AE52/AD52-1","v":-3.7005592017496092E-3},{"$f":"+AF52/AE52-1","v":7.4205537836198321E-3},{"$f":"+AG52/AF52-1","v":-2.786045943039106E-2},{"$f":"+AH52/AG52-1","v":0},{"$f":"+AI52/AH52-1","v":0},{"$f":"+AJ52/AI52-1","v":0},{"$f":"+AK52/AJ52-1","v":0},{"$f":"+AL52/AK52-1","v":0}]
[]
[null,null,null,"Medium sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W56","v":0},{"$f":"[3]Expenditure_Detail!X56","v":0},{"$f":"[3]Expenditure_Detail!Y56","v":0},{"$f":"[3]Expenditure_Detail!Z56","v":0},{"$f":"[3]Expenditure_Detail!AA56","v":0},{"$f":"[3]Expenditure_Detail!AB56","v":0},{"$f":"[3]Expenditure_Detail!AC56","v":0},{"$f":"[3]Expenditure_Detail!AD56","v":0},{"$f":"[3]Expenditure_Detail!AE56","v":0},{"$f":"[3]Expenditure_Detail!AF56","v":0},{"$f":"[3]Expenditure_Detail!AG56","v":0},{"$f":"[3]Expenditure_Detail!AH56","v":0},{"$f":"[3]Expenditure_Detail!AI56","v":0},{"$f":"[3]Expenditure_Detail!AJ56","v":0},{"$f":"[3]Expenditure_Detail!AK56","v":0},{"$f":"[3]Expenditure_Detail!AL56","v":0}]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W57","v":0},{"$f":"[3]Expenditure_Detail!X57","v":0},{"$f":"[3]Expenditure_Detail!Y57","v":0},{"$f":"[3]Expenditure_Detail!Z57","v":0},{"$f":"[3]Expenditure_Detail!AA57","v":0},{"$f":"[3]Expenditure_Detail!AB57","v":0},{"$f":"[3]Expenditure_Detail!AC57","v":0},{"$f":"[3]Expenditure_Detail!AD57","v":0},{"$f":"[3]Expenditure_Detail!AE57","v":0},{"$f":"[3]Expenditure_Detail!AF57","v":0},{"$f":"[3]Expenditure_Detail!AG57","v":0},{"$f":"[3]Expenditure_Detail!AH57","v":0},{"$f":"[3]Expenditure_Detail!AI57","v":0},{"$f":"[3]Expenditure_Detail!AJ57","v":0},{"$f":"[3]Expenditure_Detail!AK57","v":0},{"$f":"[3]Expenditure_Detail!AL57","v":0}]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57/W56*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!"},{"$error":"#DIV/0!"},{"$f":"+AH57/AH56*100*10^6","v":{"$error":"#DIV/0!"}},{"$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":"+X58/W58-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y58/X58-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z58/Y58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA58/Z58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB58/AA58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC58/AB58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AD58/AC58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AE58/AD58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AF58/AE58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AG58/AF58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AH58/AG58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AI58/AH58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AJ58/AI58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AK58/AJ58-1","v":{"$error":"#DIV/0!"}},{"$f":"+AL58/AK58-1","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Small sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W62","v":278457.3766149999},{"$f":"[3]Expenditure_Detail!X62","v":149163.09275000001},{"$f":"[3]Expenditure_Detail!Y62","v":128254.95},{"$f":"[3]Expenditure_Detail!Z62","v":367218.25847499998},{"$f":"[3]Expenditure_Detail!AA62","v":414247.7613500001},{"$f":"[3]Expenditure_Detail!AB62","v":230773.41945999995},{"$f":"[3]Expenditure_Detail!AC62","v":230773.41945999995},{"$f":"[3]Expenditure_Detail!AD62","v":230773.41945999995},{"$f":"[3]Expenditure_Detail!AE62","v":230773.41945999995},{"$f":"[3]Expenditure_Detail!AF62","v":230773.41945999995},{"$f":"[3]Expenditure_Detail!AG62","v":230773.41945999995},{"$f":"[3]Expenditure_Detail!AH62","v":230773.41945999995},{"$f":"[3]Expenditure_Detail!AI62","v":230773.41945999995},{"$f":"[3]Expenditure_Detail!AJ62","v":230773.41945999995},{"$f":"[3]Expenditure_Detail!AK62","v":230773.41945999995},{"$f":"[3]Expenditure_Detail!AL62","v":230773.41945999995}]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W63","v":0.17564855645287503},{"$f":"[3]Expenditure_Detail!X63","v":0.13473603755220864},{"$f":"[3]Expenditure_Detail!Y63","v":0.16109714319185819},{"$f":"[3]Expenditure_Detail!Z63","v":0.10054784783227369},{"$f":"[3]Expenditure_Detail!AA63","v":0.12931588522073767},{"$f":"[3]Expenditure_Detail!AB63","v":0.19745557036839612},{"$f":"[3]Expenditure_Detail!AC63","v":0.18522392630899837},{"$f":"[3]Expenditure_Detail!AD63","v":0.18491354930457798},{"$f":"[3]Expenditure_Detail!AE63","v":0.18547848451723206},{"$f":"[3]Expenditure_Detail!AF63","v":0.18666226393424348},{"$f":"[3]Expenditure_Detail!AG63","v":0.18442079915718362},{"$f":"[3]Expenditure_Detail!AH63","v":0.18442079915718362},{"$f":"[3]Expenditure_Detail!AI63","v":0.18442079915718362},{"$f":"[3]Expenditure_Detail!AJ63","v":0.18442079915718362},{"$f":"[3]Expenditure_Detail!AK63","v":0.18442079915718362},{"$f":"[3]Expenditure_Detail!AL63","v":0.18442079915718362}]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W63/W62*100*10^6","v":63.079153652923267},90.327999418749414,125.60695956909126,27.380950024062855,31.217039000840369,85.56252744810638,80.262244561100033,80.127750300388968,80.372551115827761,80.885512885767042,79.914229112139736,{"$f":"+AH63/AH62*100*10^6","v":79.914229112139736},79.914229112139736,79.914229112139736,79.914229112139736,79.914229112139736]
[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,{"$f":"+X64/W64-1","v":0.43197862031814616},{"$f":"+Y64/X64-1","v":0.39056505598881874},{"$f":"+Z64/Y64-1","v":-0.78201088444464961},{"$f":"+AA64/Z64-1","v":0.14010065295054752},{"$f":"+AB64/AA64-1","v":1.7408918394151032},{"$f":"+AC64/AB64-1","v":-6.1946310436200802E-2},{"$f":"+AD64/AC64-1","v":-1.6756852670458677E-3},{"$f":"+AE64/AD64-1","v":3.0551315183700023E-3},{"$f":"+AF64/AE64-1","v":6.3823004597680644E-3},{"$f":"+AG64/AF64-1","v":-1.200813024452263E-2},{"$f":"+AH64/AG64-1","v":0},{"$f":"+AI64/AH64-1","v":0},{"$f":"+AJ64/AI64-1","v":0},{"$f":"+AK64/AJ64-1","v":0},{"$f":"+AL64/AK64-1","v":0}]
[]
[]
[null,null,null,"NEW PROJECTS"]
[]
[null,null,null,"Large sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W71","v":0},{"$f":"[3]Expenditure_Detail!X71","v":0},{"$f":"[3]Expenditure_Detail!Y71","v":0},{"$f":"[3]Expenditure_Detail!Z71","v":0},{"$f":"[3]Expenditure_Detail!AA71","v":0},{"$f":"[3]Expenditure_Detail!AB71","v":0},{"$f":"[3]Expenditure_Detail!AC71","v":0},{"$f":"[3]Expenditure_Detail!AD71","v":0},{"$f":"[3]Expenditure_Detail!AE71","v":0},{"$f":"[3]Expenditure_Detail!AF71","v":0},{"$f":"[3]Expenditure_Detail!AG71","v":0},{"$f":"[3]Expenditure_Detail!AH71","v":0},{"$f":"[3]Expenditure_Detail!AI71","v":0},{"$f":"[3]Expenditure_Detail!AJ71","v":0},{"$f":"[3]Expenditure_Detail!AK71","v":0},{"$f":"[3]Expenditure_Detail!AL71","v":0}]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W72","v":0},{"$f":"[3]Expenditure_Detail!X72","v":0},{"$f":"[3]Expenditure_Detail!Y72","v":0},{"$f":"[3]Expenditure_Detail!Z72","v":0},{"$f":"[3]Expenditure_Detail!AA72","v":0},{"$f":"[3]Expenditure_Detail!AB72","v":0},{"$f":"[3]Expenditure_Detail!AC72","v":0},{"$f":"[3]Expenditure_Detail!AD72","v":0},{"$f":"[3]Expenditure_Detail!AE72","v":0},{"$f":"[3]Expenditure_Detail!AF72","v":0},{"$f":"[3]Expenditure_Detail!AG72","v":0},{"$f":"[3]Expenditure_Detail!AH72","v":0},{"$f":"[3]Expenditure_Detail!AI72","v":0},{"$f":"[3]Expenditure_Detail!AJ72","v":0},{"$f":"[3]Expenditure_Detail!AK72","v":0},{"$f":"[3]Expenditure_Detail!AL72","v":0}]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W72/W71*100*10^6","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AH72/AH71*100*10^6","v":{"$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,{"$f":"+X73/W73-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y73/X73-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z73/Y73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA73/Z73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB73/AA73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC73/AB73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AD73/AC73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AE73/AD73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AF73/AE73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AG73/AF73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AH73/AG73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AI73/AH73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AJ73/AI73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AK73/AJ73-1","v":{"$error":"#DIV/0!"}},{"$f":"+AL73/AK73-1","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Medium sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W77","v":0},{"$f":"[3]Expenditure_Detail!X77","v":0},{"$f":"[3]Expenditure_Detail!Y77","v":0},{"$f":"[3]Expenditure_Detail!Z77","v":0},{"$f":"[3]Expenditure_Detail!AA77","v":0},{"$f":"[3]Expenditure_Detail!AB77","v":0},{"$f":"[3]Expenditure_Detail!AC77","v":0},{"$f":"[3]Expenditure_Detail!AD77","v":0},{"$f":"[3]Expenditure_Detail!AE77","v":0},{"$f":"[3]Expenditure_Detail!AF77","v":0},{"$f":"[3]Expenditure_Detail!AG77","v":0},{"$f":"[3]Expenditure_Detail!AH77","v":0},{"$f":"[3]Expenditure_Detail!AI77","v":0},{"$f":"[3]Expenditure_Detail!AJ77","v":0},{"$f":"[3]Expenditure_Detail!AK77","v":0},{"$f":"[3]Expenditure_Detail!AL77","v":0}]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W78","v":0},{"$f":"[3]Expenditure_Detail!X78","v":0},{"$f":"[3]Expenditure_Detail!Y78","v":0},{"$f":"[3]Expenditure_Detail!Z78","v":0},{"$f":"[3]Expenditure_Detail!AA78","v":0},{"$f":"[3]Expenditure_Detail!AB78","v":0},{"$f":"[3]Expenditure_Detail!AC78","v":0},{"$f":"[3]Expenditure_Detail!AD78","v":0},{"$f":"[3]Expenditure_Detail!AE78","v":0},{"$f":"[3]Expenditure_Detail!AF78","v":0},{"$f":"[3]Expenditure_Detail!AG78","v":0},{"$f":"[3]Expenditure_Detail!AH78","v":0},{"$f":"[3]Expenditure_Detail!AI78","v":0},{"$f":"[3]Expenditure_Detail!AJ78","v":0},{"$f":"[3]Expenditure_Detail!AK78","v":0},{"$f":"[3]Expenditure_Detail!AL78","v":0}]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W78/W77*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!"},{"$error":"#DIV/0!"},{"$f":"+AH78/AH77*100*10^6","v":{"$error":"#DIV/0!"}},{"$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":"+X79/W79-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y79/X79-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z79/Y79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA79/Z79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB79/AA79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC79/AB79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AD79/AC79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AE79/AD79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AF79/AE79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AG79/AF79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AH79/AG79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AI79/AH79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AJ79/AI79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AK79/AJ79-1","v":{"$error":"#DIV/0!"}},{"$f":"+AL79/AK79-1","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Small sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W83","v":0},{"$f":"[3]Expenditure_Detail!X83","v":0},{"$f":"[3]Expenditure_Detail!Y83","v":0},{"$f":"[3]Expenditure_Detail!Z83","v":0},{"$f":"[3]Expenditure_Detail!AA83","v":0},{"$f":"[3]Expenditure_Detail!AB83","v":0},{"$f":"[3]Expenditure_Detail!AC83","v":0},{"$f":"[3]Expenditure_Detail!AD83","v":0},{"$f":"[3]Expenditure_Detail!AE83","v":0},{"$f":"[3]Expenditure_Detail!AF83","v":0},{"$f":"[3]Expenditure_Detail!AG83","v":0},{"$f":"[3]Expenditure_Detail!AH83","v":0},{"$f":"[3]Expenditure_Detail!AI83","v":0},{"$f":"[3]Expenditure_Detail!AJ83","v":0},{"$f":"[3]Expenditure_Detail!AK83","v":0},{"$f":"[3]Expenditure_Detail!AL83","v":0}]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W84","v":0},{"$f":"[3]Expenditure_Detail!X84","v":0},{"$f":"[3]Expenditure_Detail!Y84","v":0},{"$f":"[3]Expenditure_Detail!Z84","v":0},{"$f":"[3]Expenditure_Detail!AA84","v":0},{"$f":"[3]Expenditure_Detail!AB84","v":0},{"$f":"[3]Expenditure_Detail!AC84","v":0},{"$f":"[3]Expenditure_Detail!AD84","v":0},{"$f":"[3]Expenditure_Detail!AE84","v":0},{"$f":"[3]Expenditure_Detail!AF84","v":0},{"$f":"[3]Expenditure_Detail!AG84","v":0},{"$f":"[3]Expenditure_Detail!AH84","v":0},{"$f":"[3]Expenditure_Detail!AI84","v":0},{"$f":"[3]Expenditure_Detail!AJ84","v":0},{"$f":"[3]Expenditure_Detail!AK84","v":0},{"$f":"[3]Expenditure_Detail!AL84","v":0}]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W84/W83*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AD84/AD83*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AH84/AH83*100*10^6","v":{"$error":"#DIV/0!"}},{"$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":"+X85/W85-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y85/X85-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z85/Y85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA85/Z85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB85/AA85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC85/AB85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AD85/AC85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AE85/AD85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AF85/AE85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AG85/AF85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AH85/AG85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AI85/AH85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AJ85/AI85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AK85/AJ85-1","v":{"$error":"#DIV/0!"}},{"$f":"+AL85/AK85-1","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,"Greenhouse Gas Offsets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W89","v":0},{"$f":"[3]Expenditure_Detail!X89","v":0},{"$f":"[3]Expenditure_Detail!Y89","v":0},{"$f":"[3]Expenditure_Detail!Z89","v":0},{"$f":"[3]Expenditure_Detail!AA89","v":0},{"$f":"[3]Expenditure_Detail!AB89","v":0},{"$f":"[3]Expenditure_Detail!AC89","v":0},{"$f":"[3]Expenditure_Detail!AD89","v":0},{"$f":"[3]Expenditure_Detail!AE89","v":0},{"$f":"[3]Expenditure_Detail!AF89","v":0},{"$f":"[3]Expenditure_Detail!AG89","v":0},{"$f":"[3]Expenditure_Detail!AH89","v":0},{"$f":"[3]Expenditure_Detail!AI89","v":0},{"$f":"[3]Expenditure_Detail!AJ89","v":0},{"$f":"[3]Expenditure_Detail!AK89","v":0},{"$f":"[3]Expenditure_Detail!AL89","v":0}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X89/W89-1","v":{"$error":"#DIV/0!"}},{"$f":"Y89/X89-1","v":{"$error":"#DIV/0!"}},{"$f":"Z89/Y89-1","v":{"$error":"#DIV/0!"}},{"$f":"AA89/Z89-1","v":{"$error":"#DIV/0!"}},{"$f":"AB89/AA89-1","v":{"$error":"#DIV/0!"}},{"$f":"AC89/AB89-1","v":{"$error":"#DIV/0!"}},{"$f":"AD89/AC89-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AH89/AG89-1","v":{"$error":"#DIV/0!"}},{"$f":"AI89/AH89-1","v":{"$error":"#DIV/0!"}},{"$f":"AJ89/AI89-1","v":{"$error":"#DIV/0!"}},{"$f":"AK89/AJ89-1","v":{"$error":"#DIV/0!"}},{"$f":"AL89/AK89-1","v":{"$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,{"$f":"+SUM(W51,W57,W63,W72,W78,W84,W89)","v":4.2556105731176466},5.7949237815932513,4.8661123688650321,4.9015487393439106,4.0660772156488552,3.7201451749999999,3.9823040320000005,{"$f":"+SUM(AD51,AD57,AD63,AD72,AD78,AD84,AD89)","v":3.990253864},4.0645740400000001,4.1302910000000006,4.0563912479999997,{"$f":"+SUM(AH51,AH57,AH63,AH72,AH78,AH84,AH89)","v":4.0563912479999997},4.0563912479999997,4.0563912479999997,4.0563912479999997,4.0563912479999997]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X93/W93-1","v":0.36171383213476438},{"$f":"Y93/X93-1","v":-0.16028017757169755},{"$f":"Z93/Y93-1","v":7.2822754167396475E-3},{"$f":"AA93/Z93-1","v":-0.1704505184226498},{"$f":"AB93/AA93-1","v":-8.5077587635937757E-2},{"$f":"AC93/AB93-1","v":7.0470060889492148E-2},{"$f":"AD93/AC93-1","v":1.9962895690832649E-3},1.8625425482452496E-2,1.6168228048811795E-2,-1.7892141740134204E-2,{"$f":"AH93/AG93-1","v":0},{"$f":"AI93/AH93-1","v":0},{"$f":"AJ93/AI93-1","v":0},{"$f":"AK93/AJ93-1","v":0},{"$f":"AL93/AK93-1","v":0}]
[]
[]
[]
[]
[null,null,"IT cost assumptions"]
[]
[null,null,null,"Water related IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W101","v":0.6662477503167421},{"$f":"[3]Expenditure_Detail!X101","v":0.63452601101243344},{"$f":"[3]Expenditure_Detail!Y101","v":0.69313189141104314},{"$f":"[3]Expenditure_Detail!Z101","v":0.83612629245283021},{"$f":"[3]Expenditure_Detail!AA101","v":0.86402027557251926},{"$f":"[3]Expenditure_Detail!AB101","v":0.9588913},{"$f":"[3]Expenditure_Detail!AC101","v":0.98623304000000001},{"$f":"[3]Expenditure_Detail!AD101","v":1.03587154},{"$f":"[3]Expenditure_Detail!AE101","v":1.0360056600000001},{"$f":"[3]Expenditure_Detail!AF101","v":1.0690426600000003},{"$f":"[3]Expenditure_Detail!AG101","v":1.06660328},{"$f":"[3]Expenditure_Detail!AH101","v":1.06660328},{"$f":"[3]Expenditure_Detail!AI101","v":1.06660328},{"$f":"[3]Expenditure_Detail!AJ101","v":1.06660328},{"$f":"[3]Expenditure_Detail!AK101","v":1.06660328},{"$f":"[3]Expenditure_Detail!AL101","v":1.06660328}]
[null,null,null,"Sewerage and trade waste related IT costs"]
[null,null,null,"Other IT costs"]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W101:W103)","v":0.6662477503167421},0.63452601101243344,0.69313189141104314,0.83612629245283021,0.86402027557251926,0.9588913,0.98623304000000001,{"$f":"SUM(AD101:AD103)","v":1.03587154},1.0360056600000001,1.0690426600000003,1.06660328,{"$f":"SUM(AH101:AH103)","v":1.06660328},1.06660328,1.06660328,1.06660328,1.06660328]
[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,{"$f":"X104/W104-1","v":-4.7612527455781706E-2},{"$f":"Y104/X104-1","v":9.2361667420220783E-2},{"$f":"Z104/Y104-1","v":0.20630186377759396},{"$f":"AA104/Z104-1","v":3.3360968757315757E-2},{"$f":"AB104/AA104-1","v":0.10980184968994755},{"$f":"AC104/AB104-1","v":2.8513909762243106E-2},{"$f":"AD104/AC104-1","v":5.0331410515307873E-2},1.2947551392339385E-4,3.1888821920142973E-2,-2.2818359746281658E-3,{"$f":"AH104/AG104-1","v":0},{"$f":"AI104/AH104-1","v":0},{"$f":"AJ104/AI104-1","v":0},{"$f":"AK104/AJ104-1","v":0},{"$f":"AL104/AK104-1","v":0}]
[]
[]
[]
[]
[null,null,"Chemical cost assumptions"]
[]
[null,null,null,"Water related chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Expenditure_Detail!W112","v":4.9361535746606337E-2},{"$f":"[3]Expenditure_Detail!X112","v":4.5096959147424516E-2},{"$f":"[3]Expenditure_Detail!Y112","v":2.0688368098159514E-2},{"$f":"[3]Expenditure_Detail!Z112","v":5.0999832761578053E-2},{"$f":"[3]Expenditure_Detail!AA112","v":2.6978463104325702E-2},{"$f":"[3]Expenditure_Detail!AB112","v":4.4499999999999998E-2},{"$f":"[3]Expenditure_Detail!AC112","v":4.4499999999999998E-2},{"$f":"[3]Expenditure_Detail!AD112","v":4.4499999999999998E-2},{"$f":"[3]Expenditure_Detail!AE112","v":4.4499999999999998E-2},{"$f":"[3]Expenditure_Detail!AF112","v":4.4499999999999998E-2},{"$f":"[3]Expenditure_Detail!AG112","v":4.4499999999999998E-2},{"$f":"[3]Expenditure_Detail!AH112","v":4.4499999999999998E-2},{"$f":"[3]Expenditure_Detail!AI112","v":4.4499999999999998E-2},{"$f":"[3]Expenditure_Detail!AJ112","v":4.4499999999999998E-2},{"$f":"[3]Expenditure_Detail!AK112","v":4.4499999999999998E-2},{"$f":"[3]Expenditure_Detail!AL112","v":4.4499999999999998E-2}]
[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,{"$f":"SUM(W112:W114)","v":4.9361535746606337E-2},4.5096959147424516E-2,2.0688368098159514E-2,5.0999832761578053E-2,2.6978463104325702E-2,4.4499999999999998E-2,4.4499999999999998E-2,{"$f":"SUM(AD112:AD114)","v":4.4499999999999998E-2},4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,{"$f":"SUM(AH112:AH114)","v":4.4499999999999998E-2},4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X115/W115-1","v":-8.6394730931259933E-2},{"$f":"Y115/X115-1","v":-0.54124693794701173},{"$f":"Z115/Y115-1","v":1.4651452700184273},{"$f":"AA115/Z115-1","v":-0.47100879270626606},{"$f":"AB115/AA115-1","v":0.64946386411703738},{"$f":"AC115/AB115-1","v":0},{"$f":"AD115/AC115-1","v":0},0,0,0,{"$f":"AH115/AG115-1","v":0},{"$f":"AI115/AH115-1","v":0},{"$f":"AJ115/AI115-1","v":0},{"$f":"AK115/AJ115-1","v":0},{"$f":"AL115/AK115-1","v":0}]

{"sheet":"Opex_FO","index":5,"n_rows":199,"n_cols":40,"rows_kept":199,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[null,"Operating Expenditure - Forecast"]
[null,{"$f":"+Model_Name","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"$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",{"$f":"+CONCATENATE(AH5-1,\"-\",RIGHT(AH5,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,"Parameters"]
[]
[null,null,null,"Cost efficiency improvement rate (% per annum)"]
[]
[null,null,null,"Customer growth forecast (% per annum)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T15=\"\",\"\",T15/S15-1)","v":""},{"$f":"IF(U15=\"\",\"\",U15/T15-1)","v":""},""]
[]
[null,null,null,"Water customers (No.) - Residential & Non-Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA$15*(1+AB$13)","v":0},0,0,0,0,0,null,null,null,null,null,null,"Not used for LMW-R"]
[]
[null,null,null,"Sewer customers (No.) - Residential & Non-Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA$17*(1+AB$13)","v":0},0,0,0,0,0,null,null,null,null,null,null,"Not used for LMW-R"]
[]
[]
[]
[null,null,"Baseline Forecast"]
[]
[null,null,null,"Baseline year - total prescribed operating expenditure in 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA37","v":22.845042886335875}]
[]
[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,{"$f":"+Opex_Breakdown!AA29","v":3.2676882833587784}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+Opex_Breakdown!AA31","v":4.8687844885496184E-2},null,"per 2018 determination model"]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA32","v":0.48992519083969466}]
[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(AA26:AA30)","v":3.8063013190839694},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,{"$f":"+AA23-AA31","v":19.038741567251904},null,null,{"$f":"+Determination_Lookup!Q19","v":17.648633958680399},{"$f":"+AA49-AD33","v":-0.14235139142849462},{"$f":"+AE33/AD33","v":-8.0658589079343306E-3}]
[]
[null,null,null,"Adjustments for non-recurring expenditure items incurred in 2021-22 and any efficiency savings to be realised from 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($, 2022-23)"]
[]
[null,null,null,1,{"$f":"[3]Opex_FO!E37","v":"Corporate Cost Allocation chages"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AA37","v":0.89510699999999999}]
[null,null,null,2,{"$f":"[3]Opex_FO!E38","v":"PS5 Planning Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AA38","v":0.38546599999999998}]
[null,null,null,3,{"$f":"[3]Opex_FO!E39","v":"Millewa PS Temp Pump"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AA39","v":0.28880800000000001}]
[null,null,null,4,{"$f":"[3]Opex_FO!E40","v":"Covid-19 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AA40","v":0.17841599999999999}]
[null,null,null,5,{"$f":"[3]Opex_FO!E41","v":"WEP Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AA41","v":0.15787799999999999}]
[null,null,null,6,{"$f":"[3]Opex_FO!E42","v":"Electricity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AA42","v":-0.29083500000000001}]
[null,null,null,7,{"$f":"[3]Opex_FO!E43","v":"Training & Travel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AA43","v":-8.2380999999999996E-2}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AA44","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AA45","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AA46","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,{"$f":"SUM(AA37:AA46)","v":1.5324589999999998}]
[]
[null,null,null,"Baseline controllable operating expenditure (2021-22)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA33-AA47","v":17.506282567251905}]
[]
[null,null,null,"Baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA49","v":17.506282567251905},{"$f":"+AB51","v":17.506282567251905},{"$f":"+AC51","v":17.506282567251905},{"$f":"+AD51","v":17.506282567251905},{"$f":"+AE51","v":17.506282567251905},{"$f":"+AF51","v":17.506282567251905},{"$f":"+AG51","v":17.506282567251905},{"$f":"+AH51","v":17.506282567251905},{"$f":"+AI51","v":17.506282567251905},{"$f":"+AJ51","v":17.506282567251905},{"$f":"+AK51","v":17.506282567251905}]
[]
[]
[]
[null,null,"Operating expenditure - reconciliation"]
[]
[]
[null,null,null,"Baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC51","v":17.506282567251905},17.506282567251905,17.506282567251905,17.506282567251905,17.506282567251905,{"$f":"+AH51","v":17.506282567251905},17.506282567251905,17.506282567251905,17.506282567251905,17.506282567251905]
[null,null,null,null,null,null,null,"Controllable"]
[null,null,null,"Forecast variations to baseline operating expenditure (above or below baseline)",null,null,null,"only"]
[]
[null,null,null,1,{"$f":"[3]Opex_FO!E62","v":"Electricity"},null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC62","v":-0.37460641583715099},{"$f":"[3]Opex_FO!AD62","v":-0.36665758383715058},{"$f":"[3]Opex_FO!AE62","v":-0.29233740783715062},{"$f":"[3]Opex_FO!AF62","v":-0.22662044783715066},{"$f":"[3]Opex_FO!AG62","v":-0.300520199837151},{"$f":"[3]Opex_FO!AH62","v":-0.300520199837151},{"$f":"[3]Opex_FO!AI62","v":-0.300520199837151},{"$f":"[3]Opex_FO!AJ62","v":-0.300520199837151},{"$f":"[3]Opex_FO!AK62","v":-0.300520199837151},{"$f":"[3]Opex_FO!AL62","v":-0.300520199837151}]
[null,null,null,2,{"$f":"[3]Opex_FO!E63","v":"LGC's"},null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC63","v":0},{"$f":"[3]Opex_FO!AD63","v":6.2528048000000003E-2},{"$f":"[3]Opex_FO!AE63","v":0.37019547200000003},{"$f":"[3]Opex_FO!AF63","v":0.25563362499999998},{"$f":"[3]Opex_FO!AG63","v":0.18752667199999998},{"$f":"[3]Opex_FO!AH63","v":0.18752667199999998},{"$f":"[3]Opex_FO!AI63","v":0.18752667199999998},{"$f":"[3]Opex_FO!AJ63","v":0.18752667199999998},{"$f":"[3]Opex_FO!AK63","v":0.18752667199999998},{"$f":"[3]Opex_FO!AL63","v":0.18752667199999998}]
[null,null,null,3,{"$f":"[3]Opex_FO!E64","v":"PS6 Consulting Costs"},null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC64","v":0},{"$f":"[3]Opex_FO!AD64","v":0},{"$f":"[3]Opex_FO!AE64","v":0},{"$f":"[3]Opex_FO!AF64","v":0.16919999999999999},{"$f":"[3]Opex_FO!AG64","v":4.7E-2},{"$f":"[3]Opex_FO!AH64","v":0},{"$f":"[3]Opex_FO!AI64","v":0},{"$f":"[3]Opex_FO!AJ64","v":0},{"$f":"[3]Opex_FO!AK64","v":0.16919999999999999},{"$f":"[3]Opex_FO!AL64","v":4.7E-2}]
[null,null,null,4,{"$f":"[3]Opex_FO!E65","v":0},null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC65","v":0},{"$f":"[3]Opex_FO!AD65","v":0},{"$f":"[3]Opex_FO!AE65","v":0},{"$f":"[3]Opex_FO!AF65","v":0},{"$f":"[3]Opex_FO!AG65","v":0},{"$f":"[3]Opex_FO!AH65","v":0},{"$f":"[3]Opex_FO!AI65","v":0},{"$f":"[3]Opex_FO!AJ65","v":0},{"$f":"[3]Opex_FO!AK65","v":0},{"$f":"[3]Opex_FO!AL65","v":0}]
[null,null,null,5,{"$f":"[3]Opex_FO!E66","v":0},null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC66","v":0},{"$f":"[3]Opex_FO!AD66","v":0},{"$f":"[3]Opex_FO!AE66","v":0},{"$f":"[3]Opex_FO!AF66","v":0},{"$f":"[3]Opex_FO!AG66","v":0},{"$f":"[3]Opex_FO!AH66","v":0},{"$f":"[3]Opex_FO!AI66","v":0},{"$f":"[3]Opex_FO!AJ66","v":0},{"$f":"[3]Opex_FO!AK66","v":0},{"$f":"[3]Opex_FO!AL66","v":0}]
[null,null,null,6,{"$f":"[3]Opex_FO!E67","v":0},null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC67","v":0},{"$f":"[3]Opex_FO!AD67","v":0},{"$f":"[3]Opex_FO!AE67","v":0},{"$f":"[3]Opex_FO!AF67","v":0},{"$f":"[3]Opex_FO!AG67","v":0},{"$f":"[3]Opex_FO!AH67","v":0},{"$f":"[3]Opex_FO!AI67","v":0},{"$f":"[3]Opex_FO!AJ67","v":0},{"$f":"[3]Opex_FO!AK67","v":0},{"$f":"[3]Opex_FO!AL67","v":0}]
[null,null,null,7,{"$f":"[3]Opex_FO!E68","v":0},null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC68","v":0},{"$f":"[3]Opex_FO!AD68","v":0},{"$f":"[3]Opex_FO!AE68","v":0},{"$f":"[3]Opex_FO!AF68","v":0},{"$f":"[3]Opex_FO!AG68","v":0},{"$f":"[3]Opex_FO!AH68","v":0},{"$f":"[3]Opex_FO!AI68","v":0},{"$f":"[3]Opex_FO!AJ68","v":0},{"$f":"[3]Opex_FO!AK68","v":0},{"$f":"[3]Opex_FO!AL68","v":0}]
[null,null,null,8,{"$f":"[3]Opex_FO!E69","v":0},null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC69","v":0},{"$f":"[3]Opex_FO!AD69","v":0},{"$f":"[3]Opex_FO!AE69","v":0},{"$f":"[3]Opex_FO!AF69","v":0},{"$f":"[3]Opex_FO!AG69","v":0},{"$f":"[3]Opex_FO!AH69","v":0},{"$f":"[3]Opex_FO!AI69","v":0},{"$f":"[3]Opex_FO!AJ69","v":0},{"$f":"[3]Opex_FO!AK69","v":0},{"$f":"[3]Opex_FO!AL69","v":0}]
[null,null,null,9,{"$f":"[3]Opex_FO!E70","v":0},null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC70","v":0},{"$f":"[3]Opex_FO!AD70","v":0},{"$f":"[3]Opex_FO!AE70","v":0},{"$f":"[3]Opex_FO!AF70","v":0},{"$f":"[3]Opex_FO!AG70","v":0},{"$f":"[3]Opex_FO!AH70","v":0},{"$f":"[3]Opex_FO!AI70","v":0},{"$f":"[3]Opex_FO!AJ70","v":0},{"$f":"[3]Opex_FO!AK70","v":0},{"$f":"[3]Opex_FO!AL70","v":0}]
[null,null,null,10,{"$f":"[3]Opex_FO!E71","v":0},null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC71","v":0},{"$f":"[3]Opex_FO!AD71","v":0},{"$f":"[3]Opex_FO!AE71","v":0},{"$f":"[3]Opex_FO!AF71","v":0},{"$f":"[3]Opex_FO!AG71","v":0},{"$f":"[3]Opex_FO!AH71","v":0},{"$f":"[3]Opex_FO!AI71","v":0},{"$f":"[3]Opex_FO!AJ71","v":0},{"$f":"[3]Opex_FO!AK71","v":0},{"$f":"[3]Opex_FO!AL71","v":0}]
[null,null,null,11,{"$f":"[3]Opex_FO!E72","v":0},null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC72","v":0},{"$f":"[3]Opex_FO!AD72","v":0},{"$f":"[3]Opex_FO!AE72","v":0},{"$f":"[3]Opex_FO!AF72","v":0},{"$f":"[3]Opex_FO!AG72","v":0},{"$f":"[3]Opex_FO!AH72","v":0},{"$f":"[3]Opex_FO!AI72","v":0},{"$f":"[3]Opex_FO!AJ72","v":0},{"$f":"[3]Opex_FO!AK72","v":0},{"$f":"[3]Opex_FO!AL72","v":0}]
[null,null,null,12,{"$f":"[3]Opex_FO!E73","v":0},null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC73","v":0},{"$f":"[3]Opex_FO!AD73","v":0},{"$f":"[3]Opex_FO!AE73","v":0},{"$f":"[3]Opex_FO!AF73","v":0},{"$f":"[3]Opex_FO!AG73","v":0},{"$f":"[3]Opex_FO!AH73","v":0},{"$f":"[3]Opex_FO!AI73","v":0},{"$f":"[3]Opex_FO!AJ73","v":0},{"$f":"[3]Opex_FO!AK73","v":0},{"$f":"[3]Opex_FO!AL73","v":0}]
[null,null,null,13,{"$f":"[3]Opex_FO!E74","v":0},null,null,"[Service]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC74","v":0},{"$f":"[3]Opex_FO!AD74","v":0},{"$f":"[3]Opex_FO!AE74","v":0},{"$f":"[3]Opex_FO!AF74","v":0},{"$f":"[3]Opex_FO!AG74","v":0},{"$f":"[3]Opex_FO!AH74","v":0},{"$f":"[3]Opex_FO!AI74","v":0},{"$f":"[3]Opex_FO!AJ74","v":0},{"$f":"[3]Opex_FO!AK74","v":0},{"$f":"[3]Opex_FO!AL74","v":0}]
[null,null,null,14,{"$f":"[3]Opex_FO!E75","v":0},null,null,"[Service]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC75","v":0},{"$f":"[3]Opex_FO!AD75","v":0},{"$f":"[3]Opex_FO!AE75","v":0},{"$f":"[3]Opex_FO!AF75","v":0},{"$f":"[3]Opex_FO!AG75","v":0},{"$f":"[3]Opex_FO!AH75","v":0},{"$f":"[3]Opex_FO!AI75","v":0},{"$f":"[3]Opex_FO!AJ75","v":0},{"$f":"[3]Opex_FO!AK75","v":0},{"$f":"[3]Opex_FO!AL75","v":0}]
[null,null,null,15,{"$f":"[3]Opex_FO!E76","v":"Total identified variations"},null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_FO!AC76","v":-0.22436176141475034},{"$f":"[3]Opex_FO!AD76","v":-0.34594848141475304},{"$f":"[3]Opex_FO!AE76","v":-0.24229382141475425},{"$f":"[3]Opex_FO!AF76","v":-0.17063973441475305},{"$f":"[3]Opex_FO!AG76","v":-0.323742339414753},{"$f":"[3]Opex_FO!AH76","v":-0.27171153164954043},{"$f":"[3]Opex_FO!AI76","v":-0.27288102324142494},{"$f":"[3]Opex_FO!AJ76","v":-0.27404088018494144},{"$f":"[3]Opex_FO!AK76","v":-0.45191011894680261},{"$f":"[3]Opex_FO!AL76","v":-0.33084937584263546}]
[]
[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,{"$f":"SUM(AC62:AC76)","v":-0.59896817725190132},{"$f":"SUM(AD62:AD76)","v":-0.65007801725190362},-0.16443575725190485,2.7573442748096255E-2,{"$f":"SUM(AG62:AG76)","v":-0.38973586725190401},-0.38470505948669143,-0.38587455107857593,-0.38703440802209244,-0.39570364678395364,-0.39684290367978647]
[]
[]
[null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC78+AC58","v":16.907314390000003},16.856204550000001,17.34184681,17.533856010000001,17.116546700000001,17.121577507765213,17.120408016173329,17.119248159229812,17.110578920467951,17.109439663572118]
[]
[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,{"$f":"+Opex_Breakdown!AC29","v":3.3329875500000004},{"$f":"+Opex_Breakdown!AD29","v":3.4841085500000002},{"$f":"+Opex_Breakdown!AE29","v":3.6352305500000002},{"$f":"+Opex_Breakdown!AF29","v":3.78635155},{"$f":"+Opex_Breakdown!AG29","v":3.78635155},{"$f":"+Opex_Breakdown!AH29","v":3.78635155},{"$f":"+Opex_Breakdown!AI29","v":3.78635155},{"$f":"+Opex_Breakdown!AJ29","v":3.78635155},{"$f":"+Opex_Breakdown!AK29","v":3.78635155},{"$f":"+Opex_Breakdown!AL29","v":3.78635155}]
[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,{"$f":"+Opex_Breakdown!AC31","v":1.504E-2},{"$f":"+Opex_Breakdown!AD31","v":1.504E-2},{"$f":"+Opex_Breakdown!AE31","v":1.504E-2},{"$f":"+Opex_Breakdown!AF31","v":2.256E-2},{"$f":"+Opex_Breakdown!AG31","v":2.256E-2},{"$f":"+Opex_Breakdown!AH31","v":1.504E-2},{"$f":"+Opex_Breakdown!AI31","v":1.504E-2},{"$f":"+Opex_Breakdown!AJ31","v":1.504E-2},{"$f":"+Opex_Breakdown!AK31","v":2.256E-2},{"$f":"+Opex_Breakdown!AL31","v":2.256E-2}]
[null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC32","v":0.4662},{"$f":"+Opex_Breakdown!AD32","v":0.4662},{"$f":"+Opex_Breakdown!AE32","v":0.4662},{"$f":"+Opex_Breakdown!AF32","v":0.4662},{"$f":"+Opex_Breakdown!AG32","v":0.4662},{"$f":"+Opex_Breakdown!AH32","v":0.4662},{"$f":"+Opex_Breakdown!AI32","v":0.4662},{"$f":"+Opex_Breakdown!AJ32","v":0.4662},{"$f":"+Opex_Breakdown!AK32","v":0.4662},{"$f":"+Opex_Breakdown!AL32","v":0.4662}]
[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,{"$f":"SUM(AC84:AC88)","v":3.8142275500000005},3.9653485500000003,4.1164705499999998,4.2751115500000001,4.2751115500000001,4.2675915499999997,4.2675915499999997,4.2675915499999997,4.2751115500000001,4.2751115500000001]
[]
[]
[null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC89+AC81","v":20.721541940000005},20.821553100000003,21.458317359999999,21.808967559999999,21.391658249999999,21.389169057765212,21.387999566173328,21.386839709229811,21.385690470467949,{"$f":"+AL89+AL81","v":21.384551213572117}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_Breakdown' tab row 37 >>",{"$f":"+Opex_Breakdown!AC37","v":20.721541940000005},{"$f":"+Opex_Breakdown!AD37","v":20.821553100000003},{"$f":"+Opex_Breakdown!AE37","v":21.458317359999999},{"$f":"+Opex_Breakdown!AF37","v":21.808967559999999},{"$f":"+Opex_Breakdown!AG37","v":21.391658249999999},{"$f":"+Opex_Breakdown!AH37","v":21.389169057765212},{"$f":"+Opex_Breakdown!AI37","v":21.387999566173328},{"$f":"+Opex_Breakdown!AJ37","v":21.386839709229811},{"$f":"+Opex_Breakdown!AK37","v":21.385690470467949},{"$f":"+Opex_Breakdown!AL37","v":21.384551213572117}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC95-AC92","v":0},0,0,0,{"$f":"+AG95-AG92","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"IF(ROUND(AC95,2)=ROUND(AC92,2),0,1)","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,null,{"$f":"+AC$157","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total controllable opex",{"$f":"+AC81","v":16.907314390000003},16.856204550000001,17.34184681,17.533856010000001,17.116546700000001,{"$f":"+AH81","v":17.121577507765213},17.120408016173329,17.119248159229812,17.110578920467951,17.109439663572118]
[null,null,null,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":"+AD137-AC137","v":-5.1109840000002293E-2},0.48564225999999877,0.1920092000000011,-0.41730931000000027,{"$f":"+AH137-AG137","v":5.030807765212586E-3},{"$f":"+AI137-AH137","v":-1.1694915918845084E-3},{"$f":"+AJ137-AI137","v":-1.1598569435165018E-3},{"$f":"+AK137-AJ137","v":-8.6692387618612088E-3},{"$f":"+AL137-AK137","v":-1.1392568958328297E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(AD138/AC137,\"\")","v":-3.0229425455193353E-3},2.8810890290246194E-2,1.1072015691505298E-2,-2.3800201721857317E-2,{"$f":"IFERROR(AH138/AG137,\"\")","v":2.9391487975857804E-4},{"$f":"IFERROR(AI138/AH137,\"\")","v":-6.8305130841717388E-5},{"$f":"IFERROR(AJ138/AI137,\"\")","v":-6.7747038646556008E-5},{"$f":"IFERROR(AK138/AJ137,\"\")","v":-5.0640300796079088E-4},{"$f":"IFERROR(AL138/AK137,\"\")","v":-6.658201929509423E-5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$157","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total non-controllable opex",{"$f":"+AC89","v":3.8142275500000005},3.9653485500000003,4.1164705499999998,4.2751115500000001,4.2751115500000001,{"$f":"+AH89","v":4.2675915499999997},4.2675915499999997,4.2675915499999997,4.2751115500000001,4.2751115500000001]
[null,null,null,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":"+AD142-AC142","v":0.15112099999999984},0.15112199999999953,0.15864100000000025,0,{"$f":"+AH142-AG142","v":-7.5200000000004152E-3},{"$f":"+AI142-AH142","v":0},{"$f":"+AJ142-AI142","v":0},{"$f":"+AK142-AJ142","v":7.5200000000004152E-3},{"$f":"+AL142-AK142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(AD143/AC142,\"\")","v":3.9620342000833121E-2},3.8110647297322581E-2,3.8538111246781602E-2,0,{"$f":"IFERROR(AH143/AG142,\"\")","v":-1.7590184284198187E-3},{"$f":"IFERROR(AI143/AH142,\"\")","v":0},{"$f":"IFERROR(AJ143/AI142,\"\")","v":0},{"$f":"IFERROR(AK143/AJ142,\"\")","v":1.7621180265014855E-3},{"$f":"IFERROR(AL143/AK142,\"\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$157","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+AC137+AC142","v":20.721541940000005},20.821553100000003,21.458317359999999,21.808967559999999,21.391658249999999,{"$f":"+AH137+AH142","v":21.389169057765212},21.387999566173328,21.386839709229811,21.385690470467949,21.384551213572117]
[null,null,null,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":"+AD147-AC147","v":0.10001115999999755},0.63676425999999609,0.35065020000000047,-0.41730931000000027,{"$f":"+AH147-AG147","v":-2.4891922347869411E-3},{"$f":"+AI147-AH147","v":-1.1694915918845084E-3},{"$f":"+AJ147-AI147","v":-1.1598569435165018E-3},{"$f":"+AK147-AJ147","v":-1.1492387618616817E-3},{"$f":"+AL147-AK147","v":-1.1392568958328297E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",null,{"$f":"IFERROR(AD148/AC147,\"\")","v":4.8264342629319567E-3},3.0581977095646914E-2,1.6340992358219109E-2,-1.9134757702395349E-2,{"$f":"IFERROR(AH148/AG147,\"\")","v":-1.163627525129774E-4},{"$f":"IFERROR(AI148/AH147,\"\")","v":-5.4676812770336741E-5},{"$f":"IFERROR(AJ148/AI147,\"\")","v":-5.4229332665168916E-5},{"$f":"IFERROR(AK148/AJ147,\"\")","v":-5.3735791612339549E-5},{"$f":"IFERROR(AL148/AK147,\"\")","v":-5.3271924860507025E-5}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable vs. Non-controllable opex - %",{"$f":"+AC$157","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable opex - %",{"$f":"+AC81/AC92","v":0.8159293569443703},0.80955558257563409,0.80816433642306806,0.80397460181283342,0.80015053063967123,{"$f":"+AH81/AH92","v":0.80047885270930264},0.80046794293237666,0.80045712185525686,0.80009476168638982,0.80008411178221428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable opex - %",{"$f":"+AC89/AC92","v":0.18407064305562965},0.19044441742436591,0.19183566357693202,0.19602539818716666,0.19984946936032882,{"$f":"+AH89/AH92","v":0.19952114729069736},0.19953205706762334,0.19954287814474322,0.19990523831361029,0.19991588821778586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC153:AC154)","v":1},1,1,1,1,{"$f":"SUM(AH153:AH154)","v":1},1,1,1,1.0000000000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA6","v":"2021-22"},"2022-23",{"$f":"+AC6","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",{"$f":"+AH6","v":"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,"Third Reg period Opex",{"$f":"+AA166-SUM(AA159:AA165)","v":19.038741567251904},{"$f":"+AB166-SUM(AB159:AB165)","v":18.474276140000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"baseline opex",null,null,{"$f":"+AC58","v":17.506282567251905},17.506282567251905,17.506282567251905,17.506282567251905,17.506282567251905,{"$f":"+AH58","v":17.506282567251905},17.506282567251905,17.506282567251905,17.506282567251905,17.506282567251905]
[null,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,{"$f":"+AC78","v":-0.59896817725190132},-0.65007801725190362,-0.16443575725190485,2.7573442748096255E-2,-0.38973586725190401,{"$f":"+AH78","v":-0.38470505948669143},-0.38587455107857593,-0.38703440802209244,-0.39570364678395364,-0.39684290367978647]
[null,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",{"$f":"+AA191","v":4.8687844885496184E-2},{"$f":"+AB191","v":2.8500000000000001E-2},{"$f":"+AC86","v":1.504E-2},1.504E-2,1.504E-2,2.256E-2,2.256E-2,{"$f":"+AH86","v":1.504E-2},1.504E-2,1.504E-2,2.256E-2,2.256E-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,"Environment Contribution",{"$f":"+AA192","v":0.48992519083969466},{"$f":"+AB192","v":0.4662},{"$f":"+AC87","v":0.4662},0.4662,0.4662,0.4662,0.4662,{"$f":"+AH87","v":0.4662},0.4662,0.4662,0.4662,0.4662]
[null,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",{"$f":"+AA189","v":3.2676882833587784},{"$f":"+AB189","v":3.1840127369999998},{"$f":"+AC84","v":3.3329875500000004},3.4841085500000002,3.6352305500000002,3.78635155,3.78635155,{"$f":"+AH84","v":3.78635155},3.78635155,3.78635155,3.78635155,3.78635155]
[null,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",{"$f":"+AA190","v":0},{"$f":"+AB190","v":0},{"$f":"+AC85","v":0},0,0,0,0,{"$f":"+AH85","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,"Other non-controllable",{"$f":"+AA193","v":0},{"$f":"+AB193","v":0},{"$f":"+AC88","v":0},0,0,0,0,{"$f":"+AH88","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,"Total prescribed opex",{"$f":"+Opex_Breakdown!AA37","v":22.845042886335875},{"$f":"+Opex_Breakdown!AB37","v":22.152988877000002},{"$f":"SUM(AC159:AC165)","v":20.721541940000002},20.821553100000003,21.458317359999999,21.808967559999999,21.391658249999999,{"$f":"SUM(AH159:AH165)","v":21.389169057765212},21.387999566173328,21.386839709229811,21.385690470467949,21.384551213572117]
[]
[null,null,null,null,null,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$157","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"baseline opex",{"$f":"+AC159/AC$166","v":0.84483493641264729},0.8407769815812588,0.81582736770801056,0.80271028507375641,0.81836958886774969,{"$f":"+AH159/AH$166","v":0.81846482768793449},0.81850958118305561,0.81855397081864345,0.81859795882797337,0.81864156944014832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"+AC160/AC$166","v":-2.8905579468276831E-2},-3.1221399005624779E-2,-7.6630312849425043E-3,1.2643167390770449E-3,-1.8219058228078417E-2,{"$f":"+AH160/AH$166","v":-1.7985974978631837E-2},-1.8041638250678876E-2,-1.8096848963386671E-2,-1.8503197141583574E-2,-1.8557457657934037E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+AC161/AC$166","v":7.2581471222310002E-4},7.2232844148403114E-4,7.0089372562061878E-4,1.0344368635486201E-3,1.0546166985441628E-3,{"$f":"+AH161/AH$166","v":7.031596206183529E-4},7.0319806924752561E-4,7.0323620527764383E-4,1.0549109943938301E-3,1.0549671945269473E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AC162/AC$166","v":2.2498325720638913E-2},2.2390260599724425E-2,2.172584141518168E-2,2.1376527738757388E-2,2.1793541882149318E-2,{"$f":"+AH162/AH$166","v":2.1796078133794958E-2},2.1797269939042317E-2,2.1798452054550371E-2,2.1799623474574627E-2,2.1800784844346756E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+AC163/AC$166","v":0.16084650262276767},0.16733182838315744,0.16940892843612973,0.17361443358486064,0.17700131077963532,{"$f":"+AH163/AH$166","v":0.17702190953628408},0.17703158905933353,0.17704118988491521,0.17705070384464183,0.17706013617891214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+AC164/AC$166","v":0},0,0,0,0,{"$f":"+AH164/AH$166","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+AC165/AC$166","v":0},0,0,0,0,{"$f":"+AH165/AH$166","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+AC166/AC$166","v":1},1,1,1,1,{"$f":"+AH166/AH$166","v":1},1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$157","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation",{"$f":"+SUMIF($H$62:$H$76,$AB179,AC$62:AC$76)","v":-0.59896817725190132},-0.65007801725190362,-0.16443575725190485,2.7573442748096255E-2,-0.38973586725190401,-0.38470505948669143,-0.38587455107857593,-0.38703440802209244,-0.39570364678395364,-0.39684290367978647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic and stock",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface water diversions",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater diversions",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk water services",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"SUM(AC179:AC184)","v":-0.59896817725190132},-0.65007801725190362,-0.16443575725190485,2.7573442748096255E-2,-0.38973586725190401,{"$f":"SUM(AH179:AH184)","v":-0.38470505948669143},-0.38587455107857593,-0.38703440802209244,-0.39570364678395364,-0.39684290367978647]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA6","v":"2021-22"},"2022-23",{"$f":"+AC6","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",{"$f":"+AH6","v":"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,"External bulk water charges (excl. temporary purchases)",{"$f":"+Opex_Breakdown!AA29","v":3.2676882833587784},{"$f":"+Opex_Breakdown!AB29","v":3.1840127369999998},{"$f":"+AC84","v":3.3329875500000004},3.4841085500000002,3.6352305500000002,3.78635155,3.78635155,{"$f":"+AH84","v":3.78635155},3.78635155,3.78635155,3.78635155,3.78635155]
[null,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",{"$f":"+Opex_Breakdown!AA30","v":0},{"$f":"+Opex_Breakdown!AB30","v":0},{"$f":"+AC85","v":0},0,0,0,0,{"$f":"+AH85","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,"Licence fees",{"$f":"+Opex_Breakdown!AA31","v":4.8687844885496184E-2},{"$f":"+Opex_Breakdown!AB31","v":2.8500000000000001E-2},{"$f":"+AC86","v":1.504E-2},1.504E-2,1.504E-2,2.256E-2,2.256E-2,{"$f":"+AH86","v":1.504E-2},1.504E-2,1.504E-2,2.256E-2,2.256E-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,"Environment Contribution",{"$f":"+Opex_Breakdown!AA32","v":0.48992519083969466},{"$f":"+Opex_Breakdown!AB32","v":0.4662},{"$f":"+AC87","v":0.4662},0.4662,0.4662,0.4662,0.4662,{"$f":"+AH87","v":0.4662},0.4662,0.4662,0.4662,0.4662]
[null,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",{"$f":"+Opex_Breakdown!AA33","v":0},{"$f":"+Opex_Breakdown!AB33","v":0},{"$f":"+AC88","v":0},0,0,0,0,{"$f":"+AH88","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,"Total Non-controllable operating expenditure",{"$f":"+Opex_Breakdown!AA34","v":3.8063013190839694},{"$f":"+Opex_Breakdown!AB34","v":3.6787127370000001},{"$f":"SUM(AC189:AC193)","v":3.8142275500000005},3.9653485500000003,4.1164705499999998,4.2751115500000001,4.2751115500000001,{"$f":"SUM(AH189:AH193)","v":4.2675915499999997},4.2675915499999997,4.2675915499999997,4.2751115500000001,4.2751115500000001]
[]
[null,null,null,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",{"$f":"IF(ROUND(AC166,2)=ROUND(AC92,2),0,1)","v":0},{"$f":"IF(ROUND(AD166,2)=ROUND(AD92,2),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,{"$f":"IF(ROUND(AC185,2)=ROUND(AC160,2),0,1)","v":0},{"$f":"IF(ROUND(AD185,2)=ROUND(AD160,2),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,{"$f":"IF(ROUND(AC147,2)=ROUND(AC166,2),0,1)","v":0},{"$f":"IF(ROUND(AD147,2)=ROUND(AD166,2),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,{"$f":"IF(ROUND(AC194,2)=ROUND(AC142,2),0,1)","v":0},{"$f":"IF(ROUND(AD194,2)=ROUND(AD142,2),0,1)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Opex_Breakdown","index":6,"n_rows":131,"n_cols":38,"rows_kept":131,"cut":false,"hidden":false,"merged":[[2,1,2,5],[128,3,128,9],[129,3,129,9],[120,3,120,9],[121,3,121,9],[122,3,122,9],[123,3,123,9],[124,3,124,9],[125,3,125,9],[126,3,126,9],[127,3,127,9]]}
[80,"Operating Expenditure - Breakdown"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"$m, 01/01/23",null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27",{"$f":"+CONCATENATE(AG6-1,\"-\",RIGHT(AG6,2))","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,"Operating Expenditure Summary"]
[]
[null,null,null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W56-W50-W53","v":13.707075078207829},14.405573723775383,13.919683154299126,13.612597182495239,12.988935601731521,12.269453572445514,11.903264981489265,11.940844599487372,12.381059961529029,12.40359123165474,12.177127120567272,{"$f":"+AH56-AH50-AH53","v":12.17974369738174},12.178951385851111,12.178165676111767,12.173251051815162,12.172479243531178]
[null,null,null,null,"Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W66-W60-W63","v":3.6717858854774845},3.4902521793307022,3.4065117078917,3.0632277650354558,3.5484614256595171,3.4897998554555607,2.9040494348878521,2.8151896064694983,2.8381395394400046,2.9785331414905354,2.8316444206298392,{"$f":"AH66-AH60-AH63","v":2.8332785121936599},2.8331271274580665,2.8329768974226797,2.8306645925018801,2.8305170969975637]
[null,null,null,null,"Domestic and stock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W76-W70-W73","v":0.71883936282221872},1.0634129226544193,0.63560662328423267,1.2470464615094985,0.90997153992272684,1.0761020570280966,0.73395007176479321,0.74981537576845347,0.76452574010585472,0.7640477523064354,0.74944613438933494,{"$f":"AH76-AH70-AH73","v":0.74955155965151676},0.74954179289438172,0.7495321006340343,0.74938291967140203,0.74937340383241391]
[null,null,null,null,"Surface water diversions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W86-W80-W83","v":1.6389601864064911},1.5976636532092958,1.6409941978991762,1.470900983112466,1.591372999938141,1.6389206550708293,1.3590499018580897,1.3433549682746775,1.3511215689251093,1.3806838845482896,1.3513290244135532,{"$f":"AH86-AH80-AH83","v":1.3520037385382966},1.3517877099697686,1.3515734850613312,1.3502803564795047,1.3500699192109624]
[null,null,null,null,"Groundwater diversions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W96-W90-W93","v":0},0,0,0,0,0,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,{"$f":"AH96-AH90-AH93","v":7.0000000000000001E-3},7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
[null,null,null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W106-W103","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH106-AH103","v":0},0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W12:W17)","v":19.736660512914021},{"$f":"SUM(X12:X17)","v":20.5569024789698},{"$f":"SUM(Y12:Y17)","v":19.602795683374232},{"$f":"SUM(Z12:Z17)","v":19.393772392152659},{"$f":"SUM(AA12:AA17)","v":19.038741567251904},{"$f":"SUM(AB12:AB17)","v":18.474276140000001},{"$f":"SUM(AC12:AC17)","v":16.907314390000003},{"$f":"SUM(AD12:AD17)","v":16.856204550000001},{"$f":"SUM(AE12:AE17)","v":17.34184681},{"$f":"SUM(AF12:AF17)","v":17.533856010000001},{"$f":"SUM(AG12:AG17)","v":17.116546700000001},{"$f":"SUM(AH12:AH17)","v":17.121577507765213},{"$f":"SUM(AI12:AI17)","v":17.120408016173329},{"$f":"SUM(AJ12:AJ17)","v":17.119248159229812},{"$f":"SUM(AK12:AK17)","v":17.110578920467951},{"$f":"SUM(AL12:AL17)","v":17.109439663572118}]
[]
[]
[null,null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W49+W59+W69+W79+W89+W99","v":12.459338431710407},14.006892326136764,12.156455666871166,13.005733471878219,11.021220151577609,10.26152881,9.985291599679611,9.8738332344202764,10.02848650244961,10.093240062447626,9.9382486835427439,{"$f":"AH49+AH59+AH69+AH79+AH89+AH99","v":9.937599705307905},9.9369563977566688,9.9363187113393785,9.9356865969393251,9.93506000586898]
[null,null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W51+W61+W71+W81+W91+W101","v":2.9629121281085968},2.4127617754262882,3.0157035438036806,3.1611691390651795,2.6802984133333339,3.015856180000001,2.9109209003203889,2.8719673955797247,2.8900673075503875,2.8964477775523743,2.8918903364572563,{"$f":"AH51+AH61+AH71+AH81+AH91+AH101","v":2.8900501224573092},2.8895239384166578,2.8890017678904361,2.8884846435286224,2.8879719777031365]
[null,null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W52+W62+W72+W82+W92+W102","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH52+AH62+AH72+AH82+AH92+AH102","v":0},0,0,0,0]
[null,null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W54+W64+W74+W84+W94+W104","v":4.314409953095022},4.1372483774067499,4.4306364726993861,3.2268697812092628,5.3372230023409646,5.196891149999999,4.0111018899999991,4.1104039199999995,4.4232930000000001,4.5441681699999998,4.2864076799999999,{"$f":"AH54+AH64+AH74+AH84+AH94+AH104","v":4.2939276799999995},4.2939276799999995,4.2939276799999995,4.2864076799999999,4.2864076799999999]
[null,null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+W65+W75+W85+W95+W105","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH55+AH65+AH75+AH85+AH95+AH105","v":0},0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W21:W25)","v":19.736660512914025},20.556902478969803,19.602795683374232,19.393772392152663,19.038741567251908,18.474276140000001,16.90731439,16.856204550000001,17.341846809999996,17.533856010000001,17.116546700000001,{"$f":"SUM(AH21:AH25)","v":17.121577507765213},17.120408016173325,17.119248159229812,17.110578920467947,17.109439663572118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AC18,2)=ROUND(AC26,2),0,1)","v":0},{"$f":"IF(ROUND(AD18,2)=ROUND(AD26,2),0,1)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W50+W60+W70+W80+W90","v":3.6503533041990952},3.5614099781616346,3.3396360542944787,3.1995352734905662,3.2676882833587784,3.1840127369999998,3.3329875500000004,3.4841085500000002,3.6352305500000002,3.78635155,3.78635155,{"$f":"AH50+AH60+AH70+AH80+AH90","v":3.78635155},3.78635155,3.78635155,3.78635155,3.78635155]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W109","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH109","v":0},0,0,0,0]
[null,null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W116","v":0},0,0,2.222262324185249E-2,4.8687844885496184E-2,2.8500000000000001E-2,1.504E-2,1.504E-2,1.504E-2,2.256E-2,2.256E-2,{"$f":"+AH116","v":1.504E-2},1.504E-2,1.504E-2,2.256E-2,2.256E-2]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W118","v":0.41486877828054297},0.56428857548845468,0.55706134969325161,0.4953874785591767,0.48992519083969466,0.4662,0.4662,0.4662,0.4662,0.4662,0.4662,{"$f":"AH118","v":0.4662},0.4662,0.4662,0.4662,0.4662]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W131","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AG131","v":0},0,0,0,0,{"$f":"+AL131","v":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,{"$f":"SUM(W29:W33)","v":4.0652220824796386},4.1256985536500892,3.8966974039877305,3.7171453752915955,3.8063013190839694,3.6787127370000001,3.8142275500000005,3.9653485500000003,4.1164705499999998,4.2751115500000001,4.2751115500000001,{"$f":"SUM(AH29:AH33)","v":4.2675915499999997},4.2675915499999997,4.2675915499999997,4.2751115500000001,4.2751115500000001]
[]
[]
[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,{"$f":"+W34+W18","v":23.801882595393661},24.682601032619889,23.499493087361962,23.110917767444256,22.845042886335875,22.152988877000002,20.721541940000005,20.821553100000003,21.458317359999999,21.808967559999999,21.391658249999999,{"$f":"+AH34+AH18","v":21.389169057765212},21.387999566173328,21.386839709229811,21.385690470467949,21.384551213572117]
[]
[]
[null,null,null,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 92>>",{"$f":"+Opex_FO!AC92","v":20.721541940000005},{"$f":"+Opex_FO!AD92","v":20.821553100000003},{"$f":"+Opex_FO!AE92","v":21.458317359999999},{"$f":"+Opex_FO!AF92","v":21.808967559999999},{"$f":"+Opex_FO!AG92","v":21.391658249999999},{"$f":"+Opex_FO!AH92","v":21.389169057765212},{"$f":"+Opex_FO!AI92","v":21.387999566173328},{"$f":"+Opex_FO!AJ92","v":21.386839709229811},{"$f":"+Opex_FO!AK92","v":21.385690470467949},{"$f":"+Opex_FO!AL92","v":21.384551213572117}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC40-AC37","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$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,"Irrigation"]
[null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W49","v":9.6877213468778276},{"$f":"[3]Opex_Breakdown!X49","v":10.853288462651475},{"$f":"[3]Opex_Breakdown!Y49","v":9.8966860520185911},{"$f":"[3]Opex_Breakdown!Z49","v":9.8729218439909516},{"$f":"[3]Opex_Breakdown!AA49","v":8.4220039332043779},{"$f":"[3]Opex_Breakdown!AB49","v":7.6729857760225215},{"$f":"[3]Opex_Breakdown!AC49","v":7.9568749182820468},{"$f":"[3]Opex_Breakdown!AD49","v":7.9306761366790646},{"$f":"[3]Opex_Breakdown!AE49","v":8.0677248000306676},{"$f":"[3]Opex_Breakdown!AF49","v":8.0654770104352878},{"$f":"[3]Opex_Breakdown!AG49","v":8.0099913379714742},{"$f":"[3]Opex_Breakdown!AH49","v":8.0094839978065515},{"$f":"[3]Opex_Breakdown!AI49","v":8.0089810907110284},{"$f":"[3]Opex_Breakdown!AJ49","v":8.0084825779493514},{"$f":"[3]Opex_Breakdown!AK49","v":8.007988421124427},{"$f":"[3]Opex_Breakdown!AL49","v":8.0074985821746711}]
[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,{"$f":"[3]Opex_Breakdown!W50","v":1.3431056911493213},{"$f":"[3]Opex_Breakdown!X50","v":1.3100806707548847},{"$f":"[3]Opex_Breakdown!Y50","v":1.1864609922699385},{"$f":"[3]Opex_Breakdown!Z50","v":1.1367089782075472},{"$f":"[3]Opex_Breakdown!AA50","v":1.1335390733333333},{"$f":"[3]Opex_Breakdown!AB50","v":1.110642737},{"$f":"[3]Opex_Breakdown!AC50","v":1.1602625500000001},{"$f":"[3]Opex_Breakdown!AD50","v":1.2120305500000002},{"$f":"[3]Opex_Breakdown!AE50","v":1.2637975499999998},{"$f":"[3]Opex_Breakdown!AF50","v":1.3155655499999999},{"$f":"[3]Opex_Breakdown!AG50","v":1.3155655499999999},{"$f":"[3]Opex_Breakdown!AH50","v":1.3155655499999999},{"$f":"[3]Opex_Breakdown!AI50","v":1.3155655499999999},{"$f":"[3]Opex_Breakdown!AJ50","v":1.3155655499999999},{"$f":"[3]Opex_Breakdown!AK50","v":1.3155655499999999},{"$f":"[3]Opex_Breakdown!AL50","v":1.3155655499999999}]
[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,{"$f":"[3]Opex_Breakdown!W51","v":1.8054289517207049},{"$f":"[3]Opex_Breakdown!X51","v":1.5062069079136238},{"$f":"[3]Opex_Breakdown!Y51","v":1.8686803999203261},{"$f":"[3]Opex_Breakdown!Z51","v":1.9898531073174446},{"$f":"[3]Opex_Breakdown!AA51","v":1.6241804971253497},{"$f":"[3]Opex_Breakdown!AB51","v":1.7860604048946918},{"$f":"[3]Opex_Breakdown!AC51","v":1.7476519970310862},{"$f":"[3]Opex_Breakdown!AD51","v":1.7288092084553768},{"$f":"[3]Opex_Breakdown!AE51","v":1.7387642705528081},{"$f":"[3]Opex_Breakdown!AF51","v":1.742273568011466},{"$f":"[3]Opex_Breakdown!AG51","v":1.7397669475825475},{"$f":"[3]Opex_Breakdown!AH51","v":1.738754818646687},{"$f":"[3]Opex_Breakdown!AI51","v":1.7384654142115799},{"$f":"[3]Opex_Breakdown!AJ51","v":1.7381782172339146},{"$f":"[3]Opex_Breakdown!AK51","v":1.7378937956774838},{"$f":"[3]Opex_Breakdown!AL51","v":1.7376118263432565}]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W52","v":0},{"$f":"[3]Opex_Breakdown!X52","v":0},{"$f":"[3]Opex_Breakdown!Y52","v":0},{"$f":"[3]Opex_Breakdown!Z52","v":0},{"$f":"[3]Opex_Breakdown!AA52","v":0},{"$f":"[3]Opex_Breakdown!AB52","v":0},{"$f":"[3]Opex_Breakdown!AC52","v":0},{"$f":"[3]Opex_Breakdown!AD52","v":0},{"$f":"[3]Opex_Breakdown!AE52","v":0},{"$f":"[3]Opex_Breakdown!AF52","v":0},{"$f":"[3]Opex_Breakdown!AG52","v":0},{"$f":"[3]Opex_Breakdown!AH52","v":0},{"$f":"[3]Opex_Breakdown!AI52","v":0},{"$f":"[3]Opex_Breakdown!AJ52","v":0},{"$f":"[3]Opex_Breakdown!AK52","v":0},{"$f":"[3]Opex_Breakdown!AL52","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,{"$f":"[3]Opex_Breakdown!W53","v":0},{"$f":"[3]Opex_Breakdown!X53","v":0},{"$f":"[3]Opex_Breakdown!Y53","v":0},{"$f":"[3]Opex_Breakdown!Z53","v":0},{"$f":"[3]Opex_Breakdown!AA53","v":0},{"$f":"[3]Opex_Breakdown!AB53","v":0},{"$f":"[3]Opex_Breakdown!AC53","v":0},{"$f":"[3]Opex_Breakdown!AD53","v":0},{"$f":"[3]Opex_Breakdown!AE53","v":0},{"$f":"[3]Opex_Breakdown!AF53","v":0},{"$f":"[3]Opex_Breakdown!AG53","v":0},{"$f":"[3]Opex_Breakdown!AH53","v":0},{"$f":"[3]Opex_Breakdown!AI53","v":0},{"$f":"[3]Opex_Breakdown!AJ53","v":0},{"$f":"[3]Opex_Breakdown!AK53","v":0},{"$f":"[3]Opex_Breakdown!AL53","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W54","v":2.2139247796092993},{"$f":"[3]Opex_Breakdown!X54","v":2.0460783532102842},{"$f":"[3]Opex_Breakdown!Y54","v":2.1543167023602083},{"$f":"[3]Opex_Breakdown!Z54","v":1.7498222311868439},{"$f":"[3]Opex_Breakdown!AA54","v":2.9427511714017935},{"$f":"[3]Opex_Breakdown!AB54","v":2.8104073915283001},{"$f":"[3]Opex_Breakdown!AC54","v":2.1987380661761322},{"$f":"[3]Opex_Breakdown!AD54","v":2.2813592543529304},{"$f":"[3]Opex_Breakdown!AE54","v":2.5745708909455529},{"$f":"[3]Opex_Breakdown!AF54","v":2.5958406532079867},{"$f":"[3]Opex_Breakdown!AG54","v":2.4273688350132505},{"$f":"[3]Opex_Breakdown!AH54","v":2.431504880928502},{"$f":"[3]Opex_Breakdown!AI54","v":2.431504880928502},{"$f":"[3]Opex_Breakdown!AJ54","v":2.431504880928502},{"$f":"[3]Opex_Breakdown!AK54","v":2.4273688350132505},{"$f":"[3]Opex_Breakdown!AL54","v":2.4273688350132505}]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W55","v":0},{"$f":"[3]Opex_Breakdown!X55","v":0},{"$f":"[3]Opex_Breakdown!Y55","v":0},{"$f":"[3]Opex_Breakdown!Z55","v":0},{"$f":"[3]Opex_Breakdown!AA55","v":0},{"$f":"[3]Opex_Breakdown!AB55","v":0},{"$f":"[3]Opex_Breakdown!AC55","v":0},{"$f":"[3]Opex_Breakdown!AD55","v":0},{"$f":"[3]Opex_Breakdown!AE55","v":0},{"$f":"[3]Opex_Breakdown!AF55","v":0},{"$f":"[3]Opex_Breakdown!AG55","v":0},{"$f":"[3]Opex_Breakdown!AH55","v":0},{"$f":"[3]Opex_Breakdown!AI55","v":0},{"$f":"[3]Opex_Breakdown!AJ55","v":0},{"$f":"[3]Opex_Breakdown!AK55","v":0},{"$f":"[3]Opex_Breakdown!AL55","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C48)","v":"Total Irrigation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W49:W55)","v":15.050180769357151},15.715654394530267,{"$f":"+SUM(Y49:Y55)","v":15.106144146569065},14.749306160702787,14.122474675064854,13.380096309445513,13.063527531489266,13.152875149487372,13.644857511529029,13.719156781654741,13.492692670567273,{"$f":"+SUM(AH49:AH55)","v":13.495309247381741},13.494516935851111,13.493731226111768,13.488816601815163,13.488044793531179]
[]
[null,null,"Drainage"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W59","v":1.6006265667203616},{"$f":"[3]Opex_Breakdown!X59","v":1.5630632745342266},{"$f":"[3]Opex_Breakdown!Y59","v":1.252627485438462},{"$f":"[3]Opex_Breakdown!Z59","v":1.4186244289798684},{"$f":"[3]Opex_Breakdown!AA59","v":1.3367834336461077},{"$f":"[3]Opex_Breakdown!AB59","v":1.1706186116999633},{"$f":"[3]Opex_Breakdown!AC59","v":1.0242209802972198},{"$f":"[3]Opex_Breakdown!AD59","v":0.93266336710529485},{"$f":"[3]Opex_Breakdown!AE59","v":0.94807407268819777},{"$f":"[3]Opex_Breakdown!AF59","v":1.0193288054796494},{"$f":"[3]Opex_Breakdown!AG59","v":0.92845370471605226},{"$f":"[3]Opex_Breakdown!AH59","v":0.92845370471605226},{"$f":"[3]Opex_Breakdown!AI59","v":0.92845370471605226},{"$f":"[3]Opex_Breakdown!AJ59","v":0.92845370471605226},{"$f":"[3]Opex_Breakdown!AK59","v":0.92845370471605226},{"$f":"[3]Opex_Breakdown!AL59","v":0.92845370471605226}]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W60","v":0},{"$f":"[3]Opex_Breakdown!X60","v":0},{"$f":"[3]Opex_Breakdown!Y60","v":0},{"$f":"[3]Opex_Breakdown!Z60","v":0},{"$f":"[3]Opex_Breakdown!AA60","v":0},{"$f":"[3]Opex_Breakdown!AB60","v":0},{"$f":"[3]Opex_Breakdown!AC60","v":0},{"$f":"[3]Opex_Breakdown!AD60","v":0},{"$f":"[3]Opex_Breakdown!AE60","v":0},{"$f":"[3]Opex_Breakdown!AF60","v":0},{"$f":"[3]Opex_Breakdown!AG60","v":0},{"$f":"[3]Opex_Breakdown!AH60","v":0},{"$f":"[3]Opex_Breakdown!AI60","v":0},{"$f":"[3]Opex_Breakdown!AJ60","v":0},{"$f":"[3]Opex_Breakdown!AK60","v":0},{"$f":"[3]Opex_Breakdown!AL60","v":0}]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W61","v":0.67345922306110151},{"$f":"[3]Opex_Breakdown!X61","v":0.53260336986797419},{"$f":"[3]Opex_Breakdown!Y61","v":0.67079694788076438},{"$f":"[3]Opex_Breakdown!Z61","v":0.70535305306048923},{"$f":"[3]Opex_Breakdown!AA61","v":0.68216652100170283},{"$f":"[3]Opex_Breakdown!AB61","v":0.79128219324547366},{"$f":"[3]Opex_Breakdown!AC61","v":0.73731325852691809},{"$f":"[3]Opex_Breakdown!AD61","v":0.72745677320623181},{"$f":"[3]Opex_Breakdown!AE61","v":0.73266417247389326},{"$f":"[3]Opex_Breakdown!AF61","v":0.73449985293850206},{"$f":"[3]Opex_Breakdown!AG61","v":0.73318866338909461},{"$f":"[3]Opex_Breakdown!AH61","v":0.73265922827078045},{"$f":"[3]Opex_Breakdown!AI61","v":0.73250784353518716},{"$f":"[3]Opex_Breakdown!AJ61","v":0.73235761349980055},{"$f":"[3]Opex_Breakdown!AK61","v":0.732208835261135},{"$f":"[3]Opex_Breakdown!AL61","v":0.73206133975681886}]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W62","v":0},{"$f":"[3]Opex_Breakdown!X62","v":0},{"$f":"[3]Opex_Breakdown!Y62","v":0},{"$f":"[3]Opex_Breakdown!Z62","v":0},{"$f":"[3]Opex_Breakdown!AA62","v":0},{"$f":"[3]Opex_Breakdown!AB62","v":0},{"$f":"[3]Opex_Breakdown!AC62","v":0},{"$f":"[3]Opex_Breakdown!AD62","v":0},{"$f":"[3]Opex_Breakdown!AE62","v":0},{"$f":"[3]Opex_Breakdown!AF62","v":0},{"$f":"[3]Opex_Breakdown!AG62","v":0},{"$f":"[3]Opex_Breakdown!AH62","v":0},{"$f":"[3]Opex_Breakdown!AI62","v":0},{"$f":"[3]Opex_Breakdown!AJ62","v":0},{"$f":"[3]Opex_Breakdown!AK62","v":0},{"$f":"[3]Opex_Breakdown!AL62","v":0}]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W63","v":0},{"$f":"[3]Opex_Breakdown!X63","v":0},{"$f":"[3]Opex_Breakdown!Y63","v":0},{"$f":"[3]Opex_Breakdown!Z63","v":0},{"$f":"[3]Opex_Breakdown!AA63","v":0},{"$f":"[3]Opex_Breakdown!AB63","v":0},{"$f":"[3]Opex_Breakdown!AC63","v":0},{"$f":"[3]Opex_Breakdown!AD63","v":0},{"$f":"[3]Opex_Breakdown!AE63","v":0},{"$f":"[3]Opex_Breakdown!AF63","v":0},{"$f":"[3]Opex_Breakdown!AG63","v":0},{"$f":"[3]Opex_Breakdown!AH63","v":0},{"$f":"[3]Opex_Breakdown!AI63","v":0},{"$f":"[3]Opex_Breakdown!AJ63","v":0},{"$f":"[3]Opex_Breakdown!AK63","v":0},{"$f":"[3]Opex_Breakdown!AL63","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W64","v":1.3977000956960213},{"$f":"[3]Opex_Breakdown!X64","v":1.3945855349285019},{"$f":"[3]Opex_Breakdown!Y64","v":1.4830872745724735},{"$f":"[3]Opex_Breakdown!Z64","v":0.93925028299509816},{"$f":"[3]Opex_Breakdown!AA64","v":1.5295114710117066},{"$f":"[3]Opex_Breakdown!AB64","v":1.5278990505101238},{"$f":"[3]Opex_Breakdown!AC64","v":1.1425151960637141},{"$f":"[3]Opex_Breakdown!AD64","v":1.1550694661579717},{"$f":"[3]Opex_Breakdown!AE64","v":1.1574012942779135},{"$f":"[3]Opex_Breakdown!AF64","v":1.2247044830723837},{"$f":"[3]Opex_Breakdown!AG64","v":1.1700020525246926},{"$f":"[3]Opex_Breakdown!AH64","v":1.1721655792068271},{"$f":"[3]Opex_Breakdown!AI64","v":1.1721655792068271},{"$f":"[3]Opex_Breakdown!AJ64","v":1.1721655792068271},{"$f":"[3]Opex_Breakdown!AK64","v":1.1700020525246926},{"$f":"[3]Opex_Breakdown!AL64","v":1.1700020525246926}]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W65","v":0},{"$f":"[3]Opex_Breakdown!X65","v":0},{"$f":"[3]Opex_Breakdown!Y65","v":0},{"$f":"[3]Opex_Breakdown!Z65","v":0},{"$f":"[3]Opex_Breakdown!AA65","v":0},{"$f":"[3]Opex_Breakdown!AB65","v":0},{"$f":"[3]Opex_Breakdown!AC65","v":0},{"$f":"[3]Opex_Breakdown!AD65","v":0},{"$f":"[3]Opex_Breakdown!AE65","v":0},{"$f":"[3]Opex_Breakdown!AF65","v":0},{"$f":"[3]Opex_Breakdown!AG65","v":0},{"$f":"[3]Opex_Breakdown!AH65","v":0},{"$f":"[3]Opex_Breakdown!AI65","v":0},{"$f":"[3]Opex_Breakdown!AJ65","v":0},{"$f":"[3]Opex_Breakdown!AK65","v":0},{"$f":"[3]Opex_Breakdown!AL65","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C58)","v":"Total Drainage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W59:W65)","v":3.6717858854774845},3.4902521793307022,{"$f":"+SUM(Y59:Y65)","v":3.4065117078917},3.0632277650354558,3.5484614256595171,3.4897998554555607,2.9040494348878521,2.8151896064694983,2.8381395394400046,2.9785331414905354,2.8316444206298392,{"$f":"+SUM(AH59:AH65)","v":2.8332785121936599},2.8331271274580665,2.8329768974226797,2.8306645925018801,2.8305170969975637]
[]
[null,null,"Domestic and stock"]
[null,null,null,{"$f":"+D59","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W69","v":0.59156852586244335},{"$f":"[3]Opex_Breakdown!X69","v":0.97059976143735338},{"$f":"[3]Opex_Breakdown!Y69","v":0.48267781784767994},{"$f":"[3]Opex_Breakdown!Z69","v":1.123746642007073},{"$f":"[3]Opex_Breakdown!AA69","v":0.74757836431707625},{"$f":"[3]Opex_Breakdown!AB69","v":0.9072842381765347},{"$f":"[3]Opex_Breakdown!AC69","v":0.59457958424736335},{"$f":"[3]Opex_Breakdown!AD69","v":0.60594122624564783},{"$f":"[3]Opex_Breakdown!AE69","v":0.60408335220074427},{"$f":"[3]Opex_Breakdown!AF69","v":0.60482770517829265},{"$f":"[3]Opex_Breakdown!AG69","v":0.59757964036378919},{"$f":"[3]Opex_Breakdown!AH69","v":0.59757964036378919},{"$f":"[3]Opex_Breakdown!AI69","v":0.59757964036378919},{"$f":"[3]Opex_Breakdown!AJ69","v":0.59757964036378919},{"$f":"[3]Opex_Breakdown!AK69","v":0.59757964036378919},{"$f":"[3]Opex_Breakdown!AL69","v":0.59757964036378919}]
[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,{"$f":"[3]Opex_Breakdown!W70","v":5.5025727963800904E-2},{"$f":"[3]Opex_Breakdown!X70","v":5.5212965008881003E-2},{"$f":"[3]Opex_Breakdown!Y70","v":5.5205626748466262E-2},{"$f":"[3]Opex_Breakdown!Z70","v":4.8083284142367066E-2},{"$f":"[3]Opex_Breakdown!AA70","v":5.5222639847328239E-2},{"$f":"[3]Opex_Breakdown!AB70","v":5.3650999999999997E-2},{"$f":"[3]Opex_Breakdown!AC70","v":5.6188000000000002E-2},{"$f":"[3]Opex_Breakdown!AD70","v":5.8723999999999998E-2},{"$f":"[3]Opex_Breakdown!AE70","v":6.1261000000000003E-2},{"$f":"[3]Opex_Breakdown!AF70","v":6.3797000000000006E-2},{"$f":"[3]Opex_Breakdown!AG70","v":6.3797000000000006E-2},{"$f":"[3]Opex_Breakdown!AH70","v":6.3797000000000006E-2},{"$f":"[3]Opex_Breakdown!AI70","v":6.3797000000000006E-2},{"$f":"[3]Opex_Breakdown!AJ70","v":6.3797000000000006E-2},{"$f":"[3]Opex_Breakdown!AK70","v":6.3797000000000006E-2},{"$f":"[3]Opex_Breakdown!AL70","v":6.3797000000000006E-2}]
[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,{"$f":"[3]Opex_Breakdown!W71","v":5.6312136081260733E-2},{"$f":"[3]Opex_Breakdown!X71","v":4.0441340372707531E-2},{"$f":"[3]Opex_Breakdown!Y71","v":5.6605694855950253E-2},{"$f":"[3]Opex_Breakdown!Z71","v":4.79367418125368E-2},{"$f":"[3]Opex_Breakdown!AA71","v":4.3131993008427141E-2},{"$f":"[3]Opex_Breakdown!AB71","v":5.003115364946422E-2},{"$f":"[3]Opex_Breakdown!AC71","v":4.7568597324317292E-2},{"$f":"[3]Opex_Breakdown!AD71","v":4.6932695045563341E-2},{"$f":"[3]Opex_Breakdown!AE71","v":4.7268656288638279E-2},{"$f":"[3]Opex_Breakdown!AF71","v":4.7387087286354983E-2},{"$f":"[3]Opex_Breakdown!AG71","v":4.7302494412199657E-2},{"$f":"[3]Opex_Breakdown!AH71","v":4.7268337307792271E-2},{"$f":"[3]Opex_Breakdown!AI71","v":4.7258570550657228E-2},{"$f":"[3]Opex_Breakdown!AJ71","v":4.7248878290309729E-2},{"$f":"[3]Opex_Breakdown!AK71","v":4.7239279694266771E-2},{"$f":"[3]Opex_Breakdown!AL71","v":4.7229763855278641E-2}]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W72","v":0},{"$f":"[3]Opex_Breakdown!X72","v":0},{"$f":"[3]Opex_Breakdown!Y72","v":0},{"$f":"[3]Opex_Breakdown!Z72","v":0},{"$f":"[3]Opex_Breakdown!AA72","v":0},{"$f":"[3]Opex_Breakdown!AB72","v":0},{"$f":"[3]Opex_Breakdown!AC72","v":0},{"$f":"[3]Opex_Breakdown!AD72","v":0},{"$f":"[3]Opex_Breakdown!AE72","v":0},{"$f":"[3]Opex_Breakdown!AF72","v":0},{"$f":"[3]Opex_Breakdown!AG72","v":0},{"$f":"[3]Opex_Breakdown!AH72","v":0},{"$f":"[3]Opex_Breakdown!AI72","v":0},{"$f":"[3]Opex_Breakdown!AJ72","v":0},{"$f":"[3]Opex_Breakdown!AK72","v":0},{"$f":"[3]Opex_Breakdown!AL72","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,{"$f":"[3]Opex_Breakdown!W73","v":0},{"$f":"[3]Opex_Breakdown!X73","v":0},{"$f":"[3]Opex_Breakdown!Y73","v":0},{"$f":"[3]Opex_Breakdown!Z73","v":0},{"$f":"[3]Opex_Breakdown!AA73","v":0},{"$f":"[3]Opex_Breakdown!AB73","v":0},{"$f":"[3]Opex_Breakdown!AC73","v":0},{"$f":"[3]Opex_Breakdown!AD73","v":0},{"$f":"[3]Opex_Breakdown!AE73","v":0},{"$f":"[3]Opex_Breakdown!AF73","v":0},{"$f":"[3]Opex_Breakdown!AG73","v":0},{"$f":"[3]Opex_Breakdown!AH73","v":0},{"$f":"[3]Opex_Breakdown!AI73","v":0},{"$f":"[3]Opex_Breakdown!AJ73","v":0},{"$f":"[3]Opex_Breakdown!AK73","v":0},{"$f":"[3]Opex_Breakdown!AL73","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W74","v":7.0958700878514594E-2},{"$f":"[3]Opex_Breakdown!X74","v":5.2371820844358458E-2},{"$f":"[3]Opex_Breakdown!Y74","v":9.6323110580602514E-2},{"$f":"[3]Opex_Breakdown!Z74","v":7.5363077689888841E-2},{"$f":"[3]Opex_Breakdown!AA74","v":0.11926118259722344},{"$f":"[3]Opex_Breakdown!AB74","v":0.11878666520209755},{"$f":"[3]Opex_Breakdown!AC74","v":9.1801890193112537E-2},{"$f":"[3]Opex_Breakdown!AD74","v":9.6941454477242298E-2},{"$f":"[3]Opex_Breakdown!AE74","v":0.11317373161647212},{"$f":"[3]Opex_Breakdown!AF74","v":0.1118329598417878},{"$f":"[3]Opex_Breakdown!AG74","v":0.10456399961334603},{"$f":"[3]Opex_Breakdown!AH74","v":0.10470358197993536},{"$f":"[3]Opex_Breakdown!AI74","v":0.10470358197993536},{"$f":"[3]Opex_Breakdown!AJ74","v":0.10470358197993536},{"$f":"[3]Opex_Breakdown!AK74","v":0.10456399961334603},{"$f":"[3]Opex_Breakdown!AL74","v":0.10456399961334603}]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W75","v":0},{"$f":"[3]Opex_Breakdown!X75","v":0},{"$f":"[3]Opex_Breakdown!Y75","v":0},{"$f":"[3]Opex_Breakdown!Z75","v":0},{"$f":"[3]Opex_Breakdown!AA75","v":0},{"$f":"[3]Opex_Breakdown!AB75","v":0},{"$f":"[3]Opex_Breakdown!AC75","v":0},{"$f":"[3]Opex_Breakdown!AD75","v":0},{"$f":"[3]Opex_Breakdown!AE75","v":0},{"$f":"[3]Opex_Breakdown!AF75","v":0},{"$f":"[3]Opex_Breakdown!AG75","v":0},{"$f":"[3]Opex_Breakdown!AH75","v":0},{"$f":"[3]Opex_Breakdown!AI75","v":0},{"$f":"[3]Opex_Breakdown!AJ75","v":0},{"$f":"[3]Opex_Breakdown!AK75","v":0},{"$f":"[3]Opex_Breakdown!AL75","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C68)","v":"Total Domestic and stock"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W69:W75)","v":0.77386509078601962},1.1186258876633004,{"$f":"+SUM(Y69:Y75)","v":0.69081225003269897},1.2951297456518656,0.96519417977005506,1.1297530570280965,0.79013807176479323,0.80853937576845347,0.82578674010585473,0.82784475230643539,0.81324313438933493,{"$f":"+SUM(AH69:AH75)","v":0.81334855965151676},0.81333879289438171,0.8133291006340343,0.81317991967140202,0.8131704038324139]
[]
[null,null,"Surface water diversions"]
[null,null,null,{"$f":"+D59","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W79","v":0.57942199224977387},{"$f":"[3]Opex_Breakdown!X79","v":0.61994082751370849},{"$f":"[3]Opex_Breakdown!Y79","v":0.52446431156643392},{"$f":"[3]Opex_Breakdown!Z79","v":0.59044055690032526},{"$f":"[3]Opex_Breakdown!AA79","v":0.51485442041004525},{"$f":"[3]Opex_Breakdown!AB79","v":0.51064018410098067},{"$f":"[3]Opex_Breakdown!AC79","v":0.40261611685298199},{"$f":"[3]Opex_Breakdown!AD79","v":0.39755250439026896},{"$f":"[3]Opex_Breakdown!AE79","v":0.40160427753000072},{"$f":"[3]Opex_Breakdown!AF79","v":0.39660654135439638},{"$f":"[3]Opex_Breakdown!AG79","v":0.39522400049142764},{"$f":"[3]Opex_Breakdown!AH79","v":0.3950823624215119},{"$f":"[3]Opex_Breakdown!AI79","v":0.39494196196579934},{"$f":"[3]Opex_Breakdown!AJ79","v":0.39480278831018523},{"$f":"[3]Opex_Breakdown!AK79","v":0.39466483073505704},{"$f":"[3]Opex_Breakdown!AL79","v":0.39452807861446881}]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W80","v":2.252221885085973},{"$f":"[3]Opex_Breakdown!X80","v":2.1961163423978687},{"$f":"[3]Opex_Breakdown!Y80","v":2.0979694352760738},{"$f":"[3]Opex_Breakdown!Z80","v":2.0147430111406521},{"$f":"[3]Opex_Breakdown!AA80","v":2.0789265701781168},{"$f":"[3]Opex_Breakdown!AB80","v":2.0197189999999998},{"$f":"[3]Opex_Breakdown!AC80","v":2.1165370000000001},{"$f":"[3]Opex_Breakdown!AD80","v":2.2133539999999998},{"$f":"[3]Opex_Breakdown!AE80","v":2.3101720000000001},{"$f":"[3]Opex_Breakdown!AF80","v":2.4069889999999998},{"$f":"[3]Opex_Breakdown!AG80","v":2.4069889999999998},{"$f":"[3]Opex_Breakdown!AH80","v":2.4069889999999998},{"$f":"[3]Opex_Breakdown!AI80","v":2.4069889999999998},{"$f":"[3]Opex_Breakdown!AJ80","v":2.4069889999999998},{"$f":"[3]Opex_Breakdown!AK80","v":2.4069889999999998},{"$f":"[3]Opex_Breakdown!AL80","v":2.4069889999999998}]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W81","v":0.42771181724552976},{"$f":"[3]Opex_Breakdown!X81","v":0.33351015727198252},{"$f":"[3]Opex_Breakdown!Y81","v":0.41962050114664007},{"$f":"[3]Opex_Breakdown!Z81","v":0.41802623687470908},{"$f":"[3]Opex_Breakdown!AA81","v":0.33081940219785405},{"$f":"[3]Opex_Breakdown!AB81","v":0.38848242821037077},{"$f":"[3]Opex_Breakdown!AC81","v":0.37838704743806723},{"$f":"[3]Opex_Breakdown!AD81","v":0.36876871887255291},{"$f":"[3]Opex_Breakdown!AE81","v":0.37137020823504768},{"$f":"[3]Opex_Breakdown!AF81","v":0.37228726931605133},{"$f":"[3]Opex_Breakdown!AG81","v":0.37163223107341442},{"$f":"[3]Opex_Breakdown!AH81","v":0.37136773823204938},{"$f":"[3]Opex_Breakdown!AI81","v":0.37129211011923391},{"$f":"[3]Opex_Breakdown!AJ81","v":0.37121705886641143},{"$f":"[3]Opex_Breakdown!AK81","v":0.37114273289573674},{"$f":"[3]Opex_Breakdown!AL81","v":0.3710690477477826}]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W82","v":0},{"$f":"[3]Opex_Breakdown!X82","v":0},{"$f":"[3]Opex_Breakdown!Y82","v":0},{"$f":"[3]Opex_Breakdown!Z82","v":0},{"$f":"[3]Opex_Breakdown!AA82","v":0},{"$f":"[3]Opex_Breakdown!AB82","v":0},{"$f":"[3]Opex_Breakdown!AC82","v":0},{"$f":"[3]Opex_Breakdown!AD82","v":0},{"$f":"[3]Opex_Breakdown!AE82","v":0},{"$f":"[3]Opex_Breakdown!AF82","v":0},{"$f":"[3]Opex_Breakdown!AG82","v":0},{"$f":"[3]Opex_Breakdown!AH82","v":0},{"$f":"[3]Opex_Breakdown!AI82","v":0},{"$f":"[3]Opex_Breakdown!AJ82","v":0},{"$f":"[3]Opex_Breakdown!AK82","v":0},{"$f":"[3]Opex_Breakdown!AL82","v":0}]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W83","v":0},{"$f":"[3]Opex_Breakdown!X83","v":0},{"$f":"[3]Opex_Breakdown!Y83","v":0},{"$f":"[3]Opex_Breakdown!Z83","v":0},{"$f":"[3]Opex_Breakdown!AA83","v":0},{"$f":"[3]Opex_Breakdown!AB83","v":0},{"$f":"[3]Opex_Breakdown!AC83","v":0},{"$f":"[3]Opex_Breakdown!AD83","v":0},{"$f":"[3]Opex_Breakdown!AE83","v":0},{"$f":"[3]Opex_Breakdown!AF83","v":0},{"$f":"[3]Opex_Breakdown!AG83","v":0},{"$f":"[3]Opex_Breakdown!AH83","v":0},{"$f":"[3]Opex_Breakdown!AI83","v":0},{"$f":"[3]Opex_Breakdown!AJ83","v":0},{"$f":"[3]Opex_Breakdown!AK83","v":0},{"$f":"[3]Opex_Breakdown!AL83","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W84","v":0.63182637691118726},{"$f":"[3]Opex_Breakdown!X84","v":0.64421266842360492},{"$f":"[3]Opex_Breakdown!Y84","v":0.69690938518610213},{"$f":"[3]Opex_Breakdown!Z84","v":0.46243418933743186},{"$f":"[3]Opex_Breakdown!AA84","v":0.7456991773302416},{"$f":"[3]Opex_Breakdown!AB84","v":0.73979804275947758},{"$f":"[3]Opex_Breakdown!AC84","v":0.5780467375670405},{"$f":"[3]Opex_Breakdown!AD84","v":0.57703374501185589},{"$f":"[3]Opex_Breakdown!AE84","v":0.57814708316006114},{"$f":"[3]Opex_Breakdown!AF84","v":0.6117900738778419},{"$f":"[3]Opex_Breakdown!AG84","v":0.58447279284871101},{"$f":"[3]Opex_Breakdown!AH84","v":0.58555363788473502},{"$f":"[3]Opex_Breakdown!AI84","v":0.58555363788473502},{"$f":"[3]Opex_Breakdown!AJ84","v":0.58555363788473502},{"$f":"[3]Opex_Breakdown!AK84","v":0.58447279284871101},{"$f":"[3]Opex_Breakdown!AL84","v":0.58447279284871101}]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W85","v":0},{"$f":"[3]Opex_Breakdown!X85","v":0},{"$f":"[3]Opex_Breakdown!Y85","v":0},{"$f":"[3]Opex_Breakdown!Z85","v":0},{"$f":"[3]Opex_Breakdown!AA85","v":0},{"$f":"[3]Opex_Breakdown!AB85","v":0},{"$f":"[3]Opex_Breakdown!AC85","v":0},{"$f":"[3]Opex_Breakdown!AD85","v":0},{"$f":"[3]Opex_Breakdown!AE85","v":0},{"$f":"[3]Opex_Breakdown!AF85","v":0},{"$f":"[3]Opex_Breakdown!AG85","v":0},{"$f":"[3]Opex_Breakdown!AH85","v":0},{"$f":"[3]Opex_Breakdown!AI85","v":0},{"$f":"[3]Opex_Breakdown!AJ85","v":0},{"$f":"[3]Opex_Breakdown!AK85","v":0},{"$f":"[3]Opex_Breakdown!AL85","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C78)","v":"Total Surface water diversions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W79:W85)","v":3.8911820714924641},3.7937799956071645,{"$f":"+SUM(Y79:Y85)","v":3.73896363317525},3.4856439942531181,3.6702995701162577,3.6586396550708291,3.4755869018580898,3.5567089682746773,3.6612935689251094,3.7876728845482894,3.758318024413553,{"$f":"+SUM(AH79:AH85)","v":3.7589927385382964},3.7587767099697684,3.7585624850613311,3.7572693564795046,3.7570589192109622]
[]
[null,null,"Groundwater diversions"]
[null,null,null,{"$f":"+D69","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W89","v":0},{"$f":"[3]Opex_Breakdown!X89","v":0},{"$f":"[3]Opex_Breakdown!Y89","v":0},{"$f":"[3]Opex_Breakdown!Z89","v":0},{"$f":"[3]Opex_Breakdown!AA89","v":0},{"$f":"[3]Opex_Breakdown!AB89","v":0},{"$f":"[3]Opex_Breakdown!AC89","v":7.0000000000000001E-3},{"$f":"[3]Opex_Breakdown!AD89","v":7.0000000000000001E-3},{"$f":"[3]Opex_Breakdown!AE89","v":7.0000000000000001E-3},{"$f":"[3]Opex_Breakdown!AF89","v":7.0000000000000001E-3},{"$f":"[3]Opex_Breakdown!AG89","v":7.0000000000000001E-3},{"$f":"[3]Opex_Breakdown!AH89","v":7.0000000000000001E-3},{"$f":"[3]Opex_Breakdown!AI89","v":7.0000000000000001E-3},{"$f":"[3]Opex_Breakdown!AJ89","v":7.0000000000000001E-3},{"$f":"[3]Opex_Breakdown!AK89","v":7.0000000000000001E-3},{"$f":"[3]Opex_Breakdown!AL89","v":7.0000000000000001E-3}]
[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,{"$f":"[3]Opex_Breakdown!W90","v":0},{"$f":"[3]Opex_Breakdown!X90","v":0},{"$f":"[3]Opex_Breakdown!Y90","v":0},{"$f":"[3]Opex_Breakdown!Z90","v":0},{"$f":"[3]Opex_Breakdown!AA90","v":0},{"$f":"[3]Opex_Breakdown!AB90","v":0},{"$f":"[3]Opex_Breakdown!AC90","v":0},{"$f":"[3]Opex_Breakdown!AD90","v":0},{"$f":"[3]Opex_Breakdown!AE90","v":0},{"$f":"[3]Opex_Breakdown!AF90","v":0},{"$f":"[3]Opex_Breakdown!AG90","v":0},{"$f":"[3]Opex_Breakdown!AH90","v":0},{"$f":"[3]Opex_Breakdown!AI90","v":0},{"$f":"[3]Opex_Breakdown!AJ90","v":0},{"$f":"[3]Opex_Breakdown!AK90","v":0},{"$f":"[3]Opex_Breakdown!AL90","v":0}]
[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,{"$f":"[3]Opex_Breakdown!W91","v":0},{"$f":"[3]Opex_Breakdown!X91","v":0},{"$f":"[3]Opex_Breakdown!Y91","v":0},{"$f":"[3]Opex_Breakdown!Z91","v":0},{"$f":"[3]Opex_Breakdown!AA91","v":0},{"$f":"[3]Opex_Breakdown!AB91","v":0},{"$f":"[3]Opex_Breakdown!AC91","v":0},{"$f":"[3]Opex_Breakdown!AD91","v":0},{"$f":"[3]Opex_Breakdown!AE91","v":0},{"$f":"[3]Opex_Breakdown!AF91","v":0},{"$f":"[3]Opex_Breakdown!AG91","v":0},{"$f":"[3]Opex_Breakdown!AH91","v":0},{"$f":"[3]Opex_Breakdown!AI91","v":0},{"$f":"[3]Opex_Breakdown!AJ91","v":0},{"$f":"[3]Opex_Breakdown!AK91","v":0},{"$f":"[3]Opex_Breakdown!AL91","v":0}]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W92","v":0},{"$f":"[3]Opex_Breakdown!X92","v":0},{"$f":"[3]Opex_Breakdown!Y92","v":0},{"$f":"[3]Opex_Breakdown!Z92","v":0},{"$f":"[3]Opex_Breakdown!AA92","v":0},{"$f":"[3]Opex_Breakdown!AB92","v":0},{"$f":"[3]Opex_Breakdown!AC92","v":0},{"$f":"[3]Opex_Breakdown!AD92","v":0},{"$f":"[3]Opex_Breakdown!AE92","v":0},{"$f":"[3]Opex_Breakdown!AF92","v":0},{"$f":"[3]Opex_Breakdown!AG92","v":0},{"$f":"[3]Opex_Breakdown!AH92","v":0},{"$f":"[3]Opex_Breakdown!AI92","v":0},{"$f":"[3]Opex_Breakdown!AJ92","v":0},{"$f":"[3]Opex_Breakdown!AK92","v":0},{"$f":"[3]Opex_Breakdown!AL92","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,{"$f":"[3]Opex_Breakdown!W93","v":0},{"$f":"[3]Opex_Breakdown!X93","v":0},{"$f":"[3]Opex_Breakdown!Y93","v":0},{"$f":"[3]Opex_Breakdown!Z93","v":0},{"$f":"[3]Opex_Breakdown!AA93","v":0},{"$f":"[3]Opex_Breakdown!AB93","v":0},{"$f":"[3]Opex_Breakdown!AC93","v":0},{"$f":"[3]Opex_Breakdown!AD93","v":0},{"$f":"[3]Opex_Breakdown!AE93","v":0},{"$f":"[3]Opex_Breakdown!AF93","v":0},{"$f":"[3]Opex_Breakdown!AG93","v":0},{"$f":"[3]Opex_Breakdown!AH93","v":0},{"$f":"[3]Opex_Breakdown!AI93","v":0},{"$f":"[3]Opex_Breakdown!AJ93","v":0},{"$f":"[3]Opex_Breakdown!AK93","v":0},{"$f":"[3]Opex_Breakdown!AL93","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W94","v":0},{"$f":"[3]Opex_Breakdown!X94","v":0},{"$f":"[3]Opex_Breakdown!Y94","v":0},{"$f":"[3]Opex_Breakdown!Z94","v":0},{"$f":"[3]Opex_Breakdown!AA94","v":0},{"$f":"[3]Opex_Breakdown!AB94","v":0},{"$f":"[3]Opex_Breakdown!AC94","v":0},{"$f":"[3]Opex_Breakdown!AD94","v":0},{"$f":"[3]Opex_Breakdown!AE94","v":0},{"$f":"[3]Opex_Breakdown!AF94","v":0},{"$f":"[3]Opex_Breakdown!AG94","v":0},{"$f":"[3]Opex_Breakdown!AH94","v":0},{"$f":"[3]Opex_Breakdown!AI94","v":0},{"$f":"[3]Opex_Breakdown!AJ94","v":0},{"$f":"[3]Opex_Breakdown!AK94","v":0},{"$f":"[3]Opex_Breakdown!AL94","v":0}]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W95","v":0},{"$f":"[3]Opex_Breakdown!X95","v":0},{"$f":"[3]Opex_Breakdown!Y95","v":0},{"$f":"[3]Opex_Breakdown!Z95","v":0},{"$f":"[3]Opex_Breakdown!AA95","v":0},{"$f":"[3]Opex_Breakdown!AB95","v":0},{"$f":"[3]Opex_Breakdown!AC95","v":0},{"$f":"[3]Opex_Breakdown!AD95","v":0},{"$f":"[3]Opex_Breakdown!AE95","v":0},{"$f":"[3]Opex_Breakdown!AF95","v":0},{"$f":"[3]Opex_Breakdown!AG95","v":0},{"$f":"[3]Opex_Breakdown!AH95","v":0},{"$f":"[3]Opex_Breakdown!AI95","v":0},{"$f":"[3]Opex_Breakdown!AJ95","v":0},{"$f":"[3]Opex_Breakdown!AK95","v":0},{"$f":"[3]Opex_Breakdown!AL95","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C88)","v":"Total Groundwater diversions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W89:W95)","v":0},0,{"$f":"+SUM(Y89:Y95)","v":0},0,0,0,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,{"$f":"+SUM(AH89:AH95)","v":7.0000000000000001E-3},7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
[]
[null,null,"Bulk water services"]
[null,null,null,{"$f":"+D79","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W99","v":0},{"$f":"[3]Opex_Breakdown!X99","v":0},{"$f":"[3]Opex_Breakdown!Y99","v":0},{"$f":"[3]Opex_Breakdown!Z99","v":0},{"$f":"[3]Opex_Breakdown!AA99","v":0},{"$f":"[3]Opex_Breakdown!AB99","v":0},{"$f":"[3]Opex_Breakdown!AC99","v":0},{"$f":"[3]Opex_Breakdown!AD99","v":0},{"$f":"[3]Opex_Breakdown!AE99","v":0},{"$f":"[3]Opex_Breakdown!AF99","v":0},{"$f":"[3]Opex_Breakdown!AG99","v":0},{"$f":"[3]Opex_Breakdown!AH99","v":0},{"$f":"[3]Opex_Breakdown!AI99","v":0},{"$f":"[3]Opex_Breakdown!AJ99","v":0},{"$f":"[3]Opex_Breakdown!AK99","v":0},{"$f":"[3]Opex_Breakdown!AL99","v":0}]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W100","v":0},{"$f":"[3]Opex_Breakdown!X100","v":0},{"$f":"[3]Opex_Breakdown!Y100","v":0},{"$f":"[3]Opex_Breakdown!Z100","v":0},{"$f":"[3]Opex_Breakdown!AA100","v":0},{"$f":"[3]Opex_Breakdown!AB100","v":0},{"$f":"[3]Opex_Breakdown!AC100","v":0},{"$f":"[3]Opex_Breakdown!AD100","v":0},{"$f":"[3]Opex_Breakdown!AE100","v":0},{"$f":"[3]Opex_Breakdown!AF100","v":0},{"$f":"[3]Opex_Breakdown!AG100","v":0},{"$f":"[3]Opex_Breakdown!AH100","v":0},{"$f":"[3]Opex_Breakdown!AI100","v":0},{"$f":"[3]Opex_Breakdown!AJ100","v":0},{"$f":"[3]Opex_Breakdown!AK100","v":0},{"$f":"[3]Opex_Breakdown!AL100","v":0}]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W101","v":0},{"$f":"[3]Opex_Breakdown!X101","v":0},{"$f":"[3]Opex_Breakdown!Y101","v":0},{"$f":"[3]Opex_Breakdown!Z101","v":0},{"$f":"[3]Opex_Breakdown!AA101","v":0},{"$f":"[3]Opex_Breakdown!AB101","v":0},{"$f":"[3]Opex_Breakdown!AC101","v":0},{"$f":"[3]Opex_Breakdown!AD101","v":0},{"$f":"[3]Opex_Breakdown!AE101","v":0},{"$f":"[3]Opex_Breakdown!AF101","v":0},{"$f":"[3]Opex_Breakdown!AG101","v":0},{"$f":"[3]Opex_Breakdown!AH101","v":0},{"$f":"[3]Opex_Breakdown!AI101","v":0},{"$f":"[3]Opex_Breakdown!AJ101","v":0},{"$f":"[3]Opex_Breakdown!AK101","v":0},{"$f":"[3]Opex_Breakdown!AL101","v":0}]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W102","v":0},{"$f":"[3]Opex_Breakdown!X102","v":0},{"$f":"[3]Opex_Breakdown!Y102","v":0},{"$f":"[3]Opex_Breakdown!Z102","v":0},{"$f":"[3]Opex_Breakdown!AA102","v":0},{"$f":"[3]Opex_Breakdown!AB102","v":0},{"$f":"[3]Opex_Breakdown!AC102","v":0},{"$f":"[3]Opex_Breakdown!AD102","v":0},{"$f":"[3]Opex_Breakdown!AE102","v":0},{"$f":"[3]Opex_Breakdown!AF102","v":0},{"$f":"[3]Opex_Breakdown!AG102","v":0},{"$f":"[3]Opex_Breakdown!AH102","v":0},{"$f":"[3]Opex_Breakdown!AI102","v":0},{"$f":"[3]Opex_Breakdown!AJ102","v":0},{"$f":"[3]Opex_Breakdown!AK102","v":0},{"$f":"[3]Opex_Breakdown!AL102","v":0}]
[null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W103","v":0},{"$f":"[3]Opex_Breakdown!X103","v":0},{"$f":"[3]Opex_Breakdown!Y103","v":0},{"$f":"[3]Opex_Breakdown!Z103","v":0},{"$f":"[3]Opex_Breakdown!AA103","v":0},{"$f":"[3]Opex_Breakdown!AB103","v":0},{"$f":"[3]Opex_Breakdown!AC103","v":0},{"$f":"[3]Opex_Breakdown!AD103","v":0},{"$f":"[3]Opex_Breakdown!AE103","v":0},{"$f":"[3]Opex_Breakdown!AF103","v":0},{"$f":"[3]Opex_Breakdown!AG103","v":0},{"$f":"[3]Opex_Breakdown!AH103","v":0},{"$f":"[3]Opex_Breakdown!AI103","v":0},{"$f":"[3]Opex_Breakdown!AJ103","v":0},{"$f":"[3]Opex_Breakdown!AK103","v":0},{"$f":"[3]Opex_Breakdown!AL103","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W104","v":0},{"$f":"[3]Opex_Breakdown!X104","v":0},{"$f":"[3]Opex_Breakdown!Y104","v":0},{"$f":"[3]Opex_Breakdown!Z104","v":0},{"$f":"[3]Opex_Breakdown!AA104","v":0},{"$f":"[3]Opex_Breakdown!AB104","v":0},{"$f":"[3]Opex_Breakdown!AC104","v":0},{"$f":"[3]Opex_Breakdown!AD104","v":0},{"$f":"[3]Opex_Breakdown!AE104","v":0},{"$f":"[3]Opex_Breakdown!AF104","v":0},{"$f":"[3]Opex_Breakdown!AG104","v":0},{"$f":"[3]Opex_Breakdown!AH104","v":0},{"$f":"[3]Opex_Breakdown!AI104","v":0},{"$f":"[3]Opex_Breakdown!AJ104","v":0},{"$f":"[3]Opex_Breakdown!AK104","v":0},{"$f":"[3]Opex_Breakdown!AL104","v":0}]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W105","v":0},{"$f":"[3]Opex_Breakdown!X105","v":0},{"$f":"[3]Opex_Breakdown!Y105","v":0},{"$f":"[3]Opex_Breakdown!Z105","v":0},{"$f":"[3]Opex_Breakdown!AA105","v":0},{"$f":"[3]Opex_Breakdown!AB105","v":0},{"$f":"[3]Opex_Breakdown!AC105","v":0},{"$f":"[3]Opex_Breakdown!AD105","v":0},{"$f":"[3]Opex_Breakdown!AE105","v":0},{"$f":"[3]Opex_Breakdown!AF105","v":0},{"$f":"[3]Opex_Breakdown!AG105","v":0},{"$f":"[3]Opex_Breakdown!AH105","v":0},{"$f":"[3]Opex_Breakdown!AI105","v":0},{"$f":"[3]Opex_Breakdown!AJ105","v":0},{"$f":"[3]Opex_Breakdown!AK105","v":0},{"$f":"[3]Opex_Breakdown!AL105","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C98)","v":"Total Bulk water services"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W106","v":0},{"$f":"[3]Opex_Breakdown!X106","v":0},{"$f":"[3]Opex_Breakdown!Y106","v":0},{"$f":"[3]Opex_Breakdown!Z106","v":0},{"$f":"[3]Opex_Breakdown!AA106","v":0},{"$f":"[3]Opex_Breakdown!AB106","v":0},{"$f":"[3]Opex_Breakdown!AC106","v":0},{"$f":"[3]Opex_Breakdown!AD106","v":0},{"$f":"[3]Opex_Breakdown!AE106","v":0},{"$f":"[3]Opex_Breakdown!AF106","v":0},{"$f":"[3]Opex_Breakdown!AG106","v":0},{"$f":"[3]Opex_Breakdown!AH106","v":0},{"$f":"[3]Opex_Breakdown!AI106","v":0},{"$f":"[3]Opex_Breakdown!AJ106","v":0},{"$f":"[3]Opex_Breakdown!AK106","v":0},{"$f":"[3]Opex_Breakdown!AL106","v":0}]
[]
[]
[null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W109","v":0},{"$f":"[3]Opex_Breakdown!X109","v":0},{"$f":"[3]Opex_Breakdown!Y109","v":0},{"$f":"[3]Opex_Breakdown!Z109","v":0},{"$f":"[3]Opex_Breakdown!AA109","v":0},{"$f":"[3]Opex_Breakdown!AB109","v":0},{"$f":"[3]Opex_Breakdown!AC109","v":0},{"$f":"[3]Opex_Breakdown!AD109","v":0},{"$f":"[3]Opex_Breakdown!AE109","v":0},{"$f":"[3]Opex_Breakdown!AF109","v":0},{"$f":"[3]Opex_Breakdown!AG109","v":0},{"$f":"[3]Opex_Breakdown!AH109","v":0},{"$f":"[3]Opex_Breakdown!AI109","v":0},{"$f":"[3]Opex_Breakdown!AJ109","v":0},{"$f":"[3]Opex_Breakdown!AK109","v":0},{"$f":"[3]Opex_Breakdown!AL109","v":0}]
[]
[]
[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,{"$f":"[3]Opex_Breakdown!W113","v":0},{"$f":"[3]Opex_Breakdown!X113","v":0},{"$f":"[3]Opex_Breakdown!Y113","v":0},{"$f":"[3]Opex_Breakdown!Z113","v":2.222262324185249E-2},{"$f":"[3]Opex_Breakdown!AA113","v":4.8687844885496184E-2},{"$f":"[3]Opex_Breakdown!AB113","v":2.8500000000000001E-2},{"$f":"[3]Opex_Breakdown!AC113","v":1.504E-2},{"$f":"[3]Opex_Breakdown!AD113","v":1.504E-2},{"$f":"[3]Opex_Breakdown!AE113","v":1.504E-2},{"$f":"[3]Opex_Breakdown!AF113","v":2.256E-2},{"$f":"[3]Opex_Breakdown!AG113","v":2.256E-2},{"$f":"[3]Opex_Breakdown!AH113","v":1.504E-2},{"$f":"[3]Opex_Breakdown!AI113","v":1.504E-2},{"$f":"[3]Opex_Breakdown!AJ113","v":1.504E-2},{"$f":"[3]Opex_Breakdown!AK113","v":2.256E-2},{"$f":"[3]Opex_Breakdown!AL113","v":2.256E-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,{"$f":"[3]Opex_Breakdown!W114","v":0},{"$f":"[3]Opex_Breakdown!X114","v":0},{"$f":"[3]Opex_Breakdown!Y114","v":0},{"$f":"[3]Opex_Breakdown!Z114","v":0},{"$f":"[3]Opex_Breakdown!AA114","v":0},{"$f":"[3]Opex_Breakdown!AB114","v":0},{"$f":"[3]Opex_Breakdown!AC114","v":0},{"$f":"[3]Opex_Breakdown!AD114","v":0},{"$f":"[3]Opex_Breakdown!AE114","v":0},{"$f":"[3]Opex_Breakdown!AF114","v":0},{"$f":"[3]Opex_Breakdown!AG114","v":0},{"$f":"[3]Opex_Breakdown!AH114","v":0},{"$f":"[3]Opex_Breakdown!AI114","v":0},{"$f":"[3]Opex_Breakdown!AJ114","v":0},{"$f":"[3]Opex_Breakdown!AK114","v":0},{"$f":"[3]Opex_Breakdown!AL114","v":0}]
[null,null,null,"Environment Protection Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W115","v":0},{"$f":"[3]Opex_Breakdown!X115","v":0},{"$f":"[3]Opex_Breakdown!Y115","v":0},{"$f":"[3]Opex_Breakdown!Z115","v":0},{"$f":"[3]Opex_Breakdown!AA115","v":0},{"$f":"[3]Opex_Breakdown!AB115","v":0},{"$f":"[3]Opex_Breakdown!AC115","v":0},{"$f":"[3]Opex_Breakdown!AD115","v":0},{"$f":"[3]Opex_Breakdown!AE115","v":0},{"$f":"[3]Opex_Breakdown!AF115","v":0},{"$f":"[3]Opex_Breakdown!AG115","v":0},{"$f":"[3]Opex_Breakdown!AH115","v":0},{"$f":"[3]Opex_Breakdown!AI115","v":0},{"$f":"[3]Opex_Breakdown!AJ115","v":0},{"$f":"[3]Opex_Breakdown!AK115","v":0},{"$f":"[3]Opex_Breakdown!AL115","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C112)","v":"Total Licence fees"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W113:W115)","v":0},0,{"$f":"+SUM(Y113:Y115)","v":0},{"$f":"+SUM(Z113:Z115)","v":2.222262324185249E-2},{"$f":"+SUM(AA113:AA115)","v":4.8687844885496184E-2},{"$f":"+SUM(AB113:AB115)","v":2.8500000000000001E-2},{"$f":"+SUM(AC113:AC115)","v":1.504E-2},1.504E-2,1.504E-2,2.256E-2,2.256E-2,{"$f":"+SUM(AH113:AH115)","v":1.504E-2},1.504E-2,1.504E-2,2.256E-2,2.256E-2]
[]
[null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Opex_Breakdown!W118","v":0.41486877828054297},{"$f":"[3]Opex_Breakdown!X118","v":0.56428857548845468},{"$f":"[3]Opex_Breakdown!Y118","v":0.55706134969325161},{"$f":"[3]Opex_Breakdown!Z118","v":0.4953874785591767},{"$f":"[3]Opex_Breakdown!AA118","v":0.48992519083969466},{"$f":"[3]Opex_Breakdown!AB118","v":0.4662},{"$f":"[3]Opex_Breakdown!AC118","v":0.4662},{"$f":"[3]Opex_Breakdown!AD118","v":0.4662},{"$f":"[3]Opex_Breakdown!AE118","v":0.4662},{"$f":"[3]Opex_Breakdown!AF118","v":0.4662},{"$f":"[3]Opex_Breakdown!AG118","v":0.4662},{"$f":"[3]Opex_Breakdown!AH118","v":0.4662},{"$f":"[3]Opex_Breakdown!AI118","v":0.4662},{"$f":"[3]Opex_Breakdown!AJ118","v":0.4662},{"$f":"[3]Opex_Breakdown!AK118","v":0.4662},{"$f":"[3]Opex_Breakdown!AL118","v":0.4662}]
[]
[null,null,"Other non-controllable"]
[null,null,null,"[Non-controllable 1]",0,0,0,0,0,0]
[null,null,null,"[Non-controllable 2]",0,0,0,0,0,0]
[null,null,null,"[Non-controllable 3]",0,0,0,0,0,0]
[null,null,null,"[Non-controllable 4]",0,0,0,0,0,0]
[null,null,null,"[Non-controllable 5]",0,0,0,0,0,0]
[null,null,null,"[Non-controllable 6]",0,0,0,0,0,0]
[null,null,null,"[Non-controllable 7]",0,0,0,0,0,0]
[null,null,null,"[Non-controllable 8]",0,0,0,0,0,0]
[null,null,null,"[Non-controllable 9]",0,0,0,0,0,0]
[null,null,null,"[Non-controllable 10]",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W121:W130)","v":0},0,{"$f":"SUM(Y121:Y130)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AG121:AG130)","v":0},{"$f":"SUM(AH121:AH130)","v":0},0,0,0,{"$f":"SUM(AL121:AL130)","v":0}]

{"sheet":"Capex_FO input","index":7,"n_rows":242,"n_cols":101,"rows_kept":242,"cut":false,"hidden":false,"merged":[[241,7,241,8],[42,7,42,8],[43,7,43,8],[44,7,44,8],[45,7,45,8],[46,7,46,8],[129,7,129,8],[121,7,121,8],[122,7,122,8],[123,7,123,8],[124,7,124,8],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[146,7,146,8],[147,7,147,8],[148,7,148,8],[149,7,149,8],[150,7,150,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,7,50,8],[51,7,51,8],[52,7,52,8],[53,7,53,8],[54,7,54,8],[55,7,55,8],[140,7,140,8],[156,7,156,8],[157,7,157,8],[158,7,158,8],[142,7,142,8],[143,7,143,8],[144,7,144,8],[145,7,145,8],[141,7,141,8],[130,7,130,8],[131,7,131,8],[132,7,132,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[138,7,138,8],[139,7,139,8],[159,7,159,8],[160,7,160,8],[151,7,151,8],[152,7,152,8],[153,7,153,8],[154,7,154,8],[155,7,155,8],[166,7,166,8],[167,7,167,8],[168,7,168,8],[169,7,169,8],[170,7,170,8],[161,7,161,8],[162,7,162,8],[163,7,163,8],[164,7,164,8],[165,7,165,8],[176,7,176,8],[177,7,177,8],[178,7,178,8],[179,7,179,8],[180,7,180,8],[171,7,171,8],[172,7,172,8],[173,7,173,8],[174,7,174,8],[175,7,175,8],[186,7,186,8],[187,7,187,8],[188,7,188,8],[189,7,189,8],[190,7,190,8],[181,7,181,8],[182,7,182,8],[183,7,183,8],[184,7,184,8],[185,7,185,8],[196,7,196,8],[197,7,197,8],[198,7,198,8],[199,7,199,8],[200,7,200,8],[191,7,191,8],[192,7,192,8],[193,7,193,8],[194,7,194,8],[195,7,195,8],[206,7,206,8],[207,7,207,8],[208,7,208,8],[209,7,209,8],[210,7,210,8],[201,7,201,8],[202,7,202,8],[203,7,203,8],[204,7,204,8],[205,7,205,8],[225,7,225,8],[216,7,216,8],[217,7,217,8],[218,7,218,8],[219,7,219,8],[220,7,220,8],[240,7,240,8],[231,7,231,8],[232,7,232,8],[233,7,233,8],[234,7,234,8],[235,7,235,8],[226,7,226,8],[227,7,227,8],[228,7,228,8],[229,7,229,8],[230,7,230,8],[236,7,236,8],[237,7,237,8],[238,7,238,8],[239,7,239,8],[211,7,211,8],[212,7,212,8],[213,7,213,8],[214,7,214,8],[215,7,215,8],[221,7,221,8],[222,7,222,8],[223,7,223,8],[224,7,224,8]]}
[null,"Capital Expenditure - Forecast Input"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[]
[]
[]
[null,null,"Input Summary",null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,{"$f":"+O39","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"By Cost Driver"]
[null,null,"Net capital expenditure - Renewals",{"$f":"+SUMIF($F$42:$F$724,\"Renewals\",AV$42:AV$724)","v":6.5129217519999996},6.2303217279999981,6.4823694959999987,6.1055860959999988,5.222011607999999,5.3591198552036206,6.5386560180995472,8.7936560180995471,7.5426560180995477,6.5096560180995482]
[null,null,"Net capital expenditure - Growth",{"$f":"+SUMIF($F$42:$F$724,\"Growth\",AV$42:AV$724)","v":7},0,0,0,0,0,0,0,0,0]
[null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"+SUMIF($F$42:$F$724,\"Improvements / Compliance\",AV$42:AV$724)","v":-1.3562999095022628},2.1077000904977372,1.4057000904977375,3.0185000904977377,3.0175000904977374,2.3503800904977377,8.0323800904977407,11.83738009049774,1.6383800904977377,1.5603800904977378]
[null,null,"Government Contributions",{"$f":"+Z41","v":0},{"$f":"+AA41","v":0},0,0,0,0,0,0,0,0]
[null,null,"Customer Contributions",{"$f":"+AK41","v":3.9216199095022626},{"$f":"+AL41","v":0.17161990950226247},0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247]
[null,null,"Total prescribed capex",{"$f":"SUM(D11:D15)","v":16.078241752},8.5096417279999965,8.059689495999999,9.2957060959999982,8.411131607999998,7.8811198552036208,14.742656018099549,20.802656018099547,9.3526560180995464,8.2416560180995475]
[]
[null,null,"By Capital Type"]
[null,null,"Top 10 Major Projects",{"$f":"+SUMIF($H$42:$H$724,$C$19,O$42:O$724)","v":0.47031999999999996},0.32031999999999994,0.32031999999999994,0.74312,1.5631200000000001,0.15,0,0,0.22,0.63]
[null,null,"Significant projects",{"$f":"+SUMIF($H$42:$H$724,$C$20,O$42:O$724)","v":11.860000000000001},5.4249999999999989,5.1089999999999982,6.6210000000000004,4.8419999999999996,4.8240000000000007,11.969000000000001,18.028999999999996,6.3590000000000009,4.8379999999999992]
[null,null,"Capital Programs / Allocation",{"$f":"+SUMIF($H$42:$H$724,$C$21,O$42:O$724)","v":1.2130000000000001},1.056,1.056,1.056,1.056,2.1090000000000004,2.1090000000000004,2.1090000000000004,2.1090000000000004,2.1090000000000004]
[null,null,"Other Capital expenditure",{"$f":"+SUMIF($H$42:$H$724,$C$22,O$42:O$724)","v":2.5349217519999994},1.7083217279999998,1.5743694960000001,0.87558609599999992,0.95001160799999984,0.79811985520361972,0.66465601809954733,0.66465601809954733,0.66465601809954733,0.66465601809954733]
[null,null,"Total prescribed capex",{"$f":"SUM(D19:D22)","v":16.078241752},{"$f":"SUM(E19:E22)","v":8.5096417279999983},8.0596894959999972,9.295706096,8.4111316079999998,7.8811198552036217,14.742656018099549,20.802656018099544,9.3526560180995482,8.2416560180995475]
[]
[null,null,"Difference",{"$f":"+D23-D16","v":0},{"$f":"+E23-E16","v":0},0,0,0,0,0,0,0,0]
[null,null,"Test",{"$f":"IF(ROUND(D23,2)=ROUND(D16,2),0,1)","v":0},{"$f":"IF(ROUND(E23,2)=ROUND(E16,2),0,1)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Total prescribed capex",{"$f":"+D23","v":16.078241752},{"$f":"+E23","v":8.5096417279999983},8.0596894959999972,9.295706096,8.4111316079999998,7.8811198552036217,14.742656018099549,20.802656018099544,9.3526560180995482,8.2416560180995475]
[]
[]
[null,null,"Regulatory Depreciation",{"$f":"+BG41","v":0.20274720398330814},{"$f":"+BH41","v":0.57346410954992466},0.88576023396098524,1.1450562673942688,1.3960356786942183,1.4701309296034188,1.4357425598336853,1.9811283930646555,2.5955211228289596,3.0231655302821512]
[]
[]
[null,"$m, 01/01/23"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,"Regulatory Depreciation",null,null,null,null,null,null,null,null,null,null,"Accumulated capex",null,null,null,null,null,null,null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,"Tax Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m, 01/01/23",null,null,null,null,null,null,null,null,null,null,"$m, 01/01/23",null,null,null,null,null,null,null,null,null,null,"$m, 01/01/23",null,null,null,null,null,null,null,null,null,null,"$m, 01/01/23",null,null,null,null,null,null,null,null,null,null,"$m, 01/01/23",null,null,null,null,null,null,null,null,null,null,"$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,"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,1,2,3,4,5,6,7,8,9,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Project/program Name",null,"Service","Major cost driver","Asset category","Capital type",null,"Depreciation Method","Year asset operational","Asset life (Regulatory)","Asset life (Tax)",null,{"$f":"SUM(O42:O724)","v":16.078241752},8.5096417279999983,8.059689495999999,9.295706096,8.4111316079999998,7.8811198552036226,14.742656018099551,20.802656018099544,9.3526560180995499,8.2416560180995475,null,{"$f":"SUM(Z42:Z724)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AK42:AK724)","v":3.9216199095022626},0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,null,{"$f":"SUM(AV42:AV724)","v":12.156621842497739},8.3380218184977384,7.8880695864977373,9.1240861864977401,8.2395116984977399,7.7094999457013609,14.571036108597291,20.631036108597279,9.18103610859729,8.0700361085972876,null,{"$f":"SUM(BG42:BG724)","v":0.20274720398330814},0.57346410954992466,0.88576023396098524,1.1450562673942688,1.3960356786942183,1.4701309296034188,1.4357425598336853,1.9811283930646555,2.5955211228289596,3.0231655302821512,null,{"$f":"SUM(BR42:BR724)","v":8.9696218424977392},6.2450218184977366,5.0170695864977386,5.6420861864977381,6.6105116984977368,3.1694999457013568,6.3930361085972853,27.354036108597274,6.3810361085972858,30.127036108597281,null,{"$f":"SUM(CC42:CC724)","v":16.560589004560004},9.0278789092351968,8.8070403238955919,10.46239910621871,9.7508068086796733,9.410469262326183,18.131607343609314,26.35218225712655,12.203094769995495,11.076096515644036,null,{"$f":"SUM(CN42:CN724)","v":0.73290648801299996},2.0078407839649595,2.6257153088926746,3.7021434211956907,4.1937696239060598,4.6079819742149777,5.2755128765738561,6.8402450594662172,7.8973170315588481,8.3761023858609907]
[null,null,{"$f":"'[3]Capex_FO input'!C42","v":"ROB - Decommission selected section of reduntant channel (rubbish dumping /ongoing opex)  "},{"$f":"'[3]Capex_FO input'!D42","v":0},{"$f":"'[3]Capex_FO input'!E42","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F42","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G42","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H42","v":"Top 10 Major Projects"},{"$f":"'[3]Capex_FO input'!I42","v":0},{"$f":"'[3]Capex_FO input'!J42","v":"Straight line"},{"$f":"'[3]Capex_FO input'!K42","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L42","v":45},{"$f":"'[3]Capex_FO input'!M42","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O42","v":0.15},{"$f":"'[3]Capex_FO input'!P42","v":0},{"$f":"'[3]Capex_FO input'!Q42","v":0},{"$f":"'[3]Capex_FO input'!R42","v":0.22},{"$f":"'[3]Capex_FO input'!S42","v":0.63},{"$f":"'[3]Capex_FO input'!T42","v":0.15},{"$f":"'[3]Capex_FO input'!U42","v":0},{"$f":"'[3]Capex_FO input'!V42","v":0},{"$f":"'[3]Capex_FO input'!W42","v":0.22},{"$f":"'[3]Capex_FO input'!X42","v":0.63},null,{"$f":"'[3]Capex_FO input'!Z42","v":0},{"$f":"'[3]Capex_FO input'!AA42","v":0},{"$f":"'[3]Capex_FO input'!AB42","v":0},{"$f":"'[3]Capex_FO input'!AC42","v":0},{"$f":"'[3]Capex_FO input'!AD42","v":0},{"$f":"'[3]Capex_FO input'!AE42","v":0},{"$f":"'[3]Capex_FO input'!AF42","v":0},{"$f":"'[3]Capex_FO input'!AG42","v":0},{"$f":"'[3]Capex_FO input'!AH42","v":0},{"$f":"'[3]Capex_FO input'!AI42","v":0},null,{"$f":"'[3]Capex_FO input'!AK42","v":0},{"$f":"'[3]Capex_FO input'!AL42","v":0},{"$f":"'[3]Capex_FO input'!AM42","v":0},{"$f":"'[3]Capex_FO input'!AN42","v":0},{"$f":"'[3]Capex_FO input'!AO42","v":0},{"$f":"'[3]Capex_FO input'!AP42","v":0},{"$f":"'[3]Capex_FO input'!AQ42","v":0},{"$f":"'[3]Capex_FO input'!AR42","v":0},{"$f":"'[3]Capex_FO input'!AS42","v":0},{"$f":"'[3]Capex_FO input'!AT42","v":0},null,{"$f":"+O42-Z42-AK42","v":0.15},{"$f":"+P42-AA42-AL42","v":0},0,0.22,0.63,0.15,0,0,0.22,0.63,null,{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BR42,\nIF($J42=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BR42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BR42/$L42*0.5,\nIF($J42=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BS42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BR42-((BR42/$L42)*0.5))+BS42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BS42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BS42/$L42*0.5\n+SUM(OFFSET(BS42,0,MAX(-INT($L42+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BH$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BT42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BS42-((BS42/$L42)*0.5))+BT42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L42)<LEFT($BG$39,4)*1,0,((OFFSET(BT42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BT42/$L42*0.5\n+SUM(OFFSET(BT42,0,MAX(-INT($L42+(0.5-(10^-12))),-BI$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BI$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BG$38,0)))))","v":0},0,0,0,0,0,0,2.2222222222222223E-2,null,{"$f":"+IF($K42=\"Ongoing\",AV42,IF(RIGHT($K42,2)=RIGHT(BR$39,2),SUM($AV42:AV42),0)+IF(RIGHT(BR$39,2)>RIGHT($K42,2),AV42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AW42,IF(RIGHT($K42,2)=RIGHT(BS$39,2),SUM($AV42:AW42),0)+IF(RIGHT(BS$39,2)>RIGHT($K42,2),AW42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AX42,IF(RIGHT($K42,2)=RIGHT(BT$39,2),SUM($AV42:AX42),0)+IF(RIGHT(BT$39,2)>RIGHT($K42,2),AX42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AY42,IF(RIGHT($K42,2)=RIGHT(BU$39,2),SUM($AV42:AY42),0)+IF(RIGHT(BU$39,2)>RIGHT($K42,2),AY42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AZ42,IF(RIGHT($K42,2)=RIGHT(BV$39,2),SUM($AV42:AZ42),0)+IF(RIGHT(BV$39,2)>RIGHT($K42,2),AZ42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BA42,IF(RIGHT($K42,2)=RIGHT(BW$39,2),SUM($AV42:BA42),0)+IF(RIGHT(BW$39,2)>RIGHT($K42,2),BA42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BB42,IF(RIGHT($K42,2)=RIGHT(BX$39,2),SUM($AV42:BB42),0)+IF(RIGHT(BX$39,2)>RIGHT($K42,2),BB42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BC42,IF(RIGHT($K42,2)=RIGHT(BY$39,2),SUM($AV42:BC42),0)+IF(RIGHT(BY$39,2)>RIGHT($K42,2),BC42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BD42,IF(RIGHT($K42,2)=RIGHT(BZ$39,2),SUM($AV42:BD42),0)+IF(RIGHT(BZ$39,2)>RIGHT($K42,2),BD42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BE42,IF(RIGHT($K42,2)=RIGHT(CA$39,2),SUM($AV42:BE42),0)+IF(RIGHT(CA$39,2)>RIGHT($K42,2),BE42,0))","v":2},null,{"$f":"+O42*KeyAssumptionsPriceControl_FO!AC$15","v":0.1545},{"$f":"+P42*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q42*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R42*KeyAssumptionsPriceControl_FO!AF$15","v":0.24761193820000002},{"$f":"+S42*KeyAssumptionsPriceControl_FO!AG$15","v":0.73034266680900006},{"$f":"+T42*KeyAssumptionsPriceControl_FO!AH$15","v":0.17910784447935002},{"$f":"+U42*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V42*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W42*KeyAssumptionsPriceControl_FO!AK$15","v":0.2870501004424339},{"$f":"+X42*KeyAssumptionsPriceControl_FO!AL$15","v":0.84666731898679704},null,{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CC42,\nIF($J42=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M42)<LEFT($CN$39,4)*1,0,((OFFSET(CC42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CC42/$M42*0.5,\nIF($J42=\"Declining Balance\",-$CN$38,0))))","v":3.4762500000000002E-3},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CD42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CC42-((CC42/$M42)*0.5))+CD42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M42)<LEFT($CN$39,4)*1,0,((OFFSET(CD42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CD42/$M42*0.5\n+SUM(OFFSET(CD42,0,MAX(-INT($M42+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CO$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CN$38,0)))))","v":6.9525000000000003E-3},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CE42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CD42-((CD42/$M42)*0.5))+CE42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M42)<LEFT($CN$39,4)*1,0,((OFFSET(CE42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CE42/$M42*0.5\n+SUM(OFFSET(CE42,0,MAX(-INT($M42+(0.5-(10^-12))),-CP$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CP$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CN$38,0)))))","v":6.9525000000000003E-3},1.25237686095E-2,3.4527747222202504E-2,5.4990383726190382E-2,5.902031022697575E-2,5.902031022697575E-2,6.5478937486930511E-2,9.0987579424088222E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C43","v":"ROB - Decommision and seal the old suction  "},{"$f":"'[3]Capex_FO input'!D43","v":0},{"$f":"'[3]Capex_FO input'!E43","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F43","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G43","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H43","v":"Top 10 Major Projects"},{"$f":"'[3]Capex_FO input'!I43","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K43","v":"2026-27"},{"$f":"'[3]Capex_FO input'!L43","v":45},{"$f":"'[3]Capex_FO input'!M43","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O43","v":0},{"$f":"'[3]Capex_FO input'!P43","v":0},{"$f":"'[3]Capex_FO input'!Q43","v":0},{"$f":"'[3]Capex_FO input'!R43","v":0.15},{"$f":"'[3]Capex_FO input'!S43","v":0},{"$f":"'[3]Capex_FO input'!T43","v":0},{"$f":"'[3]Capex_FO input'!U43","v":0},{"$f":"'[3]Capex_FO input'!V43","v":0},{"$f":"'[3]Capex_FO input'!W43","v":0},{"$f":"'[3]Capex_FO input'!X43","v":0},null,{"$f":"'[3]Capex_FO input'!Z43","v":0},{"$f":"'[3]Capex_FO input'!AA43","v":0},{"$f":"'[3]Capex_FO input'!AB43","v":0},{"$f":"'[3]Capex_FO input'!AC43","v":0},{"$f":"'[3]Capex_FO input'!AD43","v":0},{"$f":"'[3]Capex_FO input'!AE43","v":0},{"$f":"'[3]Capex_FO input'!AF43","v":0},{"$f":"'[3]Capex_FO input'!AG43","v":0},{"$f":"'[3]Capex_FO input'!AH43","v":0},{"$f":"'[3]Capex_FO input'!AI43","v":0},null,{"$f":"'[3]Capex_FO input'!AK43","v":0},{"$f":"'[3]Capex_FO input'!AL43","v":0},{"$f":"'[3]Capex_FO input'!AM43","v":0},{"$f":"'[3]Capex_FO input'!AN43","v":0},{"$f":"'[3]Capex_FO input'!AO43","v":0},{"$f":"'[3]Capex_FO input'!AP43","v":0},{"$f":"'[3]Capex_FO input'!AQ43","v":0},{"$f":"'[3]Capex_FO input'!AR43","v":0},{"$f":"'[3]Capex_FO input'!AS43","v":0},{"$f":"'[3]Capex_FO input'!AT43","v":0},null,{"$f":"+O43-Z43-AK43","v":0},0,0,0.15,0,0,0,0,0,0,null,{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BR43,\nIF($J43=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L43)<LEFT($BG$39,4)*1,0,((OFFSET(BR43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BR43/$L43*0.5,\nIF($J43=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BS43,\nIF(AND($J43=\"straight line\",$L43<1.51),(BR43-((BR43/$L43)*0.5))+BS43/$L43*0.5,\nIF($J43=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L43)<LEFT($BG$39,4)*1,0,((OFFSET(BS43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BS43/$L43*0.5\n+SUM(OFFSET(BS43,0,MAX(-INT($L43+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L43+(0.5-(10^-12))),BH$40)-1))*1/$L43,\nIF($J43=\"Declining Balance\",-$BG$38,0)))))","v":0},0,1.6666666666666666E-3,3.3333333333333331E-3,3.3333333333333331E-3,3.3333333333333331E-3,3.3333333333333331E-3,3.3333333333333331E-3,3.3333333333333331E-3,null,{"$f":"+IF($K43=\"Ongoing\",AV43,IF(RIGHT($K43,2)=RIGHT(BR$39,2),SUM($AV43:AV43),0)+IF(RIGHT(BR$39,2)>RIGHT($K43,2),AV43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AW43,IF(RIGHT($K43,2)=RIGHT(BS$39,2),SUM($AV43:AW43),0)+IF(RIGHT(BS$39,2)>RIGHT($K43,2),AW43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AX43,IF(RIGHT($K43,2)=RIGHT(BT$39,2),SUM($AV43:AX43),0)+IF(RIGHT(BT$39,2)>RIGHT($K43,2),AX43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AY43,IF(RIGHT($K43,2)=RIGHT(BU$39,2),SUM($AV43:AY43),0)+IF(RIGHT(BU$39,2)>RIGHT($K43,2),AY43,0))","v":0.15},{"$f":"+IF($K43=\"Ongoing\",AZ43,IF(RIGHT($K43,2)=RIGHT(BV$39,2),SUM($AV43:AZ43),0)+IF(RIGHT(BV$39,2)>RIGHT($K43,2),AZ43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BA43,IF(RIGHT($K43,2)=RIGHT(BW$39,2),SUM($AV43:BA43),0)+IF(RIGHT(BW$39,2)>RIGHT($K43,2),BA43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BB43,IF(RIGHT($K43,2)=RIGHT(BX$39,2),SUM($AV43:BB43),0)+IF(RIGHT(BX$39,2)>RIGHT($K43,2),BB43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BC43,IF(RIGHT($K43,2)=RIGHT(BY$39,2),SUM($AV43:BC43),0)+IF(RIGHT(BY$39,2)>RIGHT($K43,2),BC43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BD43,IF(RIGHT($K43,2)=RIGHT(BZ$39,2),SUM($AV43:BD43),0)+IF(RIGHT(BZ$39,2)>RIGHT($K43,2),BD43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BE43,IF(RIGHT($K43,2)=RIGHT(CA$39,2),SUM($AV43:BE43),0)+IF(RIGHT(CA$39,2)>RIGHT($K43,2),BE43,0))","v":0},null,{"$f":"+O43*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P43*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q43*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R43*KeyAssumptionsPriceControl_FO!AF$15","v":0.16882632150000002},{"$f":"+S43*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T43*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U43*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V43*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W43*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X43*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M43=0,0,\nIF($M43<=0.5,CC43,\nIF($J43=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M43)<LEFT($CN$39,4)*1,0,((OFFSET(CC43,0,-INT($M43+0.5),1,1))/$M43)*(IF($M43-INT($M43)>0.5,$M43-0.5-INT($M43),IF($M43-INT($M43)<=0.5,$M43-0.5-INT($M43)+1,0))))\n+CC43/$M43*0.5,\nIF($J43=\"Declining Balance\",-$CN$38,0))))","v":0},{"$f":"IF($M43=0,0,\nIF($M43<=0.5,CD43,\nIF(AND($J43=\"straight line\",$M43<1.51),(CC43-((CC43/$M43)*0.5))+CD43/$M43*0.5,\nIF($J43=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M43)<LEFT($CN$39,4)*1,0,((OFFSET(CD43,0,-INT($M43+0.5),1,1))/$M43)*(IF($M43-INT($M43)>0.5,$M43-0.5-INT($M43),IF($M43-INT($M43)<=0.5,$M43-0.5-INT($M43)+1,0))))\n+CD43/$M43*0.5\n+SUM(OFFSET(CD43,0,MAX(-INT($M43+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M43+(0.5-(10^-12))),CO$40)-1))*1/$M43,\nIF($J43=\"Declining Balance\",-$CN$38,0)))))","v":0},0,3.7985922337500006E-3,7.5971844675000013E-3,7.5971844675000013E-3,7.5971844675000013E-3,7.5971844675000013E-3,7.5971844675000013E-3,7.5971844675000013E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C44","v":"ROB - Decommision the ols PS ( main and relift ) and rising main "},{"$f":"'[3]Capex_FO input'!D44","v":0},{"$f":"'[3]Capex_FO input'!E44","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F44","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G44","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H44","v":"Top 10 Major Projects"},{"$f":"'[3]Capex_FO input'!I44","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K44","v":"2027-28"},{"$f":"'[3]Capex_FO input'!L44","v":45},{"$f":"'[3]Capex_FO input'!M44","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O44","v":0},{"$f":"'[3]Capex_FO input'!P44","v":0},{"$f":"'[3]Capex_FO input'!Q44","v":0},{"$f":"'[3]Capex_FO input'!R44","v":0.22},{"$f":"'[3]Capex_FO input'!S44","v":0.78},{"$f":"'[3]Capex_FO input'!T44","v":0},{"$f":"'[3]Capex_FO input'!U44","v":0},{"$f":"'[3]Capex_FO input'!V44","v":0},{"$f":"'[3]Capex_FO input'!W44","v":0},{"$f":"'[3]Capex_FO input'!X44","v":0},null,{"$f":"'[3]Capex_FO input'!Z44","v":0},{"$f":"'[3]Capex_FO input'!AA44","v":0},{"$f":"'[3]Capex_FO input'!AB44","v":0},{"$f":"'[3]Capex_FO input'!AC44","v":0},{"$f":"'[3]Capex_FO input'!AD44","v":0},{"$f":"'[3]Capex_FO input'!AE44","v":0},{"$f":"'[3]Capex_FO input'!AF44","v":0},{"$f":"'[3]Capex_FO input'!AG44","v":0},{"$f":"'[3]Capex_FO input'!AH44","v":0},{"$f":"'[3]Capex_FO input'!AI44","v":0},null,{"$f":"'[3]Capex_FO input'!AK44","v":0},{"$f":"'[3]Capex_FO input'!AL44","v":0},{"$f":"'[3]Capex_FO input'!AM44","v":0},{"$f":"'[3]Capex_FO input'!AN44","v":0},{"$f":"'[3]Capex_FO input'!AO44","v":0},{"$f":"'[3]Capex_FO input'!AP44","v":0},{"$f":"'[3]Capex_FO input'!AQ44","v":0},{"$f":"'[3]Capex_FO input'!AR44","v":0},{"$f":"'[3]Capex_FO input'!AS44","v":0},{"$f":"'[3]Capex_FO input'!AT44","v":0},null,0,0,0,0.22,0.78,0,0,0,0,0,null,0,0,0,0,1.1111111111111112E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,null,{"$f":"+IF($K44=\"Ongoing\",AV44,IF(RIGHT($K44,2)=RIGHT(BR$39,2),SUM($AV44:AV44),0)+IF(RIGHT(BR$39,2)>RIGHT($K44,2),AV44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AW44,IF(RIGHT($K44,2)=RIGHT(BS$39,2),SUM($AV44:AW44),0)+IF(RIGHT(BS$39,2)>RIGHT($K44,2),AW44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AX44,IF(RIGHT($K44,2)=RIGHT(BT$39,2),SUM($AV44:AX44),0)+IF(RIGHT(BT$39,2)>RIGHT($K44,2),AX44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AY44,IF(RIGHT($K44,2)=RIGHT(BU$39,2),SUM($AV44:AY44),0)+IF(RIGHT(BU$39,2)>RIGHT($K44,2),AY44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AZ44,IF(RIGHT($K44,2)=RIGHT(BV$39,2),SUM($AV44:AZ44),0)+IF(RIGHT(BV$39,2)>RIGHT($K44,2),AZ44,0))","v":1},{"$f":"+IF($K44=\"Ongoing\",BA44,IF(RIGHT($K44,2)=RIGHT(BW$39,2),SUM($AV44:BA44),0)+IF(RIGHT(BW$39,2)>RIGHT($K44,2),BA44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BB44,IF(RIGHT($K44,2)=RIGHT(BX$39,2),SUM($AV44:BB44),0)+IF(RIGHT(BX$39,2)>RIGHT($K44,2),BB44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BC44,IF(RIGHT($K44,2)=RIGHT(BY$39,2),SUM($AV44:BC44),0)+IF(RIGHT(BY$39,2)>RIGHT($K44,2),BC44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BD44,IF(RIGHT($K44,2)=RIGHT(BZ$39,2),SUM($AV44:BD44),0)+IF(RIGHT(BZ$39,2)>RIGHT($K44,2),BD44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BE44,IF(RIGHT($K44,2)=RIGHT(CA$39,2),SUM($AV44:BE44),0)+IF(RIGHT(CA$39,2)>RIGHT($K44,2),BE44,0))","v":0},null,{"$f":"+O44*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P44*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q44*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R44*KeyAssumptionsPriceControl_FO!AF$15","v":0.24761193820000002},{"$f":"+S44*KeyAssumptionsPriceControl_FO!AG$15","v":0.90423377795400006},{"$f":"+T44*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U44*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V44*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W44*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X44*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,5.5712686095000007E-3,3.1487797222965005E-2,5.1833057226930004E-2,5.1833057226930004E-2,5.1833057226930004E-2,5.1833057226930004E-2,5.1833057226930004E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C45","v":"BTS: Customer CRM, Portal Phase 2"},{"$f":"'[3]Capex_FO input'!D45","v":0},{"$f":"'[3]Capex_FO input'!E45","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F45","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G45","v":"Corporate"},{"$f":"'[3]Capex_FO input'!H45","v":"Top 10 Major Projects"},{"$f":"'[3]Capex_FO input'!I45","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K45","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L45","v":15},{"$f":"'[3]Capex_FO input'!M45","v":2.5},null,{"$f":"'[3]Capex_FO input'!O45","v":0.16719999999999999},{"$f":"'[3]Capex_FO input'!P45","v":0.16719999999999999},{"$f":"'[3]Capex_FO input'!Q45","v":0.16719999999999999},{"$f":"'[3]Capex_FO input'!R45","v":0},{"$f":"'[3]Capex_FO input'!S45","v":0},{"$f":"'[3]Capex_FO input'!T45","v":0},{"$f":"'[3]Capex_FO input'!U45","v":0},{"$f":"'[3]Capex_FO input'!V45","v":0},{"$f":"'[3]Capex_FO input'!W45","v":0},{"$f":"'[3]Capex_FO input'!X45","v":0},null,{"$f":"'[3]Capex_FO input'!Z45","v":0},{"$f":"'[3]Capex_FO input'!AA45","v":0},{"$f":"'[3]Capex_FO input'!AB45","v":0},{"$f":"'[3]Capex_FO input'!AC45","v":0},{"$f":"'[3]Capex_FO input'!AD45","v":0},{"$f":"'[3]Capex_FO input'!AE45","v":0},{"$f":"'[3]Capex_FO input'!AF45","v":0},{"$f":"'[3]Capex_FO input'!AG45","v":0},{"$f":"'[3]Capex_FO input'!AH45","v":0},{"$f":"'[3]Capex_FO input'!AI45","v":0},null,{"$f":"'[3]Capex_FO input'!AK45","v":0},{"$f":"'[3]Capex_FO input'!AL45","v":0},{"$f":"'[3]Capex_FO input'!AM45","v":0},{"$f":"'[3]Capex_FO input'!AN45","v":0},{"$f":"'[3]Capex_FO input'!AO45","v":0},{"$f":"'[3]Capex_FO input'!AP45","v":0},{"$f":"'[3]Capex_FO input'!AQ45","v":0},{"$f":"'[3]Capex_FO input'!AR45","v":0},{"$f":"'[3]Capex_FO input'!AS45","v":0},{"$f":"'[3]Capex_FO input'!AT45","v":0},null,0.16719999999999999,0.16719999999999999,0.16719999999999999,0,0,0,0,0,0,0,null,5.5733333333333329E-3,1.6719999999999999E-2,2.7866666666666665E-2,3.3439999999999998E-2,3.3439999999999998E-2,3.3439999999999998E-2,3.3439999999999998E-2,3.3439999999999998E-2,3.3439999999999998E-2,3.3439999999999998E-2,null,{"$f":"+IF($K45=\"Ongoing\",AV45,IF(RIGHT($K45,2)=RIGHT(BR$39,2),SUM($AV45:AV45),0)+IF(RIGHT(BR$39,2)>RIGHT($K45,2),AV45,0))","v":0.16719999999999999},{"$f":"+IF($K45=\"Ongoing\",AW45,IF(RIGHT($K45,2)=RIGHT(BS$39,2),SUM($AV45:AW45),0)+IF(RIGHT(BS$39,2)>RIGHT($K45,2),AW45,0))","v":0.16719999999999999},{"$f":"+IF($K45=\"Ongoing\",AX45,IF(RIGHT($K45,2)=RIGHT(BT$39,2),SUM($AV45:AX45),0)+IF(RIGHT(BT$39,2)>RIGHT($K45,2),AX45,0))","v":0.16719999999999999},{"$f":"+IF($K45=\"Ongoing\",AY45,IF(RIGHT($K45,2)=RIGHT(BU$39,2),SUM($AV45:AY45),0)+IF(RIGHT(BU$39,2)>RIGHT($K45,2),AY45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AZ45,IF(RIGHT($K45,2)=RIGHT(BV$39,2),SUM($AV45:AZ45),0)+IF(RIGHT(BV$39,2)>RIGHT($K45,2),AZ45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BA45,IF(RIGHT($K45,2)=RIGHT(BW$39,2),SUM($AV45:BA45),0)+IF(RIGHT(BW$39,2)>RIGHT($K45,2),BA45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BB45,IF(RIGHT($K45,2)=RIGHT(BX$39,2),SUM($AV45:BB45),0)+IF(RIGHT(BX$39,2)>RIGHT($K45,2),BB45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BC45,IF(RIGHT($K45,2)=RIGHT(BY$39,2),SUM($AV45:BC45),0)+IF(RIGHT(BY$39,2)>RIGHT($K45,2),BC45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BD45,IF(RIGHT($K45,2)=RIGHT(BZ$39,2),SUM($AV45:BD45),0)+IF(RIGHT(BZ$39,2)>RIGHT($K45,2),BD45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BE45,IF(RIGHT($K45,2)=RIGHT(CA$39,2),SUM($AV45:BE45),0)+IF(RIGHT(CA$39,2)>RIGHT($K45,2),BE45,0))","v":0},null,{"$f":"+O45*KeyAssumptionsPriceControl_FO!AC$15","v":0.17221599999999998},{"$f":"+P45*KeyAssumptionsPriceControl_FO!AD$15","v":0.17738247999999998},{"$f":"+Q45*KeyAssumptionsPriceControl_FO!AE$15","v":0.18270395439999998},{"$f":"+R45*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S45*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T45*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U45*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V45*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W45*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X45*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.4443199999999993E-2,0.10436289599999998,0.10749378287999999,0.14196798175999997,7.0952991999999993E-2,7.3081581759999986E-2,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C46","v":"BTS: INFOR Asset Management "},{"$f":"'[3]Capex_FO input'!D46","v":0},{"$f":"'[3]Capex_FO input'!E46","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F46","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G46","v":"Corporate"},{"$f":"'[3]Capex_FO input'!H46","v":"Top 10 Major Projects"},{"$f":"'[3]Capex_FO input'!I46","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K46","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L46","v":15},{"$f":"'[3]Capex_FO input'!M46","v":2.5},null,{"$f":"'[3]Capex_FO input'!O46","v":0.15311999999999998},{"$f":"'[3]Capex_FO input'!P46","v":0.15311999999999998},{"$f":"'[3]Capex_FO input'!Q46","v":0.15311999999999998},{"$f":"'[3]Capex_FO input'!R46","v":0.15311999999999998},{"$f":"'[3]Capex_FO input'!S46","v":0.15311999999999998},{"$f":"'[3]Capex_FO input'!T46","v":0},{"$f":"'[3]Capex_FO input'!U46","v":0},{"$f":"'[3]Capex_FO input'!V46","v":0},{"$f":"'[3]Capex_FO input'!W46","v":0},{"$f":"'[3]Capex_FO input'!X46","v":0},null,{"$f":"'[3]Capex_FO input'!Z46","v":0},{"$f":"'[3]Capex_FO input'!AA46","v":0},{"$f":"'[3]Capex_FO input'!AB46","v":0},{"$f":"'[3]Capex_FO input'!AC46","v":0},{"$f":"'[3]Capex_FO input'!AD46","v":0},{"$f":"'[3]Capex_FO input'!AE46","v":0},{"$f":"'[3]Capex_FO input'!AF46","v":0},{"$f":"'[3]Capex_FO input'!AG46","v":0},{"$f":"'[3]Capex_FO input'!AH46","v":0},{"$f":"'[3]Capex_FO input'!AI46","v":0},null,{"$f":"'[3]Capex_FO input'!AK46","v":0},{"$f":"'[3]Capex_FO input'!AL46","v":0},{"$f":"'[3]Capex_FO input'!AM46","v":0},{"$f":"'[3]Capex_FO input'!AN46","v":0},{"$f":"'[3]Capex_FO input'!AO46","v":0},{"$f":"'[3]Capex_FO input'!AP46","v":0},{"$f":"'[3]Capex_FO input'!AQ46","v":0},{"$f":"'[3]Capex_FO input'!AR46","v":0},{"$f":"'[3]Capex_FO input'!AS46","v":0},{"$f":"'[3]Capex_FO input'!AT46","v":0},null,0.15311999999999998,0.15311999999999998,0.15311999999999998,0.15311999999999998,0.15311999999999998,0,0,0,0,0,null,5.1039999999999992E-3,1.5311999999999997E-2,2.5519999999999994E-2,3.5727999999999996E-2,4.5935999999999991E-2,5.1039999999999988E-2,5.1039999999999988E-2,5.1039999999999988E-2,5.1039999999999988E-2,5.1039999999999988E-2,null,{"$f":"+IF($K46=\"Ongoing\",AV46,IF(RIGHT($K46,2)=RIGHT(BR$39,2),SUM($AV46:AV46),0)+IF(RIGHT(BR$39,2)>RIGHT($K46,2),AV46,0))","v":0.15311999999999998},{"$f":"+IF($K46=\"Ongoing\",AW46,IF(RIGHT($K46,2)=RIGHT(BS$39,2),SUM($AV46:AW46),0)+IF(RIGHT(BS$39,2)>RIGHT($K46,2),AW46,0))","v":0.15311999999999998},{"$f":"+IF($K46=\"Ongoing\",AX46,IF(RIGHT($K46,2)=RIGHT(BT$39,2),SUM($AV46:AX46),0)+IF(RIGHT(BT$39,2)>RIGHT($K46,2),AX46,0))","v":0.15311999999999998},{"$f":"+IF($K46=\"Ongoing\",AY46,IF(RIGHT($K46,2)=RIGHT(BU$39,2),SUM($AV46:AY46),0)+IF(RIGHT(BU$39,2)>RIGHT($K46,2),AY46,0))","v":0.15311999999999998},{"$f":"+IF($K46=\"Ongoing\",AZ46,IF(RIGHT($K46,2)=RIGHT(BV$39,2),SUM($AV46:AZ46),0)+IF(RIGHT(BV$39,2)>RIGHT($K46,2),AZ46,0))","v":0.15311999999999998},{"$f":"+IF($K46=\"Ongoing\",BA46,IF(RIGHT($K46,2)=RIGHT(BW$39,2),SUM($AV46:BA46),0)+IF(RIGHT(BW$39,2)>RIGHT($K46,2),BA46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BB46,IF(RIGHT($K46,2)=RIGHT(BX$39,2),SUM($AV46:BB46),0)+IF(RIGHT(BX$39,2)>RIGHT($K46,2),BB46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BC46,IF(RIGHT($K46,2)=RIGHT(BY$39,2),SUM($AV46:BC46),0)+IF(RIGHT(BY$39,2)>RIGHT($K46,2),BC46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BD46,IF(RIGHT($K46,2)=RIGHT(BZ$39,2),SUM($AV46:BD46),0)+IF(RIGHT(BZ$39,2)>RIGHT($K46,2),BD46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BE46,IF(RIGHT($K46,2)=RIGHT(CA$39,2),SUM($AV46:BE46),0)+IF(RIGHT(CA$39,2)>RIGHT($K46,2),BE46,0))","v":0},null,{"$f":"+O46*KeyAssumptionsPriceControl_FO!AC$15","v":0.15771359999999998},{"$f":"+P46*KeyAssumptionsPriceControl_FO!AD$15","v":0.16244500799999997},{"$f":"+Q46*KeyAssumptionsPriceControl_FO!AE$15","v":0.16731835823999996},{"$f":"+R46*KeyAssumptionsPriceControl_FO!AF$15","v":0.1723379089872},{"$f":"+S46*KeyAssumptionsPriceControl_FO!AG$15","v":0.17750804625681599},{"$f":"+T46*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U46*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V46*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W46*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X46*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.1542719999999996E-2,9.557444159999999E-2,9.8441674847999983E-2,0.16448036509344,0.16941477604624319,0.13793056179872637,6.893516359488E-2,7.1003218502726395E-2,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C47","v":0},{"$f":"'[3]Capex_FO input'!D47","v":0},{"$f":"'[3]Capex_FO input'!E47","v":0},{"$f":"'[3]Capex_FO input'!F47","v":0},{"$f":"'[3]Capex_FO input'!G47","v":0},{"$f":"'[3]Capex_FO input'!H47","v":"Top 10 Major Projects"},{"$f":"'[3]Capex_FO input'!I47","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K47","v":0},{"$f":"'[3]Capex_FO input'!L47","v":0},{"$f":"'[3]Capex_FO input'!M47","v":0},null,{"$f":"'[3]Capex_FO input'!O47","v":0},{"$f":"'[3]Capex_FO input'!P47","v":0},{"$f":"'[3]Capex_FO input'!Q47","v":0},{"$f":"'[3]Capex_FO input'!R47","v":0},{"$f":"'[3]Capex_FO input'!S47","v":0},{"$f":"'[3]Capex_FO input'!T47","v":0},{"$f":"'[3]Capex_FO input'!U47","v":0},{"$f":"'[3]Capex_FO input'!V47","v":0},{"$f":"'[3]Capex_FO input'!W47","v":0},{"$f":"'[3]Capex_FO input'!X47","v":0},null,{"$f":"'[3]Capex_FO input'!Z47","v":0},{"$f":"'[3]Capex_FO input'!AA47","v":0},{"$f":"'[3]Capex_FO input'!AB47","v":0},{"$f":"'[3]Capex_FO input'!AC47","v":0},{"$f":"'[3]Capex_FO input'!AD47","v":0},{"$f":"'[3]Capex_FO input'!AE47","v":0},{"$f":"'[3]Capex_FO input'!AF47","v":0},{"$f":"'[3]Capex_FO input'!AG47","v":0},{"$f":"'[3]Capex_FO input'!AH47","v":0},{"$f":"'[3]Capex_FO input'!AI47","v":0},null,{"$f":"'[3]Capex_FO input'!AK47","v":0},{"$f":"'[3]Capex_FO input'!AL47","v":0},{"$f":"'[3]Capex_FO input'!AM47","v":0},{"$f":"'[3]Capex_FO input'!AN47","v":0},{"$f":"'[3]Capex_FO input'!AO47","v":0},{"$f":"'[3]Capex_FO input'!AP47","v":0},{"$f":"'[3]Capex_FO input'!AQ47","v":0},{"$f":"'[3]Capex_FO input'!AR47","v":0},{"$f":"'[3]Capex_FO input'!AS47","v":0},{"$f":"'[3]Capex_FO input'!AT47","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K47=\"Ongoing\",AV47,IF(RIGHT($K47,2)=RIGHT(BR$39,2),SUM($AV47:AV47),0)+IF(RIGHT(BR$39,2)>RIGHT($K47,2),AV47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AW47,IF(RIGHT($K47,2)=RIGHT(BS$39,2),SUM($AV47:AW47),0)+IF(RIGHT(BS$39,2)>RIGHT($K47,2),AW47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AX47,IF(RIGHT($K47,2)=RIGHT(BT$39,2),SUM($AV47:AX47),0)+IF(RIGHT(BT$39,2)>RIGHT($K47,2),AX47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AY47,IF(RIGHT($K47,2)=RIGHT(BU$39,2),SUM($AV47:AY47),0)+IF(RIGHT(BU$39,2)>RIGHT($K47,2),AY47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AZ47,IF(RIGHT($K47,2)=RIGHT(BV$39,2),SUM($AV47:AZ47),0)+IF(RIGHT(BV$39,2)>RIGHT($K47,2),AZ47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BA47,IF(RIGHT($K47,2)=RIGHT(BW$39,2),SUM($AV47:BA47),0)+IF(RIGHT(BW$39,2)>RIGHT($K47,2),BA47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BB47,IF(RIGHT($K47,2)=RIGHT(BX$39,2),SUM($AV47:BB47),0)+IF(RIGHT(BX$39,2)>RIGHT($K47,2),BB47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BC47,IF(RIGHT($K47,2)=RIGHT(BY$39,2),SUM($AV47:BC47),0)+IF(RIGHT(BY$39,2)>RIGHT($K47,2),BC47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BD47,IF(RIGHT($K47,2)=RIGHT(BZ$39,2),SUM($AV47:BD47),0)+IF(RIGHT(BZ$39,2)>RIGHT($K47,2),BD47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BE47,IF(RIGHT($K47,2)=RIGHT(CA$39,2),SUM($AV47:BE47),0)+IF(RIGHT(CA$39,2)>RIGHT($K47,2),BE47,0))","v":0},null,{"$f":"+O47*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P47*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q47*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R47*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S47*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T47*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U47*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V47*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W47*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X47*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C48","v":0},{"$f":"'[3]Capex_FO input'!D48","v":0},{"$f":"'[3]Capex_FO input'!E48","v":0},{"$f":"'[3]Capex_FO input'!F48","v":0},{"$f":"'[3]Capex_FO input'!G48","v":0},{"$f":"'[3]Capex_FO input'!H48","v":"Top 10 Major Projects"},{"$f":"'[3]Capex_FO input'!I48","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K48","v":0},{"$f":"'[3]Capex_FO input'!L48","v":0},{"$f":"'[3]Capex_FO input'!M48","v":0},null,{"$f":"'[3]Capex_FO input'!O48","v":0},{"$f":"'[3]Capex_FO input'!P48","v":0},{"$f":"'[3]Capex_FO input'!Q48","v":0},{"$f":"'[3]Capex_FO input'!R48","v":0},{"$f":"'[3]Capex_FO input'!S48","v":0},{"$f":"'[3]Capex_FO input'!T48","v":0},{"$f":"'[3]Capex_FO input'!U48","v":0},{"$f":"'[3]Capex_FO input'!V48","v":0},{"$f":"'[3]Capex_FO input'!W48","v":0},{"$f":"'[3]Capex_FO input'!X48","v":0},null,{"$f":"'[3]Capex_FO input'!Z48","v":0},{"$f":"'[3]Capex_FO input'!AA48","v":0},{"$f":"'[3]Capex_FO input'!AB48","v":0},{"$f":"'[3]Capex_FO input'!AC48","v":0},{"$f":"'[3]Capex_FO input'!AD48","v":0},{"$f":"'[3]Capex_FO input'!AE48","v":0},{"$f":"'[3]Capex_FO input'!AF48","v":0},{"$f":"'[3]Capex_FO input'!AG48","v":0},{"$f":"'[3]Capex_FO input'!AH48","v":0},{"$f":"'[3]Capex_FO input'!AI48","v":0},null,{"$f":"'[3]Capex_FO input'!AK48","v":0},{"$f":"'[3]Capex_FO input'!AL48","v":0},{"$f":"'[3]Capex_FO input'!AM48","v":0},{"$f":"'[3]Capex_FO input'!AN48","v":0},{"$f":"'[3]Capex_FO input'!AO48","v":0},{"$f":"'[3]Capex_FO input'!AP48","v":0},{"$f":"'[3]Capex_FO input'!AQ48","v":0},{"$f":"'[3]Capex_FO input'!AR48","v":0},{"$f":"'[3]Capex_FO input'!AS48","v":0},{"$f":"'[3]Capex_FO input'!AT48","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K48=\"Ongoing\",AV48,IF(RIGHT($K48,2)=RIGHT(BR$39,2),SUM($AV48:AV48),0)+IF(RIGHT(BR$39,2)>RIGHT($K48,2),AV48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AW48,IF(RIGHT($K48,2)=RIGHT(BS$39,2),SUM($AV48:AW48),0)+IF(RIGHT(BS$39,2)>RIGHT($K48,2),AW48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AX48,IF(RIGHT($K48,2)=RIGHT(BT$39,2),SUM($AV48:AX48),0)+IF(RIGHT(BT$39,2)>RIGHT($K48,2),AX48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AY48,IF(RIGHT($K48,2)=RIGHT(BU$39,2),SUM($AV48:AY48),0)+IF(RIGHT(BU$39,2)>RIGHT($K48,2),AY48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AZ48,IF(RIGHT($K48,2)=RIGHT(BV$39,2),SUM($AV48:AZ48),0)+IF(RIGHT(BV$39,2)>RIGHT($K48,2),AZ48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BA48,IF(RIGHT($K48,2)=RIGHT(BW$39,2),SUM($AV48:BA48),0)+IF(RIGHT(BW$39,2)>RIGHT($K48,2),BA48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BB48,IF(RIGHT($K48,2)=RIGHT(BX$39,2),SUM($AV48:BB48),0)+IF(RIGHT(BX$39,2)>RIGHT($K48,2),BB48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BC48,IF(RIGHT($K48,2)=RIGHT(BY$39,2),SUM($AV48:BC48),0)+IF(RIGHT(BY$39,2)>RIGHT($K48,2),BC48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BD48,IF(RIGHT($K48,2)=RIGHT(BZ$39,2),SUM($AV48:BD48),0)+IF(RIGHT(BZ$39,2)>RIGHT($K48,2),BD48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BE48,IF(RIGHT($K48,2)=RIGHT(CA$39,2),SUM($AV48:BE48),0)+IF(RIGHT(CA$39,2)>RIGHT($K48,2),BE48,0))","v":0},null,{"$f":"+O48*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P48*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q48*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R48*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S48*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T48*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U48*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V48*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W48*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X48*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C49","v":0},{"$f":"'[3]Capex_FO input'!D49","v":0},{"$f":"'[3]Capex_FO input'!E49","v":0},{"$f":"'[3]Capex_FO input'!F49","v":0},{"$f":"'[3]Capex_FO input'!G49","v":0},{"$f":"'[3]Capex_FO input'!H54","v":0},{"$f":"'[3]Capex_FO input'!I54","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K54","v":0},{"$f":"'[3]Capex_FO input'!L54","v":0},{"$f":"'[3]Capex_FO input'!M54","v":0},null,{"$f":"'[3]Capex_FO input'!O54","v":0},{"$f":"'[3]Capex_FO input'!P54","v":0},{"$f":"'[3]Capex_FO input'!Q54","v":0},{"$f":"'[3]Capex_FO input'!R54","v":0},{"$f":"'[3]Capex_FO input'!S54","v":0},{"$f":"'[3]Capex_FO input'!T54","v":0},{"$f":"'[3]Capex_FO input'!U54","v":0},{"$f":"'[3]Capex_FO input'!V54","v":0},{"$f":"'[3]Capex_FO input'!W54","v":0},{"$f":"'[3]Capex_FO input'!X54","v":0},null,{"$f":"'[3]Capex_FO input'!Z49","v":0},{"$f":"'[3]Capex_FO input'!AA49","v":0},{"$f":"'[3]Capex_FO input'!AB49","v":0},{"$f":"'[3]Capex_FO input'!AC49","v":0},{"$f":"'[3]Capex_FO input'!AD49","v":0},{"$f":"'[3]Capex_FO input'!AE49","v":0},{"$f":"'[3]Capex_FO input'!AF49","v":0},{"$f":"'[3]Capex_FO input'!AG49","v":0},{"$f":"'[3]Capex_FO input'!AH49","v":0},{"$f":"'[3]Capex_FO input'!AI49","v":0},null,{"$f":"'[3]Capex_FO input'!AK49","v":0},{"$f":"'[3]Capex_FO input'!AL49","v":0},{"$f":"'[3]Capex_FO input'!AM49","v":0},{"$f":"'[3]Capex_FO input'!AN49","v":0},{"$f":"'[3]Capex_FO input'!AO49","v":0},{"$f":"'[3]Capex_FO input'!AP49","v":0},{"$f":"'[3]Capex_FO input'!AQ49","v":0},{"$f":"'[3]Capex_FO input'!AR49","v":0},{"$f":"'[3]Capex_FO input'!AS49","v":0},{"$f":"'[3]Capex_FO input'!AT49","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K49=\"Ongoing\",AV49,IF(RIGHT($K49,2)=RIGHT(BR$39,2),SUM($AV49:AV49),0)+IF(RIGHT(BR$39,2)>RIGHT($K49,2),AV49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AW49,IF(RIGHT($K49,2)=RIGHT(BS$39,2),SUM($AV49:AW49),0)+IF(RIGHT(BS$39,2)>RIGHT($K49,2),AW49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AX49,IF(RIGHT($K49,2)=RIGHT(BT$39,2),SUM($AV49:AX49),0)+IF(RIGHT(BT$39,2)>RIGHT($K49,2),AX49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AY49,IF(RIGHT($K49,2)=RIGHT(BU$39,2),SUM($AV49:AY49),0)+IF(RIGHT(BU$39,2)>RIGHT($K49,2),AY49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AZ49,IF(RIGHT($K49,2)=RIGHT(BV$39,2),SUM($AV49:AZ49),0)+IF(RIGHT(BV$39,2)>RIGHT($K49,2),AZ49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BA49,IF(RIGHT($K49,2)=RIGHT(BW$39,2),SUM($AV49:BA49),0)+IF(RIGHT(BW$39,2)>RIGHT($K49,2),BA49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BB49,IF(RIGHT($K49,2)=RIGHT(BX$39,2),SUM($AV49:BB49),0)+IF(RIGHT(BX$39,2)>RIGHT($K49,2),BB49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BC49,IF(RIGHT($K49,2)=RIGHT(BY$39,2),SUM($AV49:BC49),0)+IF(RIGHT(BY$39,2)>RIGHT($K49,2),BC49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BD49,IF(RIGHT($K49,2)=RIGHT(BZ$39,2),SUM($AV49:BD49),0)+IF(RIGHT(BZ$39,2)>RIGHT($K49,2),BD49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BE49,IF(RIGHT($K49,2)=RIGHT(CA$39,2),SUM($AV49:BE49),0)+IF(RIGHT(CA$39,2)>RIGHT($K49,2),BE49,0))","v":0},null,{"$f":"+O49*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P49*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q49*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R49*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S49*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T49*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U49*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V49*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W49*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X49*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C50","v":0},{"$f":"'[3]Capex_FO input'!D50","v":0},{"$f":"'[3]Capex_FO input'!E50","v":0},{"$f":"'[3]Capex_FO input'!F50","v":0},{"$f":"'[3]Capex_FO input'!G50","v":0},{"$f":"'[3]Capex_FO input'!H55","v":0},{"$f":"'[3]Capex_FO input'!I55","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K55","v":0},{"$f":"'[3]Capex_FO input'!L55","v":0},{"$f":"'[3]Capex_FO input'!M55","v":0},null,{"$f":"'[3]Capex_FO input'!O55","v":0},{"$f":"'[3]Capex_FO input'!P55","v":0},{"$f":"'[3]Capex_FO input'!Q55","v":0},{"$f":"'[3]Capex_FO input'!R55","v":0},{"$f":"'[3]Capex_FO input'!S55","v":0},{"$f":"'[3]Capex_FO input'!T55","v":0},{"$f":"'[3]Capex_FO input'!U55","v":0},{"$f":"'[3]Capex_FO input'!V55","v":0},{"$f":"'[3]Capex_FO input'!W55","v":0},{"$f":"'[3]Capex_FO input'!X55","v":0},null,{"$f":"'[3]Capex_FO input'!Z50","v":0},{"$f":"'[3]Capex_FO input'!AA50","v":0},{"$f":"'[3]Capex_FO input'!AB50","v":0},{"$f":"'[3]Capex_FO input'!AC50","v":0},{"$f":"'[3]Capex_FO input'!AD50","v":0},{"$f":"'[3]Capex_FO input'!AE50","v":0},{"$f":"'[3]Capex_FO input'!AF50","v":0},{"$f":"'[3]Capex_FO input'!AG50","v":0},{"$f":"'[3]Capex_FO input'!AH50","v":0},{"$f":"'[3]Capex_FO input'!AI50","v":0},null,{"$f":"'[3]Capex_FO input'!AK50","v":0},{"$f":"'[3]Capex_FO input'!AL50","v":0},{"$f":"'[3]Capex_FO input'!AM50","v":0},{"$f":"'[3]Capex_FO input'!AN50","v":0},{"$f":"'[3]Capex_FO input'!AO50","v":0},{"$f":"'[3]Capex_FO input'!AP50","v":0},{"$f":"'[3]Capex_FO input'!AQ50","v":0},{"$f":"'[3]Capex_FO input'!AR50","v":0},{"$f":"'[3]Capex_FO input'!AS50","v":0},{"$f":"'[3]Capex_FO input'!AT50","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K50=\"Ongoing\",AV50,IF(RIGHT($K50,2)=RIGHT(BR$39,2),SUM($AV50:AV50),0)+IF(RIGHT(BR$39,2)>RIGHT($K50,2),AV50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AW50,IF(RIGHT($K50,2)=RIGHT(BS$39,2),SUM($AV50:AW50),0)+IF(RIGHT(BS$39,2)>RIGHT($K50,2),AW50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AX50,IF(RIGHT($K50,2)=RIGHT(BT$39,2),SUM($AV50:AX50),0)+IF(RIGHT(BT$39,2)>RIGHT($K50,2),AX50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AY50,IF(RIGHT($K50,2)=RIGHT(BU$39,2),SUM($AV50:AY50),0)+IF(RIGHT(BU$39,2)>RIGHT($K50,2),AY50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AZ50,IF(RIGHT($K50,2)=RIGHT(BV$39,2),SUM($AV50:AZ50),0)+IF(RIGHT(BV$39,2)>RIGHT($K50,2),AZ50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BA50,IF(RIGHT($K50,2)=RIGHT(BW$39,2),SUM($AV50:BA50),0)+IF(RIGHT(BW$39,2)>RIGHT($K50,2),BA50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BB50,IF(RIGHT($K50,2)=RIGHT(BX$39,2),SUM($AV50:BB50),0)+IF(RIGHT(BX$39,2)>RIGHT($K50,2),BB50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BC50,IF(RIGHT($K50,2)=RIGHT(BY$39,2),SUM($AV50:BC50),0)+IF(RIGHT(BY$39,2)>RIGHT($K50,2),BC50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BD50,IF(RIGHT($K50,2)=RIGHT(BZ$39,2),SUM($AV50:BD50),0)+IF(RIGHT(BZ$39,2)>RIGHT($K50,2),BD50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BE50,IF(RIGHT($K50,2)=RIGHT(CA$39,2),SUM($AV50:BE50),0)+IF(RIGHT(CA$39,2)>RIGHT($K50,2),BE50,0))","v":0},null,{"$f":"+O50*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P50*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q50*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R50*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S50*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T50*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U50*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V50*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W50*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X50*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C51","v":0},{"$f":"'[3]Capex_FO input'!D51","v":0},{"$f":"'[3]Capex_FO input'!E51","v":0},{"$f":"'[3]Capex_FO input'!F51","v":0},{"$f":"'[3]Capex_FO input'!G51","v":0},{"$f":"'[3]Capex_FO input'!H56","v":0},{"$f":"'[3]Capex_FO input'!I56","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K56","v":0},{"$f":"'[3]Capex_FO input'!L56","v":0},{"$f":"'[3]Capex_FO input'!M56","v":0},null,{"$f":"'[3]Capex_FO input'!O56","v":0},{"$f":"'[3]Capex_FO input'!P56","v":0},{"$f":"'[3]Capex_FO input'!Q56","v":0},{"$f":"'[3]Capex_FO input'!R56","v":0},{"$f":"'[3]Capex_FO input'!S56","v":0},{"$f":"'[3]Capex_FO input'!T56","v":0},{"$f":"'[3]Capex_FO input'!U56","v":0},{"$f":"'[3]Capex_FO input'!V56","v":0},{"$f":"'[3]Capex_FO input'!W56","v":0},{"$f":"'[3]Capex_FO input'!X56","v":0},null,{"$f":"'[3]Capex_FO input'!Z51","v":0},{"$f":"'[3]Capex_FO input'!AA51","v":0},{"$f":"'[3]Capex_FO input'!AB51","v":0},{"$f":"'[3]Capex_FO input'!AC51","v":0},{"$f":"'[3]Capex_FO input'!AD51","v":0},{"$f":"'[3]Capex_FO input'!AE51","v":0},{"$f":"'[3]Capex_FO input'!AF51","v":0},{"$f":"'[3]Capex_FO input'!AG51","v":0},{"$f":"'[3]Capex_FO input'!AH51","v":0},{"$f":"'[3]Capex_FO input'!AI51","v":0},null,{"$f":"'[3]Capex_FO input'!AK51","v":0},{"$f":"'[3]Capex_FO input'!AL51","v":0},{"$f":"'[3]Capex_FO input'!AM51","v":0},{"$f":"'[3]Capex_FO input'!AN51","v":0},{"$f":"'[3]Capex_FO input'!AO51","v":0},{"$f":"'[3]Capex_FO input'!AP51","v":0},{"$f":"'[3]Capex_FO input'!AQ51","v":0},{"$f":"'[3]Capex_FO input'!AR51","v":0},{"$f":"'[3]Capex_FO input'!AS51","v":0},{"$f":"'[3]Capex_FO input'!AT51","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K51=\"Ongoing\",AV51,IF(RIGHT($K51,2)=RIGHT(BR$39,2),SUM($AV51:AV51),0)+IF(RIGHT(BR$39,2)>RIGHT($K51,2),AV51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AW51,IF(RIGHT($K51,2)=RIGHT(BS$39,2),SUM($AV51:AW51),0)+IF(RIGHT(BS$39,2)>RIGHT($K51,2),AW51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AX51,IF(RIGHT($K51,2)=RIGHT(BT$39,2),SUM($AV51:AX51),0)+IF(RIGHT(BT$39,2)>RIGHT($K51,2),AX51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AY51,IF(RIGHT($K51,2)=RIGHT(BU$39,2),SUM($AV51:AY51),0)+IF(RIGHT(BU$39,2)>RIGHT($K51,2),AY51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AZ51,IF(RIGHT($K51,2)=RIGHT(BV$39,2),SUM($AV51:AZ51),0)+IF(RIGHT(BV$39,2)>RIGHT($K51,2),AZ51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BA51,IF(RIGHT($K51,2)=RIGHT(BW$39,2),SUM($AV51:BA51),0)+IF(RIGHT(BW$39,2)>RIGHT($K51,2),BA51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BB51,IF(RIGHT($K51,2)=RIGHT(BX$39,2),SUM($AV51:BB51),0)+IF(RIGHT(BX$39,2)>RIGHT($K51,2),BB51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BC51,IF(RIGHT($K51,2)=RIGHT(BY$39,2),SUM($AV51:BC51),0)+IF(RIGHT(BY$39,2)>RIGHT($K51,2),BC51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BD51,IF(RIGHT($K51,2)=RIGHT(BZ$39,2),SUM($AV51:BD51),0)+IF(RIGHT(BZ$39,2)>RIGHT($K51,2),BD51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BE51,IF(RIGHT($K51,2)=RIGHT(CA$39,2),SUM($AV51:BE51),0)+IF(RIGHT(CA$39,2)>RIGHT($K51,2),BE51,0))","v":0},null,{"$f":"+O51*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P51*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q51*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R51*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S51*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T51*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U51*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V51*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W51*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X51*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C52","v":0},{"$f":"'[3]Capex_FO input'!D52","v":0},{"$f":"'[3]Capex_FO input'!E52","v":0},{"$f":"'[3]Capex_FO input'!F52","v":0},{"$f":"'[3]Capex_FO input'!G52","v":0},{"$f":"'[3]Capex_FO input'!H57","v":0},{"$f":"'[3]Capex_FO input'!I57","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K57","v":0},{"$f":"'[3]Capex_FO input'!L57","v":0},{"$f":"'[3]Capex_FO input'!M57","v":0},null,{"$f":"'[3]Capex_FO input'!O57","v":0},{"$f":"'[3]Capex_FO input'!P57","v":0},{"$f":"'[3]Capex_FO input'!Q57","v":0},{"$f":"'[3]Capex_FO input'!R57","v":0},{"$f":"'[3]Capex_FO input'!S57","v":0},{"$f":"'[3]Capex_FO input'!T57","v":0},{"$f":"'[3]Capex_FO input'!U57","v":0},{"$f":"'[3]Capex_FO input'!V57","v":0},{"$f":"'[3]Capex_FO input'!W57","v":0},{"$f":"'[3]Capex_FO input'!X57","v":0},null,{"$f":"'[3]Capex_FO input'!Z52","v":0},{"$f":"'[3]Capex_FO input'!AA52","v":0},{"$f":"'[3]Capex_FO input'!AB52","v":0},{"$f":"'[3]Capex_FO input'!AC52","v":0},{"$f":"'[3]Capex_FO input'!AD52","v":0},{"$f":"'[3]Capex_FO input'!AE52","v":0},{"$f":"'[3]Capex_FO input'!AF52","v":0},{"$f":"'[3]Capex_FO input'!AG52","v":0},{"$f":"'[3]Capex_FO input'!AH52","v":0},{"$f":"'[3]Capex_FO input'!AI52","v":0},null,{"$f":"'[3]Capex_FO input'!AK52","v":0},{"$f":"'[3]Capex_FO input'!AL52","v":0},{"$f":"'[3]Capex_FO input'!AM52","v":0},{"$f":"'[3]Capex_FO input'!AN52","v":0},{"$f":"'[3]Capex_FO input'!AO52","v":0},{"$f":"'[3]Capex_FO input'!AP52","v":0},{"$f":"'[3]Capex_FO input'!AQ52","v":0},{"$f":"'[3]Capex_FO input'!AR52","v":0},{"$f":"'[3]Capex_FO input'!AS52","v":0},{"$f":"'[3]Capex_FO input'!AT52","v":0},null,{"$f":"+O52-Z52-AK52","v":0},{"$f":"+P52-AA52-AL52","v":0},{"$f":"+Q52-AB52-AM52","v":0},{"$f":"+R52-AC52-AN52","v":0},{"$f":"+S52-AD52-AO52","v":0},{"$f":"+T52-AE52-AP52","v":0},{"$f":"+U52-AF52-AQ52","v":0},{"$f":"+V52-AG52-AR52","v":0},{"$f":"+W52-AH52-AS52","v":0},{"$f":"+X52-AI52-AT52","v":0},null,{"$f":"IF($L52=0,0,\nIF($L52<=0.5,BR52,\nIF($J52=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L52)<LEFT($BG$39,4)*1,0,((OFFSET(BR52,0,-INT($L52+0.5),1,1))/$L52)*(IF($L52-INT($L52)>0.5,$L52-0.5-INT($L52),IF($L52-INT($L52)<=0.5,$L52-0.5-INT($L52)+1,0))))\n+BR52/$L52*0.5,\nIF($J52=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L52=0,0,\nIF($L52<=0.5,BS52,\nIF(AND($J52=\"straight line\",$L52<1.51),(BR52-((BR52/$L52)*0.5))+BS52/$L52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L52)<LEFT($BG$39,4)*1,0,((OFFSET(BS52,0,-INT($L52+0.5),1,1))/$L52)*(IF($L52-INT($L52)>0.5,$L52-0.5-INT($L52),IF($L52-INT($L52)<=0.5,$L52-0.5-INT($L52)+1,0))))\n+BS52/$L52*0.5\n+SUM(OFFSET(BS52,0,MAX(-INT($L52+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L52+(0.5-(10^-12))),BH$40)-1))*1/$L52,\nIF($J52=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L52=0,0,\nIF($L52<=0.5,BT52,\nIF(AND($J52=\"straight line\",$L52<1.51),(BS52-((BS52/$L52)*0.5))+BT52/$L52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L52)<LEFT($BG$39,4)*1,0,((OFFSET(BT52,0,-INT($L52+0.5),1,1))/$L52)*(IF($L52-INT($L52)>0.5,$L52-0.5-INT($L52),IF($L52-INT($L52)<=0.5,$L52-0.5-INT($L52)+1,0))))\n+BT52/$L52*0.5\n+SUM(OFFSET(BT52,0,MAX(-INT($L52+(0.5-(10^-12))),-BI$40)+1,1,MIN(INT($L52+(0.5-(10^-12))),BI$40)-1))*1/$L52,\nIF($J52=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L52=0,0,\nIF($L52<=0.5,BU52,\nIF(AND($J52=\"straight line\",$L52<1.51),(BT52-((BT52/$L52)*0.5))+BU52/$L52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L52)<LEFT($BG$39,4)*1,0,((OFFSET(BU52,0,-INT($L52+0.5),1,1))/$L52)*(IF($L52-INT($L52)>0.5,$L52-0.5-INT($L52),IF($L52-INT($L52)<=0.5,$L52-0.5-INT($L52)+1,0))))\n+BU52/$L52*0.5\n+SUM(OFFSET(BU52,0,MAX(-INT($L52+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L52+(0.5-(10^-12))),BJ$40)-1))*1/$L52,\nIF($J52=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L52=0,0,\nIF($L52<=0.5,BV52,\nIF(AND($J52=\"straight line\",$L52<1.51),(BU52-((BU52/$L52)*0.5))+BV52/$L52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L52)<LEFT($BG$39,4)*1,0,((OFFSET(BV52,0,-INT($L52+0.5),1,1))/$L52)*(IF($L52-INT($L52)>0.5,$L52-0.5-INT($L52),IF($L52-INT($L52)<=0.5,$L52-0.5-INT($L52)+1,0))))\n+BV52/$L52*0.5\n+SUM(OFFSET(BV52,0,MAX(-INT($L52+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L52+(0.5-(10^-12))),BK$40)-1))*1/$L52,\nIF($J52=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L52=0,0,\nIF($L52<=0.5,BW52,\nIF(AND($J52=\"straight line\",$L52<1.51),(BV52-((BV52/$L52)*0.5))+BW52/$L52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L52)<LEFT($BG$39,4)*1,0,((OFFSET(BW52,0,-INT($L52+0.5),1,1))/$L52)*(IF($L52-INT($L52)>0.5,$L52-0.5-INT($L52),IF($L52-INT($L52)<=0.5,$L52-0.5-INT($L52)+1,0))))\n+BW52/$L52*0.5\n+SUM(OFFSET(BW52,0,MAX(-INT($L52+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L52+(0.5-(10^-12))),BL$40)-1))*1/$L52,\nIF($J52=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L52=0,0,\nIF($L52<=0.5,BX52,\nIF(AND($J52=\"straight line\",$L52<1.51),(BW52-((BW52/$L52)*0.5))+BX52/$L52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L52)<LEFT($BG$39,4)*1,0,((OFFSET(BX52,0,-INT($L52+0.5),1,1))/$L52)*(IF($L52-INT($L52)>0.5,$L52-0.5-INT($L52),IF($L52-INT($L52)<=0.5,$L52-0.5-INT($L52)+1,0))))\n+BX52/$L52*0.5\n+SUM(OFFSET(BX52,0,MAX(-INT($L52+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L52+(0.5-(10^-12))),BM$40)-1))*1/$L52,\nIF($J52=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L52=0,0,\nIF($L52<=0.5,BY52,\nIF(AND($J52=\"straight line\",$L52<1.51),(BX52-((BX52/$L52)*0.5))+BY52/$L52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L52)<LEFT($BG$39,4)*1,0,((OFFSET(BY52,0,-INT($L52+0.5),1,1))/$L52)*(IF($L52-INT($L52)>0.5,$L52-0.5-INT($L52),IF($L52-INT($L52)<=0.5,$L52-0.5-INT($L52)+1,0))))\n+BY52/$L52*0.5\n+SUM(OFFSET(BY52,0,MAX(-INT($L52+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L52+(0.5-(10^-12))),BN$40)-1))*1/$L52,\nIF($J52=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L52=0,0,\nIF($L52<=0.5,BZ52,\nIF(AND($J52=\"straight line\",$L52<1.51),(BY52-((BY52/$L52)*0.5))+BZ52/$L52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L52)<LEFT($BG$39,4)*1,0,((OFFSET(BZ52,0,-INT($L52+0.5),1,1))/$L52)*(IF($L52-INT($L52)>0.5,$L52-0.5-INT($L52),IF($L52-INT($L52)<=0.5,$L52-0.5-INT($L52)+1,0))))\n+BZ52/$L52*0.5\n+SUM(OFFSET(BZ52,0,MAX(-INT($L52+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L52+(0.5-(10^-12))),BO$40)-1))*1/$L52,\nIF($J52=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L52=0,0,\nIF($L52<=0.5,CA52,\nIF(AND($J52=\"straight line\",$L52<1.51),(BZ52-((BZ52/$L52)*0.5))+CA52/$L52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L52)<LEFT($BG$39,4)*1,0,((OFFSET(CA52,0,-INT($L52+0.5),1,1))/$L52)*(IF($L52-INT($L52)>0.5,$L52-0.5-INT($L52),IF($L52-INT($L52)<=0.5,$L52-0.5-INT($L52)+1,0))))\n+CA52/$L52*0.5\n+SUM(OFFSET(CA52,0,MAX(-INT($L52+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L52+(0.5-(10^-12))),BP$40)-1))*1/$L52,\nIF($J52=\"Declining Balance\",-$BG$38,0)))))","v":0},null,{"$f":"+IF($K52=\"Ongoing\",AV52,IF(RIGHT($K52,2)=RIGHT(BR$39,2),SUM($AV52:AV52),0)+IF(RIGHT(BR$39,2)>RIGHT($K52,2),AV52,0))","v":0},{"$f":"+IF($K52=\"Ongoing\",AW52,IF(RIGHT($K52,2)=RIGHT(BS$39,2),SUM($AV52:AW52),0)+IF(RIGHT(BS$39,2)>RIGHT($K52,2),AW52,0))","v":0},{"$f":"+IF($K52=\"Ongoing\",AX52,IF(RIGHT($K52,2)=RIGHT(BT$39,2),SUM($AV52:AX52),0)+IF(RIGHT(BT$39,2)>RIGHT($K52,2),AX52,0))","v":0},{"$f":"+IF($K52=\"Ongoing\",AY52,IF(RIGHT($K52,2)=RIGHT(BU$39,2),SUM($AV52:AY52),0)+IF(RIGHT(BU$39,2)>RIGHT($K52,2),AY52,0))","v":0},{"$f":"+IF($K52=\"Ongoing\",AZ52,IF(RIGHT($K52,2)=RIGHT(BV$39,2),SUM($AV52:AZ52),0)+IF(RIGHT(BV$39,2)>RIGHT($K52,2),AZ52,0))","v":0},{"$f":"+IF($K52=\"Ongoing\",BA52,IF(RIGHT($K52,2)=RIGHT(BW$39,2),SUM($AV52:BA52),0)+IF(RIGHT(BW$39,2)>RIGHT($K52,2),BA52,0))","v":0},{"$f":"+IF($K52=\"Ongoing\",BB52,IF(RIGHT($K52,2)=RIGHT(BX$39,2),SUM($AV52:BB52),0)+IF(RIGHT(BX$39,2)>RIGHT($K52,2),BB52,0))","v":0},{"$f":"+IF($K52=\"Ongoing\",BC52,IF(RIGHT($K52,2)=RIGHT(BY$39,2),SUM($AV52:BC52),0)+IF(RIGHT(BY$39,2)>RIGHT($K52,2),BC52,0))","v":0},{"$f":"+IF($K52=\"Ongoing\",BD52,IF(RIGHT($K52,2)=RIGHT(BZ$39,2),SUM($AV52:BD52),0)+IF(RIGHT(BZ$39,2)>RIGHT($K52,2),BD52,0))","v":0},{"$f":"+IF($K52=\"Ongoing\",BE52,IF(RIGHT($K52,2)=RIGHT(CA$39,2),SUM($AV52:BE52),0)+IF(RIGHT(CA$39,2)>RIGHT($K52,2),BE52,0))","v":0},null,{"$f":"+O52*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P52*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q52*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R52*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S52*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T52*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U52*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V52*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W52*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X52*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M52=0,0,\nIF($M52<=0.5,CC52,\nIF($J52=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M52)<LEFT($CN$39,4)*1,0,((OFFSET(CC52,0,-INT($M52+0.5),1,1))/$M52)*(IF($M52-INT($M52)>0.5,$M52-0.5-INT($M52),IF($M52-INT($M52)<=0.5,$M52-0.5-INT($M52)+1,0))))\n+CC52/$M52*0.5,\nIF($J52=\"Declining Balance\",-$CN$38,0))))","v":0},{"$f":"IF($M52=0,0,\nIF($M52<=0.5,CD52,\nIF(AND($J52=\"straight line\",$M52<1.51),(CC52-((CC52/$M52)*0.5))+CD52/$M52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M52)<LEFT($CN$39,4)*1,0,((OFFSET(CD52,0,-INT($M52+0.5),1,1))/$M52)*(IF($M52-INT($M52)>0.5,$M52-0.5-INT($M52),IF($M52-INT($M52)<=0.5,$M52-0.5-INT($M52)+1,0))))\n+CD52/$M52*0.5\n+SUM(OFFSET(CD52,0,MAX(-INT($M52+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M52+(0.5-(10^-12))),CO$40)-1))*1/$M52,\nIF($J52=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M52=0,0,\nIF($M52<=0.5,CE52,\nIF(AND($J52=\"straight line\",$M52<1.51),(CD52-((CD52/$M52)*0.5))+CE52/$M52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M52)<LEFT($CN$39,4)*1,0,((OFFSET(CE52,0,-INT($M52+0.5),1,1))/$M52)*(IF($M52-INT($M52)>0.5,$M52-0.5-INT($M52),IF($M52-INT($M52)<=0.5,$M52-0.5-INT($M52)+1,0))))\n+CE52/$M52*0.5\n+SUM(OFFSET(CE52,0,MAX(-INT($M52+(0.5-(10^-12))),-CP$40)+1,1,MIN(INT($M52+(0.5-(10^-12))),CP$40)-1))*1/$M52,\nIF($J52=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M52=0,0,\nIF($M52<=0.5,CF52,\nIF(AND($J52=\"straight line\",$M52<1.51),(CE52-((CE52/$M52)*0.5))+CF52/$M52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M52)<LEFT($CN$39,4)*1,0,((OFFSET(CF52,0,-INT($M52+0.5),1,1))/$M52)*(IF($M52-INT($M52)>0.5,$M52-0.5-INT($M52),IF($M52-INT($M52)<=0.5,$M52-0.5-INT($M52)+1,0))))\n+CF52/$M52*0.5\n+SUM(OFFSET(CF52,0,MAX(-INT($M52+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M52+(0.5-(10^-12))),CQ$40)-1))*1/$M52,\nIF($J52=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M52=0,0,\nIF($M52<=0.5,CG52,\nIF(AND($J52=\"straight line\",$M52<1.51),(CF52-((CF52/$M52)*0.5))+CG52/$M52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M52)<LEFT($CN$39,4)*1,0,((OFFSET(CG52,0,-INT($M52+0.5),1,1))/$M52)*(IF($M52-INT($M52)>0.5,$M52-0.5-INT($M52),IF($M52-INT($M52)<=0.5,$M52-0.5-INT($M52)+1,0))))\n+CG52/$M52*0.5\n+SUM(OFFSET(CG52,0,MAX(-INT($M52+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M52+(0.5-(10^-12))),CR$40)-1))*1/$M52,\nIF($J52=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M52=0,0,\nIF($M52<=0.5,CH52,\nIF(AND($J52=\"straight line\",$M52<1.51),(CG52-((CG52/$M52)*0.5))+CH52/$M52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M52)<LEFT($CN$39,4)*1,0,((OFFSET(CH52,0,-INT($M52+0.5),1,1))/$M52)*(IF($M52-INT($M52)>0.5,$M52-0.5-INT($M52),IF($M52-INT($M52)<=0.5,$M52-0.5-INT($M52)+1,0))))\n+CH52/$M52*0.5\n+SUM(OFFSET(CH52,0,MAX(-INT($M52+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M52+(0.5-(10^-12))),CS$40)-1))*1/$M52,\nIF($J52=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M52=0,0,\nIF($M52<=0.5,CI52,\nIF(AND($J52=\"straight line\",$M52<1.51),(CH52-((CH52/$M52)*0.5))+CI52/$M52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M52)<LEFT($CN$39,4)*1,0,((OFFSET(CI52,0,-INT($M52+0.5),1,1))/$M52)*(IF($M52-INT($M52)>0.5,$M52-0.5-INT($M52),IF($M52-INT($M52)<=0.5,$M52-0.5-INT($M52)+1,0))))\n+CI52/$M52*0.5\n+SUM(OFFSET(CI52,0,MAX(-INT($M52+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M52+(0.5-(10^-12))),CT$40)-1))*1/$M52,\nIF($J52=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M52=0,0,\nIF($M52<=0.5,CJ52,\nIF(AND($J52=\"straight line\",$M52<1.51),(CI52-((CI52/$M52)*0.5))+CJ52/$M52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M52)<LEFT($CN$39,4)*1,0,((OFFSET(CJ52,0,-INT($M52+0.5),1,1))/$M52)*(IF($M52-INT($M52)>0.5,$M52-0.5-INT($M52),IF($M52-INT($M52)<=0.5,$M52-0.5-INT($M52)+1,0))))\n+CJ52/$M52*0.5\n+SUM(OFFSET(CJ52,0,MAX(-INT($M52+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M52+(0.5-(10^-12))),CU$40)-1))*1/$M52,\nIF($J52=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M52=0,0,\nIF($M52<=0.5,CK52,\nIF(AND($J52=\"straight line\",$M52<1.51),(CJ52-((CJ52/$M52)*0.5))+CK52/$M52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M52)<LEFT($CN$39,4)*1,0,((OFFSET(CK52,0,-INT($M52+0.5),1,1))/$M52)*(IF($M52-INT($M52)>0.5,$M52-0.5-INT($M52),IF($M52-INT($M52)<=0.5,$M52-0.5-INT($M52)+1,0))))\n+CK52/$M52*0.5\n+SUM(OFFSET(CK52,0,MAX(-INT($M52+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M52+(0.5-(10^-12))),CV$40)-1))*1/$M52,\nIF($J52=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M52=0,0,\nIF($M52<=0.5,CL52,\nIF(AND($J52=\"straight line\",$M52<1.51),(CK52-((CK52/$M52)*0.5))+CL52/$M52*0.5,\nIF($J52=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M52)<LEFT($CN$39,4)*1,0,((OFFSET(CL52,0,-INT($M52+0.5),1,1))/$M52)*(IF($M52-INT($M52)>0.5,$M52-0.5-INT($M52),IF($M52-INT($M52)<=0.5,$M52-0.5-INT($M52)+1,0))))\n+CL52/$M52*0.5\n+SUM(OFFSET(CL52,0,MAX(-INT($M52+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M52+(0.5-(10^-12))),CW$40)-1))*1/$M52,\nIF($J52=\"Declining Balance\",-$CN$38,0)))))","v":0}]
[null,null,{"$f":"'[3]Capex_FO input'!C53","v":0},{"$f":"'[3]Capex_FO input'!D53","v":0},{"$f":"'[3]Capex_FO input'!E53","v":0},{"$f":"'[3]Capex_FO input'!F53","v":0},{"$f":"'[3]Capex_FO input'!G53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Capex_FO input'!Z53","v":0},{"$f":"'[3]Capex_FO input'!AA53","v":0},{"$f":"'[3]Capex_FO input'!AB53","v":0},{"$f":"'[3]Capex_FO input'!AC53","v":0},{"$f":"'[3]Capex_FO input'!AD53","v":0},{"$f":"'[3]Capex_FO input'!AE53","v":0},{"$f":"'[3]Capex_FO input'!AF53","v":0},{"$f":"'[3]Capex_FO input'!AG53","v":0},{"$f":"'[3]Capex_FO input'!AH53","v":0},{"$f":"'[3]Capex_FO input'!AI53","v":0},null,{"$f":"'[3]Capex_FO input'!AK53","v":0},{"$f":"'[3]Capex_FO input'!AL53","v":0},{"$f":"'[3]Capex_FO input'!AM53","v":0},{"$f":"'[3]Capex_FO input'!AN53","v":0},{"$f":"'[3]Capex_FO input'!AO53","v":0},{"$f":"'[3]Capex_FO input'!AP53","v":0},{"$f":"'[3]Capex_FO input'!AQ53","v":0},{"$f":"'[3]Capex_FO input'!AR53","v":0},{"$f":"'[3]Capex_FO input'!AS53","v":0},{"$f":"'[3]Capex_FO input'!AT53","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K53=\"Ongoing\",AV53,IF(RIGHT($K53,2)=RIGHT(BR$39,2),SUM($AV53:AV53),0)+IF(RIGHT(BR$39,2)>RIGHT($K53,2),AV53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",AW53,IF(RIGHT($K53,2)=RIGHT(BS$39,2),SUM($AV53:AW53),0)+IF(RIGHT(BS$39,2)>RIGHT($K53,2),AW53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",AX53,IF(RIGHT($K53,2)=RIGHT(BT$39,2),SUM($AV53:AX53),0)+IF(RIGHT(BT$39,2)>RIGHT($K53,2),AX53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",AY53,IF(RIGHT($K53,2)=RIGHT(BU$39,2),SUM($AV53:AY53),0)+IF(RIGHT(BU$39,2)>RIGHT($K53,2),AY53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",AZ53,IF(RIGHT($K53,2)=RIGHT(BV$39,2),SUM($AV53:AZ53),0)+IF(RIGHT(BV$39,2)>RIGHT($K53,2),AZ53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BA53,IF(RIGHT($K53,2)=RIGHT(BW$39,2),SUM($AV53:BA53),0)+IF(RIGHT(BW$39,2)>RIGHT($K53,2),BA53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BB53,IF(RIGHT($K53,2)=RIGHT(BX$39,2),SUM($AV53:BB53),0)+IF(RIGHT(BX$39,2)>RIGHT($K53,2),BB53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BC53,IF(RIGHT($K53,2)=RIGHT(BY$39,2),SUM($AV53:BC53),0)+IF(RIGHT(BY$39,2)>RIGHT($K53,2),BC53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BD53,IF(RIGHT($K53,2)=RIGHT(BZ$39,2),SUM($AV53:BD53),0)+IF(RIGHT(BZ$39,2)>RIGHT($K53,2),BD53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BE53,IF(RIGHT($K53,2)=RIGHT(CA$39,2),SUM($AV53:BE53),0)+IF(RIGHT(CA$39,2)>RIGHT($K53,2),BE53,0))","v":0},null,{"$f":"+O53*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P53*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q53*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R53*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S53*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T53*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U53*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V53*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W53*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X53*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C54","v":0},{"$f":"'[3]Capex_FO input'!D54","v":0},{"$f":"'[3]Capex_FO input'!E54","v":0},{"$f":"'[3]Capex_FO input'!F54","v":0},{"$f":"'[3]Capex_FO input'!G54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Capex_FO input'!Z54","v":0},{"$f":"'[3]Capex_FO input'!AA54","v":0},{"$f":"'[3]Capex_FO input'!AB54","v":0},{"$f":"'[3]Capex_FO input'!AC54","v":0},{"$f":"'[3]Capex_FO input'!AD54","v":0},{"$f":"'[3]Capex_FO input'!AE54","v":0},{"$f":"'[3]Capex_FO input'!AF54","v":0},{"$f":"'[3]Capex_FO input'!AG54","v":0},{"$f":"'[3]Capex_FO input'!AH54","v":0},{"$f":"'[3]Capex_FO input'!AI54","v":0},null,{"$f":"'[3]Capex_FO input'!AK54","v":0},{"$f":"'[3]Capex_FO input'!AL54","v":0},{"$f":"'[3]Capex_FO input'!AM54","v":0},{"$f":"'[3]Capex_FO input'!AN54","v":0},{"$f":"'[3]Capex_FO input'!AO54","v":0},{"$f":"'[3]Capex_FO input'!AP54","v":0},{"$f":"'[3]Capex_FO input'!AQ54","v":0},{"$f":"'[3]Capex_FO input'!AR54","v":0},{"$f":"'[3]Capex_FO input'!AS54","v":0},{"$f":"'[3]Capex_FO input'!AT54","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K54=\"Ongoing\",AV54,IF(RIGHT($K54,2)=RIGHT(BR$39,2),SUM($AV54:AV54),0)+IF(RIGHT(BR$39,2)>RIGHT($K54,2),AV54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",AW54,IF(RIGHT($K54,2)=RIGHT(BS$39,2),SUM($AV54:AW54),0)+IF(RIGHT(BS$39,2)>RIGHT($K54,2),AW54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",AX54,IF(RIGHT($K54,2)=RIGHT(BT$39,2),SUM($AV54:AX54),0)+IF(RIGHT(BT$39,2)>RIGHT($K54,2),AX54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",AY54,IF(RIGHT($K54,2)=RIGHT(BU$39,2),SUM($AV54:AY54),0)+IF(RIGHT(BU$39,2)>RIGHT($K54,2),AY54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",AZ54,IF(RIGHT($K54,2)=RIGHT(BV$39,2),SUM($AV54:AZ54),0)+IF(RIGHT(BV$39,2)>RIGHT($K54,2),AZ54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",BA54,IF(RIGHT($K54,2)=RIGHT(BW$39,2),SUM($AV54:BA54),0)+IF(RIGHT(BW$39,2)>RIGHT($K54,2),BA54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",BB54,IF(RIGHT($K54,2)=RIGHT(BX$39,2),SUM($AV54:BB54),0)+IF(RIGHT(BX$39,2)>RIGHT($K54,2),BB54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",BC54,IF(RIGHT($K54,2)=RIGHT(BY$39,2),SUM($AV54:BC54),0)+IF(RIGHT(BY$39,2)>RIGHT($K54,2),BC54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",BD54,IF(RIGHT($K54,2)=RIGHT(BZ$39,2),SUM($AV54:BD54),0)+IF(RIGHT(BZ$39,2)>RIGHT($K54,2),BD54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",BE54,IF(RIGHT($K54,2)=RIGHT(CA$39,2),SUM($AV54:BE54),0)+IF(RIGHT(CA$39,2)>RIGHT($K54,2),BE54,0))","v":0},null,{"$f":"+O54*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P54*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q54*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R54*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S54*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T54*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U54*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V54*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W54*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X54*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C55","v":0},{"$f":"'[3]Capex_FO input'!D55","v":0},{"$f":"'[3]Capex_FO input'!E55","v":0},{"$f":"'[3]Capex_FO input'!F55","v":0},{"$f":"'[3]Capex_FO input'!G55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Capex_FO input'!Z55","v":0},{"$f":"'[3]Capex_FO input'!AA55","v":0},{"$f":"'[3]Capex_FO input'!AB55","v":0},{"$f":"'[3]Capex_FO input'!AC55","v":0},{"$f":"'[3]Capex_FO input'!AD55","v":0},{"$f":"'[3]Capex_FO input'!AE55","v":0},{"$f":"'[3]Capex_FO input'!AF55","v":0},{"$f":"'[3]Capex_FO input'!AG55","v":0},{"$f":"'[3]Capex_FO input'!AH55","v":0},{"$f":"'[3]Capex_FO input'!AI55","v":0},null,{"$f":"'[3]Capex_FO input'!AK55","v":0},{"$f":"'[3]Capex_FO input'!AL55","v":0},{"$f":"'[3]Capex_FO input'!AM55","v":0},{"$f":"'[3]Capex_FO input'!AN55","v":0},{"$f":"'[3]Capex_FO input'!AO55","v":0},{"$f":"'[3]Capex_FO input'!AP55","v":0},{"$f":"'[3]Capex_FO input'!AQ55","v":0},{"$f":"'[3]Capex_FO input'!AR55","v":0},{"$f":"'[3]Capex_FO input'!AS55","v":0},{"$f":"'[3]Capex_FO input'!AT55","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K55=\"Ongoing\",AV55,IF(RIGHT($K55,2)=RIGHT(BR$39,2),SUM($AV55:AV55),0)+IF(RIGHT(BR$39,2)>RIGHT($K55,2),AV55,0))","v":0},{"$f":"+IF($K55=\"Ongoing\",AW55,IF(RIGHT($K55,2)=RIGHT(BS$39,2),SUM($AV55:AW55),0)+IF(RIGHT(BS$39,2)>RIGHT($K55,2),AW55,0))","v":0},{"$f":"+IF($K55=\"Ongoing\",AX55,IF(RIGHT($K55,2)=RIGHT(BT$39,2),SUM($AV55:AX55),0)+IF(RIGHT(BT$39,2)>RIGHT($K55,2),AX55,0))","v":0},{"$f":"+IF($K55=\"Ongoing\",AY55,IF(RIGHT($K55,2)=RIGHT(BU$39,2),SUM($AV55:AY55),0)+IF(RIGHT(BU$39,2)>RIGHT($K55,2),AY55,0))","v":0},{"$f":"+IF($K55=\"Ongoing\",AZ55,IF(RIGHT($K55,2)=RIGHT(BV$39,2),SUM($AV55:AZ55),0)+IF(RIGHT(BV$39,2)>RIGHT($K55,2),AZ55,0))","v":0},{"$f":"+IF($K55=\"Ongoing\",BA55,IF(RIGHT($K55,2)=RIGHT(BW$39,2),SUM($AV55:BA55),0)+IF(RIGHT(BW$39,2)>RIGHT($K55,2),BA55,0))","v":0},{"$f":"+IF($K55=\"Ongoing\",BB55,IF(RIGHT($K55,2)=RIGHT(BX$39,2),SUM($AV55:BB55),0)+IF(RIGHT(BX$39,2)>RIGHT($K55,2),BB55,0))","v":0},{"$f":"+IF($K55=\"Ongoing\",BC55,IF(RIGHT($K55,2)=RIGHT(BY$39,2),SUM($AV55:BC55),0)+IF(RIGHT(BY$39,2)>RIGHT($K55,2),BC55,0))","v":0},{"$f":"+IF($K55=\"Ongoing\",BD55,IF(RIGHT($K55,2)=RIGHT(BZ$39,2),SUM($AV55:BD55),0)+IF(RIGHT(BZ$39,2)>RIGHT($K55,2),BD55,0))","v":0},{"$f":"+IF($K55=\"Ongoing\",BE55,IF(RIGHT($K55,2)=RIGHT(CA$39,2),SUM($AV55:BE55),0)+IF(RIGHT(CA$39,2)>RIGHT($K55,2),BE55,0))","v":0},null,{"$f":"+O55*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P55*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q55*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R55*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S55*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T55*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U55*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V55*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W55*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X55*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C56","v":0},{"$f":"'[3]Capex_FO input'!D56","v":0},{"$f":"'[3]Capex_FO input'!E56","v":0},{"$f":"'[3]Capex_FO input'!F56","v":0},{"$f":"'[3]Capex_FO input'!G56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Capex_FO input'!Z56","v":0},{"$f":"'[3]Capex_FO input'!AA56","v":0},{"$f":"'[3]Capex_FO input'!AB56","v":0},{"$f":"'[3]Capex_FO input'!AC56","v":0},{"$f":"'[3]Capex_FO input'!AD56","v":0},{"$f":"'[3]Capex_FO input'!AE56","v":0},{"$f":"'[3]Capex_FO input'!AF56","v":0},{"$f":"'[3]Capex_FO input'!AG56","v":0},{"$f":"'[3]Capex_FO input'!AH56","v":0},{"$f":"'[3]Capex_FO input'!AI56","v":0},null,{"$f":"'[3]Capex_FO input'!AK56","v":0},{"$f":"'[3]Capex_FO input'!AL56","v":0},{"$f":"'[3]Capex_FO input'!AM56","v":0},{"$f":"'[3]Capex_FO input'!AN56","v":0},{"$f":"'[3]Capex_FO input'!AO56","v":0},{"$f":"'[3]Capex_FO input'!AP56","v":0},{"$f":"'[3]Capex_FO input'!AQ56","v":0},{"$f":"'[3]Capex_FO input'!AR56","v":0},{"$f":"'[3]Capex_FO input'!AS56","v":0},{"$f":"'[3]Capex_FO input'!AT56","v":0},null,{"$f":"+O56-Z56-AK56","v":0},{"$f":"+P56-AA56-AL56","v":0},{"$f":"+Q56-AB56-AM56","v":0},{"$f":"+R56-AC56-AN56","v":0},{"$f":"+S56-AD56-AO56","v":0},{"$f":"+T56-AE56-AP56","v":0},{"$f":"+U56-AF56-AQ56","v":0},{"$f":"+V56-AG56-AR56","v":0},{"$f":"+W56-AH56-AS56","v":0},{"$f":"+X56-AI56-AT56","v":0},null,{"$f":"IF($L56=0,0,\nIF($L56<=0.5,BR56,\nIF($J56=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L56)<LEFT($BG$39,4)*1,0,((OFFSET(BR56,0,-INT($L56+0.5),1,1))/$L56)*(IF($L56-INT($L56)>0.5,$L56-0.5-INT($L56),IF($L56-INT($L56)<=0.5,$L56-0.5-INT($L56)+1,0))))\n+BR56/$L56*0.5,\nIF($J56=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L56=0,0,\nIF($L56<=0.5,BS56,\nIF(AND($J56=\"straight line\",$L56<1.51),(BR56-((BR56/$L56)*0.5))+BS56/$L56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L56)<LEFT($BG$39,4)*1,0,((OFFSET(BS56,0,-INT($L56+0.5),1,1))/$L56)*(IF($L56-INT($L56)>0.5,$L56-0.5-INT($L56),IF($L56-INT($L56)<=0.5,$L56-0.5-INT($L56)+1,0))))\n+BS56/$L56*0.5\n+SUM(OFFSET(BS56,0,MAX(-INT($L56+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L56+(0.5-(10^-12))),BH$40)-1))*1/$L56,\nIF($J56=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L56=0,0,\nIF($L56<=0.5,BT56,\nIF(AND($J56=\"straight line\",$L56<1.51),(BS56-((BS56/$L56)*0.5))+BT56/$L56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L56)<LEFT($BG$39,4)*1,0,((OFFSET(BT56,0,-INT($L56+0.5),1,1))/$L56)*(IF($L56-INT($L56)>0.5,$L56-0.5-INT($L56),IF($L56-INT($L56)<=0.5,$L56-0.5-INT($L56)+1,0))))\n+BT56/$L56*0.5\n+SUM(OFFSET(BT56,0,MAX(-INT($L56+(0.5-(10^-12))),-BI$40)+1,1,MIN(INT($L56+(0.5-(10^-12))),BI$40)-1))*1/$L56,\nIF($J56=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L56=0,0,\nIF($L56<=0.5,BU56,\nIF(AND($J56=\"straight line\",$L56<1.51),(BT56-((BT56/$L56)*0.5))+BU56/$L56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L56)<LEFT($BG$39,4)*1,0,((OFFSET(BU56,0,-INT($L56+0.5),1,1))/$L56)*(IF($L56-INT($L56)>0.5,$L56-0.5-INT($L56),IF($L56-INT($L56)<=0.5,$L56-0.5-INT($L56)+1,0))))\n+BU56/$L56*0.5\n+SUM(OFFSET(BU56,0,MAX(-INT($L56+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L56+(0.5-(10^-12))),BJ$40)-1))*1/$L56,\nIF($J56=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L56=0,0,\nIF($L56<=0.5,BV56,\nIF(AND($J56=\"straight line\",$L56<1.51),(BU56-((BU56/$L56)*0.5))+BV56/$L56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L56)<LEFT($BG$39,4)*1,0,((OFFSET(BV56,0,-INT($L56+0.5),1,1))/$L56)*(IF($L56-INT($L56)>0.5,$L56-0.5-INT($L56),IF($L56-INT($L56)<=0.5,$L56-0.5-INT($L56)+1,0))))\n+BV56/$L56*0.5\n+SUM(OFFSET(BV56,0,MAX(-INT($L56+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L56+(0.5-(10^-12))),BK$40)-1))*1/$L56,\nIF($J56=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L56=0,0,\nIF($L56<=0.5,BW56,\nIF(AND($J56=\"straight line\",$L56<1.51),(BV56-((BV56/$L56)*0.5))+BW56/$L56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L56)<LEFT($BG$39,4)*1,0,((OFFSET(BW56,0,-INT($L56+0.5),1,1))/$L56)*(IF($L56-INT($L56)>0.5,$L56-0.5-INT($L56),IF($L56-INT($L56)<=0.5,$L56-0.5-INT($L56)+1,0))))\n+BW56/$L56*0.5\n+SUM(OFFSET(BW56,0,MAX(-INT($L56+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L56+(0.5-(10^-12))),BL$40)-1))*1/$L56,\nIF($J56=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L56=0,0,\nIF($L56<=0.5,BX56,\nIF(AND($J56=\"straight line\",$L56<1.51),(BW56-((BW56/$L56)*0.5))+BX56/$L56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L56)<LEFT($BG$39,4)*1,0,((OFFSET(BX56,0,-INT($L56+0.5),1,1))/$L56)*(IF($L56-INT($L56)>0.5,$L56-0.5-INT($L56),IF($L56-INT($L56)<=0.5,$L56-0.5-INT($L56)+1,0))))\n+BX56/$L56*0.5\n+SUM(OFFSET(BX56,0,MAX(-INT($L56+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L56+(0.5-(10^-12))),BM$40)-1))*1/$L56,\nIF($J56=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L56=0,0,\nIF($L56<=0.5,BY56,\nIF(AND($J56=\"straight line\",$L56<1.51),(BX56-((BX56/$L56)*0.5))+BY56/$L56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L56)<LEFT($BG$39,4)*1,0,((OFFSET(BY56,0,-INT($L56+0.5),1,1))/$L56)*(IF($L56-INT($L56)>0.5,$L56-0.5-INT($L56),IF($L56-INT($L56)<=0.5,$L56-0.5-INT($L56)+1,0))))\n+BY56/$L56*0.5\n+SUM(OFFSET(BY56,0,MAX(-INT($L56+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L56+(0.5-(10^-12))),BN$40)-1))*1/$L56,\nIF($J56=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L56=0,0,\nIF($L56<=0.5,BZ56,\nIF(AND($J56=\"straight line\",$L56<1.51),(BY56-((BY56/$L56)*0.5))+BZ56/$L56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L56)<LEFT($BG$39,4)*1,0,((OFFSET(BZ56,0,-INT($L56+0.5),1,1))/$L56)*(IF($L56-INT($L56)>0.5,$L56-0.5-INT($L56),IF($L56-INT($L56)<=0.5,$L56-0.5-INT($L56)+1,0))))\n+BZ56/$L56*0.5\n+SUM(OFFSET(BZ56,0,MAX(-INT($L56+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L56+(0.5-(10^-12))),BO$40)-1))*1/$L56,\nIF($J56=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L56=0,0,\nIF($L56<=0.5,CA56,\nIF(AND($J56=\"straight line\",$L56<1.51),(BZ56-((BZ56/$L56)*0.5))+CA56/$L56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L56)<LEFT($BG$39,4)*1,0,((OFFSET(CA56,0,-INT($L56+0.5),1,1))/$L56)*(IF($L56-INT($L56)>0.5,$L56-0.5-INT($L56),IF($L56-INT($L56)<=0.5,$L56-0.5-INT($L56)+1,0))))\n+CA56/$L56*0.5\n+SUM(OFFSET(CA56,0,MAX(-INT($L56+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L56+(0.5-(10^-12))),BP$40)-1))*1/$L56,\nIF($J56=\"Declining Balance\",-$BG$38,0)))))","v":0},null,{"$f":"+IF($K56=\"Ongoing\",AV56,IF(RIGHT($K56,2)=RIGHT(BR$39,2),SUM($AV56:AV56),0)+IF(RIGHT(BR$39,2)>RIGHT($K56,2),AV56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",AW56,IF(RIGHT($K56,2)=RIGHT(BS$39,2),SUM($AV56:AW56),0)+IF(RIGHT(BS$39,2)>RIGHT($K56,2),AW56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",AX56,IF(RIGHT($K56,2)=RIGHT(BT$39,2),SUM($AV56:AX56),0)+IF(RIGHT(BT$39,2)>RIGHT($K56,2),AX56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",AY56,IF(RIGHT($K56,2)=RIGHT(BU$39,2),SUM($AV56:AY56),0)+IF(RIGHT(BU$39,2)>RIGHT($K56,2),AY56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",AZ56,IF(RIGHT($K56,2)=RIGHT(BV$39,2),SUM($AV56:AZ56),0)+IF(RIGHT(BV$39,2)>RIGHT($K56,2),AZ56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BA56,IF(RIGHT($K56,2)=RIGHT(BW$39,2),SUM($AV56:BA56),0)+IF(RIGHT(BW$39,2)>RIGHT($K56,2),BA56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BB56,IF(RIGHT($K56,2)=RIGHT(BX$39,2),SUM($AV56:BB56),0)+IF(RIGHT(BX$39,2)>RIGHT($K56,2),BB56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BC56,IF(RIGHT($K56,2)=RIGHT(BY$39,2),SUM($AV56:BC56),0)+IF(RIGHT(BY$39,2)>RIGHT($K56,2),BC56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BD56,IF(RIGHT($K56,2)=RIGHT(BZ$39,2),SUM($AV56:BD56),0)+IF(RIGHT(BZ$39,2)>RIGHT($K56,2),BD56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BE56,IF(RIGHT($K56,2)=RIGHT(CA$39,2),SUM($AV56:BE56),0)+IF(RIGHT(CA$39,2)>RIGHT($K56,2),BE56,0))","v":0},null,{"$f":"+O56*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P56*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q56*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R56*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S56*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T56*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U56*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V56*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W56*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X56*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M56=0,0,\nIF($M56<=0.5,CC56,\nIF($J56=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M56)<LEFT($CN$39,4)*1,0,((OFFSET(CC56,0,-INT($M56+0.5),1,1))/$M56)*(IF($M56-INT($M56)>0.5,$M56-0.5-INT($M56),IF($M56-INT($M56)<=0.5,$M56-0.5-INT($M56)+1,0))))\n+CC56/$M56*0.5,\nIF($J56=\"Declining Balance\",-$CN$38,0))))","v":0},{"$f":"IF($M56=0,0,\nIF($M56<=0.5,CD56,\nIF(AND($J56=\"straight line\",$M56<1.51),(CC56-((CC56/$M56)*0.5))+CD56/$M56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M56)<LEFT($CN$39,4)*1,0,((OFFSET(CD56,0,-INT($M56+0.5),1,1))/$M56)*(IF($M56-INT($M56)>0.5,$M56-0.5-INT($M56),IF($M56-INT($M56)<=0.5,$M56-0.5-INT($M56)+1,0))))\n+CD56/$M56*0.5\n+SUM(OFFSET(CD56,0,MAX(-INT($M56+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M56+(0.5-(10^-12))),CO$40)-1))*1/$M56,\nIF($J56=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M56=0,0,\nIF($M56<=0.5,CE56,\nIF(AND($J56=\"straight line\",$M56<1.51),(CD56-((CD56/$M56)*0.5))+CE56/$M56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M56)<LEFT($CN$39,4)*1,0,((OFFSET(CE56,0,-INT($M56+0.5),1,1))/$M56)*(IF($M56-INT($M56)>0.5,$M56-0.5-INT($M56),IF($M56-INT($M56)<=0.5,$M56-0.5-INT($M56)+1,0))))\n+CE56/$M56*0.5\n+SUM(OFFSET(CE56,0,MAX(-INT($M56+(0.5-(10^-12))),-CP$40)+1,1,MIN(INT($M56+(0.5-(10^-12))),CP$40)-1))*1/$M56,\nIF($J56=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M56=0,0,\nIF($M56<=0.5,CF56,\nIF(AND($J56=\"straight line\",$M56<1.51),(CE56-((CE56/$M56)*0.5))+CF56/$M56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M56)<LEFT($CN$39,4)*1,0,((OFFSET(CF56,0,-INT($M56+0.5),1,1))/$M56)*(IF($M56-INT($M56)>0.5,$M56-0.5-INT($M56),IF($M56-INT($M56)<=0.5,$M56-0.5-INT($M56)+1,0))))\n+CF56/$M56*0.5\n+SUM(OFFSET(CF56,0,MAX(-INT($M56+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M56+(0.5-(10^-12))),CQ$40)-1))*1/$M56,\nIF($J56=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M56=0,0,\nIF($M56<=0.5,CG56,\nIF(AND($J56=\"straight line\",$M56<1.51),(CF56-((CF56/$M56)*0.5))+CG56/$M56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M56)<LEFT($CN$39,4)*1,0,((OFFSET(CG56,0,-INT($M56+0.5),1,1))/$M56)*(IF($M56-INT($M56)>0.5,$M56-0.5-INT($M56),IF($M56-INT($M56)<=0.5,$M56-0.5-INT($M56)+1,0))))\n+CG56/$M56*0.5\n+SUM(OFFSET(CG56,0,MAX(-INT($M56+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M56+(0.5-(10^-12))),CR$40)-1))*1/$M56,\nIF($J56=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M56=0,0,\nIF($M56<=0.5,CH56,\nIF(AND($J56=\"straight line\",$M56<1.51),(CG56-((CG56/$M56)*0.5))+CH56/$M56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M56)<LEFT($CN$39,4)*1,0,((OFFSET(CH56,0,-INT($M56+0.5),1,1))/$M56)*(IF($M56-INT($M56)>0.5,$M56-0.5-INT($M56),IF($M56-INT($M56)<=0.5,$M56-0.5-INT($M56)+1,0))))\n+CH56/$M56*0.5\n+SUM(OFFSET(CH56,0,MAX(-INT($M56+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M56+(0.5-(10^-12))),CS$40)-1))*1/$M56,\nIF($J56=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M56=0,0,\nIF($M56<=0.5,CI56,\nIF(AND($J56=\"straight line\",$M56<1.51),(CH56-((CH56/$M56)*0.5))+CI56/$M56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M56)<LEFT($CN$39,4)*1,0,((OFFSET(CI56,0,-INT($M56+0.5),1,1))/$M56)*(IF($M56-INT($M56)>0.5,$M56-0.5-INT($M56),IF($M56-INT($M56)<=0.5,$M56-0.5-INT($M56)+1,0))))\n+CI56/$M56*0.5\n+SUM(OFFSET(CI56,0,MAX(-INT($M56+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M56+(0.5-(10^-12))),CT$40)-1))*1/$M56,\nIF($J56=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M56=0,0,\nIF($M56<=0.5,CJ56,\nIF(AND($J56=\"straight line\",$M56<1.51),(CI56-((CI56/$M56)*0.5))+CJ56/$M56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M56)<LEFT($CN$39,4)*1,0,((OFFSET(CJ56,0,-INT($M56+0.5),1,1))/$M56)*(IF($M56-INT($M56)>0.5,$M56-0.5-INT($M56),IF($M56-INT($M56)<=0.5,$M56-0.5-INT($M56)+1,0))))\n+CJ56/$M56*0.5\n+SUM(OFFSET(CJ56,0,MAX(-INT($M56+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M56+(0.5-(10^-12))),CU$40)-1))*1/$M56,\nIF($J56=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M56=0,0,\nIF($M56<=0.5,CK56,\nIF(AND($J56=\"straight line\",$M56<1.51),(CJ56-((CJ56/$M56)*0.5))+CK56/$M56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M56)<LEFT($CN$39,4)*1,0,((OFFSET(CK56,0,-INT($M56+0.5),1,1))/$M56)*(IF($M56-INT($M56)>0.5,$M56-0.5-INT($M56),IF($M56-INT($M56)<=0.5,$M56-0.5-INT($M56)+1,0))))\n+CK56/$M56*0.5\n+SUM(OFFSET(CK56,0,MAX(-INT($M56+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M56+(0.5-(10^-12))),CV$40)-1))*1/$M56,\nIF($J56=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M56=0,0,\nIF($M56<=0.5,CL56,\nIF(AND($J56=\"straight line\",$M56<1.51),(CK56-((CK56/$M56)*0.5))+CL56/$M56*0.5,\nIF($J56=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M56)<LEFT($CN$39,4)*1,0,((OFFSET(CL56,0,-INT($M56+0.5),1,1))/$M56)*(IF($M56-INT($M56)>0.5,$M56-0.5-INT($M56),IF($M56-INT($M56)<=0.5,$M56-0.5-INT($M56)+1,0))))\n+CL56/$M56*0.5\n+SUM(OFFSET(CL56,0,MAX(-INT($M56+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M56+(0.5-(10^-12))),CW$40)-1))*1/$M56,\nIF($J56=\"Declining Balance\",-$CN$38,0)))))","v":0}]
[]
[null,null,{"$f":"'[3]Capex_FO input'!C58","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},{"$f":"'[3]Capex_FO input'!D58","v":0},{"$f":"'[3]Capex_FO input'!E58","v":"[Service]"},{"$f":"'[3]Capex_FO input'!F58","v":"[Major Cost Driver]"},{"$f":"'[3]Capex_FO input'!G58","v":"[Asset category]"},{"$f":"'[3]Capex_FO input'!H58","v":"[Capital type]"},{"$f":"'[3]Capex_FO input'!I58","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K58","v":"[Year finalised?]"},{"$f":"'[3]Capex_FO input'!L58","v":0},{"$f":"'[3]Capex_FO input'!M58","v":0},null,{"$f":"'[3]Capex_FO input'!O58","v":0},{"$f":"'[3]Capex_FO input'!P58","v":0},{"$f":"'[3]Capex_FO input'!Q58","v":0},{"$f":"'[3]Capex_FO input'!R58","v":0},{"$f":"'[3]Capex_FO input'!S58","v":0},{"$f":"'[3]Capex_FO input'!T58","v":0},{"$f":"'[3]Capex_FO input'!U58","v":0},{"$f":"'[3]Capex_FO input'!V58","v":0},{"$f":"'[3]Capex_FO input'!W58","v":0},{"$f":"'[3]Capex_FO input'!X58","v":0},null,{"$f":"'[3]Capex_FO input'!Z58","v":0},{"$f":"'[3]Capex_FO input'!AA58","v":0},{"$f":"'[3]Capex_FO input'!AB58","v":0},{"$f":"'[3]Capex_FO input'!AC58","v":0},{"$f":"'[3]Capex_FO input'!AD58","v":0},{"$f":"'[3]Capex_FO input'!AE58","v":0},{"$f":"'[3]Capex_FO input'!AF58","v":0},{"$f":"'[3]Capex_FO input'!AG58","v":0},{"$f":"'[3]Capex_FO input'!AH58","v":0},{"$f":"'[3]Capex_FO input'!AI58","v":0},null,{"$f":"'[3]Capex_FO input'!AK58","v":0},{"$f":"'[3]Capex_FO input'!AL58","v":0},{"$f":"'[3]Capex_FO input'!AM58","v":0},{"$f":"'[3]Capex_FO input'!AN58","v":0},{"$f":"'[3]Capex_FO input'!AO58","v":0},{"$f":"'[3]Capex_FO input'!AP58","v":0},{"$f":"'[3]Capex_FO input'!AQ58","v":0},{"$f":"'[3]Capex_FO input'!AR58","v":0},{"$f":"'[3]Capex_FO input'!AS58","v":0},{"$f":"'[3]Capex_FO input'!AT58","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K58=\"Ongoing\",AV58,IF(RIGHT($K58,2)=RIGHT(BR$39,2),SUM($AV58:AV58),0)+IF(RIGHT(BR$39,2)>RIGHT($K58,2),AV58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",AW58,IF(RIGHT($K58,2)=RIGHT(BS$39,2),SUM($AV58:AW58),0)+IF(RIGHT(BS$39,2)>RIGHT($K58,2),AW58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",AX58,IF(RIGHT($K58,2)=RIGHT(BT$39,2),SUM($AV58:AX58),0)+IF(RIGHT(BT$39,2)>RIGHT($K58,2),AX58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",AY58,IF(RIGHT($K58,2)=RIGHT(BU$39,2),SUM($AV58:AY58),0)+IF(RIGHT(BU$39,2)>RIGHT($K58,2),AY58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",AZ58,IF(RIGHT($K58,2)=RIGHT(BV$39,2),SUM($AV58:AZ58),0)+IF(RIGHT(BV$39,2)>RIGHT($K58,2),AZ58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BA58,IF(RIGHT($K58,2)=RIGHT(BW$39,2),SUM($AV58:BA58),0)+IF(RIGHT(BW$39,2)>RIGHT($K58,2),BA58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BB58,IF(RIGHT($K58,2)=RIGHT(BX$39,2),SUM($AV58:BB58),0)+IF(RIGHT(BX$39,2)>RIGHT($K58,2),BB58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BC58,IF(RIGHT($K58,2)=RIGHT(BY$39,2),SUM($AV58:BC58),0)+IF(RIGHT(BY$39,2)>RIGHT($K58,2),BC58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BD58,IF(RIGHT($K58,2)=RIGHT(BZ$39,2),SUM($AV58:BD58),0)+IF(RIGHT(BZ$39,2)>RIGHT($K58,2),BD58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BE58,IF(RIGHT($K58,2)=RIGHT(CA$39,2),SUM($AV58:BE58),0)+IF(RIGHT(CA$39,2)>RIGHT($K58,2),BE58,0))","v":0},null,{"$f":"+O58*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P58*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q58*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R58*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S58*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T58*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U58*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V58*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W58*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X58*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C59","v":"Ongoing capital programs"},{"$f":"'[3]Capex_FO input'!D59","v":0},{"$f":"'[3]Capex_FO input'!E59","v":0},{"$f":"'[3]Capex_FO input'!F59","v":0},{"$f":"'[3]Capex_FO input'!G59","v":0},{"$f":"'[3]Capex_FO input'!H59","v":0},{"$f":"'[3]Capex_FO input'!I59","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K59","v":0},{"$f":"'[3]Capex_FO input'!L59","v":0},{"$f":"'[3]Capex_FO input'!M59","v":0},null,{"$f":"'[3]Capex_FO input'!O59","v":0},{"$f":"'[3]Capex_FO input'!P59","v":0},{"$f":"'[3]Capex_FO input'!Q59","v":0},{"$f":"'[3]Capex_FO input'!R59","v":0},{"$f":"'[3]Capex_FO input'!S59","v":0},{"$f":"'[3]Capex_FO input'!T59","v":0},{"$f":"'[3]Capex_FO input'!U59","v":0},{"$f":"'[3]Capex_FO input'!V59","v":0},{"$f":"'[3]Capex_FO input'!W59","v":0},{"$f":"'[3]Capex_FO input'!X59","v":0},null,{"$f":"'[3]Capex_FO input'!Z59","v":0},{"$f":"'[3]Capex_FO input'!AA59","v":0},{"$f":"'[3]Capex_FO input'!AB59","v":0},{"$f":"'[3]Capex_FO input'!AC59","v":0},{"$f":"'[3]Capex_FO input'!AD59","v":0},{"$f":"'[3]Capex_FO input'!AE59","v":0},{"$f":"'[3]Capex_FO input'!AF59","v":0},{"$f":"'[3]Capex_FO input'!AG59","v":0},{"$f":"'[3]Capex_FO input'!AH59","v":0},{"$f":"'[3]Capex_FO input'!AI59","v":0},null,{"$f":"'[3]Capex_FO input'!AK59","v":0},{"$f":"'[3]Capex_FO input'!AL59","v":0},{"$f":"'[3]Capex_FO input'!AM59","v":0},{"$f":"'[3]Capex_FO input'!AN59","v":0},{"$f":"'[3]Capex_FO input'!AO59","v":0},{"$f":"'[3]Capex_FO input'!AP59","v":0},{"$f":"'[3]Capex_FO input'!AQ59","v":0},{"$f":"'[3]Capex_FO input'!AR59","v":0},{"$f":"'[3]Capex_FO input'!AS59","v":0},{"$f":"'[3]Capex_FO input'!AT59","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K59=\"Ongoing\",AV59,IF(RIGHT($K59,2)=RIGHT(BR$39,2),SUM($AV59:AV59),0)+IF(RIGHT(BR$39,2)>RIGHT($K59,2),AV59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",AW59,IF(RIGHT($K59,2)=RIGHT(BS$39,2),SUM($AV59:AW59),0)+IF(RIGHT(BS$39,2)>RIGHT($K59,2),AW59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",AX59,IF(RIGHT($K59,2)=RIGHT(BT$39,2),SUM($AV59:AX59),0)+IF(RIGHT(BT$39,2)>RIGHT($K59,2),AX59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",AY59,IF(RIGHT($K59,2)=RIGHT(BU$39,2),SUM($AV59:AY59),0)+IF(RIGHT(BU$39,2)>RIGHT($K59,2),AY59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",AZ59,IF(RIGHT($K59,2)=RIGHT(BV$39,2),SUM($AV59:AZ59),0)+IF(RIGHT(BV$39,2)>RIGHT($K59,2),AZ59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",BA59,IF(RIGHT($K59,2)=RIGHT(BW$39,2),SUM($AV59:BA59),0)+IF(RIGHT(BW$39,2)>RIGHT($K59,2),BA59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",BB59,IF(RIGHT($K59,2)=RIGHT(BX$39,2),SUM($AV59:BB59),0)+IF(RIGHT(BX$39,2)>RIGHT($K59,2),BB59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",BC59,IF(RIGHT($K59,2)=RIGHT(BY$39,2),SUM($AV59:BC59),0)+IF(RIGHT(BY$39,2)>RIGHT($K59,2),BC59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",BD59,IF(RIGHT($K59,2)=RIGHT(BZ$39,2),SUM($AV59:BD59),0)+IF(RIGHT(BZ$39,2)>RIGHT($K59,2),BD59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",BE59,IF(RIGHT($K59,2)=RIGHT(CA$39,2),SUM($AV59:BE59),0)+IF(RIGHT(CA$39,2)>RIGHT($K59,2),BE59,0))","v":0},null,{"$f":"+O59*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P59*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q59*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R59*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S59*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T59*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U59*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V59*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W59*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X59*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C60","v":"Upgrade Metermade"},{"$f":"'[3]Capex_FO input'!D60","v":0},{"$f":"'[3]Capex_FO input'!E60","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F60","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G60","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H60","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I60","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K60","v":"2030-31"},{"$f":"'[3]Capex_FO input'!L60","v":5},{"$f":"'[3]Capex_FO input'!M60","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O60","v":0},{"$f":"'[3]Capex_FO input'!P60","v":0},{"$f":"'[3]Capex_FO input'!Q60","v":0},{"$f":"'[3]Capex_FO input'!R60","v":0},{"$f":"'[3]Capex_FO input'!S60","v":0},{"$f":"'[3]Capex_FO input'!T60","v":1},{"$f":"'[3]Capex_FO input'!U60","v":1},{"$f":"'[3]Capex_FO input'!V60","v":1},{"$f":"'[3]Capex_FO input'!W60","v":0},{"$f":"'[3]Capex_FO input'!X60","v":0},null,{"$f":"'[3]Capex_FO input'!Z60","v":0},{"$f":"'[3]Capex_FO input'!AA60","v":0},{"$f":"'[3]Capex_FO input'!AB60","v":0},{"$f":"'[3]Capex_FO input'!AC60","v":0},{"$f":"'[3]Capex_FO input'!AD60","v":0},{"$f":"'[3]Capex_FO input'!AE60","v":0},{"$f":"'[3]Capex_FO input'!AF60","v":0},{"$f":"'[3]Capex_FO input'!AG60","v":0},{"$f":"'[3]Capex_FO input'!AH60","v":0},{"$f":"'[3]Capex_FO input'!AI60","v":0},null,{"$f":"'[3]Capex_FO input'!AK60","v":0},{"$f":"'[3]Capex_FO input'!AL60","v":0},{"$f":"'[3]Capex_FO input'!AM60","v":0},{"$f":"'[3]Capex_FO input'!AN60","v":0},{"$f":"'[3]Capex_FO input'!AO60","v":0},{"$f":"'[3]Capex_FO input'!AP60","v":0},{"$f":"'[3]Capex_FO input'!AQ60","v":0},{"$f":"'[3]Capex_FO input'!AR60","v":0},{"$f":"'[3]Capex_FO input'!AS60","v":0},{"$f":"'[3]Capex_FO input'!AT60","v":0},null,0,0,0,0,0,1,1,1,0,0,null,0,0,0,0,0,0,0,0.3,0.6,0.6,null,{"$f":"+IF($K60=\"Ongoing\",AV60,IF(RIGHT($K60,2)=RIGHT(BR$39,2),SUM($AV60:AV60),0)+IF(RIGHT(BR$39,2)>RIGHT($K60,2),AV60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",AW60,IF(RIGHT($K60,2)=RIGHT(BS$39,2),SUM($AV60:AW60),0)+IF(RIGHT(BS$39,2)>RIGHT($K60,2),AW60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",AX60,IF(RIGHT($K60,2)=RIGHT(BT$39,2),SUM($AV60:AX60),0)+IF(RIGHT(BT$39,2)>RIGHT($K60,2),AX60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",AY60,IF(RIGHT($K60,2)=RIGHT(BU$39,2),SUM($AV60:AY60),0)+IF(RIGHT(BU$39,2)>RIGHT($K60,2),AY60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",AZ60,IF(RIGHT($K60,2)=RIGHT(BV$39,2),SUM($AV60:AZ60),0)+IF(RIGHT(BV$39,2)>RIGHT($K60,2),AZ60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BA60,IF(RIGHT($K60,2)=RIGHT(BW$39,2),SUM($AV60:BA60),0)+IF(RIGHT(BW$39,2)>RIGHT($K60,2),BA60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BB60,IF(RIGHT($K60,2)=RIGHT(BX$39,2),SUM($AV60:BB60),0)+IF(RIGHT(BX$39,2)>RIGHT($K60,2),BB60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BC60,IF(RIGHT($K60,2)=RIGHT(BY$39,2),SUM($AV60:BC60),0)+IF(RIGHT(BY$39,2)>RIGHT($K60,2),BC60,0))","v":3},{"$f":"+IF($K60=\"Ongoing\",BD60,IF(RIGHT($K60,2)=RIGHT(BZ$39,2),SUM($AV60:BD60),0)+IF(RIGHT(BZ$39,2)>RIGHT($K60,2),BD60,0))","v":0},{"$f":"+IF($K60=\"Ongoing\",BE60,IF(RIGHT($K60,2)=RIGHT(CA$39,2),SUM($AV60:BE60),0)+IF(RIGHT(CA$39,2)>RIGHT($K60,2),BE60,0))","v":0},null,{"$f":"+O60*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P60*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q60*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R60*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S60*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T60*KeyAssumptionsPriceControl_FO!AH$15","v":1.1940522965290001},{"$f":"+U60*KeyAssumptionsPriceControl_FO!AI$15","v":1.2298738654248702},{"$f":"+V60*KeyAssumptionsPriceControl_FO!AJ$15","v":1.2667700813876164},{"$f":"+W60*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X60*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,8.955392223967501E-2,0.27134838438621528,0.45859668039715185,0.55360443650122304,0.55360443650122304]
[null,null,{"$f":"'[3]Capex_FO input'!C61","v":"LMW Control Network Systems - Rural OT Firewall Install"},{"$f":"'[3]Capex_FO input'!D61","v":0},{"$f":"'[3]Capex_FO input'!E61","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F61","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G61","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H61","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I61","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K61","v":"2023-24"},{"$f":"'[3]Capex_FO input'!L61","v":45},{"$f":"'[3]Capex_FO input'!M61","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O61","v":0.157},{"$f":"'[3]Capex_FO input'!P61","v":0},{"$f":"'[3]Capex_FO input'!Q61","v":0},{"$f":"'[3]Capex_FO input'!R61","v":0},{"$f":"'[3]Capex_FO input'!S61","v":0},{"$f":"'[3]Capex_FO input'!T61","v":0},{"$f":"'[3]Capex_FO input'!U61","v":0},{"$f":"'[3]Capex_FO input'!V61","v":0},{"$f":"'[3]Capex_FO input'!W61","v":0},{"$f":"'[3]Capex_FO input'!X61","v":0},null,{"$f":"'[3]Capex_FO input'!Z61","v":0},{"$f":"'[3]Capex_FO input'!AA61","v":0},{"$f":"'[3]Capex_FO input'!AB61","v":0},{"$f":"'[3]Capex_FO input'!AC61","v":0},{"$f":"'[3]Capex_FO input'!AD61","v":0},{"$f":"'[3]Capex_FO input'!AE61","v":0},{"$f":"'[3]Capex_FO input'!AF61","v":0},{"$f":"'[3]Capex_FO input'!AG61","v":0},{"$f":"'[3]Capex_FO input'!AH61","v":0},{"$f":"'[3]Capex_FO input'!AI61","v":0},null,{"$f":"'[3]Capex_FO input'!AK61","v":0},{"$f":"'[3]Capex_FO input'!AL61","v":0},{"$f":"'[3]Capex_FO input'!AM61","v":0},{"$f":"'[3]Capex_FO input'!AN61","v":0},{"$f":"'[3]Capex_FO input'!AO61","v":0},{"$f":"'[3]Capex_FO input'!AP61","v":0},{"$f":"'[3]Capex_FO input'!AQ61","v":0},{"$f":"'[3]Capex_FO input'!AR61","v":0},{"$f":"'[3]Capex_FO input'!AS61","v":0},{"$f":"'[3]Capex_FO input'!AT61","v":0},null,0.157,0,0,0,0,0,0,0,0,0,null,1.7444444444444445E-3,3.488888888888889E-3,3.488888888888889E-3,3.488888888888889E-3,3.488888888888889E-3,3.488888888888889E-3,3.488888888888889E-3,3.488888888888889E-3,3.488888888888889E-3,3.488888888888889E-3,null,{"$f":"+IF($K61=\"Ongoing\",AV61,IF(RIGHT($K61,2)=RIGHT(BR$39,2),SUM($AV61:AV61),0)+IF(RIGHT(BR$39,2)>RIGHT($K61,2),AV61,0))","v":0.157},{"$f":"+IF($K61=\"Ongoing\",AW61,IF(RIGHT($K61,2)=RIGHT(BS$39,2),SUM($AV61:AW61),0)+IF(RIGHT(BS$39,2)>RIGHT($K61,2),AW61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",AX61,IF(RIGHT($K61,2)=RIGHT(BT$39,2),SUM($AV61:AX61),0)+IF(RIGHT(BT$39,2)>RIGHT($K61,2),AX61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",AY61,IF(RIGHT($K61,2)=RIGHT(BU$39,2),SUM($AV61:AY61),0)+IF(RIGHT(BU$39,2)>RIGHT($K61,2),AY61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",AZ61,IF(RIGHT($K61,2)=RIGHT(BV$39,2),SUM($AV61:AZ61),0)+IF(RIGHT(BV$39,2)>RIGHT($K61,2),AZ61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",BA61,IF(RIGHT($K61,2)=RIGHT(BW$39,2),SUM($AV61:BA61),0)+IF(RIGHT(BW$39,2)>RIGHT($K61,2),BA61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",BB61,IF(RIGHT($K61,2)=RIGHT(BX$39,2),SUM($AV61:BB61),0)+IF(RIGHT(BX$39,2)>RIGHT($K61,2),BB61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",BC61,IF(RIGHT($K61,2)=RIGHT(BY$39,2),SUM($AV61:BC61),0)+IF(RIGHT(BY$39,2)>RIGHT($K61,2),BC61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",BD61,IF(RIGHT($K61,2)=RIGHT(BZ$39,2),SUM($AV61:BD61),0)+IF(RIGHT(BZ$39,2)>RIGHT($K61,2),BD61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",BE61,IF(RIGHT($K61,2)=RIGHT(CA$39,2),SUM($AV61:BE61),0)+IF(RIGHT(CA$39,2)>RIGHT($K61,2),BE61,0))","v":0},null,{"$f":"+O61*KeyAssumptionsPriceControl_FO!AC$15","v":0.16170999999999999},{"$f":"+P61*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q61*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R61*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S61*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T61*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U61*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V61*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W61*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X61*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.638475E-3,7.2769499999999999E-3,7.2769499999999999E-3,7.2769499999999999E-3,7.2769499999999999E-3,7.2769499999999999E-3,7.2769499999999999E-3,7.2769499999999999E-3,7.2769499999999999E-3,7.2769499999999999E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C62","v":"Upgrade Control System - Rubicon"},{"$f":"'[3]Capex_FO input'!D62","v":0},{"$f":"'[3]Capex_FO input'!E62","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F62","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G62","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H62","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I62","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K62","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L62","v":15},{"$f":"'[3]Capex_FO input'!M62","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O62","v":0},{"$f":"'[3]Capex_FO input'!P62","v":0},{"$f":"'[3]Capex_FO input'!Q62","v":0},{"$f":"'[3]Capex_FO input'!R62","v":0},{"$f":"'[3]Capex_FO input'!S62","v":0},{"$f":"'[3]Capex_FO input'!T62","v":0},{"$f":"'[3]Capex_FO input'!U62","v":0},{"$f":"'[3]Capex_FO input'!V62","v":0},{"$f":"'[3]Capex_FO input'!W62","v":1},{"$f":"'[3]Capex_FO input'!X62","v":1},null,{"$f":"'[3]Capex_FO input'!Z62","v":0},{"$f":"'[3]Capex_FO input'!AA62","v":0},{"$f":"'[3]Capex_FO input'!AB62","v":0},{"$f":"'[3]Capex_FO input'!AC62","v":0},{"$f":"'[3]Capex_FO input'!AD62","v":0},{"$f":"'[3]Capex_FO input'!AE62","v":0},{"$f":"'[3]Capex_FO input'!AF62","v":0},{"$f":"'[3]Capex_FO input'!AG62","v":0},{"$f":"'[3]Capex_FO input'!AH62","v":0},{"$f":"'[3]Capex_FO input'!AI62","v":0},null,{"$f":"'[3]Capex_FO input'!AK62","v":0},{"$f":"'[3]Capex_FO input'!AL62","v":0},{"$f":"'[3]Capex_FO input'!AM62","v":0},{"$f":"'[3]Capex_FO input'!AN62","v":0},{"$f":"'[3]Capex_FO input'!AO62","v":0},{"$f":"'[3]Capex_FO input'!AP62","v":0},{"$f":"'[3]Capex_FO input'!AQ62","v":0},{"$f":"'[3]Capex_FO input'!AR62","v":0},{"$f":"'[3]Capex_FO input'!AS62","v":0},{"$f":"'[3]Capex_FO input'!AT62","v":0},null,0,0,0,0,0,0,0,0,1,1,null,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,null,{"$f":"+IF($K62=\"Ongoing\",AV62,IF(RIGHT($K62,2)=RIGHT(BR$39,2),SUM($AV62:AV62),0)+IF(RIGHT(BR$39,2)>RIGHT($K62,2),AV62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AW62,IF(RIGHT($K62,2)=RIGHT(BS$39,2),SUM($AV62:AW62),0)+IF(RIGHT(BS$39,2)>RIGHT($K62,2),AW62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AX62,IF(RIGHT($K62,2)=RIGHT(BT$39,2),SUM($AV62:AX62),0)+IF(RIGHT(BT$39,2)>RIGHT($K62,2),AX62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AY62,IF(RIGHT($K62,2)=RIGHT(BU$39,2),SUM($AV62:AY62),0)+IF(RIGHT(BU$39,2)>RIGHT($K62,2),AY62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AZ62,IF(RIGHT($K62,2)=RIGHT(BV$39,2),SUM($AV62:AZ62),0)+IF(RIGHT(BV$39,2)>RIGHT($K62,2),AZ62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BA62,IF(RIGHT($K62,2)=RIGHT(BW$39,2),SUM($AV62:BA62),0)+IF(RIGHT(BW$39,2)>RIGHT($K62,2),BA62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BB62,IF(RIGHT($K62,2)=RIGHT(BX$39,2),SUM($AV62:BB62),0)+IF(RIGHT(BX$39,2)>RIGHT($K62,2),BB62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BC62,IF(RIGHT($K62,2)=RIGHT(BY$39,2),SUM($AV62:BC62),0)+IF(RIGHT(BY$39,2)>RIGHT($K62,2),BC62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BD62,IF(RIGHT($K62,2)=RIGHT(BZ$39,2),SUM($AV62:BD62),0)+IF(RIGHT(BZ$39,2)>RIGHT($K62,2),BD62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BE62,IF(RIGHT($K62,2)=RIGHT(CA$39,2),SUM($AV62:BE62),0)+IF(RIGHT(CA$39,2)>RIGHT($K62,2),BE62,0))","v":2},null,{"$f":"+O62*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P62*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q62*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R62*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S62*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T62*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U62*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V62*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W62*KeyAssumptionsPriceControl_FO!AK$15","v":1.3047731838292449},{"$f":"+X62*KeyAssumptionsPriceControl_FO!AL$15","v":1.3439163793441222},null,0,0,0,0,0,0,0,0,9.7857988787193359E-2,0.29650970602519588]
[null,null,{"$f":"'[3]Capex_FO input'!C63","v":"MER Minor Capital - New"},{"$f":"'[3]Capex_FO input'!D63","v":0},{"$f":"'[3]Capex_FO input'!E63","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F63","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G63","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H63","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I63","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K63","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L63","v":45},{"$f":"'[3]Capex_FO input'!M63","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O63","v":9.5000000000000001E-2},{"$f":"'[3]Capex_FO input'!P63","v":9.5000000000000001E-2},{"$f":"'[3]Capex_FO input'!Q63","v":9.5000000000000001E-2},{"$f":"'[3]Capex_FO input'!R63","v":9.5000000000000001E-2},{"$f":"'[3]Capex_FO input'!S63","v":9.5000000000000001E-2},{"$f":"'[3]Capex_FO input'!T63","v":0.1},{"$f":"'[3]Capex_FO input'!U63","v":0.1},{"$f":"'[3]Capex_FO input'!V63","v":0.1},{"$f":"'[3]Capex_FO input'!W63","v":0.1},{"$f":"'[3]Capex_FO input'!X63","v":0.1},null,{"$f":"'[3]Capex_FO input'!Z63","v":0},{"$f":"'[3]Capex_FO input'!AA63","v":0},{"$f":"'[3]Capex_FO input'!AB63","v":0},{"$f":"'[3]Capex_FO input'!AC63","v":0},{"$f":"'[3]Capex_FO input'!AD63","v":0},{"$f":"'[3]Capex_FO input'!AE63","v":0},{"$f":"'[3]Capex_FO input'!AF63","v":0},{"$f":"'[3]Capex_FO input'!AG63","v":0},{"$f":"'[3]Capex_FO input'!AH63","v":0},{"$f":"'[3]Capex_FO input'!AI63","v":0},null,{"$f":"'[3]Capex_FO input'!AK63","v":0},{"$f":"'[3]Capex_FO input'!AL63","v":0},{"$f":"'[3]Capex_FO input'!AM63","v":0},{"$f":"'[3]Capex_FO input'!AN63","v":0},{"$f":"'[3]Capex_FO input'!AO63","v":0},{"$f":"'[3]Capex_FO input'!AP63","v":0},{"$f":"'[3]Capex_FO input'!AQ63","v":0},{"$f":"'[3]Capex_FO input'!AR63","v":0},{"$f":"'[3]Capex_FO input'!AS63","v":0},{"$f":"'[3]Capex_FO input'!AT63","v":0},null,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,0.1,0.1,0.1,0.1,0.1,null,1.0555555555555557E-3,3.166666666666667E-3,5.2777777777777788E-3,7.3888888888888893E-3,9.5000000000000015E-3,1.1666666666666667E-2,1.3888888888888888E-2,1.6111111111111107E-2,1.833333333333333E-2,2.0555555555555553E-2,null,{"$f":"+IF($K63=\"Ongoing\",AV63,IF(RIGHT($K63,2)=RIGHT(BR$39,2),SUM($AV63:AV63),0)+IF(RIGHT(BR$39,2)>RIGHT($K63,2),AV63,0))","v":9.5000000000000001E-2},{"$f":"+IF($K63=\"Ongoing\",AW63,IF(RIGHT($K63,2)=RIGHT(BS$39,2),SUM($AV63:AW63),0)+IF(RIGHT(BS$39,2)>RIGHT($K63,2),AW63,0))","v":9.5000000000000001E-2},{"$f":"+IF($K63=\"Ongoing\",AX63,IF(RIGHT($K63,2)=RIGHT(BT$39,2),SUM($AV63:AX63),0)+IF(RIGHT(BT$39,2)>RIGHT($K63,2),AX63,0))","v":9.5000000000000001E-2},{"$f":"+IF($K63=\"Ongoing\",AY63,IF(RIGHT($K63,2)=RIGHT(BU$39,2),SUM($AV63:AY63),0)+IF(RIGHT(BU$39,2)>RIGHT($K63,2),AY63,0))","v":9.5000000000000001E-2},{"$f":"+IF($K63=\"Ongoing\",AZ63,IF(RIGHT($K63,2)=RIGHT(BV$39,2),SUM($AV63:AZ63),0)+IF(RIGHT(BV$39,2)>RIGHT($K63,2),AZ63,0))","v":9.5000000000000001E-2},{"$f":"+IF($K63=\"Ongoing\",BA63,IF(RIGHT($K63,2)=RIGHT(BW$39,2),SUM($AV63:BA63),0)+IF(RIGHT(BW$39,2)>RIGHT($K63,2),BA63,0))","v":0.1},{"$f":"+IF($K63=\"Ongoing\",BB63,IF(RIGHT($K63,2)=RIGHT(BX$39,2),SUM($AV63:BB63),0)+IF(RIGHT(BX$39,2)>RIGHT($K63,2),BB63,0))","v":0.1},{"$f":"+IF($K63=\"Ongoing\",BC63,IF(RIGHT($K63,2)=RIGHT(BY$39,2),SUM($AV63:BC63),0)+IF(RIGHT(BY$39,2)>RIGHT($K63,2),BC63,0))","v":0.1},{"$f":"+IF($K63=\"Ongoing\",BD63,IF(RIGHT($K63,2)=RIGHT(BZ$39,2),SUM($AV63:BD63),0)+IF(RIGHT(BZ$39,2)>RIGHT($K63,2),BD63,0))","v":0.1},{"$f":"+IF($K63=\"Ongoing\",BE63,IF(RIGHT($K63,2)=RIGHT(CA$39,2),SUM($AV63:BE63),0)+IF(RIGHT(CA$39,2)>RIGHT($K63,2),BE63,0))","v":0.1},null,{"$f":"+O63*KeyAssumptionsPriceControl_FO!AC$15","v":9.7850000000000006E-2},{"$f":"+P63*KeyAssumptionsPriceControl_FO!AD$15","v":0.1007855},{"$f":"+Q63*KeyAssumptionsPriceControl_FO!AE$15","v":0.10380906500000001},{"$f":"+R63*KeyAssumptionsPriceControl_FO!AF$15","v":0.10692333695000002},{"$f":"+S63*KeyAssumptionsPriceControl_FO!AG$15","v":0.11013103705850001},{"$f":"+T63*KeyAssumptionsPriceControl_FO!AH$15","v":0.11940522965290001},{"$f":"+U63*KeyAssumptionsPriceControl_FO!AI$15","v":0.12298738654248703},{"$f":"+V63*KeyAssumptionsPriceControl_FO!AJ$15","v":0.12667700813876165},{"$f":"+W63*KeyAssumptionsPriceControl_FO!AK$15","v":0.13047731838292451},{"$f":"+X63*KeyAssumptionsPriceControl_FO!AL$15","v":0.13439163793441222},null,2.201625E-3,6.6709237500000001E-3,1.1274301462500001E-2,1.6015780506375005E-2,2.0899503921566254E-2,2.6064069922572753E-2,3.1517903786968962E-2,3.7135352667297061E-2,4.2921325014034999E-2,4.8880876531175066E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C64","v":"MER Minor Capital - Replacement"},{"$f":"'[3]Capex_FO input'!D64","v":0},{"$f":"'[3]Capex_FO input'!E64","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F64","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G64","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H64","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I64","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K64","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L64","v":45},{"$f":"'[3]Capex_FO input'!M64","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O64","v":0.111},{"$f":"'[3]Capex_FO input'!P64","v":0.111},{"$f":"'[3]Capex_FO input'!Q64","v":0.111},{"$f":"'[3]Capex_FO input'!R64","v":0.111},{"$f":"'[3]Capex_FO input'!S64","v":0.111},{"$f":"'[3]Capex_FO input'!T64","v":0.11600000000000001},{"$f":"'[3]Capex_FO input'!U64","v":0.11600000000000001},{"$f":"'[3]Capex_FO input'!V64","v":0.11600000000000001},{"$f":"'[3]Capex_FO input'!W64","v":0.11600000000000001},{"$f":"'[3]Capex_FO input'!X64","v":0.11600000000000001},null,{"$f":"'[3]Capex_FO input'!Z64","v":0},{"$f":"'[3]Capex_FO input'!AA64","v":0},{"$f":"'[3]Capex_FO input'!AB64","v":0},{"$f":"'[3]Capex_FO input'!AC64","v":0},{"$f":"'[3]Capex_FO input'!AD64","v":0},{"$f":"'[3]Capex_FO input'!AE64","v":0},{"$f":"'[3]Capex_FO input'!AF64","v":0},{"$f":"'[3]Capex_FO input'!AG64","v":0},{"$f":"'[3]Capex_FO input'!AH64","v":0},{"$f":"'[3]Capex_FO input'!AI64","v":0},null,{"$f":"'[3]Capex_FO input'!AK64","v":0},{"$f":"'[3]Capex_FO input'!AL64","v":0},{"$f":"'[3]Capex_FO input'!AM64","v":0},{"$f":"'[3]Capex_FO input'!AN64","v":0},{"$f":"'[3]Capex_FO input'!AO64","v":0},{"$f":"'[3]Capex_FO input'!AP64","v":0},{"$f":"'[3]Capex_FO input'!AQ64","v":0},{"$f":"'[3]Capex_FO input'!AR64","v":0},{"$f":"'[3]Capex_FO input'!AS64","v":0},{"$f":"'[3]Capex_FO input'!AT64","v":0},null,0.111,0.111,0.111,0.111,0.111,0.11600000000000001,0.11600000000000001,0.11600000000000001,0.11600000000000001,0.11600000000000001,null,1.2333333333333332E-3,3.6999999999999997E-3,6.1666666666666658E-3,8.6333333333333331E-3,1.1099999999999999E-2,1.3622222222222223E-2,1.6200000000000003E-2,1.8777777777777779E-2,2.1355555555555555E-2,2.3933333333333334E-2,null,{"$f":"+IF($K64=\"Ongoing\",AV64,IF(RIGHT($K64,2)=RIGHT(BR$39,2),SUM($AV64:AV64),0)+IF(RIGHT(BR$39,2)>RIGHT($K64,2),AV64,0))","v":0.111},{"$f":"+IF($K64=\"Ongoing\",AW64,IF(RIGHT($K64,2)=RIGHT(BS$39,2),SUM($AV64:AW64),0)+IF(RIGHT(BS$39,2)>RIGHT($K64,2),AW64,0))","v":0.111},{"$f":"+IF($K64=\"Ongoing\",AX64,IF(RIGHT($K64,2)=RIGHT(BT$39,2),SUM($AV64:AX64),0)+IF(RIGHT(BT$39,2)>RIGHT($K64,2),AX64,0))","v":0.111},{"$f":"+IF($K64=\"Ongoing\",AY64,IF(RIGHT($K64,2)=RIGHT(BU$39,2),SUM($AV64:AY64),0)+IF(RIGHT(BU$39,2)>RIGHT($K64,2),AY64,0))","v":0.111},{"$f":"+IF($K64=\"Ongoing\",AZ64,IF(RIGHT($K64,2)=RIGHT(BV$39,2),SUM($AV64:AZ64),0)+IF(RIGHT(BV$39,2)>RIGHT($K64,2),AZ64,0))","v":0.111},{"$f":"+IF($K64=\"Ongoing\",BA64,IF(RIGHT($K64,2)=RIGHT(BW$39,2),SUM($AV64:BA64),0)+IF(RIGHT(BW$39,2)>RIGHT($K64,2),BA64,0))","v":0.11600000000000001},{"$f":"+IF($K64=\"Ongoing\",BB64,IF(RIGHT($K64,2)=RIGHT(BX$39,2),SUM($AV64:BB64),0)+IF(RIGHT(BX$39,2)>RIGHT($K64,2),BB64,0))","v":0.11600000000000001},{"$f":"+IF($K64=\"Ongoing\",BC64,IF(RIGHT($K64,2)=RIGHT(BY$39,2),SUM($AV64:BC64),0)+IF(RIGHT(BY$39,2)>RIGHT($K64,2),BC64,0))","v":0.11600000000000001},{"$f":"+IF($K64=\"Ongoing\",BD64,IF(RIGHT($K64,2)=RIGHT(BZ$39,2),SUM($AV64:BD64),0)+IF(RIGHT(BZ$39,2)>RIGHT($K64,2),BD64,0))","v":0.11600000000000001},{"$f":"+IF($K64=\"Ongoing\",BE64,IF(RIGHT($K64,2)=RIGHT(CA$39,2),SUM($AV64:BE64),0)+IF(RIGHT(CA$39,2)>RIGHT($K64,2),BE64,0))","v":0.11600000000000001},null,{"$f":"+O64*KeyAssumptionsPriceControl_FO!AC$15","v":0.11433},{"$f":"+P64*KeyAssumptionsPriceControl_FO!AD$15","v":0.1177599},{"$f":"+Q64*KeyAssumptionsPriceControl_FO!AE$15","v":0.121292697},{"$f":"+R64*KeyAssumptionsPriceControl_FO!AF$15","v":0.12493147791000002},{"$f":"+S64*KeyAssumptionsPriceControl_FO!AG$15","v":0.1286794222473},{"$f":"+T64*KeyAssumptionsPriceControl_FO!AH$15","v":0.13851006639736402},{"$f":"+U64*KeyAssumptionsPriceControl_FO!AI$15","v":0.14266536838928495},{"$f":"+V64*KeyAssumptionsPriceControl_FO!AJ$15","v":0.1469453294409635},{"$f":"+W64*KeyAssumptionsPriceControl_FO!AK$15","v":0.15135368932419241},{"$f":"+X64*KeyAssumptionsPriceControl_FO!AL$15","v":0.15589430000391818},null,2.5724250000000001E-3,7.7944477500000008E-3,1.3173131182500001E-2,1.8713175117975003E-2,2.4419420371514254E-2,3.0431183866019198E-2,3.6757631148718793E-2,4.3273871849899385E-2,4.9985599772115398E-2,5.6898679531997884E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C65","v":"MDA Minor Capital - New"},{"$f":"'[3]Capex_FO input'!D65","v":0},{"$f":"'[3]Capex_FO input'!E65","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F65","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G65","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H65","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I65","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K65","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L65","v":80},{"$f":"'[3]Capex_FO input'!M65","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O65","v":0.13300000000000001},{"$f":"'[3]Capex_FO input'!P65","v":0.13300000000000001},{"$f":"'[3]Capex_FO input'!Q65","v":0.13300000000000001},{"$f":"'[3]Capex_FO input'!R65","v":0.13300000000000001},{"$f":"'[3]Capex_FO input'!S65","v":0.13300000000000001},{"$f":"'[3]Capex_FO input'!T65","v":0.14000000000000001},{"$f":"'[3]Capex_FO input'!U65","v":0.14000000000000001},{"$f":"'[3]Capex_FO input'!V65","v":0.14000000000000001},{"$f":"'[3]Capex_FO input'!W65","v":0.14000000000000001},{"$f":"'[3]Capex_FO input'!X65","v":0.14000000000000001},null,{"$f":"'[3]Capex_FO input'!Z65","v":0},{"$f":"'[3]Capex_FO input'!AA65","v":0},{"$f":"'[3]Capex_FO input'!AB65","v":0},{"$f":"'[3]Capex_FO input'!AC65","v":0},{"$f":"'[3]Capex_FO input'!AD65","v":0},{"$f":"'[3]Capex_FO input'!AE65","v":0},{"$f":"'[3]Capex_FO input'!AF65","v":0},{"$f":"'[3]Capex_FO input'!AG65","v":0},{"$f":"'[3]Capex_FO input'!AH65","v":0},{"$f":"'[3]Capex_FO input'!AI65","v":0},null,{"$f":"'[3]Capex_FO input'!AK65","v":0},{"$f":"'[3]Capex_FO input'!AL65","v":0},{"$f":"'[3]Capex_FO input'!AM65","v":0},{"$f":"'[3]Capex_FO input'!AN65","v":0},{"$f":"'[3]Capex_FO input'!AO65","v":0},{"$f":"'[3]Capex_FO input'!AP65","v":0},{"$f":"'[3]Capex_FO input'!AQ65","v":0},{"$f":"'[3]Capex_FO input'!AR65","v":0},{"$f":"'[3]Capex_FO input'!AS65","v":0},{"$f":"'[3]Capex_FO input'!AT65","v":0},null,0.13300000000000001,0.13300000000000001,0.13300000000000001,0.13300000000000001,0.13300000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,null,8.3125000000000007E-4,2.4937500000000003E-3,4.1562500000000002E-3,5.818750000000001E-3,7.4812500000000009E-3,9.1875000000000012E-3,1.0937500000000001E-2,1.2687500000000001E-2,1.4437500000000001E-2,1.61875E-2,null,{"$f":"+IF($K65=\"Ongoing\",AV65,IF(RIGHT($K65,2)=RIGHT(BR$39,2),SUM($AV65:AV65),0)+IF(RIGHT(BR$39,2)>RIGHT($K65,2),AV65,0))","v":0.13300000000000001},{"$f":"+IF($K65=\"Ongoing\",AW65,IF(RIGHT($K65,2)=RIGHT(BS$39,2),SUM($AV65:AW65),0)+IF(RIGHT(BS$39,2)>RIGHT($K65,2),AW65,0))","v":0.13300000000000001},{"$f":"+IF($K65=\"Ongoing\",AX65,IF(RIGHT($K65,2)=RIGHT(BT$39,2),SUM($AV65:AX65),0)+IF(RIGHT(BT$39,2)>RIGHT($K65,2),AX65,0))","v":0.13300000000000001},{"$f":"+IF($K65=\"Ongoing\",AY65,IF(RIGHT($K65,2)=RIGHT(BU$39,2),SUM($AV65:AY65),0)+IF(RIGHT(BU$39,2)>RIGHT($K65,2),AY65,0))","v":0.13300000000000001},{"$f":"+IF($K65=\"Ongoing\",AZ65,IF(RIGHT($K65,2)=RIGHT(BV$39,2),SUM($AV65:AZ65),0)+IF(RIGHT(BV$39,2)>RIGHT($K65,2),AZ65,0))","v":0.13300000000000001},{"$f":"+IF($K65=\"Ongoing\",BA65,IF(RIGHT($K65,2)=RIGHT(BW$39,2),SUM($AV65:BA65),0)+IF(RIGHT(BW$39,2)>RIGHT($K65,2),BA65,0))","v":0.14000000000000001},{"$f":"+IF($K65=\"Ongoing\",BB65,IF(RIGHT($K65,2)=RIGHT(BX$39,2),SUM($AV65:BB65),0)+IF(RIGHT(BX$39,2)>RIGHT($K65,2),BB65,0))","v":0.14000000000000001},{"$f":"+IF($K65=\"Ongoing\",BC65,IF(RIGHT($K65,2)=RIGHT(BY$39,2),SUM($AV65:BC65),0)+IF(RIGHT(BY$39,2)>RIGHT($K65,2),BC65,0))","v":0.14000000000000001},{"$f":"+IF($K65=\"Ongoing\",BD65,IF(RIGHT($K65,2)=RIGHT(BZ$39,2),SUM($AV65:BD65),0)+IF(RIGHT(BZ$39,2)>RIGHT($K65,2),BD65,0))","v":0.14000000000000001},{"$f":"+IF($K65=\"Ongoing\",BE65,IF(RIGHT($K65,2)=RIGHT(CA$39,2),SUM($AV65:BE65),0)+IF(RIGHT(CA$39,2)>RIGHT($K65,2),BE65,0))","v":0.14000000000000001},null,{"$f":"+O65*KeyAssumptionsPriceControl_FO!AC$15","v":0.13699},{"$f":"+P65*KeyAssumptionsPriceControl_FO!AD$15","v":0.14109969999999999},{"$f":"+Q65*KeyAssumptionsPriceControl_FO!AE$15","v":0.14533269100000001},{"$f":"+R65*KeyAssumptionsPriceControl_FO!AF$15","v":0.14969267173000003},{"$f":"+S65*KeyAssumptionsPriceControl_FO!AG$15","v":0.15418345188190002},{"$f":"+T65*KeyAssumptionsPriceControl_FO!AH$15","v":0.16716732151406002},{"$f":"+U65*KeyAssumptionsPriceControl_FO!AI$15","v":0.17218234115948183},{"$f":"+V65*KeyAssumptionsPriceControl_FO!AJ$15","v":0.17734781139426631},{"$f":"+W65*KeyAssumptionsPriceControl_FO!AK$15","v":0.1826682457360943},{"$f":"+X65*KeyAssumptionsPriceControl_FO!AL$15","v":0.18814829310817713},null,3.0822750000000002E-3,9.3392932500000001E-3,1.5784022047500002E-2,2.2422092708925003E-2,2.925930549019275E-2,3.6489697891601849E-2,4.4125065301756541E-2,5.1989493734215866E-2,6.0089855019648988E-2,6.8433227143645095E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C66","v":"MDA Minor Capital - Replacement"},{"$f":"'[3]Capex_FO input'!D66","v":0},{"$f":"'[3]Capex_FO input'!E66","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F66","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G66","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H66","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I66","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K66","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L66","v":80},{"$f":"'[3]Capex_FO input'!M66","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O66","v":0.222},{"$f":"'[3]Capex_FO input'!P66","v":0.222},{"$f":"'[3]Capex_FO input'!Q66","v":0.222},{"$f":"'[3]Capex_FO input'!R66","v":0.222},{"$f":"'[3]Capex_FO input'!S66","v":0.222},{"$f":"'[3]Capex_FO input'!T66","v":0.23300000000000001},{"$f":"'[3]Capex_FO input'!U66","v":0.23300000000000001},{"$f":"'[3]Capex_FO input'!V66","v":0.23300000000000001},{"$f":"'[3]Capex_FO input'!W66","v":0.23300000000000001},{"$f":"'[3]Capex_FO input'!X66","v":0.23300000000000001},null,{"$f":"'[3]Capex_FO input'!Z66","v":0},{"$f":"'[3]Capex_FO input'!AA66","v":0},{"$f":"'[3]Capex_FO input'!AB66","v":0},{"$f":"'[3]Capex_FO input'!AC66","v":0},{"$f":"'[3]Capex_FO input'!AD66","v":0},{"$f":"'[3]Capex_FO input'!AE66","v":0},{"$f":"'[3]Capex_FO input'!AF66","v":0},{"$f":"'[3]Capex_FO input'!AG66","v":0},{"$f":"'[3]Capex_FO input'!AH66","v":0},{"$f":"'[3]Capex_FO input'!AI66","v":0},null,{"$f":"'[3]Capex_FO input'!AK66","v":0},{"$f":"'[3]Capex_FO input'!AL66","v":0},{"$f":"'[3]Capex_FO input'!AM66","v":0},{"$f":"'[3]Capex_FO input'!AN66","v":0},{"$f":"'[3]Capex_FO input'!AO66","v":0},{"$f":"'[3]Capex_FO input'!AP66","v":0},{"$f":"'[3]Capex_FO input'!AQ66","v":0},{"$f":"'[3]Capex_FO input'!AR66","v":0},{"$f":"'[3]Capex_FO input'!AS66","v":0},{"$f":"'[3]Capex_FO input'!AT66","v":0},null,0.222,0.222,0.222,0.222,0.222,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,null,1.3875000000000001E-3,4.1625000000000004E-3,6.9375000000000001E-3,9.7125000000000006E-3,1.24875E-2,1.5331250000000001E-2,1.8243750000000003E-2,2.1156250000000001E-2,2.4068750000000003E-2,2.6981250000000002E-2,null,{"$f":"+IF($K66=\"Ongoing\",AV66,IF(RIGHT($K66,2)=RIGHT(BR$39,2),SUM($AV66:AV66),0)+IF(RIGHT(BR$39,2)>RIGHT($K66,2),AV66,0))","v":0.222},{"$f":"+IF($K66=\"Ongoing\",AW66,IF(RIGHT($K66,2)=RIGHT(BS$39,2),SUM($AV66:AW66),0)+IF(RIGHT(BS$39,2)>RIGHT($K66,2),AW66,0))","v":0.222},{"$f":"+IF($K66=\"Ongoing\",AX66,IF(RIGHT($K66,2)=RIGHT(BT$39,2),SUM($AV66:AX66),0)+IF(RIGHT(BT$39,2)>RIGHT($K66,2),AX66,0))","v":0.222},{"$f":"+IF($K66=\"Ongoing\",AY66,IF(RIGHT($K66,2)=RIGHT(BU$39,2),SUM($AV66:AY66),0)+IF(RIGHT(BU$39,2)>RIGHT($K66,2),AY66,0))","v":0.222},{"$f":"+IF($K66=\"Ongoing\",AZ66,IF(RIGHT($K66,2)=RIGHT(BV$39,2),SUM($AV66:AZ66),0)+IF(RIGHT(BV$39,2)>RIGHT($K66,2),AZ66,0))","v":0.222},{"$f":"+IF($K66=\"Ongoing\",BA66,IF(RIGHT($K66,2)=RIGHT(BW$39,2),SUM($AV66:BA66),0)+IF(RIGHT(BW$39,2)>RIGHT($K66,2),BA66,0))","v":0.23300000000000001},{"$f":"+IF($K66=\"Ongoing\",BB66,IF(RIGHT($K66,2)=RIGHT(BX$39,2),SUM($AV66:BB66),0)+IF(RIGHT(BX$39,2)>RIGHT($K66,2),BB66,0))","v":0.23300000000000001},{"$f":"+IF($K66=\"Ongoing\",BC66,IF(RIGHT($K66,2)=RIGHT(BY$39,2),SUM($AV66:BC66),0)+IF(RIGHT(BY$39,2)>RIGHT($K66,2),BC66,0))","v":0.23300000000000001},{"$f":"+IF($K66=\"Ongoing\",BD66,IF(RIGHT($K66,2)=RIGHT(BZ$39,2),SUM($AV66:BD66),0)+IF(RIGHT(BZ$39,2)>RIGHT($K66,2),BD66,0))","v":0.23300000000000001},{"$f":"+IF($K66=\"Ongoing\",BE66,IF(RIGHT($K66,2)=RIGHT(CA$39,2),SUM($AV66:BE66),0)+IF(RIGHT(CA$39,2)>RIGHT($K66,2),BE66,0))","v":0.23300000000000001},null,{"$f":"+O66*KeyAssumptionsPriceControl_FO!AC$15","v":0.22866},{"$f":"+P66*KeyAssumptionsPriceControl_FO!AD$15","v":0.2355198},{"$f":"+Q66*KeyAssumptionsPriceControl_FO!AE$15","v":0.24258539400000001},{"$f":"+R66*KeyAssumptionsPriceControl_FO!AF$15","v":0.24986295582000004},{"$f":"+S66*KeyAssumptionsPriceControl_FO!AG$15","v":0.2573588444946},{"$f":"+T66*KeyAssumptionsPriceControl_FO!AH$15","v":0.27821418509125706},{"$f":"+U66*KeyAssumptionsPriceControl_FO!AI$15","v":0.2865606106439948},{"$f":"+V66*KeyAssumptionsPriceControl_FO!AJ$15","v":0.29515742896331465},{"$f":"+W66*KeyAssumptionsPriceControl_FO!AK$15","v":0.30401215183221408},{"$f":"+X66*KeyAssumptionsPriceControl_FO!AL$15","v":0.31313251638718048},null,5.1448500000000003E-3,1.5588895500000002E-2,2.6346262365000001E-2,3.7426350235950007E-2,4.8838840743028508E-2,6.0889233908710302E-2,7.3596666812753467E-2,8.6685322703917933E-2,0.10016663827181732,0.11405239330675371]
[null,null,{"$f":"'[3]Capex_FO input'!C67","v":"MILL Minor Capital - New"},{"$f":"'[3]Capex_FO input'!D67","v":0},{"$f":"'[3]Capex_FO input'!E67","v":"Domestic and stock"},{"$f":"'[3]Capex_FO input'!F67","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G67","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H67","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I67","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K67","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L67","v":45},{"$f":"'[3]Capex_FO input'!M67","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O67","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!P67","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!Q67","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!R67","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!S67","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!T67","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!U67","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!V67","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!W67","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!X67","v":1.2999999999999999E-2},null,{"$f":"'[3]Capex_FO input'!Z67","v":0},{"$f":"'[3]Capex_FO input'!AA67","v":0},{"$f":"'[3]Capex_FO input'!AB67","v":0},{"$f":"'[3]Capex_FO input'!AC67","v":0},{"$f":"'[3]Capex_FO input'!AD67","v":0},{"$f":"'[3]Capex_FO input'!AE67","v":0},{"$f":"'[3]Capex_FO input'!AF67","v":0},{"$f":"'[3]Capex_FO input'!AG67","v":0},{"$f":"'[3]Capex_FO input'!AH67","v":0},{"$f":"'[3]Capex_FO input'!AI67","v":0},null,{"$f":"'[3]Capex_FO input'!AK67","v":0},{"$f":"'[3]Capex_FO input'!AL67","v":0},{"$f":"'[3]Capex_FO input'!AM67","v":0},{"$f":"'[3]Capex_FO input'!AN67","v":0},{"$f":"'[3]Capex_FO input'!AO67","v":0},{"$f":"'[3]Capex_FO input'!AP67","v":0},{"$f":"'[3]Capex_FO input'!AQ67","v":0},{"$f":"'[3]Capex_FO input'!AR67","v":0},{"$f":"'[3]Capex_FO input'!AS67","v":0},{"$f":"'[3]Capex_FO input'!AT67","v":0},null,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,null,1.4444444444444444E-4,4.3333333333333331E-4,7.2222222222222219E-4,1.0111111111111111E-3,1.2999999999999999E-3,1.588888888888889E-3,1.8777777777777777E-3,2.1666666666666666E-3,2.4555555555555554E-3,2.7444444444444443E-3,null,{"$f":"+IF($K67=\"Ongoing\",AV67,IF(RIGHT($K67,2)=RIGHT(BR$39,2),SUM($AV67:AV67),0)+IF(RIGHT(BR$39,2)>RIGHT($K67,2),AV67,0))","v":1.2999999999999999E-2},{"$f":"+IF($K67=\"Ongoing\",AW67,IF(RIGHT($K67,2)=RIGHT(BS$39,2),SUM($AV67:AW67),0)+IF(RIGHT(BS$39,2)>RIGHT($K67,2),AW67,0))","v":1.2999999999999999E-2},{"$f":"+IF($K67=\"Ongoing\",AX67,IF(RIGHT($K67,2)=RIGHT(BT$39,2),SUM($AV67:AX67),0)+IF(RIGHT(BT$39,2)>RIGHT($K67,2),AX67,0))","v":1.2999999999999999E-2},{"$f":"+IF($K67=\"Ongoing\",AY67,IF(RIGHT($K67,2)=RIGHT(BU$39,2),SUM($AV67:AY67),0)+IF(RIGHT(BU$39,2)>RIGHT($K67,2),AY67,0))","v":1.2999999999999999E-2},{"$f":"+IF($K67=\"Ongoing\",AZ67,IF(RIGHT($K67,2)=RIGHT(BV$39,2),SUM($AV67:AZ67),0)+IF(RIGHT(BV$39,2)>RIGHT($K67,2),AZ67,0))","v":1.2999999999999999E-2},{"$f":"+IF($K67=\"Ongoing\",BA67,IF(RIGHT($K67,2)=RIGHT(BW$39,2),SUM($AV67:BA67),0)+IF(RIGHT(BW$39,2)>RIGHT($K67,2),BA67,0))","v":1.2999999999999999E-2},{"$f":"+IF($K67=\"Ongoing\",BB67,IF(RIGHT($K67,2)=RIGHT(BX$39,2),SUM($AV67:BB67),0)+IF(RIGHT(BX$39,2)>RIGHT($K67,2),BB67,0))","v":1.2999999999999999E-2},{"$f":"+IF($K67=\"Ongoing\",BC67,IF(RIGHT($K67,2)=RIGHT(BY$39,2),SUM($AV67:BC67),0)+IF(RIGHT(BY$39,2)>RIGHT($K67,2),BC67,0))","v":1.2999999999999999E-2},{"$f":"+IF($K67=\"Ongoing\",BD67,IF(RIGHT($K67,2)=RIGHT(BZ$39,2),SUM($AV67:BD67),0)+IF(RIGHT(BZ$39,2)>RIGHT($K67,2),BD67,0))","v":1.2999999999999999E-2},{"$f":"+IF($K67=\"Ongoing\",BE67,IF(RIGHT($K67,2)=RIGHT(CA$39,2),SUM($AV67:BE67),0)+IF(RIGHT(CA$39,2)>RIGHT($K67,2),BE67,0))","v":1.2999999999999999E-2},null,{"$f":"+O67*KeyAssumptionsPriceControl_FO!AC$15","v":1.3389999999999999E-2},{"$f":"+P67*KeyAssumptionsPriceControl_FO!AD$15","v":1.3791699999999999E-2},{"$f":"+Q67*KeyAssumptionsPriceControl_FO!AE$15","v":1.4205450999999999E-2},{"$f":"+R67*KeyAssumptionsPriceControl_FO!AF$15","v":1.4631614530000002E-2},{"$f":"+S67*KeyAssumptionsPriceControl_FO!AG$15","v":1.50705629659E-2},{"$f":"+T67*KeyAssumptionsPriceControl_FO!AH$15","v":1.5522679854877002E-2},{"$f":"+U67*KeyAssumptionsPriceControl_FO!AI$15","v":1.5988360250523311E-2},{"$f":"+V67*KeyAssumptionsPriceControl_FO!AJ$15","v":1.6468011058039012E-2},{"$f":"+W67*KeyAssumptionsPriceControl_FO!AK$15","v":1.6962051389780183E-2},{"$f":"+X67*KeyAssumptionsPriceControl_FO!AL$15","v":1.7470912931473587E-2},null,3.0127499999999999E-4,9.1286324999999995E-4,1.5427991474999997E-3,2.1916331219250002E-3,2.8599321155827499E-3,3.5482800790502321E-3,4.257278481421739E-3,4.9875468358643923E-3,5.7397232409403236E-3,6.5144649381685326E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C68","v":"MILL Minor Capital - Replacement"},{"$f":"'[3]Capex_FO input'!D68","v":0},{"$f":"'[3]Capex_FO input'!E68","v":"Domestic and stock"},{"$f":"'[3]Capex_FO input'!F68","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G68","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H68","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I68","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K68","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L68","v":80},{"$f":"'[3]Capex_FO input'!M68","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O68","v":5.5E-2},{"$f":"'[3]Capex_FO input'!P68","v":5.5E-2},{"$f":"'[3]Capex_FO input'!Q68","v":5.5E-2},{"$f":"'[3]Capex_FO input'!R68","v":5.5E-2},{"$f":"'[3]Capex_FO input'!S68","v":5.5E-2},{"$f":"'[3]Capex_FO input'!T68","v":5.8000000000000003E-2},{"$f":"'[3]Capex_FO input'!U68","v":5.8000000000000003E-2},{"$f":"'[3]Capex_FO input'!V68","v":5.8000000000000003E-2},{"$f":"'[3]Capex_FO input'!W68","v":5.8000000000000003E-2},{"$f":"'[3]Capex_FO input'!X68","v":5.8000000000000003E-2},null,{"$f":"'[3]Capex_FO input'!Z68","v":0},{"$f":"'[3]Capex_FO input'!AA68","v":0},{"$f":"'[3]Capex_FO input'!AB68","v":0},{"$f":"'[3]Capex_FO input'!AC68","v":0},{"$f":"'[3]Capex_FO input'!AD68","v":0},{"$f":"'[3]Capex_FO input'!AE68","v":0},{"$f":"'[3]Capex_FO input'!AF68","v":0},{"$f":"'[3]Capex_FO input'!AG68","v":0},{"$f":"'[3]Capex_FO input'!AH68","v":0},{"$f":"'[3]Capex_FO input'!AI68","v":0},null,{"$f":"'[3]Capex_FO input'!AK68","v":0},{"$f":"'[3]Capex_FO input'!AL68","v":0},{"$f":"'[3]Capex_FO input'!AM68","v":0},{"$f":"'[3]Capex_FO input'!AN68","v":0},{"$f":"'[3]Capex_FO input'!AO68","v":0},{"$f":"'[3]Capex_FO input'!AP68","v":0},{"$f":"'[3]Capex_FO input'!AQ68","v":0},{"$f":"'[3]Capex_FO input'!AR68","v":0},{"$f":"'[3]Capex_FO input'!AS68","v":0},{"$f":"'[3]Capex_FO input'!AT68","v":0},null,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,null,3.4374999999999998E-4,1.03125E-3,1.7187499999999998E-3,2.40625E-3,3.0937499999999997E-3,3.8000000000000004E-3,4.5250000000000004E-3,5.2500000000000003E-3,5.9750000000000003E-3,6.7000000000000002E-3,null,{"$f":"+IF($K68=\"Ongoing\",AV68,IF(RIGHT($K68,2)=RIGHT(BR$39,2),SUM($AV68:AV68),0)+IF(RIGHT(BR$39,2)>RIGHT($K68,2),AV68,0))","v":5.5E-2},{"$f":"+IF($K68=\"Ongoing\",AW68,IF(RIGHT($K68,2)=RIGHT(BS$39,2),SUM($AV68:AW68),0)+IF(RIGHT(BS$39,2)>RIGHT($K68,2),AW68,0))","v":5.5E-2},{"$f":"+IF($K68=\"Ongoing\",AX68,IF(RIGHT($K68,2)=RIGHT(BT$39,2),SUM($AV68:AX68),0)+IF(RIGHT(BT$39,2)>RIGHT($K68,2),AX68,0))","v":5.5E-2},{"$f":"+IF($K68=\"Ongoing\",AY68,IF(RIGHT($K68,2)=RIGHT(BU$39,2),SUM($AV68:AY68),0)+IF(RIGHT(BU$39,2)>RIGHT($K68,2),AY68,0))","v":5.5E-2},{"$f":"+IF($K68=\"Ongoing\",AZ68,IF(RIGHT($K68,2)=RIGHT(BV$39,2),SUM($AV68:AZ68),0)+IF(RIGHT(BV$39,2)>RIGHT($K68,2),AZ68,0))","v":5.5E-2},{"$f":"+IF($K68=\"Ongoing\",BA68,IF(RIGHT($K68,2)=RIGHT(BW$39,2),SUM($AV68:BA68),0)+IF(RIGHT(BW$39,2)>RIGHT($K68,2),BA68,0))","v":5.8000000000000003E-2},{"$f":"+IF($K68=\"Ongoing\",BB68,IF(RIGHT($K68,2)=RIGHT(BX$39,2),SUM($AV68:BB68),0)+IF(RIGHT(BX$39,2)>RIGHT($K68,2),BB68,0))","v":5.8000000000000003E-2},{"$f":"+IF($K68=\"Ongoing\",BC68,IF(RIGHT($K68,2)=RIGHT(BY$39,2),SUM($AV68:BC68),0)+IF(RIGHT(BY$39,2)>RIGHT($K68,2),BC68,0))","v":5.8000000000000003E-2},{"$f":"+IF($K68=\"Ongoing\",BD68,IF(RIGHT($K68,2)=RIGHT(BZ$39,2),SUM($AV68:BD68),0)+IF(RIGHT(BZ$39,2)>RIGHT($K68,2),BD68,0))","v":5.8000000000000003E-2},{"$f":"+IF($K68=\"Ongoing\",BE68,IF(RIGHT($K68,2)=RIGHT(CA$39,2),SUM($AV68:BE68),0)+IF(RIGHT(CA$39,2)>RIGHT($K68,2),BE68,0))","v":5.8000000000000003E-2},null,{"$f":"+O68*KeyAssumptionsPriceControl_FO!AC$15","v":5.6649999999999999E-2},{"$f":"+P68*KeyAssumptionsPriceControl_FO!AD$15","v":5.8349499999999999E-2},{"$f":"+Q68*KeyAssumptionsPriceControl_FO!AE$15","v":6.0099985000000002E-2},{"$f":"+R68*KeyAssumptionsPriceControl_FO!AF$15","v":6.1902984550000005E-2},{"$f":"+S68*KeyAssumptionsPriceControl_FO!AG$15","v":6.3760074086500002E-2},{"$f":"+T68*KeyAssumptionsPriceControl_FO!AH$15","v":6.9255033198682009E-2},{"$f":"+U68*KeyAssumptionsPriceControl_FO!AI$15","v":7.1332684194642476E-2},{"$f":"+V68*KeyAssumptionsPriceControl_FO!AJ$15","v":7.3472664720481751E-2},{"$f":"+W68*KeyAssumptionsPriceControl_FO!AK$15","v":7.5676844662096204E-2},{"$f":"+X68*KeyAssumptionsPriceControl_FO!AL$15","v":7.7947150001959092E-2},null,1.2746249999999999E-3,3.86211375E-3,6.5272271625000005E-3,9.2722939773750013E-3,1.2099712796696251E-2,1.5092552710612847E-2,1.8255776351962648E-2,2.1513896702552941E-2,2.4869760663660947E-2,2.832630054360219E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C69","v":"RC Minor Capital - New"},{"$f":"'[3]Capex_FO input'!D69","v":0},{"$f":"'[3]Capex_FO input'!E69","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F69","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G69","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H69","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I69","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K69","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L69","v":45},{"$f":"'[3]Capex_FO input'!M69","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O69","v":0.111},{"$f":"'[3]Capex_FO input'!P69","v":0.111},{"$f":"'[3]Capex_FO input'!Q69","v":0.111},{"$f":"'[3]Capex_FO input'!R69","v":0.111},{"$f":"'[3]Capex_FO input'!S69","v":0.111},{"$f":"'[3]Capex_FO input'!T69","v":0.11600000000000001},{"$f":"'[3]Capex_FO input'!U69","v":0.11600000000000001},{"$f":"'[3]Capex_FO input'!V69","v":0.11600000000000001},{"$f":"'[3]Capex_FO input'!W69","v":0.11600000000000001},{"$f":"'[3]Capex_FO input'!X69","v":0.11600000000000001},null,{"$f":"'[3]Capex_FO input'!Z69","v":0},{"$f":"'[3]Capex_FO input'!AA69","v":0},{"$f":"'[3]Capex_FO input'!AB69","v":0},{"$f":"'[3]Capex_FO input'!AC69","v":0},{"$f":"'[3]Capex_FO input'!AD69","v":0},{"$f":"'[3]Capex_FO input'!AE69","v":0},{"$f":"'[3]Capex_FO input'!AF69","v":0},{"$f":"'[3]Capex_FO input'!AG69","v":0},{"$f":"'[3]Capex_FO input'!AH69","v":0},{"$f":"'[3]Capex_FO input'!AI69","v":0},null,{"$f":"'[3]Capex_FO input'!AK69","v":0},{"$f":"'[3]Capex_FO input'!AL69","v":0},{"$f":"'[3]Capex_FO input'!AM69","v":0},{"$f":"'[3]Capex_FO input'!AN69","v":0},{"$f":"'[3]Capex_FO input'!AO69","v":0},{"$f":"'[3]Capex_FO input'!AP69","v":0},{"$f":"'[3]Capex_FO input'!AQ69","v":0},{"$f":"'[3]Capex_FO input'!AR69","v":0},{"$f":"'[3]Capex_FO input'!AS69","v":0},{"$f":"'[3]Capex_FO input'!AT69","v":0},null,0.111,0.111,0.111,0.111,0.111,0.11600000000000001,0.11600000000000001,0.11600000000000001,0.11600000000000001,0.11600000000000001,null,1.2333333333333332E-3,3.6999999999999997E-3,6.1666666666666658E-3,8.6333333333333331E-3,1.1099999999999999E-2,1.3622222222222223E-2,1.6200000000000003E-2,1.8777777777777779E-2,2.1355555555555555E-2,2.3933333333333334E-2,null,{"$f":"+IF($K69=\"Ongoing\",AV69,IF(RIGHT($K69,2)=RIGHT(BR$39,2),SUM($AV69:AV69),0)+IF(RIGHT(BR$39,2)>RIGHT($K69,2),AV69,0))","v":0.111},{"$f":"+IF($K69=\"Ongoing\",AW69,IF(RIGHT($K69,2)=RIGHT(BS$39,2),SUM($AV69:AW69),0)+IF(RIGHT(BS$39,2)>RIGHT($K69,2),AW69,0))","v":0.111},{"$f":"+IF($K69=\"Ongoing\",AX69,IF(RIGHT($K69,2)=RIGHT(BT$39,2),SUM($AV69:AX69),0)+IF(RIGHT(BT$39,2)>RIGHT($K69,2),AX69,0))","v":0.111},{"$f":"+IF($K69=\"Ongoing\",AY69,IF(RIGHT($K69,2)=RIGHT(BU$39,2),SUM($AV69:AY69),0)+IF(RIGHT(BU$39,2)>RIGHT($K69,2),AY69,0))","v":0.111},{"$f":"+IF($K69=\"Ongoing\",AZ69,IF(RIGHT($K69,2)=RIGHT(BV$39,2),SUM($AV69:AZ69),0)+IF(RIGHT(BV$39,2)>RIGHT($K69,2),AZ69,0))","v":0.111},{"$f":"+IF($K69=\"Ongoing\",BA69,IF(RIGHT($K69,2)=RIGHT(BW$39,2),SUM($AV69:BA69),0)+IF(RIGHT(BW$39,2)>RIGHT($K69,2),BA69,0))","v":0.11600000000000001},{"$f":"+IF($K69=\"Ongoing\",BB69,IF(RIGHT($K69,2)=RIGHT(BX$39,2),SUM($AV69:BB69),0)+IF(RIGHT(BX$39,2)>RIGHT($K69,2),BB69,0))","v":0.11600000000000001},{"$f":"+IF($K69=\"Ongoing\",BC69,IF(RIGHT($K69,2)=RIGHT(BY$39,2),SUM($AV69:BC69),0)+IF(RIGHT(BY$39,2)>RIGHT($K69,2),BC69,0))","v":0.11600000000000001},{"$f":"+IF($K69=\"Ongoing\",BD69,IF(RIGHT($K69,2)=RIGHT(BZ$39,2),SUM($AV69:BD69),0)+IF(RIGHT(BZ$39,2)>RIGHT($K69,2),BD69,0))","v":0.11600000000000001},{"$f":"+IF($K69=\"Ongoing\",BE69,IF(RIGHT($K69,2)=RIGHT(CA$39,2),SUM($AV69:BE69),0)+IF(RIGHT(CA$39,2)>RIGHT($K69,2),BE69,0))","v":0.11600000000000001},null,{"$f":"+O69*KeyAssumptionsPriceControl_FO!AC$15","v":0.11433},{"$f":"+P69*KeyAssumptionsPriceControl_FO!AD$15","v":0.1177599},{"$f":"+Q69*KeyAssumptionsPriceControl_FO!AE$15","v":0.121292697},{"$f":"+R69*KeyAssumptionsPriceControl_FO!AF$15","v":0.12493147791000002},{"$f":"+S69*KeyAssumptionsPriceControl_FO!AG$15","v":0.1286794222473},{"$f":"+T69*KeyAssumptionsPriceControl_FO!AH$15","v":0.13851006639736402},{"$f":"+U69*KeyAssumptionsPriceControl_FO!AI$15","v":0.14266536838928495},{"$f":"+V69*KeyAssumptionsPriceControl_FO!AJ$15","v":0.1469453294409635},{"$f":"+W69*KeyAssumptionsPriceControl_FO!AK$15","v":0.15135368932419241},{"$f":"+X69*KeyAssumptionsPriceControl_FO!AL$15","v":0.15589430000391818},null,2.5724250000000001E-3,7.7944477500000008E-3,1.3173131182500001E-2,1.8713175117975003E-2,2.4419420371514254E-2,3.0431183866019198E-2,3.6757631148718793E-2,4.3273871849899385E-2,4.9985599772115398E-2,5.6898679531997884E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C70","v":"RC Minor Capital - Replacement"},{"$f":"'[3]Capex_FO input'!D70","v":0},{"$f":"'[3]Capex_FO input'!E70","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F70","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G70","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H70","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I70","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K70","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L70","v":80},{"$f":"'[3]Capex_FO input'!M70","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O70","v":0.21099999999999999},{"$f":"'[3]Capex_FO input'!P70","v":0.21099999999999999},{"$f":"'[3]Capex_FO input'!Q70","v":0.21099999999999999},{"$f":"'[3]Capex_FO input'!R70","v":0.21099999999999999},{"$f":"'[3]Capex_FO input'!S70","v":0.21099999999999999},{"$f":"'[3]Capex_FO input'!T70","v":0.222},{"$f":"'[3]Capex_FO input'!U70","v":0.222},{"$f":"'[3]Capex_FO input'!V70","v":0.222},{"$f":"'[3]Capex_FO input'!W70","v":0.222},{"$f":"'[3]Capex_FO input'!X70","v":0.222},null,{"$f":"'[3]Capex_FO input'!Z70","v":0},{"$f":"'[3]Capex_FO input'!AA70","v":0},{"$f":"'[3]Capex_FO input'!AB70","v":0},{"$f":"'[3]Capex_FO input'!AC70","v":0},{"$f":"'[3]Capex_FO input'!AD70","v":0},{"$f":"'[3]Capex_FO input'!AE70","v":0},{"$f":"'[3]Capex_FO input'!AF70","v":0},{"$f":"'[3]Capex_FO input'!AG70","v":0},{"$f":"'[3]Capex_FO input'!AH70","v":0},{"$f":"'[3]Capex_FO input'!AI70","v":0},null,{"$f":"'[3]Capex_FO input'!AK70","v":0},{"$f":"'[3]Capex_FO input'!AL70","v":0},{"$f":"'[3]Capex_FO input'!AM70","v":0},{"$f":"'[3]Capex_FO input'!AN70","v":0},{"$f":"'[3]Capex_FO input'!AO70","v":0},{"$f":"'[3]Capex_FO input'!AP70","v":0},{"$f":"'[3]Capex_FO input'!AQ70","v":0},{"$f":"'[3]Capex_FO input'!AR70","v":0},{"$f":"'[3]Capex_FO input'!AS70","v":0},{"$f":"'[3]Capex_FO input'!AT70","v":0},null,0.21099999999999999,0.21099999999999999,0.21099999999999999,0.21099999999999999,0.21099999999999999,0.222,0.222,0.222,0.222,0.222,null,1.31875E-3,3.9562499999999997E-3,6.5937500000000007E-3,9.2312499999999999E-3,1.1868750000000001E-2,1.4574999999999999E-2,1.7349999999999997E-2,2.0124999999999997E-2,2.2899999999999997E-2,2.5674999999999996E-2,null,{"$f":"+IF($K70=\"Ongoing\",AV70,IF(RIGHT($K70,2)=RIGHT(BR$39,2),SUM($AV70:AV70),0)+IF(RIGHT(BR$39,2)>RIGHT($K70,2),AV70,0))","v":0.21099999999999999},{"$f":"+IF($K70=\"Ongoing\",AW70,IF(RIGHT($K70,2)=RIGHT(BS$39,2),SUM($AV70:AW70),0)+IF(RIGHT(BS$39,2)>RIGHT($K70,2),AW70,0))","v":0.21099999999999999},{"$f":"+IF($K70=\"Ongoing\",AX70,IF(RIGHT($K70,2)=RIGHT(BT$39,2),SUM($AV70:AX70),0)+IF(RIGHT(BT$39,2)>RIGHT($K70,2),AX70,0))","v":0.21099999999999999},{"$f":"+IF($K70=\"Ongoing\",AY70,IF(RIGHT($K70,2)=RIGHT(BU$39,2),SUM($AV70:AY70),0)+IF(RIGHT(BU$39,2)>RIGHT($K70,2),AY70,0))","v":0.21099999999999999},{"$f":"+IF($K70=\"Ongoing\",AZ70,IF(RIGHT($K70,2)=RIGHT(BV$39,2),SUM($AV70:AZ70),0)+IF(RIGHT(BV$39,2)>RIGHT($K70,2),AZ70,0))","v":0.21099999999999999},{"$f":"+IF($K70=\"Ongoing\",BA70,IF(RIGHT($K70,2)=RIGHT(BW$39,2),SUM($AV70:BA70),0)+IF(RIGHT(BW$39,2)>RIGHT($K70,2),BA70,0))","v":0.222},{"$f":"+IF($K70=\"Ongoing\",BB70,IF(RIGHT($K70,2)=RIGHT(BX$39,2),SUM($AV70:BB70),0)+IF(RIGHT(BX$39,2)>RIGHT($K70,2),BB70,0))","v":0.222},{"$f":"+IF($K70=\"Ongoing\",BC70,IF(RIGHT($K70,2)=RIGHT(BY$39,2),SUM($AV70:BC70),0)+IF(RIGHT(BY$39,2)>RIGHT($K70,2),BC70,0))","v":0.222},{"$f":"+IF($K70=\"Ongoing\",BD70,IF(RIGHT($K70,2)=RIGHT(BZ$39,2),SUM($AV70:BD70),0)+IF(RIGHT(BZ$39,2)>RIGHT($K70,2),BD70,0))","v":0.222},{"$f":"+IF($K70=\"Ongoing\",BE70,IF(RIGHT($K70,2)=RIGHT(CA$39,2),SUM($AV70:BE70),0)+IF(RIGHT(CA$39,2)>RIGHT($K70,2),BE70,0))","v":0.222},null,{"$f":"+O70*KeyAssumptionsPriceControl_FO!AC$15","v":0.21733},{"$f":"+P70*KeyAssumptionsPriceControl_FO!AD$15","v":0.22384989999999999},{"$f":"+Q70*KeyAssumptionsPriceControl_FO!AE$15","v":0.23056539700000001},{"$f":"+R70*KeyAssumptionsPriceControl_FO!AF$15","v":0.23748235891000002},{"$f":"+S70*KeyAssumptionsPriceControl_FO!AG$15","v":0.24460682967730002},{"$f":"+T70*KeyAssumptionsPriceControl_FO!AH$15","v":0.26507960982943801},{"$f":"+U70*KeyAssumptionsPriceControl_FO!AI$15","v":0.27303199812432116},{"$f":"+V70*KeyAssumptionsPriceControl_FO!AJ$15","v":0.28122295806805087},{"$f":"+W70*KeyAssumptionsPriceControl_FO!AK$15","v":0.28965964681009237},{"$f":"+X70*KeyAssumptionsPriceControl_FO!AL$15","v":0.29834943621439514},null,4.8899249999999998E-3,1.481647275E-2,2.5040816932499998E-2,3.5571891440474998E-2,4.6418898183689251E-2,5.7886843072590857E-2,6.9994354251550442E-2,8.2465090765878823E-2,9.5309949375637054E-2,0.10854015374368801]
[null,null,{"$f":"'[3]Capex_FO input'!C71","v":"ROB Minor Capital - New"},{"$f":"'[3]Capex_FO input'!D71","v":0},{"$f":"'[3]Capex_FO input'!E71","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F71","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G71","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H71","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I71","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K71","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L71","v":80},{"$f":"'[3]Capex_FO input'!M71","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O71","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!P71","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!Q71","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!R71","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!S71","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!T71","v":4.3999999999999997E-2},{"$f":"'[3]Capex_FO input'!U71","v":4.3999999999999997E-2},{"$f":"'[3]Capex_FO input'!V71","v":4.3999999999999997E-2},{"$f":"'[3]Capex_FO input'!W71","v":4.3999999999999997E-2},{"$f":"'[3]Capex_FO input'!X71","v":4.3999999999999997E-2},null,{"$f":"'[3]Capex_FO input'!Z71","v":0},{"$f":"'[3]Capex_FO input'!AA71","v":0},{"$f":"'[3]Capex_FO input'!AB71","v":0},{"$f":"'[3]Capex_FO input'!AC71","v":0},{"$f":"'[3]Capex_FO input'!AD71","v":0},{"$f":"'[3]Capex_FO input'!AE71","v":0},{"$f":"'[3]Capex_FO input'!AF71","v":0},{"$f":"'[3]Capex_FO input'!AG71","v":0},{"$f":"'[3]Capex_FO input'!AH71","v":0},{"$f":"'[3]Capex_FO input'!AI71","v":0},null,{"$f":"'[3]Capex_FO input'!AK71","v":0},{"$f":"'[3]Capex_FO input'!AL71","v":0},{"$f":"'[3]Capex_FO input'!AM71","v":0},{"$f":"'[3]Capex_FO input'!AN71","v":0},{"$f":"'[3]Capex_FO input'!AO71","v":0},{"$f":"'[3]Capex_FO input'!AP71","v":0},{"$f":"'[3]Capex_FO input'!AQ71","v":0},{"$f":"'[3]Capex_FO input'!AR71","v":0},{"$f":"'[3]Capex_FO input'!AS71","v":0},{"$f":"'[3]Capex_FO input'!AT71","v":0},null,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,null,2.6250000000000004E-4,7.8750000000000011E-4,1.3125000000000003E-3,1.8375000000000002E-3,2.3625000000000005E-3,2.9000000000000002E-3,3.4499999999999999E-3,4.0000000000000001E-3,4.5499999999999994E-3,5.0999999999999995E-3,null,{"$f":"+IF($K71=\"Ongoing\",AV71,IF(RIGHT($K71,2)=RIGHT(BR$39,2),SUM($AV71:AV71),0)+IF(RIGHT(BR$39,2)>RIGHT($K71,2),AV71,0))","v":4.2000000000000003E-2},{"$f":"+IF($K71=\"Ongoing\",AW71,IF(RIGHT($K71,2)=RIGHT(BS$39,2),SUM($AV71:AW71),0)+IF(RIGHT(BS$39,2)>RIGHT($K71,2),AW71,0))","v":4.2000000000000003E-2},{"$f":"+IF($K71=\"Ongoing\",AX71,IF(RIGHT($K71,2)=RIGHT(BT$39,2),SUM($AV71:AX71),0)+IF(RIGHT(BT$39,2)>RIGHT($K71,2),AX71,0))","v":4.2000000000000003E-2},{"$f":"+IF($K71=\"Ongoing\",AY71,IF(RIGHT($K71,2)=RIGHT(BU$39,2),SUM($AV71:AY71),0)+IF(RIGHT(BU$39,2)>RIGHT($K71,2),AY71,0))","v":4.2000000000000003E-2},{"$f":"+IF($K71=\"Ongoing\",AZ71,IF(RIGHT($K71,2)=RIGHT(BV$39,2),SUM($AV71:AZ71),0)+IF(RIGHT(BV$39,2)>RIGHT($K71,2),AZ71,0))","v":4.2000000000000003E-2},{"$f":"+IF($K71=\"Ongoing\",BA71,IF(RIGHT($K71,2)=RIGHT(BW$39,2),SUM($AV71:BA71),0)+IF(RIGHT(BW$39,2)>RIGHT($K71,2),BA71,0))","v":4.3999999999999997E-2},{"$f":"+IF($K71=\"Ongoing\",BB71,IF(RIGHT($K71,2)=RIGHT(BX$39,2),SUM($AV71:BB71),0)+IF(RIGHT(BX$39,2)>RIGHT($K71,2),BB71,0))","v":4.3999999999999997E-2},{"$f":"+IF($K71=\"Ongoing\",BC71,IF(RIGHT($K71,2)=RIGHT(BY$39,2),SUM($AV71:BC71),0)+IF(RIGHT(BY$39,2)>RIGHT($K71,2),BC71,0))","v":4.3999999999999997E-2},{"$f":"+IF($K71=\"Ongoing\",BD71,IF(RIGHT($K71,2)=RIGHT(BZ$39,2),SUM($AV71:BD71),0)+IF(RIGHT(BZ$39,2)>RIGHT($K71,2),BD71,0))","v":4.3999999999999997E-2},{"$f":"+IF($K71=\"Ongoing\",BE71,IF(RIGHT($K71,2)=RIGHT(CA$39,2),SUM($AV71:BE71),0)+IF(RIGHT(CA$39,2)>RIGHT($K71,2),BE71,0))","v":4.3999999999999997E-2},null,{"$f":"+O71*KeyAssumptionsPriceControl_FO!AC$15","v":4.3260000000000007E-2},{"$f":"+P71*KeyAssumptionsPriceControl_FO!AD$15","v":4.4557800000000002E-2},{"$f":"+Q71*KeyAssumptionsPriceControl_FO!AE$15","v":4.5894534000000001E-2},{"$f":"+R71*KeyAssumptionsPriceControl_FO!AF$15","v":4.7271370020000009E-2},{"$f":"+S71*KeyAssumptionsPriceControl_FO!AG$15","v":4.8689511120600007E-2},{"$f":"+T71*KeyAssumptionsPriceControl_FO!AH$15","v":5.2538301047276005E-2},{"$f":"+U71*KeyAssumptionsPriceControl_FO!AI$15","v":5.4114450078694289E-2},{"$f":"+V71*KeyAssumptionsPriceControl_FO!AJ$15","v":5.5737883581055116E-2},{"$f":"+W71*KeyAssumptionsPriceControl_FO!AK$15","v":5.7410020088486773E-2},{"$f":"+X71*KeyAssumptionsPriceControl_FO!AL$15","v":5.9132320691141375E-2},null,9.7335000000000021E-4,2.9492505000000002E-3,4.9844280150000003E-3,7.0806608554499998E-3,9.2397806811135002E-3,1.1517406454890713E-2,1.3917093355225044E-2,1.6388770862569405E-2,1.89345986951341E-2,2.1556801362675734E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C72","v":"ROB Minor Capital - Replacement"},{"$f":"'[3]Capex_FO input'!D72","v":0},{"$f":"'[3]Capex_FO input'!E72","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F72","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G72","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H72","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I72","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K72","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L72","v":80},{"$f":"'[3]Capex_FO input'!M72","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O72","v":6.3E-2},{"$f":"'[3]Capex_FO input'!P72","v":6.3E-2},{"$f":"'[3]Capex_FO input'!Q72","v":6.3E-2},{"$f":"'[3]Capex_FO input'!R72","v":6.3E-2},{"$f":"'[3]Capex_FO input'!S72","v":6.3E-2},{"$f":"'[3]Capex_FO input'!T72","v":6.7000000000000004E-2},{"$f":"'[3]Capex_FO input'!U72","v":6.7000000000000004E-2},{"$f":"'[3]Capex_FO input'!V72","v":6.7000000000000004E-2},{"$f":"'[3]Capex_FO input'!W72","v":6.7000000000000004E-2},{"$f":"'[3]Capex_FO input'!X72","v":6.7000000000000004E-2},null,{"$f":"'[3]Capex_FO input'!Z72","v":0},{"$f":"'[3]Capex_FO input'!AA72","v":0},{"$f":"'[3]Capex_FO input'!AB72","v":0},{"$f":"'[3]Capex_FO input'!AC72","v":0},{"$f":"'[3]Capex_FO input'!AD72","v":0},{"$f":"'[3]Capex_FO input'!AE72","v":0},{"$f":"'[3]Capex_FO input'!AF72","v":0},{"$f":"'[3]Capex_FO input'!AG72","v":0},{"$f":"'[3]Capex_FO input'!AH72","v":0},{"$f":"'[3]Capex_FO input'!AI72","v":0},null,{"$f":"'[3]Capex_FO input'!AK72","v":0},{"$f":"'[3]Capex_FO input'!AL72","v":0},{"$f":"'[3]Capex_FO input'!AM72","v":0},{"$f":"'[3]Capex_FO input'!AN72","v":0},{"$f":"'[3]Capex_FO input'!AO72","v":0},{"$f":"'[3]Capex_FO input'!AP72","v":0},{"$f":"'[3]Capex_FO input'!AQ72","v":0},{"$f":"'[3]Capex_FO input'!AR72","v":0},{"$f":"'[3]Capex_FO input'!AS72","v":0},{"$f":"'[3]Capex_FO input'!AT72","v":0},null,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,null,3.9375E-4,1.18125E-3,1.96875E-3,2.75625E-3,3.54375E-3,4.3562499999999999E-3,5.1937499999999996E-3,6.0312500000000002E-3,6.8687499999999999E-3,7.7062499999999996E-3,null,{"$f":"+IF($K72=\"Ongoing\",AV72,IF(RIGHT($K72,2)=RIGHT(BR$39,2),SUM($AV72:AV72),0)+IF(RIGHT(BR$39,2)>RIGHT($K72,2),AV72,0))","v":6.3E-2},{"$f":"+IF($K72=\"Ongoing\",AW72,IF(RIGHT($K72,2)=RIGHT(BS$39,2),SUM($AV72:AW72),0)+IF(RIGHT(BS$39,2)>RIGHT($K72,2),AW72,0))","v":6.3E-2},{"$f":"+IF($K72=\"Ongoing\",AX72,IF(RIGHT($K72,2)=RIGHT(BT$39,2),SUM($AV72:AX72),0)+IF(RIGHT(BT$39,2)>RIGHT($K72,2),AX72,0))","v":6.3E-2},{"$f":"+IF($K72=\"Ongoing\",AY72,IF(RIGHT($K72,2)=RIGHT(BU$39,2),SUM($AV72:AY72),0)+IF(RIGHT(BU$39,2)>RIGHT($K72,2),AY72,0))","v":6.3E-2},{"$f":"+IF($K72=\"Ongoing\",AZ72,IF(RIGHT($K72,2)=RIGHT(BV$39,2),SUM($AV72:AZ72),0)+IF(RIGHT(BV$39,2)>RIGHT($K72,2),AZ72,0))","v":6.3E-2},{"$f":"+IF($K72=\"Ongoing\",BA72,IF(RIGHT($K72,2)=RIGHT(BW$39,2),SUM($AV72:BA72),0)+IF(RIGHT(BW$39,2)>RIGHT($K72,2),BA72,0))","v":6.7000000000000004E-2},{"$f":"+IF($K72=\"Ongoing\",BB72,IF(RIGHT($K72,2)=RIGHT(BX$39,2),SUM($AV72:BB72),0)+IF(RIGHT(BX$39,2)>RIGHT($K72,2),BB72,0))","v":6.7000000000000004E-2},{"$f":"+IF($K72=\"Ongoing\",BC72,IF(RIGHT($K72,2)=RIGHT(BY$39,2),SUM($AV72:BC72),0)+IF(RIGHT(BY$39,2)>RIGHT($K72,2),BC72,0))","v":6.7000000000000004E-2},{"$f":"+IF($K72=\"Ongoing\",BD72,IF(RIGHT($K72,2)=RIGHT(BZ$39,2),SUM($AV72:BD72),0)+IF(RIGHT(BZ$39,2)>RIGHT($K72,2),BD72,0))","v":6.7000000000000004E-2},{"$f":"+IF($K72=\"Ongoing\",BE72,IF(RIGHT($K72,2)=RIGHT(CA$39,2),SUM($AV72:BE72),0)+IF(RIGHT(CA$39,2)>RIGHT($K72,2),BE72,0))","v":6.7000000000000004E-2},null,{"$f":"+O72*KeyAssumptionsPriceControl_FO!AC$15","v":6.4890000000000003E-2},{"$f":"+P72*KeyAssumptionsPriceControl_FO!AD$15","v":6.6836699999999999E-2},{"$f":"+Q72*KeyAssumptionsPriceControl_FO!AE$15","v":6.8841800999999994E-2},{"$f":"+R72*KeyAssumptionsPriceControl_FO!AF$15","v":7.0907055030000013E-2},{"$f":"+S72*KeyAssumptionsPriceControl_FO!AG$15","v":7.3034266680900004E-2},{"$f":"+T72*KeyAssumptionsPriceControl_FO!AH$15","v":8.0001503867443008E-2},{"$f":"+U72*KeyAssumptionsPriceControl_FO!AI$15","v":8.2401548983466313E-2},{"$f":"+V72*KeyAssumptionsPriceControl_FO!AJ$15","v":8.4873595452970296E-2},{"$f":"+W72*KeyAssumptionsPriceControl_FO!AK$15","v":8.7419803316559408E-2},{"$f":"+X72*KeyAssumptionsPriceControl_FO!AL$15","v":9.00423974160562E-2},null,1.4600250000000002E-3,4.4238757500000003E-3,7.4766420225000005E-3,1.0620991283175001E-2,1.3859671021670251E-2,1.7302975859007971E-2,2.0957044548153426E-2,2.4720735297973251E-2,2.8597336770287668E-2,3.2590236286771518E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C73","v":0},{"$f":"'[3]Capex_FO input'!D73","v":0},{"$f":"'[3]Capex_FO input'!E73","v":0},{"$f":"'[3]Capex_FO input'!F73","v":0},{"$f":"'[3]Capex_FO input'!G73","v":0},{"$f":"'[3]Capex_FO input'!H73","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I73","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K73","v":0},{"$f":"'[3]Capex_FO input'!L73","v":0},{"$f":"'[3]Capex_FO input'!M73","v":0},null,{"$f":"'[3]Capex_FO input'!O73","v":0},{"$f":"'[3]Capex_FO input'!P73","v":0},{"$f":"'[3]Capex_FO input'!Q73","v":0},{"$f":"'[3]Capex_FO input'!R73","v":0},{"$f":"'[3]Capex_FO input'!S73","v":0},{"$f":"'[3]Capex_FO input'!T73","v":0},{"$f":"'[3]Capex_FO input'!U73","v":0},{"$f":"'[3]Capex_FO input'!V73","v":0},{"$f":"'[3]Capex_FO input'!W73","v":0},{"$f":"'[3]Capex_FO input'!X73","v":0},null,{"$f":"'[3]Capex_FO input'!Z73","v":0},{"$f":"'[3]Capex_FO input'!AA73","v":0},{"$f":"'[3]Capex_FO input'!AB73","v":0},{"$f":"'[3]Capex_FO input'!AC73","v":0},{"$f":"'[3]Capex_FO input'!AD73","v":0},{"$f":"'[3]Capex_FO input'!AE73","v":0},{"$f":"'[3]Capex_FO input'!AF73","v":0},{"$f":"'[3]Capex_FO input'!AG73","v":0},{"$f":"'[3]Capex_FO input'!AH73","v":0},{"$f":"'[3]Capex_FO input'!AI73","v":0},null,{"$f":"'[3]Capex_FO input'!AK73","v":0},{"$f":"'[3]Capex_FO input'!AL73","v":0},{"$f":"'[3]Capex_FO input'!AM73","v":0},{"$f":"'[3]Capex_FO input'!AN73","v":0},{"$f":"'[3]Capex_FO input'!AO73","v":0},{"$f":"'[3]Capex_FO input'!AP73","v":0},{"$f":"'[3]Capex_FO input'!AQ73","v":0},{"$f":"'[3]Capex_FO input'!AR73","v":0},{"$f":"'[3]Capex_FO input'!AS73","v":0},{"$f":"'[3]Capex_FO input'!AT73","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K73=\"Ongoing\",AV73,IF(RIGHT($K73,2)=RIGHT(BR$39,2),SUM($AV73:AV73),0)+IF(RIGHT(BR$39,2)>RIGHT($K73,2),AV73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AW73,IF(RIGHT($K73,2)=RIGHT(BS$39,2),SUM($AV73:AW73),0)+IF(RIGHT(BS$39,2)>RIGHT($K73,2),AW73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AX73,IF(RIGHT($K73,2)=RIGHT(BT$39,2),SUM($AV73:AX73),0)+IF(RIGHT(BT$39,2)>RIGHT($K73,2),AX73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AY73,IF(RIGHT($K73,2)=RIGHT(BU$39,2),SUM($AV73:AY73),0)+IF(RIGHT(BU$39,2)>RIGHT($K73,2),AY73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AZ73,IF(RIGHT($K73,2)=RIGHT(BV$39,2),SUM($AV73:AZ73),0)+IF(RIGHT(BV$39,2)>RIGHT($K73,2),AZ73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",BA73,IF(RIGHT($K73,2)=RIGHT(BW$39,2),SUM($AV73:BA73),0)+IF(RIGHT(BW$39,2)>RIGHT($K73,2),BA73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",BB73,IF(RIGHT($K73,2)=RIGHT(BX$39,2),SUM($AV73:BB73),0)+IF(RIGHT(BX$39,2)>RIGHT($K73,2),BB73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",BC73,IF(RIGHT($K73,2)=RIGHT(BY$39,2),SUM($AV73:BC73),0)+IF(RIGHT(BY$39,2)>RIGHT($K73,2),BC73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",BD73,IF(RIGHT($K73,2)=RIGHT(BZ$39,2),SUM($AV73:BD73),0)+IF(RIGHT(BZ$39,2)>RIGHT($K73,2),BD73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",BE73,IF(RIGHT($K73,2)=RIGHT(CA$39,2),SUM($AV73:BE73),0)+IF(RIGHT(CA$39,2)>RIGHT($K73,2),BE73,0))","v":0},null,{"$f":"+O73*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P73*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q73*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R73*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S73*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T73*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U73*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V73*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W73*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X73*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C74","v":0},{"$f":"'[3]Capex_FO input'!D74","v":0},{"$f":"'[3]Capex_FO input'!E74","v":0},{"$f":"'[3]Capex_FO input'!F74","v":0},{"$f":"'[3]Capex_FO input'!G74","v":0},{"$f":"'[3]Capex_FO input'!H74","v":"Capital Programs / Allocation"},{"$f":"'[3]Capex_FO input'!I74","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K74","v":0},{"$f":"'[3]Capex_FO input'!L74","v":0},{"$f":"'[3]Capex_FO input'!M74","v":0},null,{"$f":"'[3]Capex_FO input'!O74","v":0},{"$f":"'[3]Capex_FO input'!P74","v":0},{"$f":"'[3]Capex_FO input'!Q74","v":0},{"$f":"'[3]Capex_FO input'!R74","v":0},{"$f":"'[3]Capex_FO input'!S74","v":0},{"$f":"'[3]Capex_FO input'!T74","v":0},{"$f":"'[3]Capex_FO input'!U74","v":0},{"$f":"'[3]Capex_FO input'!V74","v":0},{"$f":"'[3]Capex_FO input'!W74","v":0},{"$f":"'[3]Capex_FO input'!X74","v":0},null,{"$f":"'[3]Capex_FO input'!Z74","v":0},{"$f":"'[3]Capex_FO input'!AA74","v":0},{"$f":"'[3]Capex_FO input'!AB74","v":0},{"$f":"'[3]Capex_FO input'!AC74","v":0},{"$f":"'[3]Capex_FO input'!AD74","v":0},{"$f":"'[3]Capex_FO input'!AE74","v":0},{"$f":"'[3]Capex_FO input'!AF74","v":0},{"$f":"'[3]Capex_FO input'!AG74","v":0},{"$f":"'[3]Capex_FO input'!AH74","v":0},{"$f":"'[3]Capex_FO input'!AI74","v":0},null,{"$f":"'[3]Capex_FO input'!AK74","v":0},{"$f":"'[3]Capex_FO input'!AL74","v":0},{"$f":"'[3]Capex_FO input'!AM74","v":0},{"$f":"'[3]Capex_FO input'!AN74","v":0},{"$f":"'[3]Capex_FO input'!AO74","v":0},{"$f":"'[3]Capex_FO input'!AP74","v":0},{"$f":"'[3]Capex_FO input'!AQ74","v":0},{"$f":"'[3]Capex_FO input'!AR74","v":0},{"$f":"'[3]Capex_FO input'!AS74","v":0},{"$f":"'[3]Capex_FO input'!AT74","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K74=\"Ongoing\",AV74,IF(RIGHT($K74,2)=RIGHT(BR$39,2),SUM($AV74:AV74),0)+IF(RIGHT(BR$39,2)>RIGHT($K74,2),AV74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",AW74,IF(RIGHT($K74,2)=RIGHT(BS$39,2),SUM($AV74:AW74),0)+IF(RIGHT(BS$39,2)>RIGHT($K74,2),AW74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",AX74,IF(RIGHT($K74,2)=RIGHT(BT$39,2),SUM($AV74:AX74),0)+IF(RIGHT(BT$39,2)>RIGHT($K74,2),AX74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",AY74,IF(RIGHT($K74,2)=RIGHT(BU$39,2),SUM($AV74:AY74),0)+IF(RIGHT(BU$39,2)>RIGHT($K74,2),AY74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",AZ74,IF(RIGHT($K74,2)=RIGHT(BV$39,2),SUM($AV74:AZ74),0)+IF(RIGHT(BV$39,2)>RIGHT($K74,2),AZ74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",BA74,IF(RIGHT($K74,2)=RIGHT(BW$39,2),SUM($AV74:BA74),0)+IF(RIGHT(BW$39,2)>RIGHT($K74,2),BA74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",BB74,IF(RIGHT($K74,2)=RIGHT(BX$39,2),SUM($AV74:BB74),0)+IF(RIGHT(BX$39,2)>RIGHT($K74,2),BB74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",BC74,IF(RIGHT($K74,2)=RIGHT(BY$39,2),SUM($AV74:BC74),0)+IF(RIGHT(BY$39,2)>RIGHT($K74,2),BC74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",BD74,IF(RIGHT($K74,2)=RIGHT(BZ$39,2),SUM($AV74:BD74),0)+IF(RIGHT(BZ$39,2)>RIGHT($K74,2),BD74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",BE74,IF(RIGHT($K74,2)=RIGHT(CA$39,2),SUM($AV74:BE74),0)+IF(RIGHT(CA$39,2)>RIGHT($K74,2),BE74,0))","v":0},null,{"$f":"+O74*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P74*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q74*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R74*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S74*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T74*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U74*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V74*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W74*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X74*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C75","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},{"$f":"'[3]Capex_FO input'!D75","v":0},{"$f":"'[3]Capex_FO input'!E75","v":"[Service]"},{"$f":"'[3]Capex_FO input'!F75","v":"[Major Cost Driver]"},{"$f":"'[3]Capex_FO input'!G75","v":"[Asset category]"},{"$f":"'[3]Capex_FO input'!H75","v":"[Capital type]"},{"$f":"'[3]Capex_FO input'!I75","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K75","v":"[Year finalised?]"},{"$f":"'[3]Capex_FO input'!L75","v":0},{"$f":"'[3]Capex_FO input'!M75","v":0},null,{"$f":"'[3]Capex_FO input'!O75","v":0},{"$f":"'[3]Capex_FO input'!P75","v":0},{"$f":"'[3]Capex_FO input'!Q75","v":0},{"$f":"'[3]Capex_FO input'!R75","v":0},{"$f":"'[3]Capex_FO input'!S75","v":0},{"$f":"'[3]Capex_FO input'!T75","v":0},{"$f":"'[3]Capex_FO input'!U75","v":0},{"$f":"'[3]Capex_FO input'!V75","v":0},{"$f":"'[3]Capex_FO input'!W75","v":0},{"$f":"'[3]Capex_FO input'!X75","v":0},null,{"$f":"'[3]Capex_FO input'!Z75","v":0},{"$f":"'[3]Capex_FO input'!AA75","v":0},{"$f":"'[3]Capex_FO input'!AB75","v":0},{"$f":"'[3]Capex_FO input'!AC75","v":0},{"$f":"'[3]Capex_FO input'!AD75","v":0},{"$f":"'[3]Capex_FO input'!AE75","v":0},{"$f":"'[3]Capex_FO input'!AF75","v":0},{"$f":"'[3]Capex_FO input'!AG75","v":0},{"$f":"'[3]Capex_FO input'!AH75","v":0},{"$f":"'[3]Capex_FO input'!AI75","v":0},null,{"$f":"'[3]Capex_FO input'!AK75","v":0},{"$f":"'[3]Capex_FO input'!AL75","v":0},{"$f":"'[3]Capex_FO input'!AM75","v":0},{"$f":"'[3]Capex_FO input'!AN75","v":0},{"$f":"'[3]Capex_FO input'!AO75","v":0},{"$f":"'[3]Capex_FO input'!AP75","v":0},{"$f":"'[3]Capex_FO input'!AQ75","v":0},{"$f":"'[3]Capex_FO input'!AR75","v":0},{"$f":"'[3]Capex_FO input'!AS75","v":0},{"$f":"'[3]Capex_FO input'!AT75","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K75=\"Ongoing\",AV75,IF(RIGHT($K75,2)=RIGHT(BR$39,2),SUM($AV75:AV75),0)+IF(RIGHT(BR$39,2)>RIGHT($K75,2),AV75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AW75,IF(RIGHT($K75,2)=RIGHT(BS$39,2),SUM($AV75:AW75),0)+IF(RIGHT(BS$39,2)>RIGHT($K75,2),AW75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AX75,IF(RIGHT($K75,2)=RIGHT(BT$39,2),SUM($AV75:AX75),0)+IF(RIGHT(BT$39,2)>RIGHT($K75,2),AX75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AY75,IF(RIGHT($K75,2)=RIGHT(BU$39,2),SUM($AV75:AY75),0)+IF(RIGHT(BU$39,2)>RIGHT($K75,2),AY75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AZ75,IF(RIGHT($K75,2)=RIGHT(BV$39,2),SUM($AV75:AZ75),0)+IF(RIGHT(BV$39,2)>RIGHT($K75,2),AZ75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",BA75,IF(RIGHT($K75,2)=RIGHT(BW$39,2),SUM($AV75:BA75),0)+IF(RIGHT(BW$39,2)>RIGHT($K75,2),BA75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",BB75,IF(RIGHT($K75,2)=RIGHT(BX$39,2),SUM($AV75:BB75),0)+IF(RIGHT(BX$39,2)>RIGHT($K75,2),BB75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",BC75,IF(RIGHT($K75,2)=RIGHT(BY$39,2),SUM($AV75:BC75),0)+IF(RIGHT(BY$39,2)>RIGHT($K75,2),BC75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",BD75,IF(RIGHT($K75,2)=RIGHT(BZ$39,2),SUM($AV75:BD75),0)+IF(RIGHT(BZ$39,2)>RIGHT($K75,2),BD75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",BE75,IF(RIGHT($K75,2)=RIGHT(CA$39,2),SUM($AV75:BE75),0)+IF(RIGHT(CA$39,2)>RIGHT($K75,2),BE75,0))","v":0},null,{"$f":"+O75*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P75*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q75*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R75*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S75*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T75*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U75*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V75*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W75*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X75*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C76","v":"Pumps - Irrigation"},{"$f":"'[3]Capex_FO input'!D76","v":0},{"$f":"'[3]Capex_FO input'!E76","v":0},{"$f":"'[3]Capex_FO input'!F76","v":0},{"$f":"'[3]Capex_FO input'!G76","v":0},{"$f":"'[3]Capex_FO input'!H76","v":0},{"$f":"'[3]Capex_FO input'!I76","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K76","v":0},{"$f":"'[3]Capex_FO input'!L76","v":0},{"$f":"'[3]Capex_FO input'!M76","v":0},null,{"$f":"'[3]Capex_FO input'!O76","v":0},{"$f":"'[3]Capex_FO input'!P76","v":0},{"$f":"'[3]Capex_FO input'!Q76","v":0},{"$f":"'[3]Capex_FO input'!R76","v":0},{"$f":"'[3]Capex_FO input'!S76","v":0},{"$f":"'[3]Capex_FO input'!T76","v":0},{"$f":"'[3]Capex_FO input'!U76","v":0},{"$f":"'[3]Capex_FO input'!V76","v":0},{"$f":"'[3]Capex_FO input'!W76","v":0},{"$f":"'[3]Capex_FO input'!X76","v":0},null,{"$f":"'[3]Capex_FO input'!Z76","v":0},{"$f":"'[3]Capex_FO input'!AA76","v":0},{"$f":"'[3]Capex_FO input'!AB76","v":0},{"$f":"'[3]Capex_FO input'!AC76","v":0},{"$f":"'[3]Capex_FO input'!AD76","v":0},{"$f":"'[3]Capex_FO input'!AE76","v":0},{"$f":"'[3]Capex_FO input'!AF76","v":0},{"$f":"'[3]Capex_FO input'!AG76","v":0},{"$f":"'[3]Capex_FO input'!AH76","v":0},{"$f":"'[3]Capex_FO input'!AI76","v":0},null,{"$f":"'[3]Capex_FO input'!AK76","v":0},{"$f":"'[3]Capex_FO input'!AL76","v":0},{"$f":"'[3]Capex_FO input'!AM76","v":0},{"$f":"'[3]Capex_FO input'!AN76","v":0},{"$f":"'[3]Capex_FO input'!AO76","v":0},{"$f":"'[3]Capex_FO input'!AP76","v":0},{"$f":"'[3]Capex_FO input'!AQ76","v":0},{"$f":"'[3]Capex_FO input'!AR76","v":0},{"$f":"'[3]Capex_FO input'!AS76","v":0},{"$f":"'[3]Capex_FO input'!AT76","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K76=\"Ongoing\",AV76,IF(RIGHT($K76,2)=RIGHT(BR$39,2),SUM($AV76:AV76),0)+IF(RIGHT(BR$39,2)>RIGHT($K76,2),AV76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AW76,IF(RIGHT($K76,2)=RIGHT(BS$39,2),SUM($AV76:AW76),0)+IF(RIGHT(BS$39,2)>RIGHT($K76,2),AW76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AX76,IF(RIGHT($K76,2)=RIGHT(BT$39,2),SUM($AV76:AX76),0)+IF(RIGHT(BT$39,2)>RIGHT($K76,2),AX76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AY76,IF(RIGHT($K76,2)=RIGHT(BU$39,2),SUM($AV76:AY76),0)+IF(RIGHT(BU$39,2)>RIGHT($K76,2),AY76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AZ76,IF(RIGHT($K76,2)=RIGHT(BV$39,2),SUM($AV76:AZ76),0)+IF(RIGHT(BV$39,2)>RIGHT($K76,2),AZ76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BA76,IF(RIGHT($K76,2)=RIGHT(BW$39,2),SUM($AV76:BA76),0)+IF(RIGHT(BW$39,2)>RIGHT($K76,2),BA76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BB76,IF(RIGHT($K76,2)=RIGHT(BX$39,2),SUM($AV76:BB76),0)+IF(RIGHT(BX$39,2)>RIGHT($K76,2),BB76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BC76,IF(RIGHT($K76,2)=RIGHT(BY$39,2),SUM($AV76:BC76),0)+IF(RIGHT(BY$39,2)>RIGHT($K76,2),BC76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BD76,IF(RIGHT($K76,2)=RIGHT(BZ$39,2),SUM($AV76:BD76),0)+IF(RIGHT(BZ$39,2)>RIGHT($K76,2),BD76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BE76,IF(RIGHT($K76,2)=RIGHT(CA$39,2),SUM($AV76:BE76),0)+IF(RIGHT(CA$39,2)>RIGHT($K76,2),BE76,0))","v":0},null,{"$f":"+O76*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P76*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q76*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R76*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S76*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T76*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U76*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V76*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W76*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X76*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C77","v":"MER - WARGAN RELIFT PUMP STATION - Telemetry Renewal"},{"$f":"'[3]Capex_FO input'!D77","v":0},{"$f":"'[3]Capex_FO input'!E77","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F77","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G77","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H77","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I77","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K77","v":"2026-27"},{"$f":"'[3]Capex_FO input'!L77","v":45},{"$f":"'[3]Capex_FO input'!M77","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O77","v":0},{"$f":"'[3]Capex_FO input'!P77","v":0},{"$f":"'[3]Capex_FO input'!Q77","v":0},{"$f":"'[3]Capex_FO input'!R77","v":9.1999999999999998E-2},{"$f":"'[3]Capex_FO input'!S77","v":0},{"$f":"'[3]Capex_FO input'!T77","v":0},{"$f":"'[3]Capex_FO input'!U77","v":0},{"$f":"'[3]Capex_FO input'!V77","v":0},{"$f":"'[3]Capex_FO input'!W77","v":0},{"$f":"'[3]Capex_FO input'!X77","v":0},null,{"$f":"'[3]Capex_FO input'!Z77","v":0},{"$f":"'[3]Capex_FO input'!AA77","v":0},{"$f":"'[3]Capex_FO input'!AB77","v":0},{"$f":"'[3]Capex_FO input'!AC77","v":0},{"$f":"'[3]Capex_FO input'!AD77","v":0},{"$f":"'[3]Capex_FO input'!AE77","v":0},{"$f":"'[3]Capex_FO input'!AF77","v":0},{"$f":"'[3]Capex_FO input'!AG77","v":0},{"$f":"'[3]Capex_FO input'!AH77","v":0},{"$f":"'[3]Capex_FO input'!AI77","v":0},null,{"$f":"'[3]Capex_FO input'!AK77","v":0},{"$f":"'[3]Capex_FO input'!AL77","v":0},{"$f":"'[3]Capex_FO input'!AM77","v":0},{"$f":"'[3]Capex_FO input'!AN77","v":0},{"$f":"'[3]Capex_FO input'!AO77","v":0},{"$f":"'[3]Capex_FO input'!AP77","v":0},{"$f":"'[3]Capex_FO input'!AQ77","v":0},{"$f":"'[3]Capex_FO input'!AR77","v":0},{"$f":"'[3]Capex_FO input'!AS77","v":0},{"$f":"'[3]Capex_FO input'!AT77","v":0},null,0,0,0,9.1999999999999998E-2,0,0,0,0,0,0,null,0,0,0,1.0222222222222221E-3,2.0444444444444442E-3,2.0444444444444442E-3,2.0444444444444442E-3,2.0444444444444442E-3,2.0444444444444442E-3,2.0444444444444442E-3,null,{"$f":"+IF($K77=\"Ongoing\",AV77,IF(RIGHT($K77,2)=RIGHT(BR$39,2),SUM($AV77:AV77),0)+IF(RIGHT(BR$39,2)>RIGHT($K77,2),AV77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",AW77,IF(RIGHT($K77,2)=RIGHT(BS$39,2),SUM($AV77:AW77),0)+IF(RIGHT(BS$39,2)>RIGHT($K77,2),AW77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",AX77,IF(RIGHT($K77,2)=RIGHT(BT$39,2),SUM($AV77:AX77),0)+IF(RIGHT(BT$39,2)>RIGHT($K77,2),AX77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",AY77,IF(RIGHT($K77,2)=RIGHT(BU$39,2),SUM($AV77:AY77),0)+IF(RIGHT(BU$39,2)>RIGHT($K77,2),AY77,0))","v":9.1999999999999998E-2},{"$f":"+IF($K77=\"Ongoing\",AZ77,IF(RIGHT($K77,2)=RIGHT(BV$39,2),SUM($AV77:AZ77),0)+IF(RIGHT(BV$39,2)>RIGHT($K77,2),AZ77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BA77,IF(RIGHT($K77,2)=RIGHT(BW$39,2),SUM($AV77:BA77),0)+IF(RIGHT(BW$39,2)>RIGHT($K77,2),BA77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BB77,IF(RIGHT($K77,2)=RIGHT(BX$39,2),SUM($AV77:BB77),0)+IF(RIGHT(BX$39,2)>RIGHT($K77,2),BB77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BC77,IF(RIGHT($K77,2)=RIGHT(BY$39,2),SUM($AV77:BC77),0)+IF(RIGHT(BY$39,2)>RIGHT($K77,2),BC77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BD77,IF(RIGHT($K77,2)=RIGHT(BZ$39,2),SUM($AV77:BD77),0)+IF(RIGHT(BZ$39,2)>RIGHT($K77,2),BD77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BE77,IF(RIGHT($K77,2)=RIGHT(CA$39,2),SUM($AV77:BE77),0)+IF(RIGHT(CA$39,2)>RIGHT($K77,2),BE77,0))","v":0},null,{"$f":"+O77*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P77*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q77*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R77*KeyAssumptionsPriceControl_FO!AF$15","v":0.10354681052},{"$f":"+S77*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T77*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U77*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V77*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W77*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X77*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,2.3298032367000004E-3,4.6596064734000008E-3,4.6596064734000008E-3,4.6596064734000008E-3,4.6596064734000008E-3,4.6596064734000008E-3,4.6596064734000008E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C78","v":"MER - River PS Upgrade Control System"},{"$f":"'[3]Capex_FO input'!D78","v":0},{"$f":"'[3]Capex_FO input'!E78","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F78","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G78","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H78","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I78","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K78","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L78","v":45},{"$f":"'[3]Capex_FO input'!M78","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O78","v":0},{"$f":"'[3]Capex_FO input'!P78","v":0},{"$f":"'[3]Capex_FO input'!Q78","v":0},{"$f":"'[3]Capex_FO input'!R78","v":0},{"$f":"'[3]Capex_FO input'!S78","v":0},{"$f":"'[3]Capex_FO input'!T78","v":0},{"$f":"'[3]Capex_FO input'!U78","v":0},{"$f":"'[3]Capex_FO input'!V78","v":0},{"$f":"'[3]Capex_FO input'!W78","v":0.4},{"$f":"'[3]Capex_FO input'!X78","v":0.4},null,{"$f":"'[3]Capex_FO input'!Z78","v":0},{"$f":"'[3]Capex_FO input'!AA78","v":0},{"$f":"'[3]Capex_FO input'!AB78","v":0},{"$f":"'[3]Capex_FO input'!AC78","v":0},{"$f":"'[3]Capex_FO input'!AD78","v":0},{"$f":"'[3]Capex_FO input'!AE78","v":0},{"$f":"'[3]Capex_FO input'!AF78","v":0},{"$f":"'[3]Capex_FO input'!AG78","v":0},{"$f":"'[3]Capex_FO input'!AH78","v":0},{"$f":"'[3]Capex_FO input'!AI78","v":0},null,{"$f":"'[3]Capex_FO input'!AK78","v":0},{"$f":"'[3]Capex_FO input'!AL78","v":0},{"$f":"'[3]Capex_FO input'!AM78","v":0},{"$f":"'[3]Capex_FO input'!AN78","v":0},{"$f":"'[3]Capex_FO input'!AO78","v":0},{"$f":"'[3]Capex_FO input'!AP78","v":0},{"$f":"'[3]Capex_FO input'!AQ78","v":0},{"$f":"'[3]Capex_FO input'!AR78","v":0},{"$f":"'[3]Capex_FO input'!AS78","v":0},{"$f":"'[3]Capex_FO input'!AT78","v":0},null,0,0,0,0,0,0,0,0,0.4,0.4,null,0,0,0,0,0,0,0,0,0,8.8888888888888889E-3,null,{"$f":"+IF($K78=\"Ongoing\",AV78,IF(RIGHT($K78,2)=RIGHT(BR$39,2),SUM($AV78:AV78),0)+IF(RIGHT(BR$39,2)>RIGHT($K78,2),AV78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",AW78,IF(RIGHT($K78,2)=RIGHT(BS$39,2),SUM($AV78:AW78),0)+IF(RIGHT(BS$39,2)>RIGHT($K78,2),AW78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",AX78,IF(RIGHT($K78,2)=RIGHT(BT$39,2),SUM($AV78:AX78),0)+IF(RIGHT(BT$39,2)>RIGHT($K78,2),AX78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",AY78,IF(RIGHT($K78,2)=RIGHT(BU$39,2),SUM($AV78:AY78),0)+IF(RIGHT(BU$39,2)>RIGHT($K78,2),AY78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",AZ78,IF(RIGHT($K78,2)=RIGHT(BV$39,2),SUM($AV78:AZ78),0)+IF(RIGHT(BV$39,2)>RIGHT($K78,2),AZ78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BA78,IF(RIGHT($K78,2)=RIGHT(BW$39,2),SUM($AV78:BA78),0)+IF(RIGHT(BW$39,2)>RIGHT($K78,2),BA78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BB78,IF(RIGHT($K78,2)=RIGHT(BX$39,2),SUM($AV78:BB78),0)+IF(RIGHT(BX$39,2)>RIGHT($K78,2),BB78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BC78,IF(RIGHT($K78,2)=RIGHT(BY$39,2),SUM($AV78:BC78),0)+IF(RIGHT(BY$39,2)>RIGHT($K78,2),BC78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BD78,IF(RIGHT($K78,2)=RIGHT(BZ$39,2),SUM($AV78:BD78),0)+IF(RIGHT(BZ$39,2)>RIGHT($K78,2),BD78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BE78,IF(RIGHT($K78,2)=RIGHT(CA$39,2),SUM($AV78:BE78),0)+IF(RIGHT(CA$39,2)>RIGHT($K78,2),BE78,0))","v":0.8},null,{"$f":"+O78*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P78*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q78*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R78*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S78*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T78*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U78*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V78*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W78*KeyAssumptionsPriceControl_FO!AK$15","v":0.52190927353169803},{"$f":"+X78*KeyAssumptionsPriceControl_FO!AL$15","v":0.53756655173764889},null,0,0,0,0,0,0,0,0,1.1742958654463205E-2,3.5581164723023515E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C79","v":"MER - Main PS (M1 - M4) VSD Refurb"},{"$f":"'[3]Capex_FO input'!D79","v":0},{"$f":"'[3]Capex_FO input'!E79","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F79","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G79","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H79","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I79","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K79","v":"2025-26"},{"$f":"'[3]Capex_FO input'!L79","v":45},{"$f":"'[3]Capex_FO input'!M79","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O79","v":0},{"$f":"'[3]Capex_FO input'!P79","v":0.36},{"$f":"'[3]Capex_FO input'!Q79","v":0.36},{"$f":"'[3]Capex_FO input'!R79","v":0},{"$f":"'[3]Capex_FO input'!S79","v":0},{"$f":"'[3]Capex_FO input'!T79","v":0},{"$f":"'[3]Capex_FO input'!U79","v":0},{"$f":"'[3]Capex_FO input'!V79","v":0},{"$f":"'[3]Capex_FO input'!W79","v":0},{"$f":"'[3]Capex_FO input'!X79","v":0},null,{"$f":"'[3]Capex_FO input'!Z79","v":0},{"$f":"'[3]Capex_FO input'!AA79","v":0},{"$f":"'[3]Capex_FO input'!AB79","v":0},{"$f":"'[3]Capex_FO input'!AC79","v":0},{"$f":"'[3]Capex_FO input'!AD79","v":0},{"$f":"'[3]Capex_FO input'!AE79","v":0},{"$f":"'[3]Capex_FO input'!AF79","v":0},{"$f":"'[3]Capex_FO input'!AG79","v":0},{"$f":"'[3]Capex_FO input'!AH79","v":0},{"$f":"'[3]Capex_FO input'!AI79","v":0},null,{"$f":"'[3]Capex_FO input'!AK79","v":0},{"$f":"'[3]Capex_FO input'!AL79","v":0},{"$f":"'[3]Capex_FO input'!AM79","v":0},{"$f":"'[3]Capex_FO input'!AN79","v":0},{"$f":"'[3]Capex_FO input'!AO79","v":0},{"$f":"'[3]Capex_FO input'!AP79","v":0},{"$f":"'[3]Capex_FO input'!AQ79","v":0},{"$f":"'[3]Capex_FO input'!AR79","v":0},{"$f":"'[3]Capex_FO input'!AS79","v":0},{"$f":"'[3]Capex_FO input'!AT79","v":0},null,0,0.36,0.36,0,0,0,0,0,0,0,null,0,0,8.0000000000000002E-3,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,null,{"$f":"+IF($K79=\"Ongoing\",AV79,IF(RIGHT($K79,2)=RIGHT(BR$39,2),SUM($AV79:AV79),0)+IF(RIGHT(BR$39,2)>RIGHT($K79,2),AV79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AW79,IF(RIGHT($K79,2)=RIGHT(BS$39,2),SUM($AV79:AW79),0)+IF(RIGHT(BS$39,2)>RIGHT($K79,2),AW79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AX79,IF(RIGHT($K79,2)=RIGHT(BT$39,2),SUM($AV79:AX79),0)+IF(RIGHT(BT$39,2)>RIGHT($K79,2),AX79,0))","v":0.72},{"$f":"+IF($K79=\"Ongoing\",AY79,IF(RIGHT($K79,2)=RIGHT(BU$39,2),SUM($AV79:AY79),0)+IF(RIGHT(BU$39,2)>RIGHT($K79,2),AY79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AZ79,IF(RIGHT($K79,2)=RIGHT(BV$39,2),SUM($AV79:AZ79),0)+IF(RIGHT(BV$39,2)>RIGHT($K79,2),AZ79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BA79,IF(RIGHT($K79,2)=RIGHT(BW$39,2),SUM($AV79:BA79),0)+IF(RIGHT(BW$39,2)>RIGHT($K79,2),BA79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BB79,IF(RIGHT($K79,2)=RIGHT(BX$39,2),SUM($AV79:BB79),0)+IF(RIGHT(BX$39,2)>RIGHT($K79,2),BB79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BC79,IF(RIGHT($K79,2)=RIGHT(BY$39,2),SUM($AV79:BC79),0)+IF(RIGHT(BY$39,2)>RIGHT($K79,2),BC79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BD79,IF(RIGHT($K79,2)=RIGHT(BZ$39,2),SUM($AV79:BD79),0)+IF(RIGHT(BZ$39,2)>RIGHT($K79,2),BD79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BE79,IF(RIGHT($K79,2)=RIGHT(CA$39,2),SUM($AV79:BE79),0)+IF(RIGHT(CA$39,2)>RIGHT($K79,2),BE79,0))","v":0},null,{"$f":"+O79*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P79*KeyAssumptionsPriceControl_FO!AD$15","v":0.38192399999999999},{"$f":"+Q79*KeyAssumptionsPriceControl_FO!AE$15","v":0.39338171999999999},{"$f":"+R79*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S79*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T79*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U79*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V79*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W79*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X79*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,8.59329E-3,2.6037668700000002E-2,3.4888757399999998E-2,3.4888757399999998E-2,3.4888757399999998E-2,3.4888757399999998E-2,3.4888757399999998E-2,3.4888757399999998E-2,3.4888757399999998E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C80","v":"MER - Main PS VSD Replacement"},{"$f":"'[3]Capex_FO input'!D80","v":0},{"$f":"'[3]Capex_FO input'!E80","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F80","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G80","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H80","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I80","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K80","v":"2031-32"},{"$f":"'[3]Capex_FO input'!L80","v":15},{"$f":"'[3]Capex_FO input'!M80","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O80","v":0},{"$f":"'[3]Capex_FO input'!P80","v":0},{"$f":"'[3]Capex_FO input'!Q80","v":0},{"$f":"'[3]Capex_FO input'!R80","v":0},{"$f":"'[3]Capex_FO input'!S80","v":0},{"$f":"'[3]Capex_FO input'!T80","v":0},{"$f":"'[3]Capex_FO input'!U80","v":0},{"$f":"'[3]Capex_FO input'!V80","v":0.6},{"$f":"'[3]Capex_FO input'!W80","v":0.6},{"$f":"'[3]Capex_FO input'!X80","v":0},null,{"$f":"'[3]Capex_FO input'!Z80","v":0},{"$f":"'[3]Capex_FO input'!AA80","v":0},{"$f":"'[3]Capex_FO input'!AB80","v":0},{"$f":"'[3]Capex_FO input'!AC80","v":0},{"$f":"'[3]Capex_FO input'!AD80","v":0},{"$f":"'[3]Capex_FO input'!AE80","v":0},{"$f":"'[3]Capex_FO input'!AF80","v":0},{"$f":"'[3]Capex_FO input'!AG80","v":0},{"$f":"'[3]Capex_FO input'!AH80","v":0},{"$f":"'[3]Capex_FO input'!AI80","v":0},null,{"$f":"'[3]Capex_FO input'!AK80","v":0},{"$f":"'[3]Capex_FO input'!AL80","v":0},{"$f":"'[3]Capex_FO input'!AM80","v":0},{"$f":"'[3]Capex_FO input'!AN80","v":0},{"$f":"'[3]Capex_FO input'!AO80","v":0},{"$f":"'[3]Capex_FO input'!AP80","v":0},{"$f":"'[3]Capex_FO input'!AQ80","v":0},{"$f":"'[3]Capex_FO input'!AR80","v":0},{"$f":"'[3]Capex_FO input'!AS80","v":0},{"$f":"'[3]Capex_FO input'!AT80","v":0},null,0,0,0,0,0,0,0,0.6,0.6,0,null,0,0,0,0,0,0,0,0,0.04,0.08,null,{"$f":"+IF($K80=\"Ongoing\",AV80,IF(RIGHT($K80,2)=RIGHT(BR$39,2),SUM($AV80:AV80),0)+IF(RIGHT(BR$39,2)>RIGHT($K80,2),AV80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",AW80,IF(RIGHT($K80,2)=RIGHT(BS$39,2),SUM($AV80:AW80),0)+IF(RIGHT(BS$39,2)>RIGHT($K80,2),AW80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",AX80,IF(RIGHT($K80,2)=RIGHT(BT$39,2),SUM($AV80:AX80),0)+IF(RIGHT(BT$39,2)>RIGHT($K80,2),AX80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",AY80,IF(RIGHT($K80,2)=RIGHT(BU$39,2),SUM($AV80:AY80),0)+IF(RIGHT(BU$39,2)>RIGHT($K80,2),AY80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",AZ80,IF(RIGHT($K80,2)=RIGHT(BV$39,2),SUM($AV80:AZ80),0)+IF(RIGHT(BV$39,2)>RIGHT($K80,2),AZ80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",BA80,IF(RIGHT($K80,2)=RIGHT(BW$39,2),SUM($AV80:BA80),0)+IF(RIGHT(BW$39,2)>RIGHT($K80,2),BA80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",BB80,IF(RIGHT($K80,2)=RIGHT(BX$39,2),SUM($AV80:BB80),0)+IF(RIGHT(BX$39,2)>RIGHT($K80,2),BB80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",BC80,IF(RIGHT($K80,2)=RIGHT(BY$39,2),SUM($AV80:BC80),0)+IF(RIGHT(BY$39,2)>RIGHT($K80,2),BC80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",BD80,IF(RIGHT($K80,2)=RIGHT(BZ$39,2),SUM($AV80:BD80),0)+IF(RIGHT(BZ$39,2)>RIGHT($K80,2),BD80,0))","v":1.2},{"$f":"+IF($K80=\"Ongoing\",BE80,IF(RIGHT($K80,2)=RIGHT(CA$39,2),SUM($AV80:BE80),0)+IF(RIGHT(CA$39,2)>RIGHT($K80,2),BE80,0))","v":0},null,{"$f":"+O80*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P80*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q80*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R80*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S80*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T80*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U80*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V80*KeyAssumptionsPriceControl_FO!AJ$15","v":0.76006204883256978},{"$f":"+W80*KeyAssumptionsPriceControl_FO!AK$15","v":0.78286391029754687},{"$f":"+X80*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,1.7101396098732822E-2,5.1817230179160449E-2,6.9431668160855248E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C81","v":"MDA - Mildura Central Pump Station Upgrade to Control System"},{"$f":"'[3]Capex_FO input'!D81","v":0},{"$f":"'[3]Capex_FO input'!E81","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F81","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G81","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H81","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I81","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K81","v":"2030-31"},{"$f":"'[3]Capex_FO input'!L81","v":15},{"$f":"'[3]Capex_FO input'!M81","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O81","v":0},{"$f":"'[3]Capex_FO input'!P81","v":0},{"$f":"'[3]Capex_FO input'!Q81","v":0},{"$f":"'[3]Capex_FO input'!R81","v":0},{"$f":"'[3]Capex_FO input'!S81","v":0},{"$f":"'[3]Capex_FO input'!T81","v":0},{"$f":"'[3]Capex_FO input'!U81","v":0.4},{"$f":"'[3]Capex_FO input'!V81","v":0.4},{"$f":"'[3]Capex_FO input'!W81","v":0},{"$f":"'[3]Capex_FO input'!X81","v":0},null,{"$f":"'[3]Capex_FO input'!Z81","v":0},{"$f":"'[3]Capex_FO input'!AA81","v":0},{"$f":"'[3]Capex_FO input'!AB81","v":0},{"$f":"'[3]Capex_FO input'!AC81","v":0},{"$f":"'[3]Capex_FO input'!AD81","v":0},{"$f":"'[3]Capex_FO input'!AE81","v":0},{"$f":"'[3]Capex_FO input'!AF81","v":0},{"$f":"'[3]Capex_FO input'!AG81","v":0},{"$f":"'[3]Capex_FO input'!AH81","v":0},{"$f":"'[3]Capex_FO input'!AI81","v":0},null,{"$f":"'[3]Capex_FO input'!AK81","v":0},{"$f":"'[3]Capex_FO input'!AL81","v":0},{"$f":"'[3]Capex_FO input'!AM81","v":0},{"$f":"'[3]Capex_FO input'!AN81","v":0},{"$f":"'[3]Capex_FO input'!AO81","v":0},{"$f":"'[3]Capex_FO input'!AP81","v":0},{"$f":"'[3]Capex_FO input'!AQ81","v":0},{"$f":"'[3]Capex_FO input'!AR81","v":0},{"$f":"'[3]Capex_FO input'!AS81","v":0},{"$f":"'[3]Capex_FO input'!AT81","v":0},null,0,0,0,0,0,0,0.4,0.4,0,0,null,0,0,0,0,0,0,0,2.6666666666666668E-2,5.3333333333333337E-2,5.3333333333333337E-2,null,{"$f":"+IF($K81=\"Ongoing\",AV81,IF(RIGHT($K81,2)=RIGHT(BR$39,2),SUM($AV81:AV81),0)+IF(RIGHT(BR$39,2)>RIGHT($K81,2),AV81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AW81,IF(RIGHT($K81,2)=RIGHT(BS$39,2),SUM($AV81:AW81),0)+IF(RIGHT(BS$39,2)>RIGHT($K81,2),AW81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AX81,IF(RIGHT($K81,2)=RIGHT(BT$39,2),SUM($AV81:AX81),0)+IF(RIGHT(BT$39,2)>RIGHT($K81,2),AX81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AY81,IF(RIGHT($K81,2)=RIGHT(BU$39,2),SUM($AV81:AY81),0)+IF(RIGHT(BU$39,2)>RIGHT($K81,2),AY81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AZ81,IF(RIGHT($K81,2)=RIGHT(BV$39,2),SUM($AV81:AZ81),0)+IF(RIGHT(BV$39,2)>RIGHT($K81,2),AZ81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BA81,IF(RIGHT($K81,2)=RIGHT(BW$39,2),SUM($AV81:BA81),0)+IF(RIGHT(BW$39,2)>RIGHT($K81,2),BA81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BB81,IF(RIGHT($K81,2)=RIGHT(BX$39,2),SUM($AV81:BB81),0)+IF(RIGHT(BX$39,2)>RIGHT($K81,2),BB81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BC81,IF(RIGHT($K81,2)=RIGHT(BY$39,2),SUM($AV81:BC81),0)+IF(RIGHT(BY$39,2)>RIGHT($K81,2),BC81,0))","v":0.8},{"$f":"+IF($K81=\"Ongoing\",BD81,IF(RIGHT($K81,2)=RIGHT(BZ$39,2),SUM($AV81:BD81),0)+IF(RIGHT(BZ$39,2)>RIGHT($K81,2),BD81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BE81,IF(RIGHT($K81,2)=RIGHT(CA$39,2),SUM($AV81:BE81),0)+IF(RIGHT(CA$39,2)>RIGHT($K81,2),BE81,0))","v":0},null,{"$f":"+O81*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P81*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q81*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R81*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S81*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T81*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U81*KeyAssumptionsPriceControl_FO!AI$15","v":0.49194954616994813},{"$f":"+V81*KeyAssumptionsPriceControl_FO!AJ$15","v":0.50670803255504659},{"$f":"+W81*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X81*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,1.1068864788823834E-2,3.353866031013622E-2,4.4939591042624766E-2,4.4939591042624766E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C82","v":"MDA Irr Central PS Modernisation"},{"$f":"'[3]Capex_FO input'!D82","v":0},{"$f":"'[3]Capex_FO input'!E82","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F82","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G82","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H82","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I82","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K82","v":"2014-15"},{"$f":"'[3]Capex_FO input'!L82","v":45},{"$f":"'[3]Capex_FO input'!M82","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O82","v":0},{"$f":"'[3]Capex_FO input'!P82","v":0},{"$f":"'[3]Capex_FO input'!Q82","v":0},{"$f":"'[3]Capex_FO input'!R82","v":0},{"$f":"'[3]Capex_FO input'!S82","v":0},{"$f":"'[3]Capex_FO input'!T82","v":0},{"$f":"'[3]Capex_FO input'!U82","v":0},{"$f":"'[3]Capex_FO input'!V82","v":0},{"$f":"'[3]Capex_FO input'!W82","v":0},{"$f":"'[3]Capex_FO input'!X82","v":0},null,{"$f":"'[3]Capex_FO input'!Z82","v":0},{"$f":"'[3]Capex_FO input'!AA82","v":0},{"$f":"'[3]Capex_FO input'!AB82","v":0},{"$f":"'[3]Capex_FO input'!AC82","v":0},{"$f":"'[3]Capex_FO input'!AD82","v":0},{"$f":"'[3]Capex_FO input'!AE82","v":0},{"$f":"'[3]Capex_FO input'!AF82","v":0},{"$f":"'[3]Capex_FO input'!AG82","v":0},{"$f":"'[3]Capex_FO input'!AH82","v":0},{"$f":"'[3]Capex_FO input'!AI82","v":0},null,{"$f":"'[3]Capex_FO input'!AK82","v":0},{"$f":"'[3]Capex_FO input'!AL82","v":0},{"$f":"'[3]Capex_FO input'!AM82","v":0},{"$f":"'[3]Capex_FO input'!AN82","v":0},{"$f":"'[3]Capex_FO input'!AO82","v":0},{"$f":"'[3]Capex_FO input'!AP82","v":0},{"$f":"'[3]Capex_FO input'!AQ82","v":0},{"$f":"'[3]Capex_FO input'!AR82","v":0},{"$f":"'[3]Capex_FO input'!AS82","v":0},{"$f":"'[3]Capex_FO input'!AT82","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K82=\"Ongoing\",AV82,IF(RIGHT($K82,2)=RIGHT(BR$39,2),SUM($AV82:AV82),0)+IF(RIGHT(BR$39,2)>RIGHT($K82,2),AV82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AW82,IF(RIGHT($K82,2)=RIGHT(BS$39,2),SUM($AV82:AW82),0)+IF(RIGHT(BS$39,2)>RIGHT($K82,2),AW82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AX82,IF(RIGHT($K82,2)=RIGHT(BT$39,2),SUM($AV82:AX82),0)+IF(RIGHT(BT$39,2)>RIGHT($K82,2),AX82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AY82,IF(RIGHT($K82,2)=RIGHT(BU$39,2),SUM($AV82:AY82),0)+IF(RIGHT(BU$39,2)>RIGHT($K82,2),AY82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AZ82,IF(RIGHT($K82,2)=RIGHT(BV$39,2),SUM($AV82:AZ82),0)+IF(RIGHT(BV$39,2)>RIGHT($K82,2),AZ82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BA82,IF(RIGHT($K82,2)=RIGHT(BW$39,2),SUM($AV82:BA82),0)+IF(RIGHT(BW$39,2)>RIGHT($K82,2),BA82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BB82,IF(RIGHT($K82,2)=RIGHT(BX$39,2),SUM($AV82:BB82),0)+IF(RIGHT(BX$39,2)>RIGHT($K82,2),BB82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BC82,IF(RIGHT($K82,2)=RIGHT(BY$39,2),SUM($AV82:BC82),0)+IF(RIGHT(BY$39,2)>RIGHT($K82,2),BC82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BD82,IF(RIGHT($K82,2)=RIGHT(BZ$39,2),SUM($AV82:BD82),0)+IF(RIGHT(BZ$39,2)>RIGHT($K82,2),BD82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BE82,IF(RIGHT($K82,2)=RIGHT(CA$39,2),SUM($AV82:BE82),0)+IF(RIGHT(CA$39,2)>RIGHT($K82,2),BE82,0))","v":0},null,{"$f":"+O82*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P82*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q82*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R82*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S82*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T82*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U82*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V82*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W82*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X82*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C83","v":"MDA - MILDURA 17TH ST HIGH PRESSURE PUMP STATION - Control Systems Renewal"},{"$f":"'[3]Capex_FO input'!D83","v":0},{"$f":"'[3]Capex_FO input'!E83","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F83","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G83","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H83","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I83","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K83","v":"2024-25"},{"$f":"'[3]Capex_FO input'!L83","v":45},{"$f":"'[3]Capex_FO input'!M83","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O83","v":0.1},{"$f":"'[3]Capex_FO input'!P83","v":0.224},{"$f":"'[3]Capex_FO input'!Q83","v":0},{"$f":"'[3]Capex_FO input'!R83","v":0},{"$f":"'[3]Capex_FO input'!S83","v":0},{"$f":"'[3]Capex_FO input'!T83","v":0},{"$f":"'[3]Capex_FO input'!U83","v":0},{"$f":"'[3]Capex_FO input'!V83","v":0},{"$f":"'[3]Capex_FO input'!W83","v":0},{"$f":"'[3]Capex_FO input'!X83","v":0},null,{"$f":"'[3]Capex_FO input'!Z83","v":0},{"$f":"'[3]Capex_FO input'!AA83","v":0},{"$f":"'[3]Capex_FO input'!AB83","v":0},{"$f":"'[3]Capex_FO input'!AC83","v":0},{"$f":"'[3]Capex_FO input'!AD83","v":0},{"$f":"'[3]Capex_FO input'!AE83","v":0},{"$f":"'[3]Capex_FO input'!AF83","v":0},{"$f":"'[3]Capex_FO input'!AG83","v":0},{"$f":"'[3]Capex_FO input'!AH83","v":0},{"$f":"'[3]Capex_FO input'!AI83","v":0},null,{"$f":"'[3]Capex_FO input'!AK83","v":0},{"$f":"'[3]Capex_FO input'!AL83","v":0},{"$f":"'[3]Capex_FO input'!AM83","v":0},{"$f":"'[3]Capex_FO input'!AN83","v":0},{"$f":"'[3]Capex_FO input'!AO83","v":0},{"$f":"'[3]Capex_FO input'!AP83","v":0},{"$f":"'[3]Capex_FO input'!AQ83","v":0},{"$f":"'[3]Capex_FO input'!AR83","v":0},{"$f":"'[3]Capex_FO input'!AS83","v":0},{"$f":"'[3]Capex_FO input'!AT83","v":0},null,0.1,0.224,0,0,0,0,0,0,0,0,null,0,3.5999999999999999E-3,7.1999999999999998E-3,7.1999999999999998E-3,7.1999999999999998E-3,7.1999999999999998E-3,7.1999999999999998E-3,7.1999999999999998E-3,7.1999999999999998E-3,7.1999999999999998E-3,null,{"$f":"+IF($K83=\"Ongoing\",AV83,IF(RIGHT($K83,2)=RIGHT(BR$39,2),SUM($AV83:AV83),0)+IF(RIGHT(BR$39,2)>RIGHT($K83,2),AV83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",AW83,IF(RIGHT($K83,2)=RIGHT(BS$39,2),SUM($AV83:AW83),0)+IF(RIGHT(BS$39,2)>RIGHT($K83,2),AW83,0))","v":0.32400000000000001},{"$f":"+IF($K83=\"Ongoing\",AX83,IF(RIGHT($K83,2)=RIGHT(BT$39,2),SUM($AV83:AX83),0)+IF(RIGHT(BT$39,2)>RIGHT($K83,2),AX83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",AY83,IF(RIGHT($K83,2)=RIGHT(BU$39,2),SUM($AV83:AY83),0)+IF(RIGHT(BU$39,2)>RIGHT($K83,2),AY83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",AZ83,IF(RIGHT($K83,2)=RIGHT(BV$39,2),SUM($AV83:AZ83),0)+IF(RIGHT(BV$39,2)>RIGHT($K83,2),AZ83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BA83,IF(RIGHT($K83,2)=RIGHT(BW$39,2),SUM($AV83:BA83),0)+IF(RIGHT(BW$39,2)>RIGHT($K83,2),BA83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BB83,IF(RIGHT($K83,2)=RIGHT(BX$39,2),SUM($AV83:BB83),0)+IF(RIGHT(BX$39,2)>RIGHT($K83,2),BB83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BC83,IF(RIGHT($K83,2)=RIGHT(BY$39,2),SUM($AV83:BC83),0)+IF(RIGHT(BY$39,2)>RIGHT($K83,2),BC83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BD83,IF(RIGHT($K83,2)=RIGHT(BZ$39,2),SUM($AV83:BD83),0)+IF(RIGHT(BZ$39,2)>RIGHT($K83,2),BD83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BE83,IF(RIGHT($K83,2)=RIGHT(CA$39,2),SUM($AV83:BE83),0)+IF(RIGHT(CA$39,2)>RIGHT($K83,2),BE83,0))","v":0},null,{"$f":"+O83*KeyAssumptionsPriceControl_FO!AC$15","v":0.10300000000000001},{"$f":"+P83*KeyAssumptionsPriceControl_FO!AD$15","v":0.23764160000000001},{"$f":"+Q83*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R83*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S83*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T83*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U83*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V83*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W83*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X83*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,7.7250000000000001E-3,3.3273120000000003E-2,5.1096239999999994E-2,5.1096239999999994E-2,5.1096239999999994E-2,5.1096239999999994E-2,5.1096239999999994E-2,3.822124000000001E-2,5.9410400000000111E-3,0]
[null,null,{"$f":"'[3]Capex_FO input'!C84","v":"MDA - BENETOOK PRESSURE PUMP STATION - Radio Telemetry Renewal"},{"$f":"'[3]Capex_FO input'!D84","v":0},{"$f":"'[3]Capex_FO input'!E84","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F84","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G84","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H84","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I84","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K84","v":"2025-26"},{"$f":"'[3]Capex_FO input'!L84","v":45},{"$f":"'[3]Capex_FO input'!M84","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O84","v":0},{"$f":"'[3]Capex_FO input'!P84","v":0},{"$f":"'[3]Capex_FO input'!Q84","v":0.06},{"$f":"'[3]Capex_FO input'!R84","v":0},{"$f":"'[3]Capex_FO input'!S84","v":0},{"$f":"'[3]Capex_FO input'!T84","v":0},{"$f":"'[3]Capex_FO input'!U84","v":0},{"$f":"'[3]Capex_FO input'!V84","v":0},{"$f":"'[3]Capex_FO input'!W84","v":0},{"$f":"'[3]Capex_FO input'!X84","v":0},null,{"$f":"'[3]Capex_FO input'!Z84","v":0},{"$f":"'[3]Capex_FO input'!AA84","v":0},{"$f":"'[3]Capex_FO input'!AB84","v":0},{"$f":"'[3]Capex_FO input'!AC84","v":0},{"$f":"'[3]Capex_FO input'!AD84","v":0},{"$f":"'[3]Capex_FO input'!AE84","v":0},{"$f":"'[3]Capex_FO input'!AF84","v":0},{"$f":"'[3]Capex_FO input'!AG84","v":0},{"$f":"'[3]Capex_FO input'!AH84","v":0},{"$f":"'[3]Capex_FO input'!AI84","v":0},null,{"$f":"'[3]Capex_FO input'!AK84","v":0},{"$f":"'[3]Capex_FO input'!AL84","v":0},{"$f":"'[3]Capex_FO input'!AM84","v":0},{"$f":"'[3]Capex_FO input'!AN84","v":0},{"$f":"'[3]Capex_FO input'!AO84","v":0},{"$f":"'[3]Capex_FO input'!AP84","v":0},{"$f":"'[3]Capex_FO input'!AQ84","v":0},{"$f":"'[3]Capex_FO input'!AR84","v":0},{"$f":"'[3]Capex_FO input'!AS84","v":0},{"$f":"'[3]Capex_FO input'!AT84","v":0},null,0,0,0.06,0,0,0,0,0,0,0,null,0,0,6.6666666666666664E-4,1.3333333333333333E-3,1.3333333333333333E-3,1.3333333333333333E-3,1.3333333333333333E-3,1.3333333333333333E-3,1.3333333333333333E-3,1.3333333333333333E-3,null,{"$f":"+IF($K84=\"Ongoing\",AV84,IF(RIGHT($K84,2)=RIGHT(BR$39,2),SUM($AV84:AV84),0)+IF(RIGHT(BR$39,2)>RIGHT($K84,2),AV84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AW84,IF(RIGHT($K84,2)=RIGHT(BS$39,2),SUM($AV84:AW84),0)+IF(RIGHT(BS$39,2)>RIGHT($K84,2),AW84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AX84,IF(RIGHT($K84,2)=RIGHT(BT$39,2),SUM($AV84:AX84),0)+IF(RIGHT(BT$39,2)>RIGHT($K84,2),AX84,0))","v":0.06},{"$f":"+IF($K84=\"Ongoing\",AY84,IF(RIGHT($K84,2)=RIGHT(BU$39,2),SUM($AV84:AY84),0)+IF(RIGHT(BU$39,2)>RIGHT($K84,2),AY84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AZ84,IF(RIGHT($K84,2)=RIGHT(BV$39,2),SUM($AV84:AZ84),0)+IF(RIGHT(BV$39,2)>RIGHT($K84,2),AZ84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BA84,IF(RIGHT($K84,2)=RIGHT(BW$39,2),SUM($AV84:BA84),0)+IF(RIGHT(BW$39,2)>RIGHT($K84,2),BA84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BB84,IF(RIGHT($K84,2)=RIGHT(BX$39,2),SUM($AV84:BB84),0)+IF(RIGHT(BX$39,2)>RIGHT($K84,2),BB84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BC84,IF(RIGHT($K84,2)=RIGHT(BY$39,2),SUM($AV84:BC84),0)+IF(RIGHT(BY$39,2)>RIGHT($K84,2),BC84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BD84,IF(RIGHT($K84,2)=RIGHT(BZ$39,2),SUM($AV84:BD84),0)+IF(RIGHT(BZ$39,2)>RIGHT($K84,2),BD84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BE84,IF(RIGHT($K84,2)=RIGHT(CA$39,2),SUM($AV84:BE84),0)+IF(RIGHT(CA$39,2)>RIGHT($K84,2),BE84,0))","v":0},null,{"$f":"+O84*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P84*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q84*KeyAssumptionsPriceControl_FO!AE$15","v":6.5563620000000003E-2},{"$f":"+R84*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S84*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T84*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U84*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V84*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W84*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X84*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,4.9172714999999997E-3,9.8345429999999994E-3,9.8345429999999994E-3,9.8345429999999994E-3,9.8345429999999994E-3,9.8345429999999994E-3,9.8345429999999994E-3,1.6390905000000027E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C85","v":"MDA - Low flow Pumps -17th st HP Relift PS"},{"$f":"'[3]Capex_FO input'!D85","v":0},{"$f":"'[3]Capex_FO input'!E85","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F85","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G85","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H85","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I85","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K85","v":"2026-27"},{"$f":"'[3]Capex_FO input'!L85","v":45},{"$f":"'[3]Capex_FO input'!M85","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O85","v":0},{"$f":"'[3]Capex_FO input'!P85","v":0},{"$f":"'[3]Capex_FO input'!Q85","v":0.05},{"$f":"'[3]Capex_FO input'!R85","v":0.5},{"$f":"'[3]Capex_FO input'!S85","v":0},{"$f":"'[3]Capex_FO input'!T85","v":0},{"$f":"'[3]Capex_FO input'!U85","v":0},{"$f":"'[3]Capex_FO input'!V85","v":0},{"$f":"'[3]Capex_FO input'!W85","v":0},{"$f":"'[3]Capex_FO input'!X85","v":0},null,{"$f":"'[3]Capex_FO input'!Z85","v":0},{"$f":"'[3]Capex_FO input'!AA85","v":0},{"$f":"'[3]Capex_FO input'!AB85","v":0},{"$f":"'[3]Capex_FO input'!AC85","v":0},{"$f":"'[3]Capex_FO input'!AD85","v":0},{"$f":"'[3]Capex_FO input'!AE85","v":0},{"$f":"'[3]Capex_FO input'!AF85","v":0},{"$f":"'[3]Capex_FO input'!AG85","v":0},{"$f":"'[3]Capex_FO input'!AH85","v":0},{"$f":"'[3]Capex_FO input'!AI85","v":0},null,{"$f":"'[3]Capex_FO input'!AK85","v":0},{"$f":"'[3]Capex_FO input'!AL85","v":0},{"$f":"'[3]Capex_FO input'!AM85","v":0},{"$f":"'[3]Capex_FO input'!AN85","v":0},{"$f":"'[3]Capex_FO input'!AO85","v":0},{"$f":"'[3]Capex_FO input'!AP85","v":0},{"$f":"'[3]Capex_FO input'!AQ85","v":0},{"$f":"'[3]Capex_FO input'!AR85","v":0},{"$f":"'[3]Capex_FO input'!AS85","v":0},{"$f":"'[3]Capex_FO input'!AT85","v":0},null,0,0,0.05,0.5,0,0,0,0,0,0,null,0,0,0,6.1111111111111114E-3,1.2222222222222223E-2,1.2222222222222223E-2,1.2222222222222223E-2,1.2222222222222223E-2,1.2222222222222223E-2,1.2222222222222223E-2,null,{"$f":"+IF($K85=\"Ongoing\",AV85,IF(RIGHT($K85,2)=RIGHT(BR$39,2),SUM($AV85:AV85),0)+IF(RIGHT(BR$39,2)>RIGHT($K85,2),AV85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AW85,IF(RIGHT($K85,2)=RIGHT(BS$39,2),SUM($AV85:AW85),0)+IF(RIGHT(BS$39,2)>RIGHT($K85,2),AW85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AX85,IF(RIGHT($K85,2)=RIGHT(BT$39,2),SUM($AV85:AX85),0)+IF(RIGHT(BT$39,2)>RIGHT($K85,2),AX85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AY85,IF(RIGHT($K85,2)=RIGHT(BU$39,2),SUM($AV85:AY85),0)+IF(RIGHT(BU$39,2)>RIGHT($K85,2),AY85,0))","v":0.55000000000000004},{"$f":"+IF($K85=\"Ongoing\",AZ85,IF(RIGHT($K85,2)=RIGHT(BV$39,2),SUM($AV85:AZ85),0)+IF(RIGHT(BV$39,2)>RIGHT($K85,2),AZ85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BA85,IF(RIGHT($K85,2)=RIGHT(BW$39,2),SUM($AV85:BA85),0)+IF(RIGHT(BW$39,2)>RIGHT($K85,2),BA85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BB85,IF(RIGHT($K85,2)=RIGHT(BX$39,2),SUM($AV85:BB85),0)+IF(RIGHT(BX$39,2)>RIGHT($K85,2),BB85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BC85,IF(RIGHT($K85,2)=RIGHT(BY$39,2),SUM($AV85:BC85),0)+IF(RIGHT(BY$39,2)>RIGHT($K85,2),BC85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BD85,IF(RIGHT($K85,2)=RIGHT(BZ$39,2),SUM($AV85:BD85),0)+IF(RIGHT(BZ$39,2)>RIGHT($K85,2),BD85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BE85,IF(RIGHT($K85,2)=RIGHT(CA$39,2),SUM($AV85:BE85),0)+IF(RIGHT(CA$39,2)>RIGHT($K85,2),BE85,0))","v":0},null,{"$f":"+O85*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P85*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q85*KeyAssumptionsPriceControl_FO!AE$15","v":5.463635E-2},{"$f":"+R85*KeyAssumptionsPriceControl_FO!AF$15","v":0.56275440500000007},{"$f":"+S85*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T85*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U85*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V85*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W85*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X85*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,4.0977262500000002E-3,5.0402032875000002E-2,9.2608613250000013E-2,9.2608613250000013E-2,9.2608613250000013E-2,9.2608613250000013E-2,9.2608613250000013E-2,8.5779069500000013E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C86","v":"MDA - Mid Area VSD replacement (9 VSDs)"},{"$f":"'[3]Capex_FO input'!D86","v":0},{"$f":"'[3]Capex_FO input'!E86","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F86","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G86","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H86","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I86","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K86","v":"2027-28"},{"$f":"'[3]Capex_FO input'!L86","v":45},{"$f":"'[3]Capex_FO input'!M86","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O86","v":0},{"$f":"'[3]Capex_FO input'!P86","v":0},{"$f":"'[3]Capex_FO input'!Q86","v":0},{"$f":"'[3]Capex_FO input'!R86","v":0.2},{"$f":"'[3]Capex_FO input'!S86","v":0.32},{"$f":"'[3]Capex_FO input'!T86","v":0},{"$f":"'[3]Capex_FO input'!U86","v":0},{"$f":"'[3]Capex_FO input'!V86","v":0},{"$f":"'[3]Capex_FO input'!W86","v":0},{"$f":"'[3]Capex_FO input'!X86","v":0},null,{"$f":"'[3]Capex_FO input'!Z86","v":0},{"$f":"'[3]Capex_FO input'!AA86","v":0},{"$f":"'[3]Capex_FO input'!AB86","v":0},{"$f":"'[3]Capex_FO input'!AC86","v":0},{"$f":"'[3]Capex_FO input'!AD86","v":0},{"$f":"'[3]Capex_FO input'!AE86","v":0},{"$f":"'[3]Capex_FO input'!AF86","v":0},{"$f":"'[3]Capex_FO input'!AG86","v":0},{"$f":"'[3]Capex_FO input'!AH86","v":0},{"$f":"'[3]Capex_FO input'!AI86","v":0},null,{"$f":"'[3]Capex_FO input'!AK86","v":0},{"$f":"'[3]Capex_FO input'!AL86","v":0},{"$f":"'[3]Capex_FO input'!AM86","v":0},{"$f":"'[3]Capex_FO input'!AN86","v":0},{"$f":"'[3]Capex_FO input'!AO86","v":0},{"$f":"'[3]Capex_FO input'!AP86","v":0},{"$f":"'[3]Capex_FO input'!AQ86","v":0},{"$f":"'[3]Capex_FO input'!AR86","v":0},{"$f":"'[3]Capex_FO input'!AS86","v":0},{"$f":"'[3]Capex_FO input'!AT86","v":0},null,0,0,0,0.2,0.32,0,0,0,0,0,null,0,0,0,0,5.7777777777777784E-3,1.1555555555555557E-2,1.1555555555555557E-2,1.1555555555555557E-2,1.1555555555555557E-2,1.1555555555555557E-2,null,{"$f":"+IF($K86=\"Ongoing\",AV86,IF(RIGHT($K86,2)=RIGHT(BR$39,2),SUM($AV86:AV86),0)+IF(RIGHT(BR$39,2)>RIGHT($K86,2),AV86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AW86,IF(RIGHT($K86,2)=RIGHT(BS$39,2),SUM($AV86:AW86),0)+IF(RIGHT(BS$39,2)>RIGHT($K86,2),AW86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AX86,IF(RIGHT($K86,2)=RIGHT(BT$39,2),SUM($AV86:AX86),0)+IF(RIGHT(BT$39,2)>RIGHT($K86,2),AX86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AY86,IF(RIGHT($K86,2)=RIGHT(BU$39,2),SUM($AV86:AY86),0)+IF(RIGHT(BU$39,2)>RIGHT($K86,2),AY86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AZ86,IF(RIGHT($K86,2)=RIGHT(BV$39,2),SUM($AV86:AZ86),0)+IF(RIGHT(BV$39,2)>RIGHT($K86,2),AZ86,0))","v":0.52},{"$f":"+IF($K86=\"Ongoing\",BA86,IF(RIGHT($K86,2)=RIGHT(BW$39,2),SUM($AV86:BA86),0)+IF(RIGHT(BW$39,2)>RIGHT($K86,2),BA86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BB86,IF(RIGHT($K86,2)=RIGHT(BX$39,2),SUM($AV86:BB86),0)+IF(RIGHT(BX$39,2)>RIGHT($K86,2),BB86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BC86,IF(RIGHT($K86,2)=RIGHT(BY$39,2),SUM($AV86:BC86),0)+IF(RIGHT(BY$39,2)>RIGHT($K86,2),BC86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BD86,IF(RIGHT($K86,2)=RIGHT(BZ$39,2),SUM($AV86:BD86),0)+IF(RIGHT(BZ$39,2)>RIGHT($K86,2),BD86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BE86,IF(RIGHT($K86,2)=RIGHT(CA$39,2),SUM($AV86:BE86),0)+IF(RIGHT(CA$39,2)>RIGHT($K86,2),BE86,0))","v":0},null,{"$f":"+O86*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P86*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q86*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R86*KeyAssumptionsPriceControl_FO!AF$15","v":0.22510176200000004},{"$f":"+S86*KeyAssumptionsPriceControl_FO!AG$15","v":0.37096770377600002},{"$f":"+T86*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U86*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V86*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W86*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X86*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,1.6882632150000004E-2,6.1587842083200006E-2,8.9410419866400012E-2,8.9410419866400012E-2,8.9410419866400012E-2,8.9410419866400012E-2,8.9410419866400012E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C87","v":"MDA - VSD Replacement - Central PS"},{"$f":"'[3]Capex_FO input'!D87","v":0},{"$f":"'[3]Capex_FO input'!E87","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F87","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G87","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H87","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I87","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K87","v":"2027-28"},{"$f":"'[3]Capex_FO input'!L87","v":45},{"$f":"'[3]Capex_FO input'!M87","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O87","v":0},{"$f":"'[3]Capex_FO input'!P87","v":0},{"$f":"'[3]Capex_FO input'!Q87","v":0},{"$f":"'[3]Capex_FO input'!R87","v":0.36},{"$f":"'[3]Capex_FO input'!S87","v":0.36},{"$f":"'[3]Capex_FO input'!T87","v":0},{"$f":"'[3]Capex_FO input'!U87","v":0},{"$f":"'[3]Capex_FO input'!V87","v":0},{"$f":"'[3]Capex_FO input'!W87","v":0},{"$f":"'[3]Capex_FO input'!X87","v":0},null,{"$f":"'[3]Capex_FO input'!Z87","v":0},{"$f":"'[3]Capex_FO input'!AA87","v":0},{"$f":"'[3]Capex_FO input'!AB87","v":0},{"$f":"'[3]Capex_FO input'!AC87","v":0},{"$f":"'[3]Capex_FO input'!AD87","v":0},{"$f":"'[3]Capex_FO input'!AE87","v":0},{"$f":"'[3]Capex_FO input'!AF87","v":0},{"$f":"'[3]Capex_FO input'!AG87","v":0},{"$f":"'[3]Capex_FO input'!AH87","v":0},{"$f":"'[3]Capex_FO input'!AI87","v":0},null,{"$f":"'[3]Capex_FO input'!AK87","v":0},{"$f":"'[3]Capex_FO input'!AL87","v":0},{"$f":"'[3]Capex_FO input'!AM87","v":0},{"$f":"'[3]Capex_FO input'!AN87","v":0},{"$f":"'[3]Capex_FO input'!AO87","v":0},{"$f":"'[3]Capex_FO input'!AP87","v":0},{"$f":"'[3]Capex_FO input'!AQ87","v":0},{"$f":"'[3]Capex_FO input'!AR87","v":0},{"$f":"'[3]Capex_FO input'!AS87","v":0},{"$f":"'[3]Capex_FO input'!AT87","v":0},null,0,{"$f":"+P87-AA87-AL87","v":0},0,0.36,0.36,0,0,0,0,0,null,0,0,0,0,8.0000000000000002E-3,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,null,{"$f":"+IF($K87=\"Ongoing\",AV87,IF(RIGHT($K87,2)=RIGHT(BR$39,2),SUM($AV87:AV87),0)+IF(RIGHT(BR$39,2)>RIGHT($K87,2),AV87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AW87,IF(RIGHT($K87,2)=RIGHT(BS$39,2),SUM($AV87:AW87),0)+IF(RIGHT(BS$39,2)>RIGHT($K87,2),AW87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AX87,IF(RIGHT($K87,2)=RIGHT(BT$39,2),SUM($AV87:AX87),0)+IF(RIGHT(BT$39,2)>RIGHT($K87,2),AX87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AY87,IF(RIGHT($K87,2)=RIGHT(BU$39,2),SUM($AV87:AY87),0)+IF(RIGHT(BU$39,2)>RIGHT($K87,2),AY87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AZ87,IF(RIGHT($K87,2)=RIGHT(BV$39,2),SUM($AV87:AZ87),0)+IF(RIGHT(BV$39,2)>RIGHT($K87,2),AZ87,0))","v":0.72},{"$f":"+IF($K87=\"Ongoing\",BA87,IF(RIGHT($K87,2)=RIGHT(BW$39,2),SUM($AV87:BA87),0)+IF(RIGHT(BW$39,2)>RIGHT($K87,2),BA87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BB87,IF(RIGHT($K87,2)=RIGHT(BX$39,2),SUM($AV87:BB87),0)+IF(RIGHT(BX$39,2)>RIGHT($K87,2),BB87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BC87,IF(RIGHT($K87,2)=RIGHT(BY$39,2),SUM($AV87:BC87),0)+IF(RIGHT(BY$39,2)>RIGHT($K87,2),BC87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BD87,IF(RIGHT($K87,2)=RIGHT(BZ$39,2),SUM($AV87:BD87),0)+IF(RIGHT(BZ$39,2)>RIGHT($K87,2),BD87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BE87,IF(RIGHT($K87,2)=RIGHT(CA$39,2),SUM($AV87:BE87),0)+IF(RIGHT(CA$39,2)>RIGHT($K87,2),BE87,0))","v":0},null,{"$f":"+O87*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P87*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q87*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R87*KeyAssumptionsPriceControl_FO!AF$15","v":0.40518317160000006},{"$f":"+S87*KeyAssumptionsPriceControl_FO!AG$15","v":0.41733866674800002},{"$f":"+T87*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U87*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V87*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W87*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X87*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,3.0388737870000002E-2,9.2077875746100005E-2,0.12337827575220001,0.12337827575220001,0.12337827575220001,0.12337827575220001,0.12337827575220001]
[null,null,{"$f":"'[3]Capex_FO input'!C88","v":"MDA - CP- central PS and rising main"},{"$f":"'[3]Capex_FO input'!D88","v":0},{"$f":"'[3]Capex_FO input'!E88","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F88","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G88","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H88","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I88","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K88","v":"2025-26"},{"$f":"'[3]Capex_FO input'!L88","v":45},{"$f":"'[3]Capex_FO input'!M88","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O88","v":0},{"$f":"'[3]Capex_FO input'!P88","v":0.2},{"$f":"'[3]Capex_FO input'!Q88","v":0.2},{"$f":"'[3]Capex_FO input'!R88","v":0},{"$f":"'[3]Capex_FO input'!S88","v":0},{"$f":"'[3]Capex_FO input'!T88","v":0},{"$f":"'[3]Capex_FO input'!U88","v":0},{"$f":"'[3]Capex_FO input'!V88","v":0},{"$f":"'[3]Capex_FO input'!W88","v":0},{"$f":"'[3]Capex_FO input'!X88","v":0},null,{"$f":"'[3]Capex_FO input'!Z88","v":0},{"$f":"'[3]Capex_FO input'!AA88","v":0},{"$f":"'[3]Capex_FO input'!AB88","v":0},{"$f":"'[3]Capex_FO input'!AC88","v":0},{"$f":"'[3]Capex_FO input'!AD88","v":0},{"$f":"'[3]Capex_FO input'!AE88","v":0},{"$f":"'[3]Capex_FO input'!AF88","v":0},{"$f":"'[3]Capex_FO input'!AG88","v":0},{"$f":"'[3]Capex_FO input'!AH88","v":0},{"$f":"'[3]Capex_FO input'!AI88","v":0},null,{"$f":"'[3]Capex_FO input'!AK88","v":0},{"$f":"'[3]Capex_FO input'!AL88","v":0},{"$f":"'[3]Capex_FO input'!AM88","v":0},{"$f":"'[3]Capex_FO input'!AN88","v":0},{"$f":"'[3]Capex_FO input'!AO88","v":0},{"$f":"'[3]Capex_FO input'!AP88","v":0},{"$f":"'[3]Capex_FO input'!AQ88","v":0},{"$f":"'[3]Capex_FO input'!AR88","v":0},{"$f":"'[3]Capex_FO input'!AS88","v":0},{"$f":"'[3]Capex_FO input'!AT88","v":0},null,{"$f":"+O88-Z88-AK88","v":0},0.2,0.2,0,0,0,0,0,0,0,null,0,0,4.4444444444444444E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,null,{"$f":"+IF($K88=\"Ongoing\",AV88,IF(RIGHT($K88,2)=RIGHT(BR$39,2),SUM($AV88:AV88),0)+IF(RIGHT(BR$39,2)>RIGHT($K88,2),AV88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",AW88,IF(RIGHT($K88,2)=RIGHT(BS$39,2),SUM($AV88:AW88),0)+IF(RIGHT(BS$39,2)>RIGHT($K88,2),AW88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",AX88,IF(RIGHT($K88,2)=RIGHT(BT$39,2),SUM($AV88:AX88),0)+IF(RIGHT(BT$39,2)>RIGHT($K88,2),AX88,0))","v":0.4},{"$f":"+IF($K88=\"Ongoing\",AY88,IF(RIGHT($K88,2)=RIGHT(BU$39,2),SUM($AV88:AY88),0)+IF(RIGHT(BU$39,2)>RIGHT($K88,2),AY88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",AZ88,IF(RIGHT($K88,2)=RIGHT(BV$39,2),SUM($AV88:AZ88),0)+IF(RIGHT(BV$39,2)>RIGHT($K88,2),AZ88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BA88,IF(RIGHT($K88,2)=RIGHT(BW$39,2),SUM($AV88:BA88),0)+IF(RIGHT(BW$39,2)>RIGHT($K88,2),BA88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BB88,IF(RIGHT($K88,2)=RIGHT(BX$39,2),SUM($AV88:BB88),0)+IF(RIGHT(BX$39,2)>RIGHT($K88,2),BB88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BC88,IF(RIGHT($K88,2)=RIGHT(BY$39,2),SUM($AV88:BC88),0)+IF(RIGHT(BY$39,2)>RIGHT($K88,2),BC88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BD88,IF(RIGHT($K88,2)=RIGHT(BZ$39,2),SUM($AV88:BD88),0)+IF(RIGHT(BZ$39,2)>RIGHT($K88,2),BD88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BE88,IF(RIGHT($K88,2)=RIGHT(CA$39,2),SUM($AV88:BE88),0)+IF(RIGHT(CA$39,2)>RIGHT($K88,2),BE88,0))","v":0},null,{"$f":"+O88*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P88*KeyAssumptionsPriceControl_FO!AD$15","v":0.21218000000000001},{"$f":"+Q88*KeyAssumptionsPriceControl_FO!AE$15","v":0.2185454},{"$f":"+R88*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S88*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T88*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U88*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V88*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W88*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X88*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,1.5913500000000001E-2,4.8217905000000005E-2,6.4608810000000003E-2,6.4608810000000003E-2,6.4608810000000003E-2,6.4608810000000003E-2,6.4608810000000003E-2,3.8086310000000012E-2,5.4636350000000101E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C89","v":"MDA - Central Main Pump Danfoss VSD Replacement"},{"$f":"'[3]Capex_FO input'!D89","v":0},{"$f":"'[3]Capex_FO input'!E89","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F89","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G89","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H89","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I89","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K89","v":"2031-32"},{"$f":"'[3]Capex_FO input'!L89","v":15},{"$f":"'[3]Capex_FO input'!M89","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O89","v":0},{"$f":"'[3]Capex_FO input'!P89","v":0},{"$f":"'[3]Capex_FO input'!Q89","v":0},{"$f":"'[3]Capex_FO input'!R89","v":0},{"$f":"'[3]Capex_FO input'!S89","v":0},{"$f":"'[3]Capex_FO input'!T89","v":0},{"$f":"'[3]Capex_FO input'!U89","v":0},{"$f":"'[3]Capex_FO input'!V89","v":0.6},{"$f":"'[3]Capex_FO input'!W89","v":0.6},{"$f":"'[3]Capex_FO input'!X89","v":0},null,{"$f":"'[3]Capex_FO input'!Z89","v":0},{"$f":"'[3]Capex_FO input'!AA89","v":0},{"$f":"'[3]Capex_FO input'!AB89","v":0},{"$f":"'[3]Capex_FO input'!AC89","v":0},{"$f":"'[3]Capex_FO input'!AD89","v":0},{"$f":"'[3]Capex_FO input'!AE89","v":0},{"$f":"'[3]Capex_FO input'!AF89","v":0},{"$f":"'[3]Capex_FO input'!AG89","v":0},{"$f":"'[3]Capex_FO input'!AH89","v":0},{"$f":"'[3]Capex_FO input'!AI89","v":0},null,{"$f":"'[3]Capex_FO input'!AK89","v":0},{"$f":"'[3]Capex_FO input'!AL89","v":0},{"$f":"'[3]Capex_FO input'!AM89","v":0},{"$f":"'[3]Capex_FO input'!AN89","v":0},{"$f":"'[3]Capex_FO input'!AO89","v":0},{"$f":"'[3]Capex_FO input'!AP89","v":0},{"$f":"'[3]Capex_FO input'!AQ89","v":0},{"$f":"'[3]Capex_FO input'!AR89","v":0},{"$f":"'[3]Capex_FO input'!AS89","v":0},{"$f":"'[3]Capex_FO input'!AT89","v":0},null,0,0,0,0,0,0,0,0.6,0.6,0,null,0,0,0,0,0,0,0,0,{"$f":"IF($L89=0,0,\nIF($L89<=0.5,BZ89,\nIF(AND($J89=\"straight line\",$L89<1.51),(BY89-((BY89/$L89)*0.5))+BZ89/$L89*0.5,\nIF($J89=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L89)<LEFT($BG$39,4)*1,0,((OFFSET(BZ89,0,-INT($L89+0.5),1,1))/$L89)*(IF($L89-INT($L89)>0.5,$L89-0.5-INT($L89),IF($L89-INT($L89)<=0.5,$L89-0.5-INT($L89)+1,0))))\n+BZ89/$L89*0.5\n+SUM(OFFSET(BZ89,0,MAX(-INT($L89+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L89+(0.5-(10^-12))),BO$40)-1))*1/$L89,\nIF($J89=\"Declining Balance\",-$BG$38,0)))))","v":0.04},0.08,null,{"$f":"+IF($K89=\"Ongoing\",AV89,IF(RIGHT($K89,2)=RIGHT(BR$39,2),SUM($AV89:AV89),0)+IF(RIGHT(BR$39,2)>RIGHT($K89,2),AV89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AW89,IF(RIGHT($K89,2)=RIGHT(BS$39,2),SUM($AV89:AW89),0)+IF(RIGHT(BS$39,2)>RIGHT($K89,2),AW89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AX89,IF(RIGHT($K89,2)=RIGHT(BT$39,2),SUM($AV89:AX89),0)+IF(RIGHT(BT$39,2)>RIGHT($K89,2),AX89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AY89,IF(RIGHT($K89,2)=RIGHT(BU$39,2),SUM($AV89:AY89),0)+IF(RIGHT(BU$39,2)>RIGHT($K89,2),AY89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AZ89,IF(RIGHT($K89,2)=RIGHT(BV$39,2),SUM($AV89:AZ89),0)+IF(RIGHT(BV$39,2)>RIGHT($K89,2),AZ89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BA89,IF(RIGHT($K89,2)=RIGHT(BW$39,2),SUM($AV89:BA89),0)+IF(RIGHT(BW$39,2)>RIGHT($K89,2),BA89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BB89,IF(RIGHT($K89,2)=RIGHT(BX$39,2),SUM($AV89:BB89),0)+IF(RIGHT(BX$39,2)>RIGHT($K89,2),BB89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BC89,IF(RIGHT($K89,2)=RIGHT(BY$39,2),SUM($AV89:BC89),0)+IF(RIGHT(BY$39,2)>RIGHT($K89,2),BC89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BD89,IF(RIGHT($K89,2)=RIGHT(BZ$39,2),SUM($AV89:BD89),0)+IF(RIGHT(BZ$39,2)>RIGHT($K89,2),BD89,0))","v":1.2},{"$f":"+IF($K89=\"Ongoing\",BE89,IF(RIGHT($K89,2)=RIGHT(CA$39,2),SUM($AV89:BE89),0)+IF(RIGHT(CA$39,2)>RIGHT($K89,2),BE89,0))","v":0},null,{"$f":"+O89*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P89*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q89*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R89*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S89*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T89*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U89*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V89*KeyAssumptionsPriceControl_FO!AJ$15","v":0.76006204883256978},{"$f":"+W89*KeyAssumptionsPriceControl_FO!AK$15","v":0.78286391029754687},{"$f":"+X89*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,5.7004653662442728E-2,{"$f":"IF($M89=0,0,\nIF($M89<=0.5,CK89,\nIF(AND($J89=\"straight line\",$M89<1.51),(CJ89-((CJ89/$M89)*0.5))+CK89/$M89*0.5,\nIF($J89=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M89)<LEFT($CN$39,4)*1,0,((OFFSET(CK89,0,-INT($M89+0.5),1,1))/$M89)*(IF($M89-INT($M89)>0.5,$M89-0.5-INT($M89),IF($M89-INT($M89)<=0.5,$M89-0.5-INT($M89)+1,0))))\n+CK89/$M89*0.5\n+SUM(OFFSET(CK89,0,MAX(-INT($M89+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M89+(0.5-(10^-12))),CV$40)-1))*1/$M89,\nIF($J89=\"Declining Balance\",-$CN$38,0)))))","v":0.17272410059720147},0.23143889386951746]
[null,null,{"$f":"'[3]Capex_FO input'!C90","v":"MILL - Millewa Replace River Pump Station"},{"$f":"'[3]Capex_FO input'!D90","v":0},{"$f":"'[3]Capex_FO input'!E90","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F90","v":"Growth"},{"$f":"'[3]Capex_FO input'!G90","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H90","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I90","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K90","v":"2023-24"},{"$f":"'[3]Capex_FO input'!L90","v":80},{"$f":"'[3]Capex_FO input'!M90","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O90","v":7},{"$f":"'[3]Capex_FO input'!P90","v":0},{"$f":"'[3]Capex_FO input'!Q90","v":0},{"$f":"'[3]Capex_FO input'!R90","v":0},{"$f":"'[3]Capex_FO input'!S90","v":0},{"$f":"'[3]Capex_FO input'!T90","v":0},{"$f":"'[3]Capex_FO input'!U90","v":0},{"$f":"'[3]Capex_FO input'!V90","v":0},{"$f":"'[3]Capex_FO input'!W90","v":0},{"$f":"'[3]Capex_FO input'!X90","v":0},null,{"$f":"'[3]Capex_FO input'!Z90","v":0},{"$f":"'[3]Capex_FO input'!AA90","v":0},{"$f":"'[3]Capex_FO input'!AB90","v":0},{"$f":"'[3]Capex_FO input'!AC90","v":0},{"$f":"'[3]Capex_FO input'!AD90","v":0},{"$f":"'[3]Capex_FO input'!AE90","v":0},{"$f":"'[3]Capex_FO input'!AF90","v":0},{"$f":"'[3]Capex_FO input'!AG90","v":0},{"$f":"'[3]Capex_FO input'!AH90","v":0},{"$f":"'[3]Capex_FO input'!AI90","v":0},null,{"$f":"'[3]Capex_FO input'!AK90","v":0},{"$f":"'[3]Capex_FO input'!AL90","v":0},{"$f":"'[3]Capex_FO input'!AM90","v":0},{"$f":"'[3]Capex_FO input'!AN90","v":0},{"$f":"'[3]Capex_FO input'!AO90","v":0},{"$f":"'[3]Capex_FO input'!AP90","v":0},{"$f":"'[3]Capex_FO input'!AQ90","v":0},{"$f":"'[3]Capex_FO input'!AR90","v":0},{"$f":"'[3]Capex_FO input'!AS90","v":0},{"$f":"'[3]Capex_FO input'!AT90","v":0},null,7,0,0,0,0,0,0,0,0,0,null,4.3749999999999997E-2,{"$f":"IF($L90=0,0,\nIF($L90<=0.5,BS90,\nIF(AND($J90=\"straight line\",$L90<1.51),(BR90-((BR90/$L90)*0.5))+BS90/$L90*0.5,\nIF($J90=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L90)<LEFT($BG$39,4)*1,0,((OFFSET(BS90,0,-INT($L90+0.5),1,1))/$L90)*(IF($L90-INT($L90)>0.5,$L90-0.5-INT($L90),IF($L90-INT($L90)<=0.5,$L90-0.5-INT($L90)+1,0))))\n+BS90/$L90*0.5\n+SUM(OFFSET(BS90,0,MAX(-INT($L90+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L90+(0.5-(10^-12))),BH$40)-1))*1/$L90,\nIF($J90=\"Declining Balance\",-$BG$38,0)))))","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,null,{"$f":"+IF($K90=\"Ongoing\",AV90,IF(RIGHT($K90,2)=RIGHT(BR$39,2),SUM($AV90:AV90),0)+IF(RIGHT(BR$39,2)>RIGHT($K90,2),AV90,0))","v":7},{"$f":"+IF($K90=\"Ongoing\",AW90,IF(RIGHT($K90,2)=RIGHT(BS$39,2),SUM($AV90:AW90),0)+IF(RIGHT(BS$39,2)>RIGHT($K90,2),AW90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AX90,IF(RIGHT($K90,2)=RIGHT(BT$39,2),SUM($AV90:AX90),0)+IF(RIGHT(BT$39,2)>RIGHT($K90,2),AX90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AY90,IF(RIGHT($K90,2)=RIGHT(BU$39,2),SUM($AV90:AY90),0)+IF(RIGHT(BU$39,2)>RIGHT($K90,2),AY90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AZ90,IF(RIGHT($K90,2)=RIGHT(BV$39,2),SUM($AV90:AZ90),0)+IF(RIGHT(BV$39,2)>RIGHT($K90,2),AZ90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BA90,IF(RIGHT($K90,2)=RIGHT(BW$39,2),SUM($AV90:BA90),0)+IF(RIGHT(BW$39,2)>RIGHT($K90,2),BA90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BB90,IF(RIGHT($K90,2)=RIGHT(BX$39,2),SUM($AV90:BB90),0)+IF(RIGHT(BX$39,2)>RIGHT($K90,2),BB90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BC90,IF(RIGHT($K90,2)=RIGHT(BY$39,2),SUM($AV90:BC90),0)+IF(RIGHT(BY$39,2)>RIGHT($K90,2),BC90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BD90,IF(RIGHT($K90,2)=RIGHT(BZ$39,2),SUM($AV90:BD90),0)+IF(RIGHT(BZ$39,2)>RIGHT($K90,2),BD90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BE90,IF(RIGHT($K90,2)=RIGHT(CA$39,2),SUM($AV90:BE90),0)+IF(RIGHT(CA$39,2)>RIGHT($K90,2),BE90,0))","v":0},null,{"$f":"+O90*KeyAssumptionsPriceControl_FO!AC$15","v":7.21},{"$f":"+P90*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q90*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R90*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S90*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T90*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U90*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V90*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W90*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X90*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0.16222500000000001,{"$f":"IF($M90=0,0,\nIF($M90<=0.5,CD90,\nIF(AND($J90=\"straight line\",$M90<1.51),(CC90-((CC90/$M90)*0.5))+CD90/$M90*0.5,\nIF($J90=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M90)<LEFT($CN$39,4)*1,0,((OFFSET(CD90,0,-INT($M90+0.5),1,1))/$M90)*(IF($M90-INT($M90)>0.5,$M90-0.5-INT($M90),IF($M90-INT($M90)<=0.5,$M90-0.5-INT($M90)+1,0))))\n+CD90/$M90*0.5\n+SUM(OFFSET(CD90,0,MAX(-INT($M90+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M90+(0.5-(10^-12))),CO$40)-1))*1/$M90,\nIF($J90=\"Declining Balance\",-$CN$38,0)))))","v":0.32445000000000002},0.32445000000000002,0.32445000000000002,0.32445000000000002,0.32445000000000002,0.32445000000000002,0.32445000000000002,0.32445000000000002,0.32445000000000002]
[null,null,{"$f":"'[3]Capex_FO input'!C91","v":"RC - Red Cliffs Main Pump Station Extend Suctions"},{"$f":"'[3]Capex_FO input'!D91","v":0},{"$f":"'[3]Capex_FO input'!E91","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F91","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G91","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H91","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I91","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K91","v":"2030-31"},{"$f":"'[3]Capex_FO input'!L91","v":80},{"$f":"'[3]Capex_FO input'!M91","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O91","v":0},{"$f":"'[3]Capex_FO input'!P91","v":0},{"$f":"'[3]Capex_FO input'!Q91","v":0},{"$f":"'[3]Capex_FO input'!R91","v":0},{"$f":"'[3]Capex_FO input'!S91","v":0},{"$f":"'[3]Capex_FO input'!T91","v":0},{"$f":"'[3]Capex_FO input'!U91","v":3},{"$f":"'[3]Capex_FO input'!V91","v":3},{"$f":"'[3]Capex_FO input'!W91","v":0},{"$f":"'[3]Capex_FO input'!X91","v":0},null,{"$f":"'[3]Capex_FO input'!Z91","v":0},{"$f":"'[3]Capex_FO input'!AA91","v":0},{"$f":"'[3]Capex_FO input'!AB91","v":0},{"$f":"'[3]Capex_FO input'!AC91","v":0},{"$f":"'[3]Capex_FO input'!AD91","v":0},{"$f":"'[3]Capex_FO input'!AE91","v":0},{"$f":"'[3]Capex_FO input'!AF91","v":0},{"$f":"'[3]Capex_FO input'!AG91","v":0},{"$f":"'[3]Capex_FO input'!AH91","v":0},{"$f":"'[3]Capex_FO input'!AI91","v":0},null,{"$f":"'[3]Capex_FO input'!AK91","v":0},{"$f":"'[3]Capex_FO input'!AL91","v":0},{"$f":"'[3]Capex_FO input'!AM91","v":0},{"$f":"'[3]Capex_FO input'!AN91","v":0},{"$f":"'[3]Capex_FO input'!AO91","v":0},{"$f":"'[3]Capex_FO input'!AP91","v":0},{"$f":"'[3]Capex_FO input'!AQ91","v":0},{"$f":"'[3]Capex_FO input'!AR91","v":0},{"$f":"'[3]Capex_FO input'!AS91","v":0},{"$f":"'[3]Capex_FO input'!AT91","v":0},null,0,0,0,0,0,0,3,3,0,0,null,0,0,0,0,0,0,0,3.7499999999999999E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,{"$f":"+IF($K91=\"Ongoing\",AV91,IF(RIGHT($K91,2)=RIGHT(BR$39,2),SUM($AV91:AV91),0)+IF(RIGHT(BR$39,2)>RIGHT($K91,2),AV91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AW91,IF(RIGHT($K91,2)=RIGHT(BS$39,2),SUM($AV91:AW91),0)+IF(RIGHT(BS$39,2)>RIGHT($K91,2),AW91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AX91,IF(RIGHT($K91,2)=RIGHT(BT$39,2),SUM($AV91:AX91),0)+IF(RIGHT(BT$39,2)>RIGHT($K91,2),AX91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AY91,IF(RIGHT($K91,2)=RIGHT(BU$39,2),SUM($AV91:AY91),0)+IF(RIGHT(BU$39,2)>RIGHT($K91,2),AY91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AZ91,IF(RIGHT($K91,2)=RIGHT(BV$39,2),SUM($AV91:AZ91),0)+IF(RIGHT(BV$39,2)>RIGHT($K91,2),AZ91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BA91,IF(RIGHT($K91,2)=RIGHT(BW$39,2),SUM($AV91:BA91),0)+IF(RIGHT(BW$39,2)>RIGHT($K91,2),BA91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BB91,IF(RIGHT($K91,2)=RIGHT(BX$39,2),SUM($AV91:BB91),0)+IF(RIGHT(BX$39,2)>RIGHT($K91,2),BB91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BC91,IF(RIGHT($K91,2)=RIGHT(BY$39,2),SUM($AV91:BC91),0)+IF(RIGHT(BY$39,2)>RIGHT($K91,2),BC91,0))","v":6},{"$f":"+IF($K91=\"Ongoing\",BD91,IF(RIGHT($K91,2)=RIGHT(BZ$39,2),SUM($AV91:BD91),0)+IF(RIGHT(BZ$39,2)>RIGHT($K91,2),BD91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BE91,IF(RIGHT($K91,2)=RIGHT(CA$39,2),SUM($AV91:BE91),0)+IF(RIGHT(CA$39,2)>RIGHT($K91,2),BE91,0))","v":0},null,{"$f":"+O91*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P91*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q91*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R91*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S91*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T91*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U91*KeyAssumptionsPriceControl_FO!AI$15","v":3.6896215962746108},{"$f":"+V91*KeyAssumptionsPriceControl_FO!AJ$15","v":3.8003102441628491},{"$f":"+W91*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X91*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0.27672161972059578,0.83846650775340525,1.1234897760656191,1.1234897760656191]
[null,null,{"$f":"'[3]Capex_FO input'!C92","v":"RC - Pump refurbishment RC main irrigation PS ( Pump 1 and pump 2)"},{"$f":"'[3]Capex_FO input'!D92","v":0},{"$f":"'[3]Capex_FO input'!E92","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F92","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G92","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H92","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I92","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K92","v":"2026-27"},{"$f":"'[3]Capex_FO input'!L92","v":80},{"$f":"'[3]Capex_FO input'!M92","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O92","v":0},{"$f":"'[3]Capex_FO input'!P92","v":0.05},{"$f":"'[3]Capex_FO input'!Q92","v":0.25},{"$f":"'[3]Capex_FO input'!R92","v":0.2},{"$f":"'[3]Capex_FO input'!S92","v":0},{"$f":"'[3]Capex_FO input'!T92","v":0},{"$f":"'[3]Capex_FO input'!U92","v":0},{"$f":"'[3]Capex_FO input'!V92","v":0},{"$f":"'[3]Capex_FO input'!W92","v":0},{"$f":"'[3]Capex_FO input'!X92","v":0},null,{"$f":"'[3]Capex_FO input'!Z92","v":0},{"$f":"'[3]Capex_FO input'!AA92","v":0},{"$f":"'[3]Capex_FO input'!AB92","v":0},{"$f":"'[3]Capex_FO input'!AC92","v":0},{"$f":"'[3]Capex_FO input'!AD92","v":0},{"$f":"'[3]Capex_FO input'!AE92","v":0},{"$f":"'[3]Capex_FO input'!AF92","v":0},{"$f":"'[3]Capex_FO input'!AG92","v":0},{"$f":"'[3]Capex_FO input'!AH92","v":0},{"$f":"'[3]Capex_FO input'!AI92","v":0},null,{"$f":"'[3]Capex_FO input'!AK92","v":0},{"$f":"'[3]Capex_FO input'!AL92","v":0},{"$f":"'[3]Capex_FO input'!AM92","v":0},{"$f":"'[3]Capex_FO input'!AN92","v":0},{"$f":"'[3]Capex_FO input'!AO92","v":0},{"$f":"'[3]Capex_FO input'!AP92","v":0},{"$f":"'[3]Capex_FO input'!AQ92","v":0},{"$f":"'[3]Capex_FO input'!AR92","v":0},{"$f":"'[3]Capex_FO input'!AS92","v":0},{"$f":"'[3]Capex_FO input'!AT92","v":0},null,0,0.05,0.25,0.2,0,0,0,0,0,0,null,0,0,0,3.1250000000000002E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,null,{"$f":"+IF($K92=\"Ongoing\",AV92,IF(RIGHT($K92,2)=RIGHT(BR$39,2),SUM($AV92:AV92),0)+IF(RIGHT(BR$39,2)>RIGHT($K92,2),AV92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AW92,IF(RIGHT($K92,2)=RIGHT(BS$39,2),SUM($AV92:AW92),0)+IF(RIGHT(BS$39,2)>RIGHT($K92,2),AW92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AX92,IF(RIGHT($K92,2)=RIGHT(BT$39,2),SUM($AV92:AX92),0)+IF(RIGHT(BT$39,2)>RIGHT($K92,2),AX92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AY92,IF(RIGHT($K92,2)=RIGHT(BU$39,2),SUM($AV92:AY92),0)+IF(RIGHT(BU$39,2)>RIGHT($K92,2),AY92,0))","v":0.5},{"$f":"+IF($K92=\"Ongoing\",AZ92,IF(RIGHT($K92,2)=RIGHT(BV$39,2),SUM($AV92:AZ92),0)+IF(RIGHT(BV$39,2)>RIGHT($K92,2),AZ92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BA92,IF(RIGHT($K92,2)=RIGHT(BW$39,2),SUM($AV92:BA92),0)+IF(RIGHT(BW$39,2)>RIGHT($K92,2),BA92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BB92,IF(RIGHT($K92,2)=RIGHT(BX$39,2),SUM($AV92:BB92),0)+IF(RIGHT(BX$39,2)>RIGHT($K92,2),BB92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BC92,IF(RIGHT($K92,2)=RIGHT(BY$39,2),SUM($AV92:BC92),0)+IF(RIGHT(BY$39,2)>RIGHT($K92,2),BC92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BD92,IF(RIGHT($K92,2)=RIGHT(BZ$39,2),SUM($AV92:BD92),0)+IF(RIGHT(BZ$39,2)>RIGHT($K92,2),BD92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BE92,IF(RIGHT($K92,2)=RIGHT(CA$39,2),SUM($AV92:BE92),0)+IF(RIGHT(CA$39,2)>RIGHT($K92,2),BE92,0))","v":0},null,{"$f":"+O92*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P92*KeyAssumptionsPriceControl_FO!AD$15","v":5.3045000000000002E-2},{"$f":"+Q92*KeyAssumptionsPriceControl_FO!AE$15","v":0.27318175},{"$f":"+R92*KeyAssumptionsPriceControl_FO!AF$15","v":0.22510176200000004},{"$f":"+S92*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T92*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U92*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V92*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W92*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X92*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,1.1935125E-3,8.5336143749999999E-3,1.9744993395E-2,2.4809783040000002E-2,2.4809783040000002E-2,2.4809783040000002E-2,2.4809783040000002E-2,2.4809783040000002E-2,2.4809783040000002E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C93","v":"RC - VSD Replacement  - main PS "},{"$f":"'[3]Capex_FO input'!D93","v":0},{"$f":"'[3]Capex_FO input'!E93","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F93","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G93","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H93","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I93","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K93","v":"2029-30"},{"$f":"'[3]Capex_FO input'!L93","v":15},{"$f":"'[3]Capex_FO input'!M93","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O93","v":0},{"$f":"'[3]Capex_FO input'!P93","v":0},{"$f":"'[3]Capex_FO input'!Q93","v":0},{"$f":"'[3]Capex_FO input'!R93","v":0},{"$f":"'[3]Capex_FO input'!S93","v":0},{"$f":"'[3]Capex_FO input'!T93","v":0.6},{"$f":"'[3]Capex_FO input'!U93","v":0.6},{"$f":"'[3]Capex_FO input'!V93","v":0},{"$f":"'[3]Capex_FO input'!W93","v":0},{"$f":"'[3]Capex_FO input'!X93","v":0},null,{"$f":"'[3]Capex_FO input'!Z93","v":0},{"$f":"'[3]Capex_FO input'!AA93","v":0},{"$f":"'[3]Capex_FO input'!AB93","v":0},{"$f":"'[3]Capex_FO input'!AC93","v":0},{"$f":"'[3]Capex_FO input'!AD93","v":0},{"$f":"'[3]Capex_FO input'!AE93","v":0},{"$f":"'[3]Capex_FO input'!AF93","v":0},{"$f":"'[3]Capex_FO input'!AG93","v":0},{"$f":"'[3]Capex_FO input'!AH93","v":0},{"$f":"'[3]Capex_FO input'!AI93","v":0},null,{"$f":"'[3]Capex_FO input'!AK93","v":0},{"$f":"'[3]Capex_FO input'!AL93","v":0},{"$f":"'[3]Capex_FO input'!AM93","v":0},{"$f":"'[3]Capex_FO input'!AN93","v":0},{"$f":"'[3]Capex_FO input'!AO93","v":0},{"$f":"'[3]Capex_FO input'!AP93","v":0},{"$f":"'[3]Capex_FO input'!AQ93","v":0},{"$f":"'[3]Capex_FO input'!AR93","v":0},{"$f":"'[3]Capex_FO input'!AS93","v":0},{"$f":"'[3]Capex_FO input'!AT93","v":0},null,0,0,0,0,0,0.6,0.6,0,0,0,null,0,0,0,0,0,0,0.04,0.08,0.08,0.08,null,{"$f":"+IF($K93=\"Ongoing\",AV93,IF(RIGHT($K93,2)=RIGHT(BR$39,2),SUM($AV93:AV93),0)+IF(RIGHT(BR$39,2)>RIGHT($K93,2),AV93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",AW93,IF(RIGHT($K93,2)=RIGHT(BS$39,2),SUM($AV93:AW93),0)+IF(RIGHT(BS$39,2)>RIGHT($K93,2),AW93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",AX93,IF(RIGHT($K93,2)=RIGHT(BT$39,2),SUM($AV93:AX93),0)+IF(RIGHT(BT$39,2)>RIGHT($K93,2),AX93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",AY93,IF(RIGHT($K93,2)=RIGHT(BU$39,2),SUM($AV93:AY93),0)+IF(RIGHT(BU$39,2)>RIGHT($K93,2),AY93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",AZ93,IF(RIGHT($K93,2)=RIGHT(BV$39,2),SUM($AV93:AZ93),0)+IF(RIGHT(BV$39,2)>RIGHT($K93,2),AZ93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BA93,IF(RIGHT($K93,2)=RIGHT(BW$39,2),SUM($AV93:BA93),0)+IF(RIGHT(BW$39,2)>RIGHT($K93,2),BA93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BB93,IF(RIGHT($K93,2)=RIGHT(BX$39,2),SUM($AV93:BB93),0)+IF(RIGHT(BX$39,2)>RIGHT($K93,2),BB93,0))","v":1.2},{"$f":"+IF($K93=\"Ongoing\",BC93,IF(RIGHT($K93,2)=RIGHT(BY$39,2),SUM($AV93:BC93),0)+IF(RIGHT(BY$39,2)>RIGHT($K93,2),BC93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BD93,IF(RIGHT($K93,2)=RIGHT(BZ$39,2),SUM($AV93:BD93),0)+IF(RIGHT(BZ$39,2)>RIGHT($K93,2),BD93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BE93,IF(RIGHT($K93,2)=RIGHT(CA$39,2),SUM($AV93:BE93),0)+IF(RIGHT(CA$39,2)>RIGHT($K93,2),BE93,0))","v":0},null,{"$f":"+O93*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P93*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q93*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R93*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S93*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T93*KeyAssumptionsPriceControl_FO!AH$15","v":0.71643137791740008},{"$f":"+U93*KeyAssumptionsPriceControl_FO!AI$15","v":0.73792431925492208},{"$f":"+V93*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W93*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X93*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,1.6119706003141502E-2,4.8842709189518753E-2,6.5446006372754495E-2,6.5446006372754495E-2,6.5446006372754495E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C94","v":"RC - Pillars pressure pit remediation and insert 3 x isolation valves "},{"$f":"'[3]Capex_FO input'!D94","v":0},{"$f":"'[3]Capex_FO input'!E94","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F94","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G94","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H94","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I94","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K94","v":"2024-25"},{"$f":"'[3]Capex_FO input'!L94","v":80},{"$f":"'[3]Capex_FO input'!M94","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O94","v":0.33},{"$f":"'[3]Capex_FO input'!P94","v":0.27},{"$f":"'[3]Capex_FO input'!Q94","v":0},{"$f":"'[3]Capex_FO input'!R94","v":0},{"$f":"'[3]Capex_FO input'!S94","v":0},{"$f":"'[3]Capex_FO input'!T94","v":0},{"$f":"'[3]Capex_FO input'!U94","v":0},{"$f":"'[3]Capex_FO input'!V94","v":0},{"$f":"'[3]Capex_FO input'!W94","v":0},{"$f":"'[3]Capex_FO input'!X94","v":0},null,{"$f":"'[3]Capex_FO input'!Z94","v":0},{"$f":"'[3]Capex_FO input'!AA94","v":0},{"$f":"'[3]Capex_FO input'!AB94","v":0},{"$f":"'[3]Capex_FO input'!AC94","v":0},{"$f":"'[3]Capex_FO input'!AD94","v":0},{"$f":"'[3]Capex_FO input'!AE94","v":0},{"$f":"'[3]Capex_FO input'!AF94","v":0},{"$f":"'[3]Capex_FO input'!AG94","v":0},{"$f":"'[3]Capex_FO input'!AH94","v":0},{"$f":"'[3]Capex_FO input'!AI94","v":0},null,{"$f":"'[3]Capex_FO input'!AK94","v":0},{"$f":"'[3]Capex_FO input'!AL94","v":0},{"$f":"'[3]Capex_FO input'!AM94","v":0},{"$f":"'[3]Capex_FO input'!AN94","v":0},{"$f":"'[3]Capex_FO input'!AO94","v":0},{"$f":"'[3]Capex_FO input'!AP94","v":0},{"$f":"'[3]Capex_FO input'!AQ94","v":0},{"$f":"'[3]Capex_FO input'!AR94","v":0},{"$f":"'[3]Capex_FO input'!AS94","v":0},{"$f":"'[3]Capex_FO input'!AT94","v":0},null,0.33,0.27,0,0,0,0,0,0,0,0,null,0,3.7500000000000007E-3,7.5000000000000015E-3,7.5000000000000015E-3,7.5000000000000015E-3,7.5000000000000015E-3,7.5000000000000015E-3,7.5000000000000015E-3,7.5000000000000015E-3,7.5000000000000015E-3,null,{"$f":"+IF($K94=\"Ongoing\",AV94,IF(RIGHT($K94,2)=RIGHT(BR$39,2),SUM($AV94:AV94),0)+IF(RIGHT(BR$39,2)>RIGHT($K94,2),AV94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AW94,IF(RIGHT($K94,2)=RIGHT(BS$39,2),SUM($AV94:AW94),0)+IF(RIGHT(BS$39,2)>RIGHT($K94,2),AW94,0))","v":0.60000000000000009},{"$f":"+IF($K94=\"Ongoing\",AX94,IF(RIGHT($K94,2)=RIGHT(BT$39,2),SUM($AV94:AX94),0)+IF(RIGHT(BT$39,2)>RIGHT($K94,2),AX94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AY94,IF(RIGHT($K94,2)=RIGHT(BU$39,2),SUM($AV94:AY94),0)+IF(RIGHT(BU$39,2)>RIGHT($K94,2),AY94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AZ94,IF(RIGHT($K94,2)=RIGHT(BV$39,2),SUM($AV94:AZ94),0)+IF(RIGHT(BV$39,2)>RIGHT($K94,2),AZ94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BA94,IF(RIGHT($K94,2)=RIGHT(BW$39,2),SUM($AV94:BA94),0)+IF(RIGHT(BW$39,2)>RIGHT($K94,2),BA94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BB94,IF(RIGHT($K94,2)=RIGHT(BX$39,2),SUM($AV94:BB94),0)+IF(RIGHT(BX$39,2)>RIGHT($K94,2),BB94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BC94,IF(RIGHT($K94,2)=RIGHT(BY$39,2),SUM($AV94:BC94),0)+IF(RIGHT(BY$39,2)>RIGHT($K94,2),BC94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BD94,IF(RIGHT($K94,2)=RIGHT(BZ$39,2),SUM($AV94:BD94),0)+IF(RIGHT(BZ$39,2)>RIGHT($K94,2),BD94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BE94,IF(RIGHT($K94,2)=RIGHT(CA$39,2),SUM($AV94:BE94),0)+IF(RIGHT(CA$39,2)>RIGHT($K94,2),BE94,0))","v":0},null,{"$f":"+O94*KeyAssumptionsPriceControl_FO!AC$15","v":0.33990000000000004},{"$f":"+P94*KeyAssumptionsPriceControl_FO!AD$15","v":0.286443},{"$f":"+Q94*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R94*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S94*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T94*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U94*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V94*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W94*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X94*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,7.6477500000000009E-3,2.1740467500000003E-2,2.8185435000000005E-2,2.8185435000000005E-2,2.8185435000000005E-2,2.8185435000000005E-2,2.8185435000000005E-2,2.8185435000000005E-2,2.8185435000000005E-2,2.8185435000000005E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C95","v":"RC - Main PS Upgrade Control System"},{"$f":"'[3]Capex_FO input'!D95","v":0},{"$f":"'[3]Capex_FO input'!E95","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F95","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G95","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H95","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I95","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K95","v":"2030-31"},{"$f":"'[3]Capex_FO input'!L95","v":15},{"$f":"'[3]Capex_FO input'!M95","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O95","v":0},{"$f":"'[3]Capex_FO input'!P95","v":0},{"$f":"'[3]Capex_FO input'!Q95","v":0},{"$f":"'[3]Capex_FO input'!R95","v":0},{"$f":"'[3]Capex_FO input'!S95","v":0},{"$f":"'[3]Capex_FO input'!T95","v":0},{"$f":"'[3]Capex_FO input'!U95","v":0.4},{"$f":"'[3]Capex_FO input'!V95","v":0.4},{"$f":"'[3]Capex_FO input'!W95","v":0},{"$f":"'[3]Capex_FO input'!X95","v":0},null,{"$f":"'[3]Capex_FO input'!Z95","v":0},{"$f":"'[3]Capex_FO input'!AA95","v":0},{"$f":"'[3]Capex_FO input'!AB95","v":0},{"$f":"'[3]Capex_FO input'!AC95","v":0},{"$f":"'[3]Capex_FO input'!AD95","v":0},{"$f":"'[3]Capex_FO input'!AE95","v":0},{"$f":"'[3]Capex_FO input'!AF95","v":0},{"$f":"'[3]Capex_FO input'!AG95","v":0},{"$f":"'[3]Capex_FO input'!AH95","v":0},{"$f":"'[3]Capex_FO input'!AI95","v":0},null,{"$f":"'[3]Capex_FO input'!AK95","v":0},{"$f":"'[3]Capex_FO input'!AL95","v":0},{"$f":"'[3]Capex_FO input'!AM95","v":0},{"$f":"'[3]Capex_FO input'!AN95","v":0},{"$f":"'[3]Capex_FO input'!AO95","v":0},{"$f":"'[3]Capex_FO input'!AP95","v":0},{"$f":"'[3]Capex_FO input'!AQ95","v":0},{"$f":"'[3]Capex_FO input'!AR95","v":0},{"$f":"'[3]Capex_FO input'!AS95","v":0},{"$f":"'[3]Capex_FO input'!AT95","v":0},null,0,0,0,0,0,0,0.4,0.4,0,0,null,0,0,0,0,0,0,0,2.6666666666666668E-2,5.3333333333333337E-2,5.3333333333333337E-2,null,{"$f":"+IF($K95=\"Ongoing\",AV95,IF(RIGHT($K95,2)=RIGHT(BR$39,2),SUM($AV95:AV95),0)+IF(RIGHT(BR$39,2)>RIGHT($K95,2),AV95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AW95,IF(RIGHT($K95,2)=RIGHT(BS$39,2),SUM($AV95:AW95),0)+IF(RIGHT(BS$39,2)>RIGHT($K95,2),AW95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AX95,IF(RIGHT($K95,2)=RIGHT(BT$39,2),SUM($AV95:AX95),0)+IF(RIGHT(BT$39,2)>RIGHT($K95,2),AX95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AY95,IF(RIGHT($K95,2)=RIGHT(BU$39,2),SUM($AV95:AY95),0)+IF(RIGHT(BU$39,2)>RIGHT($K95,2),AY95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AZ95,IF(RIGHT($K95,2)=RIGHT(BV$39,2),SUM($AV95:AZ95),0)+IF(RIGHT(BV$39,2)>RIGHT($K95,2),AZ95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BA95,IF(RIGHT($K95,2)=RIGHT(BW$39,2),SUM($AV95:BA95),0)+IF(RIGHT(BW$39,2)>RIGHT($K95,2),BA95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BB95,IF(RIGHT($K95,2)=RIGHT(BX$39,2),SUM($AV95:BB95),0)+IF(RIGHT(BX$39,2)>RIGHT($K95,2),BB95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BC95,IF(RIGHT($K95,2)=RIGHT(BY$39,2),SUM($AV95:BC95),0)+IF(RIGHT(BY$39,2)>RIGHT($K95,2),BC95,0))","v":0.8},{"$f":"+IF($K95=\"Ongoing\",BD95,IF(RIGHT($K95,2)=RIGHT(BZ$39,2),SUM($AV95:BD95),0)+IF(RIGHT(BZ$39,2)>RIGHT($K95,2),BD95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BE95,IF(RIGHT($K95,2)=RIGHT(CA$39,2),SUM($AV95:BE95),0)+IF(RIGHT(CA$39,2)>RIGHT($K95,2),BE95,0))","v":0},null,{"$f":"+O95*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P95*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q95*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R95*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S95*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T95*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U95*KeyAssumptionsPriceControl_FO!AI$15","v":0.49194954616994813},{"$f":"+V95*KeyAssumptionsPriceControl_FO!AJ$15","v":0.50670803255504659},{"$f":"+W95*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X95*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,1.1068864788823834E-2,3.353866031013622E-2,4.4939591042624766E-2,4.4939591042624766E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C96","v":"RC - Minor VSD Replacement (Relift A, B & C)"},{"$f":"'[3]Capex_FO input'!D96","v":0},{"$f":"'[3]Capex_FO input'!E96","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F96","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G96","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H96","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I96","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K96","v":"2027-28"},{"$f":"'[3]Capex_FO input'!L96","v":45},{"$f":"'[3]Capex_FO input'!M96","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O96","v":0},{"$f":"'[3]Capex_FO input'!P96","v":0},{"$f":"'[3]Capex_FO input'!Q96","v":0},{"$f":"'[3]Capex_FO input'!R96","v":0.3},{"$f":"'[3]Capex_FO input'!S96","v":0.31},{"$f":"'[3]Capex_FO input'!T96","v":0},{"$f":"'[3]Capex_FO input'!U96","v":0},{"$f":"'[3]Capex_FO input'!V96","v":0},{"$f":"'[3]Capex_FO input'!W96","v":0},{"$f":"'[3]Capex_FO input'!X96","v":0},null,{"$f":"'[3]Capex_FO input'!Z96","v":0},{"$f":"'[3]Capex_FO input'!AA96","v":0},{"$f":"'[3]Capex_FO input'!AB96","v":0},{"$f":"'[3]Capex_FO input'!AC96","v":0},{"$f":"'[3]Capex_FO input'!AD96","v":0},{"$f":"'[3]Capex_FO input'!AE96","v":0},{"$f":"'[3]Capex_FO input'!AF96","v":0},{"$f":"'[3]Capex_FO input'!AG96","v":0},{"$f":"'[3]Capex_FO input'!AH96","v":0},{"$f":"'[3]Capex_FO input'!AI96","v":0},null,{"$f":"'[3]Capex_FO input'!AK96","v":0},{"$f":"'[3]Capex_FO input'!AL96","v":0},{"$f":"'[3]Capex_FO input'!AM96","v":0},{"$f":"'[3]Capex_FO input'!AN96","v":0},{"$f":"'[3]Capex_FO input'!AO96","v":0},{"$f":"'[3]Capex_FO input'!AP96","v":0},{"$f":"'[3]Capex_FO input'!AQ96","v":0},{"$f":"'[3]Capex_FO input'!AR96","v":0},{"$f":"'[3]Capex_FO input'!AS96","v":0},{"$f":"'[3]Capex_FO input'!AT96","v":0},null,0,0,0,0.3,0.31,0,0,0,0,0,null,0,0,0,0,6.7777777777777775E-3,1.3555555555555555E-2,1.3555555555555555E-2,1.3555555555555555E-2,1.3555555555555555E-2,1.3555555555555555E-2,null,{"$f":"+IF($K96=\"Ongoing\",AV96,IF(RIGHT($K96,2)=RIGHT(BR$39,2),SUM($AV96:AV96),0)+IF(RIGHT(BR$39,2)>RIGHT($K96,2),AV96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AW96,IF(RIGHT($K96,2)=RIGHT(BS$39,2),SUM($AV96:AW96),0)+IF(RIGHT(BS$39,2)>RIGHT($K96,2),AW96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AX96,IF(RIGHT($K96,2)=RIGHT(BT$39,2),SUM($AV96:AX96),0)+IF(RIGHT(BT$39,2)>RIGHT($K96,2),AX96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AY96,IF(RIGHT($K96,2)=RIGHT(BU$39,2),SUM($AV96:AY96),0)+IF(RIGHT(BU$39,2)>RIGHT($K96,2),AY96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AZ96,IF(RIGHT($K96,2)=RIGHT(BV$39,2),SUM($AV96:AZ96),0)+IF(RIGHT(BV$39,2)>RIGHT($K96,2),AZ96,0))","v":0.61},{"$f":"+IF($K96=\"Ongoing\",BA96,IF(RIGHT($K96,2)=RIGHT(BW$39,2),SUM($AV96:BA96),0)+IF(RIGHT(BW$39,2)>RIGHT($K96,2),BA96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BB96,IF(RIGHT($K96,2)=RIGHT(BX$39,2),SUM($AV96:BB96),0)+IF(RIGHT(BX$39,2)>RIGHT($K96,2),BB96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BC96,IF(RIGHT($K96,2)=RIGHT(BY$39,2),SUM($AV96:BC96),0)+IF(RIGHT(BY$39,2)>RIGHT($K96,2),BC96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BD96,IF(RIGHT($K96,2)=RIGHT(BZ$39,2),SUM($AV96:BD96),0)+IF(RIGHT(BZ$39,2)>RIGHT($K96,2),BD96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BE96,IF(RIGHT($K96,2)=RIGHT(CA$39,2),SUM($AV96:BE96),0)+IF(RIGHT(CA$39,2)>RIGHT($K96,2),BE96,0))","v":0},null,{"$f":"+O96*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P96*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q96*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R96*KeyAssumptionsPriceControl_FO!AF$15","v":0.33765264300000003},{"$f":"+S96*KeyAssumptionsPriceControl_FO!AG$15","v":0.35937496303300004},{"$f":"+T96*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U96*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V96*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W96*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X96*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,7.5971844675000013E-3,2.3280305603242506E-2,3.1366242271485004E-2,3.1366242271485004E-2,3.1366242271485004E-2,3.1366242271485004E-2,3.1366242271485004E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C97","v":"RC - Main PS Danfoss VSD Refurbishment"},{"$f":"'[3]Capex_FO input'!D97","v":0},{"$f":"'[3]Capex_FO input'!E97","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F97","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G97","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H97","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I97","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K97","v":"2024-25"},{"$f":"'[3]Capex_FO input'!L97","v":45},{"$f":"'[3]Capex_FO input'!M97","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O97","v":0.36},{"$f":"'[3]Capex_FO input'!P97","v":0.36},{"$f":"'[3]Capex_FO input'!Q97","v":0},{"$f":"'[3]Capex_FO input'!R97","v":0},{"$f":"'[3]Capex_FO input'!S97","v":0},{"$f":"'[3]Capex_FO input'!T97","v":0},{"$f":"'[3]Capex_FO input'!U97","v":0},{"$f":"'[3]Capex_FO input'!V97","v":0},{"$f":"'[3]Capex_FO input'!W97","v":0},{"$f":"'[3]Capex_FO input'!X97","v":0},null,{"$f":"'[3]Capex_FO input'!Z97","v":0},{"$f":"'[3]Capex_FO input'!AA97","v":0},{"$f":"'[3]Capex_FO input'!AB97","v":0},{"$f":"'[3]Capex_FO input'!AC97","v":0},{"$f":"'[3]Capex_FO input'!AD97","v":0},{"$f":"'[3]Capex_FO input'!AE97","v":0},{"$f":"'[3]Capex_FO input'!AF97","v":0},{"$f":"'[3]Capex_FO input'!AG97","v":0},{"$f":"'[3]Capex_FO input'!AH97","v":0},{"$f":"'[3]Capex_FO input'!AI97","v":0},null,{"$f":"'[3]Capex_FO input'!AK97","v":0},{"$f":"'[3]Capex_FO input'!AL97","v":0},{"$f":"'[3]Capex_FO input'!AM97","v":0},{"$f":"'[3]Capex_FO input'!AN97","v":0},{"$f":"'[3]Capex_FO input'!AO97","v":0},{"$f":"'[3]Capex_FO input'!AP97","v":0},{"$f":"'[3]Capex_FO input'!AQ97","v":0},{"$f":"'[3]Capex_FO input'!AR97","v":0},{"$f":"'[3]Capex_FO input'!AS97","v":0},{"$f":"'[3]Capex_FO input'!AT97","v":0},null,0.36,0.36,0,0,0,0,0,0,0,0,null,0,8.0000000000000002E-3,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,null,{"$f":"+IF($K97=\"Ongoing\",AV97,IF(RIGHT($K97,2)=RIGHT(BR$39,2),SUM($AV97:AV97),0)+IF(RIGHT(BR$39,2)>RIGHT($K97,2),AV97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AW97,IF(RIGHT($K97,2)=RIGHT(BS$39,2),SUM($AV97:AW97),0)+IF(RIGHT(BS$39,2)>RIGHT($K97,2),AW97,0))","v":0.72},{"$f":"+IF($K97=\"Ongoing\",AX97,IF(RIGHT($K97,2)=RIGHT(BT$39,2),SUM($AV97:AX97),0)+IF(RIGHT(BT$39,2)>RIGHT($K97,2),AX97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AY97,IF(RIGHT($K97,2)=RIGHT(BU$39,2),SUM($AV97:AY97),0)+IF(RIGHT(BU$39,2)>RIGHT($K97,2),AY97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AZ97,IF(RIGHT($K97,2)=RIGHT(BV$39,2),SUM($AV97:AZ97),0)+IF(RIGHT(BV$39,2)>RIGHT($K97,2),AZ97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BA97,IF(RIGHT($K97,2)=RIGHT(BW$39,2),SUM($AV97:BA97),0)+IF(RIGHT(BW$39,2)>RIGHT($K97,2),BA97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BB97,IF(RIGHT($K97,2)=RIGHT(BX$39,2),SUM($AV97:BB97),0)+IF(RIGHT(BX$39,2)>RIGHT($K97,2),BB97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BC97,IF(RIGHT($K97,2)=RIGHT(BY$39,2),SUM($AV97:BC97),0)+IF(RIGHT(BY$39,2)>RIGHT($K97,2),BC97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BD97,IF(RIGHT($K97,2)=RIGHT(BZ$39,2),SUM($AV97:BD97),0)+IF(RIGHT(BZ$39,2)>RIGHT($K97,2),BD97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BE97,IF(RIGHT($K97,2)=RIGHT(CA$39,2),SUM($AV97:BE97),0)+IF(RIGHT(CA$39,2)>RIGHT($K97,2),BE97,0))","v":0},null,{"$f":"+O97*KeyAssumptionsPriceControl_FO!AC$15","v":0.37080000000000002},{"$f":"+P97*KeyAssumptionsPriceControl_FO!AD$15","v":0.38192399999999999},{"$f":"+Q97*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R97*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S97*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T97*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U97*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V97*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W97*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X97*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,8.3430000000000015E-3,2.5279290000000003E-2,3.3872579999999999E-2,3.3872579999999999E-2,3.3872579999999999E-2,3.3872579999999999E-2,3.3872579999999999E-2,3.3872579999999999E-2,3.3872579999999999E-2,3.3872579999999999E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C98","v":"ROB - ROBINVALE HIGH PRESSURE PUMP STATION - SCADA & Control Systems Renewal"},{"$f":"'[3]Capex_FO input'!D98","v":0},{"$f":"'[3]Capex_FO input'!E98","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F98","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G98","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H98","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I98","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K98","v":"2026-27"},{"$f":"'[3]Capex_FO input'!L98","v":45},{"$f":"'[3]Capex_FO input'!M98","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O98","v":0},{"$f":"'[3]Capex_FO input'!P98","v":0},{"$f":"'[3]Capex_FO input'!Q98","v":0.22},{"$f":"'[3]Capex_FO input'!R98","v":0.439},{"$f":"'[3]Capex_FO input'!S98","v":0},{"$f":"'[3]Capex_FO input'!T98","v":0},{"$f":"'[3]Capex_FO input'!U98","v":0},{"$f":"'[3]Capex_FO input'!V98","v":0},{"$f":"'[3]Capex_FO input'!W98","v":0},{"$f":"'[3]Capex_FO input'!X98","v":0},null,{"$f":"'[3]Capex_FO input'!Z98","v":0},{"$f":"'[3]Capex_FO input'!AA98","v":0},{"$f":"'[3]Capex_FO input'!AB98","v":0},{"$f":"'[3]Capex_FO input'!AC98","v":0},{"$f":"'[3]Capex_FO input'!AD98","v":0},{"$f":"'[3]Capex_FO input'!AE98","v":0},{"$f":"'[3]Capex_FO input'!AF98","v":0},{"$f":"'[3]Capex_FO input'!AG98","v":0},{"$f":"'[3]Capex_FO input'!AH98","v":0},{"$f":"'[3]Capex_FO input'!AI98","v":0},null,{"$f":"'[3]Capex_FO input'!AK98","v":0},{"$f":"'[3]Capex_FO input'!AL98","v":0},{"$f":"'[3]Capex_FO input'!AM98","v":0},{"$f":"'[3]Capex_FO input'!AN98","v":0},{"$f":"'[3]Capex_FO input'!AO98","v":0},{"$f":"'[3]Capex_FO input'!AP98","v":0},{"$f":"'[3]Capex_FO input'!AQ98","v":0},{"$f":"'[3]Capex_FO input'!AR98","v":0},{"$f":"'[3]Capex_FO input'!AS98","v":0},{"$f":"'[3]Capex_FO input'!AT98","v":0},null,0,0,0.22,0.439,0,0,0,0,0,0,null,0,0,0,7.3222222222222222E-3,1.4644444444444444E-2,1.4644444444444444E-2,1.4644444444444444E-2,1.4644444444444444E-2,1.4644444444444444E-2,1.4644444444444444E-2,null,{"$f":"+IF($K98=\"Ongoing\",AV98,IF(RIGHT($K98,2)=RIGHT(BR$39,2),SUM($AV98:AV98),0)+IF(RIGHT(BR$39,2)>RIGHT($K98,2),AV98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AW98,IF(RIGHT($K98,2)=RIGHT(BS$39,2),SUM($AV98:AW98),0)+IF(RIGHT(BS$39,2)>RIGHT($K98,2),AW98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AX98,IF(RIGHT($K98,2)=RIGHT(BT$39,2),SUM($AV98:AX98),0)+IF(RIGHT(BT$39,2)>RIGHT($K98,2),AX98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AY98,IF(RIGHT($K98,2)=RIGHT(BU$39,2),SUM($AV98:AY98),0)+IF(RIGHT(BU$39,2)>RIGHT($K98,2),AY98,0))","v":0.65900000000000003},{"$f":"+IF($K98=\"Ongoing\",AZ98,IF(RIGHT($K98,2)=RIGHT(BV$39,2),SUM($AV98:AZ98),0)+IF(RIGHT(BV$39,2)>RIGHT($K98,2),AZ98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BA98,IF(RIGHT($K98,2)=RIGHT(BW$39,2),SUM($AV98:BA98),0)+IF(RIGHT(BW$39,2)>RIGHT($K98,2),BA98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BB98,IF(RIGHT($K98,2)=RIGHT(BX$39,2),SUM($AV98:BB98),0)+IF(RIGHT(BX$39,2)>RIGHT($K98,2),BB98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BC98,IF(RIGHT($K98,2)=RIGHT(BY$39,2),SUM($AV98:BC98),0)+IF(RIGHT(BY$39,2)>RIGHT($K98,2),BC98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BD98,IF(RIGHT($K98,2)=RIGHT(BZ$39,2),SUM($AV98:BD98),0)+IF(RIGHT(BZ$39,2)>RIGHT($K98,2),BD98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BE98,IF(RIGHT($K98,2)=RIGHT(CA$39,2),SUM($AV98:BE98),0)+IF(RIGHT(CA$39,2)>RIGHT($K98,2),BE98,0))","v":0},null,{"$f":"+O98*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P98*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q98*KeyAssumptionsPriceControl_FO!AE$15","v":0.24039994000000001},{"$f":"+R98*KeyAssumptionsPriceControl_FO!AF$15","v":0.49409836759000009},{"$f":"+S98*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T98*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U98*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V98*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W98*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X98*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,5.4089986499999999E-3,2.1935210570775E-2,3.3052423841550008E-2,3.3052423841550008E-2,3.3052423841550008E-2,3.3052423841550008E-2,3.3052423841550008E-2,3.3052423841550008E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C99","v":"ROB - HPPS Spare Pump"},{"$f":"'[3]Capex_FO input'!D99","v":0},{"$f":"'[3]Capex_FO input'!E99","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F99","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G99","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H99","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I99","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K99","v":"2030-31"},{"$f":"'[3]Capex_FO input'!L99","v":45},{"$f":"'[3]Capex_FO input'!M99","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O99","v":0},{"$f":"'[3]Capex_FO input'!P99","v":0},{"$f":"'[3]Capex_FO input'!Q99","v":0},{"$f":"'[3]Capex_FO input'!R99","v":0},{"$f":"'[3]Capex_FO input'!S99","v":0},{"$f":"'[3]Capex_FO input'!T99","v":0},{"$f":"'[3]Capex_FO input'!U99","v":0},{"$f":"'[3]Capex_FO input'!V99","v":1.5},{"$f":"'[3]Capex_FO input'!W99","v":0},{"$f":"'[3]Capex_FO input'!X99","v":0},null,{"$f":"'[3]Capex_FO input'!Z99","v":0},{"$f":"'[3]Capex_FO input'!AA99","v":0},{"$f":"'[3]Capex_FO input'!AB99","v":0},{"$f":"'[3]Capex_FO input'!AC99","v":0},{"$f":"'[3]Capex_FO input'!AD99","v":0},{"$f":"'[3]Capex_FO input'!AE99","v":0},{"$f":"'[3]Capex_FO input'!AF99","v":0},{"$f":"'[3]Capex_FO input'!AG99","v":0},{"$f":"'[3]Capex_FO input'!AH99","v":0},{"$f":"'[3]Capex_FO input'!AI99","v":0},null,{"$f":"'[3]Capex_FO input'!AK99","v":0},{"$f":"'[3]Capex_FO input'!AL99","v":0},{"$f":"'[3]Capex_FO input'!AM99","v":0},{"$f":"'[3]Capex_FO input'!AN99","v":0},{"$f":"'[3]Capex_FO input'!AO99","v":0},{"$f":"'[3]Capex_FO input'!AP99","v":0},{"$f":"'[3]Capex_FO input'!AQ99","v":0},{"$f":"'[3]Capex_FO input'!AR99","v":0},{"$f":"'[3]Capex_FO input'!AS99","v":0},{"$f":"'[3]Capex_FO input'!AT99","v":0},null,0,0,0,0,0,0,0,1.5,0,0,null,0,0,0,0,0,0,0,1.6666666666666666E-2,3.3333333333333333E-2,3.3333333333333333E-2,null,{"$f":"+IF($K99=\"Ongoing\",AV99,IF(RIGHT($K99,2)=RIGHT(BR$39,2),SUM($AV99:AV99),0)+IF(RIGHT(BR$39,2)>RIGHT($K99,2),AV99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AW99,IF(RIGHT($K99,2)=RIGHT(BS$39,2),SUM($AV99:AW99),0)+IF(RIGHT(BS$39,2)>RIGHT($K99,2),AW99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AX99,IF(RIGHT($K99,2)=RIGHT(BT$39,2),SUM($AV99:AX99),0)+IF(RIGHT(BT$39,2)>RIGHT($K99,2),AX99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AY99,IF(RIGHT($K99,2)=RIGHT(BU$39,2),SUM($AV99:AY99),0)+IF(RIGHT(BU$39,2)>RIGHT($K99,2),AY99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AZ99,IF(RIGHT($K99,2)=RIGHT(BV$39,2),SUM($AV99:AZ99),0)+IF(RIGHT(BV$39,2)>RIGHT($K99,2),AZ99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BA99,IF(RIGHT($K99,2)=RIGHT(BW$39,2),SUM($AV99:BA99),0)+IF(RIGHT(BW$39,2)>RIGHT($K99,2),BA99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BB99,IF(RIGHT($K99,2)=RIGHT(BX$39,2),SUM($AV99:BB99),0)+IF(RIGHT(BX$39,2)>RIGHT($K99,2),BB99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BC99,IF(RIGHT($K99,2)=RIGHT(BY$39,2),SUM($AV99:BC99),0)+IF(RIGHT(BY$39,2)>RIGHT($K99,2),BC99,0))","v":1.5},{"$f":"+IF($K99=\"Ongoing\",BD99,IF(RIGHT($K99,2)=RIGHT(BZ$39,2),SUM($AV99:BD99),0)+IF(RIGHT(BZ$39,2)>RIGHT($K99,2),BD99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BE99,IF(RIGHT($K99,2)=RIGHT(CA$39,2),SUM($AV99:BE99),0)+IF(RIGHT(CA$39,2)>RIGHT($K99,2),BE99,0))","v":0},null,{"$f":"+O99*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P99*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q99*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R99*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S99*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T99*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U99*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V99*KeyAssumptionsPriceControl_FO!AJ$15","v":1.9001551220814246},{"$f":"+W99*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X99*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,4.2753490246832053E-2,8.5506980493664106E-2,8.5506980493664106E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C100","v":"ROB - HPPS VSD Replacements x 5"},{"$f":"'[3]Capex_FO input'!D100","v":0},{"$f":"'[3]Capex_FO input'!E100","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F100","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G100","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H100","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I100","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K100","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L100","v":15},{"$f":"'[3]Capex_FO input'!M100","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O100","v":0},{"$f":"'[3]Capex_FO input'!P100","v":0},{"$f":"'[3]Capex_FO input'!Q100","v":0},{"$f":"'[3]Capex_FO input'!R100","v":0},{"$f":"'[3]Capex_FO input'!S100","v":0},{"$f":"'[3]Capex_FO input'!T100","v":0},{"$f":"'[3]Capex_FO input'!U100","v":0},{"$f":"'[3]Capex_FO input'!V100","v":0},{"$f":"'[3]Capex_FO input'!W100","v":1},{"$f":"'[3]Capex_FO input'!X100","v":1},null,{"$f":"'[3]Capex_FO input'!Z100","v":0},{"$f":"'[3]Capex_FO input'!AA100","v":0},{"$f":"'[3]Capex_FO input'!AB100","v":0},{"$f":"'[3]Capex_FO input'!AC100","v":0},{"$f":"'[3]Capex_FO input'!AD100","v":0},{"$f":"'[3]Capex_FO input'!AE100","v":0},{"$f":"'[3]Capex_FO input'!AF100","v":0},{"$f":"'[3]Capex_FO input'!AG100","v":0},{"$f":"'[3]Capex_FO input'!AH100","v":0},{"$f":"'[3]Capex_FO input'!AI100","v":0},null,{"$f":"'[3]Capex_FO input'!AK100","v":0},{"$f":"'[3]Capex_FO input'!AL100","v":0},{"$f":"'[3]Capex_FO input'!AM100","v":0},{"$f":"'[3]Capex_FO input'!AN100","v":0},{"$f":"'[3]Capex_FO input'!AO100","v":0},{"$f":"'[3]Capex_FO input'!AP100","v":0},{"$f":"'[3]Capex_FO input'!AQ100","v":0},{"$f":"'[3]Capex_FO input'!AR100","v":0},{"$f":"'[3]Capex_FO input'!AS100","v":0},{"$f":"'[3]Capex_FO input'!AT100","v":0},null,0,0,0,0,0,0,0,0,1,1,null,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,null,{"$f":"+IF($K100=\"Ongoing\",AV100,IF(RIGHT($K100,2)=RIGHT(BR$39,2),SUM($AV100:AV100),0)+IF(RIGHT(BR$39,2)>RIGHT($K100,2),AV100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AW100,IF(RIGHT($K100,2)=RIGHT(BS$39,2),SUM($AV100:AW100),0)+IF(RIGHT(BS$39,2)>RIGHT($K100,2),AW100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AX100,IF(RIGHT($K100,2)=RIGHT(BT$39,2),SUM($AV100:AX100),0)+IF(RIGHT(BT$39,2)>RIGHT($K100,2),AX100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AY100,IF(RIGHT($K100,2)=RIGHT(BU$39,2),SUM($AV100:AY100),0)+IF(RIGHT(BU$39,2)>RIGHT($K100,2),AY100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AZ100,IF(RIGHT($K100,2)=RIGHT(BV$39,2),SUM($AV100:AZ100),0)+IF(RIGHT(BV$39,2)>RIGHT($K100,2),AZ100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BA100,IF(RIGHT($K100,2)=RIGHT(BW$39,2),SUM($AV100:BA100),0)+IF(RIGHT(BW$39,2)>RIGHT($K100,2),BA100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BB100,IF(RIGHT($K100,2)=RIGHT(BX$39,2),SUM($AV100:BB100),0)+IF(RIGHT(BX$39,2)>RIGHT($K100,2),BB100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BC100,IF(RIGHT($K100,2)=RIGHT(BY$39,2),SUM($AV100:BC100),0)+IF(RIGHT(BY$39,2)>RIGHT($K100,2),BC100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BD100,IF(RIGHT($K100,2)=RIGHT(BZ$39,2),SUM($AV100:BD100),0)+IF(RIGHT(BZ$39,2)>RIGHT($K100,2),BD100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BE100,IF(RIGHT($K100,2)=RIGHT(CA$39,2),SUM($AV100:BE100),0)+IF(RIGHT(CA$39,2)>RIGHT($K100,2),BE100,0))","v":2},null,{"$f":"+O100*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P100*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q100*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R100*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S100*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T100*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U100*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V100*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W100*KeyAssumptionsPriceControl_FO!AK$15","v":1.3047731838292449},{"$f":"+X100*KeyAssumptionsPriceControl_FO!AL$15","v":1.3439163793441222},null,0,0,0,0,0,0,0,0,2.9357396636158013E-2,8.8952911807558779E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C101","v":"ROB - Peak day capacity enhancement"},{"$f":"'[3]Capex_FO input'!D101","v":0},{"$f":"'[3]Capex_FO input'!E101","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F101","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G101","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H101","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I101","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K101","v":"2030-31"},{"$f":"'[3]Capex_FO input'!L101","v":45},{"$f":"'[3]Capex_FO input'!M101","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O101","v":0},{"$f":"'[3]Capex_FO input'!P101","v":0},{"$f":"'[3]Capex_FO input'!Q101","v":0},{"$f":"'[3]Capex_FO input'!R101","v":0},{"$f":"'[3]Capex_FO input'!S101","v":0},{"$f":"'[3]Capex_FO input'!T101","v":1},{"$f":"'[3]Capex_FO input'!U101","v":2},{"$f":"'[3]Capex_FO input'!V101","v":7},{"$f":"'[3]Capex_FO input'!W101","v":0},{"$f":"'[3]Capex_FO input'!X101","v":0},null,{"$f":"'[3]Capex_FO input'!Z101","v":0},{"$f":"'[3]Capex_FO input'!AA101","v":0},{"$f":"'[3]Capex_FO input'!AB101","v":0},{"$f":"'[3]Capex_FO input'!AC101","v":0},{"$f":"'[3]Capex_FO input'!AD101","v":0},{"$f":"'[3]Capex_FO input'!AE101","v":0},{"$f":"'[3]Capex_FO input'!AF101","v":0},{"$f":"'[3]Capex_FO input'!AG101","v":0},{"$f":"'[3]Capex_FO input'!AH101","v":0},{"$f":"'[3]Capex_FO input'!AI101","v":0},null,{"$f":"'[3]Capex_FO input'!AK101","v":0},{"$f":"'[3]Capex_FO input'!AL101","v":0},{"$f":"'[3]Capex_FO input'!AM101","v":0},{"$f":"'[3]Capex_FO input'!AN101","v":0},{"$f":"'[3]Capex_FO input'!AO101","v":0},{"$f":"'[3]Capex_FO input'!AP101","v":0},{"$f":"'[3]Capex_FO input'!AQ101","v":0},{"$f":"'[3]Capex_FO input'!AR101","v":0},{"$f":"'[3]Capex_FO input'!AS101","v":0},{"$f":"'[3]Capex_FO input'!AT101","v":0},null,0,0,0,0,0,1,2,7,0,0,null,0,0,0,0,0,0,0,0.1111111111111111,0.22222222222222221,0.22222222222222221,null,{"$f":"+IF($K101=\"Ongoing\",AV101,IF(RIGHT($K101,2)=RIGHT(BR$39,2),SUM($AV101:AV101),0)+IF(RIGHT(BR$39,2)>RIGHT($K101,2),AV101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AW101,IF(RIGHT($K101,2)=RIGHT(BS$39,2),SUM($AV101:AW101),0)+IF(RIGHT(BS$39,2)>RIGHT($K101,2),AW101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AX101,IF(RIGHT($K101,2)=RIGHT(BT$39,2),SUM($AV101:AX101),0)+IF(RIGHT(BT$39,2)>RIGHT($K101,2),AX101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AY101,IF(RIGHT($K101,2)=RIGHT(BU$39,2),SUM($AV101:AY101),0)+IF(RIGHT(BU$39,2)>RIGHT($K101,2),AY101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AZ101,IF(RIGHT($K101,2)=RIGHT(BV$39,2),SUM($AV101:AZ101),0)+IF(RIGHT(BV$39,2)>RIGHT($K101,2),AZ101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BA101,IF(RIGHT($K101,2)=RIGHT(BW$39,2),SUM($AV101:BA101),0)+IF(RIGHT(BW$39,2)>RIGHT($K101,2),BA101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BB101,IF(RIGHT($K101,2)=RIGHT(BX$39,2),SUM($AV101:BB101),0)+IF(RIGHT(BX$39,2)>RIGHT($K101,2),BB101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BC101,IF(RIGHT($K101,2)=RIGHT(BY$39,2),SUM($AV101:BC101),0)+IF(RIGHT(BY$39,2)>RIGHT($K101,2),BC101,0))","v":10},{"$f":"+IF($K101=\"Ongoing\",BD101,IF(RIGHT($K101,2)=RIGHT(BZ$39,2),SUM($AV101:BD101),0)+IF(RIGHT(BZ$39,2)>RIGHT($K101,2),BD101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BE101,IF(RIGHT($K101,2)=RIGHT(CA$39,2),SUM($AV101:BE101),0)+IF(RIGHT(CA$39,2)>RIGHT($K101,2),BE101,0))","v":0},null,{"$f":"+O101*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P101*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q101*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R101*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S101*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T101*KeyAssumptionsPriceControl_FO!AH$15","v":1.1940522965290001},{"$f":"+U101*KeyAssumptionsPriceControl_FO!AI$15","v":2.4597477308497404},{"$f":"+V101*KeyAssumptionsPriceControl_FO!AJ$15","v":8.8673905697133151},{"$f":"+W101*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X101*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,2.6866176671902504E-2,0.10907667728792417,0.36393728905059297,0.56345357686914244,0.56345357686914244]
[null,null,{"$f":"'[3]Capex_FO input'!C102","v":0},{"$f":"'[3]Capex_FO input'!D102","v":0},{"$f":"'[3]Capex_FO input'!E102","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F102","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G102","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H102","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I102","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K102","v":0},{"$f":"'[3]Capex_FO input'!L102","v":0},{"$f":"'[3]Capex_FO input'!M102","v":0},null,{"$f":"'[3]Capex_FO input'!O102","v":0},{"$f":"'[3]Capex_FO input'!P102","v":0},{"$f":"'[3]Capex_FO input'!Q102","v":0},{"$f":"'[3]Capex_FO input'!R102","v":0},{"$f":"'[3]Capex_FO input'!S102","v":0},{"$f":"'[3]Capex_FO input'!T102","v":0},{"$f":"'[3]Capex_FO input'!U102","v":0},{"$f":"'[3]Capex_FO input'!V102","v":0},{"$f":"'[3]Capex_FO input'!W102","v":0},{"$f":"'[3]Capex_FO input'!X102","v":0},null,{"$f":"'[3]Capex_FO input'!Z102","v":0},{"$f":"'[3]Capex_FO input'!AA102","v":0},{"$f":"'[3]Capex_FO input'!AB102","v":0},{"$f":"'[3]Capex_FO input'!AC102","v":0},{"$f":"'[3]Capex_FO input'!AD102","v":0},{"$f":"'[3]Capex_FO input'!AE102","v":0},{"$f":"'[3]Capex_FO input'!AF102","v":0},{"$f":"'[3]Capex_FO input'!AG102","v":0},{"$f":"'[3]Capex_FO input'!AH102","v":0},{"$f":"'[3]Capex_FO input'!AI102","v":0},null,{"$f":"'[3]Capex_FO input'!AK102","v":0},{"$f":"'[3]Capex_FO input'!AL102","v":0},{"$f":"'[3]Capex_FO input'!AM102","v":0},{"$f":"'[3]Capex_FO input'!AN102","v":0},{"$f":"'[3]Capex_FO input'!AO102","v":0},{"$f":"'[3]Capex_FO input'!AP102","v":0},{"$f":"'[3]Capex_FO input'!AQ102","v":0},{"$f":"'[3]Capex_FO input'!AR102","v":0},{"$f":"'[3]Capex_FO input'!AS102","v":0},{"$f":"'[3]Capex_FO input'!AT102","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K102=\"Ongoing\",AV102,IF(RIGHT($K102,2)=RIGHT(BR$39,2),SUM($AV102:AV102),0)+IF(RIGHT(BR$39,2)>RIGHT($K102,2),AV102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AW102,IF(RIGHT($K102,2)=RIGHT(BS$39,2),SUM($AV102:AW102),0)+IF(RIGHT(BS$39,2)>RIGHT($K102,2),AW102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AX102,IF(RIGHT($K102,2)=RIGHT(BT$39,2),SUM($AV102:AX102),0)+IF(RIGHT(BT$39,2)>RIGHT($K102,2),AX102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AY102,IF(RIGHT($K102,2)=RIGHT(BU$39,2),SUM($AV102:AY102),0)+IF(RIGHT(BU$39,2)>RIGHT($K102,2),AY102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AZ102,IF(RIGHT($K102,2)=RIGHT(BV$39,2),SUM($AV102:AZ102),0)+IF(RIGHT(BV$39,2)>RIGHT($K102,2),AZ102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BA102,IF(RIGHT($K102,2)=RIGHT(BW$39,2),SUM($AV102:BA102),0)+IF(RIGHT(BW$39,2)>RIGHT($K102,2),BA102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BB102,IF(RIGHT($K102,2)=RIGHT(BX$39,2),SUM($AV102:BB102),0)+IF(RIGHT(BX$39,2)>RIGHT($K102,2),BB102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BC102,IF(RIGHT($K102,2)=RIGHT(BY$39,2),SUM($AV102:BC102),0)+IF(RIGHT(BY$39,2)>RIGHT($K102,2),BC102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BD102,IF(RIGHT($K102,2)=RIGHT(BZ$39,2),SUM($AV102:BD102),0)+IF(RIGHT(BZ$39,2)>RIGHT($K102,2),BD102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BE102,IF(RIGHT($K102,2)=RIGHT(CA$39,2),SUM($AV102:BE102),0)+IF(RIGHT(CA$39,2)>RIGHT($K102,2),BE102,0))","v":0},null,{"$f":"+O102*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P102*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q102*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R102*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S102*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T102*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U102*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V102*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W102*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X102*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C103","v":0},{"$f":"'[3]Capex_FO input'!D103","v":0},{"$f":"'[3]Capex_FO input'!E103","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F103","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G103","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H103","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I103","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K103","v":0},{"$f":"'[3]Capex_FO input'!L103","v":0},{"$f":"'[3]Capex_FO input'!M103","v":0},null,{"$f":"'[3]Capex_FO input'!O103","v":0},{"$f":"'[3]Capex_FO input'!P103","v":0},{"$f":"'[3]Capex_FO input'!Q103","v":0},{"$f":"'[3]Capex_FO input'!R103","v":0},{"$f":"'[3]Capex_FO input'!S103","v":0},{"$f":"'[3]Capex_FO input'!T103","v":0},{"$f":"'[3]Capex_FO input'!U103","v":0},{"$f":"'[3]Capex_FO input'!V103","v":0},{"$f":"'[3]Capex_FO input'!W103","v":0},{"$f":"'[3]Capex_FO input'!X103","v":0},null,{"$f":"'[3]Capex_FO input'!Z103","v":0},{"$f":"'[3]Capex_FO input'!AA103","v":0},{"$f":"'[3]Capex_FO input'!AB103","v":0},{"$f":"'[3]Capex_FO input'!AC103","v":0},{"$f":"'[3]Capex_FO input'!AD103","v":0},{"$f":"'[3]Capex_FO input'!AE103","v":0},{"$f":"'[3]Capex_FO input'!AF103","v":0},{"$f":"'[3]Capex_FO input'!AG103","v":0},{"$f":"'[3]Capex_FO input'!AH103","v":0},{"$f":"'[3]Capex_FO input'!AI103","v":0},null,{"$f":"'[3]Capex_FO input'!AK103","v":0},{"$f":"'[3]Capex_FO input'!AL103","v":0},{"$f":"'[3]Capex_FO input'!AM103","v":0},{"$f":"'[3]Capex_FO input'!AN103","v":0},{"$f":"'[3]Capex_FO input'!AO103","v":0},{"$f":"'[3]Capex_FO input'!AP103","v":0},{"$f":"'[3]Capex_FO input'!AQ103","v":0},{"$f":"'[3]Capex_FO input'!AR103","v":0},{"$f":"'[3]Capex_FO input'!AS103","v":0},{"$f":"'[3]Capex_FO input'!AT103","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K103=\"Ongoing\",AV103,IF(RIGHT($K103,2)=RIGHT(BR$39,2),SUM($AV103:AV103),0)+IF(RIGHT(BR$39,2)>RIGHT($K103,2),AV103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AW103,IF(RIGHT($K103,2)=RIGHT(BS$39,2),SUM($AV103:AW103),0)+IF(RIGHT(BS$39,2)>RIGHT($K103,2),AW103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AX103,IF(RIGHT($K103,2)=RIGHT(BT$39,2),SUM($AV103:AX103),0)+IF(RIGHT(BT$39,2)>RIGHT($K103,2),AX103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AY103,IF(RIGHT($K103,2)=RIGHT(BU$39,2),SUM($AV103:AY103),0)+IF(RIGHT(BU$39,2)>RIGHT($K103,2),AY103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AZ103,IF(RIGHT($K103,2)=RIGHT(BV$39,2),SUM($AV103:AZ103),0)+IF(RIGHT(BV$39,2)>RIGHT($K103,2),AZ103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BA103,IF(RIGHT($K103,2)=RIGHT(BW$39,2),SUM($AV103:BA103),0)+IF(RIGHT(BW$39,2)>RIGHT($K103,2),BA103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BB103,IF(RIGHT($K103,2)=RIGHT(BX$39,2),SUM($AV103:BB103),0)+IF(RIGHT(BX$39,2)>RIGHT($K103,2),BB103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BC103,IF(RIGHT($K103,2)=RIGHT(BY$39,2),SUM($AV103:BC103),0)+IF(RIGHT(BY$39,2)>RIGHT($K103,2),BC103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BD103,IF(RIGHT($K103,2)=RIGHT(BZ$39,2),SUM($AV103:BD103),0)+IF(RIGHT(BZ$39,2)>RIGHT($K103,2),BD103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BE103,IF(RIGHT($K103,2)=RIGHT(CA$39,2),SUM($AV103:BE103),0)+IF(RIGHT(CA$39,2)>RIGHT($K103,2),BE103,0))","v":0},null,{"$f":"+O103*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P103*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q103*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R103*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S103*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T103*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U103*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V103*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W103*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X103*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C104","v":0},{"$f":"'[3]Capex_FO input'!D104","v":0},{"$f":"'[3]Capex_FO input'!E104","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F104","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G104","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H104","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I104","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K104","v":0},{"$f":"'[3]Capex_FO input'!L104","v":0},{"$f":"'[3]Capex_FO input'!M104","v":0},null,{"$f":"'[3]Capex_FO input'!O104","v":0},{"$f":"'[3]Capex_FO input'!P104","v":0},{"$f":"'[3]Capex_FO input'!Q104","v":0},{"$f":"'[3]Capex_FO input'!R104","v":0},{"$f":"'[3]Capex_FO input'!S104","v":0},{"$f":"'[3]Capex_FO input'!T104","v":0},{"$f":"'[3]Capex_FO input'!U104","v":0},{"$f":"'[3]Capex_FO input'!V104","v":0},{"$f":"'[3]Capex_FO input'!W104","v":0},{"$f":"'[3]Capex_FO input'!X104","v":0},null,{"$f":"'[3]Capex_FO input'!Z104","v":0},{"$f":"'[3]Capex_FO input'!AA104","v":0},{"$f":"'[3]Capex_FO input'!AB104","v":0},{"$f":"'[3]Capex_FO input'!AC104","v":0},{"$f":"'[3]Capex_FO input'!AD104","v":0},{"$f":"'[3]Capex_FO input'!AE104","v":0},{"$f":"'[3]Capex_FO input'!AF104","v":0},{"$f":"'[3]Capex_FO input'!AG104","v":0},{"$f":"'[3]Capex_FO input'!AH104","v":0},{"$f":"'[3]Capex_FO input'!AI104","v":0},null,{"$f":"'[3]Capex_FO input'!AK104","v":0},{"$f":"'[3]Capex_FO input'!AL104","v":0},{"$f":"'[3]Capex_FO input'!AM104","v":0},{"$f":"'[3]Capex_FO input'!AN104","v":0},{"$f":"'[3]Capex_FO input'!AO104","v":0},{"$f":"'[3]Capex_FO input'!AP104","v":0},{"$f":"'[3]Capex_FO input'!AQ104","v":0},{"$f":"'[3]Capex_FO input'!AR104","v":0},{"$f":"'[3]Capex_FO input'!AS104","v":0},{"$f":"'[3]Capex_FO input'!AT104","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K104=\"Ongoing\",AV104,IF(RIGHT($K104,2)=RIGHT(BR$39,2),SUM($AV104:AV104),0)+IF(RIGHT(BR$39,2)>RIGHT($K104,2),AV104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AW104,IF(RIGHT($K104,2)=RIGHT(BS$39,2),SUM($AV104:AW104),0)+IF(RIGHT(BS$39,2)>RIGHT($K104,2),AW104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AX104,IF(RIGHT($K104,2)=RIGHT(BT$39,2),SUM($AV104:AX104),0)+IF(RIGHT(BT$39,2)>RIGHT($K104,2),AX104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AY104,IF(RIGHT($K104,2)=RIGHT(BU$39,2),SUM($AV104:AY104),0)+IF(RIGHT(BU$39,2)>RIGHT($K104,2),AY104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AZ104,IF(RIGHT($K104,2)=RIGHT(BV$39,2),SUM($AV104:AZ104),0)+IF(RIGHT(BV$39,2)>RIGHT($K104,2),AZ104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BA104,IF(RIGHT($K104,2)=RIGHT(BW$39,2),SUM($AV104:BA104),0)+IF(RIGHT(BW$39,2)>RIGHT($K104,2),BA104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BB104,IF(RIGHT($K104,2)=RIGHT(BX$39,2),SUM($AV104:BB104),0)+IF(RIGHT(BX$39,2)>RIGHT($K104,2),BB104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BC104,IF(RIGHT($K104,2)=RIGHT(BY$39,2),SUM($AV104:BC104),0)+IF(RIGHT(BY$39,2)>RIGHT($K104,2),BC104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BD104,IF(RIGHT($K104,2)=RIGHT(BZ$39,2),SUM($AV104:BD104),0)+IF(RIGHT(BZ$39,2)>RIGHT($K104,2),BD104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BE104,IF(RIGHT($K104,2)=RIGHT(CA$39,2),SUM($AV104:BE104),0)+IF(RIGHT(CA$39,2)>RIGHT($K104,2),BE104,0))","v":0},null,{"$f":"+O104*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P104*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q104*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R104*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S104*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T104*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U104*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V104*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W104*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X104*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C105","v":0},{"$f":"'[3]Capex_FO input'!D105","v":0},{"$f":"'[3]Capex_FO input'!E105","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F105","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G105","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H105","v":0},{"$f":"'[3]Capex_FO input'!I105","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K105","v":0},{"$f":"'[3]Capex_FO input'!L105","v":0},{"$f":"'[3]Capex_FO input'!M105","v":0},null,{"$f":"'[3]Capex_FO input'!O105","v":0},{"$f":"'[3]Capex_FO input'!P105","v":0},{"$f":"'[3]Capex_FO input'!Q105","v":0},{"$f":"'[3]Capex_FO input'!R105","v":0},{"$f":"'[3]Capex_FO input'!S105","v":0},{"$f":"'[3]Capex_FO input'!T105","v":0},{"$f":"'[3]Capex_FO input'!U105","v":0},{"$f":"'[3]Capex_FO input'!V105","v":0},{"$f":"'[3]Capex_FO input'!W105","v":0},{"$f":"'[3]Capex_FO input'!X105","v":0},null,{"$f":"'[3]Capex_FO input'!Z105","v":0},{"$f":"'[3]Capex_FO input'!AA105","v":0},{"$f":"'[3]Capex_FO input'!AB105","v":0},{"$f":"'[3]Capex_FO input'!AC105","v":0},{"$f":"'[3]Capex_FO input'!AD105","v":0},{"$f":"'[3]Capex_FO input'!AE105","v":0},{"$f":"'[3]Capex_FO input'!AF105","v":0},{"$f":"'[3]Capex_FO input'!AG105","v":0},{"$f":"'[3]Capex_FO input'!AH105","v":0},{"$f":"'[3]Capex_FO input'!AI105","v":0},null,{"$f":"'[3]Capex_FO input'!AK105","v":0},{"$f":"'[3]Capex_FO input'!AL105","v":0},{"$f":"'[3]Capex_FO input'!AM105","v":0},{"$f":"'[3]Capex_FO input'!AN105","v":0},{"$f":"'[3]Capex_FO input'!AO105","v":0},{"$f":"'[3]Capex_FO input'!AP105","v":0},{"$f":"'[3]Capex_FO input'!AQ105","v":0},{"$f":"'[3]Capex_FO input'!AR105","v":0},{"$f":"'[3]Capex_FO input'!AS105","v":0},{"$f":"'[3]Capex_FO input'!AT105","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K105=\"Ongoing\",AV105,IF(RIGHT($K105,2)=RIGHT(BR$39,2),SUM($AV105:AV105),0)+IF(RIGHT(BR$39,2)>RIGHT($K105,2),AV105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AW105,IF(RIGHT($K105,2)=RIGHT(BS$39,2),SUM($AV105:AW105),0)+IF(RIGHT(BS$39,2)>RIGHT($K105,2),AW105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AX105,IF(RIGHT($K105,2)=RIGHT(BT$39,2),SUM($AV105:AX105),0)+IF(RIGHT(BT$39,2)>RIGHT($K105,2),AX105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AY105,IF(RIGHT($K105,2)=RIGHT(BU$39,2),SUM($AV105:AY105),0)+IF(RIGHT(BU$39,2)>RIGHT($K105,2),AY105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AZ105,IF(RIGHT($K105,2)=RIGHT(BV$39,2),SUM($AV105:AZ105),0)+IF(RIGHT(BV$39,2)>RIGHT($K105,2),AZ105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BA105,IF(RIGHT($K105,2)=RIGHT(BW$39,2),SUM($AV105:BA105),0)+IF(RIGHT(BW$39,2)>RIGHT($K105,2),BA105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BB105,IF(RIGHT($K105,2)=RIGHT(BX$39,2),SUM($AV105:BB105),0)+IF(RIGHT(BX$39,2)>RIGHT($K105,2),BB105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BC105,IF(RIGHT($K105,2)=RIGHT(BY$39,2),SUM($AV105:BC105),0)+IF(RIGHT(BY$39,2)>RIGHT($K105,2),BC105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BD105,IF(RIGHT($K105,2)=RIGHT(BZ$39,2),SUM($AV105:BD105),0)+IF(RIGHT(BZ$39,2)>RIGHT($K105,2),BD105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BE105,IF(RIGHT($K105,2)=RIGHT(CA$39,2),SUM($AV105:BE105),0)+IF(RIGHT(CA$39,2)>RIGHT($K105,2),BE105,0))","v":0},null,{"$f":"+O105*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P105*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q105*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R105*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S105*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T105*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U105*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V105*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W105*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X105*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C106","v":0},{"$f":"'[3]Capex_FO input'!D106","v":0},{"$f":"'[3]Capex_FO input'!E106","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F106","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G106","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H106","v":0},{"$f":"'[3]Capex_FO input'!I106","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K106","v":0},{"$f":"'[3]Capex_FO input'!L106","v":0},{"$f":"'[3]Capex_FO input'!M106","v":0},null,{"$f":"'[3]Capex_FO input'!O106","v":0},{"$f":"'[3]Capex_FO input'!P106","v":0},{"$f":"'[3]Capex_FO input'!Q106","v":0},{"$f":"'[3]Capex_FO input'!R106","v":0},{"$f":"'[3]Capex_FO input'!S106","v":0},{"$f":"'[3]Capex_FO input'!T106","v":0},{"$f":"'[3]Capex_FO input'!U106","v":0},{"$f":"'[3]Capex_FO input'!V106","v":0},{"$f":"'[3]Capex_FO input'!W106","v":0},{"$f":"'[3]Capex_FO input'!X106","v":0},null,{"$f":"'[3]Capex_FO input'!Z106","v":0},{"$f":"'[3]Capex_FO input'!AA106","v":0},{"$f":"'[3]Capex_FO input'!AB106","v":0},{"$f":"'[3]Capex_FO input'!AC106","v":0},{"$f":"'[3]Capex_FO input'!AD106","v":0},{"$f":"'[3]Capex_FO input'!AE106","v":0},{"$f":"'[3]Capex_FO input'!AF106","v":0},{"$f":"'[3]Capex_FO input'!AG106","v":0},{"$f":"'[3]Capex_FO input'!AH106","v":0},{"$f":"'[3]Capex_FO input'!AI106","v":0},null,{"$f":"'[3]Capex_FO input'!AK106","v":0},{"$f":"'[3]Capex_FO input'!AL106","v":0},{"$f":"'[3]Capex_FO input'!AM106","v":0},{"$f":"'[3]Capex_FO input'!AN106","v":0},{"$f":"'[3]Capex_FO input'!AO106","v":0},{"$f":"'[3]Capex_FO input'!AP106","v":0},{"$f":"'[3]Capex_FO input'!AQ106","v":0},{"$f":"'[3]Capex_FO input'!AR106","v":0},{"$f":"'[3]Capex_FO input'!AS106","v":0},{"$f":"'[3]Capex_FO input'!AT106","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K106=\"Ongoing\",AV106,IF(RIGHT($K106,2)=RIGHT(BR$39,2),SUM($AV106:AV106),0)+IF(RIGHT(BR$39,2)>RIGHT($K106,2),AV106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AW106,IF(RIGHT($K106,2)=RIGHT(BS$39,2),SUM($AV106:AW106),0)+IF(RIGHT(BS$39,2)>RIGHT($K106,2),AW106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AX106,IF(RIGHT($K106,2)=RIGHT(BT$39,2),SUM($AV106:AX106),0)+IF(RIGHT(BT$39,2)>RIGHT($K106,2),AX106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AY106,IF(RIGHT($K106,2)=RIGHT(BU$39,2),SUM($AV106:AY106),0)+IF(RIGHT(BU$39,2)>RIGHT($K106,2),AY106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AZ106,IF(RIGHT($K106,2)=RIGHT(BV$39,2),SUM($AV106:AZ106),0)+IF(RIGHT(BV$39,2)>RIGHT($K106,2),AZ106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BA106,IF(RIGHT($K106,2)=RIGHT(BW$39,2),SUM($AV106:BA106),0)+IF(RIGHT(BW$39,2)>RIGHT($K106,2),BA106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BB106,IF(RIGHT($K106,2)=RIGHT(BX$39,2),SUM($AV106:BB106),0)+IF(RIGHT(BX$39,2)>RIGHT($K106,2),BB106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BC106,IF(RIGHT($K106,2)=RIGHT(BY$39,2),SUM($AV106:BC106),0)+IF(RIGHT(BY$39,2)>RIGHT($K106,2),BC106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BD106,IF(RIGHT($K106,2)=RIGHT(BZ$39,2),SUM($AV106:BD106),0)+IF(RIGHT(BZ$39,2)>RIGHT($K106,2),BD106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BE106,IF(RIGHT($K106,2)=RIGHT(CA$39,2),SUM($AV106:BE106),0)+IF(RIGHT(CA$39,2)>RIGHT($K106,2),BE106,0))","v":0},null,{"$f":"+O106*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P106*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q106*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R106*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S106*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T106*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U106*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V106*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W106*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X106*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C107","v":0},{"$f":"'[3]Capex_FO input'!D107","v":0},{"$f":"'[3]Capex_FO input'!E107","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F107","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G107","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H107","v":0},{"$f":"'[3]Capex_FO input'!I107","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K107","v":0},{"$f":"'[3]Capex_FO input'!L107","v":0},{"$f":"'[3]Capex_FO input'!M107","v":0},null,{"$f":"'[3]Capex_FO input'!O107","v":0},{"$f":"'[3]Capex_FO input'!P107","v":0},{"$f":"'[3]Capex_FO input'!Q107","v":0},{"$f":"'[3]Capex_FO input'!R107","v":0},{"$f":"'[3]Capex_FO input'!S107","v":0},{"$f":"'[3]Capex_FO input'!T107","v":0},{"$f":"'[3]Capex_FO input'!U107","v":0},{"$f":"'[3]Capex_FO input'!V107","v":0},{"$f":"'[3]Capex_FO input'!W107","v":0},{"$f":"'[3]Capex_FO input'!X107","v":0},null,{"$f":"'[3]Capex_FO input'!Z107","v":0},{"$f":"'[3]Capex_FO input'!AA107","v":0},{"$f":"'[3]Capex_FO input'!AB107","v":0},{"$f":"'[3]Capex_FO input'!AC107","v":0},{"$f":"'[3]Capex_FO input'!AD107","v":0},{"$f":"'[3]Capex_FO input'!AE107","v":0},{"$f":"'[3]Capex_FO input'!AF107","v":0},{"$f":"'[3]Capex_FO input'!AG107","v":0},{"$f":"'[3]Capex_FO input'!AH107","v":0},{"$f":"'[3]Capex_FO input'!AI107","v":0},null,{"$f":"'[3]Capex_FO input'!AK107","v":0},{"$f":"'[3]Capex_FO input'!AL107","v":0},{"$f":"'[3]Capex_FO input'!AM107","v":0},{"$f":"'[3]Capex_FO input'!AN107","v":0},{"$f":"'[3]Capex_FO input'!AO107","v":0},{"$f":"'[3]Capex_FO input'!AP107","v":0},{"$f":"'[3]Capex_FO input'!AQ107","v":0},{"$f":"'[3]Capex_FO input'!AR107","v":0},{"$f":"'[3]Capex_FO input'!AS107","v":0},{"$f":"'[3]Capex_FO input'!AT107","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K107=\"Ongoing\",AV107,IF(RIGHT($K107,2)=RIGHT(BR$39,2),SUM($AV107:AV107),0)+IF(RIGHT(BR$39,2)>RIGHT($K107,2),AV107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AW107,IF(RIGHT($K107,2)=RIGHT(BS$39,2),SUM($AV107:AW107),0)+IF(RIGHT(BS$39,2)>RIGHT($K107,2),AW107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AX107,IF(RIGHT($K107,2)=RIGHT(BT$39,2),SUM($AV107:AX107),0)+IF(RIGHT(BT$39,2)>RIGHT($K107,2),AX107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AY107,IF(RIGHT($K107,2)=RIGHT(BU$39,2),SUM($AV107:AY107),0)+IF(RIGHT(BU$39,2)>RIGHT($K107,2),AY107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AZ107,IF(RIGHT($K107,2)=RIGHT(BV$39,2),SUM($AV107:AZ107),0)+IF(RIGHT(BV$39,2)>RIGHT($K107,2),AZ107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BA107,IF(RIGHT($K107,2)=RIGHT(BW$39,2),SUM($AV107:BA107),0)+IF(RIGHT(BW$39,2)>RIGHT($K107,2),BA107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BB107,IF(RIGHT($K107,2)=RIGHT(BX$39,2),SUM($AV107:BB107),0)+IF(RIGHT(BX$39,2)>RIGHT($K107,2),BB107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BC107,IF(RIGHT($K107,2)=RIGHT(BY$39,2),SUM($AV107:BC107),0)+IF(RIGHT(BY$39,2)>RIGHT($K107,2),BC107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BD107,IF(RIGHT($K107,2)=RIGHT(BZ$39,2),SUM($AV107:BD107),0)+IF(RIGHT(BZ$39,2)>RIGHT($K107,2),BD107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BE107,IF(RIGHT($K107,2)=RIGHT(CA$39,2),SUM($AV107:BE107),0)+IF(RIGHT(CA$39,2)>RIGHT($K107,2),BE107,0))","v":0},null,{"$f":"+O107*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P107*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q107*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R107*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S107*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T107*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U107*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V107*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W107*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X107*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C108","v":0},{"$f":"'[3]Capex_FO input'!D108","v":0},{"$f":"'[3]Capex_FO input'!E108","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F108","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G108","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H108","v":0},{"$f":"'[3]Capex_FO input'!I108","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K108","v":0},{"$f":"'[3]Capex_FO input'!L108","v":0},{"$f":"'[3]Capex_FO input'!M108","v":0},null,{"$f":"'[3]Capex_FO input'!O108","v":0},{"$f":"'[3]Capex_FO input'!P108","v":0},{"$f":"'[3]Capex_FO input'!Q108","v":0},{"$f":"'[3]Capex_FO input'!R108","v":0},{"$f":"'[3]Capex_FO input'!S108","v":0},{"$f":"'[3]Capex_FO input'!T108","v":0},{"$f":"'[3]Capex_FO input'!U108","v":0},{"$f":"'[3]Capex_FO input'!V108","v":0},{"$f":"'[3]Capex_FO input'!W108","v":0},{"$f":"'[3]Capex_FO input'!X108","v":0},null,{"$f":"'[3]Capex_FO input'!Z108","v":0},{"$f":"'[3]Capex_FO input'!AA108","v":0},{"$f":"'[3]Capex_FO input'!AB108","v":0},{"$f":"'[3]Capex_FO input'!AC108","v":0},{"$f":"'[3]Capex_FO input'!AD108","v":0},{"$f":"'[3]Capex_FO input'!AE108","v":0},{"$f":"'[3]Capex_FO input'!AF108","v":0},{"$f":"'[3]Capex_FO input'!AG108","v":0},{"$f":"'[3]Capex_FO input'!AH108","v":0},{"$f":"'[3]Capex_FO input'!AI108","v":0},null,{"$f":"'[3]Capex_FO input'!AK108","v":0},{"$f":"'[3]Capex_FO input'!AL108","v":0},{"$f":"'[3]Capex_FO input'!AM108","v":0},{"$f":"'[3]Capex_FO input'!AN108","v":0},{"$f":"'[3]Capex_FO input'!AO108","v":0},{"$f":"'[3]Capex_FO input'!AP108","v":0},{"$f":"'[3]Capex_FO input'!AQ108","v":0},{"$f":"'[3]Capex_FO input'!AR108","v":0},{"$f":"'[3]Capex_FO input'!AS108","v":0},{"$f":"'[3]Capex_FO input'!AT108","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K108=\"Ongoing\",AV108,IF(RIGHT($K108,2)=RIGHT(BR$39,2),SUM($AV108:AV108),0)+IF(RIGHT(BR$39,2)>RIGHT($K108,2),AV108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AW108,IF(RIGHT($K108,2)=RIGHT(BS$39,2),SUM($AV108:AW108),0)+IF(RIGHT(BS$39,2)>RIGHT($K108,2),AW108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AX108,IF(RIGHT($K108,2)=RIGHT(BT$39,2),SUM($AV108:AX108),0)+IF(RIGHT(BT$39,2)>RIGHT($K108,2),AX108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AY108,IF(RIGHT($K108,2)=RIGHT(BU$39,2),SUM($AV108:AY108),0)+IF(RIGHT(BU$39,2)>RIGHT($K108,2),AY108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AZ108,IF(RIGHT($K108,2)=RIGHT(BV$39,2),SUM($AV108:AZ108),0)+IF(RIGHT(BV$39,2)>RIGHT($K108,2),AZ108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BA108,IF(RIGHT($K108,2)=RIGHT(BW$39,2),SUM($AV108:BA108),0)+IF(RIGHT(BW$39,2)>RIGHT($K108,2),BA108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BB108,IF(RIGHT($K108,2)=RIGHT(BX$39,2),SUM($AV108:BB108),0)+IF(RIGHT(BX$39,2)>RIGHT($K108,2),BB108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BC108,IF(RIGHT($K108,2)=RIGHT(BY$39,2),SUM($AV108:BC108),0)+IF(RIGHT(BY$39,2)>RIGHT($K108,2),BC108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BD108,IF(RIGHT($K108,2)=RIGHT(BZ$39,2),SUM($AV108:BD108),0)+IF(RIGHT(BZ$39,2)>RIGHT($K108,2),BD108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BE108,IF(RIGHT($K108,2)=RIGHT(CA$39,2),SUM($AV108:BE108),0)+IF(RIGHT(CA$39,2)>RIGHT($K108,2),BE108,0))","v":0},null,{"$f":"+O108*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P108*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q108*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R108*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S108*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T108*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U108*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V108*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W108*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X108*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C109","v":0},{"$f":"'[3]Capex_FO input'!D109","v":0},{"$f":"'[3]Capex_FO input'!E109","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F109","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G109","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H109","v":0},{"$f":"'[3]Capex_FO input'!I109","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K109","v":0},{"$f":"'[3]Capex_FO input'!L109","v":0},{"$f":"'[3]Capex_FO input'!M109","v":0},null,{"$f":"'[3]Capex_FO input'!O109","v":0},{"$f":"'[3]Capex_FO input'!P109","v":0},{"$f":"'[3]Capex_FO input'!Q109","v":0},{"$f":"'[3]Capex_FO input'!R109","v":0},{"$f":"'[3]Capex_FO input'!S109","v":0},{"$f":"'[3]Capex_FO input'!T109","v":0},{"$f":"'[3]Capex_FO input'!U109","v":0},{"$f":"'[3]Capex_FO input'!V109","v":0},{"$f":"'[3]Capex_FO input'!W109","v":0},{"$f":"'[3]Capex_FO input'!X109","v":0},null,{"$f":"'[3]Capex_FO input'!Z109","v":0},{"$f":"'[3]Capex_FO input'!AA109","v":0},{"$f":"'[3]Capex_FO input'!AB109","v":0},{"$f":"'[3]Capex_FO input'!AC109","v":0},{"$f":"'[3]Capex_FO input'!AD109","v":0},{"$f":"'[3]Capex_FO input'!AE109","v":0},{"$f":"'[3]Capex_FO input'!AF109","v":0},{"$f":"'[3]Capex_FO input'!AG109","v":0},{"$f":"'[3]Capex_FO input'!AH109","v":0},{"$f":"'[3]Capex_FO input'!AI109","v":0},null,{"$f":"'[3]Capex_FO input'!AK109","v":0},{"$f":"'[3]Capex_FO input'!AL109","v":0},{"$f":"'[3]Capex_FO input'!AM109","v":0},{"$f":"'[3]Capex_FO input'!AN109","v":0},{"$f":"'[3]Capex_FO input'!AO109","v":0},{"$f":"'[3]Capex_FO input'!AP109","v":0},{"$f":"'[3]Capex_FO input'!AQ109","v":0},{"$f":"'[3]Capex_FO input'!AR109","v":0},{"$f":"'[3]Capex_FO input'!AS109","v":0},{"$f":"'[3]Capex_FO input'!AT109","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K109=\"Ongoing\",AV109,IF(RIGHT($K109,2)=RIGHT(BR$39,2),SUM($AV109:AV109),0)+IF(RIGHT(BR$39,2)>RIGHT($K109,2),AV109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AW109,IF(RIGHT($K109,2)=RIGHT(BS$39,2),SUM($AV109:AW109),0)+IF(RIGHT(BS$39,2)>RIGHT($K109,2),AW109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AX109,IF(RIGHT($K109,2)=RIGHT(BT$39,2),SUM($AV109:AX109),0)+IF(RIGHT(BT$39,2)>RIGHT($K109,2),AX109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AY109,IF(RIGHT($K109,2)=RIGHT(BU$39,2),SUM($AV109:AY109),0)+IF(RIGHT(BU$39,2)>RIGHT($K109,2),AY109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AZ109,IF(RIGHT($K109,2)=RIGHT(BV$39,2),SUM($AV109:AZ109),0)+IF(RIGHT(BV$39,2)>RIGHT($K109,2),AZ109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BA109,IF(RIGHT($K109,2)=RIGHT(BW$39,2),SUM($AV109:BA109),0)+IF(RIGHT(BW$39,2)>RIGHT($K109,2),BA109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BB109,IF(RIGHT($K109,2)=RIGHT(BX$39,2),SUM($AV109:BB109),0)+IF(RIGHT(BX$39,2)>RIGHT($K109,2),BB109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BC109,IF(RIGHT($K109,2)=RIGHT(BY$39,2),SUM($AV109:BC109),0)+IF(RIGHT(BY$39,2)>RIGHT($K109,2),BC109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BD109,IF(RIGHT($K109,2)=RIGHT(BZ$39,2),SUM($AV109:BD109),0)+IF(RIGHT(BZ$39,2)>RIGHT($K109,2),BD109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BE109,IF(RIGHT($K109,2)=RIGHT(CA$39,2),SUM($AV109:BE109),0)+IF(RIGHT(CA$39,2)>RIGHT($K109,2),BE109,0))","v":0},null,{"$f":"+O109*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P109*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q109*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R109*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S109*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T109*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U109*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V109*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W109*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X109*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C110","v":0},{"$f":"'[3]Capex_FO input'!D110","v":0},{"$f":"'[3]Capex_FO input'!E110","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F110","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G110","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H110","v":0},{"$f":"'[3]Capex_FO input'!I110","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K110","v":0},{"$f":"'[3]Capex_FO input'!L110","v":0},{"$f":"'[3]Capex_FO input'!M110","v":0},null,{"$f":"'[3]Capex_FO input'!O110","v":0},{"$f":"'[3]Capex_FO input'!P110","v":0},{"$f":"'[3]Capex_FO input'!Q110","v":0},{"$f":"'[3]Capex_FO input'!R110","v":0},{"$f":"'[3]Capex_FO input'!S110","v":0},{"$f":"'[3]Capex_FO input'!T110","v":0},{"$f":"'[3]Capex_FO input'!U110","v":0},{"$f":"'[3]Capex_FO input'!V110","v":0},{"$f":"'[3]Capex_FO input'!W110","v":0},{"$f":"'[3]Capex_FO input'!X110","v":0},null,{"$f":"'[3]Capex_FO input'!Z110","v":0},{"$f":"'[3]Capex_FO input'!AA110","v":0},{"$f":"'[3]Capex_FO input'!AB110","v":0},{"$f":"'[3]Capex_FO input'!AC110","v":0},{"$f":"'[3]Capex_FO input'!AD110","v":0},{"$f":"'[3]Capex_FO input'!AE110","v":0},{"$f":"'[3]Capex_FO input'!AF110","v":0},{"$f":"'[3]Capex_FO input'!AG110","v":0},{"$f":"'[3]Capex_FO input'!AH110","v":0},{"$f":"'[3]Capex_FO input'!AI110","v":0},null,{"$f":"'[3]Capex_FO input'!AK110","v":0},{"$f":"'[3]Capex_FO input'!AL110","v":0},{"$f":"'[3]Capex_FO input'!AM110","v":0},{"$f":"'[3]Capex_FO input'!AN110","v":0},{"$f":"'[3]Capex_FO input'!AO110","v":0},{"$f":"'[3]Capex_FO input'!AP110","v":0},{"$f":"'[3]Capex_FO input'!AQ110","v":0},{"$f":"'[3]Capex_FO input'!AR110","v":0},{"$f":"'[3]Capex_FO input'!AS110","v":0},{"$f":"'[3]Capex_FO input'!AT110","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K110=\"Ongoing\",AV110,IF(RIGHT($K110,2)=RIGHT(BR$39,2),SUM($AV110:AV110),0)+IF(RIGHT(BR$39,2)>RIGHT($K110,2),AV110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AW110,IF(RIGHT($K110,2)=RIGHT(BS$39,2),SUM($AV110:AW110),0)+IF(RIGHT(BS$39,2)>RIGHT($K110,2),AW110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AX110,IF(RIGHT($K110,2)=RIGHT(BT$39,2),SUM($AV110:AX110),0)+IF(RIGHT(BT$39,2)>RIGHT($K110,2),AX110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AY110,IF(RIGHT($K110,2)=RIGHT(BU$39,2),SUM($AV110:AY110),0)+IF(RIGHT(BU$39,2)>RIGHT($K110,2),AY110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AZ110,IF(RIGHT($K110,2)=RIGHT(BV$39,2),SUM($AV110:AZ110),0)+IF(RIGHT(BV$39,2)>RIGHT($K110,2),AZ110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BA110,IF(RIGHT($K110,2)=RIGHT(BW$39,2),SUM($AV110:BA110),0)+IF(RIGHT(BW$39,2)>RIGHT($K110,2),BA110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BB110,IF(RIGHT($K110,2)=RIGHT(BX$39,2),SUM($AV110:BB110),0)+IF(RIGHT(BX$39,2)>RIGHT($K110,2),BB110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BC110,IF(RIGHT($K110,2)=RIGHT(BY$39,2),SUM($AV110:BC110),0)+IF(RIGHT(BY$39,2)>RIGHT($K110,2),BC110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BD110,IF(RIGHT($K110,2)=RIGHT(BZ$39,2),SUM($AV110:BD110),0)+IF(RIGHT(BZ$39,2)>RIGHT($K110,2),BD110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BE110,IF(RIGHT($K110,2)=RIGHT(CA$39,2),SUM($AV110:BE110),0)+IF(RIGHT(CA$39,2)>RIGHT($K110,2),BE110,0))","v":0},null,{"$f":"+O110*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P110*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q110*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R110*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S110*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T110*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U110*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V110*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W110*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X110*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C111","v":0},{"$f":"'[3]Capex_FO input'!D111","v":0},{"$f":"'[3]Capex_FO input'!E111","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F111","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G111","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H111","v":0},{"$f":"'[3]Capex_FO input'!I111","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K111","v":0},{"$f":"'[3]Capex_FO input'!L111","v":0},{"$f":"'[3]Capex_FO input'!M111","v":0},null,{"$f":"'[3]Capex_FO input'!O111","v":0},{"$f":"'[3]Capex_FO input'!P111","v":0},{"$f":"'[3]Capex_FO input'!Q111","v":0},{"$f":"'[3]Capex_FO input'!R111","v":0},{"$f":"'[3]Capex_FO input'!S111","v":0},{"$f":"'[3]Capex_FO input'!T111","v":0},{"$f":"'[3]Capex_FO input'!U111","v":0},{"$f":"'[3]Capex_FO input'!V111","v":0},{"$f":"'[3]Capex_FO input'!W111","v":0},{"$f":"'[3]Capex_FO input'!X111","v":0},null,{"$f":"'[3]Capex_FO input'!Z111","v":0},{"$f":"'[3]Capex_FO input'!AA111","v":0},{"$f":"'[3]Capex_FO input'!AB111","v":0},{"$f":"'[3]Capex_FO input'!AC111","v":0},{"$f":"'[3]Capex_FO input'!AD111","v":0},{"$f":"'[3]Capex_FO input'!AE111","v":0},{"$f":"'[3]Capex_FO input'!AF111","v":0},{"$f":"'[3]Capex_FO input'!AG111","v":0},{"$f":"'[3]Capex_FO input'!AH111","v":0},{"$f":"'[3]Capex_FO input'!AI111","v":0},null,{"$f":"'[3]Capex_FO input'!AK111","v":0},{"$f":"'[3]Capex_FO input'!AL111","v":0},{"$f":"'[3]Capex_FO input'!AM111","v":0},{"$f":"'[3]Capex_FO input'!AN111","v":0},{"$f":"'[3]Capex_FO input'!AO111","v":0},{"$f":"'[3]Capex_FO input'!AP111","v":0},{"$f":"'[3]Capex_FO input'!AQ111","v":0},{"$f":"'[3]Capex_FO input'!AR111","v":0},{"$f":"'[3]Capex_FO input'!AS111","v":0},{"$f":"'[3]Capex_FO input'!AT111","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K111=\"Ongoing\",AV111,IF(RIGHT($K111,2)=RIGHT(BR$39,2),SUM($AV111:AV111),0)+IF(RIGHT(BR$39,2)>RIGHT($K111,2),AV111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AW111,IF(RIGHT($K111,2)=RIGHT(BS$39,2),SUM($AV111:AW111),0)+IF(RIGHT(BS$39,2)>RIGHT($K111,2),AW111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AX111,IF(RIGHT($K111,2)=RIGHT(BT$39,2),SUM($AV111:AX111),0)+IF(RIGHT(BT$39,2)>RIGHT($K111,2),AX111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AY111,IF(RIGHT($K111,2)=RIGHT(BU$39,2),SUM($AV111:AY111),0)+IF(RIGHT(BU$39,2)>RIGHT($K111,2),AY111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AZ111,IF(RIGHT($K111,2)=RIGHT(BV$39,2),SUM($AV111:AZ111),0)+IF(RIGHT(BV$39,2)>RIGHT($K111,2),AZ111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BA111,IF(RIGHT($K111,2)=RIGHT(BW$39,2),SUM($AV111:BA111),0)+IF(RIGHT(BW$39,2)>RIGHT($K111,2),BA111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BB111,IF(RIGHT($K111,2)=RIGHT(BX$39,2),SUM($AV111:BB111),0)+IF(RIGHT(BX$39,2)>RIGHT($K111,2),BB111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BC111,IF(RIGHT($K111,2)=RIGHT(BY$39,2),SUM($AV111:BC111),0)+IF(RIGHT(BY$39,2)>RIGHT($K111,2),BC111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BD111,IF(RIGHT($K111,2)=RIGHT(BZ$39,2),SUM($AV111:BD111),0)+IF(RIGHT(BZ$39,2)>RIGHT($K111,2),BD111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BE111,IF(RIGHT($K111,2)=RIGHT(CA$39,2),SUM($AV111:BE111),0)+IF(RIGHT(CA$39,2)>RIGHT($K111,2),BE111,0))","v":0},null,{"$f":"+O111*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P111*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q111*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R111*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S111*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T111*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U111*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V111*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W111*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X111*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C112","v":0},{"$f":"'[3]Capex_FO input'!D112","v":0},{"$f":"'[3]Capex_FO input'!E112","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F112","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G112","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H112","v":0},{"$f":"'[3]Capex_FO input'!I112","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K112","v":0},{"$f":"'[3]Capex_FO input'!L112","v":0},{"$f":"'[3]Capex_FO input'!M112","v":0},null,{"$f":"'[3]Capex_FO input'!O112","v":0},{"$f":"'[3]Capex_FO input'!P112","v":0},{"$f":"'[3]Capex_FO input'!Q112","v":0},{"$f":"'[3]Capex_FO input'!R112","v":0},{"$f":"'[3]Capex_FO input'!S112","v":0},{"$f":"'[3]Capex_FO input'!T112","v":0},{"$f":"'[3]Capex_FO input'!U112","v":0},{"$f":"'[3]Capex_FO input'!V112","v":0},{"$f":"'[3]Capex_FO input'!W112","v":0},{"$f":"'[3]Capex_FO input'!X112","v":0},null,{"$f":"'[3]Capex_FO input'!Z112","v":0},{"$f":"'[3]Capex_FO input'!AA112","v":0},{"$f":"'[3]Capex_FO input'!AB112","v":0},{"$f":"'[3]Capex_FO input'!AC112","v":0},{"$f":"'[3]Capex_FO input'!AD112","v":0},{"$f":"'[3]Capex_FO input'!AE112","v":0},{"$f":"'[3]Capex_FO input'!AF112","v":0},{"$f":"'[3]Capex_FO input'!AG112","v":0},{"$f":"'[3]Capex_FO input'!AH112","v":0},{"$f":"'[3]Capex_FO input'!AI112","v":0},null,{"$f":"'[3]Capex_FO input'!AK112","v":0},{"$f":"'[3]Capex_FO input'!AL112","v":0},{"$f":"'[3]Capex_FO input'!AM112","v":0},{"$f":"'[3]Capex_FO input'!AN112","v":0},{"$f":"'[3]Capex_FO input'!AO112","v":0},{"$f":"'[3]Capex_FO input'!AP112","v":0},{"$f":"'[3]Capex_FO input'!AQ112","v":0},{"$f":"'[3]Capex_FO input'!AR112","v":0},{"$f":"'[3]Capex_FO input'!AS112","v":0},{"$f":"'[3]Capex_FO input'!AT112","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($L112=0,0,\nIF($L112<=0.5,BR112,\nIF($J112=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L112)<LEFT($BG$39,4)*1,0,((OFFSET(BR112,0,-INT($L112+0.5),1,1))/$L112)*(IF($L112-INT($L112)>0.5,$L112-0.5-INT($L112),IF($L112-INT($L112)<=0.5,$L112-0.5-INT($L112)+1,0))))\n+BR112/$L112*0.5,\nIF($J112=\"Declining Balance\",-$BG$38,0))))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K112=\"Ongoing\",AV112,IF(RIGHT($K112,2)=RIGHT(BR$39,2),SUM($AV112:AV112),0)+IF(RIGHT(BR$39,2)>RIGHT($K112,2),AV112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AW112,IF(RIGHT($K112,2)=RIGHT(BS$39,2),SUM($AV112:AW112),0)+IF(RIGHT(BS$39,2)>RIGHT($K112,2),AW112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AX112,IF(RIGHT($K112,2)=RIGHT(BT$39,2),SUM($AV112:AX112),0)+IF(RIGHT(BT$39,2)>RIGHT($K112,2),AX112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AY112,IF(RIGHT($K112,2)=RIGHT(BU$39,2),SUM($AV112:AY112),0)+IF(RIGHT(BU$39,2)>RIGHT($K112,2),AY112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AZ112,IF(RIGHT($K112,2)=RIGHT(BV$39,2),SUM($AV112:AZ112),0)+IF(RIGHT(BV$39,2)>RIGHT($K112,2),AZ112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BA112,IF(RIGHT($K112,2)=RIGHT(BW$39,2),SUM($AV112:BA112),0)+IF(RIGHT(BW$39,2)>RIGHT($K112,2),BA112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BB112,IF(RIGHT($K112,2)=RIGHT(BX$39,2),SUM($AV112:BB112),0)+IF(RIGHT(BX$39,2)>RIGHT($K112,2),BB112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BC112,IF(RIGHT($K112,2)=RIGHT(BY$39,2),SUM($AV112:BC112),0)+IF(RIGHT(BY$39,2)>RIGHT($K112,2),BC112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BD112,IF(RIGHT($K112,2)=RIGHT(BZ$39,2),SUM($AV112:BD112),0)+IF(RIGHT(BZ$39,2)>RIGHT($K112,2),BD112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BE112,IF(RIGHT($K112,2)=RIGHT(CA$39,2),SUM($AV112:BE112),0)+IF(RIGHT(CA$39,2)>RIGHT($K112,2),BE112,0))","v":0},null,{"$f":"+O112*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P112*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q112*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R112*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S112*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T112*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U112*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V112*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W112*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X112*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M112=0,0,\nIF($M112<=0.5,CC112,\nIF($J112=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M112)<LEFT($CN$39,4)*1,0,((OFFSET(CC112,0,-INT($M112+0.5),1,1))/$M112)*(IF($M112-INT($M112)>0.5,$M112-0.5-INT($M112),IF($M112-INT($M112)<=0.5,$M112-0.5-INT($M112)+1,0))))\n+CC112/$M112*0.5,\nIF($J112=\"Declining Balance\",-$CN$38,0))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C113","v":0},{"$f":"'[3]Capex_FO input'!D113","v":0},{"$f":"'[3]Capex_FO input'!E113","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F113","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G113","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H113","v":0},{"$f":"'[3]Capex_FO input'!I113","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K113","v":0},{"$f":"'[3]Capex_FO input'!L113","v":0},{"$f":"'[3]Capex_FO input'!M113","v":0},null,{"$f":"'[3]Capex_FO input'!O113","v":0},{"$f":"'[3]Capex_FO input'!P113","v":0},{"$f":"'[3]Capex_FO input'!Q113","v":0},{"$f":"'[3]Capex_FO input'!R113","v":0},{"$f":"'[3]Capex_FO input'!S113","v":0},{"$f":"'[3]Capex_FO input'!T113","v":0},{"$f":"'[3]Capex_FO input'!U113","v":0},{"$f":"'[3]Capex_FO input'!V113","v":0},{"$f":"'[3]Capex_FO input'!W113","v":0},{"$f":"'[3]Capex_FO input'!X113","v":0},null,{"$f":"'[3]Capex_FO input'!Z113","v":0},{"$f":"'[3]Capex_FO input'!AA113","v":0},{"$f":"'[3]Capex_FO input'!AB113","v":0},{"$f":"'[3]Capex_FO input'!AC113","v":0},{"$f":"'[3]Capex_FO input'!AD113","v":0},{"$f":"'[3]Capex_FO input'!AE113","v":0},{"$f":"'[3]Capex_FO input'!AF113","v":0},{"$f":"'[3]Capex_FO input'!AG113","v":0},{"$f":"'[3]Capex_FO input'!AH113","v":0},{"$f":"'[3]Capex_FO input'!AI113","v":0},null,{"$f":"'[3]Capex_FO input'!AK113","v":0},{"$f":"'[3]Capex_FO input'!AL113","v":0},{"$f":"'[3]Capex_FO input'!AM113","v":0},{"$f":"'[3]Capex_FO input'!AN113","v":0},{"$f":"'[3]Capex_FO input'!AO113","v":0},{"$f":"'[3]Capex_FO input'!AP113","v":0},{"$f":"'[3]Capex_FO input'!AQ113","v":0},{"$f":"'[3]Capex_FO input'!AR113","v":0},{"$f":"'[3]Capex_FO input'!AS113","v":0},{"$f":"'[3]Capex_FO input'!AT113","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K113=\"Ongoing\",AV113,IF(RIGHT($K113,2)=RIGHT(BR$39,2),SUM($AV113:AV113),0)+IF(RIGHT(BR$39,2)>RIGHT($K113,2),AV113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AW113,IF(RIGHT($K113,2)=RIGHT(BS$39,2),SUM($AV113:AW113),0)+IF(RIGHT(BS$39,2)>RIGHT($K113,2),AW113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AX113,IF(RIGHT($K113,2)=RIGHT(BT$39,2),SUM($AV113:AX113),0)+IF(RIGHT(BT$39,2)>RIGHT($K113,2),AX113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AY113,IF(RIGHT($K113,2)=RIGHT(BU$39,2),SUM($AV113:AY113),0)+IF(RIGHT(BU$39,2)>RIGHT($K113,2),AY113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AZ113,IF(RIGHT($K113,2)=RIGHT(BV$39,2),SUM($AV113:AZ113),0)+IF(RIGHT(BV$39,2)>RIGHT($K113,2),AZ113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BA113,IF(RIGHT($K113,2)=RIGHT(BW$39,2),SUM($AV113:BA113),0)+IF(RIGHT(BW$39,2)>RIGHT($K113,2),BA113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BB113,IF(RIGHT($K113,2)=RIGHT(BX$39,2),SUM($AV113:BB113),0)+IF(RIGHT(BX$39,2)>RIGHT($K113,2),BB113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BC113,IF(RIGHT($K113,2)=RIGHT(BY$39,2),SUM($AV113:BC113),0)+IF(RIGHT(BY$39,2)>RIGHT($K113,2),BC113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BD113,IF(RIGHT($K113,2)=RIGHT(BZ$39,2),SUM($AV113:BD113),0)+IF(RIGHT(BZ$39,2)>RIGHT($K113,2),BD113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BE113,IF(RIGHT($K113,2)=RIGHT(CA$39,2),SUM($AV113:BE113),0)+IF(RIGHT(CA$39,2)>RIGHT($K113,2),BE113,0))","v":0},null,{"$f":"+O113*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P113*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q113*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R113*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S113*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T113*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U113*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V113*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W113*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X113*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C114","v":0},{"$f":"'[3]Capex_FO input'!D114","v":0},{"$f":"'[3]Capex_FO input'!E114","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F114","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G114","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H114","v":0},{"$f":"'[3]Capex_FO input'!I114","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K114","v":0},{"$f":"'[3]Capex_FO input'!L114","v":0},{"$f":"'[3]Capex_FO input'!M114","v":0},null,{"$f":"'[3]Capex_FO input'!O114","v":0},{"$f":"'[3]Capex_FO input'!P114","v":0},{"$f":"'[3]Capex_FO input'!Q114","v":0},{"$f":"'[3]Capex_FO input'!R114","v":0},{"$f":"'[3]Capex_FO input'!S114","v":0},{"$f":"'[3]Capex_FO input'!T114","v":0},{"$f":"'[3]Capex_FO input'!U114","v":0},{"$f":"'[3]Capex_FO input'!V114","v":0},{"$f":"'[3]Capex_FO input'!W114","v":0},{"$f":"'[3]Capex_FO input'!X114","v":0},null,{"$f":"'[3]Capex_FO input'!Z114","v":0},{"$f":"'[3]Capex_FO input'!AA114","v":0},{"$f":"'[3]Capex_FO input'!AB114","v":0},{"$f":"'[3]Capex_FO input'!AC114","v":0},{"$f":"'[3]Capex_FO input'!AD114","v":0},{"$f":"'[3]Capex_FO input'!AE114","v":0},{"$f":"'[3]Capex_FO input'!AF114","v":0},{"$f":"'[3]Capex_FO input'!AG114","v":0},{"$f":"'[3]Capex_FO input'!AH114","v":0},{"$f":"'[3]Capex_FO input'!AI114","v":0},null,{"$f":"'[3]Capex_FO input'!AK114","v":0},{"$f":"'[3]Capex_FO input'!AL114","v":0},{"$f":"'[3]Capex_FO input'!AM114","v":0},{"$f":"'[3]Capex_FO input'!AN114","v":0},{"$f":"'[3]Capex_FO input'!AO114","v":0},{"$f":"'[3]Capex_FO input'!AP114","v":0},{"$f":"'[3]Capex_FO input'!AQ114","v":0},{"$f":"'[3]Capex_FO input'!AR114","v":0},{"$f":"'[3]Capex_FO input'!AS114","v":0},{"$f":"'[3]Capex_FO input'!AT114","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K114=\"Ongoing\",AV114,IF(RIGHT($K114,2)=RIGHT(BR$39,2),SUM($AV114:AV114),0)+IF(RIGHT(BR$39,2)>RIGHT($K114,2),AV114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AW114,IF(RIGHT($K114,2)=RIGHT(BS$39,2),SUM($AV114:AW114),0)+IF(RIGHT(BS$39,2)>RIGHT($K114,2),AW114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AX114,IF(RIGHT($K114,2)=RIGHT(BT$39,2),SUM($AV114:AX114),0)+IF(RIGHT(BT$39,2)>RIGHT($K114,2),AX114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AY114,IF(RIGHT($K114,2)=RIGHT(BU$39,2),SUM($AV114:AY114),0)+IF(RIGHT(BU$39,2)>RIGHT($K114,2),AY114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AZ114,IF(RIGHT($K114,2)=RIGHT(BV$39,2),SUM($AV114:AZ114),0)+IF(RIGHT(BV$39,2)>RIGHT($K114,2),AZ114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BA114,IF(RIGHT($K114,2)=RIGHT(BW$39,2),SUM($AV114:BA114),0)+IF(RIGHT(BW$39,2)>RIGHT($K114,2),BA114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BB114,IF(RIGHT($K114,2)=RIGHT(BX$39,2),SUM($AV114:BB114),0)+IF(RIGHT(BX$39,2)>RIGHT($K114,2),BB114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BC114,IF(RIGHT($K114,2)=RIGHT(BY$39,2),SUM($AV114:BC114),0)+IF(RIGHT(BY$39,2)>RIGHT($K114,2),BC114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BD114,IF(RIGHT($K114,2)=RIGHT(BZ$39,2),SUM($AV114:BD114),0)+IF(RIGHT(BZ$39,2)>RIGHT($K114,2),BD114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BE114,IF(RIGHT($K114,2)=RIGHT(CA$39,2),SUM($AV114:BE114),0)+IF(RIGHT(CA$39,2)>RIGHT($K114,2),BE114,0))","v":0},null,{"$f":"+O114*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P114*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q114*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R114*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S114*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T114*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U114*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V114*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W114*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X114*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C115","v":0},{"$f":"'[3]Capex_FO input'!D115","v":0},{"$f":"'[3]Capex_FO input'!E115","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F115","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G115","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H115","v":0},{"$f":"'[3]Capex_FO input'!I115","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K115","v":0},{"$f":"'[3]Capex_FO input'!L115","v":0},{"$f":"'[3]Capex_FO input'!M115","v":0},null,{"$f":"'[3]Capex_FO input'!O115","v":0},{"$f":"'[3]Capex_FO input'!P115","v":0},{"$f":"'[3]Capex_FO input'!Q115","v":0},{"$f":"'[3]Capex_FO input'!R115","v":0},{"$f":"'[3]Capex_FO input'!S115","v":0},{"$f":"'[3]Capex_FO input'!T115","v":0},{"$f":"'[3]Capex_FO input'!U115","v":0},{"$f":"'[3]Capex_FO input'!V115","v":0},{"$f":"'[3]Capex_FO input'!W115","v":0},{"$f":"'[3]Capex_FO input'!X115","v":0},null,{"$f":"'[3]Capex_FO input'!Z115","v":0},{"$f":"'[3]Capex_FO input'!AA115","v":0},{"$f":"'[3]Capex_FO input'!AB115","v":0},{"$f":"'[3]Capex_FO input'!AC115","v":0},{"$f":"'[3]Capex_FO input'!AD115","v":0},{"$f":"'[3]Capex_FO input'!AE115","v":0},{"$f":"'[3]Capex_FO input'!AF115","v":0},{"$f":"'[3]Capex_FO input'!AG115","v":0},{"$f":"'[3]Capex_FO input'!AH115","v":0},{"$f":"'[3]Capex_FO input'!AI115","v":0},null,{"$f":"'[3]Capex_FO input'!AK115","v":0},{"$f":"'[3]Capex_FO input'!AL115","v":0},{"$f":"'[3]Capex_FO input'!AM115","v":0},{"$f":"'[3]Capex_FO input'!AN115","v":0},{"$f":"'[3]Capex_FO input'!AO115","v":0},{"$f":"'[3]Capex_FO input'!AP115","v":0},{"$f":"'[3]Capex_FO input'!AQ115","v":0},{"$f":"'[3]Capex_FO input'!AR115","v":0},{"$f":"'[3]Capex_FO input'!AS115","v":0},{"$f":"'[3]Capex_FO input'!AT115","v":0},null,0,0,0,0,{"$f":"+S115-AD115-AO115","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K115=\"Ongoing\",AV115,IF(RIGHT($K115,2)=RIGHT(BR$39,2),SUM($AV115:AV115),0)+IF(RIGHT(BR$39,2)>RIGHT($K115,2),AV115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AW115,IF(RIGHT($K115,2)=RIGHT(BS$39,2),SUM($AV115:AW115),0)+IF(RIGHT(BS$39,2)>RIGHT($K115,2),AW115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AX115,IF(RIGHT($K115,2)=RIGHT(BT$39,2),SUM($AV115:AX115),0)+IF(RIGHT(BT$39,2)>RIGHT($K115,2),AX115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AY115,IF(RIGHT($K115,2)=RIGHT(BU$39,2),SUM($AV115:AY115),0)+IF(RIGHT(BU$39,2)>RIGHT($K115,2),AY115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AZ115,IF(RIGHT($K115,2)=RIGHT(BV$39,2),SUM($AV115:AZ115),0)+IF(RIGHT(BV$39,2)>RIGHT($K115,2),AZ115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BA115,IF(RIGHT($K115,2)=RIGHT(BW$39,2),SUM($AV115:BA115),0)+IF(RIGHT(BW$39,2)>RIGHT($K115,2),BA115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BB115,IF(RIGHT($K115,2)=RIGHT(BX$39,2),SUM($AV115:BB115),0)+IF(RIGHT(BX$39,2)>RIGHT($K115,2),BB115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BC115,IF(RIGHT($K115,2)=RIGHT(BY$39,2),SUM($AV115:BC115),0)+IF(RIGHT(BY$39,2)>RIGHT($K115,2),BC115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BD115,IF(RIGHT($K115,2)=RIGHT(BZ$39,2),SUM($AV115:BD115),0)+IF(RIGHT(BZ$39,2)>RIGHT($K115,2),BD115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BE115,IF(RIGHT($K115,2)=RIGHT(CA$39,2),SUM($AV115:BE115),0)+IF(RIGHT(CA$39,2)>RIGHT($K115,2),BE115,0))","v":0},null,{"$f":"+O115*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P115*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q115*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R115*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S115*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T115*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U115*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V115*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W115*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X115*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C116","v":0},{"$f":"'[3]Capex_FO input'!D116","v":0},{"$f":"'[3]Capex_FO input'!E116","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F116","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G116","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H116","v":0},{"$f":"'[3]Capex_FO input'!I116","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K116","v":0},{"$f":"'[3]Capex_FO input'!L116","v":0},{"$f":"'[3]Capex_FO input'!M116","v":0},null,{"$f":"'[3]Capex_FO input'!O116","v":0},{"$f":"'[3]Capex_FO input'!P116","v":0},{"$f":"'[3]Capex_FO input'!Q116","v":0},{"$f":"'[3]Capex_FO input'!R116","v":0},{"$f":"'[3]Capex_FO input'!S116","v":0},{"$f":"'[3]Capex_FO input'!T116","v":0},{"$f":"'[3]Capex_FO input'!U116","v":0},{"$f":"'[3]Capex_FO input'!V116","v":0},{"$f":"'[3]Capex_FO input'!W116","v":0},{"$f":"'[3]Capex_FO input'!X116","v":0},null,{"$f":"'[3]Capex_FO input'!Z116","v":0},{"$f":"'[3]Capex_FO input'!AA116","v":0},{"$f":"'[3]Capex_FO input'!AB116","v":0},{"$f":"'[3]Capex_FO input'!AC116","v":0},{"$f":"'[3]Capex_FO input'!AD116","v":0},{"$f":"'[3]Capex_FO input'!AE116","v":0},{"$f":"'[3]Capex_FO input'!AF116","v":0},{"$f":"'[3]Capex_FO input'!AG116","v":0},{"$f":"'[3]Capex_FO input'!AH116","v":0},{"$f":"'[3]Capex_FO input'!AI116","v":0},null,{"$f":"'[3]Capex_FO input'!AK116","v":0},{"$f":"'[3]Capex_FO input'!AL116","v":0},{"$f":"'[3]Capex_FO input'!AM116","v":0},{"$f":"'[3]Capex_FO input'!AN116","v":0},{"$f":"'[3]Capex_FO input'!AO116","v":0},{"$f":"'[3]Capex_FO input'!AP116","v":0},{"$f":"'[3]Capex_FO input'!AQ116","v":0},{"$f":"'[3]Capex_FO input'!AR116","v":0},{"$f":"'[3]Capex_FO input'!AS116","v":0},{"$f":"'[3]Capex_FO input'!AT116","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K116=\"Ongoing\",AV116,IF(RIGHT($K116,2)=RIGHT(BR$39,2),SUM($AV116:AV116),0)+IF(RIGHT(BR$39,2)>RIGHT($K116,2),AV116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AW116,IF(RIGHT($K116,2)=RIGHT(BS$39,2),SUM($AV116:AW116),0)+IF(RIGHT(BS$39,2)>RIGHT($K116,2),AW116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AX116,IF(RIGHT($K116,2)=RIGHT(BT$39,2),SUM($AV116:AX116),0)+IF(RIGHT(BT$39,2)>RIGHT($K116,2),AX116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AY116,IF(RIGHT($K116,2)=RIGHT(BU$39,2),SUM($AV116:AY116),0)+IF(RIGHT(BU$39,2)>RIGHT($K116,2),AY116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AZ116,IF(RIGHT($K116,2)=RIGHT(BV$39,2),SUM($AV116:AZ116),0)+IF(RIGHT(BV$39,2)>RIGHT($K116,2),AZ116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BA116,IF(RIGHT($K116,2)=RIGHT(BW$39,2),SUM($AV116:BA116),0)+IF(RIGHT(BW$39,2)>RIGHT($K116,2),BA116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BB116,IF(RIGHT($K116,2)=RIGHT(BX$39,2),SUM($AV116:BB116),0)+IF(RIGHT(BX$39,2)>RIGHT($K116,2),BB116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BC116,IF(RIGHT($K116,2)=RIGHT(BY$39,2),SUM($AV116:BC116),0)+IF(RIGHT(BY$39,2)>RIGHT($K116,2),BC116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BD116,IF(RIGHT($K116,2)=RIGHT(BZ$39,2),SUM($AV116:BD116),0)+IF(RIGHT(BZ$39,2)>RIGHT($K116,2),BD116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BE116,IF(RIGHT($K116,2)=RIGHT(CA$39,2),SUM($AV116:BE116),0)+IF(RIGHT(CA$39,2)>RIGHT($K116,2),BE116,0))","v":0},null,{"$f":"+O116*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P116*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q116*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R116*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S116*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T116*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U116*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V116*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W116*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X116*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C117","v":0},{"$f":"'[3]Capex_FO input'!D117","v":0},{"$f":"'[3]Capex_FO input'!E117","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F117","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G117","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H117","v":0},{"$f":"'[3]Capex_FO input'!I117","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K117","v":0},{"$f":"'[3]Capex_FO input'!L117","v":0},{"$f":"'[3]Capex_FO input'!M117","v":0},null,{"$f":"'[3]Capex_FO input'!O117","v":0},{"$f":"'[3]Capex_FO input'!P117","v":0},{"$f":"'[3]Capex_FO input'!Q117","v":0},{"$f":"'[3]Capex_FO input'!R117","v":0},{"$f":"'[3]Capex_FO input'!S117","v":0},{"$f":"'[3]Capex_FO input'!T117","v":0},{"$f":"'[3]Capex_FO input'!U117","v":0},{"$f":"'[3]Capex_FO input'!V117","v":0},{"$f":"'[3]Capex_FO input'!W117","v":0},{"$f":"'[3]Capex_FO input'!X117","v":0},null,{"$f":"'[3]Capex_FO input'!Z117","v":0},{"$f":"'[3]Capex_FO input'!AA117","v":0},{"$f":"'[3]Capex_FO input'!AB117","v":0},{"$f":"'[3]Capex_FO input'!AC117","v":0},{"$f":"'[3]Capex_FO input'!AD117","v":0},{"$f":"'[3]Capex_FO input'!AE117","v":0},{"$f":"'[3]Capex_FO input'!AF117","v":0},{"$f":"'[3]Capex_FO input'!AG117","v":0},{"$f":"'[3]Capex_FO input'!AH117","v":0},{"$f":"'[3]Capex_FO input'!AI117","v":0},null,{"$f":"'[3]Capex_FO input'!AK117","v":0},{"$f":"'[3]Capex_FO input'!AL117","v":0},{"$f":"'[3]Capex_FO input'!AM117","v":0},{"$f":"'[3]Capex_FO input'!AN117","v":0},{"$f":"'[3]Capex_FO input'!AO117","v":0},{"$f":"'[3]Capex_FO input'!AP117","v":0},{"$f":"'[3]Capex_FO input'!AQ117","v":0},{"$f":"'[3]Capex_FO input'!AR117","v":0},{"$f":"'[3]Capex_FO input'!AS117","v":0},{"$f":"'[3]Capex_FO input'!AT117","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K117=\"Ongoing\",AV117,IF(RIGHT($K117,2)=RIGHT(BR$39,2),SUM($AV117:AV117),0)+IF(RIGHT(BR$39,2)>RIGHT($K117,2),AV117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AW117,IF(RIGHT($K117,2)=RIGHT(BS$39,2),SUM($AV117:AW117),0)+IF(RIGHT(BS$39,2)>RIGHT($K117,2),AW117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AX117,IF(RIGHT($K117,2)=RIGHT(BT$39,2),SUM($AV117:AX117),0)+IF(RIGHT(BT$39,2)>RIGHT($K117,2),AX117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AY117,IF(RIGHT($K117,2)=RIGHT(BU$39,2),SUM($AV117:AY117),0)+IF(RIGHT(BU$39,2)>RIGHT($K117,2),AY117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AZ117,IF(RIGHT($K117,2)=RIGHT(BV$39,2),SUM($AV117:AZ117),0)+IF(RIGHT(BV$39,2)>RIGHT($K117,2),AZ117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BA117,IF(RIGHT($K117,2)=RIGHT(BW$39,2),SUM($AV117:BA117),0)+IF(RIGHT(BW$39,2)>RIGHT($K117,2),BA117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BB117,IF(RIGHT($K117,2)=RIGHT(BX$39,2),SUM($AV117:BB117),0)+IF(RIGHT(BX$39,2)>RIGHT($K117,2),BB117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BC117,IF(RIGHT($K117,2)=RIGHT(BY$39,2),SUM($AV117:BC117),0)+IF(RIGHT(BY$39,2)>RIGHT($K117,2),BC117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BD117,IF(RIGHT($K117,2)=RIGHT(BZ$39,2),SUM($AV117:BD117),0)+IF(RIGHT(BZ$39,2)>RIGHT($K117,2),BD117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BE117,IF(RIGHT($K117,2)=RIGHT(CA$39,2),SUM($AV117:BE117),0)+IF(RIGHT(CA$39,2)>RIGHT($K117,2),BE117,0))","v":0},null,{"$f":"+O117*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P117*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q117*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R117*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S117*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T117*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U117*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V117*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W117*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X117*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C118","v":0},{"$f":"'[3]Capex_FO input'!D118","v":0},{"$f":"'[3]Capex_FO input'!E118","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F118","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G118","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H118","v":0},{"$f":"'[3]Capex_FO input'!I118","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K118","v":0},{"$f":"'[3]Capex_FO input'!L118","v":0},{"$f":"'[3]Capex_FO input'!M118","v":0},null,{"$f":"'[3]Capex_FO input'!O118","v":0},{"$f":"'[3]Capex_FO input'!P118","v":0},{"$f":"'[3]Capex_FO input'!Q118","v":0},{"$f":"'[3]Capex_FO input'!R118","v":0},{"$f":"'[3]Capex_FO input'!S118","v":0},{"$f":"'[3]Capex_FO input'!T118","v":0},{"$f":"'[3]Capex_FO input'!U118","v":0},{"$f":"'[3]Capex_FO input'!V118","v":0},{"$f":"'[3]Capex_FO input'!W118","v":0},{"$f":"'[3]Capex_FO input'!X118","v":0},null,{"$f":"'[3]Capex_FO input'!Z118","v":0},{"$f":"'[3]Capex_FO input'!AA118","v":0},{"$f":"'[3]Capex_FO input'!AB118","v":0},{"$f":"'[3]Capex_FO input'!AC118","v":0},{"$f":"'[3]Capex_FO input'!AD118","v":0},{"$f":"'[3]Capex_FO input'!AE118","v":0},{"$f":"'[3]Capex_FO input'!AF118","v":0},{"$f":"'[3]Capex_FO input'!AG118","v":0},{"$f":"'[3]Capex_FO input'!AH118","v":0},{"$f":"'[3]Capex_FO input'!AI118","v":0},null,{"$f":"'[3]Capex_FO input'!AK118","v":0},{"$f":"'[3]Capex_FO input'!AL118","v":0},{"$f":"'[3]Capex_FO input'!AM118","v":0},{"$f":"'[3]Capex_FO input'!AN118","v":0},{"$f":"'[3]Capex_FO input'!AO118","v":0},{"$f":"'[3]Capex_FO input'!AP118","v":0},{"$f":"'[3]Capex_FO input'!AQ118","v":0},{"$f":"'[3]Capex_FO input'!AR118","v":0},{"$f":"'[3]Capex_FO input'!AS118","v":0},{"$f":"'[3]Capex_FO input'!AT118","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K118=\"Ongoing\",AV118,IF(RIGHT($K118,2)=RIGHT(BR$39,2),SUM($AV118:AV118),0)+IF(RIGHT(BR$39,2)>RIGHT($K118,2),AV118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AW118,IF(RIGHT($K118,2)=RIGHT(BS$39,2),SUM($AV118:AW118),0)+IF(RIGHT(BS$39,2)>RIGHT($K118,2),AW118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AX118,IF(RIGHT($K118,2)=RIGHT(BT$39,2),SUM($AV118:AX118),0)+IF(RIGHT(BT$39,2)>RIGHT($K118,2),AX118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AY118,IF(RIGHT($K118,2)=RIGHT(BU$39,2),SUM($AV118:AY118),0)+IF(RIGHT(BU$39,2)>RIGHT($K118,2),AY118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AZ118,IF(RIGHT($K118,2)=RIGHT(BV$39,2),SUM($AV118:AZ118),0)+IF(RIGHT(BV$39,2)>RIGHT($K118,2),AZ118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BA118,IF(RIGHT($K118,2)=RIGHT(BW$39,2),SUM($AV118:BA118),0)+IF(RIGHT(BW$39,2)>RIGHT($K118,2),BA118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BB118,IF(RIGHT($K118,2)=RIGHT(BX$39,2),SUM($AV118:BB118),0)+IF(RIGHT(BX$39,2)>RIGHT($K118,2),BB118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BC118,IF(RIGHT($K118,2)=RIGHT(BY$39,2),SUM($AV118:BC118),0)+IF(RIGHT(BY$39,2)>RIGHT($K118,2),BC118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BD118,IF(RIGHT($K118,2)=RIGHT(BZ$39,2),SUM($AV118:BD118),0)+IF(RIGHT(BZ$39,2)>RIGHT($K118,2),BD118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BE118,IF(RIGHT($K118,2)=RIGHT(CA$39,2),SUM($AV118:BE118),0)+IF(RIGHT(CA$39,2)>RIGHT($K118,2),BE118,0))","v":0},null,{"$f":"+O118*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P118*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q118*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R118*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S118*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T118*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U118*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V118*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W118*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X118*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C119","v":0},{"$f":"'[3]Capex_FO input'!D119","v":0},{"$f":"'[3]Capex_FO input'!E119","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F119","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G119","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H119","v":0},{"$f":"'[3]Capex_FO input'!I119","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K119","v":0},{"$f":"'[3]Capex_FO input'!L119","v":0},{"$f":"'[3]Capex_FO input'!M119","v":0},null,{"$f":"'[3]Capex_FO input'!O119","v":0},{"$f":"'[3]Capex_FO input'!P119","v":0},{"$f":"'[3]Capex_FO input'!Q119","v":0},{"$f":"'[3]Capex_FO input'!R119","v":0},{"$f":"'[3]Capex_FO input'!S119","v":0},{"$f":"'[3]Capex_FO input'!T119","v":0},{"$f":"'[3]Capex_FO input'!U119","v":0},{"$f":"'[3]Capex_FO input'!V119","v":0},{"$f":"'[3]Capex_FO input'!W119","v":0},{"$f":"'[3]Capex_FO input'!X119","v":0},null,{"$f":"'[3]Capex_FO input'!Z119","v":0},{"$f":"'[3]Capex_FO input'!AA119","v":0},{"$f":"'[3]Capex_FO input'!AB119","v":0},{"$f":"'[3]Capex_FO input'!AC119","v":0},{"$f":"'[3]Capex_FO input'!AD119","v":0},{"$f":"'[3]Capex_FO input'!AE119","v":0},{"$f":"'[3]Capex_FO input'!AF119","v":0},{"$f":"'[3]Capex_FO input'!AG119","v":0},{"$f":"'[3]Capex_FO input'!AH119","v":0},{"$f":"'[3]Capex_FO input'!AI119","v":0},null,{"$f":"'[3]Capex_FO input'!AK119","v":0},{"$f":"'[3]Capex_FO input'!AL119","v":0},{"$f":"'[3]Capex_FO input'!AM119","v":0},{"$f":"'[3]Capex_FO input'!AN119","v":0},{"$f":"'[3]Capex_FO input'!AO119","v":0},{"$f":"'[3]Capex_FO input'!AP119","v":0},{"$f":"'[3]Capex_FO input'!AQ119","v":0},{"$f":"'[3]Capex_FO input'!AR119","v":0},{"$f":"'[3]Capex_FO input'!AS119","v":0},{"$f":"'[3]Capex_FO input'!AT119","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K119=\"Ongoing\",AV119,IF(RIGHT($K119,2)=RIGHT(BR$39,2),SUM($AV119:AV119),0)+IF(RIGHT(BR$39,2)>RIGHT($K119,2),AV119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AW119,IF(RIGHT($K119,2)=RIGHT(BS$39,2),SUM($AV119:AW119),0)+IF(RIGHT(BS$39,2)>RIGHT($K119,2),AW119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AX119,IF(RIGHT($K119,2)=RIGHT(BT$39,2),SUM($AV119:AX119),0)+IF(RIGHT(BT$39,2)>RIGHT($K119,2),AX119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AY119,IF(RIGHT($K119,2)=RIGHT(BU$39,2),SUM($AV119:AY119),0)+IF(RIGHT(BU$39,2)>RIGHT($K119,2),AY119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AZ119,IF(RIGHT($K119,2)=RIGHT(BV$39,2),SUM($AV119:AZ119),0)+IF(RIGHT(BV$39,2)>RIGHT($K119,2),AZ119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BA119,IF(RIGHT($K119,2)=RIGHT(BW$39,2),SUM($AV119:BA119),0)+IF(RIGHT(BW$39,2)>RIGHT($K119,2),BA119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BB119,IF(RIGHT($K119,2)=RIGHT(BX$39,2),SUM($AV119:BB119),0)+IF(RIGHT(BX$39,2)>RIGHT($K119,2),BB119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BC119,IF(RIGHT($K119,2)=RIGHT(BY$39,2),SUM($AV119:BC119),0)+IF(RIGHT(BY$39,2)>RIGHT($K119,2),BC119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BD119,IF(RIGHT($K119,2)=RIGHT(BZ$39,2),SUM($AV119:BD119),0)+IF(RIGHT(BZ$39,2)>RIGHT($K119,2),BD119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BE119,IF(RIGHT($K119,2)=RIGHT(CA$39,2),SUM($AV119:BE119),0)+IF(RIGHT(CA$39,2)>RIGHT($K119,2),BE119,0))","v":0},null,{"$f":"+O119*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P119*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q119*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R119*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S119*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T119*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U119*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V119*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W119*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X119*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C120","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},{"$f":"'[3]Capex_FO input'!D120","v":0},{"$f":"'[3]Capex_FO input'!E120","v":"[Service]"},{"$f":"'[3]Capex_FO input'!F120","v":"[Major Cost Driver]"},{"$f":"'[3]Capex_FO input'!G120","v":"[Asset category]"},{"$f":"'[3]Capex_FO input'!H120","v":"[Capital type]"},{"$f":"'[3]Capex_FO input'!I120","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K120","v":"[Year finalised?]"},{"$f":"'[3]Capex_FO input'!L120","v":0},{"$f":"'[3]Capex_FO input'!M120","v":0},null,{"$f":"'[3]Capex_FO input'!O120","v":0},{"$f":"'[3]Capex_FO input'!P120","v":0},{"$f":"'[3]Capex_FO input'!Q120","v":0},{"$f":"'[3]Capex_FO input'!R120","v":0},{"$f":"'[3]Capex_FO input'!S120","v":0},{"$f":"'[3]Capex_FO input'!T120","v":0},{"$f":"'[3]Capex_FO input'!U120","v":0},{"$f":"'[3]Capex_FO input'!V120","v":0},{"$f":"'[3]Capex_FO input'!W120","v":0},{"$f":"'[3]Capex_FO input'!X120","v":0},null,{"$f":"'[3]Capex_FO input'!Z120","v":0},{"$f":"'[3]Capex_FO input'!AA120","v":0},{"$f":"'[3]Capex_FO input'!AB120","v":0},{"$f":"'[3]Capex_FO input'!AC120","v":0},{"$f":"'[3]Capex_FO input'!AD120","v":0},{"$f":"'[3]Capex_FO input'!AE120","v":0},{"$f":"'[3]Capex_FO input'!AF120","v":0},{"$f":"'[3]Capex_FO input'!AG120","v":0},{"$f":"'[3]Capex_FO input'!AH120","v":0},{"$f":"'[3]Capex_FO input'!AI120","v":0},null,{"$f":"'[3]Capex_FO input'!AK120","v":0},{"$f":"'[3]Capex_FO input'!AL120","v":0},{"$f":"'[3]Capex_FO input'!AM120","v":0},{"$f":"'[3]Capex_FO input'!AN120","v":0},{"$f":"'[3]Capex_FO input'!AO120","v":0},{"$f":"'[3]Capex_FO input'!AP120","v":0},{"$f":"'[3]Capex_FO input'!AQ120","v":0},{"$f":"'[3]Capex_FO input'!AR120","v":0},{"$f":"'[3]Capex_FO input'!AS120","v":0},{"$f":"'[3]Capex_FO input'!AT120","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K120=\"Ongoing\",AV120,IF(RIGHT($K120,2)=RIGHT(BR$39,2),SUM($AV120:AV120),0)+IF(RIGHT(BR$39,2)>RIGHT($K120,2),AV120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AW120,IF(RIGHT($K120,2)=RIGHT(BS$39,2),SUM($AV120:AW120),0)+IF(RIGHT(BS$39,2)>RIGHT($K120,2),AW120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AX120,IF(RIGHT($K120,2)=RIGHT(BT$39,2),SUM($AV120:AX120),0)+IF(RIGHT(BT$39,2)>RIGHT($K120,2),AX120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AY120,IF(RIGHT($K120,2)=RIGHT(BU$39,2),SUM($AV120:AY120),0)+IF(RIGHT(BU$39,2)>RIGHT($K120,2),AY120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AZ120,IF(RIGHT($K120,2)=RIGHT(BV$39,2),SUM($AV120:AZ120),0)+IF(RIGHT(BV$39,2)>RIGHT($K120,2),AZ120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BA120,IF(RIGHT($K120,2)=RIGHT(BW$39,2),SUM($AV120:BA120),0)+IF(RIGHT(BW$39,2)>RIGHT($K120,2),BA120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BB120,IF(RIGHT($K120,2)=RIGHT(BX$39,2),SUM($AV120:BB120),0)+IF(RIGHT(BX$39,2)>RIGHT($K120,2),BB120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BC120,IF(RIGHT($K120,2)=RIGHT(BY$39,2),SUM($AV120:BC120),0)+IF(RIGHT(BY$39,2)>RIGHT($K120,2),BC120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BD120,IF(RIGHT($K120,2)=RIGHT(BZ$39,2),SUM($AV120:BD120),0)+IF(RIGHT(BZ$39,2)>RIGHT($K120,2),BD120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BE120,IF(RIGHT($K120,2)=RIGHT(CA$39,2),SUM($AV120:BE120),0)+IF(RIGHT(CA$39,2)>RIGHT($K120,2),BE120,0))","v":0},null,{"$f":"+O120*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P120*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q120*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R120*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S120*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T120*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U120*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V120*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W120*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X120*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C121","v":"Pumps - Drainage"},{"$f":"'[3]Capex_FO input'!D121","v":0},{"$f":"'[3]Capex_FO input'!E121","v":0},{"$f":"'[3]Capex_FO input'!F121","v":0},{"$f":"'[3]Capex_FO input'!G121","v":0},{"$f":"'[3]Capex_FO input'!H121","v":0},{"$f":"'[3]Capex_FO input'!I121","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K121","v":0},{"$f":"'[3]Capex_FO input'!L121","v":0},{"$f":"'[3]Capex_FO input'!M121","v":0},null,{"$f":"'[3]Capex_FO input'!O121","v":0},{"$f":"'[3]Capex_FO input'!P121","v":0},{"$f":"'[3]Capex_FO input'!Q121","v":0},{"$f":"'[3]Capex_FO input'!R121","v":0},{"$f":"'[3]Capex_FO input'!S121","v":0},{"$f":"'[3]Capex_FO input'!T121","v":0},{"$f":"'[3]Capex_FO input'!U121","v":0},{"$f":"'[3]Capex_FO input'!V121","v":0},{"$f":"'[3]Capex_FO input'!W121","v":0},{"$f":"'[3]Capex_FO input'!X121","v":0},null,{"$f":"'[3]Capex_FO input'!Z121","v":0},{"$f":"'[3]Capex_FO input'!AA121","v":0},{"$f":"'[3]Capex_FO input'!AB121","v":0},{"$f":"'[3]Capex_FO input'!AC121","v":0},{"$f":"'[3]Capex_FO input'!AD121","v":0},{"$f":"'[3]Capex_FO input'!AE121","v":0},{"$f":"'[3]Capex_FO input'!AF121","v":0},{"$f":"'[3]Capex_FO input'!AG121","v":0},{"$f":"'[3]Capex_FO input'!AH121","v":0},{"$f":"'[3]Capex_FO input'!AI121","v":0},null,{"$f":"'[3]Capex_FO input'!AK121","v":0},{"$f":"'[3]Capex_FO input'!AL121","v":0},{"$f":"'[3]Capex_FO input'!AM121","v":0},{"$f":"'[3]Capex_FO input'!AN121","v":0},{"$f":"'[3]Capex_FO input'!AO121","v":0},{"$f":"'[3]Capex_FO input'!AP121","v":0},{"$f":"'[3]Capex_FO input'!AQ121","v":0},{"$f":"'[3]Capex_FO input'!AR121","v":0},{"$f":"'[3]Capex_FO input'!AS121","v":0},{"$f":"'[3]Capex_FO input'!AT121","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K121=\"Ongoing\",AV121,IF(RIGHT($K121,2)=RIGHT(BR$39,2),SUM($AV121:AV121),0)+IF(RIGHT(BR$39,2)>RIGHT($K121,2),AV121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AW121,IF(RIGHT($K121,2)=RIGHT(BS$39,2),SUM($AV121:AW121),0)+IF(RIGHT(BS$39,2)>RIGHT($K121,2),AW121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AX121,IF(RIGHT($K121,2)=RIGHT(BT$39,2),SUM($AV121:AX121),0)+IF(RIGHT(BT$39,2)>RIGHT($K121,2),AX121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AY121,IF(RIGHT($K121,2)=RIGHT(BU$39,2),SUM($AV121:AY121),0)+IF(RIGHT(BU$39,2)>RIGHT($K121,2),AY121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AZ121,IF(RIGHT($K121,2)=RIGHT(BV$39,2),SUM($AV121:AZ121),0)+IF(RIGHT(BV$39,2)>RIGHT($K121,2),AZ121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BA121,IF(RIGHT($K121,2)=RIGHT(BW$39,2),SUM($AV121:BA121),0)+IF(RIGHT(BW$39,2)>RIGHT($K121,2),BA121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BB121,IF(RIGHT($K121,2)=RIGHT(BX$39,2),SUM($AV121:BB121),0)+IF(RIGHT(BX$39,2)>RIGHT($K121,2),BB121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BC121,IF(RIGHT($K121,2)=RIGHT(BY$39,2),SUM($AV121:BC121),0)+IF(RIGHT(BY$39,2)>RIGHT($K121,2),BC121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BD121,IF(RIGHT($K121,2)=RIGHT(BZ$39,2),SUM($AV121:BD121),0)+IF(RIGHT(BZ$39,2)>RIGHT($K121,2),BD121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BE121,IF(RIGHT($K121,2)=RIGHT(CA$39,2),SUM($AV121:BE121),0)+IF(RIGHT(CA$39,2)>RIGHT($K121,2),BE121,0))","v":0},null,{"$f":"+O121*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P121*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q121*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R121*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S121*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T121*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U121*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V121*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W121*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X121*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C122","v":"MER - Drainage PS Switchboards Replacement"},{"$f":"'[3]Capex_FO input'!D122","v":0},{"$f":"'[3]Capex_FO input'!E122","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F122","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G122","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H122","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I122","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K122","v":"2029-30"},{"$f":"'[3]Capex_FO input'!L122","v":45},{"$f":"'[3]Capex_FO input'!M122","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O122","v":0.03},{"$f":"'[3]Capex_FO input'!P122","v":3.9E-2},{"$f":"'[3]Capex_FO input'!Q122","v":0},{"$f":"'[3]Capex_FO input'!R122","v":0},{"$f":"'[3]Capex_FO input'!S122","v":0},{"$f":"'[3]Capex_FO input'!T122","v":0.03},{"$f":"'[3]Capex_FO input'!U122","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!V122","v":0},{"$f":"'[3]Capex_FO input'!W122","v":0},{"$f":"'[3]Capex_FO input'!X122","v":0},null,{"$f":"'[3]Capex_FO input'!Z122","v":0},{"$f":"'[3]Capex_FO input'!AA122","v":0},{"$f":"'[3]Capex_FO input'!AB122","v":0},{"$f":"'[3]Capex_FO input'!AC122","v":0},{"$f":"'[3]Capex_FO input'!AD122","v":0},{"$f":"'[3]Capex_FO input'!AE122","v":0},{"$f":"'[3]Capex_FO input'!AF122","v":0},{"$f":"'[3]Capex_FO input'!AG122","v":0},{"$f":"'[3]Capex_FO input'!AH122","v":0},{"$f":"'[3]Capex_FO input'!AI122","v":0},null,{"$f":"'[3]Capex_FO input'!AK122","v":0},{"$f":"'[3]Capex_FO input'!AL122","v":0},{"$f":"'[3]Capex_FO input'!AM122","v":0},{"$f":"'[3]Capex_FO input'!AN122","v":0},{"$f":"'[3]Capex_FO input'!AO122","v":0},{"$f":"'[3]Capex_FO input'!AP122","v":0},{"$f":"'[3]Capex_FO input'!AQ122","v":0},{"$f":"'[3]Capex_FO input'!AR122","v":0},{"$f":"'[3]Capex_FO input'!AS122","v":0},{"$f":"'[3]Capex_FO input'!AT122","v":0},null,0.03,3.9E-2,0,0,0,0.03,4.2000000000000003E-2,0,0,0,null,0,0,0,0,0,0,1.5666666666666667E-3,3.1333333333333335E-3,3.1333333333333335E-3,3.1333333333333335E-3,null,{"$f":"+IF($K122=\"Ongoing\",AV122,IF(RIGHT($K122,2)=RIGHT(BR$39,2),SUM($AV122:AV122),0)+IF(RIGHT(BR$39,2)>RIGHT($K122,2),AV122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AW122,IF(RIGHT($K122,2)=RIGHT(BS$39,2),SUM($AV122:AW122),0)+IF(RIGHT(BS$39,2)>RIGHT($K122,2),AW122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AX122,IF(RIGHT($K122,2)=RIGHT(BT$39,2),SUM($AV122:AX122),0)+IF(RIGHT(BT$39,2)>RIGHT($K122,2),AX122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AY122,IF(RIGHT($K122,2)=RIGHT(BU$39,2),SUM($AV122:AY122),0)+IF(RIGHT(BU$39,2)>RIGHT($K122,2),AY122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AZ122,IF(RIGHT($K122,2)=RIGHT(BV$39,2),SUM($AV122:AZ122),0)+IF(RIGHT(BV$39,2)>RIGHT($K122,2),AZ122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BA122,IF(RIGHT($K122,2)=RIGHT(BW$39,2),SUM($AV122:BA122),0)+IF(RIGHT(BW$39,2)>RIGHT($K122,2),BA122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BB122,IF(RIGHT($K122,2)=RIGHT(BX$39,2),SUM($AV122:BB122),0)+IF(RIGHT(BX$39,2)>RIGHT($K122,2),BB122,0))","v":0.14100000000000001},{"$f":"+IF($K122=\"Ongoing\",BC122,IF(RIGHT($K122,2)=RIGHT(BY$39,2),SUM($AV122:BC122),0)+IF(RIGHT(BY$39,2)>RIGHT($K122,2),BC122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BD122,IF(RIGHT($K122,2)=RIGHT(BZ$39,2),SUM($AV122:BD122),0)+IF(RIGHT(BZ$39,2)>RIGHT($K122,2),BD122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BE122,IF(RIGHT($K122,2)=RIGHT(CA$39,2),SUM($AV122:BE122),0)+IF(RIGHT(CA$39,2)>RIGHT($K122,2),BE122,0))","v":0},null,{"$f":"+O122*KeyAssumptionsPriceControl_FO!AC$15","v":3.09E-2},{"$f":"+P122*KeyAssumptionsPriceControl_FO!AD$15","v":4.1375099999999998E-2},{"$f":"+Q122*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R122*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S122*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T122*KeyAssumptionsPriceControl_FO!AH$15","v":3.5821568895870001E-2},{"$f":"+U122*KeyAssumptionsPriceControl_FO!AI$15","v":5.1654702347844549E-2},{"$f":"+V122*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W122*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X122*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,6.9525000000000001E-4,2.3214397500000003E-3,3.2523794999999999E-3,3.2523794999999999E-3,3.2523794999999999E-3,4.0583648001570752E-3,6.0265809031406527E-3,7.1888117059671552E-3,7.1888117059671552E-3,7.1888117059671552E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C123","v":"MER Drainage Pumps"},{"$f":"'[3]Capex_FO input'!D123","v":0},{"$f":"'[3]Capex_FO input'!E123","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F123","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G123","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H123","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I123","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K123","v":"2029-30"},{"$f":"'[3]Capex_FO input'!L123","v":45},{"$f":"'[3]Capex_FO input'!M123","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O123","v":0},{"$f":"'[3]Capex_FO input'!P123","v":2.1000000000000001E-2},{"$f":"'[3]Capex_FO input'!Q123","v":0},{"$f":"'[3]Capex_FO input'!R123","v":0},{"$f":"'[3]Capex_FO input'!S123","v":0},{"$f":"'[3]Capex_FO input'!T123","v":0},{"$f":"'[3]Capex_FO input'!U123","v":2.1999999999999999E-2},{"$f":"'[3]Capex_FO input'!V123","v":0},{"$f":"'[3]Capex_FO input'!W123","v":0},{"$f":"'[3]Capex_FO input'!X123","v":0},null,{"$f":"'[3]Capex_FO input'!Z123","v":0},{"$f":"'[3]Capex_FO input'!AA123","v":0},{"$f":"'[3]Capex_FO input'!AB123","v":0},{"$f":"'[3]Capex_FO input'!AC123","v":0},{"$f":"'[3]Capex_FO input'!AD123","v":0},{"$f":"'[3]Capex_FO input'!AE123","v":0},{"$f":"'[3]Capex_FO input'!AF123","v":0},{"$f":"'[3]Capex_FO input'!AG123","v":0},{"$f":"'[3]Capex_FO input'!AH123","v":0},{"$f":"'[3]Capex_FO input'!AI123","v":0},null,{"$f":"'[3]Capex_FO input'!AK123","v":0},{"$f":"'[3]Capex_FO input'!AL123","v":0},{"$f":"'[3]Capex_FO input'!AM123","v":0},{"$f":"'[3]Capex_FO input'!AN123","v":0},{"$f":"'[3]Capex_FO input'!AO123","v":0},{"$f":"'[3]Capex_FO input'!AP123","v":0},{"$f":"'[3]Capex_FO input'!AQ123","v":0},{"$f":"'[3]Capex_FO input'!AR123","v":0},{"$f":"'[3]Capex_FO input'!AS123","v":0},{"$f":"'[3]Capex_FO input'!AT123","v":0},null,0,2.1000000000000001E-2,0,0,0,0,2.1999999999999999E-2,0,0,0,null,0,0,0,0,0,0,4.7777777777777776E-4,9.5555555555555552E-4,9.5555555555555552E-4,9.5555555555555552E-4,null,{"$f":"+IF($K123=\"Ongoing\",AV123,IF(RIGHT($K123,2)=RIGHT(BR$39,2),SUM($AV123:AV123),0)+IF(RIGHT(BR$39,2)>RIGHT($K123,2),AV123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AW123,IF(RIGHT($K123,2)=RIGHT(BS$39,2),SUM($AV123:AW123),0)+IF(RIGHT(BS$39,2)>RIGHT($K123,2),AW123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AX123,IF(RIGHT($K123,2)=RIGHT(BT$39,2),SUM($AV123:AX123),0)+IF(RIGHT(BT$39,2)>RIGHT($K123,2),AX123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AY123,IF(RIGHT($K123,2)=RIGHT(BU$39,2),SUM($AV123:AY123),0)+IF(RIGHT(BU$39,2)>RIGHT($K123,2),AY123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AZ123,IF(RIGHT($K123,2)=RIGHT(BV$39,2),SUM($AV123:AZ123),0)+IF(RIGHT(BV$39,2)>RIGHT($K123,2),AZ123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BA123,IF(RIGHT($K123,2)=RIGHT(BW$39,2),SUM($AV123:BA123),0)+IF(RIGHT(BW$39,2)>RIGHT($K123,2),BA123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BB123,IF(RIGHT($K123,2)=RIGHT(BX$39,2),SUM($AV123:BB123),0)+IF(RIGHT(BX$39,2)>RIGHT($K123,2),BB123,0))","v":4.2999999999999997E-2},{"$f":"+IF($K123=\"Ongoing\",BC123,IF(RIGHT($K123,2)=RIGHT(BY$39,2),SUM($AV123:BC123),0)+IF(RIGHT(BY$39,2)>RIGHT($K123,2),BC123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BD123,IF(RIGHT($K123,2)=RIGHT(BZ$39,2),SUM($AV123:BD123),0)+IF(RIGHT(BZ$39,2)>RIGHT($K123,2),BD123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BE123,IF(RIGHT($K123,2)=RIGHT(CA$39,2),SUM($AV123:BE123),0)+IF(RIGHT(CA$39,2)>RIGHT($K123,2),BE123,0))","v":0},null,{"$f":"+O123*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P123*KeyAssumptionsPriceControl_FO!AD$15","v":2.2278900000000001E-2},{"$f":"+Q123*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R123*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S123*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T123*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U123*KeyAssumptionsPriceControl_FO!AI$15","v":2.7057225039347144E-2},{"$f":"+V123*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W123*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X123*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,5.0127525E-4,1.0025505E-3,1.0025505E-3,1.0025505E-3,1.0025505E-3,1.6113380633853108E-3,2.2201256267706218E-3,2.2201256267706218E-3,2.2201256267706218E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C124","v":"MDA - Drainage PS Switchboard Replacement"},{"$f":"'[3]Capex_FO input'!D124","v":0},{"$f":"'[3]Capex_FO input'!E124","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F124","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G124","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H124","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I124","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K124","v":"2029-30"},{"$f":"'[3]Capex_FO input'!L124","v":45},{"$f":"'[3]Capex_FO input'!M124","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O124","v":0.14000000000000001},{"$f":"'[3]Capex_FO input'!P124","v":0.20300000000000001},{"$f":"'[3]Capex_FO input'!Q124","v":0},{"$f":"'[3]Capex_FO input'!R124","v":0},{"$f":"'[3]Capex_FO input'!S124","v":0},{"$f":"'[3]Capex_FO input'!T124","v":0.14499999999999999},{"$f":"'[3]Capex_FO input'!U124","v":0.215},{"$f":"'[3]Capex_FO input'!V124","v":0},{"$f":"'[3]Capex_FO input'!W124","v":0},{"$f":"'[3]Capex_FO input'!X124","v":0},null,{"$f":"'[3]Capex_FO input'!Z124","v":0},{"$f":"'[3]Capex_FO input'!AA124","v":0},{"$f":"'[3]Capex_FO input'!AB124","v":0},{"$f":"'[3]Capex_FO input'!AC124","v":0},{"$f":"'[3]Capex_FO input'!AD124","v":0},{"$f":"'[3]Capex_FO input'!AE124","v":0},{"$f":"'[3]Capex_FO input'!AF124","v":0},{"$f":"'[3]Capex_FO input'!AG124","v":0},{"$f":"'[3]Capex_FO input'!AH124","v":0},{"$f":"'[3]Capex_FO input'!AI124","v":0},null,{"$f":"'[3]Capex_FO input'!AK124","v":0},{"$f":"'[3]Capex_FO input'!AL124","v":0},{"$f":"'[3]Capex_FO input'!AM124","v":0},{"$f":"'[3]Capex_FO input'!AN124","v":0},{"$f":"'[3]Capex_FO input'!AO124","v":0},{"$f":"'[3]Capex_FO input'!AP124","v":0},{"$f":"'[3]Capex_FO input'!AQ124","v":0},{"$f":"'[3]Capex_FO input'!AR124","v":0},{"$f":"'[3]Capex_FO input'!AS124","v":0},{"$f":"'[3]Capex_FO input'!AT124","v":0},null,0.14000000000000001,0.20300000000000001,0,0,0,0.14499999999999999,0.215,0,0,0,null,0,0,0,0,0,0,7.8111111111111107E-3,1.5622222222222221E-2,1.5622222222222221E-2,1.5622222222222221E-2,null,{"$f":"+IF($K124=\"Ongoing\",AV124,IF(RIGHT($K124,2)=RIGHT(BR$39,2),SUM($AV124:AV124),0)+IF(RIGHT(BR$39,2)>RIGHT($K124,2),AV124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AW124,IF(RIGHT($K124,2)=RIGHT(BS$39,2),SUM($AV124:AW124),0)+IF(RIGHT(BS$39,2)>RIGHT($K124,2),AW124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AX124,IF(RIGHT($K124,2)=RIGHT(BT$39,2),SUM($AV124:AX124),0)+IF(RIGHT(BT$39,2)>RIGHT($K124,2),AX124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AY124,IF(RIGHT($K124,2)=RIGHT(BU$39,2),SUM($AV124:AY124),0)+IF(RIGHT(BU$39,2)>RIGHT($K124,2),AY124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AZ124,IF(RIGHT($K124,2)=RIGHT(BV$39,2),SUM($AV124:AZ124),0)+IF(RIGHT(BV$39,2)>RIGHT($K124,2),AZ124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BA124,IF(RIGHT($K124,2)=RIGHT(BW$39,2),SUM($AV124:BA124),0)+IF(RIGHT(BW$39,2)>RIGHT($K124,2),BA124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BB124,IF(RIGHT($K124,2)=RIGHT(BX$39,2),SUM($AV124:BB124),0)+IF(RIGHT(BX$39,2)>RIGHT($K124,2),BB124,0))","v":0.70299999999999996},{"$f":"+IF($K124=\"Ongoing\",BC124,IF(RIGHT($K124,2)=RIGHT(BY$39,2),SUM($AV124:BC124),0)+IF(RIGHT(BY$39,2)>RIGHT($K124,2),BC124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BD124,IF(RIGHT($K124,2)=RIGHT(BZ$39,2),SUM($AV124:BD124),0)+IF(RIGHT(BZ$39,2)>RIGHT($K124,2),BD124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BE124,IF(RIGHT($K124,2)=RIGHT(CA$39,2),SUM($AV124:BE124),0)+IF(RIGHT(CA$39,2)>RIGHT($K124,2),BE124,0))","v":0},null,{"$f":"+O124*KeyAssumptionsPriceControl_FO!AC$15","v":0.14420000000000002},{"$f":"+P124*KeyAssumptionsPriceControl_FO!AD$15","v":0.21536270000000002},{"$f":"+Q124*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R124*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S124*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T124*KeyAssumptionsPriceControl_FO!AH$15","v":0.17313758299670501},{"$f":"+U124*KeyAssumptionsPriceControl_FO!AI$15","v":0.26442288106634709},{"$f":"+V124*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W124*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X124*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.2445000000000004E-3,1.1334660750000001E-2,1.6180321500000001E-2,1.6180321500000001E-2,1.6180321500000001E-2,2.0075917117425863E-2,2.9921027558844539E-2,3.5870542382837343E-2,3.5870542382837343E-2,3.5870542382837343E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C125","v":"MDA Drainage Pumps"},{"$f":"'[3]Capex_FO input'!D125","v":0},{"$f":"'[3]Capex_FO input'!E125","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F125","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G125","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H125","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I125","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K125","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L125","v":45},{"$f":"'[3]Capex_FO input'!M125","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O125","v":2.1000000000000001E-2},{"$f":"'[3]Capex_FO input'!P125","v":2.1000000000000001E-2},{"$f":"'[3]Capex_FO input'!Q125","v":2.1000000000000001E-2},{"$f":"'[3]Capex_FO input'!R125","v":2.1000000000000001E-2},{"$f":"'[3]Capex_FO input'!S125","v":2.1000000000000001E-2},{"$f":"'[3]Capex_FO input'!T125","v":2.1999999999999999E-2},{"$f":"'[3]Capex_FO input'!U125","v":2.1999999999999999E-2},{"$f":"'[3]Capex_FO input'!V125","v":2.1999999999999999E-2},{"$f":"'[3]Capex_FO input'!W125","v":2.1999999999999999E-2},{"$f":"'[3]Capex_FO input'!X125","v":2.1999999999999999E-2},null,{"$f":"'[3]Capex_FO input'!Z125","v":0},{"$f":"'[3]Capex_FO input'!AA125","v":0},{"$f":"'[3]Capex_FO input'!AB125","v":0},{"$f":"'[3]Capex_FO input'!AC125","v":0},{"$f":"'[3]Capex_FO input'!AD125","v":0},{"$f":"'[3]Capex_FO input'!AE125","v":0},{"$f":"'[3]Capex_FO input'!AF125","v":0},{"$f":"'[3]Capex_FO input'!AG125","v":0},{"$f":"'[3]Capex_FO input'!AH125","v":0},{"$f":"'[3]Capex_FO input'!AI125","v":0},null,{"$f":"'[3]Capex_FO input'!AK125","v":0},{"$f":"'[3]Capex_FO input'!AL125","v":0},{"$f":"'[3]Capex_FO input'!AM125","v":0},{"$f":"'[3]Capex_FO input'!AN125","v":0},{"$f":"'[3]Capex_FO input'!AO125","v":0},{"$f":"'[3]Capex_FO input'!AP125","v":0},{"$f":"'[3]Capex_FO input'!AQ125","v":0},{"$f":"'[3]Capex_FO input'!AR125","v":0},{"$f":"'[3]Capex_FO input'!AS125","v":0},{"$f":"'[3]Capex_FO input'!AT125","v":0},null,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,null,2.3333333333333336E-4,7.000000000000001E-4,1.1666666666666668E-3,1.6333333333333334E-3,2.1000000000000003E-3,2.5777777777777778E-3,3.0666666666666663E-3,3.5555555555555553E-3,4.0444444444444443E-3,4.5333333333333328E-3,null,{"$f":"+IF($K125=\"Ongoing\",AV125,IF(RIGHT($K125,2)=RIGHT(BR$39,2),SUM($AV125:AV125),0)+IF(RIGHT(BR$39,2)>RIGHT($K125,2),AV125,0))","v":2.1000000000000001E-2},{"$f":"+IF($K125=\"Ongoing\",AW125,IF(RIGHT($K125,2)=RIGHT(BS$39,2),SUM($AV125:AW125),0)+IF(RIGHT(BS$39,2)>RIGHT($K125,2),AW125,0))","v":2.1000000000000001E-2},{"$f":"+IF($K125=\"Ongoing\",AX125,IF(RIGHT($K125,2)=RIGHT(BT$39,2),SUM($AV125:AX125),0)+IF(RIGHT(BT$39,2)>RIGHT($K125,2),AX125,0))","v":2.1000000000000001E-2},{"$f":"+IF($K125=\"Ongoing\",AY125,IF(RIGHT($K125,2)=RIGHT(BU$39,2),SUM($AV125:AY125),0)+IF(RIGHT(BU$39,2)>RIGHT($K125,2),AY125,0))","v":2.1000000000000001E-2},{"$f":"+IF($K125=\"Ongoing\",AZ125,IF(RIGHT($K125,2)=RIGHT(BV$39,2),SUM($AV125:AZ125),0)+IF(RIGHT(BV$39,2)>RIGHT($K125,2),AZ125,0))","v":2.1000000000000001E-2},{"$f":"+IF($K125=\"Ongoing\",BA125,IF(RIGHT($K125,2)=RIGHT(BW$39,2),SUM($AV125:BA125),0)+IF(RIGHT(BW$39,2)>RIGHT($K125,2),BA125,0))","v":2.1999999999999999E-2},{"$f":"+IF($K125=\"Ongoing\",BB125,IF(RIGHT($K125,2)=RIGHT(BX$39,2),SUM($AV125:BB125),0)+IF(RIGHT(BX$39,2)>RIGHT($K125,2),BB125,0))","v":2.1999999999999999E-2},{"$f":"+IF($K125=\"Ongoing\",BC125,IF(RIGHT($K125,2)=RIGHT(BY$39,2),SUM($AV125:BC125),0)+IF(RIGHT(BY$39,2)>RIGHT($K125,2),BC125,0))","v":2.1999999999999999E-2},{"$f":"+IF($K125=\"Ongoing\",BD125,IF(RIGHT($K125,2)=RIGHT(BZ$39,2),SUM($AV125:BD125),0)+IF(RIGHT(BZ$39,2)>RIGHT($K125,2),BD125,0))","v":2.1999999999999999E-2},{"$f":"+IF($K125=\"Ongoing\",BE125,IF(RIGHT($K125,2)=RIGHT(CA$39,2),SUM($AV125:BE125),0)+IF(RIGHT(CA$39,2)>RIGHT($K125,2),BE125,0))","v":2.1999999999999999E-2},null,{"$f":"+O125*KeyAssumptionsPriceControl_FO!AC$15","v":2.1630000000000003E-2},{"$f":"+P125*KeyAssumptionsPriceControl_FO!AD$15","v":2.2278900000000001E-2},{"$f":"+Q125*KeyAssumptionsPriceControl_FO!AE$15","v":2.2947267E-2},{"$f":"+R125*KeyAssumptionsPriceControl_FO!AF$15","v":2.3635685010000004E-2},{"$f":"+S125*KeyAssumptionsPriceControl_FO!AG$15","v":2.4344755560300003E-2},{"$f":"+T125*KeyAssumptionsPriceControl_FO!AH$15","v":2.6269150523638003E-2},{"$f":"+U125*KeyAssumptionsPriceControl_FO!AI$15","v":2.7057225039347144E-2},{"$f":"+V125*KeyAssumptionsPriceControl_FO!AJ$15","v":2.7868941790527558E-2},{"$f":"+W125*KeyAssumptionsPriceControl_FO!AK$15","v":2.8705010044243386E-2},{"$f":"+X125*KeyAssumptionsPriceControl_FO!AL$15","v":2.9566160345570688E-2},null,4.8667500000000011E-4,1.4746252500000001E-3,2.4922140075000002E-3,3.5403304277249999E-3,4.6198903405567501E-3,5.7587032274453564E-3,6.958546677612522E-3,8.1943854312847026E-3,9.46729934756705E-3,1.0778400681337867E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C126","v":"RC - Drainage PS Switchboards Replacement"},{"$f":"'[3]Capex_FO input'!D126","v":0},{"$f":"'[3]Capex_FO input'!E126","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F126","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G126","v":"Channels"},{"$f":"'[3]Capex_FO input'!H126","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I126","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K126","v":"2029-30"},{"$f":"'[3]Capex_FO input'!L126","v":45},{"$f":"'[3]Capex_FO input'!M126","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O126","v":0.05},{"$f":"'[3]Capex_FO input'!P126","v":8.6999999999999994E-2},{"$f":"'[3]Capex_FO input'!Q126","v":0},{"$f":"'[3]Capex_FO input'!R126","v":0},{"$f":"'[3]Capex_FO input'!S126","v":0},{"$f":"'[3]Capex_FO input'!T126","v":5.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!U126","v":9.1999999999999998E-2},{"$f":"'[3]Capex_FO input'!V126","v":0},{"$f":"'[3]Capex_FO input'!W126","v":0},{"$f":"'[3]Capex_FO input'!X126","v":0},null,{"$f":"'[3]Capex_FO input'!Z126","v":0},{"$f":"'[3]Capex_FO input'!AA126","v":0},{"$f":"'[3]Capex_FO input'!AB126","v":0},{"$f":"'[3]Capex_FO input'!AC126","v":0},{"$f":"'[3]Capex_FO input'!AD126","v":0},{"$f":"'[3]Capex_FO input'!AE126","v":0},{"$f":"'[3]Capex_FO input'!AF126","v":0},{"$f":"'[3]Capex_FO input'!AG126","v":0},{"$f":"'[3]Capex_FO input'!AH126","v":0},{"$f":"'[3]Capex_FO input'!AI126","v":0},null,{"$f":"'[3]Capex_FO input'!AK126","v":0},{"$f":"'[3]Capex_FO input'!AL126","v":0},{"$f":"'[3]Capex_FO input'!AM126","v":0},{"$f":"'[3]Capex_FO input'!AN126","v":0},{"$f":"'[3]Capex_FO input'!AO126","v":0},{"$f":"'[3]Capex_FO input'!AP126","v":0},{"$f":"'[3]Capex_FO input'!AQ126","v":0},{"$f":"'[3]Capex_FO input'!AR126","v":0},{"$f":"'[3]Capex_FO input'!AS126","v":0},{"$f":"'[3]Capex_FO input'!AT126","v":0},null,0.05,8.6999999999999994E-2,0,0,0,5.2999999999999999E-2,9.1999999999999998E-2,0,0,0,null,0,0,0,0,{"$f":"IF($L126=0,0,\nIF($L126<=0.5,BV126,\nIF(AND($J126=\"straight line\",$L126<1.51),(BU126-((BU126/$L126)*0.5))+BV126/$L126*0.5,\nIF($J126=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L126)<LEFT($BG$39,4)*1,0,((OFFSET(BV126,0,-INT($L126+0.5),1,1))/$L126)*(IF($L126-INT($L126)>0.5,$L126-0.5-INT($L126),IF($L126-INT($L126)<=0.5,$L126-0.5-INT($L126)+1,0))))\n+BV126/$L126*0.5\n+SUM(OFFSET(BV126,0,MAX(-INT($L126+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L126+(0.5-(10^-12))),BK$40)-1))*1/$L126,\nIF($J126=\"Declining Balance\",-$BG$38,0)))))","v":0},0,3.1333333333333335E-3,6.2666666666666669E-3,6.2666666666666669E-3,6.2666666666666669E-3,null,{"$f":"+IF($K126=\"Ongoing\",AV126,IF(RIGHT($K126,2)=RIGHT(BR$39,2),SUM($AV126:AV126),0)+IF(RIGHT(BR$39,2)>RIGHT($K126,2),AV126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AW126,IF(RIGHT($K126,2)=RIGHT(BS$39,2),SUM($AV126:AW126),0)+IF(RIGHT(BS$39,2)>RIGHT($K126,2),AW126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AX126,IF(RIGHT($K126,2)=RIGHT(BT$39,2),SUM($AV126:AX126),0)+IF(RIGHT(BT$39,2)>RIGHT($K126,2),AX126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AY126,IF(RIGHT($K126,2)=RIGHT(BU$39,2),SUM($AV126:AY126),0)+IF(RIGHT(BU$39,2)>RIGHT($K126,2),AY126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AZ126,IF(RIGHT($K126,2)=RIGHT(BV$39,2),SUM($AV126:AZ126),0)+IF(RIGHT(BV$39,2)>RIGHT($K126,2),AZ126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BA126,IF(RIGHT($K126,2)=RIGHT(BW$39,2),SUM($AV126:BA126),0)+IF(RIGHT(BW$39,2)>RIGHT($K126,2),BA126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BB126,IF(RIGHT($K126,2)=RIGHT(BX$39,2),SUM($AV126:BB126),0)+IF(RIGHT(BX$39,2)>RIGHT($K126,2),BB126,0))","v":0.28200000000000003},{"$f":"+IF($K126=\"Ongoing\",BC126,IF(RIGHT($K126,2)=RIGHT(BY$39,2),SUM($AV126:BC126),0)+IF(RIGHT(BY$39,2)>RIGHT($K126,2),BC126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BD126,IF(RIGHT($K126,2)=RIGHT(BZ$39,2),SUM($AV126:BD126),0)+IF(RIGHT(BZ$39,2)>RIGHT($K126,2),BD126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BE126,IF(RIGHT($K126,2)=RIGHT(CA$39,2),SUM($AV126:BE126),0)+IF(RIGHT(CA$39,2)>RIGHT($K126,2),BE126,0))","v":0},null,{"$f":"+O126*KeyAssumptionsPriceControl_FO!AC$15","v":5.1500000000000004E-2},{"$f":"+P126*KeyAssumptionsPriceControl_FO!AD$15","v":9.2298299999999986E-2},{"$f":"+Q126*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R126*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S126*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T126*KeyAssumptionsPriceControl_FO!AH$15","v":6.3284771716037011E-2},{"$f":"+U126*KeyAssumptionsPriceControl_FO!AI$15","v":0.11314839561908806},{"$f":"+V126*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W126*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X126*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.1587500000000001E-3,4.3942117499999999E-3,6.4709234999999997E-3,6.4709234999999997E-3,{"$f":"IF($M126=0,0,\nIF($M126<=0.5,CG126,\nIF(AND($J126=\"straight line\",$M126<1.51),(CF126-((CF126/$M126)*0.5))+CG126/$M126*0.5,\nIF($J126=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M126)<LEFT($CN$39,4)*1,0,((OFFSET(CG126,0,-INT($M126+0.5),1,1))/$M126)*(IF($M126-INT($M126)>0.5,$M126-0.5-INT($M126),IF($M126-INT($M126)<=0.5,$M126-0.5-INT($M126)+1,0))))\n+CG126/$M126*0.5\n+SUM(OFFSET(CG126,0,MAX(-INT($M126+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M126+(0.5-(10^-12))),CR$40)-1))*1/$M126,\nIF($J126=\"Declining Balance\",-$CN$38,0)))))","v":6.4709234999999997E-3},7.8948308636108324E-3,1.1864577128651148E-2,1.441041603008063E-2,1.441041603008063E-2,1.441041603008063E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C127","v":"RC Drainage Pumps"},{"$f":"'[3]Capex_FO input'!D127","v":0},{"$f":"'[3]Capex_FO input'!E127","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F127","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G127","v":"Headworks"},{"$f":"'[3]Capex_FO input'!H127","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I127","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K127","v":"2031-32"},{"$f":"'[3]Capex_FO input'!L127","v":45},{"$f":"'[3]Capex_FO input'!M127","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O127","v":0},{"$f":"'[3]Capex_FO input'!P127","v":1.4999999999999999E-2},{"$f":"'[3]Capex_FO input'!Q127","v":0},{"$f":"'[3]Capex_FO input'!R127","v":1.7000000000000001E-2},{"$f":"'[3]Capex_FO input'!S127","v":0},{"$f":"'[3]Capex_FO input'!T127","v":0},{"$f":"'[3]Capex_FO input'!U127","v":1.6E-2},{"$f":"'[3]Capex_FO input'!V127","v":0},{"$f":"'[3]Capex_FO input'!W127","v":1.7999999999999999E-2},{"$f":"'[3]Capex_FO input'!X127","v":0},null,{"$f":"'[3]Capex_FO input'!Z127","v":0},{"$f":"'[3]Capex_FO input'!AA127","v":0},{"$f":"'[3]Capex_FO input'!AB127","v":0},{"$f":"'[3]Capex_FO input'!AC127","v":0},{"$f":"'[3]Capex_FO input'!AD127","v":0},{"$f":"'[3]Capex_FO input'!AE127","v":0},{"$f":"'[3]Capex_FO input'!AF127","v":0},{"$f":"'[3]Capex_FO input'!AG127","v":0},{"$f":"'[3]Capex_FO input'!AH127","v":0},{"$f":"'[3]Capex_FO input'!AI127","v":0},null,{"$f":"'[3]Capex_FO input'!AK127","v":0},{"$f":"'[3]Capex_FO input'!AL127","v":0},{"$f":"'[3]Capex_FO input'!AM127","v":0},{"$f":"'[3]Capex_FO input'!AN127","v":0},{"$f":"'[3]Capex_FO input'!AO127","v":0},{"$f":"'[3]Capex_FO input'!AP127","v":0},{"$f":"'[3]Capex_FO input'!AQ127","v":0},{"$f":"'[3]Capex_FO input'!AR127","v":0},{"$f":"'[3]Capex_FO input'!AS127","v":0},{"$f":"'[3]Capex_FO input'!AT127","v":0},null,0,1.4999999999999999E-2,0,1.7000000000000001E-2,0,0,1.6E-2,0,1.7999999999999999E-2,0,null,0,{"$f":"IF($L127=0,0,\nIF($L127<=0.5,BS127,\nIF(AND($J127=\"straight line\",$L127<1.51),(BR127-((BR127/$L127)*0.5))+BS127/$L127*0.5,\nIF($J127=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L127)<LEFT($BG$39,4)*1,0,((OFFSET(BS127,0,-INT($L127+0.5),1,1))/$L127)*(IF($L127-INT($L127)>0.5,$L127-0.5-INT($L127),IF($L127-INT($L127)<=0.5,$L127-0.5-INT($L127)+1,0))))\n+BS127/$L127*0.5\n+SUM(OFFSET(BS127,0,MAX(-INT($L127+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L127+(0.5-(10^-12))),BH$40)-1))*1/$L127,\nIF($J127=\"Declining Balance\",-$BG$38,0)))))","v":0},0,0,0,0,0,0,7.3333333333333334E-4,1.4666666666666667E-3,null,{"$f":"+IF($K127=\"Ongoing\",AV127,IF(RIGHT($K127,2)=RIGHT(BR$39,2),SUM($AV127:AV127),0)+IF(RIGHT(BR$39,2)>RIGHT($K127,2),AV127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AW127,IF(RIGHT($K127,2)=RIGHT(BS$39,2),SUM($AV127:AW127),0)+IF(RIGHT(BS$39,2)>RIGHT($K127,2),AW127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AX127,IF(RIGHT($K127,2)=RIGHT(BT$39,2),SUM($AV127:AX127),0)+IF(RIGHT(BT$39,2)>RIGHT($K127,2),AX127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AY127,IF(RIGHT($K127,2)=RIGHT(BU$39,2),SUM($AV127:AY127),0)+IF(RIGHT(BU$39,2)>RIGHT($K127,2),AY127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AZ127,IF(RIGHT($K127,2)=RIGHT(BV$39,2),SUM($AV127:AZ127),0)+IF(RIGHT(BV$39,2)>RIGHT($K127,2),AZ127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BA127,IF(RIGHT($K127,2)=RIGHT(BW$39,2),SUM($AV127:BA127),0)+IF(RIGHT(BW$39,2)>RIGHT($K127,2),BA127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BB127,IF(RIGHT($K127,2)=RIGHT(BX$39,2),SUM($AV127:BB127),0)+IF(RIGHT(BX$39,2)>RIGHT($K127,2),BB127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BC127,IF(RIGHT($K127,2)=RIGHT(BY$39,2),SUM($AV127:BC127),0)+IF(RIGHT(BY$39,2)>RIGHT($K127,2),BC127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BD127,IF(RIGHT($K127,2)=RIGHT(BZ$39,2),SUM($AV127:BD127),0)+IF(RIGHT(BZ$39,2)>RIGHT($K127,2),BD127,0))","v":6.6000000000000003E-2},{"$f":"+IF($K127=\"Ongoing\",BE127,IF(RIGHT($K127,2)=RIGHT(CA$39,2),SUM($AV127:BE127),0)+IF(RIGHT(CA$39,2)>RIGHT($K127,2),BE127,0))","v":0},null,{"$f":"+O127*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P127*KeyAssumptionsPriceControl_FO!AD$15","v":1.5913499999999997E-2},{"$f":"+Q127*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R127*KeyAssumptionsPriceControl_FO!AF$15","v":1.9133649770000004E-2},{"$f":"+S127*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T127*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U127*KeyAssumptionsPriceControl_FO!AI$15","v":1.9677981846797924E-2},{"$f":"+V127*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W127*KeyAssumptionsPriceControl_FO!AK$15","v":2.3485917308926407E-2},{"$f":"+X127*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,{"$f":"IF($M127=0,0,\nIF($M127<=0.5,CD127,\nIF(AND($J127=\"straight line\",$M127<1.51),(CC127-((CC127/$M127)*0.5))+CD127/$M127*0.5,\nIF($J127=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M127)<LEFT($CN$39,4)*1,0,((OFFSET(CD127,0,-INT($M127+0.5),1,1))/$M127)*(IF($M127-INT($M127)>0.5,$M127-0.5-INT($M127),IF($M127-INT($M127)<=0.5,$M127-0.5-INT($M127)+1,0))))\n+CD127/$M127*0.5\n+SUM(OFFSET(CD127,0,MAX(-INT($M127+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M127+(0.5-(10^-12))),CO$40)-1))*1/$M127,\nIF($J127=\"Declining Balance\",-$CN$38,0)))))","v":1.1935124999999998E-3},2.3870249999999997E-3,3.8220487327500002E-3,5.2570724655000003E-3,5.2570724655000003E-3,6.7329211040098444E-3,8.2087697425196893E-3,7.9810260406891695E-3,9.3446323388586498E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C128","v":"ROB Replace Drainage Pumps"},{"$f":"'[3]Capex_FO input'!D128","v":0},{"$f":"'[3]Capex_FO input'!E128","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F128","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G128","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H128","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I128","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K128","v":"2031-32"},{"$f":"'[3]Capex_FO input'!L128","v":45},{"$f":"'[3]Capex_FO input'!M128","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O128","v":0},{"$f":"'[3]Capex_FO input'!P128","v":0},{"$f":"'[3]Capex_FO input'!Q128","v":0},{"$f":"'[3]Capex_FO input'!R128","v":2.5000000000000001E-2},{"$f":"'[3]Capex_FO input'!S128","v":0},{"$f":"'[3]Capex_FO input'!T128","v":0},{"$f":"'[3]Capex_FO input'!U128","v":0},{"$f":"'[3]Capex_FO input'!V128","v":0},{"$f":"'[3]Capex_FO input'!W128","v":2.5999999999999999E-2},{"$f":"'[3]Capex_FO input'!X128","v":0},null,{"$f":"'[3]Capex_FO input'!Z128","v":0},{"$f":"'[3]Capex_FO input'!AA128","v":0},{"$f":"'[3]Capex_FO input'!AB128","v":0},{"$f":"'[3]Capex_FO input'!AC128","v":0},{"$f":"'[3]Capex_FO input'!AD128","v":0},{"$f":"'[3]Capex_FO input'!AE128","v":0},{"$f":"'[3]Capex_FO input'!AF128","v":0},{"$f":"'[3]Capex_FO input'!AG128","v":0},{"$f":"'[3]Capex_FO input'!AH128","v":0},{"$f":"'[3]Capex_FO input'!AI128","v":0},null,{"$f":"'[3]Capex_FO input'!AK128","v":0},{"$f":"'[3]Capex_FO input'!AL128","v":0},{"$f":"'[3]Capex_FO input'!AM128","v":0},{"$f":"'[3]Capex_FO input'!AN128","v":0},{"$f":"'[3]Capex_FO input'!AO128","v":0},{"$f":"'[3]Capex_FO input'!AP128","v":0},{"$f":"'[3]Capex_FO input'!AQ128","v":0},{"$f":"'[3]Capex_FO input'!AR128","v":0},{"$f":"'[3]Capex_FO input'!AS128","v":0},{"$f":"'[3]Capex_FO input'!AT128","v":0},null,0,0,0,2.5000000000000001E-2,0,0,0,0,2.5999999999999999E-2,0,null,0,0,0,0,0,0,0,0,5.6666666666666671E-4,1.1333333333333334E-3,null,{"$f":"+IF($K128=\"Ongoing\",AV128,IF(RIGHT($K128,2)=RIGHT(BR$39,2),SUM($AV128:AV128),0)+IF(RIGHT(BR$39,2)>RIGHT($K128,2),AV128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AW128,IF(RIGHT($K128,2)=RIGHT(BS$39,2),SUM($AV128:AW128),0)+IF(RIGHT(BS$39,2)>RIGHT($K128,2),AW128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AX128,IF(RIGHT($K128,2)=RIGHT(BT$39,2),SUM($AV128:AX128),0)+IF(RIGHT(BT$39,2)>RIGHT($K128,2),AX128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AY128,IF(RIGHT($K128,2)=RIGHT(BU$39,2),SUM($AV128:AY128),0)+IF(RIGHT(BU$39,2)>RIGHT($K128,2),AY128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AZ128,IF(RIGHT($K128,2)=RIGHT(BV$39,2),SUM($AV128:AZ128),0)+IF(RIGHT(BV$39,2)>RIGHT($K128,2),AZ128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BA128,IF(RIGHT($K128,2)=RIGHT(BW$39,2),SUM($AV128:BA128),0)+IF(RIGHT(BW$39,2)>RIGHT($K128,2),BA128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BB128,IF(RIGHT($K128,2)=RIGHT(BX$39,2),SUM($AV128:BB128),0)+IF(RIGHT(BX$39,2)>RIGHT($K128,2),BB128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BC128,IF(RIGHT($K128,2)=RIGHT(BY$39,2),SUM($AV128:BC128),0)+IF(RIGHT(BY$39,2)>RIGHT($K128,2),BC128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BD128,IF(RIGHT($K128,2)=RIGHT(BZ$39,2),SUM($AV128:BD128),0)+IF(RIGHT(BZ$39,2)>RIGHT($K128,2),BD128,0))","v":5.1000000000000004E-2},{"$f":"+IF($K128=\"Ongoing\",BE128,IF(RIGHT($K128,2)=RIGHT(CA$39,2),SUM($AV128:BE128),0)+IF(RIGHT(CA$39,2)>RIGHT($K128,2),BE128,0))","v":0},null,{"$f":"+O128*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P128*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q128*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R128*KeyAssumptionsPriceControl_FO!AF$15","v":2.8137720250000005E-2},{"$f":"+S128*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T128*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U128*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V128*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W128*KeyAssumptionsPriceControl_FO!AK$15","v":3.3924102779560365E-2},{"$f":"+X128*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,6.3309870562500018E-4,1.2661974112500004E-3,1.2661974112500004E-3,1.2661974112500004E-3,1.2661974112500004E-3,2.0294897237901083E-3,2.7927820363302168E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C129","v":0},{"$f":"'[3]Capex_FO input'!D129","v":0},{"$f":"'[3]Capex_FO input'!E129","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F129","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G129","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H129","v":0},{"$f":"'[3]Capex_FO input'!I129","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K129","v":0},{"$f":"'[3]Capex_FO input'!L129","v":0},{"$f":"'[3]Capex_FO input'!M129","v":0},null,{"$f":"'[3]Capex_FO input'!O129","v":0},{"$f":"'[3]Capex_FO input'!P129","v":0},{"$f":"'[3]Capex_FO input'!Q129","v":0},{"$f":"'[3]Capex_FO input'!R129","v":0},{"$f":"'[3]Capex_FO input'!S129","v":0},{"$f":"'[3]Capex_FO input'!T129","v":0},{"$f":"'[3]Capex_FO input'!U129","v":0},{"$f":"'[3]Capex_FO input'!V129","v":0},{"$f":"'[3]Capex_FO input'!W129","v":0},{"$f":"'[3]Capex_FO input'!X129","v":0},null,{"$f":"'[3]Capex_FO input'!Z129","v":0},{"$f":"'[3]Capex_FO input'!AA129","v":0},{"$f":"'[3]Capex_FO input'!AB129","v":0},{"$f":"'[3]Capex_FO input'!AC129","v":0},{"$f":"'[3]Capex_FO input'!AD129","v":0},{"$f":"'[3]Capex_FO input'!AE129","v":0},{"$f":"'[3]Capex_FO input'!AF129","v":0},{"$f":"'[3]Capex_FO input'!AG129","v":0},{"$f":"'[3]Capex_FO input'!AH129","v":0},{"$f":"'[3]Capex_FO input'!AI129","v":0},null,{"$f":"'[3]Capex_FO input'!AK129","v":0},{"$f":"'[3]Capex_FO input'!AL129","v":0},{"$f":"'[3]Capex_FO input'!AM129","v":0},{"$f":"'[3]Capex_FO input'!AN129","v":0},{"$f":"'[3]Capex_FO input'!AO129","v":0},{"$f":"'[3]Capex_FO input'!AP129","v":0},{"$f":"'[3]Capex_FO input'!AQ129","v":0},{"$f":"'[3]Capex_FO input'!AR129","v":0},{"$f":"'[3]Capex_FO input'!AS129","v":0},{"$f":"'[3]Capex_FO input'!AT129","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K129=\"Ongoing\",AV129,IF(RIGHT($K129,2)=RIGHT(BR$39,2),SUM($AV129:AV129),0)+IF(RIGHT(BR$39,2)>RIGHT($K129,2),AV129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AW129,IF(RIGHT($K129,2)=RIGHT(BS$39,2),SUM($AV129:AW129),0)+IF(RIGHT(BS$39,2)>RIGHT($K129,2),AW129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AX129,IF(RIGHT($K129,2)=RIGHT(BT$39,2),SUM($AV129:AX129),0)+IF(RIGHT(BT$39,2)>RIGHT($K129,2),AX129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AY129,IF(RIGHT($K129,2)=RIGHT(BU$39,2),SUM($AV129:AY129),0)+IF(RIGHT(BU$39,2)>RIGHT($K129,2),AY129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AZ129,IF(RIGHT($K129,2)=RIGHT(BV$39,2),SUM($AV129:AZ129),0)+IF(RIGHT(BV$39,2)>RIGHT($K129,2),AZ129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BA129,IF(RIGHT($K129,2)=RIGHT(BW$39,2),SUM($AV129:BA129),0)+IF(RIGHT(BW$39,2)>RIGHT($K129,2),BA129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BB129,IF(RIGHT($K129,2)=RIGHT(BX$39,2),SUM($AV129:BB129),0)+IF(RIGHT(BX$39,2)>RIGHT($K129,2),BB129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BC129,IF(RIGHT($K129,2)=RIGHT(BY$39,2),SUM($AV129:BC129),0)+IF(RIGHT(BY$39,2)>RIGHT($K129,2),BC129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BD129,IF(RIGHT($K129,2)=RIGHT(BZ$39,2),SUM($AV129:BD129),0)+IF(RIGHT(BZ$39,2)>RIGHT($K129,2),BD129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BE129,IF(RIGHT($K129,2)=RIGHT(CA$39,2),SUM($AV129:BE129),0)+IF(RIGHT(CA$39,2)>RIGHT($K129,2),BE129,0))","v":0},null,{"$f":"+O129*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P129*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q129*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R129*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S129*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T129*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U129*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V129*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W129*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X129*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C130","v":0},{"$f":"'[3]Capex_FO input'!D130","v":0},{"$f":"'[3]Capex_FO input'!E130","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F130","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G130","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H130","v":0},{"$f":"'[3]Capex_FO input'!I130","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K130","v":0},{"$f":"'[3]Capex_FO input'!L130","v":0},{"$f":"'[3]Capex_FO input'!M130","v":0},null,{"$f":"'[3]Capex_FO input'!O130","v":0},{"$f":"'[3]Capex_FO input'!P130","v":0},{"$f":"'[3]Capex_FO input'!Q130","v":0},{"$f":"'[3]Capex_FO input'!R130","v":0},{"$f":"'[3]Capex_FO input'!S130","v":0},{"$f":"'[3]Capex_FO input'!T130","v":0},{"$f":"'[3]Capex_FO input'!U130","v":0},{"$f":"'[3]Capex_FO input'!V130","v":0},{"$f":"'[3]Capex_FO input'!W130","v":0},{"$f":"'[3]Capex_FO input'!X130","v":0},null,{"$f":"'[3]Capex_FO input'!Z130","v":0},{"$f":"'[3]Capex_FO input'!AA130","v":0},{"$f":"'[3]Capex_FO input'!AB130","v":0},{"$f":"'[3]Capex_FO input'!AC130","v":0},{"$f":"'[3]Capex_FO input'!AD130","v":0},{"$f":"'[3]Capex_FO input'!AE130","v":0},{"$f":"'[3]Capex_FO input'!AF130","v":0},{"$f":"'[3]Capex_FO input'!AG130","v":0},{"$f":"'[3]Capex_FO input'!AH130","v":0},{"$f":"'[3]Capex_FO input'!AI130","v":0},null,{"$f":"'[3]Capex_FO input'!AK130","v":0},{"$f":"'[3]Capex_FO input'!AL130","v":0},{"$f":"'[3]Capex_FO input'!AM130","v":0},{"$f":"'[3]Capex_FO input'!AN130","v":0},{"$f":"'[3]Capex_FO input'!AO130","v":0},{"$f":"'[3]Capex_FO input'!AP130","v":0},{"$f":"'[3]Capex_FO input'!AQ130","v":0},{"$f":"'[3]Capex_FO input'!AR130","v":0},{"$f":"'[3]Capex_FO input'!AS130","v":0},{"$f":"'[3]Capex_FO input'!AT130","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K130=\"Ongoing\",AV130,IF(RIGHT($K130,2)=RIGHT(BR$39,2),SUM($AV130:AV130),0)+IF(RIGHT(BR$39,2)>RIGHT($K130,2),AV130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AW130,IF(RIGHT($K130,2)=RIGHT(BS$39,2),SUM($AV130:AW130),0)+IF(RIGHT(BS$39,2)>RIGHT($K130,2),AW130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AX130,IF(RIGHT($K130,2)=RIGHT(BT$39,2),SUM($AV130:AX130),0)+IF(RIGHT(BT$39,2)>RIGHT($K130,2),AX130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AY130,IF(RIGHT($K130,2)=RIGHT(BU$39,2),SUM($AV130:AY130),0)+IF(RIGHT(BU$39,2)>RIGHT($K130,2),AY130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AZ130,IF(RIGHT($K130,2)=RIGHT(BV$39,2),SUM($AV130:AZ130),0)+IF(RIGHT(BV$39,2)>RIGHT($K130,2),AZ130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BA130,IF(RIGHT($K130,2)=RIGHT(BW$39,2),SUM($AV130:BA130),0)+IF(RIGHT(BW$39,2)>RIGHT($K130,2),BA130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BB130,IF(RIGHT($K130,2)=RIGHT(BX$39,2),SUM($AV130:BB130),0)+IF(RIGHT(BX$39,2)>RIGHT($K130,2),BB130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BC130,IF(RIGHT($K130,2)=RIGHT(BY$39,2),SUM($AV130:BC130),0)+IF(RIGHT(BY$39,2)>RIGHT($K130,2),BC130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BD130,IF(RIGHT($K130,2)=RIGHT(BZ$39,2),SUM($AV130:BD130),0)+IF(RIGHT(BZ$39,2)>RIGHT($K130,2),BD130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BE130,IF(RIGHT($K130,2)=RIGHT(CA$39,2),SUM($AV130:BE130),0)+IF(RIGHT(CA$39,2)>RIGHT($K130,2),BE130,0))","v":0},null,{"$f":"+O130*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P130*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q130*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R130*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S130*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T130*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U130*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V130*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W130*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X130*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C131","v":0},{"$f":"'[3]Capex_FO input'!D131","v":0},{"$f":"'[3]Capex_FO input'!E131","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F131","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G131","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H131","v":0},{"$f":"'[3]Capex_FO input'!I131","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K131","v":0},{"$f":"'[3]Capex_FO input'!L131","v":0},{"$f":"'[3]Capex_FO input'!M131","v":0},null,{"$f":"'[3]Capex_FO input'!O131","v":0},{"$f":"'[3]Capex_FO input'!P131","v":0},{"$f":"'[3]Capex_FO input'!Q131","v":0},{"$f":"'[3]Capex_FO input'!R131","v":0},{"$f":"'[3]Capex_FO input'!S131","v":0},{"$f":"'[3]Capex_FO input'!T131","v":0},{"$f":"'[3]Capex_FO input'!U131","v":0},{"$f":"'[3]Capex_FO input'!V131","v":0},{"$f":"'[3]Capex_FO input'!W131","v":0},{"$f":"'[3]Capex_FO input'!X131","v":0},null,{"$f":"'[3]Capex_FO input'!Z131","v":0},{"$f":"'[3]Capex_FO input'!AA131","v":0},{"$f":"'[3]Capex_FO input'!AB131","v":0},{"$f":"'[3]Capex_FO input'!AC131","v":0},{"$f":"'[3]Capex_FO input'!AD131","v":0},{"$f":"'[3]Capex_FO input'!AE131","v":0},{"$f":"'[3]Capex_FO input'!AF131","v":0},{"$f":"'[3]Capex_FO input'!AG131","v":0},{"$f":"'[3]Capex_FO input'!AH131","v":0},{"$f":"'[3]Capex_FO input'!AI131","v":0},null,{"$f":"'[3]Capex_FO input'!AK131","v":0},{"$f":"'[3]Capex_FO input'!AL131","v":0},{"$f":"'[3]Capex_FO input'!AM131","v":0},{"$f":"'[3]Capex_FO input'!AN131","v":0},{"$f":"'[3]Capex_FO input'!AO131","v":0},{"$f":"'[3]Capex_FO input'!AP131","v":0},{"$f":"'[3]Capex_FO input'!AQ131","v":0},{"$f":"'[3]Capex_FO input'!AR131","v":0},{"$f":"'[3]Capex_FO input'!AS131","v":0},{"$f":"'[3]Capex_FO input'!AT131","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K131=\"Ongoing\",AV131,IF(RIGHT($K131,2)=RIGHT(BR$39,2),SUM($AV131:AV131),0)+IF(RIGHT(BR$39,2)>RIGHT($K131,2),AV131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AW131,IF(RIGHT($K131,2)=RIGHT(BS$39,2),SUM($AV131:AW131),0)+IF(RIGHT(BS$39,2)>RIGHT($K131,2),AW131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AX131,IF(RIGHT($K131,2)=RIGHT(BT$39,2),SUM($AV131:AX131),0)+IF(RIGHT(BT$39,2)>RIGHT($K131,2),AX131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AY131,IF(RIGHT($K131,2)=RIGHT(BU$39,2),SUM($AV131:AY131),0)+IF(RIGHT(BU$39,2)>RIGHT($K131,2),AY131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AZ131,IF(RIGHT($K131,2)=RIGHT(BV$39,2),SUM($AV131:AZ131),0)+IF(RIGHT(BV$39,2)>RIGHT($K131,2),AZ131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BA131,IF(RIGHT($K131,2)=RIGHT(BW$39,2),SUM($AV131:BA131),0)+IF(RIGHT(BW$39,2)>RIGHT($K131,2),BA131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BB131,IF(RIGHT($K131,2)=RIGHT(BX$39,2),SUM($AV131:BB131),0)+IF(RIGHT(BX$39,2)>RIGHT($K131,2),BB131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BC131,IF(RIGHT($K131,2)=RIGHT(BY$39,2),SUM($AV131:BC131),0)+IF(RIGHT(BY$39,2)>RIGHT($K131,2),BC131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BD131,IF(RIGHT($K131,2)=RIGHT(BZ$39,2),SUM($AV131:BD131),0)+IF(RIGHT(BZ$39,2)>RIGHT($K131,2),BD131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BE131,IF(RIGHT($K131,2)=RIGHT(CA$39,2),SUM($AV131:BE131),0)+IF(RIGHT(CA$39,2)>RIGHT($K131,2),BE131,0))","v":0},null,{"$f":"+O131*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P131*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q131*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R131*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S131*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T131*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U131*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V131*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W131*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X131*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C132","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},{"$f":"'[3]Capex_FO input'!D132","v":0},{"$f":"'[3]Capex_FO input'!E132","v":"[Service]"},{"$f":"'[3]Capex_FO input'!F132","v":"[Major Cost Driver]"},{"$f":"'[3]Capex_FO input'!G132","v":"[Asset category]"},{"$f":"'[3]Capex_FO input'!H132","v":"[Capital type]"},{"$f":"'[3]Capex_FO input'!I132","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K132","v":"[Year finalised?]"},{"$f":"'[3]Capex_FO input'!L132","v":0},{"$f":"'[3]Capex_FO input'!M132","v":0},null,{"$f":"'[3]Capex_FO input'!O132","v":0},{"$f":"'[3]Capex_FO input'!P132","v":0},{"$f":"'[3]Capex_FO input'!Q132","v":0},{"$f":"'[3]Capex_FO input'!R132","v":0},{"$f":"'[3]Capex_FO input'!S132","v":0},{"$f":"'[3]Capex_FO input'!T132","v":0},{"$f":"'[3]Capex_FO input'!U132","v":0},{"$f":"'[3]Capex_FO input'!V132","v":0},{"$f":"'[3]Capex_FO input'!W132","v":0},{"$f":"'[3]Capex_FO input'!X132","v":0},null,{"$f":"'[3]Capex_FO input'!Z132","v":0},{"$f":"'[3]Capex_FO input'!AA132","v":0},{"$f":"'[3]Capex_FO input'!AB132","v":0},{"$f":"'[3]Capex_FO input'!AC132","v":0},{"$f":"'[3]Capex_FO input'!AD132","v":0},{"$f":"'[3]Capex_FO input'!AE132","v":0},{"$f":"'[3]Capex_FO input'!AF132","v":0},{"$f":"'[3]Capex_FO input'!AG132","v":0},{"$f":"'[3]Capex_FO input'!AH132","v":0},{"$f":"'[3]Capex_FO input'!AI132","v":0},null,{"$f":"'[3]Capex_FO input'!AK132","v":0},{"$f":"'[3]Capex_FO input'!AL132","v":0},{"$f":"'[3]Capex_FO input'!AM132","v":0},{"$f":"'[3]Capex_FO input'!AN132","v":0},{"$f":"'[3]Capex_FO input'!AO132","v":0},{"$f":"'[3]Capex_FO input'!AP132","v":0},{"$f":"'[3]Capex_FO input'!AQ132","v":0},{"$f":"'[3]Capex_FO input'!AR132","v":0},{"$f":"'[3]Capex_FO input'!AS132","v":0},{"$f":"'[3]Capex_FO input'!AT132","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K132=\"Ongoing\",AV132,IF(RIGHT($K132,2)=RIGHT(BR$39,2),SUM($AV132:AV132),0)+IF(RIGHT(BR$39,2)>RIGHT($K132,2),AV132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AW132,IF(RIGHT($K132,2)=RIGHT(BS$39,2),SUM($AV132:AW132),0)+IF(RIGHT(BS$39,2)>RIGHT($K132,2),AW132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AX132,IF(RIGHT($K132,2)=RIGHT(BT$39,2),SUM($AV132:AX132),0)+IF(RIGHT(BT$39,2)>RIGHT($K132,2),AX132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AY132,IF(RIGHT($K132,2)=RIGHT(BU$39,2),SUM($AV132:AY132),0)+IF(RIGHT(BU$39,2)>RIGHT($K132,2),AY132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AZ132,IF(RIGHT($K132,2)=RIGHT(BV$39,2),SUM($AV132:AZ132),0)+IF(RIGHT(BV$39,2)>RIGHT($K132,2),AZ132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BA132,IF(RIGHT($K132,2)=RIGHT(BW$39,2),SUM($AV132:BA132),0)+IF(RIGHT(BW$39,2)>RIGHT($K132,2),BA132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BB132,IF(RIGHT($K132,2)=RIGHT(BX$39,2),SUM($AV132:BB132),0)+IF(RIGHT(BX$39,2)>RIGHT($K132,2),BB132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BC132,IF(RIGHT($K132,2)=RIGHT(BY$39,2),SUM($AV132:BC132),0)+IF(RIGHT(BY$39,2)>RIGHT($K132,2),BC132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BD132,IF(RIGHT($K132,2)=RIGHT(BZ$39,2),SUM($AV132:BD132),0)+IF(RIGHT(BZ$39,2)>RIGHT($K132,2),BD132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BE132,IF(RIGHT($K132,2)=RIGHT(CA$39,2),SUM($AV132:BE132),0)+IF(RIGHT(CA$39,2)>RIGHT($K132,2),BE132,0))","v":0},null,{"$f":"+O132*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P132*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q132*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R132*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S132*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T132*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U132*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V132*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W132*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X132*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C133","v":"Reticulation - Irrigation"},{"$f":"'[3]Capex_FO input'!D133","v":0},{"$f":"'[3]Capex_FO input'!E133","v":0},{"$f":"'[3]Capex_FO input'!F133","v":0},{"$f":"'[3]Capex_FO input'!G133","v":0},{"$f":"'[3]Capex_FO input'!H133","v":0},{"$f":"'[3]Capex_FO input'!I133","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K133","v":0},{"$f":"'[3]Capex_FO input'!L133","v":0},{"$f":"'[3]Capex_FO input'!M133","v":0},null,{"$f":"'[3]Capex_FO input'!O133","v":0},{"$f":"'[3]Capex_FO input'!P133","v":0},{"$f":"'[3]Capex_FO input'!Q133","v":0},{"$f":"'[3]Capex_FO input'!R133","v":0},{"$f":"'[3]Capex_FO input'!S133","v":0},{"$f":"'[3]Capex_FO input'!T133","v":0},{"$f":"'[3]Capex_FO input'!U133","v":0},{"$f":"'[3]Capex_FO input'!V133","v":0},{"$f":"'[3]Capex_FO input'!W133","v":0},{"$f":"'[3]Capex_FO input'!X133","v":0},null,{"$f":"'[3]Capex_FO input'!Z133","v":0},{"$f":"'[3]Capex_FO input'!AA133","v":0},{"$f":"'[3]Capex_FO input'!AB133","v":0},{"$f":"'[3]Capex_FO input'!AC133","v":0},{"$f":"'[3]Capex_FO input'!AD133","v":0},{"$f":"'[3]Capex_FO input'!AE133","v":0},{"$f":"'[3]Capex_FO input'!AF133","v":0},{"$f":"'[3]Capex_FO input'!AG133","v":0},{"$f":"'[3]Capex_FO input'!AH133","v":0},{"$f":"'[3]Capex_FO input'!AI133","v":0},null,{"$f":"'[3]Capex_FO input'!AK133","v":0},{"$f":"'[3]Capex_FO input'!AL133","v":0},{"$f":"'[3]Capex_FO input'!AM133","v":0},{"$f":"'[3]Capex_FO input'!AN133","v":0},{"$f":"'[3]Capex_FO input'!AO133","v":0},{"$f":"'[3]Capex_FO input'!AP133","v":0},{"$f":"'[3]Capex_FO input'!AQ133","v":0},{"$f":"'[3]Capex_FO input'!AR133","v":0},{"$f":"'[3]Capex_FO input'!AS133","v":0},{"$f":"'[3]Capex_FO input'!AT133","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K133=\"Ongoing\",AV133,IF(RIGHT($K133,2)=RIGHT(BR$39,2),SUM($AV133:AV133),0)+IF(RIGHT(BR$39,2)>RIGHT($K133,2),AV133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AW133,IF(RIGHT($K133,2)=RIGHT(BS$39,2),SUM($AV133:AW133),0)+IF(RIGHT(BS$39,2)>RIGHT($K133,2),AW133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AX133,IF(RIGHT($K133,2)=RIGHT(BT$39,2),SUM($AV133:AX133),0)+IF(RIGHT(BT$39,2)>RIGHT($K133,2),AX133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AY133,IF(RIGHT($K133,2)=RIGHT(BU$39,2),SUM($AV133:AY133),0)+IF(RIGHT(BU$39,2)>RIGHT($K133,2),AY133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AZ133,IF(RIGHT($K133,2)=RIGHT(BV$39,2),SUM($AV133:AZ133),0)+IF(RIGHT(BV$39,2)>RIGHT($K133,2),AZ133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BA133,IF(RIGHT($K133,2)=RIGHT(BW$39,2),SUM($AV133:BA133),0)+IF(RIGHT(BW$39,2)>RIGHT($K133,2),BA133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BB133,IF(RIGHT($K133,2)=RIGHT(BX$39,2),SUM($AV133:BB133),0)+IF(RIGHT(BX$39,2)>RIGHT($K133,2),BB133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BC133,IF(RIGHT($K133,2)=RIGHT(BY$39,2),SUM($AV133:BC133),0)+IF(RIGHT(BY$39,2)>RIGHT($K133,2),BC133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BD133,IF(RIGHT($K133,2)=RIGHT(BZ$39,2),SUM($AV133:BD133),0)+IF(RIGHT(BZ$39,2)>RIGHT($K133,2),BD133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BE133,IF(RIGHT($K133,2)=RIGHT(CA$39,2),SUM($AV133:BE133),0)+IF(RIGHT(CA$39,2)>RIGHT($K133,2),BE133,0))","v":0},null,{"$f":"+O133*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P133*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q133*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R133*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S133*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T133*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U133*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V133*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W133*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X133*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C134","v":"MER D&S Metering Program"},{"$f":"'[3]Capex_FO input'!D134","v":0},{"$f":"'[3]Capex_FO input'!E134","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F134","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G134","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H134","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I134","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K134","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L134","v":45},{"$f":"'[3]Capex_FO input'!M134","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O134","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!P134","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!Q134","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!R134","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!S134","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!T134","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!U134","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!V134","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!W134","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!X134","v":8.0000000000000002E-3},null,{"$f":"'[3]Capex_FO input'!Z134","v":0},{"$f":"'[3]Capex_FO input'!AA134","v":0},{"$f":"'[3]Capex_FO input'!AB134","v":0},{"$f":"'[3]Capex_FO input'!AC134","v":0},{"$f":"'[3]Capex_FO input'!AD134","v":0},{"$f":"'[3]Capex_FO input'!AE134","v":0},{"$f":"'[3]Capex_FO input'!AF134","v":0},{"$f":"'[3]Capex_FO input'!AG134","v":0},{"$f":"'[3]Capex_FO input'!AH134","v":0},{"$f":"'[3]Capex_FO input'!AI134","v":0},null,{"$f":"'[3]Capex_FO input'!AK134","v":0},{"$f":"'[3]Capex_FO input'!AL134","v":0},{"$f":"'[3]Capex_FO input'!AM134","v":0},{"$f":"'[3]Capex_FO input'!AN134","v":0},{"$f":"'[3]Capex_FO input'!AO134","v":0},{"$f":"'[3]Capex_FO input'!AP134","v":0},{"$f":"'[3]Capex_FO input'!AQ134","v":0},{"$f":"'[3]Capex_FO input'!AR134","v":0},{"$f":"'[3]Capex_FO input'!AS134","v":0},{"$f":"'[3]Capex_FO input'!AT134","v":0},null,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,null,7.7777777777777782E-5,2.3333333333333333E-4,3.8888888888888892E-4,5.4444444444444451E-4,6.9999999999999999E-4,8.6666666666666674E-4,1.0444444444444446E-3,1.2222222222222222E-3,1.4000000000000002E-3,1.5777777777777778E-3,null,{"$f":"+IF($K134=\"Ongoing\",AV134,IF(RIGHT($K134,2)=RIGHT(BR$39,2),SUM($AV134:AV134),0)+IF(RIGHT(BR$39,2)>RIGHT($K134,2),AV134,0))","v":7.0000000000000001E-3},{"$f":"+IF($K134=\"Ongoing\",AW134,IF(RIGHT($K134,2)=RIGHT(BS$39,2),SUM($AV134:AW134),0)+IF(RIGHT(BS$39,2)>RIGHT($K134,2),AW134,0))","v":7.0000000000000001E-3},{"$f":"+IF($K134=\"Ongoing\",AX134,IF(RIGHT($K134,2)=RIGHT(BT$39,2),SUM($AV134:AX134),0)+IF(RIGHT(BT$39,2)>RIGHT($K134,2),AX134,0))","v":7.0000000000000001E-3},{"$f":"+IF($K134=\"Ongoing\",AY134,IF(RIGHT($K134,2)=RIGHT(BU$39,2),SUM($AV134:AY134),0)+IF(RIGHT(BU$39,2)>RIGHT($K134,2),AY134,0))","v":7.0000000000000001E-3},{"$f":"+IF($K134=\"Ongoing\",AZ134,IF(RIGHT($K134,2)=RIGHT(BV$39,2),SUM($AV134:AZ134),0)+IF(RIGHT(BV$39,2)>RIGHT($K134,2),AZ134,0))","v":7.0000000000000001E-3},{"$f":"+IF($K134=\"Ongoing\",BA134,IF(RIGHT($K134,2)=RIGHT(BW$39,2),SUM($AV134:BA134),0)+IF(RIGHT(BW$39,2)>RIGHT($K134,2),BA134,0))","v":8.0000000000000002E-3},{"$f":"+IF($K134=\"Ongoing\",BB134,IF(RIGHT($K134,2)=RIGHT(BX$39,2),SUM($AV134:BB134),0)+IF(RIGHT(BX$39,2)>RIGHT($K134,2),BB134,0))","v":8.0000000000000002E-3},{"$f":"+IF($K134=\"Ongoing\",BC134,IF(RIGHT($K134,2)=RIGHT(BY$39,2),SUM($AV134:BC134),0)+IF(RIGHT(BY$39,2)>RIGHT($K134,2),BC134,0))","v":8.0000000000000002E-3},{"$f":"+IF($K134=\"Ongoing\",BD134,IF(RIGHT($K134,2)=RIGHT(BZ$39,2),SUM($AV134:BD134),0)+IF(RIGHT(BZ$39,2)>RIGHT($K134,2),BD134,0))","v":8.0000000000000002E-3},{"$f":"+IF($K134=\"Ongoing\",BE134,IF(RIGHT($K134,2)=RIGHT(CA$39,2),SUM($AV134:BE134),0)+IF(RIGHT(CA$39,2)>RIGHT($K134,2),BE134,0))","v":8.0000000000000002E-3},null,{"$f":"+O134*KeyAssumptionsPriceControl_FO!AC$15","v":7.2100000000000003E-3},{"$f":"+P134*KeyAssumptionsPriceControl_FO!AD$15","v":7.4263000000000003E-3},{"$f":"+Q134*KeyAssumptionsPriceControl_FO!AE$15","v":7.6490890000000004E-3},{"$f":"+R134*KeyAssumptionsPriceControl_FO!AF$15","v":7.8785616700000009E-3},{"$f":"+S134*KeyAssumptionsPriceControl_FO!AG$15","v":8.1149185201E-3},{"$f":"+T134*KeyAssumptionsPriceControl_FO!AH$15","v":9.5524183722320005E-3},{"$f":"+U134*KeyAssumptionsPriceControl_FO!AI$15","v":9.838990923398962E-3},{"$f":"+V134*KeyAssumptionsPriceControl_FO!AJ$15","v":1.0134160651100932E-2},{"$f":"+W134*KeyAssumptionsPriceControl_FO!AK$15","v":1.043818547063396E-2},{"$f":"+X134*KeyAssumptionsPriceControl_FO!AL$15","v":1.0751331034752978E-2},null,5.4075E-4,1.6384724999999999E-3,2.7691266750000006E-3,3.9337004752500009E-3,5.1332114895075009E-3,6.4582617564323992E-3,7.9126174536047218E-3,8.5093538216922133E-3,8.9437422808223317E-3,9.3911623937263516E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C135","v":"MER Irrigation Meter Replacement"},{"$f":"'[3]Capex_FO input'!D135","v":0},{"$f":"'[3]Capex_FO input'!E135","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F135","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G135","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H135","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I135","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K135","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L135","v":45},{"$f":"'[3]Capex_FO input'!M135","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O135","v":0.106},{"$f":"'[3]Capex_FO input'!P135","v":0.106},{"$f":"'[3]Capex_FO input'!Q135","v":0.106},{"$f":"'[3]Capex_FO input'!R135","v":0.106},{"$f":"'[3]Capex_FO input'!S135","v":0.106},{"$f":"'[3]Capex_FO input'!T135","v":0.111},{"$f":"'[3]Capex_FO input'!U135","v":0.111},{"$f":"'[3]Capex_FO input'!V135","v":0.111},{"$f":"'[3]Capex_FO input'!W135","v":0.111},{"$f":"'[3]Capex_FO input'!X135","v":0.111},null,{"$f":"'[3]Capex_FO input'!Z135","v":0},{"$f":"'[3]Capex_FO input'!AA135","v":0},{"$f":"'[3]Capex_FO input'!AB135","v":0},{"$f":"'[3]Capex_FO input'!AC135","v":0},{"$f":"'[3]Capex_FO input'!AD135","v":0},{"$f":"'[3]Capex_FO input'!AE135","v":0},{"$f":"'[3]Capex_FO input'!AF135","v":0},{"$f":"'[3]Capex_FO input'!AG135","v":0},{"$f":"'[3]Capex_FO input'!AH135","v":0},{"$f":"'[3]Capex_FO input'!AI135","v":0},null,{"$f":"'[3]Capex_FO input'!AK135","v":0},{"$f":"'[3]Capex_FO input'!AL135","v":0},{"$f":"'[3]Capex_FO input'!AM135","v":0},{"$f":"'[3]Capex_FO input'!AN135","v":0},{"$f":"'[3]Capex_FO input'!AO135","v":0},{"$f":"'[3]Capex_FO input'!AP135","v":0},{"$f":"'[3]Capex_FO input'!AQ135","v":0},{"$f":"'[3]Capex_FO input'!AR135","v":0},{"$f":"'[3]Capex_FO input'!AS135","v":0},{"$f":"'[3]Capex_FO input'!AT135","v":0},null,0.106,0.106,0.106,0.106,0.106,0.111,0.111,0.111,0.111,0.111,null,1.1777777777777778E-3,3.5333333333333336E-3,5.8888888888888888E-3,8.2444444444444449E-3,1.06E-2,1.301111111111111E-2,1.5477777777777778E-2,1.7944444444444443E-2,2.0411111111111109E-2,2.2877777777777778E-2,null,{"$f":"+IF($K135=\"Ongoing\",AV135,IF(RIGHT($K135,2)=RIGHT(BR$39,2),SUM($AV135:AV135),0)+IF(RIGHT(BR$39,2)>RIGHT($K135,2),AV135,0))","v":0.106},{"$f":"+IF($K135=\"Ongoing\",AW135,IF(RIGHT($K135,2)=RIGHT(BS$39,2),SUM($AV135:AW135),0)+IF(RIGHT(BS$39,2)>RIGHT($K135,2),AW135,0))","v":0.106},{"$f":"+IF($K135=\"Ongoing\",AX135,IF(RIGHT($K135,2)=RIGHT(BT$39,2),SUM($AV135:AX135),0)+IF(RIGHT(BT$39,2)>RIGHT($K135,2),AX135,0))","v":0.106},{"$f":"+IF($K135=\"Ongoing\",AY135,IF(RIGHT($K135,2)=RIGHT(BU$39,2),SUM($AV135:AY135),0)+IF(RIGHT(BU$39,2)>RIGHT($K135,2),AY135,0))","v":0.106},{"$f":"+IF($K135=\"Ongoing\",AZ135,IF(RIGHT($K135,2)=RIGHT(BV$39,2),SUM($AV135:AZ135),0)+IF(RIGHT(BV$39,2)>RIGHT($K135,2),AZ135,0))","v":0.106},{"$f":"+IF($K135=\"Ongoing\",BA135,IF(RIGHT($K135,2)=RIGHT(BW$39,2),SUM($AV135:BA135),0)+IF(RIGHT(BW$39,2)>RIGHT($K135,2),BA135,0))","v":0.111},{"$f":"+IF($K135=\"Ongoing\",BB135,IF(RIGHT($K135,2)=RIGHT(BX$39,2),SUM($AV135:BB135),0)+IF(RIGHT(BX$39,2)>RIGHT($K135,2),BB135,0))","v":0.111},{"$f":"+IF($K135=\"Ongoing\",BC135,IF(RIGHT($K135,2)=RIGHT(BY$39,2),SUM($AV135:BC135),0)+IF(RIGHT(BY$39,2)>RIGHT($K135,2),BC135,0))","v":0.111},{"$f":"+IF($K135=\"Ongoing\",BD135,IF(RIGHT($K135,2)=RIGHT(BZ$39,2),SUM($AV135:BD135),0)+IF(RIGHT(BZ$39,2)>RIGHT($K135,2),BD135,0))","v":0.111},{"$f":"+IF($K135=\"Ongoing\",BE135,IF(RIGHT($K135,2)=RIGHT(CA$39,2),SUM($AV135:BE135),0)+IF(RIGHT(CA$39,2)>RIGHT($K135,2),BE135,0))","v":0.111},null,{"$f":"+O135*KeyAssumptionsPriceControl_FO!AC$15","v":0.10918},{"$f":"+P135*KeyAssumptionsPriceControl_FO!AD$15","v":0.1124554},{"$f":"+Q135*KeyAssumptionsPriceControl_FO!AE$15","v":0.115829062},{"$f":"+R135*KeyAssumptionsPriceControl_FO!AF$15","v":0.11930393386000002},{"$f":"+S135*KeyAssumptionsPriceControl_FO!AG$15","v":0.12288305187580001},{"$f":"+T135*KeyAssumptionsPriceControl_FO!AH$15","v":0.13253980491471901},{"$f":"+U135*KeyAssumptionsPriceControl_FO!AI$15","v":0.13651599906216058},{"$f":"+V135*KeyAssumptionsPriceControl_FO!AJ$15","v":0.14061147903402543},{"$f":"+W135*KeyAssumptionsPriceControl_FO!AK$15","v":0.14482982340504619},{"$f":"+X135*KeyAssumptionsPriceControl_FO!AL$15","v":0.14917471810719757},null,2.4565500000000001E-3,7.4433464999999997E-3,1.2579746894999999E-2,1.7870239301849999E-2,2.3319446480905497E-2,2.9066460758692174E-2,3.5120216348171966E-2,4.1355584605336157E-2,4.7778013910215272E-2,5.4393116094240752E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C136","v":"MER - Meridian Road Bridge ( Drainage )- replace existing  pipe/ headwall  ( New section: 500 DN PE 70 m section) "},{"$f":"'[3]Capex_FO input'!D136","v":0},{"$f":"'[3]Capex_FO input'!E136","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F136","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G136","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H136","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I136","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K136","v":"2024-25"},{"$f":"'[3]Capex_FO input'!L136","v":45},{"$f":"'[3]Capex_FO input'!M136","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O136","v":0.03},{"$f":"'[3]Capex_FO input'!P136","v":0.08},{"$f":"'[3]Capex_FO input'!Q136","v":0},{"$f":"'[3]Capex_FO input'!R136","v":0},{"$f":"'[3]Capex_FO input'!S136","v":0},{"$f":"'[3]Capex_FO input'!T136","v":0},{"$f":"'[3]Capex_FO input'!U136","v":0},{"$f":"'[3]Capex_FO input'!V136","v":0},{"$f":"'[3]Capex_FO input'!W136","v":0},{"$f":"'[3]Capex_FO input'!X136","v":0},null,{"$f":"'[3]Capex_FO input'!Z136","v":0},{"$f":"'[3]Capex_FO input'!AA136","v":0},{"$f":"'[3]Capex_FO input'!AB136","v":0},{"$f":"'[3]Capex_FO input'!AC136","v":0},{"$f":"'[3]Capex_FO input'!AD136","v":0},{"$f":"'[3]Capex_FO input'!AE136","v":0},{"$f":"'[3]Capex_FO input'!AF136","v":0},{"$f":"'[3]Capex_FO input'!AG136","v":0},{"$f":"'[3]Capex_FO input'!AH136","v":0},{"$f":"'[3]Capex_FO input'!AI136","v":0},null,{"$f":"'[3]Capex_FO input'!AK136","v":0},{"$f":"'[3]Capex_FO input'!AL136","v":0},{"$f":"'[3]Capex_FO input'!AM136","v":0},{"$f":"'[3]Capex_FO input'!AN136","v":0},{"$f":"'[3]Capex_FO input'!AO136","v":0},{"$f":"'[3]Capex_FO input'!AP136","v":0},{"$f":"'[3]Capex_FO input'!AQ136","v":0},{"$f":"'[3]Capex_FO input'!AR136","v":0},{"$f":"'[3]Capex_FO input'!AS136","v":0},{"$f":"'[3]Capex_FO input'!AT136","v":0},null,0.03,0.08,0,0,0,0,0,0,0,0,null,0,1.2222222222222222E-3,2.4444444444444444E-3,2.4444444444444444E-3,2.4444444444444444E-3,2.4444444444444444E-3,2.4444444444444444E-3,2.4444444444444444E-3,2.4444444444444444E-3,2.4444444444444444E-3,null,{"$f":"+IF($K136=\"Ongoing\",AV136,IF(RIGHT($K136,2)=RIGHT(BR$39,2),SUM($AV136:AV136),0)+IF(RIGHT(BR$39,2)>RIGHT($K136,2),AV136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AW136,IF(RIGHT($K136,2)=RIGHT(BS$39,2),SUM($AV136:AW136),0)+IF(RIGHT(BS$39,2)>RIGHT($K136,2),AW136,0))","v":0.11},{"$f":"+IF($K136=\"Ongoing\",AX136,IF(RIGHT($K136,2)=RIGHT(BT$39,2),SUM($AV136:AX136),0)+IF(RIGHT(BT$39,2)>RIGHT($K136,2),AX136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AY136,IF(RIGHT($K136,2)=RIGHT(BU$39,2),SUM($AV136:AY136),0)+IF(RIGHT(BU$39,2)>RIGHT($K136,2),AY136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AZ136,IF(RIGHT($K136,2)=RIGHT(BV$39,2),SUM($AV136:AZ136),0)+IF(RIGHT(BV$39,2)>RIGHT($K136,2),AZ136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BA136,IF(RIGHT($K136,2)=RIGHT(BW$39,2),SUM($AV136:BA136),0)+IF(RIGHT(BW$39,2)>RIGHT($K136,2),BA136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BB136,IF(RIGHT($K136,2)=RIGHT(BX$39,2),SUM($AV136:BB136),0)+IF(RIGHT(BX$39,2)>RIGHT($K136,2),BB136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BC136,IF(RIGHT($K136,2)=RIGHT(BY$39,2),SUM($AV136:BC136),0)+IF(RIGHT(BY$39,2)>RIGHT($K136,2),BC136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BD136,IF(RIGHT($K136,2)=RIGHT(BZ$39,2),SUM($AV136:BD136),0)+IF(RIGHT(BZ$39,2)>RIGHT($K136,2),BD136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BE136,IF(RIGHT($K136,2)=RIGHT(CA$39,2),SUM($AV136:BE136),0)+IF(RIGHT(CA$39,2)>RIGHT($K136,2),BE136,0))","v":0},null,{"$f":"+O136*KeyAssumptionsPriceControl_FO!AC$15","v":3.09E-2},{"$f":"+P136*KeyAssumptionsPriceControl_FO!AD$15","v":8.4872000000000003E-2},{"$f":"+Q136*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R136*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S136*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T136*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U136*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V136*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W136*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X136*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,6.9525000000000001E-4,3.3001200000000001E-3,5.20974E-3,5.20974E-3,5.20974E-3,5.20974E-3,5.20974E-3,5.20974E-3,5.20974E-3,5.20974E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C137","v":"MER - Channel Reserve Reinstatement (selected sections)"},{"$f":"'[3]Capex_FO input'!D137","v":0},{"$f":"'[3]Capex_FO input'!E137","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F137","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G137","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H137","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I137","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K137","v":"2030-31"},{"$f":"'[3]Capex_FO input'!L137","v":45},{"$f":"'[3]Capex_FO input'!M137","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O137","v":0},{"$f":"'[3]Capex_FO input'!P137","v":0},{"$f":"'[3]Capex_FO input'!Q137","v":0.1},{"$f":"'[3]Capex_FO input'!R137","v":0},{"$f":"'[3]Capex_FO input'!S137","v":0},{"$f":"'[3]Capex_FO input'!T137","v":0},{"$f":"'[3]Capex_FO input'!U137","v":0},{"$f":"'[3]Capex_FO input'!V137","v":0.105},{"$f":"'[3]Capex_FO input'!W137","v":0},{"$f":"'[3]Capex_FO input'!X137","v":0},null,{"$f":"'[3]Capex_FO input'!Z137","v":0},{"$f":"'[3]Capex_FO input'!AA137","v":0},{"$f":"'[3]Capex_FO input'!AB137","v":0},{"$f":"'[3]Capex_FO input'!AC137","v":0},{"$f":"'[3]Capex_FO input'!AD137","v":0},{"$f":"'[3]Capex_FO input'!AE137","v":0},{"$f":"'[3]Capex_FO input'!AF137","v":0},{"$f":"'[3]Capex_FO input'!AG137","v":0},{"$f":"'[3]Capex_FO input'!AH137","v":0},{"$f":"'[3]Capex_FO input'!AI137","v":0},null,{"$f":"'[3]Capex_FO input'!AK137","v":0},{"$f":"'[3]Capex_FO input'!AL137","v":0},{"$f":"'[3]Capex_FO input'!AM137","v":0},{"$f":"'[3]Capex_FO input'!AN137","v":0},{"$f":"'[3]Capex_FO input'!AO137","v":0},{"$f":"'[3]Capex_FO input'!AP137","v":0},{"$f":"'[3]Capex_FO input'!AQ137","v":0},{"$f":"'[3]Capex_FO input'!AR137","v":0},{"$f":"'[3]Capex_FO input'!AS137","v":0},{"$f":"'[3]Capex_FO input'!AT137","v":0},null,{"$f":"+O137-Z137-AK137","v":0},0,0.1,0,0,0,0,0.105,0,0,null,0,0,0,0,0,0,0,2.2777777777777779E-3,4.5555555555555557E-3,4.5555555555555557E-3,null,{"$f":"+IF($K137=\"Ongoing\",AV137,IF(RIGHT($K137,2)=RIGHT(BR$39,2),SUM($AV137:AV137),0)+IF(RIGHT(BR$39,2)>RIGHT($K137,2),AV137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AW137,IF(RIGHT($K137,2)=RIGHT(BS$39,2),SUM($AV137:AW137),0)+IF(RIGHT(BS$39,2)>RIGHT($K137,2),AW137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AX137,IF(RIGHT($K137,2)=RIGHT(BT$39,2),SUM($AV137:AX137),0)+IF(RIGHT(BT$39,2)>RIGHT($K137,2),AX137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AY137,IF(RIGHT($K137,2)=RIGHT(BU$39,2),SUM($AV137:AY137),0)+IF(RIGHT(BU$39,2)>RIGHT($K137,2),AY137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AZ137,IF(RIGHT($K137,2)=RIGHT(BV$39,2),SUM($AV137:AZ137),0)+IF(RIGHT(BV$39,2)>RIGHT($K137,2),AZ137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BA137,IF(RIGHT($K137,2)=RIGHT(BW$39,2),SUM($AV137:BA137),0)+IF(RIGHT(BW$39,2)>RIGHT($K137,2),BA137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BB137,IF(RIGHT($K137,2)=RIGHT(BX$39,2),SUM($AV137:BB137),0)+IF(RIGHT(BX$39,2)>RIGHT($K137,2),BB137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BC137,IF(RIGHT($K137,2)=RIGHT(BY$39,2),SUM($AV137:BC137),0)+IF(RIGHT(BY$39,2)>RIGHT($K137,2),BC137,0))","v":0.20500000000000002},{"$f":"+IF($K137=\"Ongoing\",BD137,IF(RIGHT($K137,2)=RIGHT(BZ$39,2),SUM($AV137:BD137),0)+IF(RIGHT(BZ$39,2)>RIGHT($K137,2),BD137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BE137,IF(RIGHT($K137,2)=RIGHT(CA$39,2),SUM($AV137:BE137),0)+IF(RIGHT(CA$39,2)>RIGHT($K137,2),BE137,0))","v":0},null,{"$f":"+O137*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P137*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q137*KeyAssumptionsPriceControl_FO!AE$15","v":0.1092727},{"$f":"+R137*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S137*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T137*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U137*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V137*KeyAssumptionsPriceControl_FO!AJ$15","v":0.13301085854569972},{"$f":"+W137*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X137*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,2.4586357500000003E-3,4.9172715000000006E-3,4.9172715000000006E-3,4.9172715000000006E-3,4.9172715000000006E-3,7.9100158172782445E-3,1.0902760134556488E-2,1.0902760134556488E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C138","v":"MER - Mains Replacement and upgrade Tight Spurs Program"},{"$f":"'[3]Capex_FO input'!D138","v":0},{"$f":"'[3]Capex_FO input'!E138","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F138","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G138","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H138","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I138","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K138","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L138","v":80},{"$f":"'[3]Capex_FO input'!M138","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O138","v":0.16},{"$f":"'[3]Capex_FO input'!P138","v":0.252},{"$f":"'[3]Capex_FO input'!Q138","v":0.25},{"$f":"'[3]Capex_FO input'!R138","v":0.26},{"$f":"'[3]Capex_FO input'!S138","v":0.183},{"$f":"'[3]Capex_FO input'!T138","v":0.17},{"$f":"'[3]Capex_FO input'!U138","v":0.26200000000000001},{"$f":"'[3]Capex_FO input'!V138","v":0.26500000000000001},{"$f":"'[3]Capex_FO input'!W138","v":0.27500000000000002},{"$f":"'[3]Capex_FO input'!X138","v":0.188},null,{"$f":"'[3]Capex_FO input'!Z138","v":0},{"$f":"'[3]Capex_FO input'!AA138","v":0},{"$f":"'[3]Capex_FO input'!AB138","v":0},{"$f":"'[3]Capex_FO input'!AC138","v":0},{"$f":"'[3]Capex_FO input'!AD138","v":0},{"$f":"'[3]Capex_FO input'!AE138","v":0},{"$f":"'[3]Capex_FO input'!AF138","v":0},{"$f":"'[3]Capex_FO input'!AG138","v":0},{"$f":"'[3]Capex_FO input'!AH138","v":0},{"$f":"'[3]Capex_FO input'!AI138","v":0},null,{"$f":"'[3]Capex_FO input'!AK138","v":0},{"$f":"'[3]Capex_FO input'!AL138","v":0},{"$f":"'[3]Capex_FO input'!AM138","v":0},{"$f":"'[3]Capex_FO input'!AN138","v":0},{"$f":"'[3]Capex_FO input'!AO138","v":0},{"$f":"'[3]Capex_FO input'!AP138","v":0},{"$f":"'[3]Capex_FO input'!AQ138","v":0},{"$f":"'[3]Capex_FO input'!AR138","v":0},{"$f":"'[3]Capex_FO input'!AS138","v":0},{"$f":"'[3]Capex_FO input'!AT138","v":0},null,0.16,0.252,0.25,0.26,0.183,0.17,0.26200000000000001,0.26500000000000001,0.27500000000000002,0.188,null,0,0,0,0,0,0,0,0,0,1.415625E-2,null,{"$f":"+IF($K138=\"Ongoing\",AV138,IF(RIGHT($K138,2)=RIGHT(BR$39,2),SUM($AV138:AV138),0)+IF(RIGHT(BR$39,2)>RIGHT($K138,2),AV138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AW138,IF(RIGHT($K138,2)=RIGHT(BS$39,2),SUM($AV138:AW138),0)+IF(RIGHT(BS$39,2)>RIGHT($K138,2),AW138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AX138,IF(RIGHT($K138,2)=RIGHT(BT$39,2),SUM($AV138:AX138),0)+IF(RIGHT(BT$39,2)>RIGHT($K138,2),AX138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AY138,IF(RIGHT($K138,2)=RIGHT(BU$39,2),SUM($AV138:AY138),0)+IF(RIGHT(BU$39,2)>RIGHT($K138,2),AY138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AZ138,IF(RIGHT($K138,2)=RIGHT(BV$39,2),SUM($AV138:AZ138),0)+IF(RIGHT(BV$39,2)>RIGHT($K138,2),AZ138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BA138,IF(RIGHT($K138,2)=RIGHT(BW$39,2),SUM($AV138:BA138),0)+IF(RIGHT(BW$39,2)>RIGHT($K138,2),BA138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BB138,IF(RIGHT($K138,2)=RIGHT(BX$39,2),SUM($AV138:BB138),0)+IF(RIGHT(BX$39,2)>RIGHT($K138,2),BB138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BC138,IF(RIGHT($K138,2)=RIGHT(BY$39,2),SUM($AV138:BC138),0)+IF(RIGHT(BY$39,2)>RIGHT($K138,2),BC138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BD138,IF(RIGHT($K138,2)=RIGHT(BZ$39,2),SUM($AV138:BD138),0)+IF(RIGHT(BZ$39,2)>RIGHT($K138,2),BD138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BE138,IF(RIGHT($K138,2)=RIGHT(CA$39,2),SUM($AV138:BE138),0)+IF(RIGHT(CA$39,2)>RIGHT($K138,2),BE138,0))","v":2.2650000000000001},null,{"$f":"+O138*KeyAssumptionsPriceControl_FO!AC$15","v":0.1648},{"$f":"+P138*KeyAssumptionsPriceControl_FO!AD$15","v":0.2673468},{"$f":"+Q138*KeyAssumptionsPriceControl_FO!AE$15","v":0.27318175},{"$f":"+R138*KeyAssumptionsPriceControl_FO!AF$15","v":0.29263229060000007},{"$f":"+S138*KeyAssumptionsPriceControl_FO!AG$15","v":0.21214715559690001},{"$f":"+T138*KeyAssumptionsPriceControl_FO!AH$15","v":0.20298889040993004},{"$f":"+U138*KeyAssumptionsPriceControl_FO!AI$15","v":0.32222695274131602},{"$f":"+V138*KeyAssumptionsPriceControl_FO!AJ$15","v":0.33569407156771836},{"$f":"+W138*KeyAssumptionsPriceControl_FO!AK$15","v":0.35881262555304239},{"$f":"+X138*KeyAssumptionsPriceControl_FO!AL$15","v":0.25265627931669499},null,3.7080000000000004E-3,1.3431303000000002E-2,2.5593195375000002E-2,3.83240112885E-2,4.9681548827930251E-2,5.902210986308392E-2,7.0839466333986967E-2,8.5642689380940232E-2,0.10126909006615734,0.11502714042572644]
[null,null,{"$f":"'[3]Capex_FO input'!C139","v":"MER - Isolation, Scour & Air Valve Program"},{"$f":"'[3]Capex_FO input'!D139","v":0},{"$f":"'[3]Capex_FO input'!E139","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F139","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G139","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H139","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I139","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K139","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L139","v":45},{"$f":"'[3]Capex_FO input'!M139","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O139","v":0.3},{"$f":"'[3]Capex_FO input'!P139","v":0.1},{"$f":"'[3]Capex_FO input'!Q139","v":0},{"$f":"'[3]Capex_FO input'!R139","v":0.3},{"$f":"'[3]Capex_FO input'!S139","v":0.14399999999999999},{"$f":"'[3]Capex_FO input'!T139","v":0.315},{"$f":"'[3]Capex_FO input'!U139","v":0.105},{"$f":"'[3]Capex_FO input'!V139","v":0},{"$f":"'[3]Capex_FO input'!W139","v":0.315},{"$f":"'[3]Capex_FO input'!X139","v":0.151},null,{"$f":"'[3]Capex_FO input'!Z139","v":0},{"$f":"'[3]Capex_FO input'!AA139","v":0},{"$f":"'[3]Capex_FO input'!AB139","v":0},{"$f":"'[3]Capex_FO input'!AC139","v":0},{"$f":"'[3]Capex_FO input'!AD139","v":0},{"$f":"'[3]Capex_FO input'!AE139","v":0},{"$f":"'[3]Capex_FO input'!AF139","v":0},{"$f":"'[3]Capex_FO input'!AG139","v":0},{"$f":"'[3]Capex_FO input'!AH139","v":0},{"$f":"'[3]Capex_FO input'!AI139","v":0},null,{"$f":"'[3]Capex_FO input'!AK139","v":0},{"$f":"'[3]Capex_FO input'!AL139","v":0},{"$f":"'[3]Capex_FO input'!AM139","v":0},{"$f":"'[3]Capex_FO input'!AN139","v":0},{"$f":"'[3]Capex_FO input'!AO139","v":0},{"$f":"'[3]Capex_FO input'!AP139","v":0},{"$f":"'[3]Capex_FO input'!AQ139","v":0},{"$f":"'[3]Capex_FO input'!AR139","v":0},{"$f":"'[3]Capex_FO input'!AS139","v":0},{"$f":"'[3]Capex_FO input'!AT139","v":0},null,0.3,0.1,0,0.3,0.14399999999999999,0.315,0.105,0,0.315,0.151,null,0,0,0,0,0,0,0,0,0,1.922222222222222E-2,null,{"$f":"+IF($K139=\"Ongoing\",AV139,IF(RIGHT($K139,2)=RIGHT(BR$39,2),SUM($AV139:AV139),0)+IF(RIGHT(BR$39,2)>RIGHT($K139,2),AV139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AW139,IF(RIGHT($K139,2)=RIGHT(BS$39,2),SUM($AV139:AW139),0)+IF(RIGHT(BS$39,2)>RIGHT($K139,2),AW139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AX139,IF(RIGHT($K139,2)=RIGHT(BT$39,2),SUM($AV139:AX139),0)+IF(RIGHT(BT$39,2)>RIGHT($K139,2),AX139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AY139,IF(RIGHT($K139,2)=RIGHT(BU$39,2),SUM($AV139:AY139),0)+IF(RIGHT(BU$39,2)>RIGHT($K139,2),AY139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AZ139,IF(RIGHT($K139,2)=RIGHT(BV$39,2),SUM($AV139:AZ139),0)+IF(RIGHT(BV$39,2)>RIGHT($K139,2),AZ139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BA139,IF(RIGHT($K139,2)=RIGHT(BW$39,2),SUM($AV139:BA139),0)+IF(RIGHT(BW$39,2)>RIGHT($K139,2),BA139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BB139,IF(RIGHT($K139,2)=RIGHT(BX$39,2),SUM($AV139:BB139),0)+IF(RIGHT(BX$39,2)>RIGHT($K139,2),BB139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BC139,IF(RIGHT($K139,2)=RIGHT(BY$39,2),SUM($AV139:BC139),0)+IF(RIGHT(BY$39,2)>RIGHT($K139,2),BC139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BD139,IF(RIGHT($K139,2)=RIGHT(BZ$39,2),SUM($AV139:BD139),0)+IF(RIGHT(BZ$39,2)>RIGHT($K139,2),BD139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BE139,IF(RIGHT($K139,2)=RIGHT(CA$39,2),SUM($AV139:BE139),0)+IF(RIGHT(CA$39,2)>RIGHT($K139,2),BE139,0))","v":1.73},null,{"$f":"+O139*KeyAssumptionsPriceControl_FO!AC$15","v":0.309},{"$f":"+P139*KeyAssumptionsPriceControl_FO!AD$15","v":0.10609},{"$f":"+Q139*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R139*KeyAssumptionsPriceControl_FO!AF$15","v":0.33765264300000003},{"$f":"+S139*KeyAssumptionsPriceControl_FO!AG$15","v":0.16693546669920001},{"$f":"+T139*KeyAssumptionsPriceControl_FO!AH$15","v":0.37612647340663502},{"$f":"+U139*KeyAssumptionsPriceControl_FO!AI$15","v":0.12913675586961137},{"$f":"+V139*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W139*KeyAssumptionsPriceControl_FO!AK$15","v":0.41100355290621216},{"$f":"+X139*KeyAssumptionsPriceControl_FO!AL$15","v":0.20293137328096245},null,6.9525000000000003E-3,1.6292025000000002E-2,1.8679050000000003E-2,2.6276234467500003E-2,3.7629466935732006E-2,4.9848360588113289E-2,6.1216783246828839E-2,6.4122360253895089E-2,7.3369940194284861E-2,8.7183476033496285E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C140","v":"MER - Pipeline Extension of Merbein Termination Structure"},{"$f":"'[3]Capex_FO input'!D140","v":0},{"$f":"'[3]Capex_FO input'!E140","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F140","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G140","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H140","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I140","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K140","v":"2027-28"},{"$f":"'[3]Capex_FO input'!L140","v":45},{"$f":"'[3]Capex_FO input'!M140","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O140","v":0},{"$f":"'[3]Capex_FO input'!P140","v":0},{"$f":"'[3]Capex_FO input'!Q140","v":0},{"$f":"'[3]Capex_FO input'!R140","v":0.26},{"$f":"'[3]Capex_FO input'!S140","v":0.28499999999999998},{"$f":"'[3]Capex_FO input'!T140","v":0},{"$f":"'[3]Capex_FO input'!U140","v":0},{"$f":"'[3]Capex_FO input'!V140","v":0},{"$f":"'[3]Capex_FO input'!W140","v":0},{"$f":"'[3]Capex_FO input'!X140","v":0},null,{"$f":"'[3]Capex_FO input'!Z140","v":0},{"$f":"'[3]Capex_FO input'!AA140","v":0},{"$f":"'[3]Capex_FO input'!AB140","v":0},{"$f":"'[3]Capex_FO input'!AC140","v":0},{"$f":"'[3]Capex_FO input'!AD140","v":0},{"$f":"'[3]Capex_FO input'!AE140","v":0},{"$f":"'[3]Capex_FO input'!AF140","v":0},{"$f":"'[3]Capex_FO input'!AG140","v":0},{"$f":"'[3]Capex_FO input'!AH140","v":0},{"$f":"'[3]Capex_FO input'!AI140","v":0},null,{"$f":"'[3]Capex_FO input'!AK140","v":0},{"$f":"'[3]Capex_FO input'!AL140","v":0},{"$f":"'[3]Capex_FO input'!AM140","v":0},{"$f":"'[3]Capex_FO input'!AN140","v":0},{"$f":"'[3]Capex_FO input'!AO140","v":0},{"$f":"'[3]Capex_FO input'!AP140","v":0},{"$f":"'[3]Capex_FO input'!AQ140","v":0},{"$f":"'[3]Capex_FO input'!AR140","v":0},{"$f":"'[3]Capex_FO input'!AS140","v":0},{"$f":"'[3]Capex_FO input'!AT140","v":0},null,0,0,0,0.26,0.28499999999999998,0,0,0,0,0,null,0,0,0,0,6.0555555555555545E-3,1.2111111111111109E-2,1.2111111111111109E-2,1.2111111111111109E-2,1.2111111111111109E-2,1.2111111111111109E-2,null,{"$f":"+IF($K140=\"Ongoing\",AV140,IF(RIGHT($K140,2)=RIGHT(BR$39,2),SUM($AV140:AV140),0)+IF(RIGHT(BR$39,2)>RIGHT($K140,2),AV140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AW140,IF(RIGHT($K140,2)=RIGHT(BS$39,2),SUM($AV140:AW140),0)+IF(RIGHT(BS$39,2)>RIGHT($K140,2),AW140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AX140,IF(RIGHT($K140,2)=RIGHT(BT$39,2),SUM($AV140:AX140),0)+IF(RIGHT(BT$39,2)>RIGHT($K140,2),AX140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AY140,IF(RIGHT($K140,2)=RIGHT(BU$39,2),SUM($AV140:AY140),0)+IF(RIGHT(BU$39,2)>RIGHT($K140,2),AY140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AZ140,IF(RIGHT($K140,2)=RIGHT(BV$39,2),SUM($AV140:AZ140),0)+IF(RIGHT(BV$39,2)>RIGHT($K140,2),AZ140,0))","v":0.54499999999999993},{"$f":"+IF($K140=\"Ongoing\",BA140,IF(RIGHT($K140,2)=RIGHT(BW$39,2),SUM($AV140:BA140),0)+IF(RIGHT(BW$39,2)>RIGHT($K140,2),BA140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BB140,IF(RIGHT($K140,2)=RIGHT(BX$39,2),SUM($AV140:BB140),0)+IF(RIGHT(BX$39,2)>RIGHT($K140,2),BB140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BC140,IF(RIGHT($K140,2)=RIGHT(BY$39,2),SUM($AV140:BC140),0)+IF(RIGHT(BY$39,2)>RIGHT($K140,2),BC140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BD140,IF(RIGHT($K140,2)=RIGHT(BZ$39,2),SUM($AV140:BD140),0)+IF(RIGHT(BZ$39,2)>RIGHT($K140,2),BD140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BE140,IF(RIGHT($K140,2)=RIGHT(CA$39,2),SUM($AV140:BE140),0)+IF(RIGHT(CA$39,2)>RIGHT($K140,2),BE140,0))","v":0},null,{"$f":"+O140*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P140*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q140*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R140*KeyAssumptionsPriceControl_FO!AF$15","v":0.29263229060000007},{"$f":"+S140*KeyAssumptionsPriceControl_FO!AG$15","v":0.33039311117549996},{"$f":"+T140*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U140*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V140*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W140*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X140*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,6.5842265385000018E-3,2.0602298078448752E-2,2.8036143079897501E-2,2.8036143079897501E-2,2.8036143079897501E-2,2.8036143079897501E-2,2.8036143079897501E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C141","v":"MER - Improve safety and accessibility to the clusters "},{"$f":"'[3]Capex_FO input'!D141","v":0},{"$f":"'[3]Capex_FO input'!E141","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F141","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G141","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H141","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I141","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K141","v":"2028-29"},{"$f":"'[3]Capex_FO input'!L141","v":45},{"$f":"'[3]Capex_FO input'!M141","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O141","v":0.125},{"$f":"'[3]Capex_FO input'!P141","v":0},{"$f":"'[3]Capex_FO input'!Q141","v":0},{"$f":"'[3]Capex_FO input'!R141","v":0},{"$f":"'[3]Capex_FO input'!S141","v":0},{"$f":"'[3]Capex_FO input'!T141","v":0.13100000000000001},{"$f":"'[3]Capex_FO input'!U141","v":0},{"$f":"'[3]Capex_FO input'!V141","v":0},{"$f":"'[3]Capex_FO input'!W141","v":0},{"$f":"'[3]Capex_FO input'!X141","v":0},null,{"$f":"'[3]Capex_FO input'!Z141","v":0},{"$f":"'[3]Capex_FO input'!AA141","v":0},{"$f":"'[3]Capex_FO input'!AB141","v":0},{"$f":"'[3]Capex_FO input'!AC141","v":0},{"$f":"'[3]Capex_FO input'!AD141","v":0},{"$f":"'[3]Capex_FO input'!AE141","v":0},{"$f":"'[3]Capex_FO input'!AF141","v":0},{"$f":"'[3]Capex_FO input'!AG141","v":0},{"$f":"'[3]Capex_FO input'!AH141","v":0},{"$f":"'[3]Capex_FO input'!AI141","v":0},null,{"$f":"'[3]Capex_FO input'!AK141","v":0},{"$f":"'[3]Capex_FO input'!AL141","v":0},{"$f":"'[3]Capex_FO input'!AM141","v":0},{"$f":"'[3]Capex_FO input'!AN141","v":0},{"$f":"'[3]Capex_FO input'!AO141","v":0},{"$f":"'[3]Capex_FO input'!AP141","v":0},{"$f":"'[3]Capex_FO input'!AQ141","v":0},{"$f":"'[3]Capex_FO input'!AR141","v":0},{"$f":"'[3]Capex_FO input'!AS141","v":0},{"$f":"'[3]Capex_FO input'!AT141","v":0},null,0.125,0,0,0,0,0.13100000000000001,0,0,0,0,null,0,0,0,0,0,2.8444444444444446E-3,5.6888888888888892E-3,5.6888888888888892E-3,5.6888888888888892E-3,5.6888888888888892E-3,null,{"$f":"+IF($K141=\"Ongoing\",AV141,IF(RIGHT($K141,2)=RIGHT(BR$39,2),SUM($AV141:AV141),0)+IF(RIGHT(BR$39,2)>RIGHT($K141,2),AV141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AW141,IF(RIGHT($K141,2)=RIGHT(BS$39,2),SUM($AV141:AW141),0)+IF(RIGHT(BS$39,2)>RIGHT($K141,2),AW141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AX141,IF(RIGHT($K141,2)=RIGHT(BT$39,2),SUM($AV141:AX141),0)+IF(RIGHT(BT$39,2)>RIGHT($K141,2),AX141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AY141,IF(RIGHT($K141,2)=RIGHT(BU$39,2),SUM($AV141:AY141),0)+IF(RIGHT(BU$39,2)>RIGHT($K141,2),AY141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AZ141,IF(RIGHT($K141,2)=RIGHT(BV$39,2),SUM($AV141:AZ141),0)+IF(RIGHT(BV$39,2)>RIGHT($K141,2),AZ141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BA141,IF(RIGHT($K141,2)=RIGHT(BW$39,2),SUM($AV141:BA141),0)+IF(RIGHT(BW$39,2)>RIGHT($K141,2),BA141,0))","v":0.25600000000000001},{"$f":"+IF($K141=\"Ongoing\",BB141,IF(RIGHT($K141,2)=RIGHT(BX$39,2),SUM($AV141:BB141),0)+IF(RIGHT(BX$39,2)>RIGHT($K141,2),BB141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BC141,IF(RIGHT($K141,2)=RIGHT(BY$39,2),SUM($AV141:BC141),0)+IF(RIGHT(BY$39,2)>RIGHT($K141,2),BC141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BD141,IF(RIGHT($K141,2)=RIGHT(BZ$39,2),SUM($AV141:BD141),0)+IF(RIGHT(BZ$39,2)>RIGHT($K141,2),BD141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BE141,IF(RIGHT($K141,2)=RIGHT(CA$39,2),SUM($AV141:BE141),0)+IF(RIGHT(CA$39,2)>RIGHT($K141,2),BE141,0))","v":0},null,{"$f":"+O141*KeyAssumptionsPriceControl_FO!AC$15","v":0.12875},{"$f":"+P141*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q141*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R141*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S141*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T141*KeyAssumptionsPriceControl_FO!AH$15","v":0.15642085084529903},{"$f":"+U141*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V141*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W141*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X141*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.8968750000000001E-3,5.7937500000000003E-3,5.7937500000000003E-3,5.7937500000000003E-3,5.7937500000000003E-3,9.3132191440192282E-3,1.2832688288038456E-2,1.2832688288038456E-2,1.2832688288038456E-2,1.2832688288038456E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C142","v":"MER - MERBEIN RURAL (IP) RADIO TELEMETRY NETWORK - Base Station Renewal"},{"$f":"'[3]Capex_FO input'!D142","v":0},{"$f":"'[3]Capex_FO input'!E142","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F142","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G142","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H142","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I142","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K142","v":"2023-24"},{"$f":"'[3]Capex_FO input'!L142","v":45},{"$f":"'[3]Capex_FO input'!M142","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O142","v":0.41499999999999998},{"$f":"'[3]Capex_FO input'!P142","v":0},{"$f":"'[3]Capex_FO input'!Q142","v":0},{"$f":"'[3]Capex_FO input'!R142","v":0},{"$f":"'[3]Capex_FO input'!S142","v":0},{"$f":"'[3]Capex_FO input'!T142","v":0},{"$f":"'[3]Capex_FO input'!U142","v":0},{"$f":"'[3]Capex_FO input'!V142","v":0},{"$f":"'[3]Capex_FO input'!W142","v":0},{"$f":"'[3]Capex_FO input'!X142","v":0},null,{"$f":"'[3]Capex_FO input'!Z142","v":0},{"$f":"'[3]Capex_FO input'!AA142","v":0},{"$f":"'[3]Capex_FO input'!AB142","v":0},{"$f":"'[3]Capex_FO input'!AC142","v":0},{"$f":"'[3]Capex_FO input'!AD142","v":0},{"$f":"'[3]Capex_FO input'!AE142","v":0},{"$f":"'[3]Capex_FO input'!AF142","v":0},{"$f":"'[3]Capex_FO input'!AG142","v":0},{"$f":"'[3]Capex_FO input'!AH142","v":0},{"$f":"'[3]Capex_FO input'!AI142","v":0},null,{"$f":"'[3]Capex_FO input'!AK142","v":0},{"$f":"'[3]Capex_FO input'!AL142","v":0},{"$f":"'[3]Capex_FO input'!AM142","v":0},{"$f":"'[3]Capex_FO input'!AN142","v":0},{"$f":"'[3]Capex_FO input'!AO142","v":0},{"$f":"'[3]Capex_FO input'!AP142","v":0},{"$f":"'[3]Capex_FO input'!AQ142","v":0},{"$f":"'[3]Capex_FO input'!AR142","v":0},{"$f":"'[3]Capex_FO input'!AS142","v":0},{"$f":"'[3]Capex_FO input'!AT142","v":0},null,0.41499999999999998,0,0,0,0,0,0,0,0,0,null,4.611111111111111E-3,9.2222222222222219E-3,9.2222222222222219E-3,9.2222222222222219E-3,9.2222222222222219E-3,9.2222222222222219E-3,9.2222222222222219E-3,9.2222222222222219E-3,9.2222222222222219E-3,9.2222222222222219E-3,null,{"$f":"+IF($K142=\"Ongoing\",AV142,IF(RIGHT($K142,2)=RIGHT(BR$39,2),SUM($AV142:AV142),0)+IF(RIGHT(BR$39,2)>RIGHT($K142,2),AV142,0))","v":0.41499999999999998},{"$f":"+IF($K142=\"Ongoing\",AW142,IF(RIGHT($K142,2)=RIGHT(BS$39,2),SUM($AV142:AW142),0)+IF(RIGHT(BS$39,2)>RIGHT($K142,2),AW142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AX142,IF(RIGHT($K142,2)=RIGHT(BT$39,2),SUM($AV142:AX142),0)+IF(RIGHT(BT$39,2)>RIGHT($K142,2),AX142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AY142,IF(RIGHT($K142,2)=RIGHT(BU$39,2),SUM($AV142:AY142),0)+IF(RIGHT(BU$39,2)>RIGHT($K142,2),AY142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AZ142,IF(RIGHT($K142,2)=RIGHT(BV$39,2),SUM($AV142:AZ142),0)+IF(RIGHT(BV$39,2)>RIGHT($K142,2),AZ142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BA142,IF(RIGHT($K142,2)=RIGHT(BW$39,2),SUM($AV142:BA142),0)+IF(RIGHT(BW$39,2)>RIGHT($K142,2),BA142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BB142,IF(RIGHT($K142,2)=RIGHT(BX$39,2),SUM($AV142:BB142),0)+IF(RIGHT(BX$39,2)>RIGHT($K142,2),BB142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BC142,IF(RIGHT($K142,2)=RIGHT(BY$39,2),SUM($AV142:BC142),0)+IF(RIGHT(BY$39,2)>RIGHT($K142,2),BC142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BD142,IF(RIGHT($K142,2)=RIGHT(BZ$39,2),SUM($AV142:BD142),0)+IF(RIGHT(BZ$39,2)>RIGHT($K142,2),BD142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BE142,IF(RIGHT($K142,2)=RIGHT(CA$39,2),SUM($AV142:BE142),0)+IF(RIGHT(CA$39,2)>RIGHT($K142,2),BE142,0))","v":0},null,{"$f":"+O142*KeyAssumptionsPriceControl_FO!AC$15","v":0.42745},{"$f":"+P142*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q142*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R142*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S142*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T142*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U142*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V142*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W142*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X142*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,9.6176249999999994E-3,1.9235249999999999E-2,1.9235249999999999E-2,1.9235249999999999E-2,1.9235249999999999E-2,1.9235249999999999E-2,1.9235249999999999E-2,1.9235249999999999E-2,1.9235249999999999E-2,1.9235249999999999E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C143","v":"MDA D & S Metering Program"},{"$f":"'[3]Capex_FO input'!D143","v":0},{"$f":"'[3]Capex_FO input'!E143","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F143","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G143","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H143","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I143","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K143","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L143","v":45},{"$f":"'[3]Capex_FO input'!M143","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O143","v":1.9E-2},{"$f":"'[3]Capex_FO input'!P143","v":1.9E-2},{"$f":"'[3]Capex_FO input'!Q143","v":1.9E-2},{"$f":"'[3]Capex_FO input'!R143","v":1.9E-2},{"$f":"'[3]Capex_FO input'!S143","v":1.9E-2},{"$f":"'[3]Capex_FO input'!T143","v":0.02},{"$f":"'[3]Capex_FO input'!U143","v":0.02},{"$f":"'[3]Capex_FO input'!V143","v":0.02},{"$f":"'[3]Capex_FO input'!W143","v":0.02},{"$f":"'[3]Capex_FO input'!X143","v":0.02},null,{"$f":"'[3]Capex_FO input'!Z143","v":0},{"$f":"'[3]Capex_FO input'!AA143","v":0},{"$f":"'[3]Capex_FO input'!AB143","v":0},{"$f":"'[3]Capex_FO input'!AC143","v":0},{"$f":"'[3]Capex_FO input'!AD143","v":0},{"$f":"'[3]Capex_FO input'!AE143","v":0},{"$f":"'[3]Capex_FO input'!AF143","v":0},{"$f":"'[3]Capex_FO input'!AG143","v":0},{"$f":"'[3]Capex_FO input'!AH143","v":0},{"$f":"'[3]Capex_FO input'!AI143","v":0},null,{"$f":"'[3]Capex_FO input'!AK143","v":0},{"$f":"'[3]Capex_FO input'!AL143","v":0},{"$f":"'[3]Capex_FO input'!AM143","v":0},{"$f":"'[3]Capex_FO input'!AN143","v":0},{"$f":"'[3]Capex_FO input'!AO143","v":0},{"$f":"'[3]Capex_FO input'!AP143","v":0},{"$f":"'[3]Capex_FO input'!AQ143","v":0},{"$f":"'[3]Capex_FO input'!AR143","v":0},{"$f":"'[3]Capex_FO input'!AS143","v":0},{"$f":"'[3]Capex_FO input'!AT143","v":0},null,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,0.02,0.02,0.02,0.02,0.02,null,2.1111111111111111E-4,6.333333333333333E-4,1.0555555555555555E-3,1.4777777777777777E-3,1.9E-3,2.3333333333333335E-3,2.7777777777777779E-3,3.2222222222222222E-3,3.6666666666666666E-3,4.1111111111111114E-3,null,{"$f":"+IF($K143=\"Ongoing\",AV143,IF(RIGHT($K143,2)=RIGHT(BR$39,2),SUM($AV143:AV143),0)+IF(RIGHT(BR$39,2)>RIGHT($K143,2),AV143,0))","v":1.9E-2},{"$f":"+IF($K143=\"Ongoing\",AW143,IF(RIGHT($K143,2)=RIGHT(BS$39,2),SUM($AV143:AW143),0)+IF(RIGHT(BS$39,2)>RIGHT($K143,2),AW143,0))","v":1.9E-2},{"$f":"+IF($K143=\"Ongoing\",AX143,IF(RIGHT($K143,2)=RIGHT(BT$39,2),SUM($AV143:AX143),0)+IF(RIGHT(BT$39,2)>RIGHT($K143,2),AX143,0))","v":1.9E-2},{"$f":"+IF($K143=\"Ongoing\",AY143,IF(RIGHT($K143,2)=RIGHT(BU$39,2),SUM($AV143:AY143),0)+IF(RIGHT(BU$39,2)>RIGHT($K143,2),AY143,0))","v":1.9E-2},{"$f":"+IF($K143=\"Ongoing\",AZ143,IF(RIGHT($K143,2)=RIGHT(BV$39,2),SUM($AV143:AZ143),0)+IF(RIGHT(BV$39,2)>RIGHT($K143,2),AZ143,0))","v":1.9E-2},{"$f":"+IF($K143=\"Ongoing\",BA143,IF(RIGHT($K143,2)=RIGHT(BW$39,2),SUM($AV143:BA143),0)+IF(RIGHT(BW$39,2)>RIGHT($K143,2),BA143,0))","v":0.02},{"$f":"+IF($K143=\"Ongoing\",BB143,IF(RIGHT($K143,2)=RIGHT(BX$39,2),SUM($AV143:BB143),0)+IF(RIGHT(BX$39,2)>RIGHT($K143,2),BB143,0))","v":0.02},{"$f":"+IF($K143=\"Ongoing\",BC143,IF(RIGHT($K143,2)=RIGHT(BY$39,2),SUM($AV143:BC143),0)+IF(RIGHT(BY$39,2)>RIGHT($K143,2),BC143,0))","v":0.02},{"$f":"+IF($K143=\"Ongoing\",BD143,IF(RIGHT($K143,2)=RIGHT(BZ$39,2),SUM($AV143:BD143),0)+IF(RIGHT(BZ$39,2)>RIGHT($K143,2),BD143,0))","v":0.02},{"$f":"+IF($K143=\"Ongoing\",BE143,IF(RIGHT($K143,2)=RIGHT(CA$39,2),SUM($AV143:BE143),0)+IF(RIGHT(CA$39,2)>RIGHT($K143,2),BE143,0))","v":0.02},null,{"$f":"+O143*KeyAssumptionsPriceControl_FO!AC$15","v":1.9570000000000001E-2},{"$f":"+P143*KeyAssumptionsPriceControl_FO!AD$15","v":2.0157099999999997E-2},{"$f":"+Q143*KeyAssumptionsPriceControl_FO!AE$15","v":2.0761813E-2},{"$f":"+R143*KeyAssumptionsPriceControl_FO!AF$15","v":2.1384667390000001E-2},{"$f":"+S143*KeyAssumptionsPriceControl_FO!AG$15","v":2.20262074117E-2},{"$f":"+T143*KeyAssumptionsPriceControl_FO!AH$15","v":2.3881045930580002E-2},{"$f":"+U143*KeyAssumptionsPriceControl_FO!AI$15","v":2.4597477308497404E-2},{"$f":"+V143*KeyAssumptionsPriceControl_FO!AJ$15","v":2.533540162775233E-2},{"$f":"+W143*KeyAssumptionsPriceControl_FO!AK$15","v":2.6095463676584899E-2},{"$f":"+X143*KeyAssumptionsPriceControl_FO!AL$15","v":2.6878327586882446E-2},null,4.4032500000000004E-4,1.33418475E-3,2.2548602924999999E-3,3.2031561012750005E-3,4.1799007843132509E-3,5.2128139845145508E-3,6.3035807573937914E-3,7.4270705334594104E-3,8.5842650028069983E-3,9.7761753062350146E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C144","v":"MDA Irrigation Meter Replacement"},{"$f":"'[3]Capex_FO input'!D144","v":0},{"$f":"'[3]Capex_FO input'!E144","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F144","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G144","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H144","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I144","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K144","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L144","v":45},{"$f":"'[3]Capex_FO input'!M144","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O144","v":0.27500000000000002},{"$f":"'[3]Capex_FO input'!P144","v":0.27500000000000002},{"$f":"'[3]Capex_FO input'!Q144","v":0.27500000000000002},{"$f":"'[3]Capex_FO input'!R144","v":0.27500000000000002},{"$f":"'[3]Capex_FO input'!S144","v":0.27500000000000002},{"$f":"'[3]Capex_FO input'!T144","v":0.28799999999999998},{"$f":"'[3]Capex_FO input'!U144","v":0.28799999999999998},{"$f":"'[3]Capex_FO input'!V144","v":0.28799999999999998},{"$f":"'[3]Capex_FO input'!W144","v":0.28799999999999998},{"$f":"'[3]Capex_FO input'!X144","v":0.28799999999999998},null,{"$f":"'[3]Capex_FO input'!Z144","v":0},{"$f":"'[3]Capex_FO input'!AA144","v":0},{"$f":"'[3]Capex_FO input'!AB144","v":0},{"$f":"'[3]Capex_FO input'!AC144","v":0},{"$f":"'[3]Capex_FO input'!AD144","v":0},{"$f":"'[3]Capex_FO input'!AE144","v":0},{"$f":"'[3]Capex_FO input'!AF144","v":0},{"$f":"'[3]Capex_FO input'!AG144","v":0},{"$f":"'[3]Capex_FO input'!AH144","v":0},{"$f":"'[3]Capex_FO input'!AI144","v":0},null,{"$f":"'[3]Capex_FO input'!AK144","v":0},{"$f":"'[3]Capex_FO input'!AL144","v":0},{"$f":"'[3]Capex_FO input'!AM144","v":0},{"$f":"'[3]Capex_FO input'!AN144","v":0},{"$f":"'[3]Capex_FO input'!AO144","v":0},{"$f":"'[3]Capex_FO input'!AP144","v":0},{"$f":"'[3]Capex_FO input'!AQ144","v":0},{"$f":"'[3]Capex_FO input'!AR144","v":0},{"$f":"'[3]Capex_FO input'!AS144","v":0},{"$f":"'[3]Capex_FO input'!AT144","v":0},null,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.28799999999999998,0.28799999999999998,0.28799999999999998,0.28799999999999998,0.28799999999999998,null,3.0555555555555557E-3,9.1666666666666667E-3,1.5277777777777779E-2,2.1388888888888888E-2,2.75E-2,3.3755555555555553E-2,4.0155555555555555E-2,4.6555555555555558E-2,5.2955555555555554E-2,5.935555555555555E-2,null,{"$f":"+IF($K144=\"Ongoing\",AV144,IF(RIGHT($K144,2)=RIGHT(BR$39,2),SUM($AV144:AV144),0)+IF(RIGHT(BR$39,2)>RIGHT($K144,2),AV144,0))","v":0.27500000000000002},{"$f":"+IF($K144=\"Ongoing\",AW144,IF(RIGHT($K144,2)=RIGHT(BS$39,2),SUM($AV144:AW144),0)+IF(RIGHT(BS$39,2)>RIGHT($K144,2),AW144,0))","v":0.27500000000000002},{"$f":"+IF($K144=\"Ongoing\",AX144,IF(RIGHT($K144,2)=RIGHT(BT$39,2),SUM($AV144:AX144),0)+IF(RIGHT(BT$39,2)>RIGHT($K144,2),AX144,0))","v":0.27500000000000002},{"$f":"+IF($K144=\"Ongoing\",AY144,IF(RIGHT($K144,2)=RIGHT(BU$39,2),SUM($AV144:AY144),0)+IF(RIGHT(BU$39,2)>RIGHT($K144,2),AY144,0))","v":0.27500000000000002},{"$f":"+IF($K144=\"Ongoing\",AZ144,IF(RIGHT($K144,2)=RIGHT(BV$39,2),SUM($AV144:AZ144),0)+IF(RIGHT(BV$39,2)>RIGHT($K144,2),AZ144,0))","v":0.27500000000000002},{"$f":"+IF($K144=\"Ongoing\",BA144,IF(RIGHT($K144,2)=RIGHT(BW$39,2),SUM($AV144:BA144),0)+IF(RIGHT(BW$39,2)>RIGHT($K144,2),BA144,0))","v":0.28799999999999998},{"$f":"+IF($K144=\"Ongoing\",BB144,IF(RIGHT($K144,2)=RIGHT(BX$39,2),SUM($AV144:BB144),0)+IF(RIGHT(BX$39,2)>RIGHT($K144,2),BB144,0))","v":0.28799999999999998},{"$f":"+IF($K144=\"Ongoing\",BC144,IF(RIGHT($K144,2)=RIGHT(BY$39,2),SUM($AV144:BC144),0)+IF(RIGHT(BY$39,2)>RIGHT($K144,2),BC144,0))","v":0.28799999999999998},{"$f":"+IF($K144=\"Ongoing\",BD144,IF(RIGHT($K144,2)=RIGHT(BZ$39,2),SUM($AV144:BD144),0)+IF(RIGHT(BZ$39,2)>RIGHT($K144,2),BD144,0))","v":0.28799999999999998},{"$f":"+IF($K144=\"Ongoing\",BE144,IF(RIGHT($K144,2)=RIGHT(CA$39,2),SUM($AV144:BE144),0)+IF(RIGHT(CA$39,2)>RIGHT($K144,2),BE144,0))","v":0.28799999999999998},null,{"$f":"+O144*KeyAssumptionsPriceControl_FO!AC$15","v":0.28325000000000006},{"$f":"+P144*KeyAssumptionsPriceControl_FO!AD$15","v":0.29174749999999999},{"$f":"+Q144*KeyAssumptionsPriceControl_FO!AE$15","v":0.300499925},{"$f":"+R144*KeyAssumptionsPriceControl_FO!AF$15","v":0.30951492275000009},{"$f":"+S144*KeyAssumptionsPriceControl_FO!AG$15","v":0.31880037043250004},{"$f":"+T144*KeyAssumptionsPriceControl_FO!AH$15","v":0.34388706140035202},{"$f":"+U144*KeyAssumptionsPriceControl_FO!AI$15","v":0.35420367324236257},{"$f":"+V144*KeyAssumptionsPriceControl_FO!AJ$15","v":0.36482978343963351},{"$f":"+W144*KeyAssumptionsPriceControl_FO!AK$15","v":0.37577467694282252},{"$f":"+X144*KeyAssumptionsPriceControl_FO!AL$15","v":0.38704791725110715},null,2.1243750000000002E-2,6.4368562500000004E-2,0.108787119375,0.15453823295625002,0.20166187994493751,0.25136343733240141,0.30372024243060503,0.32224150168175469,0.33423714871043891,0.3465926651499836]
[null,null,{"$f":"'[3]Capex_FO input'!C145","v":"MDA Channel Reserve Reinstatement (selected sections)"},{"$f":"'[3]Capex_FO input'!D145","v":0},{"$f":"'[3]Capex_FO input'!E145","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F145","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G145","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H145","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I145","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K145","v":"2031-32"},{"$f":"'[3]Capex_FO input'!L145","v":45},{"$f":"'[3]Capex_FO input'!M145","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O145","v":0},{"$f":"'[3]Capex_FO input'!P145","v":0.09},{"$f":"'[3]Capex_FO input'!Q145","v":0},{"$f":"'[3]Capex_FO input'!R145","v":0.06},{"$f":"'[3]Capex_FO input'!S145","v":0},{"$f":"'[3]Capex_FO input'!T145","v":0},{"$f":"'[3]Capex_FO input'!U145","v":0.09},{"$f":"'[3]Capex_FO input'!V145","v":0},{"$f":"'[3]Capex_FO input'!W145","v":0.06},{"$f":"'[3]Capex_FO input'!X145","v":0},null,{"$f":"'[3]Capex_FO input'!Z145","v":0},{"$f":"'[3]Capex_FO input'!AA145","v":0},{"$f":"'[3]Capex_FO input'!AB145","v":0},{"$f":"'[3]Capex_FO input'!AC145","v":0},{"$f":"'[3]Capex_FO input'!AD145","v":0},{"$f":"'[3]Capex_FO input'!AE145","v":0},{"$f":"'[3]Capex_FO input'!AF145","v":0},{"$f":"'[3]Capex_FO input'!AG145","v":0},{"$f":"'[3]Capex_FO input'!AH145","v":0},{"$f":"'[3]Capex_FO input'!AI145","v":0},null,{"$f":"'[3]Capex_FO input'!AK145","v":0},{"$f":"'[3]Capex_FO input'!AL145","v":0},{"$f":"'[3]Capex_FO input'!AM145","v":0},{"$f":"'[3]Capex_FO input'!AN145","v":0},{"$f":"'[3]Capex_FO input'!AO145","v":0},{"$f":"'[3]Capex_FO input'!AP145","v":0},{"$f":"'[3]Capex_FO input'!AQ145","v":0},{"$f":"'[3]Capex_FO input'!AR145","v":0},{"$f":"'[3]Capex_FO input'!AS145","v":0},{"$f":"'[3]Capex_FO input'!AT145","v":0},null,0,0.09,0,0.06,0,0,0.09,0,0.06,0,null,0,0,0,0,0,0,0,0,3.3333333333333331E-3,6.6666666666666662E-3,null,{"$f":"+IF($K145=\"Ongoing\",AV145,IF(RIGHT($K145,2)=RIGHT(BR$39,2),SUM($AV145:AV145),0)+IF(RIGHT(BR$39,2)>RIGHT($K145,2),AV145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",AW145,IF(RIGHT($K145,2)=RIGHT(BS$39,2),SUM($AV145:AW145),0)+IF(RIGHT(BS$39,2)>RIGHT($K145,2),AW145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",AX145,IF(RIGHT($K145,2)=RIGHT(BT$39,2),SUM($AV145:AX145),0)+IF(RIGHT(BT$39,2)>RIGHT($K145,2),AX145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",AY145,IF(RIGHT($K145,2)=RIGHT(BU$39,2),SUM($AV145:AY145),0)+IF(RIGHT(BU$39,2)>RIGHT($K145,2),AY145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",AZ145,IF(RIGHT($K145,2)=RIGHT(BV$39,2),SUM($AV145:AZ145),0)+IF(RIGHT(BV$39,2)>RIGHT($K145,2),AZ145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",BA145,IF(RIGHT($K145,2)=RIGHT(BW$39,2),SUM($AV145:BA145),0)+IF(RIGHT(BW$39,2)>RIGHT($K145,2),BA145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",BB145,IF(RIGHT($K145,2)=RIGHT(BX$39,2),SUM($AV145:BB145),0)+IF(RIGHT(BX$39,2)>RIGHT($K145,2),BB145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",BC145,IF(RIGHT($K145,2)=RIGHT(BY$39,2),SUM($AV145:BC145),0)+IF(RIGHT(BY$39,2)>RIGHT($K145,2),BC145,0))","v":0},{"$f":"+IF($K145=\"Ongoing\",BD145,IF(RIGHT($K145,2)=RIGHT(BZ$39,2),SUM($AV145:BD145),0)+IF(RIGHT(BZ$39,2)>RIGHT($K145,2),BD145,0))","v":0.3},{"$f":"+IF($K145=\"Ongoing\",BE145,IF(RIGHT($K145,2)=RIGHT(CA$39,2),SUM($AV145:BE145),0)+IF(RIGHT(CA$39,2)>RIGHT($K145,2),BE145,0))","v":0},null,{"$f":"+O145*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P145*KeyAssumptionsPriceControl_FO!AD$15","v":9.5480999999999996E-2},{"$f":"+Q145*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R145*KeyAssumptionsPriceControl_FO!AF$15","v":6.75305286E-2},{"$f":"+S145*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T145*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U145*KeyAssumptionsPriceControl_FO!AI$15","v":0.11068864788823832},{"$f":"+V145*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W145*KeyAssumptionsPriceControl_FO!AK$15","v":7.8286391029754696E-2},{"$f":"+X145*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,7.1610749999999994E-3,1.4322149999999999E-2,1.9386939644999997E-2,2.4451729290000002E-2,2.4451729290000002E-2,3.2753377881617876E-2,4.1055026473235744E-2,3.4991380800467348E-2,3.8475835127698955E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C146","v":"MDA Pipe culverts repair"},{"$f":"'[3]Capex_FO input'!D146","v":0},{"$f":"'[3]Capex_FO input'!E146","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F146","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G146","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H146","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I146","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K146","v":"2031-32"},{"$f":"'[3]Capex_FO input'!L146","v":45},{"$f":"'[3]Capex_FO input'!M146","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O146","v":0},{"$f":"'[3]Capex_FO input'!P146","v":0.17},{"$f":"'[3]Capex_FO input'!Q146","v":0.16},{"$f":"'[3]Capex_FO input'!R146","v":0.06},{"$f":"'[3]Capex_FO input'!S146","v":0},{"$f":"'[3]Capex_FO input'!T146","v":0},{"$f":"'[3]Capex_FO input'!U146","v":0.17},{"$f":"'[3]Capex_FO input'!V146","v":0.16},{"$f":"'[3]Capex_FO input'!W146","v":0.06},{"$f":"'[3]Capex_FO input'!X146","v":0},null,{"$f":"'[3]Capex_FO input'!Z146","v":0},{"$f":"'[3]Capex_FO input'!AA146","v":0},{"$f":"'[3]Capex_FO input'!AB146","v":0},{"$f":"'[3]Capex_FO input'!AC146","v":0},{"$f":"'[3]Capex_FO input'!AD146","v":0},{"$f":"'[3]Capex_FO input'!AE146","v":0},{"$f":"'[3]Capex_FO input'!AF146","v":0},{"$f":"'[3]Capex_FO input'!AG146","v":0},{"$f":"'[3]Capex_FO input'!AH146","v":0},{"$f":"'[3]Capex_FO input'!AI146","v":0},null,{"$f":"'[3]Capex_FO input'!AK146","v":0},{"$f":"'[3]Capex_FO input'!AL146","v":0},{"$f":"'[3]Capex_FO input'!AM146","v":0},{"$f":"'[3]Capex_FO input'!AN146","v":0},{"$f":"'[3]Capex_FO input'!AO146","v":0},{"$f":"'[3]Capex_FO input'!AP146","v":0},{"$f":"'[3]Capex_FO input'!AQ146","v":0},{"$f":"'[3]Capex_FO input'!AR146","v":0},{"$f":"'[3]Capex_FO input'!AS146","v":0},{"$f":"'[3]Capex_FO input'!AT146","v":0},null,0,0.17,0.16,0.06,0,0,0.17,0.16,0.06,0,null,0,0,0,0,0,0,0,0,8.6666666666666663E-3,1.7333333333333333E-2,null,{"$f":"+IF($K146=\"Ongoing\",AV146,IF(RIGHT($K146,2)=RIGHT(BR$39,2),SUM($AV146:AV146),0)+IF(RIGHT(BR$39,2)>RIGHT($K146,2),AV146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",AW146,IF(RIGHT($K146,2)=RIGHT(BS$39,2),SUM($AV146:AW146),0)+IF(RIGHT(BS$39,2)>RIGHT($K146,2),AW146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",AX146,IF(RIGHT($K146,2)=RIGHT(BT$39,2),SUM($AV146:AX146),0)+IF(RIGHT(BT$39,2)>RIGHT($K146,2),AX146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",AY146,IF(RIGHT($K146,2)=RIGHT(BU$39,2),SUM($AV146:AY146),0)+IF(RIGHT(BU$39,2)>RIGHT($K146,2),AY146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",AZ146,IF(RIGHT($K146,2)=RIGHT(BV$39,2),SUM($AV146:AZ146),0)+IF(RIGHT(BV$39,2)>RIGHT($K146,2),AZ146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",BA146,IF(RIGHT($K146,2)=RIGHT(BW$39,2),SUM($AV146:BA146),0)+IF(RIGHT(BW$39,2)>RIGHT($K146,2),BA146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",BB146,IF(RIGHT($K146,2)=RIGHT(BX$39,2),SUM($AV146:BB146),0)+IF(RIGHT(BX$39,2)>RIGHT($K146,2),BB146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",BC146,IF(RIGHT($K146,2)=RIGHT(BY$39,2),SUM($AV146:BC146),0)+IF(RIGHT(BY$39,2)>RIGHT($K146,2),BC146,0))","v":0},{"$f":"+IF($K146=\"Ongoing\",BD146,IF(RIGHT($K146,2)=RIGHT(BZ$39,2),SUM($AV146:BD146),0)+IF(RIGHT(BZ$39,2)>RIGHT($K146,2),BD146,0))","v":0.78},{"$f":"+IF($K146=\"Ongoing\",BE146,IF(RIGHT($K146,2)=RIGHT(CA$39,2),SUM($AV146:BE146),0)+IF(RIGHT(CA$39,2)>RIGHT($K146,2),BE146,0))","v":0},null,{"$f":"+O146*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P146*KeyAssumptionsPriceControl_FO!AD$15","v":0.18035300000000001},{"$f":"+Q146*KeyAssumptionsPriceControl_FO!AE$15","v":0.17483632000000002},{"$f":"+R146*KeyAssumptionsPriceControl_FO!AF$15","v":6.75305286E-2},{"$f":"+S146*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T146*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U146*KeyAssumptionsPriceControl_FO!AI$15","v":0.20907855712222795},{"$f":"+V146*KeyAssumptionsPriceControl_FO!AJ$15","v":0.20268321302201864},{"$f":"+W146*KeyAssumptionsPriceControl_FO!AK$15","v":7.8286391029754696E-2},{"$f":"+X146*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,1.3526475E-2,4.0165673999999998E-2,5.8343187645000003E-2,6.340797729E-2,6.340797729E-2,7.9088869074167095E-2,0.10997100183498557,0.10849959713886859,8.8007711466100189E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C147","v":"MDA Dow Avenue bridge replacement and siphon/ pipes installation"},{"$f":"'[3]Capex_FO input'!D147","v":0},{"$f":"'[3]Capex_FO input'!E147","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F147","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G147","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H147","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I147","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K147","v":"2027-28"},{"$f":"'[3]Capex_FO input'!L147","v":45},{"$f":"'[3]Capex_FO input'!M147","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O147","v":0},{"$f":"'[3]Capex_FO input'!P147","v":0},{"$f":"'[3]Capex_FO input'!Q147","v":0},{"$f":"'[3]Capex_FO input'!R147","v":0.05},{"$f":"'[3]Capex_FO input'!S147","v":0.3},{"$f":"'[3]Capex_FO input'!T147","v":0},{"$f":"'[3]Capex_FO input'!U147","v":0},{"$f":"'[3]Capex_FO input'!V147","v":0},{"$f":"'[3]Capex_FO input'!W147","v":0},{"$f":"'[3]Capex_FO input'!X147","v":0},null,{"$f":"'[3]Capex_FO input'!Z147","v":0},{"$f":"'[3]Capex_FO input'!AA147","v":0},{"$f":"'[3]Capex_FO input'!AB147","v":0},{"$f":"'[3]Capex_FO input'!AC147","v":0},{"$f":"'[3]Capex_FO input'!AD147","v":0},{"$f":"'[3]Capex_FO input'!AE147","v":0},{"$f":"'[3]Capex_FO input'!AF147","v":0},{"$f":"'[3]Capex_FO input'!AG147","v":0},{"$f":"'[3]Capex_FO input'!AH147","v":0},{"$f":"'[3]Capex_FO input'!AI147","v":0},null,{"$f":"'[3]Capex_FO input'!AK147","v":0},{"$f":"'[3]Capex_FO input'!AL147","v":0},{"$f":"'[3]Capex_FO input'!AM147","v":0},{"$f":"'[3]Capex_FO input'!AN147","v":0},{"$f":"'[3]Capex_FO input'!AO147","v":0},{"$f":"'[3]Capex_FO input'!AP147","v":0},{"$f":"'[3]Capex_FO input'!AQ147","v":0},{"$f":"'[3]Capex_FO input'!AR147","v":0},{"$f":"'[3]Capex_FO input'!AS147","v":0},{"$f":"'[3]Capex_FO input'!AT147","v":0},null,{"$f":"+O147-Z147-AK147","v":0},{"$f":"+P147-AA147-AL147","v":0},{"$f":"+Q147-AB147-AM147","v":0},{"$f":"+R147-AC147-AN147","v":0.05},{"$f":"+S147-AD147-AO147","v":0.3},{"$f":"+T147-AE147-AP147","v":0},{"$f":"+U147-AF147-AQ147","v":0},{"$f":"+V147-AG147-AR147","v":0},{"$f":"+W147-AH147-AS147","v":0},{"$f":"+X147-AI147-AT147","v":0},null,{"$f":"IF($L147=0,0,\nIF($L147<=0.5,BR147,\nIF($J147=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L147)<LEFT($BG$39,4)*1,0,((OFFSET(BR147,0,-INT($L147+0.5),1,1))/$L147)*(IF($L147-INT($L147)>0.5,$L147-0.5-INT($L147),IF($L147-INT($L147)<=0.5,$L147-0.5-INT($L147)+1,0))))\n+BR147/$L147*0.5,\nIF($J147=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L147=0,0,\nIF($L147<=0.5,BS147,\nIF(AND($J147=\"straight line\",$L147<1.51),(BR147-((BR147/$L147)*0.5))+BS147/$L147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L147)<LEFT($BG$39,4)*1,0,((OFFSET(BS147,0,-INT($L147+0.5),1,1))/$L147)*(IF($L147-INT($L147)>0.5,$L147-0.5-INT($L147),IF($L147-INT($L147)<=0.5,$L147-0.5-INT($L147)+1,0))))\n+BS147/$L147*0.5\n+SUM(OFFSET(BS147,0,MAX(-INT($L147+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L147+(0.5-(10^-12))),BH$40)-1))*1/$L147,\nIF($J147=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L147=0,0,\nIF($L147<=0.5,BT147,\nIF(AND($J147=\"straight line\",$L147<1.51),(BS147-((BS147/$L147)*0.5))+BT147/$L147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L147)<LEFT($BG$39,4)*1,0,((OFFSET(BT147,0,-INT($L147+0.5),1,1))/$L147)*(IF($L147-INT($L147)>0.5,$L147-0.5-INT($L147),IF($L147-INT($L147)<=0.5,$L147-0.5-INT($L147)+1,0))))\n+BT147/$L147*0.5\n+SUM(OFFSET(BT147,0,MAX(-INT($L147+(0.5-(10^-12))),-BI$40)+1,1,MIN(INT($L147+(0.5-(10^-12))),BI$40)-1))*1/$L147,\nIF($J147=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L147=0,0,\nIF($L147<=0.5,BU147,\nIF(AND($J147=\"straight line\",$L147<1.51),(BT147-((BT147/$L147)*0.5))+BU147/$L147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L147)<LEFT($BG$39,4)*1,0,((OFFSET(BU147,0,-INT($L147+0.5),1,1))/$L147)*(IF($L147-INT($L147)>0.5,$L147-0.5-INT($L147),IF($L147-INT($L147)<=0.5,$L147-0.5-INT($L147)+1,0))))\n+BU147/$L147*0.5\n+SUM(OFFSET(BU147,0,MAX(-INT($L147+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L147+(0.5-(10^-12))),BJ$40)-1))*1/$L147,\nIF($J147=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L147=0,0,\nIF($L147<=0.5,BV147,\nIF(AND($J147=\"straight line\",$L147<1.51),(BU147-((BU147/$L147)*0.5))+BV147/$L147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L147)<LEFT($BG$39,4)*1,0,((OFFSET(BV147,0,-INT($L147+0.5),1,1))/$L147)*(IF($L147-INT($L147)>0.5,$L147-0.5-INT($L147),IF($L147-INT($L147)<=0.5,$L147-0.5-INT($L147)+1,0))))\n+BV147/$L147*0.5\n+SUM(OFFSET(BV147,0,MAX(-INT($L147+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L147+(0.5-(10^-12))),BK$40)-1))*1/$L147,\nIF($J147=\"Declining Balance\",-$BG$38,0)))))","v":3.8888888888888888E-3},{"$f":"IF($L147=0,0,\nIF($L147<=0.5,BW147,\nIF(AND($J147=\"straight line\",$L147<1.51),(BV147-((BV147/$L147)*0.5))+BW147/$L147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L147)<LEFT($BG$39,4)*1,0,((OFFSET(BW147,0,-INT($L147+0.5),1,1))/$L147)*(IF($L147-INT($L147)>0.5,$L147-0.5-INT($L147),IF($L147-INT($L147)<=0.5,$L147-0.5-INT($L147)+1,0))))\n+BW147/$L147*0.5\n+SUM(OFFSET(BW147,0,MAX(-INT($L147+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L147+(0.5-(10^-12))),BL$40)-1))*1/$L147,\nIF($J147=\"Declining Balance\",-$BG$38,0)))))","v":7.7777777777777776E-3},{"$f":"IF($L147=0,0,\nIF($L147<=0.5,BX147,\nIF(AND($J147=\"straight line\",$L147<1.51),(BW147-((BW147/$L147)*0.5))+BX147/$L147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L147)<LEFT($BG$39,4)*1,0,((OFFSET(BX147,0,-INT($L147+0.5),1,1))/$L147)*(IF($L147-INT($L147)>0.5,$L147-0.5-INT($L147),IF($L147-INT($L147)<=0.5,$L147-0.5-INT($L147)+1,0))))\n+BX147/$L147*0.5\n+SUM(OFFSET(BX147,0,MAX(-INT($L147+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L147+(0.5-(10^-12))),BM$40)-1))*1/$L147,\nIF($J147=\"Declining Balance\",-$BG$38,0)))))","v":7.7777777777777776E-3},{"$f":"IF($L147=0,0,\nIF($L147<=0.5,BY147,\nIF(AND($J147=\"straight line\",$L147<1.51),(BX147-((BX147/$L147)*0.5))+BY147/$L147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L147)<LEFT($BG$39,4)*1,0,((OFFSET(BY147,0,-INT($L147+0.5),1,1))/$L147)*(IF($L147-INT($L147)>0.5,$L147-0.5-INT($L147),IF($L147-INT($L147)<=0.5,$L147-0.5-INT($L147)+1,0))))\n+BY147/$L147*0.5\n+SUM(OFFSET(BY147,0,MAX(-INT($L147+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L147+(0.5-(10^-12))),BN$40)-1))*1/$L147,\nIF($J147=\"Declining Balance\",-$BG$38,0)))))","v":7.7777777777777776E-3},{"$f":"IF($L147=0,0,\nIF($L147<=0.5,BZ147,\nIF(AND($J147=\"straight line\",$L147<1.51),(BY147-((BY147/$L147)*0.5))+BZ147/$L147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L147)<LEFT($BG$39,4)*1,0,((OFFSET(BZ147,0,-INT($L147+0.5),1,1))/$L147)*(IF($L147-INT($L147)>0.5,$L147-0.5-INT($L147),IF($L147-INT($L147)<=0.5,$L147-0.5-INT($L147)+1,0))))\n+BZ147/$L147*0.5\n+SUM(OFFSET(BZ147,0,MAX(-INT($L147+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L147+(0.5-(10^-12))),BO$40)-1))*1/$L147,\nIF($J147=\"Declining Balance\",-$BG$38,0)))))","v":7.7777777777777776E-3},{"$f":"IF($L147=0,0,\nIF($L147<=0.5,CA147,\nIF(AND($J147=\"straight line\",$L147<1.51),(BZ147-((BZ147/$L147)*0.5))+CA147/$L147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L147)<LEFT($BG$39,4)*1,0,((OFFSET(CA147,0,-INT($L147+0.5),1,1))/$L147)*(IF($L147-INT($L147)>0.5,$L147-0.5-INT($L147),IF($L147-INT($L147)<=0.5,$L147-0.5-INT($L147)+1,0))))\n+CA147/$L147*0.5\n+SUM(OFFSET(CA147,0,MAX(-INT($L147+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L147+(0.5-(10^-12))),BP$40)-1))*1/$L147,\nIF($J147=\"Declining Balance\",-$BG$38,0)))))","v":7.7777777777777776E-3},null,{"$f":"+IF($K147=\"Ongoing\",AV147,IF(RIGHT($K147,2)=RIGHT(BR$39,2),SUM($AV147:AV147),0)+IF(RIGHT(BR$39,2)>RIGHT($K147,2),AV147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",AW147,IF(RIGHT($K147,2)=RIGHT(BS$39,2),SUM($AV147:AW147),0)+IF(RIGHT(BS$39,2)>RIGHT($K147,2),AW147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",AX147,IF(RIGHT($K147,2)=RIGHT(BT$39,2),SUM($AV147:AX147),0)+IF(RIGHT(BT$39,2)>RIGHT($K147,2),AX147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",AY147,IF(RIGHT($K147,2)=RIGHT(BU$39,2),SUM($AV147:AY147),0)+IF(RIGHT(BU$39,2)>RIGHT($K147,2),AY147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",AZ147,IF(RIGHT($K147,2)=RIGHT(BV$39,2),SUM($AV147:AZ147),0)+IF(RIGHT(BV$39,2)>RIGHT($K147,2),AZ147,0))","v":0.35},{"$f":"+IF($K147=\"Ongoing\",BA147,IF(RIGHT($K147,2)=RIGHT(BW$39,2),SUM($AV147:BA147),0)+IF(RIGHT(BW$39,2)>RIGHT($K147,2),BA147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",BB147,IF(RIGHT($K147,2)=RIGHT(BX$39,2),SUM($AV147:BB147),0)+IF(RIGHT(BX$39,2)>RIGHT($K147,2),BB147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",BC147,IF(RIGHT($K147,2)=RIGHT(BY$39,2),SUM($AV147:BC147),0)+IF(RIGHT(BY$39,2)>RIGHT($K147,2),BC147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",BD147,IF(RIGHT($K147,2)=RIGHT(BZ$39,2),SUM($AV147:BD147),0)+IF(RIGHT(BZ$39,2)>RIGHT($K147,2),BD147,0))","v":0},{"$f":"+IF($K147=\"Ongoing\",BE147,IF(RIGHT($K147,2)=RIGHT(CA$39,2),SUM($AV147:BE147),0)+IF(RIGHT(CA$39,2)>RIGHT($K147,2),BE147,0))","v":0},null,{"$f":"+O147*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P147*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q147*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R147*KeyAssumptionsPriceControl_FO!AF$15","v":5.627544050000001E-2},{"$f":"+S147*KeyAssumptionsPriceControl_FO!AG$15","v":0.34778222229},{"$f":"+T147*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U147*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V147*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W147*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X147*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M147=0,0,\nIF($M147<=0.5,CC147,\nIF($J147=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M147)<LEFT($CN$39,4)*1,0,((OFFSET(CC147,0,-INT($M147+0.5),1,1))/$M147)*(IF($M147-INT($M147)>0.5,$M147-0.5-INT($M147),IF($M147-INT($M147)<=0.5,$M147-0.5-INT($M147)+1,0))))\n+CC147/$M147*0.5,\nIF($J147=\"Declining Balance\",-$CN$38,0))))","v":0},{"$f":"IF($M147=0,0,\nIF($M147<=0.5,CD147,\nIF(AND($J147=\"straight line\",$M147<1.51),(CC147-((CC147/$M147)*0.5))+CD147/$M147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M147)<LEFT($CN$39,4)*1,0,((OFFSET(CD147,0,-INT($M147+0.5),1,1))/$M147)*(IF($M147-INT($M147)>0.5,$M147-0.5-INT($M147),IF($M147-INT($M147)<=0.5,$M147-0.5-INT($M147)+1,0))))\n+CD147/$M147*0.5\n+SUM(OFFSET(CD147,0,MAX(-INT($M147+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M147+(0.5-(10^-12))),CO$40)-1))*1/$M147,\nIF($J147=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M147=0,0,\nIF($M147<=0.5,CE147,\nIF(AND($J147=\"straight line\",$M147<1.51),(CD147-((CD147/$M147)*0.5))+CE147/$M147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M147)<LEFT($CN$39,4)*1,0,((OFFSET(CE147,0,-INT($M147+0.5),1,1))/$M147)*(IF($M147-INT($M147)>0.5,$M147-0.5-INT($M147),IF($M147-INT($M147)<=0.5,$M147-0.5-INT($M147)+1,0))))\n+CE147/$M147*0.5\n+SUM(OFFSET(CE147,0,MAX(-INT($M147+(0.5-(10^-12))),-CP$40)+1,1,MIN(INT($M147+(0.5-(10^-12))),CP$40)-1))*1/$M147,\nIF($J147=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M147=0,0,\nIF($M147<=0.5,CF147,\nIF(AND($J147=\"straight line\",$M147<1.51),(CE147-((CE147/$M147)*0.5))+CF147/$M147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M147)<LEFT($CN$39,4)*1,0,((OFFSET(CF147,0,-INT($M147+0.5),1,1))/$M147)*(IF($M147-INT($M147)>0.5,$M147-0.5-INT($M147),IF($M147-INT($M147)<=0.5,$M147-0.5-INT($M147)+1,0))))\n+CF147/$M147*0.5\n+SUM(OFFSET(CF147,0,MAX(-INT($M147+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M147+(0.5-(10^-12))),CQ$40)-1))*1/$M147,\nIF($J147=\"Declining Balance\",-$CN$38,0)))))","v":4.2206580375000009E-3},{"$f":"IF($M147=0,0,\nIF($M147<=0.5,CG147,\nIF(AND($J147=\"straight line\",$M147<1.51),(CF147-((CF147/$M147)*0.5))+CG147/$M147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M147)<LEFT($CN$39,4)*1,0,((OFFSET(CG147,0,-INT($M147+0.5),1,1))/$M147)*(IF($M147-INT($M147)>0.5,$M147-0.5-INT($M147),IF($M147-INT($M147)<=0.5,$M147-0.5-INT($M147)+1,0))))\n+CG147/$M147*0.5\n+SUM(OFFSET(CG147,0,MAX(-INT($M147+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M147+(0.5-(10^-12))),CR$40)-1))*1/$M147,\nIF($J147=\"Declining Balance\",-$CN$38,0)))))","v":3.4524982746749998E-2},{"$f":"IF($M147=0,0,\nIF($M147<=0.5,CH147,\nIF(AND($J147=\"straight line\",$M147<1.51),(CG147-((CG147/$M147)*0.5))+CH147/$M147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M147)<LEFT($CN$39,4)*1,0,((OFFSET(CH147,0,-INT($M147+0.5),1,1))/$M147)*(IF($M147-INT($M147)>0.5,$M147-0.5-INT($M147),IF($M147-INT($M147)<=0.5,$M147-0.5-INT($M147)+1,0))))\n+CH147/$M147*0.5\n+SUM(OFFSET(CH147,0,MAX(-INT($M147+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M147+(0.5-(10^-12))),CS$40)-1))*1/$M147,\nIF($J147=\"Declining Balance\",-$CN$38,0)))))","v":6.0608649418499999E-2},{"$f":"IF($M147=0,0,\nIF($M147<=0.5,CI147,\nIF(AND($J147=\"straight line\",$M147<1.51),(CH147-((CH147/$M147)*0.5))+CI147/$M147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M147)<LEFT($CN$39,4)*1,0,((OFFSET(CI147,0,-INT($M147+0.5),1,1))/$M147)*(IF($M147-INT($M147)>0.5,$M147-0.5-INT($M147),IF($M147-INT($M147)<=0.5,$M147-0.5-INT($M147)+1,0))))\n+CI147/$M147*0.5\n+SUM(OFFSET(CI147,0,MAX(-INT($M147+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M147+(0.5-(10^-12))),CT$40)-1))*1/$M147,\nIF($J147=\"Declining Balance\",-$CN$38,0)))))","v":6.0608649418499999E-2},{"$f":"IF($M147=0,0,\nIF($M147<=0.5,CJ147,\nIF(AND($J147=\"straight line\",$M147<1.51),(CI147-((CI147/$M147)*0.5))+CJ147/$M147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M147)<LEFT($CN$39,4)*1,0,((OFFSET(CJ147,0,-INT($M147+0.5),1,1))/$M147)*(IF($M147-INT($M147)>0.5,$M147-0.5-INT($M147),IF($M147-INT($M147)<=0.5,$M147-0.5-INT($M147)+1,0))))\n+CJ147/$M147*0.5\n+SUM(OFFSET(CJ147,0,MAX(-INT($M147+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M147+(0.5-(10^-12))),CU$40)-1))*1/$M147,\nIF($J147=\"Declining Balance\",-$CN$38,0)))))","v":6.0608649418499999E-2},{"$f":"IF($M147=0,0,\nIF($M147<=0.5,CK147,\nIF(AND($J147=\"straight line\",$M147<1.51),(CJ147-((CJ147/$M147)*0.5))+CK147/$M147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M147)<LEFT($CN$39,4)*1,0,((OFFSET(CK147,0,-INT($M147+0.5),1,1))/$M147)*(IF($M147-INT($M147)>0.5,$M147-0.5-INT($M147),IF($M147-INT($M147)<=0.5,$M147-0.5-INT($M147)+1,0))))\n+CK147/$M147*0.5\n+SUM(OFFSET(CK147,0,MAX(-INT($M147+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M147+(0.5-(10^-12))),CV$40)-1))*1/$M147,\nIF($J147=\"Declining Balance\",-$CN$38,0)))))","v":6.0608649418499999E-2},{"$f":"IF($M147=0,0,\nIF($M147<=0.5,CL147,\nIF(AND($J147=\"straight line\",$M147<1.51),(CK147-((CK147/$M147)*0.5))+CL147/$M147*0.5,\nIF($J147=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M147)<LEFT($CN$39,4)*1,0,((OFFSET(CL147,0,-INT($M147+0.5),1,1))/$M147)*(IF($M147-INT($M147)>0.5,$M147-0.5-INT($M147),IF($M147-INT($M147)<=0.5,$M147-0.5-INT($M147)+1,0))))\n+CL147/$M147*0.5\n+SUM(OFFSET(CL147,0,MAX(-INT($M147+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M147+(0.5-(10^-12))),CW$40)-1))*1/$M147,\nIF($J147=\"Declining Balance\",-$CN$38,0)))))","v":6.0608649418499999E-2}]
[null,null,{"$f":"'[3]Capex_FO input'!C148","v":"MDA - Mains Replacement and upgrade tight spurs Program"},{"$f":"'[3]Capex_FO input'!D148","v":0},{"$f":"'[3]Capex_FO input'!E148","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F148","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G148","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H148","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I148","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K148","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L148","v":80},{"$f":"'[3]Capex_FO input'!M148","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O148","v":0.28999999999999998},{"$f":"'[3]Capex_FO input'!P148","v":0.5},{"$f":"'[3]Capex_FO input'!Q148","v":0.6},{"$f":"'[3]Capex_FO input'!R148","v":0.53200000000000003},{"$f":"'[3]Capex_FO input'!S148","v":0.24399999999999999},{"$f":"'[3]Capex_FO input'!T148","v":0.28999999999999998},{"$f":"'[3]Capex_FO input'!U148","v":0.5},{"$f":"'[3]Capex_FO input'!V148","v":0.6},{"$f":"'[3]Capex_FO input'!W148","v":0.53200000000000003},{"$f":"'[3]Capex_FO input'!X148","v":0.24399999999999999},null,{"$f":"'[3]Capex_FO input'!Z148","v":0},{"$f":"'[3]Capex_FO input'!AA148","v":0},{"$f":"'[3]Capex_FO input'!AB148","v":0},{"$f":"'[3]Capex_FO input'!AC148","v":0},{"$f":"'[3]Capex_FO input'!AD148","v":0},{"$f":"'[3]Capex_FO input'!AE148","v":0},{"$f":"'[3]Capex_FO input'!AF148","v":0},{"$f":"'[3]Capex_FO input'!AG148","v":0},{"$f":"'[3]Capex_FO input'!AH148","v":0},{"$f":"'[3]Capex_FO input'!AI148","v":0},null,{"$f":"'[3]Capex_FO input'!AK148","v":0},{"$f":"'[3]Capex_FO input'!AL148","v":0},{"$f":"'[3]Capex_FO input'!AM148","v":0},{"$f":"'[3]Capex_FO input'!AN148","v":0},{"$f":"'[3]Capex_FO input'!AO148","v":0},{"$f":"'[3]Capex_FO input'!AP148","v":0},{"$f":"'[3]Capex_FO input'!AQ148","v":0},{"$f":"'[3]Capex_FO input'!AR148","v":0},{"$f":"'[3]Capex_FO input'!AS148","v":0},{"$f":"'[3]Capex_FO input'!AT148","v":0},null,0.28999999999999998,0.5,0.6,0.53200000000000003,0.24399999999999999,0.28999999999999998,0.5,0.6,0.53200000000000003,0.24399999999999999,null,0,0,0,0,0,0,0,0,0,2.7075000000000005E-2,null,{"$f":"+IF($K148=\"Ongoing\",AV148,IF(RIGHT($K148,2)=RIGHT(BR$39,2),SUM($AV148:AV148),0)+IF(RIGHT(BR$39,2)>RIGHT($K148,2),AV148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",AW148,IF(RIGHT($K148,2)=RIGHT(BS$39,2),SUM($AV148:AW148),0)+IF(RIGHT(BS$39,2)>RIGHT($K148,2),AW148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",AX148,IF(RIGHT($K148,2)=RIGHT(BT$39,2),SUM($AV148:AX148),0)+IF(RIGHT(BT$39,2)>RIGHT($K148,2),AX148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",AY148,IF(RIGHT($K148,2)=RIGHT(BU$39,2),SUM($AV148:AY148),0)+IF(RIGHT(BU$39,2)>RIGHT($K148,2),AY148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",AZ148,IF(RIGHT($K148,2)=RIGHT(BV$39,2),SUM($AV148:AZ148),0)+IF(RIGHT(BV$39,2)>RIGHT($K148,2),AZ148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",BA148,IF(RIGHT($K148,2)=RIGHT(BW$39,2),SUM($AV148:BA148),0)+IF(RIGHT(BW$39,2)>RIGHT($K148,2),BA148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",BB148,IF(RIGHT($K148,2)=RIGHT(BX$39,2),SUM($AV148:BB148),0)+IF(RIGHT(BX$39,2)>RIGHT($K148,2),BB148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",BC148,IF(RIGHT($K148,2)=RIGHT(BY$39,2),SUM($AV148:BC148),0)+IF(RIGHT(BY$39,2)>RIGHT($K148,2),BC148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",BD148,IF(RIGHT($K148,2)=RIGHT(BZ$39,2),SUM($AV148:BD148),0)+IF(RIGHT(BZ$39,2)>RIGHT($K148,2),BD148,0))","v":0},{"$f":"+IF($K148=\"Ongoing\",BE148,IF(RIGHT($K148,2)=RIGHT(CA$39,2),SUM($AV148:BE148),0)+IF(RIGHT(CA$39,2)>RIGHT($K148,2),BE148,0))","v":4.3320000000000007},null,{"$f":"+O148*KeyAssumptionsPriceControl_FO!AC$15","v":0.29869999999999997},{"$f":"+P148*KeyAssumptionsPriceControl_FO!AD$15","v":0.53044999999999998},{"$f":"+Q148*KeyAssumptionsPriceControl_FO!AE$15","v":0.6556362},{"$f":"+R148*KeyAssumptionsPriceControl_FO!AF$15","v":0.59877068692000013},{"$f":"+S148*KeyAssumptionsPriceControl_FO!AG$15","v":0.28286287412920003},{"$f":"+T148*KeyAssumptionsPriceControl_FO!AH$15","v":0.34627516599341002},{"$f":"+U148*KeyAssumptionsPriceControl_FO!AI$15","v":0.6149369327124351},{"$f":"+V148*KeyAssumptionsPriceControl_FO!AJ$15","v":0.76006204883256978},{"$f":"+W148*KeyAssumptionsPriceControl_FO!AK$15","v":0.69413933379715831},{"$f":"+X148*KeyAssumptionsPriceControl_FO!AL$15","v":0.32791559655996583},null,2.2402499999999995E-2,8.458874999999999E-2,0.17354521499999997,0.26762573151899993,0.33374824859768998,0.38093360160688566,0.45302450900982405,0.51881193262569947,0.55410328632292916,0.53554163109971342]
[null,null,{"$f":"'[3]Capex_FO input'!C149","v":"MDA - Isolation, Scour & Air Valve Program"},{"$f":"'[3]Capex_FO input'!D149","v":0},{"$f":"'[3]Capex_FO input'!E149","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F149","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G149","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H149","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I149","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K149","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L149","v":45},{"$f":"'[3]Capex_FO input'!M149","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O149","v":0.15},{"$f":"'[3]Capex_FO input'!P149","v":0.05},{"$f":"'[3]Capex_FO input'!Q149","v":0},{"$f":"'[3]Capex_FO input'!R149","v":0.15},{"$f":"'[3]Capex_FO input'!S149","v":6.5000000000000002E-2},{"$f":"'[3]Capex_FO input'!T149","v":0.15},{"$f":"'[3]Capex_FO input'!U149","v":0.06},{"$f":"'[3]Capex_FO input'!V149","v":0},{"$f":"'[3]Capex_FO input'!W149","v":0.15},{"$f":"'[3]Capex_FO input'!X149","v":0.06},null,{"$f":"'[3]Capex_FO input'!Z149","v":0},{"$f":"'[3]Capex_FO input'!AA149","v":0},{"$f":"'[3]Capex_FO input'!AB149","v":0},{"$f":"'[3]Capex_FO input'!AC149","v":0},{"$f":"'[3]Capex_FO input'!AD149","v":0},{"$f":"'[3]Capex_FO input'!AE149","v":0},{"$f":"'[3]Capex_FO input'!AF149","v":0},{"$f":"'[3]Capex_FO input'!AG149","v":0},{"$f":"'[3]Capex_FO input'!AH149","v":0},{"$f":"'[3]Capex_FO input'!AI149","v":0},null,{"$f":"'[3]Capex_FO input'!AK149","v":0},{"$f":"'[3]Capex_FO input'!AL149","v":0},{"$f":"'[3]Capex_FO input'!AM149","v":0},{"$f":"'[3]Capex_FO input'!AN149","v":0},{"$f":"'[3]Capex_FO input'!AO149","v":0},{"$f":"'[3]Capex_FO input'!AP149","v":0},{"$f":"'[3]Capex_FO input'!AQ149","v":0},{"$f":"'[3]Capex_FO input'!AR149","v":0},{"$f":"'[3]Capex_FO input'!AS149","v":0},{"$f":"'[3]Capex_FO input'!AT149","v":0},null,0.15,0.05,0,0.15,6.5000000000000002E-2,0.15,0.06,0,0.15,0.06,null,0,0,0,0,0,0,0,0,0,9.2777777777777772E-3,null,{"$f":"+IF($K149=\"Ongoing\",AV149,IF(RIGHT($K149,2)=RIGHT(BR$39,2),SUM($AV149:AV149),0)+IF(RIGHT(BR$39,2)>RIGHT($K149,2),AV149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",AW149,IF(RIGHT($K149,2)=RIGHT(BS$39,2),SUM($AV149:AW149),0)+IF(RIGHT(BS$39,2)>RIGHT($K149,2),AW149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",AX149,IF(RIGHT($K149,2)=RIGHT(BT$39,2),SUM($AV149:AX149),0)+IF(RIGHT(BT$39,2)>RIGHT($K149,2),AX149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",AY149,IF(RIGHT($K149,2)=RIGHT(BU$39,2),SUM($AV149:AY149),0)+IF(RIGHT(BU$39,2)>RIGHT($K149,2),AY149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",AZ149,IF(RIGHT($K149,2)=RIGHT(BV$39,2),SUM($AV149:AZ149),0)+IF(RIGHT(BV$39,2)>RIGHT($K149,2),AZ149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",BA149,IF(RIGHT($K149,2)=RIGHT(BW$39,2),SUM($AV149:BA149),0)+IF(RIGHT(BW$39,2)>RIGHT($K149,2),BA149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",BB149,IF(RIGHT($K149,2)=RIGHT(BX$39,2),SUM($AV149:BB149),0)+IF(RIGHT(BX$39,2)>RIGHT($K149,2),BB149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",BC149,IF(RIGHT($K149,2)=RIGHT(BY$39,2),SUM($AV149:BC149),0)+IF(RIGHT(BY$39,2)>RIGHT($K149,2),BC149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",BD149,IF(RIGHT($K149,2)=RIGHT(BZ$39,2),SUM($AV149:BD149),0)+IF(RIGHT(BZ$39,2)>RIGHT($K149,2),BD149,0))","v":0},{"$f":"+IF($K149=\"Ongoing\",BE149,IF(RIGHT($K149,2)=RIGHT(CA$39,2),SUM($AV149:BE149),0)+IF(RIGHT(CA$39,2)>RIGHT($K149,2),BE149,0))","v":0.83499999999999996},null,{"$f":"+O149*KeyAssumptionsPriceControl_FO!AC$15","v":0.1545},{"$f":"+P149*KeyAssumptionsPriceControl_FO!AD$15","v":5.3045000000000002E-2},{"$f":"+Q149*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R149*KeyAssumptionsPriceControl_FO!AF$15","v":0.16882632150000002},{"$f":"+S149*KeyAssumptionsPriceControl_FO!AG$15","v":7.5352814829500001E-2},{"$f":"+T149*KeyAssumptionsPriceControl_FO!AH$15","v":0.17910784447935002},{"$f":"+U149*KeyAssumptionsPriceControl_FO!AI$15","v":7.3792431925492216E-2},{"$f":"+V149*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W149*KeyAssumptionsPriceControl_FO!AK$15","v":0.19571597757438672},{"$f":"+X149*KeyAssumptionsPriceControl_FO!AL$15","v":8.0634982760647331E-2},null,1.1587499999999999E-2,2.7153374999999997E-2,3.113175E-2,4.3793724112500002E-2,6.2107159337212503E-2,8.1191708785376251E-2,0.10015922951573941,8.6381161910151327E-2,9.0566735228230347E-2,0.10996693225335788]
[null,null,{"$f":"'[3]Capex_FO input'!C150","v":"MDA - MILDURA RURAL (IP) RADIO TELEMETRY NETWORK - Base Station Renewal"},{"$f":"'[3]Capex_FO input'!D150","v":0},{"$f":"'[3]Capex_FO input'!E150","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F150","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G150","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H150","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I150","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K150","v":"2023-24"},{"$f":"'[3]Capex_FO input'!L150","v":45},{"$f":"'[3]Capex_FO input'!M150","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O150","v":7.0000000000000007E-2},{"$f":"'[3]Capex_FO input'!P150","v":0},{"$f":"'[3]Capex_FO input'!Q150","v":0},{"$f":"'[3]Capex_FO input'!R150","v":0},{"$f":"'[3]Capex_FO input'!S150","v":0},{"$f":"'[3]Capex_FO input'!T150","v":0},{"$f":"'[3]Capex_FO input'!U150","v":0},{"$f":"'[3]Capex_FO input'!V150","v":0},{"$f":"'[3]Capex_FO input'!W150","v":0},{"$f":"'[3]Capex_FO input'!X150","v":0},null,{"$f":"'[3]Capex_FO input'!Z150","v":0},{"$f":"'[3]Capex_FO input'!AA150","v":0},{"$f":"'[3]Capex_FO input'!AB150","v":0},{"$f":"'[3]Capex_FO input'!AC150","v":0},{"$f":"'[3]Capex_FO input'!AD150","v":0},{"$f":"'[3]Capex_FO input'!AE150","v":0},{"$f":"'[3]Capex_FO input'!AF150","v":0},{"$f":"'[3]Capex_FO input'!AG150","v":0},{"$f":"'[3]Capex_FO input'!AH150","v":0},{"$f":"'[3]Capex_FO input'!AI150","v":0},null,{"$f":"'[3]Capex_FO input'!AK150","v":0},{"$f":"'[3]Capex_FO input'!AL150","v":0},{"$f":"'[3]Capex_FO input'!AM150","v":0},{"$f":"'[3]Capex_FO input'!AN150","v":0},{"$f":"'[3]Capex_FO input'!AO150","v":0},{"$f":"'[3]Capex_FO input'!AP150","v":0},{"$f":"'[3]Capex_FO input'!AQ150","v":0},{"$f":"'[3]Capex_FO input'!AR150","v":0},{"$f":"'[3]Capex_FO input'!AS150","v":0},{"$f":"'[3]Capex_FO input'!AT150","v":0},null,7.0000000000000007E-2,0,0,0,0,0,0,0,0,0,null,7.7777777777777784E-4,1.5555555555555557E-3,1.5555555555555557E-3,1.5555555555555557E-3,1.5555555555555557E-3,1.5555555555555557E-3,1.5555555555555557E-3,1.5555555555555557E-3,1.5555555555555557E-3,1.5555555555555557E-3,null,{"$f":"+IF($K150=\"Ongoing\",AV150,IF(RIGHT($K150,2)=RIGHT(BR$39,2),SUM($AV150:AV150),0)+IF(RIGHT(BR$39,2)>RIGHT($K150,2),AV150,0))","v":7.0000000000000007E-2},{"$f":"+IF($K150=\"Ongoing\",AW150,IF(RIGHT($K150,2)=RIGHT(BS$39,2),SUM($AV150:AW150),0)+IF(RIGHT(BS$39,2)>RIGHT($K150,2),AW150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",AX150,IF(RIGHT($K150,2)=RIGHT(BT$39,2),SUM($AV150:AX150),0)+IF(RIGHT(BT$39,2)>RIGHT($K150,2),AX150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",AY150,IF(RIGHT($K150,2)=RIGHT(BU$39,2),SUM($AV150:AY150),0)+IF(RIGHT(BU$39,2)>RIGHT($K150,2),AY150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",AZ150,IF(RIGHT($K150,2)=RIGHT(BV$39,2),SUM($AV150:AZ150),0)+IF(RIGHT(BV$39,2)>RIGHT($K150,2),AZ150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",BA150,IF(RIGHT($K150,2)=RIGHT(BW$39,2),SUM($AV150:BA150),0)+IF(RIGHT(BW$39,2)>RIGHT($K150,2),BA150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",BB150,IF(RIGHT($K150,2)=RIGHT(BX$39,2),SUM($AV150:BB150),0)+IF(RIGHT(BX$39,2)>RIGHT($K150,2),BB150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",BC150,IF(RIGHT($K150,2)=RIGHT(BY$39,2),SUM($AV150:BC150),0)+IF(RIGHT(BY$39,2)>RIGHT($K150,2),BC150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",BD150,IF(RIGHT($K150,2)=RIGHT(BZ$39,2),SUM($AV150:BD150),0)+IF(RIGHT(BZ$39,2)>RIGHT($K150,2),BD150,0))","v":0},{"$f":"+IF($K150=\"Ongoing\",BE150,IF(RIGHT($K150,2)=RIGHT(CA$39,2),SUM($AV150:BE150),0)+IF(RIGHT(CA$39,2)>RIGHT($K150,2),BE150,0))","v":0},null,{"$f":"+O150*KeyAssumptionsPriceControl_FO!AC$15","v":7.2100000000000011E-2},{"$f":"+P150*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q150*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R150*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S150*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T150*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U150*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V150*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W150*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X150*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.4075000000000008E-3,1.0815000000000002E-2,1.0815000000000002E-2,1.0815000000000002E-2,1.0815000000000002E-2,1.0815000000000002E-2,1.0815000000000002E-2,1.8025000000000035E-3,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C151","v":"Refurbishment/replacement of bridges"},{"$f":"'[3]Capex_FO input'!D151","v":0},{"$f":"'[3]Capex_FO input'!E151","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F151","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G151","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H151","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I151","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K151","v":"2030-31"},{"$f":"'[3]Capex_FO input'!L151","v":45},{"$f":"'[3]Capex_FO input'!M151","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O151","v":0},{"$f":"'[3]Capex_FO input'!P151","v":0},{"$f":"'[3]Capex_FO input'!Q151","v":0},{"$f":"'[3]Capex_FO input'!R151","v":0},{"$f":"'[3]Capex_FO input'!S151","v":0},{"$f":"'[3]Capex_FO input'!T151","v":0},{"$f":"'[3]Capex_FO input'!U151","v":0.75},{"$f":"'[3]Capex_FO input'!V151","v":0.75},{"$f":"'[3]Capex_FO input'!W151","v":0},{"$f":"'[3]Capex_FO input'!X151","v":0},null,{"$f":"'[3]Capex_FO input'!Z151","v":0},{"$f":"'[3]Capex_FO input'!AA151","v":0},{"$f":"'[3]Capex_FO input'!AB151","v":0},{"$f":"'[3]Capex_FO input'!AC151","v":0},{"$f":"'[3]Capex_FO input'!AD151","v":0},{"$f":"'[3]Capex_FO input'!AE151","v":0},{"$f":"'[3]Capex_FO input'!AF151","v":0},{"$f":"'[3]Capex_FO input'!AG151","v":0},{"$f":"'[3]Capex_FO input'!AH151","v":0},{"$f":"'[3]Capex_FO input'!AI151","v":0},null,{"$f":"'[3]Capex_FO input'!AK151","v":0},{"$f":"'[3]Capex_FO input'!AL151","v":0},{"$f":"'[3]Capex_FO input'!AM151","v":0},{"$f":"'[3]Capex_FO input'!AN151","v":0},{"$f":"'[3]Capex_FO input'!AO151","v":0},{"$f":"'[3]Capex_FO input'!AP151","v":0},{"$f":"'[3]Capex_FO input'!AQ151","v":0},{"$f":"'[3]Capex_FO input'!AR151","v":0},{"$f":"'[3]Capex_FO input'!AS151","v":0},{"$f":"'[3]Capex_FO input'!AT151","v":0},null,0,0,0,0,0,0,0.75,0.75,0,0,null,0,0,0,0,0,0,0,1.6666666666666666E-2,3.3333333333333333E-2,3.3333333333333333E-2,null,{"$f":"+IF($K151=\"Ongoing\",AV151,IF(RIGHT($K151,2)=RIGHT(BR$39,2),SUM($AV151:AV151),0)+IF(RIGHT(BR$39,2)>RIGHT($K151,2),AV151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",AW151,IF(RIGHT($K151,2)=RIGHT(BS$39,2),SUM($AV151:AW151),0)+IF(RIGHT(BS$39,2)>RIGHT($K151,2),AW151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",AX151,IF(RIGHT($K151,2)=RIGHT(BT$39,2),SUM($AV151:AX151),0)+IF(RIGHT(BT$39,2)>RIGHT($K151,2),AX151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",AY151,IF(RIGHT($K151,2)=RIGHT(BU$39,2),SUM($AV151:AY151),0)+IF(RIGHT(BU$39,2)>RIGHT($K151,2),AY151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",AZ151,IF(RIGHT($K151,2)=RIGHT(BV$39,2),SUM($AV151:AZ151),0)+IF(RIGHT(BV$39,2)>RIGHT($K151,2),AZ151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",BA151,IF(RIGHT($K151,2)=RIGHT(BW$39,2),SUM($AV151:BA151),0)+IF(RIGHT(BW$39,2)>RIGHT($K151,2),BA151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",BB151,IF(RIGHT($K151,2)=RIGHT(BX$39,2),SUM($AV151:BB151),0)+IF(RIGHT(BX$39,2)>RIGHT($K151,2),BB151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",BC151,IF(RIGHT($K151,2)=RIGHT(BY$39,2),SUM($AV151:BC151),0)+IF(RIGHT(BY$39,2)>RIGHT($K151,2),BC151,0))","v":1.5},{"$f":"+IF($K151=\"Ongoing\",BD151,IF(RIGHT($K151,2)=RIGHT(BZ$39,2),SUM($AV151:BD151),0)+IF(RIGHT(BZ$39,2)>RIGHT($K151,2),BD151,0))","v":0},{"$f":"+IF($K151=\"Ongoing\",BE151,IF(RIGHT($K151,2)=RIGHT(CA$39,2),SUM($AV151:BE151),0)+IF(RIGHT(CA$39,2)>RIGHT($K151,2),BE151,0))","v":0},null,{"$f":"+O151*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P151*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q151*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R151*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S151*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T151*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U151*KeyAssumptionsPriceControl_FO!AI$15","v":0.92240539906865271},{"$f":"+V151*KeyAssumptionsPriceControl_FO!AJ$15","v":0.95007756104071228},{"$f":"+W151*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X151*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,6.9180404930148945E-2,0.20961662693835131,0.28087244401640477,0.28087244401640477]
[null,null,{"$f":"'[3]Capex_FO input'!C152","v":"MILL - MILLEWA RURAL (IP) RADIO TELEMETRY NETWORK - SCADA & Control Systems Renewal"},{"$f":"'[3]Capex_FO input'!D152","v":0},{"$f":"'[3]Capex_FO input'!E152","v":"Domestic and stock"},{"$f":"'[3]Capex_FO input'!F152","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G152","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H152","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I152","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K152","v":"2026-27"},{"$f":"'[3]Capex_FO input'!L152","v":45},{"$f":"'[3]Capex_FO input'!M152","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O152","v":0},{"$f":"'[3]Capex_FO input'!P152","v":0},{"$f":"'[3]Capex_FO input'!Q152","v":0.2},{"$f":"'[3]Capex_FO input'!R152","v":0.7},{"$f":"'[3]Capex_FO input'!S152","v":0},{"$f":"'[3]Capex_FO input'!T152","v":0},{"$f":"'[3]Capex_FO input'!U152","v":0},{"$f":"'[3]Capex_FO input'!V152","v":0},{"$f":"'[3]Capex_FO input'!W152","v":0},{"$f":"'[3]Capex_FO input'!X152","v":0},null,{"$f":"'[3]Capex_FO input'!Z152","v":0},{"$f":"'[3]Capex_FO input'!AA152","v":0},{"$f":"'[3]Capex_FO input'!AB152","v":0},{"$f":"'[3]Capex_FO input'!AC152","v":0},{"$f":"'[3]Capex_FO input'!AD152","v":0},{"$f":"'[3]Capex_FO input'!AE152","v":0},{"$f":"'[3]Capex_FO input'!AF152","v":0},{"$f":"'[3]Capex_FO input'!AG152","v":0},{"$f":"'[3]Capex_FO input'!AH152","v":0},{"$f":"'[3]Capex_FO input'!AI152","v":0},null,{"$f":"'[3]Capex_FO input'!AK152","v":0},{"$f":"'[3]Capex_FO input'!AL152","v":0},{"$f":"'[3]Capex_FO input'!AM152","v":0},{"$f":"'[3]Capex_FO input'!AN152","v":0},{"$f":"'[3]Capex_FO input'!AO152","v":0},{"$f":"'[3]Capex_FO input'!AP152","v":0},{"$f":"'[3]Capex_FO input'!AQ152","v":0},{"$f":"'[3]Capex_FO input'!AR152","v":0},{"$f":"'[3]Capex_FO input'!AS152","v":0},{"$f":"'[3]Capex_FO input'!AT152","v":0},null,0,0,0.2,0.7,0,0,0,0,0,0,null,0,0,0,9.9999999999999985E-3,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,null,{"$f":"+IF($K152=\"Ongoing\",AV152,IF(RIGHT($K152,2)=RIGHT(BR$39,2),SUM($AV152:AV152),0)+IF(RIGHT(BR$39,2)>RIGHT($K152,2),AV152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",AW152,IF(RIGHT($K152,2)=RIGHT(BS$39,2),SUM($AV152:AW152),0)+IF(RIGHT(BS$39,2)>RIGHT($K152,2),AW152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",AX152,IF(RIGHT($K152,2)=RIGHT(BT$39,2),SUM($AV152:AX152),0)+IF(RIGHT(BT$39,2)>RIGHT($K152,2),AX152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",AY152,IF(RIGHT($K152,2)=RIGHT(BU$39,2),SUM($AV152:AY152),0)+IF(RIGHT(BU$39,2)>RIGHT($K152,2),AY152,0))","v":0.89999999999999991},{"$f":"+IF($K152=\"Ongoing\",AZ152,IF(RIGHT($K152,2)=RIGHT(BV$39,2),SUM($AV152:AZ152),0)+IF(RIGHT(BV$39,2)>RIGHT($K152,2),AZ152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",BA152,IF(RIGHT($K152,2)=RIGHT(BW$39,2),SUM($AV152:BA152),0)+IF(RIGHT(BW$39,2)>RIGHT($K152,2),BA152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",BB152,IF(RIGHT($K152,2)=RIGHT(BX$39,2),SUM($AV152:BB152),0)+IF(RIGHT(BX$39,2)>RIGHT($K152,2),BB152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",BC152,IF(RIGHT($K152,2)=RIGHT(BY$39,2),SUM($AV152:BC152),0)+IF(RIGHT(BY$39,2)>RIGHT($K152,2),BC152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",BD152,IF(RIGHT($K152,2)=RIGHT(BZ$39,2),SUM($AV152:BD152),0)+IF(RIGHT(BZ$39,2)>RIGHT($K152,2),BD152,0))","v":0},{"$f":"+IF($K152=\"Ongoing\",BE152,IF(RIGHT($K152,2)=RIGHT(CA$39,2),SUM($AV152:BE152),0)+IF(RIGHT(CA$39,2)>RIGHT($K152,2),BE152,0))","v":0},null,{"$f":"+O152*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P152*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q152*KeyAssumptionsPriceControl_FO!AE$15","v":0.2185454},{"$f":"+R152*KeyAssumptionsPriceControl_FO!AF$15","v":0.78785616700000005},{"$f":"+S152*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T152*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U152*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V152*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W152*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X152*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,4.9172715000000006E-3,2.7561306757500004E-2,4.5288070515000008E-2,4.5288070515000008E-2,4.5288070515000008E-2,4.5288070515000008E-2,4.5288070515000008E-2,4.5288070515000008E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C153","v":"MILL Old Mail Rd Culvert renewal and Channel Refurishment"},{"$f":"'[3]Capex_FO input'!D153","v":0},{"$f":"'[3]Capex_FO input'!E153","v":"Domestic and stock"},{"$f":"'[3]Capex_FO input'!F153","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G153","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H153","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I153","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K153","v":"2029-30"},{"$f":"'[3]Capex_FO input'!L153","v":45},{"$f":"'[3]Capex_FO input'!M153","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O153","v":0},{"$f":"'[3]Capex_FO input'!P153","v":0},{"$f":"'[3]Capex_FO input'!Q153","v":0},{"$f":"'[3]Capex_FO input'!R153","v":0},{"$f":"'[3]Capex_FO input'!S153","v":0},{"$f":"'[3]Capex_FO input'!T153","v":0},{"$f":"'[3]Capex_FO input'!U153","v":1.5},{"$f":"'[3]Capex_FO input'!V153","v":0},{"$f":"'[3]Capex_FO input'!W153","v":0},{"$f":"'[3]Capex_FO input'!X153","v":0},null,{"$f":"'[3]Capex_FO input'!Z153","v":0},{"$f":"'[3]Capex_FO input'!AA153","v":0},{"$f":"'[3]Capex_FO input'!AB153","v":0},{"$f":"'[3]Capex_FO input'!AC153","v":0},{"$f":"'[3]Capex_FO input'!AD153","v":0},{"$f":"'[3]Capex_FO input'!AE153","v":0},{"$f":"'[3]Capex_FO input'!AF153","v":0},{"$f":"'[3]Capex_FO input'!AG153","v":0},{"$f":"'[3]Capex_FO input'!AH153","v":0},{"$f":"'[3]Capex_FO input'!AI153","v":0},null,{"$f":"'[3]Capex_FO input'!AK153","v":0},{"$f":"'[3]Capex_FO input'!AL153","v":0},{"$f":"'[3]Capex_FO input'!AM153","v":0},{"$f":"'[3]Capex_FO input'!AN153","v":0},{"$f":"'[3]Capex_FO input'!AO153","v":0},{"$f":"'[3]Capex_FO input'!AP153","v":0},{"$f":"'[3]Capex_FO input'!AQ153","v":0},{"$f":"'[3]Capex_FO input'!AR153","v":0},{"$f":"'[3]Capex_FO input'!AS153","v":0},{"$f":"'[3]Capex_FO input'!AT153","v":0},null,0,0,0,0,0,0,1.5,0,0,0,null,0,0,0,0,0,0,1.6666666666666666E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,null,{"$f":"+IF($K153=\"Ongoing\",AV153,IF(RIGHT($K153,2)=RIGHT(BR$39,2),SUM($AV153:AV153),0)+IF(RIGHT(BR$39,2)>RIGHT($K153,2),AV153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",AW153,IF(RIGHT($K153,2)=RIGHT(BS$39,2),SUM($AV153:AW153),0)+IF(RIGHT(BS$39,2)>RIGHT($K153,2),AW153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",AX153,IF(RIGHT($K153,2)=RIGHT(BT$39,2),SUM($AV153:AX153),0)+IF(RIGHT(BT$39,2)>RIGHT($K153,2),AX153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",AY153,IF(RIGHT($K153,2)=RIGHT(BU$39,2),SUM($AV153:AY153),0)+IF(RIGHT(BU$39,2)>RIGHT($K153,2),AY153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",AZ153,IF(RIGHT($K153,2)=RIGHT(BV$39,2),SUM($AV153:AZ153),0)+IF(RIGHT(BV$39,2)>RIGHT($K153,2),AZ153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",BA153,IF(RIGHT($K153,2)=RIGHT(BW$39,2),SUM($AV153:BA153),0)+IF(RIGHT(BW$39,2)>RIGHT($K153,2),BA153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",BB153,IF(RIGHT($K153,2)=RIGHT(BX$39,2),SUM($AV153:BB153),0)+IF(RIGHT(BX$39,2)>RIGHT($K153,2),BB153,0))","v":1.5},{"$f":"+IF($K153=\"Ongoing\",BC153,IF(RIGHT($K153,2)=RIGHT(BY$39,2),SUM($AV153:BC153),0)+IF(RIGHT(BY$39,2)>RIGHT($K153,2),BC153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",BD153,IF(RIGHT($K153,2)=RIGHT(BZ$39,2),SUM($AV153:BD153),0)+IF(RIGHT(BZ$39,2)>RIGHT($K153,2),BD153,0))","v":0},{"$f":"+IF($K153=\"Ongoing\",BE153,IF(RIGHT($K153,2)=RIGHT(CA$39,2),SUM($AV153:BE153),0)+IF(RIGHT(CA$39,2)>RIGHT($K153,2),BE153,0))","v":0},null,{"$f":"+O153*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P153*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q153*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R153*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S153*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T153*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U153*KeyAssumptionsPriceControl_FO!AI$15","v":1.8448107981373054},{"$f":"+V153*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W153*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X153*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,4.1508242958089372E-2,8.3016485916178745E-2,8.3016485916178745E-2,8.3016485916178745E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C154","v":"PD D&S Metering Program"},{"$f":"'[3]Capex_FO input'!D154","v":0},{"$f":"'[3]Capex_FO input'!E154","v":"Surface water diversions"},{"$f":"'[3]Capex_FO input'!F154","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G154","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H154","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I154","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K154","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L154","v":45},{"$f":"'[3]Capex_FO input'!M154","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O154","v":2.1999999999999999E-2},{"$f":"'[3]Capex_FO input'!P154","v":2.1999999999999999E-2},{"$f":"'[3]Capex_FO input'!Q154","v":2.1999999999999999E-2},{"$f":"'[3]Capex_FO input'!R154","v":2.1999999999999999E-2},{"$f":"'[3]Capex_FO input'!S154","v":2.1999999999999999E-2},{"$f":"'[3]Capex_FO input'!T154","v":2.3E-2},{"$f":"'[3]Capex_FO input'!U154","v":2.3E-2},{"$f":"'[3]Capex_FO input'!V154","v":2.3E-2},{"$f":"'[3]Capex_FO input'!W154","v":2.3E-2},{"$f":"'[3]Capex_FO input'!X154","v":2.3E-2},null,{"$f":"'[3]Capex_FO input'!Z154","v":0},{"$f":"'[3]Capex_FO input'!AA154","v":0},{"$f":"'[3]Capex_FO input'!AB154","v":0},{"$f":"'[3]Capex_FO input'!AC154","v":0},{"$f":"'[3]Capex_FO input'!AD154","v":0},{"$f":"'[3]Capex_FO input'!AE154","v":0},{"$f":"'[3]Capex_FO input'!AF154","v":0},{"$f":"'[3]Capex_FO input'!AG154","v":0},{"$f":"'[3]Capex_FO input'!AH154","v":0},{"$f":"'[3]Capex_FO input'!AI154","v":0},null,{"$f":"'[3]Capex_FO input'!AK154","v":0},{"$f":"'[3]Capex_FO input'!AL154","v":0},{"$f":"'[3]Capex_FO input'!AM154","v":0},{"$f":"'[3]Capex_FO input'!AN154","v":0},{"$f":"'[3]Capex_FO input'!AO154","v":0},{"$f":"'[3]Capex_FO input'!AP154","v":0},{"$f":"'[3]Capex_FO input'!AQ154","v":0},{"$f":"'[3]Capex_FO input'!AR154","v":0},{"$f":"'[3]Capex_FO input'!AS154","v":0},{"$f":"'[3]Capex_FO input'!AT154","v":0},null,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,null,0,0,0,0,0,0,0,0,0,2.4999999999999996E-3,null,{"$f":"+IF($K154=\"Ongoing\",AV154,IF(RIGHT($K154,2)=RIGHT(BR$39,2),SUM($AV154:AV154),0)+IF(RIGHT(BR$39,2)>RIGHT($K154,2),AV154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",AW154,IF(RIGHT($K154,2)=RIGHT(BS$39,2),SUM($AV154:AW154),0)+IF(RIGHT(BS$39,2)>RIGHT($K154,2),AW154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",AX154,IF(RIGHT($K154,2)=RIGHT(BT$39,2),SUM($AV154:AX154),0)+IF(RIGHT(BT$39,2)>RIGHT($K154,2),AX154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",AY154,IF(RIGHT($K154,2)=RIGHT(BU$39,2),SUM($AV154:AY154),0)+IF(RIGHT(BU$39,2)>RIGHT($K154,2),AY154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",AZ154,IF(RIGHT($K154,2)=RIGHT(BV$39,2),SUM($AV154:AZ154),0)+IF(RIGHT(BV$39,2)>RIGHT($K154,2),AZ154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",BA154,IF(RIGHT($K154,2)=RIGHT(BW$39,2),SUM($AV154:BA154),0)+IF(RIGHT(BW$39,2)>RIGHT($K154,2),BA154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",BB154,IF(RIGHT($K154,2)=RIGHT(BX$39,2),SUM($AV154:BB154),0)+IF(RIGHT(BX$39,2)>RIGHT($K154,2),BB154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",BC154,IF(RIGHT($K154,2)=RIGHT(BY$39,2),SUM($AV154:BC154),0)+IF(RIGHT(BY$39,2)>RIGHT($K154,2),BC154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",BD154,IF(RIGHT($K154,2)=RIGHT(BZ$39,2),SUM($AV154:BD154),0)+IF(RIGHT(BZ$39,2)>RIGHT($K154,2),BD154,0))","v":0},{"$f":"+IF($K154=\"Ongoing\",BE154,IF(RIGHT($K154,2)=RIGHT(CA$39,2),SUM($AV154:BE154),0)+IF(RIGHT(CA$39,2)>RIGHT($K154,2),BE154,0))","v":0.22499999999999995},null,{"$f":"+O154*KeyAssumptionsPriceControl_FO!AC$15","v":2.266E-2},{"$f":"+P154*KeyAssumptionsPriceControl_FO!AD$15","v":2.3339799999999997E-2},{"$f":"+Q154*KeyAssumptionsPriceControl_FO!AE$15","v":2.4039993999999999E-2},{"$f":"+R154*KeyAssumptionsPriceControl_FO!AF$15","v":2.4761193820000003E-2},{"$f":"+S154*KeyAssumptionsPriceControl_FO!AG$15","v":2.5504029634599999E-2},{"$f":"+T154*KeyAssumptionsPriceControl_FO!AH$15","v":2.7463202820167003E-2},{"$f":"+U154*KeyAssumptionsPriceControl_FO!AI$15","v":2.8287098904772014E-2},{"$f":"+V154*KeyAssumptionsPriceControl_FO!AJ$15","v":2.9135711871915177E-2},{"$f":"+W154*KeyAssumptionsPriceControl_FO!AK$15","v":3.0009783228072632E-2},{"$f":"+X154*KeyAssumptionsPriceControl_FO!AL$15","v":3.091007672491481E-2},null,5.0985000000000006E-4,1.5448455000000002E-3,2.6108908649999998E-3,3.7089175909499998E-3,4.8398851186784997E-3,6.031647848910757E-3,7.2860296377218851E-3,8.5780428801973466E-3,9.9088165199470741E-3,1.127951336888929E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C155","v":"PD Metering Program"},{"$f":"'[3]Capex_FO input'!D155","v":0},{"$f":"'[3]Capex_FO input'!E155","v":"Surface water diversions"},{"$f":"'[3]Capex_FO input'!F155","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G155","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H155","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I155","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K155","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L155","v":45},{"$f":"'[3]Capex_FO input'!M155","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O155","v":0.42199999999999999},{"$f":"'[3]Capex_FO input'!P155","v":0.42199999999999999},{"$f":"'[3]Capex_FO input'!Q155","v":0.42199999999999999},{"$f":"'[3]Capex_FO input'!R155","v":0.42199999999999999},{"$f":"'[3]Capex_FO input'!S155","v":0.42199999999999999},{"$f":"'[3]Capex_FO input'!T155","v":0.44400000000000001},{"$f":"'[3]Capex_FO input'!U155","v":0.44400000000000001},{"$f":"'[3]Capex_FO input'!V155","v":0.44400000000000001},{"$f":"'[3]Capex_FO input'!W155","v":0.44400000000000001},{"$f":"'[3]Capex_FO input'!X155","v":0.44400000000000001},null,{"$f":"'[3]Capex_FO input'!Z155","v":0},{"$f":"'[3]Capex_FO input'!AA155","v":0},{"$f":"'[3]Capex_FO input'!AB155","v":0},{"$f":"'[3]Capex_FO input'!AC155","v":0},{"$f":"'[3]Capex_FO input'!AD155","v":0},{"$f":"'[3]Capex_FO input'!AE155","v":0},{"$f":"'[3]Capex_FO input'!AF155","v":0},{"$f":"'[3]Capex_FO input'!AG155","v":0},{"$f":"'[3]Capex_FO input'!AH155","v":0},{"$f":"'[3]Capex_FO input'!AI155","v":0},null,{"$f":"'[3]Capex_FO input'!AK155","v":0},{"$f":"'[3]Capex_FO input'!AL155","v":0},{"$f":"'[3]Capex_FO input'!AM155","v":0},{"$f":"'[3]Capex_FO input'!AN155","v":0},{"$f":"'[3]Capex_FO input'!AO155","v":0},{"$f":"'[3]Capex_FO input'!AP155","v":0},{"$f":"'[3]Capex_FO input'!AQ155","v":0},{"$f":"'[3]Capex_FO input'!AR155","v":0},{"$f":"'[3]Capex_FO input'!AS155","v":0},{"$f":"'[3]Capex_FO input'!AT155","v":0},null,0.42199999999999999,0.42199999999999999,0.42199999999999999,0.42199999999999999,0.42199999999999999,0.44400000000000001,0.44400000000000001,0.44400000000000001,0.44400000000000001,0.44400000000000001,null,0,0,0,0,0,0,0,0,0,4.8111111111111111E-2,null,{"$f":"+IF($K155=\"Ongoing\",AV155,IF(RIGHT($K155,2)=RIGHT(BR$39,2),SUM($AV155:AV155),0)+IF(RIGHT(BR$39,2)>RIGHT($K155,2),AV155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",AW155,IF(RIGHT($K155,2)=RIGHT(BS$39,2),SUM($AV155:AW155),0)+IF(RIGHT(BS$39,2)>RIGHT($K155,2),AW155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",AX155,IF(RIGHT($K155,2)=RIGHT(BT$39,2),SUM($AV155:AX155),0)+IF(RIGHT(BT$39,2)>RIGHT($K155,2),AX155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",AY155,IF(RIGHT($K155,2)=RIGHT(BU$39,2),SUM($AV155:AY155),0)+IF(RIGHT(BU$39,2)>RIGHT($K155,2),AY155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",AZ155,IF(RIGHT($K155,2)=RIGHT(BV$39,2),SUM($AV155:AZ155),0)+IF(RIGHT(BV$39,2)>RIGHT($K155,2),AZ155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",BA155,IF(RIGHT($K155,2)=RIGHT(BW$39,2),SUM($AV155:BA155),0)+IF(RIGHT(BW$39,2)>RIGHT($K155,2),BA155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",BB155,IF(RIGHT($K155,2)=RIGHT(BX$39,2),SUM($AV155:BB155),0)+IF(RIGHT(BX$39,2)>RIGHT($K155,2),BB155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",BC155,IF(RIGHT($K155,2)=RIGHT(BY$39,2),SUM($AV155:BC155),0)+IF(RIGHT(BY$39,2)>RIGHT($K155,2),BC155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",BD155,IF(RIGHT($K155,2)=RIGHT(BZ$39,2),SUM($AV155:BD155),0)+IF(RIGHT(BZ$39,2)>RIGHT($K155,2),BD155,0))","v":0},{"$f":"+IF($K155=\"Ongoing\",BE155,IF(RIGHT($K155,2)=RIGHT(CA$39,2),SUM($AV155:BE155),0)+IF(RIGHT(CA$39,2)>RIGHT($K155,2),BE155,0))","v":4.33},null,{"$f":"+O155*KeyAssumptionsPriceControl_FO!AC$15","v":0.43465999999999999},{"$f":"+P155*KeyAssumptionsPriceControl_FO!AD$15","v":0.44769979999999998},{"$f":"+Q155*KeyAssumptionsPriceControl_FO!AE$15","v":0.46113079400000001},{"$f":"+R155*KeyAssumptionsPriceControl_FO!AF$15","v":0.47496471782000005},{"$f":"+S155*KeyAssumptionsPriceControl_FO!AG$15","v":0.48921365935460004},{"$f":"+T155*KeyAssumptionsPriceControl_FO!AH$15","v":0.53015921965887602},{"$f":"+U155*KeyAssumptionsPriceControl_FO!AI$15","v":0.54606399624864232},{"$f":"+V155*KeyAssumptionsPriceControl_FO!AJ$15","v":0.56244591613610173},{"$f":"+W155*KeyAssumptionsPriceControl_FO!AK$15","v":0.57931929362018475},{"$f":"+X155*KeyAssumptionsPriceControl_FO!AL$15","v":0.59669887242879027},null,9.7798499999999997E-3,2.9632945500000001E-2,5.0081633864999996E-2,7.1143782880949996E-2,9.2837796367378503E-2,0.11577368614518171,0.13998870850310088,0.16493018153175765,0.19061989875127411,0.21708030748737603]
[null,null,{"$f":"'[3]Capex_FO input'!C156","v":"PD - Air valve Replacement"},{"$f":"'[3]Capex_FO input'!D156","v":0},{"$f":"'[3]Capex_FO input'!E156","v":"Surface water diversions"},{"$f":"'[3]Capex_FO input'!F156","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G156","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H156","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I156","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K156","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L156","v":45},{"$f":"'[3]Capex_FO input'!M156","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O156","v":5.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!P156","v":5.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!Q156","v":5.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!R156","v":5.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!S156","v":5.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!T156","v":5.6000000000000001E-2},{"$f":"'[3]Capex_FO input'!U156","v":5.6000000000000001E-2},{"$f":"'[3]Capex_FO input'!V156","v":5.6000000000000001E-2},{"$f":"'[3]Capex_FO input'!W156","v":5.6000000000000001E-2},{"$f":"'[3]Capex_FO input'!X156","v":5.6000000000000001E-2},null,{"$f":"'[3]Capex_FO input'!Z156","v":0},{"$f":"'[3]Capex_FO input'!AA156","v":0},{"$f":"'[3]Capex_FO input'!AB156","v":0},{"$f":"'[3]Capex_FO input'!AC156","v":0},{"$f":"'[3]Capex_FO input'!AD156","v":0},{"$f":"'[3]Capex_FO input'!AE156","v":0},{"$f":"'[3]Capex_FO input'!AF156","v":0},{"$f":"'[3]Capex_FO input'!AG156","v":0},{"$f":"'[3]Capex_FO input'!AH156","v":0},{"$f":"'[3]Capex_FO input'!AI156","v":0},null,{"$f":"'[3]Capex_FO input'!AK156","v":0},{"$f":"'[3]Capex_FO input'!AL156","v":0},{"$f":"'[3]Capex_FO input'!AM156","v":0},{"$f":"'[3]Capex_FO input'!AN156","v":0},{"$f":"'[3]Capex_FO input'!AO156","v":0},{"$f":"'[3]Capex_FO input'!AP156","v":0},{"$f":"'[3]Capex_FO input'!AQ156","v":0},{"$f":"'[3]Capex_FO input'!AR156","v":0},{"$f":"'[3]Capex_FO input'!AS156","v":0},{"$f":"'[3]Capex_FO input'!AT156","v":0},null,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,null,0,0,0,0,0,0,0,0,0,6.0555555555555562E-3,null,{"$f":"+IF($K156=\"Ongoing\",AV156,IF(RIGHT($K156,2)=RIGHT(BR$39,2),SUM($AV156:AV156),0)+IF(RIGHT(BR$39,2)>RIGHT($K156,2),AV156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",AW156,IF(RIGHT($K156,2)=RIGHT(BS$39,2),SUM($AV156:AW156),0)+IF(RIGHT(BS$39,2)>RIGHT($K156,2),AW156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",AX156,IF(RIGHT($K156,2)=RIGHT(BT$39,2),SUM($AV156:AX156),0)+IF(RIGHT(BT$39,2)>RIGHT($K156,2),AX156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",AY156,IF(RIGHT($K156,2)=RIGHT(BU$39,2),SUM($AV156:AY156),0)+IF(RIGHT(BU$39,2)>RIGHT($K156,2),AY156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",AZ156,IF(RIGHT($K156,2)=RIGHT(BV$39,2),SUM($AV156:AZ156),0)+IF(RIGHT(BV$39,2)>RIGHT($K156,2),AZ156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",BA156,IF(RIGHT($K156,2)=RIGHT(BW$39,2),SUM($AV156:BA156),0)+IF(RIGHT(BW$39,2)>RIGHT($K156,2),BA156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",BB156,IF(RIGHT($K156,2)=RIGHT(BX$39,2),SUM($AV156:BB156),0)+IF(RIGHT(BX$39,2)>RIGHT($K156,2),BB156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",BC156,IF(RIGHT($K156,2)=RIGHT(BY$39,2),SUM($AV156:BC156),0)+IF(RIGHT(BY$39,2)>RIGHT($K156,2),BC156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",BD156,IF(RIGHT($K156,2)=RIGHT(BZ$39,2),SUM($AV156:BD156),0)+IF(RIGHT(BZ$39,2)>RIGHT($K156,2),BD156,0))","v":0},{"$f":"+IF($K156=\"Ongoing\",BE156,IF(RIGHT($K156,2)=RIGHT(CA$39,2),SUM($AV156:BE156),0)+IF(RIGHT(CA$39,2)>RIGHT($K156,2),BE156,0))","v":0.54500000000000004},null,{"$f":"+O156*KeyAssumptionsPriceControl_FO!AC$15","v":5.459E-2},{"$f":"+P156*KeyAssumptionsPriceControl_FO!AD$15","v":5.6227699999999999E-2},{"$f":"+Q156*KeyAssumptionsPriceControl_FO!AE$15","v":5.7914530999999998E-2},{"$f":"+R156*KeyAssumptionsPriceControl_FO!AF$15","v":5.9651966930000008E-2},{"$f":"+S156*KeyAssumptionsPriceControl_FO!AG$15","v":6.1441525937900004E-2},{"$f":"+T156*KeyAssumptionsPriceControl_FO!AH$15","v":6.6866928605624015E-2},{"$f":"+U156*KeyAssumptionsPriceControl_FO!AI$15","v":6.8872936463792736E-2},{"$f":"+V156*KeyAssumptionsPriceControl_FO!AJ$15","v":7.0939124557706512E-2},{"$f":"+W156*KeyAssumptionsPriceControl_FO!AK$15","v":7.3067298294437713E-2},{"$f":"+X156*KeyAssumptionsPriceControl_FO!AL$15","v":7.525931724327084E-2},null,1.228275E-3,3.7216732499999999E-3,6.2898734474999994E-3,8.9351196509249997E-3,1.1659723240452748E-2,1.4546663467682039E-2,1.7600810431743916E-2,2.0746581804727649E-2,2.3986726318900895E-2,2.7324075168499339E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C157","v":"RC D&S Metering Program"},{"$f":"'[3]Capex_FO input'!D157","v":0},{"$f":"'[3]Capex_FO input'!E157","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F157","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G157","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H157","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I157","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K157","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L157","v":45},{"$f":"'[3]Capex_FO input'!M157","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O157","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!P157","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!Q157","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!R157","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!S157","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!T157","v":8.9999999999999993E-3},{"$f":"'[3]Capex_FO input'!U157","v":8.9999999999999993E-3},{"$f":"'[3]Capex_FO input'!V157","v":8.9999999999999993E-3},{"$f":"'[3]Capex_FO input'!W157","v":8.9999999999999993E-3},{"$f":"'[3]Capex_FO input'!X157","v":8.9999999999999993E-3},null,{"$f":"'[3]Capex_FO input'!Z157","v":0},{"$f":"'[3]Capex_FO input'!AA157","v":0},{"$f":"'[3]Capex_FO input'!AB157","v":0},{"$f":"'[3]Capex_FO input'!AC157","v":0},{"$f":"'[3]Capex_FO input'!AD157","v":0},{"$f":"'[3]Capex_FO input'!AE157","v":0},{"$f":"'[3]Capex_FO input'!AF157","v":0},{"$f":"'[3]Capex_FO input'!AG157","v":0},{"$f":"'[3]Capex_FO input'!AH157","v":0},{"$f":"'[3]Capex_FO input'!AI157","v":0},null,{"$f":"'[3]Capex_FO input'!AK157","v":0},{"$f":"'[3]Capex_FO input'!AL157","v":0},{"$f":"'[3]Capex_FO input'!AM157","v":0},{"$f":"'[3]Capex_FO input'!AN157","v":0},{"$f":"'[3]Capex_FO input'!AO157","v":0},{"$f":"'[3]Capex_FO input'!AP157","v":0},{"$f":"'[3]Capex_FO input'!AQ157","v":0},{"$f":"'[3]Capex_FO input'!AR157","v":0},{"$f":"'[3]Capex_FO input'!AS157","v":0},{"$f":"'[3]Capex_FO input'!AT157","v":0},null,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,null,0,0,0,0,0,0,0,0,0,9.4444444444444437E-4,null,{"$f":"+IF($K157=\"Ongoing\",AV157,IF(RIGHT($K157,2)=RIGHT(BR$39,2),SUM($AV157:AV157),0)+IF(RIGHT(BR$39,2)>RIGHT($K157,2),AV157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",AW157,IF(RIGHT($K157,2)=RIGHT(BS$39,2),SUM($AV157:AW157),0)+IF(RIGHT(BS$39,2)>RIGHT($K157,2),AW157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",AX157,IF(RIGHT($K157,2)=RIGHT(BT$39,2),SUM($AV157:AX157),0)+IF(RIGHT(BT$39,2)>RIGHT($K157,2),AX157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",AY157,IF(RIGHT($K157,2)=RIGHT(BU$39,2),SUM($AV157:AY157),0)+IF(RIGHT(BU$39,2)>RIGHT($K157,2),AY157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",AZ157,IF(RIGHT($K157,2)=RIGHT(BV$39,2),SUM($AV157:AZ157),0)+IF(RIGHT(BV$39,2)>RIGHT($K157,2),AZ157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",BA157,IF(RIGHT($K157,2)=RIGHT(BW$39,2),SUM($AV157:BA157),0)+IF(RIGHT(BW$39,2)>RIGHT($K157,2),BA157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",BB157,IF(RIGHT($K157,2)=RIGHT(BX$39,2),SUM($AV157:BB157),0)+IF(RIGHT(BX$39,2)>RIGHT($K157,2),BB157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",BC157,IF(RIGHT($K157,2)=RIGHT(BY$39,2),SUM($AV157:BC157),0)+IF(RIGHT(BY$39,2)>RIGHT($K157,2),BC157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",BD157,IF(RIGHT($K157,2)=RIGHT(BZ$39,2),SUM($AV157:BD157),0)+IF(RIGHT(BZ$39,2)>RIGHT($K157,2),BD157,0))","v":0},{"$f":"+IF($K157=\"Ongoing\",BE157,IF(RIGHT($K157,2)=RIGHT(CA$39,2),SUM($AV157:BE157),0)+IF(RIGHT(CA$39,2)>RIGHT($K157,2),BE157,0))","v":8.4999999999999992E-2},null,{"$f":"+O157*KeyAssumptionsPriceControl_FO!AC$15","v":8.2400000000000008E-3},{"$f":"+P157*KeyAssumptionsPriceControl_FO!AD$15","v":8.4872000000000003E-3},{"$f":"+Q157*KeyAssumptionsPriceControl_FO!AE$15","v":8.7418159999999995E-3},{"$f":"+R157*KeyAssumptionsPriceControl_FO!AF$15","v":9.004070480000001E-3},{"$f":"+S157*KeyAssumptionsPriceControl_FO!AG$15","v":9.2741925944000003E-3},{"$f":"+T157*KeyAssumptionsPriceControl_FO!AH$15","v":1.0746470668761001E-2},{"$f":"+U157*KeyAssumptionsPriceControl_FO!AI$15","v":1.106886478882383E-2},{"$f":"+V157*KeyAssumptionsPriceControl_FO!AJ$15","v":1.1400930732488547E-2},{"$f":"+W157*KeyAssumptionsPriceControl_FO!AK$15","v":1.1742958654463204E-2},{"$f":"+X157*KeyAssumptionsPriceControl_FO!AL$15","v":1.2095247414097099E-2},null,6.1800000000000006E-4,1.8725400000000002E-3,3.1647161999999998E-3,4.495657686E-3,5.8665274165799995E-3,7.3680771613170749E-3,9.004227320635938E-3,9.6594619847343664E-3,1.0128353688755747E-2,1.061131214389777E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C158","v":"RC Irrigation Meter Replacement"},{"$f":"'[3]Capex_FO input'!D158","v":0},{"$f":"'[3]Capex_FO input'!E158","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F158","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G158","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H158","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I158","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K158","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L158","v":45},{"$f":"'[3]Capex_FO input'!M158","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O158","v":0.21099999999999999},{"$f":"'[3]Capex_FO input'!P158","v":0.21099999999999999},{"$f":"'[3]Capex_FO input'!Q158","v":0.21099999999999999},{"$f":"'[3]Capex_FO input'!R158","v":0.21099999999999999},{"$f":"'[3]Capex_FO input'!S158","v":0.21099999999999999},{"$f":"'[3]Capex_FO input'!T158","v":0.222},{"$f":"'[3]Capex_FO input'!U158","v":0.222},{"$f":"'[3]Capex_FO input'!V158","v":0.222},{"$f":"'[3]Capex_FO input'!W158","v":0.222},{"$f":"'[3]Capex_FO input'!X158","v":0.222},null,{"$f":"'[3]Capex_FO input'!Z158","v":0},{"$f":"'[3]Capex_FO input'!AA158","v":0},{"$f":"'[3]Capex_FO input'!AB158","v":0},{"$f":"'[3]Capex_FO input'!AC158","v":0},{"$f":"'[3]Capex_FO input'!AD158","v":0},{"$f":"'[3]Capex_FO input'!AE158","v":0},{"$f":"'[3]Capex_FO input'!AF158","v":0},{"$f":"'[3]Capex_FO input'!AG158","v":0},{"$f":"'[3]Capex_FO input'!AH158","v":0},{"$f":"'[3]Capex_FO input'!AI158","v":0},null,{"$f":"'[3]Capex_FO input'!AK158","v":0},{"$f":"'[3]Capex_FO input'!AL158","v":0},{"$f":"'[3]Capex_FO input'!AM158","v":0},{"$f":"'[3]Capex_FO input'!AN158","v":0},{"$f":"'[3]Capex_FO input'!AO158","v":0},{"$f":"'[3]Capex_FO input'!AP158","v":0},{"$f":"'[3]Capex_FO input'!AQ158","v":0},{"$f":"'[3]Capex_FO input'!AR158","v":0},{"$f":"'[3]Capex_FO input'!AS158","v":0},{"$f":"'[3]Capex_FO input'!AT158","v":0},null,0.21099999999999999,0.21099999999999999,0.21099999999999999,0.21099999999999999,0.21099999999999999,0.222,0.222,0.222,0.222,0.222,null,2.3444444444444446E-3,7.0333333333333341E-3,1.1722222222222222E-2,1.6411111111111112E-2,2.1100000000000001E-2,2.5911111111111107E-2,3.0844444444444442E-2,3.5777777777777776E-2,4.0711111111111108E-2,4.5644444444444439E-2,null,{"$f":"+IF($K158=\"Ongoing\",AV158,IF(RIGHT($K158,2)=RIGHT(BR$39,2),SUM($AV158:AV158),0)+IF(RIGHT(BR$39,2)>RIGHT($K158,2),AV158,0))","v":0.21099999999999999},{"$f":"+IF($K158=\"Ongoing\",AW158,IF(RIGHT($K158,2)=RIGHT(BS$39,2),SUM($AV158:AW158),0)+IF(RIGHT(BS$39,2)>RIGHT($K158,2),AW158,0))","v":0.21099999999999999},{"$f":"+IF($K158=\"Ongoing\",AX158,IF(RIGHT($K158,2)=RIGHT(BT$39,2),SUM($AV158:AX158),0)+IF(RIGHT(BT$39,2)>RIGHT($K158,2),AX158,0))","v":0.21099999999999999},{"$f":"+IF($K158=\"Ongoing\",AY158,IF(RIGHT($K158,2)=RIGHT(BU$39,2),SUM($AV158:AY158),0)+IF(RIGHT(BU$39,2)>RIGHT($K158,2),AY158,0))","v":0.21099999999999999},{"$f":"+IF($K158=\"Ongoing\",AZ158,IF(RIGHT($K158,2)=RIGHT(BV$39,2),SUM($AV158:AZ158),0)+IF(RIGHT(BV$39,2)>RIGHT($K158,2),AZ158,0))","v":0.21099999999999999},{"$f":"+IF($K158=\"Ongoing\",BA158,IF(RIGHT($K158,2)=RIGHT(BW$39,2),SUM($AV158:BA158),0)+IF(RIGHT(BW$39,2)>RIGHT($K158,2),BA158,0))","v":0.222},{"$f":"+IF($K158=\"Ongoing\",BB158,IF(RIGHT($K158,2)=RIGHT(BX$39,2),SUM($AV158:BB158),0)+IF(RIGHT(BX$39,2)>RIGHT($K158,2),BB158,0))","v":0.222},{"$f":"+IF($K158=\"Ongoing\",BC158,IF(RIGHT($K158,2)=RIGHT(BY$39,2),SUM($AV158:BC158),0)+IF(RIGHT(BY$39,2)>RIGHT($K158,2),BC158,0))","v":0.222},{"$f":"+IF($K158=\"Ongoing\",BD158,IF(RIGHT($K158,2)=RIGHT(BZ$39,2),SUM($AV158:BD158),0)+IF(RIGHT(BZ$39,2)>RIGHT($K158,2),BD158,0))","v":0.222},{"$f":"+IF($K158=\"Ongoing\",BE158,IF(RIGHT($K158,2)=RIGHT(CA$39,2),SUM($AV158:BE158),0)+IF(RIGHT(CA$39,2)>RIGHT($K158,2),BE158,0))","v":0.222},null,{"$f":"+O158*KeyAssumptionsPriceControl_FO!AC$15","v":0.21733},{"$f":"+P158*KeyAssumptionsPriceControl_FO!AD$15","v":0.22384989999999999},{"$f":"+Q158*KeyAssumptionsPriceControl_FO!AE$15","v":0.23056539700000001},{"$f":"+R158*KeyAssumptionsPriceControl_FO!AF$15","v":0.23748235891000002},{"$f":"+S158*KeyAssumptionsPriceControl_FO!AG$15","v":0.24460682967730002},{"$f":"+T158*KeyAssumptionsPriceControl_FO!AH$15","v":0.26507960982943801},{"$f":"+U158*KeyAssumptionsPriceControl_FO!AI$15","v":0.27303199812432116},{"$f":"+V158*KeyAssumptionsPriceControl_FO!AJ$15","v":0.28122295806805087},{"$f":"+W158*KeyAssumptionsPriceControl_FO!AK$15","v":0.28965964681009237},{"$f":"+X158*KeyAssumptionsPriceControl_FO!AL$15","v":0.29834943621439514},null,4.8899249999999998E-3,1.481647275E-2,2.5040816932499998E-2,3.5571891440474998E-2,4.6418898183689251E-2,5.7886843072590857E-2,6.9994354251550442E-2,8.2465090765878823E-2,9.5309949375637054E-2,0.10854015374368801]
[null,null,{"$f":"'[3]Capex_FO input'!C159","v":"RC - Channel Reservce Reinstatement (selected sections)"},{"$f":"'[3]Capex_FO input'!D159","v":0},{"$f":"'[3]Capex_FO input'!E159","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F159","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G159","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H159","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I159","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K159","v":"2030-31"},{"$f":"'[3]Capex_FO input'!L159","v":80},{"$f":"'[3]Capex_FO input'!M159","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O159","v":0},{"$f":"'[3]Capex_FO input'!P159","v":0},{"$f":"'[3]Capex_FO input'!Q159","v":0.5},{"$f":"'[3]Capex_FO input'!R159","v":0},{"$f":"'[3]Capex_FO input'!S159","v":0},{"$f":"'[3]Capex_FO input'!T159","v":0},{"$f":"'[3]Capex_FO input'!U159","v":0},{"$f":"'[3]Capex_FO input'!V159","v":0.52500000000000002},{"$f":"'[3]Capex_FO input'!W159","v":0},{"$f":"'[3]Capex_FO input'!X159","v":0},null,{"$f":"'[3]Capex_FO input'!Z159","v":0},{"$f":"'[3]Capex_FO input'!AA159","v":0},{"$f":"'[3]Capex_FO input'!AB159","v":0},{"$f":"'[3]Capex_FO input'!AC159","v":0},{"$f":"'[3]Capex_FO input'!AD159","v":0},{"$f":"'[3]Capex_FO input'!AE159","v":0},{"$f":"'[3]Capex_FO input'!AF159","v":0},{"$f":"'[3]Capex_FO input'!AG159","v":0},{"$f":"'[3]Capex_FO input'!AH159","v":0},{"$f":"'[3]Capex_FO input'!AI159","v":0},null,{"$f":"'[3]Capex_FO input'!AK159","v":0},{"$f":"'[3]Capex_FO input'!AL159","v":0},{"$f":"'[3]Capex_FO input'!AM159","v":0},{"$f":"'[3]Capex_FO input'!AN159","v":0},{"$f":"'[3]Capex_FO input'!AO159","v":0},{"$f":"'[3]Capex_FO input'!AP159","v":0},{"$f":"'[3]Capex_FO input'!AQ159","v":0},{"$f":"'[3]Capex_FO input'!AR159","v":0},{"$f":"'[3]Capex_FO input'!AS159","v":0},{"$f":"'[3]Capex_FO input'!AT159","v":0},null,0,0,0.5,0,0,0,0,0.52500000000000002,0,0,null,0,0,0,0,0,0,0,6.4062499999999996E-3,1.2812499999999999E-2,1.2812499999999999E-2,null,{"$f":"+IF($K159=\"Ongoing\",AV159,IF(RIGHT($K159,2)=RIGHT(BR$39,2),SUM($AV159:AV159),0)+IF(RIGHT(BR$39,2)>RIGHT($K159,2),AV159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",AW159,IF(RIGHT($K159,2)=RIGHT(BS$39,2),SUM($AV159:AW159),0)+IF(RIGHT(BS$39,2)>RIGHT($K159,2),AW159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",AX159,IF(RIGHT($K159,2)=RIGHT(BT$39,2),SUM($AV159:AX159),0)+IF(RIGHT(BT$39,2)>RIGHT($K159,2),AX159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",AY159,IF(RIGHT($K159,2)=RIGHT(BU$39,2),SUM($AV159:AY159),0)+IF(RIGHT(BU$39,2)>RIGHT($K159,2),AY159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",AZ159,IF(RIGHT($K159,2)=RIGHT(BV$39,2),SUM($AV159:AZ159),0)+IF(RIGHT(BV$39,2)>RIGHT($K159,2),AZ159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",BA159,IF(RIGHT($K159,2)=RIGHT(BW$39,2),SUM($AV159:BA159),0)+IF(RIGHT(BW$39,2)>RIGHT($K159,2),BA159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",BB159,IF(RIGHT($K159,2)=RIGHT(BX$39,2),SUM($AV159:BB159),0)+IF(RIGHT(BX$39,2)>RIGHT($K159,2),BB159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",BC159,IF(RIGHT($K159,2)=RIGHT(BY$39,2),SUM($AV159:BC159),0)+IF(RIGHT(BY$39,2)>RIGHT($K159,2),BC159,0))","v":1.0249999999999999},{"$f":"+IF($K159=\"Ongoing\",BD159,IF(RIGHT($K159,2)=RIGHT(BZ$39,2),SUM($AV159:BD159),0)+IF(RIGHT(BZ$39,2)>RIGHT($K159,2),BD159,0))","v":0},{"$f":"+IF($K159=\"Ongoing\",BE159,IF(RIGHT($K159,2)=RIGHT(CA$39,2),SUM($AV159:BE159),0)+IF(RIGHT(CA$39,2)>RIGHT($K159,2),BE159,0))","v":0},null,{"$f":"+O159*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P159*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q159*KeyAssumptionsPriceControl_FO!AE$15","v":0.5463635},{"$f":"+R159*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S159*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T159*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U159*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V159*KeyAssumptionsPriceControl_FO!AJ$15","v":0.66505429272849859},{"$f":"+W159*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X159*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,1.229317875E-2,2.4586357499999999E-2,2.4586357499999999E-2,2.4586357499999999E-2,2.4586357499999999E-2,3.9550079086391215E-2,5.4513800672782435E-2,5.4513800672782435E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C160","v":"RC - Mains Replacement and upgrade Tight Spurs Program"},{"$f":"'[3]Capex_FO input'!D160","v":0},{"$f":"'[3]Capex_FO input'!E160","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F160","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G160","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H160","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I160","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K160","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L160","v":80},{"$f":"'[3]Capex_FO input'!M160","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O160","v":0.13},{"$f":"'[3]Capex_FO input'!P160","v":0.18},{"$f":"'[3]Capex_FO input'!Q160","v":0.18},{"$f":"'[3]Capex_FO input'!R160","v":0.16600000000000001},{"$f":"'[3]Capex_FO input'!S160","v":0.10199999999999999},{"$f":"'[3]Capex_FO input'!T160","v":0.13700000000000001},{"$f":"'[3]Capex_FO input'!U160","v":0.189},{"$f":"'[3]Capex_FO input'!V160","v":0.189},{"$f":"'[3]Capex_FO input'!W160","v":0.17399999999999999},{"$f":"'[3]Capex_FO input'!X160","v":0.107},null,{"$f":"'[3]Capex_FO input'!Z160","v":0},{"$f":"'[3]Capex_FO input'!AA160","v":0},{"$f":"'[3]Capex_FO input'!AB160","v":0},{"$f":"'[3]Capex_FO input'!AC160","v":0},{"$f":"'[3]Capex_FO input'!AD160","v":0},{"$f":"'[3]Capex_FO input'!AE160","v":0},{"$f":"'[3]Capex_FO input'!AF160","v":0},{"$f":"'[3]Capex_FO input'!AG160","v":0},{"$f":"'[3]Capex_FO input'!AH160","v":0},{"$f":"'[3]Capex_FO input'!AI160","v":0},null,{"$f":"'[3]Capex_FO input'!AK160","v":0},{"$f":"'[3]Capex_FO input'!AL160","v":0},{"$f":"'[3]Capex_FO input'!AM160","v":0},{"$f":"'[3]Capex_FO input'!AN160","v":0},{"$f":"'[3]Capex_FO input'!AO160","v":0},{"$f":"'[3]Capex_FO input'!AP160","v":0},{"$f":"'[3]Capex_FO input'!AQ160","v":0},{"$f":"'[3]Capex_FO input'!AR160","v":0},{"$f":"'[3]Capex_FO input'!AS160","v":0},{"$f":"'[3]Capex_FO input'!AT160","v":0},null,0.13,0.18,0.18,0.16600000000000001,0.10199999999999999,0.13700000000000001,0.189,0.189,0.17399999999999999,0.107,null,0,0,0,0,0,0,0,0,0,9.7125000000000006E-3,null,{"$f":"+IF($K160=\"Ongoing\",AV160,IF(RIGHT($K160,2)=RIGHT(BR$39,2),SUM($AV160:AV160),0)+IF(RIGHT(BR$39,2)>RIGHT($K160,2),AV160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",AW160,IF(RIGHT($K160,2)=RIGHT(BS$39,2),SUM($AV160:AW160),0)+IF(RIGHT(BS$39,2)>RIGHT($K160,2),AW160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",AX160,IF(RIGHT($K160,2)=RIGHT(BT$39,2),SUM($AV160:AX160),0)+IF(RIGHT(BT$39,2)>RIGHT($K160,2),AX160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",AY160,IF(RIGHT($K160,2)=RIGHT(BU$39,2),SUM($AV160:AY160),0)+IF(RIGHT(BU$39,2)>RIGHT($K160,2),AY160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",AZ160,IF(RIGHT($K160,2)=RIGHT(BV$39,2),SUM($AV160:AZ160),0)+IF(RIGHT(BV$39,2)>RIGHT($K160,2),AZ160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",BA160,IF(RIGHT($K160,2)=RIGHT(BW$39,2),SUM($AV160:BA160),0)+IF(RIGHT(BW$39,2)>RIGHT($K160,2),BA160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",BB160,IF(RIGHT($K160,2)=RIGHT(BX$39,2),SUM($AV160:BB160),0)+IF(RIGHT(BX$39,2)>RIGHT($K160,2),BB160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",BC160,IF(RIGHT($K160,2)=RIGHT(BY$39,2),SUM($AV160:BC160),0)+IF(RIGHT(BY$39,2)>RIGHT($K160,2),BC160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",BD160,IF(RIGHT($K160,2)=RIGHT(BZ$39,2),SUM($AV160:BD160),0)+IF(RIGHT(BZ$39,2)>RIGHT($K160,2),BD160,0))","v":0},{"$f":"+IF($K160=\"Ongoing\",BE160,IF(RIGHT($K160,2)=RIGHT(CA$39,2),SUM($AV160:BE160),0)+IF(RIGHT(CA$39,2)>RIGHT($K160,2),BE160,0))","v":1.554},null,{"$f":"+O160*KeyAssumptionsPriceControl_FO!AC$15","v":0.13390000000000002},{"$f":"+P160*KeyAssumptionsPriceControl_FO!AD$15","v":0.19096199999999999},{"$f":"+Q160*KeyAssumptionsPriceControl_FO!AE$15","v":0.19669086},{"$f":"+R160*KeyAssumptionsPriceControl_FO!AF$15","v":0.18683446246000004},{"$f":"+S160*KeyAssumptionsPriceControl_FO!AG$15","v":0.1182459555786},{"$f":"+T160*KeyAssumptionsPriceControl_FO!AH$15","v":0.16358516462447303},{"$f":"+U160*KeyAssumptionsPriceControl_FO!AI$15","v":0.23244616056530046},{"$f":"+V160*KeyAssumptionsPriceControl_FO!AJ$15","v":0.23941954538225949},{"$f":"+W160*KeyAssumptionsPriceControl_FO!AK$15","v":0.22703053398628859},{"$f":"+X160*KeyAssumptionsPriceControl_FO!AL$15","v":0.14379905258982106},null,3.0127500000000007E-3,1.0322145000000001E-2,1.9044334350000001E-2,2.7673654105350002E-2,3.4537963511218503E-2,4.0879163715787648E-2,4.9789868532557541E-2,6.0406846916377641E-2,7.0901973702169982E-2,7.9245639400132434E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C161","v":"RC - Isolation, Scour & Air Valve Program"},{"$f":"'[3]Capex_FO input'!D161","v":0},{"$f":"'[3]Capex_FO input'!E161","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F161","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G161","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H161","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I161","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K161","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L161","v":80},{"$f":"'[3]Capex_FO input'!M161","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O161","v":0.16800000000000001},{"$f":"'[3]Capex_FO input'!P161","v":5.7000000000000002E-2},{"$f":"'[3]Capex_FO input'!Q161","v":0},{"$f":"'[3]Capex_FO input'!R161","v":0.16800000000000001},{"$f":"'[3]Capex_FO input'!S161","v":0.04},{"$f":"'[3]Capex_FO input'!T161","v":0.17599999999999999},{"$f":"'[3]Capex_FO input'!U161","v":0.06},{"$f":"'[3]Capex_FO input'!V161","v":0},{"$f":"'[3]Capex_FO input'!W161","v":0.17599999999999999},{"$f":"'[3]Capex_FO input'!X161","v":4.2000000000000003E-2},null,{"$f":"'[3]Capex_FO input'!Z161","v":0},{"$f":"'[3]Capex_FO input'!AA161","v":0},{"$f":"'[3]Capex_FO input'!AB161","v":0},{"$f":"'[3]Capex_FO input'!AC161","v":0},{"$f":"'[3]Capex_FO input'!AD161","v":0},{"$f":"'[3]Capex_FO input'!AE161","v":0},{"$f":"'[3]Capex_FO input'!AF161","v":0},{"$f":"'[3]Capex_FO input'!AG161","v":0},{"$f":"'[3]Capex_FO input'!AH161","v":0},{"$f":"'[3]Capex_FO input'!AI161","v":0},null,{"$f":"'[3]Capex_FO input'!AK161","v":0},{"$f":"'[3]Capex_FO input'!AL161","v":0},{"$f":"'[3]Capex_FO input'!AM161","v":0},{"$f":"'[3]Capex_FO input'!AN161","v":0},{"$f":"'[3]Capex_FO input'!AO161","v":0},{"$f":"'[3]Capex_FO input'!AP161","v":0},{"$f":"'[3]Capex_FO input'!AQ161","v":0},{"$f":"'[3]Capex_FO input'!AR161","v":0},{"$f":"'[3]Capex_FO input'!AS161","v":0},{"$f":"'[3]Capex_FO input'!AT161","v":0},null,0.16800000000000001,5.7000000000000002E-2,0,0.16800000000000001,0.04,0.17599999999999999,0.06,0,0.17599999999999999,4.2000000000000003E-2,null,0,0,0,0,0,0,0,0,0,5.5437500000000001E-3,null,{"$f":"+IF($K161=\"Ongoing\",AV161,IF(RIGHT($K161,2)=RIGHT(BR$39,2),SUM($AV161:AV161),0)+IF(RIGHT(BR$39,2)>RIGHT($K161,2),AV161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",AW161,IF(RIGHT($K161,2)=RIGHT(BS$39,2),SUM($AV161:AW161),0)+IF(RIGHT(BS$39,2)>RIGHT($K161,2),AW161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",AX161,IF(RIGHT($K161,2)=RIGHT(BT$39,2),SUM($AV161:AX161),0)+IF(RIGHT(BT$39,2)>RIGHT($K161,2),AX161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",AY161,IF(RIGHT($K161,2)=RIGHT(BU$39,2),SUM($AV161:AY161),0)+IF(RIGHT(BU$39,2)>RIGHT($K161,2),AY161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",AZ161,IF(RIGHT($K161,2)=RIGHT(BV$39,2),SUM($AV161:AZ161),0)+IF(RIGHT(BV$39,2)>RIGHT($K161,2),AZ161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",BA161,IF(RIGHT($K161,2)=RIGHT(BW$39,2),SUM($AV161:BA161),0)+IF(RIGHT(BW$39,2)>RIGHT($K161,2),BA161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",BB161,IF(RIGHT($K161,2)=RIGHT(BX$39,2),SUM($AV161:BB161),0)+IF(RIGHT(BX$39,2)>RIGHT($K161,2),BB161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",BC161,IF(RIGHT($K161,2)=RIGHT(BY$39,2),SUM($AV161:BC161),0)+IF(RIGHT(BY$39,2)>RIGHT($K161,2),BC161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",BD161,IF(RIGHT($K161,2)=RIGHT(BZ$39,2),SUM($AV161:BD161),0)+IF(RIGHT(BZ$39,2)>RIGHT($K161,2),BD161,0))","v":0},{"$f":"+IF($K161=\"Ongoing\",BE161,IF(RIGHT($K161,2)=RIGHT(CA$39,2),SUM($AV161:BE161),0)+IF(RIGHT(CA$39,2)>RIGHT($K161,2),BE161,0))","v":0.88700000000000001},null,{"$f":"+O161*KeyAssumptionsPriceControl_FO!AC$15","v":0.17304000000000003},{"$f":"+P161*KeyAssumptionsPriceControl_FO!AD$15","v":6.0471299999999999E-2},{"$f":"+Q161*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R161*KeyAssumptionsPriceControl_FO!AF$15","v":0.18908548008000003},{"$f":"+S161*KeyAssumptionsPriceControl_FO!AG$15","v":4.6370962972000003E-2},{"$f":"+T161*KeyAssumptionsPriceControl_FO!AH$15","v":0.21015320418910402},{"$f":"+U161*KeyAssumptionsPriceControl_FO!AI$15","v":7.3792431925492216E-2},{"$f":"+V161*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W161*KeyAssumptionsPriceControl_FO!AK$15","v":0.22964008035394709},{"$f":"+X161*KeyAssumptionsPriceControl_FO!AL$15","v":5.6444487932453137E-2},null,3.8934000000000009E-3,9.1474042500000012E-3,1.0508008500000002E-2,1.4762431801800004E-2,2.0060201770470003E-2,2.5831995531594844E-2,3.2220772344173261E-2,3.3881102062496837E-2,3.9048003870460646E-2,4.5484906656904647E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C162","v":"RC - Drainage design/ Overflow management from the system tank for the PS "},{"$f":"'[3]Capex_FO input'!D162","v":0},{"$f":"'[3]Capex_FO input'!E162","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F162","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G162","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H162","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I162","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K162","v":"2024-25"},{"$f":"'[3]Capex_FO input'!L162","v":80},{"$f":"'[3]Capex_FO input'!M162","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O162","v":5.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!P162","v":0.29499999999999998},{"$f":"'[3]Capex_FO input'!Q162","v":0},{"$f":"'[3]Capex_FO input'!R162","v":0},{"$f":"'[3]Capex_FO input'!S162","v":0},{"$f":"'[3]Capex_FO input'!T162","v":0},{"$f":"'[3]Capex_FO input'!U162","v":0},{"$f":"'[3]Capex_FO input'!V162","v":0},{"$f":"'[3]Capex_FO input'!W162","v":0},{"$f":"'[3]Capex_FO input'!X162","v":0},null,{"$f":"'[3]Capex_FO input'!Z162","v":0},{"$f":"'[3]Capex_FO input'!AA162","v":0},{"$f":"'[3]Capex_FO input'!AB162","v":0},{"$f":"'[3]Capex_FO input'!AC162","v":0},{"$f":"'[3]Capex_FO input'!AD162","v":0},{"$f":"'[3]Capex_FO input'!AE162","v":0},{"$f":"'[3]Capex_FO input'!AF162","v":0},{"$f":"'[3]Capex_FO input'!AG162","v":0},{"$f":"'[3]Capex_FO input'!AH162","v":0},{"$f":"'[3]Capex_FO input'!AI162","v":0},null,{"$f":"'[3]Capex_FO input'!AK162","v":0},{"$f":"'[3]Capex_FO input'!AL162","v":0},{"$f":"'[3]Capex_FO input'!AM162","v":0},{"$f":"'[3]Capex_FO input'!AN162","v":0},{"$f":"'[3]Capex_FO input'!AO162","v":0},{"$f":"'[3]Capex_FO input'!AP162","v":0},{"$f":"'[3]Capex_FO input'!AQ162","v":0},{"$f":"'[3]Capex_FO input'!AR162","v":0},{"$f":"'[3]Capex_FO input'!AS162","v":0},{"$f":"'[3]Capex_FO input'!AT162","v":0},null,5.0000000000000001E-3,0.29499999999999998,0,0,0,0,0,0,0,0,null,0,1.8749999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,null,{"$f":"+IF($K162=\"Ongoing\",AV162,IF(RIGHT($K162,2)=RIGHT(BR$39,2),SUM($AV162:AV162),0)+IF(RIGHT(BR$39,2)>RIGHT($K162,2),AV162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",AW162,IF(RIGHT($K162,2)=RIGHT(BS$39,2),SUM($AV162:AW162),0)+IF(RIGHT(BS$39,2)>RIGHT($K162,2),AW162,0))","v":0.3},{"$f":"+IF($K162=\"Ongoing\",AX162,IF(RIGHT($K162,2)=RIGHT(BT$39,2),SUM($AV162:AX162),0)+IF(RIGHT(BT$39,2)>RIGHT($K162,2),AX162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",AY162,IF(RIGHT($K162,2)=RIGHT(BU$39,2),SUM($AV162:AY162),0)+IF(RIGHT(BU$39,2)>RIGHT($K162,2),AY162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",AZ162,IF(RIGHT($K162,2)=RIGHT(BV$39,2),SUM($AV162:AZ162),0)+IF(RIGHT(BV$39,2)>RIGHT($K162,2),AZ162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",BA162,IF(RIGHT($K162,2)=RIGHT(BW$39,2),SUM($AV162:BA162),0)+IF(RIGHT(BW$39,2)>RIGHT($K162,2),BA162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",BB162,IF(RIGHT($K162,2)=RIGHT(BX$39,2),SUM($AV162:BB162),0)+IF(RIGHT(BX$39,2)>RIGHT($K162,2),BB162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",BC162,IF(RIGHT($K162,2)=RIGHT(BY$39,2),SUM($AV162:BC162),0)+IF(RIGHT(BY$39,2)>RIGHT($K162,2),BC162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",BD162,IF(RIGHT($K162,2)=RIGHT(BZ$39,2),SUM($AV162:BD162),0)+IF(RIGHT(BZ$39,2)>RIGHT($K162,2),BD162,0))","v":0},{"$f":"+IF($K162=\"Ongoing\",BE162,IF(RIGHT($K162,2)=RIGHT(CA$39,2),SUM($AV162:BE162),0)+IF(RIGHT(CA$39,2)>RIGHT($K162,2),BE162,0))","v":0},null,{"$f":"+O162*KeyAssumptionsPriceControl_FO!AC$15","v":5.1500000000000001E-3},{"$f":"+P162*KeyAssumptionsPriceControl_FO!AD$15","v":0.31296549999999995},{"$f":"+Q162*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R162*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S162*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T162*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U162*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V162*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W162*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X162*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.1587500000000001E-4,7.2734737499999995E-3,1.4315197499999998E-2,1.4315197499999998E-2,1.4315197499999998E-2,1.4315197499999998E-2,1.4315197499999998E-2,1.4315197499999998E-2,1.4315197499999998E-2,1.4315197499999998E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C163","v":"RC - RED CLIFFS RURAL (IP) RADIO TELEMETRY NETWORK - Base Station Renewal"},{"$f":"'[3]Capex_FO input'!D163","v":0},{"$f":"'[3]Capex_FO input'!E163","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F163","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G163","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H163","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I163","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K163","v":"2023-24"},{"$f":"'[3]Capex_FO input'!L163","v":80},{"$f":"'[3]Capex_FO input'!M163","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O163","v":0.46},{"$f":"'[3]Capex_FO input'!P163","v":0},{"$f":"'[3]Capex_FO input'!Q163","v":0},{"$f":"'[3]Capex_FO input'!R163","v":0},{"$f":"'[3]Capex_FO input'!S163","v":0},{"$f":"'[3]Capex_FO input'!T163","v":0},{"$f":"'[3]Capex_FO input'!U163","v":0},{"$f":"'[3]Capex_FO input'!V163","v":0},{"$f":"'[3]Capex_FO input'!W163","v":0},{"$f":"'[3]Capex_FO input'!X163","v":0},null,{"$f":"'[3]Capex_FO input'!Z163","v":0},{"$f":"'[3]Capex_FO input'!AA163","v":0},{"$f":"'[3]Capex_FO input'!AB163","v":0},{"$f":"'[3]Capex_FO input'!AC163","v":0},{"$f":"'[3]Capex_FO input'!AD163","v":0},{"$f":"'[3]Capex_FO input'!AE163","v":0},{"$f":"'[3]Capex_FO input'!AF163","v":0},{"$f":"'[3]Capex_FO input'!AG163","v":0},{"$f":"'[3]Capex_FO input'!AH163","v":0},{"$f":"'[3]Capex_FO input'!AI163","v":0},null,{"$f":"'[3]Capex_FO input'!AK163","v":0},{"$f":"'[3]Capex_FO input'!AL163","v":0},{"$f":"'[3]Capex_FO input'!AM163","v":0},{"$f":"'[3]Capex_FO input'!AN163","v":0},{"$f":"'[3]Capex_FO input'!AO163","v":0},{"$f":"'[3]Capex_FO input'!AP163","v":0},{"$f":"'[3]Capex_FO input'!AQ163","v":0},{"$f":"'[3]Capex_FO input'!AR163","v":0},{"$f":"'[3]Capex_FO input'!AS163","v":0},{"$f":"'[3]Capex_FO input'!AT163","v":0},null,0.46,0,0,0,0,0,0,0,0,0,null,2.875E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,null,{"$f":"+IF($K163=\"Ongoing\",AV163,IF(RIGHT($K163,2)=RIGHT(BR$39,2),SUM($AV163:AV163),0)+IF(RIGHT(BR$39,2)>RIGHT($K163,2),AV163,0))","v":0.46},{"$f":"+IF($K163=\"Ongoing\",AW163,IF(RIGHT($K163,2)=RIGHT(BS$39,2),SUM($AV163:AW163),0)+IF(RIGHT(BS$39,2)>RIGHT($K163,2),AW163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",AX163,IF(RIGHT($K163,2)=RIGHT(BT$39,2),SUM($AV163:AX163),0)+IF(RIGHT(BT$39,2)>RIGHT($K163,2),AX163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",AY163,IF(RIGHT($K163,2)=RIGHT(BU$39,2),SUM($AV163:AY163),0)+IF(RIGHT(BU$39,2)>RIGHT($K163,2),AY163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",AZ163,IF(RIGHT($K163,2)=RIGHT(BV$39,2),SUM($AV163:AZ163),0)+IF(RIGHT(BV$39,2)>RIGHT($K163,2),AZ163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",BA163,IF(RIGHT($K163,2)=RIGHT(BW$39,2),SUM($AV163:BA163),0)+IF(RIGHT(BW$39,2)>RIGHT($K163,2),BA163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",BB163,IF(RIGHT($K163,2)=RIGHT(BX$39,2),SUM($AV163:BB163),0)+IF(RIGHT(BX$39,2)>RIGHT($K163,2),BB163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",BC163,IF(RIGHT($K163,2)=RIGHT(BY$39,2),SUM($AV163:BC163),0)+IF(RIGHT(BY$39,2)>RIGHT($K163,2),BC163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",BD163,IF(RIGHT($K163,2)=RIGHT(BZ$39,2),SUM($AV163:BD163),0)+IF(RIGHT(BZ$39,2)>RIGHT($K163,2),BD163,0))","v":0},{"$f":"+IF($K163=\"Ongoing\",BE163,IF(RIGHT($K163,2)=RIGHT(CA$39,2),SUM($AV163:BE163),0)+IF(RIGHT(CA$39,2)>RIGHT($K163,2),BE163,0))","v":0},null,{"$f":"+O163*KeyAssumptionsPriceControl_FO!AC$15","v":0.47380000000000005},{"$f":"+P163*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q163*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R163*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S163*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T163*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U163*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V163*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W163*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X163*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.0660500000000002E-2,2.1321000000000003E-2,2.1321000000000003E-2,2.1321000000000003E-2,2.1321000000000003E-2,2.1321000000000003E-2,2.1321000000000003E-2,2.1321000000000003E-2,2.1321000000000003E-2,2.1321000000000003E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C164","v":"RC - Improve safety and accessibility to the clusters "},{"$f":"'[3]Capex_FO input'!D164","v":0},{"$f":"'[3]Capex_FO input'!E164","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F164","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G164","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H164","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I164","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K164","v":"2028-29"},{"$f":"'[3]Capex_FO input'!L164","v":80},{"$f":"'[3]Capex_FO input'!M164","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O164","v":0.125},{"$f":"'[3]Capex_FO input'!P164","v":0},{"$f":"'[3]Capex_FO input'!Q164","v":0},{"$f":"'[3]Capex_FO input'!R164","v":0},{"$f":"'[3]Capex_FO input'!S164","v":0},{"$f":"'[3]Capex_FO input'!T164","v":0.13100000000000001},{"$f":"'[3]Capex_FO input'!U164","v":0},{"$f":"'[3]Capex_FO input'!V164","v":0},{"$f":"'[3]Capex_FO input'!W164","v":0},{"$f":"'[3]Capex_FO input'!X164","v":0},null,{"$f":"'[3]Capex_FO input'!Z164","v":0},{"$f":"'[3]Capex_FO input'!AA164","v":0},{"$f":"'[3]Capex_FO input'!AB164","v":0},{"$f":"'[3]Capex_FO input'!AC164","v":0},{"$f":"'[3]Capex_FO input'!AD164","v":0},{"$f":"'[3]Capex_FO input'!AE164","v":0},{"$f":"'[3]Capex_FO input'!AF164","v":0},{"$f":"'[3]Capex_FO input'!AG164","v":0},{"$f":"'[3]Capex_FO input'!AH164","v":0},{"$f":"'[3]Capex_FO input'!AI164","v":0},null,{"$f":"'[3]Capex_FO input'!AK164","v":0},{"$f":"'[3]Capex_FO input'!AL164","v":0},{"$f":"'[3]Capex_FO input'!AM164","v":0},{"$f":"'[3]Capex_FO input'!AN164","v":0},{"$f":"'[3]Capex_FO input'!AO164","v":0},{"$f":"'[3]Capex_FO input'!AP164","v":0},{"$f":"'[3]Capex_FO input'!AQ164","v":0},{"$f":"'[3]Capex_FO input'!AR164","v":0},{"$f":"'[3]Capex_FO input'!AS164","v":0},{"$f":"'[3]Capex_FO input'!AT164","v":0},null,0.125,0,0,0,0,0.13100000000000001,0,0,0,0,null,0,0,0,0,0,1.6000000000000001E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,null,{"$f":"+IF($K164=\"Ongoing\",AV164,IF(RIGHT($K164,2)=RIGHT(BR$39,2),SUM($AV164:AV164),0)+IF(RIGHT(BR$39,2)>RIGHT($K164,2),AV164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",AW164,IF(RIGHT($K164,2)=RIGHT(BS$39,2),SUM($AV164:AW164),0)+IF(RIGHT(BS$39,2)>RIGHT($K164,2),AW164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",AX164,IF(RIGHT($K164,2)=RIGHT(BT$39,2),SUM($AV164:AX164),0)+IF(RIGHT(BT$39,2)>RIGHT($K164,2),AX164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",AY164,IF(RIGHT($K164,2)=RIGHT(BU$39,2),SUM($AV164:AY164),0)+IF(RIGHT(BU$39,2)>RIGHT($K164,2),AY164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",AZ164,IF(RIGHT($K164,2)=RIGHT(BV$39,2),SUM($AV164:AZ164),0)+IF(RIGHT(BV$39,2)>RIGHT($K164,2),AZ164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",BA164,IF(RIGHT($K164,2)=RIGHT(BW$39,2),SUM($AV164:BA164),0)+IF(RIGHT(BW$39,2)>RIGHT($K164,2),BA164,0))","v":0.25600000000000001},{"$f":"+IF($K164=\"Ongoing\",BB164,IF(RIGHT($K164,2)=RIGHT(BX$39,2),SUM($AV164:BB164),0)+IF(RIGHT(BX$39,2)>RIGHT($K164,2),BB164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",BC164,IF(RIGHT($K164,2)=RIGHT(BY$39,2),SUM($AV164:BC164),0)+IF(RIGHT(BY$39,2)>RIGHT($K164,2),BC164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",BD164,IF(RIGHT($K164,2)=RIGHT(BZ$39,2),SUM($AV164:BD164),0)+IF(RIGHT(BZ$39,2)>RIGHT($K164,2),BD164,0))","v":0},{"$f":"+IF($K164=\"Ongoing\",BE164,IF(RIGHT($K164,2)=RIGHT(CA$39,2),SUM($AV164:BE164),0)+IF(RIGHT(CA$39,2)>RIGHT($K164,2),BE164,0))","v":0},null,{"$f":"+O164*KeyAssumptionsPriceControl_FO!AC$15","v":0.12875},{"$f":"+P164*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q164*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R164*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S164*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T164*KeyAssumptionsPriceControl_FO!AH$15","v":0.15642085084529903},{"$f":"+U164*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V164*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W164*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X164*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.8968750000000001E-3,5.7937500000000003E-3,5.7937500000000003E-3,5.7937500000000003E-3,5.7937500000000003E-3,9.3132191440192282E-3,1.2832688288038456E-2,1.2832688288038456E-2,1.2832688288038456E-2,1.2832688288038456E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C165","v":"ROB D&S Metering Program"},{"$f":"'[3]Capex_FO input'!D165","v":0},{"$f":"'[3]Capex_FO input'!E165","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F165","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G165","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H165","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I165","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K165","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L165","v":45},{"$f":"'[3]Capex_FO input'!M165","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O165","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!P165","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!Q165","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!R165","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!S165","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!T165","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!U165","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!V165","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!W165","v":8.0000000000000002E-3},{"$f":"'[3]Capex_FO input'!X165","v":8.0000000000000002E-3},null,{"$f":"'[3]Capex_FO input'!Z165","v":0},{"$f":"'[3]Capex_FO input'!AA165","v":0},{"$f":"'[3]Capex_FO input'!AB165","v":0},{"$f":"'[3]Capex_FO input'!AC165","v":0},{"$f":"'[3]Capex_FO input'!AD165","v":0},{"$f":"'[3]Capex_FO input'!AE165","v":0},{"$f":"'[3]Capex_FO input'!AF165","v":0},{"$f":"'[3]Capex_FO input'!AG165","v":0},{"$f":"'[3]Capex_FO input'!AH165","v":0},{"$f":"'[3]Capex_FO input'!AI165","v":0},null,{"$f":"'[3]Capex_FO input'!AK165","v":0},{"$f":"'[3]Capex_FO input'!AL165","v":0},{"$f":"'[3]Capex_FO input'!AM165","v":0},{"$f":"'[3]Capex_FO input'!AN165","v":0},{"$f":"'[3]Capex_FO input'!AO165","v":0},{"$f":"'[3]Capex_FO input'!AP165","v":0},{"$f":"'[3]Capex_FO input'!AQ165","v":0},{"$f":"'[3]Capex_FO input'!AR165","v":0},{"$f":"'[3]Capex_FO input'!AS165","v":0},{"$f":"'[3]Capex_FO input'!AT165","v":0},null,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,null,0,0,0,0,0,0,0,0,0,8.333333333333335E-4,null,{"$f":"+IF($K165=\"Ongoing\",AV165,IF(RIGHT($K165,2)=RIGHT(BR$39,2),SUM($AV165:AV165),0)+IF(RIGHT(BR$39,2)>RIGHT($K165,2),AV165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",AW165,IF(RIGHT($K165,2)=RIGHT(BS$39,2),SUM($AV165:AW165),0)+IF(RIGHT(BS$39,2)>RIGHT($K165,2),AW165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",AX165,IF(RIGHT($K165,2)=RIGHT(BT$39,2),SUM($AV165:AX165),0)+IF(RIGHT(BT$39,2)>RIGHT($K165,2),AX165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",AY165,IF(RIGHT($K165,2)=RIGHT(BU$39,2),SUM($AV165:AY165),0)+IF(RIGHT(BU$39,2)>RIGHT($K165,2),AY165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",AZ165,IF(RIGHT($K165,2)=RIGHT(BV$39,2),SUM($AV165:AZ165),0)+IF(RIGHT(BV$39,2)>RIGHT($K165,2),AZ165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",BA165,IF(RIGHT($K165,2)=RIGHT(BW$39,2),SUM($AV165:BA165),0)+IF(RIGHT(BW$39,2)>RIGHT($K165,2),BA165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",BB165,IF(RIGHT($K165,2)=RIGHT(BX$39,2),SUM($AV165:BB165),0)+IF(RIGHT(BX$39,2)>RIGHT($K165,2),BB165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",BC165,IF(RIGHT($K165,2)=RIGHT(BY$39,2),SUM($AV165:BC165),0)+IF(RIGHT(BY$39,2)>RIGHT($K165,2),BC165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",BD165,IF(RIGHT($K165,2)=RIGHT(BZ$39,2),SUM($AV165:BD165),0)+IF(RIGHT(BZ$39,2)>RIGHT($K165,2),BD165,0))","v":0},{"$f":"+IF($K165=\"Ongoing\",BE165,IF(RIGHT($K165,2)=RIGHT(CA$39,2),SUM($AV165:BE165),0)+IF(RIGHT(CA$39,2)>RIGHT($K165,2),BE165,0))","v":7.5000000000000011E-2},null,{"$f":"+O165*KeyAssumptionsPriceControl_FO!AC$15","v":7.2100000000000003E-3},{"$f":"+P165*KeyAssumptionsPriceControl_FO!AD$15","v":7.4263000000000003E-3},{"$f":"+Q165*KeyAssumptionsPriceControl_FO!AE$15","v":7.6490890000000004E-3},{"$f":"+R165*KeyAssumptionsPriceControl_FO!AF$15","v":7.8785616700000009E-3},{"$f":"+S165*KeyAssumptionsPriceControl_FO!AG$15","v":8.1149185201E-3},{"$f":"+T165*KeyAssumptionsPriceControl_FO!AH$15","v":9.5524183722320005E-3},{"$f":"+U165*KeyAssumptionsPriceControl_FO!AI$15","v":9.838990923398962E-3},{"$f":"+V165*KeyAssumptionsPriceControl_FO!AJ$15","v":1.0134160651100932E-2},{"$f":"+W165*KeyAssumptionsPriceControl_FO!AK$15","v":1.043818547063396E-2},{"$f":"+X165*KeyAssumptionsPriceControl_FO!AL$15","v":1.0751331034752978E-2},null,1.62225E-4,4.9154175E-4,8.3073800250000013E-4,1.1801101425750003E-3,1.53996344685225E-3,1.9374785269297202E-3,2.3737852360814168E-3,2.8231811465076646E-3,3.2860589342466992E-3,3.7628230556179055E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C166","v":"ROB Irrigation Meter Replacement"},{"$f":"'[3]Capex_FO input'!D166","v":0},{"$f":"'[3]Capex_FO input'!E166","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F166","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G166","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H166","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I166","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K166","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L166","v":45},{"$f":"'[3]Capex_FO input'!M166","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O166","v":8.4000000000000005E-2},{"$f":"'[3]Capex_FO input'!P166","v":8.4000000000000005E-2},{"$f":"'[3]Capex_FO input'!Q166","v":8.4000000000000005E-2},{"$f":"'[3]Capex_FO input'!R166","v":8.4000000000000005E-2},{"$f":"'[3]Capex_FO input'!S166","v":8.4000000000000005E-2},{"$f":"'[3]Capex_FO input'!T166","v":8.8999999999999996E-2},{"$f":"'[3]Capex_FO input'!U166","v":8.8999999999999996E-2},{"$f":"'[3]Capex_FO input'!V166","v":8.8999999999999996E-2},{"$f":"'[3]Capex_FO input'!W166","v":8.8999999999999996E-2},{"$f":"'[3]Capex_FO input'!X166","v":8.8999999999999996E-2},null,{"$f":"'[3]Capex_FO input'!Z166","v":0},{"$f":"'[3]Capex_FO input'!AA166","v":0},{"$f":"'[3]Capex_FO input'!AB166","v":0},{"$f":"'[3]Capex_FO input'!AC166","v":0},{"$f":"'[3]Capex_FO input'!AD166","v":0},{"$f":"'[3]Capex_FO input'!AE166","v":0},{"$f":"'[3]Capex_FO input'!AF166","v":0},{"$f":"'[3]Capex_FO input'!AG166","v":0},{"$f":"'[3]Capex_FO input'!AH166","v":0},{"$f":"'[3]Capex_FO input'!AI166","v":0},null,{"$f":"'[3]Capex_FO input'!AK166","v":0},{"$f":"'[3]Capex_FO input'!AL166","v":0},{"$f":"'[3]Capex_FO input'!AM166","v":0},{"$f":"'[3]Capex_FO input'!AN166","v":0},{"$f":"'[3]Capex_FO input'!AO166","v":0},{"$f":"'[3]Capex_FO input'!AP166","v":0},{"$f":"'[3]Capex_FO input'!AQ166","v":0},{"$f":"'[3]Capex_FO input'!AR166","v":0},{"$f":"'[3]Capex_FO input'!AS166","v":0},{"$f":"'[3]Capex_FO input'!AT166","v":0},null,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,null,9.3333333333333343E-4,2.8000000000000004E-3,4.6666666666666671E-3,6.5333333333333337E-3,8.4000000000000012E-3,1.0322222222222222E-2,1.23E-2,1.4277777777777776E-2,1.6255555555555554E-2,1.8233333333333334E-2,null,{"$f":"+IF($K166=\"Ongoing\",AV166,IF(RIGHT($K166,2)=RIGHT(BR$39,2),SUM($AV166:AV166),0)+IF(RIGHT(BR$39,2)>RIGHT($K166,2),AV166,0))","v":8.4000000000000005E-2},{"$f":"+IF($K166=\"Ongoing\",AW166,IF(RIGHT($K166,2)=RIGHT(BS$39,2),SUM($AV166:AW166),0)+IF(RIGHT(BS$39,2)>RIGHT($K166,2),AW166,0))","v":8.4000000000000005E-2},{"$f":"+IF($K166=\"Ongoing\",AX166,IF(RIGHT($K166,2)=RIGHT(BT$39,2),SUM($AV166:AX166),0)+IF(RIGHT(BT$39,2)>RIGHT($K166,2),AX166,0))","v":8.4000000000000005E-2},{"$f":"+IF($K166=\"Ongoing\",AY166,IF(RIGHT($K166,2)=RIGHT(BU$39,2),SUM($AV166:AY166),0)+IF(RIGHT(BU$39,2)>RIGHT($K166,2),AY166,0))","v":8.4000000000000005E-2},{"$f":"+IF($K166=\"Ongoing\",AZ166,IF(RIGHT($K166,2)=RIGHT(BV$39,2),SUM($AV166:AZ166),0)+IF(RIGHT(BV$39,2)>RIGHT($K166,2),AZ166,0))","v":8.4000000000000005E-2},{"$f":"+IF($K166=\"Ongoing\",BA166,IF(RIGHT($K166,2)=RIGHT(BW$39,2),SUM($AV166:BA166),0)+IF(RIGHT(BW$39,2)>RIGHT($K166,2),BA166,0))","v":8.8999999999999996E-2},{"$f":"+IF($K166=\"Ongoing\",BB166,IF(RIGHT($K166,2)=RIGHT(BX$39,2),SUM($AV166:BB166),0)+IF(RIGHT(BX$39,2)>RIGHT($K166,2),BB166,0))","v":8.8999999999999996E-2},{"$f":"+IF($K166=\"Ongoing\",BC166,IF(RIGHT($K166,2)=RIGHT(BY$39,2),SUM($AV166:BC166),0)+IF(RIGHT(BY$39,2)>RIGHT($K166,2),BC166,0))","v":8.8999999999999996E-2},{"$f":"+IF($K166=\"Ongoing\",BD166,IF(RIGHT($K166,2)=RIGHT(BZ$39,2),SUM($AV166:BD166),0)+IF(RIGHT(BZ$39,2)>RIGHT($K166,2),BD166,0))","v":8.8999999999999996E-2},{"$f":"+IF($K166=\"Ongoing\",BE166,IF(RIGHT($K166,2)=RIGHT(CA$39,2),SUM($AV166:BE166),0)+IF(RIGHT(CA$39,2)>RIGHT($K166,2),BE166,0))","v":8.8999999999999996E-2},null,{"$f":"+O166*KeyAssumptionsPriceControl_FO!AC$15","v":8.6520000000000014E-2},{"$f":"+P166*KeyAssumptionsPriceControl_FO!AD$15","v":8.9115600000000003E-2},{"$f":"+Q166*KeyAssumptionsPriceControl_FO!AE$15","v":9.1789068000000001E-2},{"$f":"+R166*KeyAssumptionsPriceControl_FO!AF$15","v":9.4542740040000017E-2},{"$f":"+S166*KeyAssumptionsPriceControl_FO!AG$15","v":9.7379022241200014E-2},{"$f":"+T166*KeyAssumptionsPriceControl_FO!AH$15","v":0.10627065439108101},{"$f":"+U166*KeyAssumptionsPriceControl_FO!AI$15","v":0.10945877402281344},{"$f":"+V166*KeyAssumptionsPriceControl_FO!AJ$15","v":0.11274253724349785},{"$f":"+W166*KeyAssumptionsPriceControl_FO!AK$15","v":0.11612481336080278},{"$f":"+X166*KeyAssumptionsPriceControl_FO!AL$15","v":0.11960855776162688},null,1.9467000000000004E-3,5.8985010000000004E-3,9.9688560300000006E-3,1.41613217109E-2,1.8479561362227E-2,2.3061679086453325E-2,2.7915591225765951E-2,3.2915120729257952E-2,3.8064636117854711E-2,4.3368636968109379E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C167","v":"ROB - Control cards for 3 VSDs (Pumps 2,3, 4)"},{"$f":"'[3]Capex_FO input'!D167","v":0},{"$f":"'[3]Capex_FO input'!E167","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F167","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G167","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H167","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I167","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K167","v":"2025-26"},{"$f":"'[3]Capex_FO input'!L167","v":45},{"$f":"'[3]Capex_FO input'!M167","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O167","v":0},{"$f":"'[3]Capex_FO input'!P167","v":0},{"$f":"'[3]Capex_FO input'!Q167","v":0.18},{"$f":"'[3]Capex_FO input'!R167","v":0},{"$f":"'[3]Capex_FO input'!S167","v":0},{"$f":"'[3]Capex_FO input'!T167","v":0},{"$f":"'[3]Capex_FO input'!U167","v":0},{"$f":"'[3]Capex_FO input'!V167","v":0},{"$f":"'[3]Capex_FO input'!W167","v":0},{"$f":"'[3]Capex_FO input'!X167","v":0},null,{"$f":"'[3]Capex_FO input'!Z167","v":0},{"$f":"'[3]Capex_FO input'!AA167","v":0},{"$f":"'[3]Capex_FO input'!AB167","v":0},{"$f":"'[3]Capex_FO input'!AC167","v":0},{"$f":"'[3]Capex_FO input'!AD167","v":0},{"$f":"'[3]Capex_FO input'!AE167","v":0},{"$f":"'[3]Capex_FO input'!AF167","v":0},{"$f":"'[3]Capex_FO input'!AG167","v":0},{"$f":"'[3]Capex_FO input'!AH167","v":0},{"$f":"'[3]Capex_FO input'!AI167","v":0},null,{"$f":"'[3]Capex_FO input'!AK167","v":0},{"$f":"'[3]Capex_FO input'!AL167","v":0},{"$f":"'[3]Capex_FO input'!AM167","v":0},{"$f":"'[3]Capex_FO input'!AN167","v":0},{"$f":"'[3]Capex_FO input'!AO167","v":0},{"$f":"'[3]Capex_FO input'!AP167","v":0},{"$f":"'[3]Capex_FO input'!AQ167","v":0},{"$f":"'[3]Capex_FO input'!AR167","v":0},{"$f":"'[3]Capex_FO input'!AS167","v":0},{"$f":"'[3]Capex_FO input'!AT167","v":0},null,0,0,0.18,0,0,0,0,0,0,0,null,0,0,2E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,{"$f":"+IF($K167=\"Ongoing\",AV167,IF(RIGHT($K167,2)=RIGHT(BR$39,2),SUM($AV167:AV167),0)+IF(RIGHT(BR$39,2)>RIGHT($K167,2),AV167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",AW167,IF(RIGHT($K167,2)=RIGHT(BS$39,2),SUM($AV167:AW167),0)+IF(RIGHT(BS$39,2)>RIGHT($K167,2),AW167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",AX167,IF(RIGHT($K167,2)=RIGHT(BT$39,2),SUM($AV167:AX167),0)+IF(RIGHT(BT$39,2)>RIGHT($K167,2),AX167,0))","v":0.18},{"$f":"+IF($K167=\"Ongoing\",AY167,IF(RIGHT($K167,2)=RIGHT(BU$39,2),SUM($AV167:AY167),0)+IF(RIGHT(BU$39,2)>RIGHT($K167,2),AY167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",AZ167,IF(RIGHT($K167,2)=RIGHT(BV$39,2),SUM($AV167:AZ167),0)+IF(RIGHT(BV$39,2)>RIGHT($K167,2),AZ167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",BA167,IF(RIGHT($K167,2)=RIGHT(BW$39,2),SUM($AV167:BA167),0)+IF(RIGHT(BW$39,2)>RIGHT($K167,2),BA167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",BB167,IF(RIGHT($K167,2)=RIGHT(BX$39,2),SUM($AV167:BB167),0)+IF(RIGHT(BX$39,2)>RIGHT($K167,2),BB167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",BC167,IF(RIGHT($K167,2)=RIGHT(BY$39,2),SUM($AV167:BC167),0)+IF(RIGHT(BY$39,2)>RIGHT($K167,2),BC167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",BD167,IF(RIGHT($K167,2)=RIGHT(BZ$39,2),SUM($AV167:BD167),0)+IF(RIGHT(BZ$39,2)>RIGHT($K167,2),BD167,0))","v":0},{"$f":"+IF($K167=\"Ongoing\",BE167,IF(RIGHT($K167,2)=RIGHT(CA$39,2),SUM($AV167:BE167),0)+IF(RIGHT(CA$39,2)>RIGHT($K167,2),BE167,0))","v":0},null,{"$f":"+O167*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P167*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q167*KeyAssumptionsPriceControl_FO!AE$15","v":0.19669086},{"$f":"+R167*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S167*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T167*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U167*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V167*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W167*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X167*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,4.4255443500000003E-3,8.8510887000000007E-3,8.8510887000000007E-3,8.8510887000000007E-3,8.8510887000000007E-3,8.8510887000000007E-3,8.8510887000000007E-3,8.8510887000000007E-3]
[null,null,{"$f":"'[3]Capex_FO input'!C168","v":"ROB - Bermad valve replacement program for WP5"},{"$f":"'[3]Capex_FO input'!D168","v":0},{"$f":"'[3]Capex_FO input'!E168","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F168","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G168","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H168","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I168","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K168","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L168","v":45},{"$f":"'[3]Capex_FO input'!M168","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O168","v":3.9E-2},{"$f":"'[3]Capex_FO input'!P168","v":3.9E-2},{"$f":"'[3]Capex_FO input'!Q168","v":3.9E-2},{"$f":"'[3]Capex_FO input'!R168","v":3.9E-2},{"$f":"'[3]Capex_FO input'!S168","v":3.9E-2},{"$f":"'[3]Capex_FO input'!T168","v":4.1000000000000002E-2},{"$f":"'[3]Capex_FO input'!U168","v":4.1000000000000002E-2},{"$f":"'[3]Capex_FO input'!V168","v":4.1000000000000002E-2},{"$f":"'[3]Capex_FO input'!W168","v":4.1000000000000002E-2},{"$f":"'[3]Capex_FO input'!X168","v":4.1000000000000002E-2},null,{"$f":"'[3]Capex_FO input'!Z168","v":0},{"$f":"'[3]Capex_FO input'!AA168","v":0},{"$f":"'[3]Capex_FO input'!AB168","v":0},{"$f":"'[3]Capex_FO input'!AC168","v":0},{"$f":"'[3]Capex_FO input'!AD168","v":0},{"$f":"'[3]Capex_FO input'!AE168","v":0},{"$f":"'[3]Capex_FO input'!AF168","v":0},{"$f":"'[3]Capex_FO input'!AG168","v":0},{"$f":"'[3]Capex_FO input'!AH168","v":0},{"$f":"'[3]Capex_FO input'!AI168","v":0},null,{"$f":"'[3]Capex_FO input'!AK168","v":0},{"$f":"'[3]Capex_FO input'!AL168","v":0},{"$f":"'[3]Capex_FO input'!AM168","v":0},{"$f":"'[3]Capex_FO input'!AN168","v":0},{"$f":"'[3]Capex_FO input'!AO168","v":0},{"$f":"'[3]Capex_FO input'!AP168","v":0},{"$f":"'[3]Capex_FO input'!AQ168","v":0},{"$f":"'[3]Capex_FO input'!AR168","v":0},{"$f":"'[3]Capex_FO input'!AS168","v":0},{"$f":"'[3]Capex_FO input'!AT168","v":0},null,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,null,4.3333333333333331E-4,1.2999999999999999E-3,2.1666666666666666E-3,3.0333333333333332E-3,3.8999999999999998E-3,4.7888888888888885E-3,5.7000000000000002E-3,6.6111111111111119E-3,7.5222222222222218E-3,8.4333333333333343E-3,null,{"$f":"+IF($K168=\"Ongoing\",AV168,IF(RIGHT($K168,2)=RIGHT(BR$39,2),SUM($AV168:AV168),0)+IF(RIGHT(BR$39,2)>RIGHT($K168,2),AV168,0))","v":3.9E-2},{"$f":"+IF($K168=\"Ongoing\",AW168,IF(RIGHT($K168,2)=RIGHT(BS$39,2),SUM($AV168:AW168),0)+IF(RIGHT(BS$39,2)>RIGHT($K168,2),AW168,0))","v":3.9E-2},{"$f":"+IF($K168=\"Ongoing\",AX168,IF(RIGHT($K168,2)=RIGHT(BT$39,2),SUM($AV168:AX168),0)+IF(RIGHT(BT$39,2)>RIGHT($K168,2),AX168,0))","v":3.9E-2},{"$f":"+IF($K168=\"Ongoing\",AY168,IF(RIGHT($K168,2)=RIGHT(BU$39,2),SUM($AV168:AY168),0)+IF(RIGHT(BU$39,2)>RIGHT($K168,2),AY168,0))","v":3.9E-2},{"$f":"+IF($K168=\"Ongoing\",AZ168,IF(RIGHT($K168,2)=RIGHT(BV$39,2),SUM($AV168:AZ168),0)+IF(RIGHT(BV$39,2)>RIGHT($K168,2),AZ168,0))","v":3.9E-2},{"$f":"+IF($K168=\"Ongoing\",BA168,IF(RIGHT($K168,2)=RIGHT(BW$39,2),SUM($AV168:BA168),0)+IF(RIGHT(BW$39,2)>RIGHT($K168,2),BA168,0))","v":4.1000000000000002E-2},{"$f":"+IF($K168=\"Ongoing\",BB168,IF(RIGHT($K168,2)=RIGHT(BX$39,2),SUM($AV168:BB168),0)+IF(RIGHT(BX$39,2)>RIGHT($K168,2),BB168,0))","v":4.1000000000000002E-2},{"$f":"+IF($K168=\"Ongoing\",BC168,IF(RIGHT($K168,2)=RIGHT(BY$39,2),SUM($AV168:BC168),0)+IF(RIGHT(BY$39,2)>RIGHT($K168,2),BC168,0))","v":4.1000000000000002E-2},{"$f":"+IF($K168=\"Ongoing\",BD168,IF(RIGHT($K168,2)=RIGHT(BZ$39,2),SUM($AV168:BD168),0)+IF(RIGHT(BZ$39,2)>RIGHT($K168,2),BD168,0))","v":4.1000000000000002E-2},{"$f":"+IF($K168=\"Ongoing\",BE168,IF(RIGHT($K168,2)=RIGHT(CA$39,2),SUM($AV168:BE168),0)+IF(RIGHT(CA$39,2)>RIGHT($K168,2),BE168,0))","v":4.1000000000000002E-2},null,{"$f":"+O168*KeyAssumptionsPriceControl_FO!AC$15","v":4.0170000000000004E-2},{"$f":"+P168*KeyAssumptionsPriceControl_FO!AD$15","v":4.1375099999999998E-2},{"$f":"+Q168*KeyAssumptionsPriceControl_FO!AE$15","v":4.2616353000000003E-2},{"$f":"+R168*KeyAssumptionsPriceControl_FO!AF$15","v":4.3894843590000003E-2},{"$f":"+S168*KeyAssumptionsPriceControl_FO!AG$15","v":4.5211688897700004E-2},{"$f":"+T168*KeyAssumptionsPriceControl_FO!AH$15","v":4.8956144157689008E-2},{"$f":"+U168*KeyAssumptionsPriceControl_FO!AI$15","v":5.0424828482419679E-2},{"$f":"+V168*KeyAssumptionsPriceControl_FO!AJ$15","v":5.1937573336892272E-2},{"$f":"+W168*KeyAssumptionsPriceControl_FO!AK$15","v":5.3495700536999043E-2},{"$f":"+X168*KeyAssumptionsPriceControl_FO!AL$15","v":5.5100571553109011E-2},null,9.0382500000000014E-4,2.7385897500000001E-3,4.6283974425000004E-3,6.5748993657750009E-3,8.5797963467482505E-3,1.0698572590494504E-2,1.2934644474896949E-2,1.5237798515831468E-2,1.7610047177994022E-2,2.0053463300021453E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C169","v":"ROB - Program to install  bypass/ sluice valves in reticulation "},{"$f":"'[3]Capex_FO input'!D169","v":0},{"$f":"'[3]Capex_FO input'!E169","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F169","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G169","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H169","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I169","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K169","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L169","v":45},{"$f":"'[3]Capex_FO input'!M169","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O169","v":0},{"$f":"'[3]Capex_FO input'!P169","v":0},{"$f":"'[3]Capex_FO input'!Q169","v":0},{"$f":"'[3]Capex_FO input'!R169","v":0.36},{"$f":"'[3]Capex_FO input'!S169","v":0.34499999999999997},{"$f":"'[3]Capex_FO input'!T169","v":0},{"$f":"'[3]Capex_FO input'!U169","v":0},{"$f":"'[3]Capex_FO input'!V169","v":0},{"$f":"'[3]Capex_FO input'!W169","v":0.36},{"$f":"'[3]Capex_FO input'!X169","v":0.38},null,{"$f":"'[3]Capex_FO input'!Z169","v":0},{"$f":"'[3]Capex_FO input'!AA169","v":0},{"$f":"'[3]Capex_FO input'!AB169","v":0},{"$f":"'[3]Capex_FO input'!AC169","v":0},{"$f":"'[3]Capex_FO input'!AD169","v":0},{"$f":"'[3]Capex_FO input'!AE169","v":0},{"$f":"'[3]Capex_FO input'!AF169","v":0},{"$f":"'[3]Capex_FO input'!AG169","v":0},{"$f":"'[3]Capex_FO input'!AH169","v":0},{"$f":"'[3]Capex_FO input'!AI169","v":0},null,{"$f":"'[3]Capex_FO input'!AK169","v":0},{"$f":"'[3]Capex_FO input'!AL169","v":0},{"$f":"'[3]Capex_FO input'!AM169","v":0},{"$f":"'[3]Capex_FO input'!AN169","v":0},{"$f":"'[3]Capex_FO input'!AO169","v":0},{"$f":"'[3]Capex_FO input'!AP169","v":0},{"$f":"'[3]Capex_FO input'!AQ169","v":0},{"$f":"'[3]Capex_FO input'!AR169","v":0},{"$f":"'[3]Capex_FO input'!AS169","v":0},{"$f":"'[3]Capex_FO input'!AT169","v":0},null,0,0,0,0.36,0.34499999999999997,0,0,0,0.36,0.38,null,0,0,0,0,0,0,0,0,0,1.6055555555555552E-2,null,{"$f":"+IF($K169=\"Ongoing\",AV169,IF(RIGHT($K169,2)=RIGHT(BR$39,2),SUM($AV169:AV169),0)+IF(RIGHT(BR$39,2)>RIGHT($K169,2),AV169,0))","v":0},{"$f":"+IF($K169=\"Ongoing\",AW169,IF(RIGHT($K169,2)=RIGHT(BS$39,2),SUM($AV169:AW169),0)+IF(RIGHT(BS$39,2)>RIGHT($K169,2),AW169,0))","v":0},{"$f":"+IF($K169=\"Ongoing\",AX169,IF(RIGHT($K169,2)=RIGHT(BT$39,2),SUM($AV169:AX169),0)+IF(RIGHT(BT$39,2)>RIGHT($K169,2),AX169,0))","v":0},{"$f":"+IF($K169=\"Ongoing\",AY169,IF(RIGHT($K169,2)=RIGHT(BU$39,2),SUM($AV169:AY169),0)+IF(RIGHT(BU$39,2)>RIGHT($K169,2),AY169,0))","v":0},{"$f":"+IF($K169=\"Ongoing\",AZ169,IF(RIGHT($K169,2)=RIGHT(BV$39,2),SUM($AV169:AZ169),0)+IF(RIGHT(BV$39,2)>RIGHT($K169,2),AZ169,0))","v":0},{"$f":"+IF($K169=\"Ongoing\",BA169,IF(RIGHT($K169,2)=RIGHT(BW$39,2),SUM($AV169:BA169),0)+IF(RIGHT(BW$39,2)>RIGHT($K169,2),BA169,0))","v":0},{"$f":"+IF($K169=\"Ongoing\",BB169,IF(RIGHT($K169,2)=RIGHT(BX$39,2),SUM($AV169:BB169),0)+IF(RIGHT(BX$39,2)>RIGHT($K169,2),BB169,0))","v":0},{"$f":"+IF($K169=\"Ongoing\",BC169,IF(RIGHT($K169,2)=RIGHT(BY$39,2),SUM($AV169:BC169),0)+IF(RIGHT(BY$39,2)>RIGHT($K169,2),BC169,0))","v":0},{"$f":"+IF($K169=\"Ongoing\",BD169,IF(RIGHT($K169,2)=RIGHT(BZ$39,2),SUM($AV169:BD169),0)+IF(RIGHT(BZ$39,2)>RIGHT($K169,2),BD169,0))","v":0},{"$f":"+IF($K169=\"Ongoing\",BE169,IF(RIGHT($K169,2)=RIGHT(CA$39,2),SUM($AV169:BE169),0)+IF(RIGHT(CA$39,2)>RIGHT($K169,2),BE169,0))","v":1.4449999999999998},null,{"$f":"+O169*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P169*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q169*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R169*KeyAssumptionsPriceControl_FO!AF$15","v":0.40518317160000006},{"$f":"+S169*KeyAssumptionsPriceControl_FO!AG$15","v":0.39994955563349999},{"$f":"+T169*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U169*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V169*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W169*KeyAssumptionsPriceControl_FO!AK$15","v":0.46971834617852815},{"$f":"+X169*KeyAssumptionsPriceControl_FO!AL$15","v":0.51068822415076642},null,0,0,0,9.1166213610000008E-3,2.723210772375375E-2,3.6230972725507501E-2,3.6230972725507501E-2,3.6230972725507501E-2,4.6799635514524388E-2,6.8858783346933516E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C170","v":0},{"$f":"'[3]Capex_FO input'!D170","v":0},{"$f":"'[3]Capex_FO input'!E170","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F170","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G170","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H170","v":0},{"$f":"'[3]Capex_FO input'!I170","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K170","v":0},{"$f":"'[3]Capex_FO input'!L170","v":0},{"$f":"'[3]Capex_FO input'!M170","v":0},null,{"$f":"'[3]Capex_FO input'!O170","v":0},{"$f":"'[3]Capex_FO input'!P170","v":0},{"$f":"'[3]Capex_FO input'!Q170","v":0},{"$f":"'[3]Capex_FO input'!R170","v":0},{"$f":"'[3]Capex_FO input'!S170","v":0},{"$f":"'[3]Capex_FO input'!T170","v":0},{"$f":"'[3]Capex_FO input'!U170","v":0},{"$f":"'[3]Capex_FO input'!V170","v":0},{"$f":"'[3]Capex_FO input'!W170","v":0},{"$f":"'[3]Capex_FO input'!X170","v":0},null,{"$f":"'[3]Capex_FO input'!Z170","v":0},{"$f":"'[3]Capex_FO input'!AA170","v":0},{"$f":"'[3]Capex_FO input'!AB170","v":0},{"$f":"'[3]Capex_FO input'!AC170","v":0},{"$f":"'[3]Capex_FO input'!AD170","v":0},{"$f":"'[3]Capex_FO input'!AE170","v":0},{"$f":"'[3]Capex_FO input'!AF170","v":0},{"$f":"'[3]Capex_FO input'!AG170","v":0},{"$f":"'[3]Capex_FO input'!AH170","v":0},{"$f":"'[3]Capex_FO input'!AI170","v":0},null,{"$f":"'[3]Capex_FO input'!AK170","v":0},{"$f":"'[3]Capex_FO input'!AL170","v":0},{"$f":"'[3]Capex_FO input'!AM170","v":0},{"$f":"'[3]Capex_FO input'!AN170","v":0},{"$f":"'[3]Capex_FO input'!AO170","v":0},{"$f":"'[3]Capex_FO input'!AP170","v":0},{"$f":"'[3]Capex_FO input'!AQ170","v":0},{"$f":"'[3]Capex_FO input'!AR170","v":0},{"$f":"'[3]Capex_FO input'!AS170","v":0},{"$f":"'[3]Capex_FO input'!AT170","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K170=\"Ongoing\",AV170,IF(RIGHT($K170,2)=RIGHT(BR$39,2),SUM($AV170:AV170),0)+IF(RIGHT(BR$39,2)>RIGHT($K170,2),AV170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",AW170,IF(RIGHT($K170,2)=RIGHT(BS$39,2),SUM($AV170:AW170),0)+IF(RIGHT(BS$39,2)>RIGHT($K170,2),AW170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",AX170,IF(RIGHT($K170,2)=RIGHT(BT$39,2),SUM($AV170:AX170),0)+IF(RIGHT(BT$39,2)>RIGHT($K170,2),AX170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",AY170,IF(RIGHT($K170,2)=RIGHT(BU$39,2),SUM($AV170:AY170),0)+IF(RIGHT(BU$39,2)>RIGHT($K170,2),AY170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",AZ170,IF(RIGHT($K170,2)=RIGHT(BV$39,2),SUM($AV170:AZ170),0)+IF(RIGHT(BV$39,2)>RIGHT($K170,2),AZ170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",BA170,IF(RIGHT($K170,2)=RIGHT(BW$39,2),SUM($AV170:BA170),0)+IF(RIGHT(BW$39,2)>RIGHT($K170,2),BA170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",BB170,IF(RIGHT($K170,2)=RIGHT(BX$39,2),SUM($AV170:BB170),0)+IF(RIGHT(BX$39,2)>RIGHT($K170,2),BB170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",BC170,IF(RIGHT($K170,2)=RIGHT(BY$39,2),SUM($AV170:BC170),0)+IF(RIGHT(BY$39,2)>RIGHT($K170,2),BC170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",BD170,IF(RIGHT($K170,2)=RIGHT(BZ$39,2),SUM($AV170:BD170),0)+IF(RIGHT(BZ$39,2)>RIGHT($K170,2),BD170,0))","v":0},{"$f":"+IF($K170=\"Ongoing\",BE170,IF(RIGHT($K170,2)=RIGHT(CA$39,2),SUM($AV170:BE170),0)+IF(RIGHT(CA$39,2)>RIGHT($K170,2),BE170,0))","v":0},null,{"$f":"+O170*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P170*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q170*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R170*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S170*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T170*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U170*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V170*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W170*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X170*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C171","v":0},{"$f":"'[3]Capex_FO input'!D171","v":0},{"$f":"'[3]Capex_FO input'!E171","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F171","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G171","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H171","v":0},{"$f":"'[3]Capex_FO input'!I171","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K171","v":0},{"$f":"'[3]Capex_FO input'!L171","v":0},{"$f":"'[3]Capex_FO input'!M171","v":0},null,{"$f":"'[3]Capex_FO input'!O171","v":0},{"$f":"'[3]Capex_FO input'!P171","v":0},{"$f":"'[3]Capex_FO input'!Q171","v":0},{"$f":"'[3]Capex_FO input'!R171","v":0},{"$f":"'[3]Capex_FO input'!S171","v":0},{"$f":"'[3]Capex_FO input'!T171","v":0},{"$f":"'[3]Capex_FO input'!U171","v":0},{"$f":"'[3]Capex_FO input'!V171","v":0},{"$f":"'[3]Capex_FO input'!W171","v":0},{"$f":"'[3]Capex_FO input'!X171","v":0},null,{"$f":"'[3]Capex_FO input'!Z171","v":0},{"$f":"'[3]Capex_FO input'!AA171","v":0},{"$f":"'[3]Capex_FO input'!AB171","v":0},{"$f":"'[3]Capex_FO input'!AC171","v":0},{"$f":"'[3]Capex_FO input'!AD171","v":0},{"$f":"'[3]Capex_FO input'!AE171","v":0},{"$f":"'[3]Capex_FO input'!AF171","v":0},{"$f":"'[3]Capex_FO input'!AG171","v":0},{"$f":"'[3]Capex_FO input'!AH171","v":0},{"$f":"'[3]Capex_FO input'!AI171","v":0},null,{"$f":"'[3]Capex_FO input'!AK171","v":0},{"$f":"'[3]Capex_FO input'!AL171","v":0},{"$f":"'[3]Capex_FO input'!AM171","v":0},{"$f":"'[3]Capex_FO input'!AN171","v":0},{"$f":"'[3]Capex_FO input'!AO171","v":0},{"$f":"'[3]Capex_FO input'!AP171","v":0},{"$f":"'[3]Capex_FO input'!AQ171","v":0},{"$f":"'[3]Capex_FO input'!AR171","v":0},{"$f":"'[3]Capex_FO input'!AS171","v":0},{"$f":"'[3]Capex_FO input'!AT171","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K171=\"Ongoing\",AV171,IF(RIGHT($K171,2)=RIGHT(BR$39,2),SUM($AV171:AV171),0)+IF(RIGHT(BR$39,2)>RIGHT($K171,2),AV171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",AW171,IF(RIGHT($K171,2)=RIGHT(BS$39,2),SUM($AV171:AW171),0)+IF(RIGHT(BS$39,2)>RIGHT($K171,2),AW171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",AX171,IF(RIGHT($K171,2)=RIGHT(BT$39,2),SUM($AV171:AX171),0)+IF(RIGHT(BT$39,2)>RIGHT($K171,2),AX171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",AY171,IF(RIGHT($K171,2)=RIGHT(BU$39,2),SUM($AV171:AY171),0)+IF(RIGHT(BU$39,2)>RIGHT($K171,2),AY171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",AZ171,IF(RIGHT($K171,2)=RIGHT(BV$39,2),SUM($AV171:AZ171),0)+IF(RIGHT(BV$39,2)>RIGHT($K171,2),AZ171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",BA171,IF(RIGHT($K171,2)=RIGHT(BW$39,2),SUM($AV171:BA171),0)+IF(RIGHT(BW$39,2)>RIGHT($K171,2),BA171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",BB171,IF(RIGHT($K171,2)=RIGHT(BX$39,2),SUM($AV171:BB171),0)+IF(RIGHT(BX$39,2)>RIGHT($K171,2),BB171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",BC171,IF(RIGHT($K171,2)=RIGHT(BY$39,2),SUM($AV171:BC171),0)+IF(RIGHT(BY$39,2)>RIGHT($K171,2),BC171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",BD171,IF(RIGHT($K171,2)=RIGHT(BZ$39,2),SUM($AV171:BD171),0)+IF(RIGHT(BZ$39,2)>RIGHT($K171,2),BD171,0))","v":0},{"$f":"+IF($K171=\"Ongoing\",BE171,IF(RIGHT($K171,2)=RIGHT(CA$39,2),SUM($AV171:BE171),0)+IF(RIGHT(CA$39,2)>RIGHT($K171,2),BE171,0))","v":0},null,{"$f":"+O171*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P171*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q171*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R171*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S171*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T171*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U171*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V171*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W171*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X171*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C172","v":0},{"$f":"'[3]Capex_FO input'!D172","v":0},{"$f":"'[3]Capex_FO input'!E172","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F172","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G172","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H172","v":0},{"$f":"'[3]Capex_FO input'!I172","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K172","v":0},{"$f":"'[3]Capex_FO input'!L172","v":0},{"$f":"'[3]Capex_FO input'!M172","v":0},null,{"$f":"'[3]Capex_FO input'!O172","v":0},{"$f":"'[3]Capex_FO input'!P172","v":0},{"$f":"'[3]Capex_FO input'!Q172","v":0},{"$f":"'[3]Capex_FO input'!R172","v":0},{"$f":"'[3]Capex_FO input'!S172","v":0},{"$f":"'[3]Capex_FO input'!T172","v":0},{"$f":"'[3]Capex_FO input'!U172","v":0},{"$f":"'[3]Capex_FO input'!V172","v":0},{"$f":"'[3]Capex_FO input'!W172","v":0},{"$f":"'[3]Capex_FO input'!X172","v":0},null,{"$f":"'[3]Capex_FO input'!Z172","v":0},{"$f":"'[3]Capex_FO input'!AA172","v":0},{"$f":"'[3]Capex_FO input'!AB172","v":0},{"$f":"'[3]Capex_FO input'!AC172","v":0},{"$f":"'[3]Capex_FO input'!AD172","v":0},{"$f":"'[3]Capex_FO input'!AE172","v":0},{"$f":"'[3]Capex_FO input'!AF172","v":0},{"$f":"'[3]Capex_FO input'!AG172","v":0},{"$f":"'[3]Capex_FO input'!AH172","v":0},{"$f":"'[3]Capex_FO input'!AI172","v":0},null,{"$f":"'[3]Capex_FO input'!AK172","v":0},{"$f":"'[3]Capex_FO input'!AL172","v":0},{"$f":"'[3]Capex_FO input'!AM172","v":0},{"$f":"'[3]Capex_FO input'!AN172","v":0},{"$f":"'[3]Capex_FO input'!AO172","v":0},{"$f":"'[3]Capex_FO input'!AP172","v":0},{"$f":"'[3]Capex_FO input'!AQ172","v":0},{"$f":"'[3]Capex_FO input'!AR172","v":0},{"$f":"'[3]Capex_FO input'!AS172","v":0},{"$f":"'[3]Capex_FO input'!AT172","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K172=\"Ongoing\",AV172,IF(RIGHT($K172,2)=RIGHT(BR$39,2),SUM($AV172:AV172),0)+IF(RIGHT(BR$39,2)>RIGHT($K172,2),AV172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",AW172,IF(RIGHT($K172,2)=RIGHT(BS$39,2),SUM($AV172:AW172),0)+IF(RIGHT(BS$39,2)>RIGHT($K172,2),AW172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",AX172,IF(RIGHT($K172,2)=RIGHT(BT$39,2),SUM($AV172:AX172),0)+IF(RIGHT(BT$39,2)>RIGHT($K172,2),AX172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",AY172,IF(RIGHT($K172,2)=RIGHT(BU$39,2),SUM($AV172:AY172),0)+IF(RIGHT(BU$39,2)>RIGHT($K172,2),AY172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",AZ172,IF(RIGHT($K172,2)=RIGHT(BV$39,2),SUM($AV172:AZ172),0)+IF(RIGHT(BV$39,2)>RIGHT($K172,2),AZ172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",BA172,IF(RIGHT($K172,2)=RIGHT(BW$39,2),SUM($AV172:BA172),0)+IF(RIGHT(BW$39,2)>RIGHT($K172,2),BA172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",BB172,IF(RIGHT($K172,2)=RIGHT(BX$39,2),SUM($AV172:BB172),0)+IF(RIGHT(BX$39,2)>RIGHT($K172,2),BB172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",BC172,IF(RIGHT($K172,2)=RIGHT(BY$39,2),SUM($AV172:BC172),0)+IF(RIGHT(BY$39,2)>RIGHT($K172,2),BC172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",BD172,IF(RIGHT($K172,2)=RIGHT(BZ$39,2),SUM($AV172:BD172),0)+IF(RIGHT(BZ$39,2)>RIGHT($K172,2),BD172,0))","v":0},{"$f":"+IF($K172=\"Ongoing\",BE172,IF(RIGHT($K172,2)=RIGHT(CA$39,2),SUM($AV172:BE172),0)+IF(RIGHT(CA$39,2)>RIGHT($K172,2),BE172,0))","v":0},null,{"$f":"+O172*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P172*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q172*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R172*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S172*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T172*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U172*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V172*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W172*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X172*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C173","v":0},{"$f":"'[3]Capex_FO input'!D173","v":0},{"$f":"'[3]Capex_FO input'!E173","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F173","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G173","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H173","v":0},{"$f":"'[3]Capex_FO input'!I173","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K173","v":0},{"$f":"'[3]Capex_FO input'!L173","v":0},{"$f":"'[3]Capex_FO input'!M173","v":0},null,{"$f":"'[3]Capex_FO input'!O173","v":0},{"$f":"'[3]Capex_FO input'!P173","v":0},{"$f":"'[3]Capex_FO input'!Q173","v":0},{"$f":"'[3]Capex_FO input'!R173","v":0},{"$f":"'[3]Capex_FO input'!S173","v":0},{"$f":"'[3]Capex_FO input'!T173","v":0},{"$f":"'[3]Capex_FO input'!U173","v":0},{"$f":"'[3]Capex_FO input'!V173","v":0},{"$f":"'[3]Capex_FO input'!W173","v":0},{"$f":"'[3]Capex_FO input'!X173","v":0},null,{"$f":"'[3]Capex_FO input'!Z173","v":0},{"$f":"'[3]Capex_FO input'!AA173","v":0},{"$f":"'[3]Capex_FO input'!AB173","v":0},{"$f":"'[3]Capex_FO input'!AC173","v":0},{"$f":"'[3]Capex_FO input'!AD173","v":0},{"$f":"'[3]Capex_FO input'!AE173","v":0},{"$f":"'[3]Capex_FO input'!AF173","v":0},{"$f":"'[3]Capex_FO input'!AG173","v":0},{"$f":"'[3]Capex_FO input'!AH173","v":0},{"$f":"'[3]Capex_FO input'!AI173","v":0},null,{"$f":"'[3]Capex_FO input'!AK173","v":0},{"$f":"'[3]Capex_FO input'!AL173","v":0},{"$f":"'[3]Capex_FO input'!AM173","v":0},{"$f":"'[3]Capex_FO input'!AN173","v":0},{"$f":"'[3]Capex_FO input'!AO173","v":0},{"$f":"'[3]Capex_FO input'!AP173","v":0},{"$f":"'[3]Capex_FO input'!AQ173","v":0},{"$f":"'[3]Capex_FO input'!AR173","v":0},{"$f":"'[3]Capex_FO input'!AS173","v":0},{"$f":"'[3]Capex_FO input'!AT173","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K173=\"Ongoing\",AV173,IF(RIGHT($K173,2)=RIGHT(BR$39,2),SUM($AV173:AV173),0)+IF(RIGHT(BR$39,2)>RIGHT($K173,2),AV173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",AW173,IF(RIGHT($K173,2)=RIGHT(BS$39,2),SUM($AV173:AW173),0)+IF(RIGHT(BS$39,2)>RIGHT($K173,2),AW173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",AX173,IF(RIGHT($K173,2)=RIGHT(BT$39,2),SUM($AV173:AX173),0)+IF(RIGHT(BT$39,2)>RIGHT($K173,2),AX173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",AY173,IF(RIGHT($K173,2)=RIGHT(BU$39,2),SUM($AV173:AY173),0)+IF(RIGHT(BU$39,2)>RIGHT($K173,2),AY173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",AZ173,IF(RIGHT($K173,2)=RIGHT(BV$39,2),SUM($AV173:AZ173),0)+IF(RIGHT(BV$39,2)>RIGHT($K173,2),AZ173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",BA173,IF(RIGHT($K173,2)=RIGHT(BW$39,2),SUM($AV173:BA173),0)+IF(RIGHT(BW$39,2)>RIGHT($K173,2),BA173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",BB173,IF(RIGHT($K173,2)=RIGHT(BX$39,2),SUM($AV173:BB173),0)+IF(RIGHT(BX$39,2)>RIGHT($K173,2),BB173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",BC173,IF(RIGHT($K173,2)=RIGHT(BY$39,2),SUM($AV173:BC173),0)+IF(RIGHT(BY$39,2)>RIGHT($K173,2),BC173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",BD173,IF(RIGHT($K173,2)=RIGHT(BZ$39,2),SUM($AV173:BD173),0)+IF(RIGHT(BZ$39,2)>RIGHT($K173,2),BD173,0))","v":0},{"$f":"+IF($K173=\"Ongoing\",BE173,IF(RIGHT($K173,2)=RIGHT(CA$39,2),SUM($AV173:BE173),0)+IF(RIGHT(CA$39,2)>RIGHT($K173,2),BE173,0))","v":0},null,{"$f":"+O173*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P173*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q173*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R173*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S173*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T173*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U173*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V173*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W173*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X173*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C174","v":0},{"$f":"'[3]Capex_FO input'!D174","v":0},{"$f":"'[3]Capex_FO input'!E174","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F174","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G174","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H174","v":0},{"$f":"'[3]Capex_FO input'!I174","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K174","v":0},{"$f":"'[3]Capex_FO input'!L174","v":0},{"$f":"'[3]Capex_FO input'!M174","v":0},null,{"$f":"'[3]Capex_FO input'!O174","v":0},{"$f":"'[3]Capex_FO input'!P174","v":0},{"$f":"'[3]Capex_FO input'!Q174","v":0},{"$f":"'[3]Capex_FO input'!R174","v":0},{"$f":"'[3]Capex_FO input'!S174","v":0},{"$f":"'[3]Capex_FO input'!T174","v":0},{"$f":"'[3]Capex_FO input'!U174","v":0},{"$f":"'[3]Capex_FO input'!V174","v":0},{"$f":"'[3]Capex_FO input'!W174","v":0},{"$f":"'[3]Capex_FO input'!X174","v":0},null,{"$f":"'[3]Capex_FO input'!Z174","v":0},{"$f":"'[3]Capex_FO input'!AA174","v":0},{"$f":"'[3]Capex_FO input'!AB174","v":0},{"$f":"'[3]Capex_FO input'!AC174","v":0},{"$f":"'[3]Capex_FO input'!AD174","v":0},{"$f":"'[3]Capex_FO input'!AE174","v":0},{"$f":"'[3]Capex_FO input'!AF174","v":0},{"$f":"'[3]Capex_FO input'!AG174","v":0},{"$f":"'[3]Capex_FO input'!AH174","v":0},{"$f":"'[3]Capex_FO input'!AI174","v":0},null,{"$f":"'[3]Capex_FO input'!AK174","v":0},{"$f":"'[3]Capex_FO input'!AL174","v":0},{"$f":"'[3]Capex_FO input'!AM174","v":0},{"$f":"'[3]Capex_FO input'!AN174","v":0},{"$f":"'[3]Capex_FO input'!AO174","v":0},{"$f":"'[3]Capex_FO input'!AP174","v":0},{"$f":"'[3]Capex_FO input'!AQ174","v":0},{"$f":"'[3]Capex_FO input'!AR174","v":0},{"$f":"'[3]Capex_FO input'!AS174","v":0},{"$f":"'[3]Capex_FO input'!AT174","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K174=\"Ongoing\",AV174,IF(RIGHT($K174,2)=RIGHT(BR$39,2),SUM($AV174:AV174),0)+IF(RIGHT(BR$39,2)>RIGHT($K174,2),AV174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",AW174,IF(RIGHT($K174,2)=RIGHT(BS$39,2),SUM($AV174:AW174),0)+IF(RIGHT(BS$39,2)>RIGHT($K174,2),AW174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",AX174,IF(RIGHT($K174,2)=RIGHT(BT$39,2),SUM($AV174:AX174),0)+IF(RIGHT(BT$39,2)>RIGHT($K174,2),AX174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",AY174,IF(RIGHT($K174,2)=RIGHT(BU$39,2),SUM($AV174:AY174),0)+IF(RIGHT(BU$39,2)>RIGHT($K174,2),AY174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",AZ174,IF(RIGHT($K174,2)=RIGHT(BV$39,2),SUM($AV174:AZ174),0)+IF(RIGHT(BV$39,2)>RIGHT($K174,2),AZ174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",BA174,IF(RIGHT($K174,2)=RIGHT(BW$39,2),SUM($AV174:BA174),0)+IF(RIGHT(BW$39,2)>RIGHT($K174,2),BA174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",BB174,IF(RIGHT($K174,2)=RIGHT(BX$39,2),SUM($AV174:BB174),0)+IF(RIGHT(BX$39,2)>RIGHT($K174,2),BB174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",BC174,IF(RIGHT($K174,2)=RIGHT(BY$39,2),SUM($AV174:BC174),0)+IF(RIGHT(BY$39,2)>RIGHT($K174,2),BC174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",BD174,IF(RIGHT($K174,2)=RIGHT(BZ$39,2),SUM($AV174:BD174),0)+IF(RIGHT(BZ$39,2)>RIGHT($K174,2),BD174,0))","v":0},{"$f":"+IF($K174=\"Ongoing\",BE174,IF(RIGHT($K174,2)=RIGHT(CA$39,2),SUM($AV174:BE174),0)+IF(RIGHT(CA$39,2)>RIGHT($K174,2),BE174,0))","v":0},null,{"$f":"+O174*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P174*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q174*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R174*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S174*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T174*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U174*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V174*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W174*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X174*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C175","v":0},{"$f":"'[3]Capex_FO input'!D175","v":0},{"$f":"'[3]Capex_FO input'!E175","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F175","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G175","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H175","v":0},{"$f":"'[3]Capex_FO input'!I175","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K175","v":0},{"$f":"'[3]Capex_FO input'!L175","v":0},{"$f":"'[3]Capex_FO input'!M175","v":0},null,{"$f":"'[3]Capex_FO input'!O175","v":0},{"$f":"'[3]Capex_FO input'!P175","v":0},{"$f":"'[3]Capex_FO input'!Q175","v":0},{"$f":"'[3]Capex_FO input'!R175","v":0},{"$f":"'[3]Capex_FO input'!S175","v":0},{"$f":"'[3]Capex_FO input'!T175","v":0},{"$f":"'[3]Capex_FO input'!U175","v":0},{"$f":"'[3]Capex_FO input'!V175","v":0},{"$f":"'[3]Capex_FO input'!W175","v":0},{"$f":"'[3]Capex_FO input'!X175","v":0},null,{"$f":"'[3]Capex_FO input'!Z175","v":0},{"$f":"'[3]Capex_FO input'!AA175","v":0},{"$f":"'[3]Capex_FO input'!AB175","v":0},{"$f":"'[3]Capex_FO input'!AC175","v":0},{"$f":"'[3]Capex_FO input'!AD175","v":0},{"$f":"'[3]Capex_FO input'!AE175","v":0},{"$f":"'[3]Capex_FO input'!AF175","v":0},{"$f":"'[3]Capex_FO input'!AG175","v":0},{"$f":"'[3]Capex_FO input'!AH175","v":0},{"$f":"'[3]Capex_FO input'!AI175","v":0},null,{"$f":"'[3]Capex_FO input'!AK175","v":0},{"$f":"'[3]Capex_FO input'!AL175","v":0},{"$f":"'[3]Capex_FO input'!AM175","v":0},{"$f":"'[3]Capex_FO input'!AN175","v":0},{"$f":"'[3]Capex_FO input'!AO175","v":0},{"$f":"'[3]Capex_FO input'!AP175","v":0},{"$f":"'[3]Capex_FO input'!AQ175","v":0},{"$f":"'[3]Capex_FO input'!AR175","v":0},{"$f":"'[3]Capex_FO input'!AS175","v":0},{"$f":"'[3]Capex_FO input'!AT175","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K175=\"Ongoing\",AV175,IF(RIGHT($K175,2)=RIGHT(BR$39,2),SUM($AV175:AV175),0)+IF(RIGHT(BR$39,2)>RIGHT($K175,2),AV175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",AW175,IF(RIGHT($K175,2)=RIGHT(BS$39,2),SUM($AV175:AW175),0)+IF(RIGHT(BS$39,2)>RIGHT($K175,2),AW175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",AX175,IF(RIGHT($K175,2)=RIGHT(BT$39,2),SUM($AV175:AX175),0)+IF(RIGHT(BT$39,2)>RIGHT($K175,2),AX175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",AY175,IF(RIGHT($K175,2)=RIGHT(BU$39,2),SUM($AV175:AY175),0)+IF(RIGHT(BU$39,2)>RIGHT($K175,2),AY175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",AZ175,IF(RIGHT($K175,2)=RIGHT(BV$39,2),SUM($AV175:AZ175),0)+IF(RIGHT(BV$39,2)>RIGHT($K175,2),AZ175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",BA175,IF(RIGHT($K175,2)=RIGHT(BW$39,2),SUM($AV175:BA175),0)+IF(RIGHT(BW$39,2)>RIGHT($K175,2),BA175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",BB175,IF(RIGHT($K175,2)=RIGHT(BX$39,2),SUM($AV175:BB175),0)+IF(RIGHT(BX$39,2)>RIGHT($K175,2),BB175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",BC175,IF(RIGHT($K175,2)=RIGHT(BY$39,2),SUM($AV175:BC175),0)+IF(RIGHT(BY$39,2)>RIGHT($K175,2),BC175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",BD175,IF(RIGHT($K175,2)=RIGHT(BZ$39,2),SUM($AV175:BD175),0)+IF(RIGHT(BZ$39,2)>RIGHT($K175,2),BD175,0))","v":0},{"$f":"+IF($K175=\"Ongoing\",BE175,IF(RIGHT($K175,2)=RIGHT(CA$39,2),SUM($AV175:BE175),0)+IF(RIGHT(CA$39,2)>RIGHT($K175,2),BE175,0))","v":0},null,{"$f":"+O175*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P175*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q175*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R175*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S175*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T175*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U175*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V175*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W175*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X175*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C176","v":0},{"$f":"'[3]Capex_FO input'!D176","v":0},{"$f":"'[3]Capex_FO input'!E176","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F176","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G176","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H176","v":0},{"$f":"'[3]Capex_FO input'!I176","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K176","v":0},{"$f":"'[3]Capex_FO input'!L176","v":0},{"$f":"'[3]Capex_FO input'!M176","v":0},null,{"$f":"'[3]Capex_FO input'!O176","v":0},{"$f":"'[3]Capex_FO input'!P176","v":0},{"$f":"'[3]Capex_FO input'!Q176","v":0},{"$f":"'[3]Capex_FO input'!R176","v":0},{"$f":"'[3]Capex_FO input'!S176","v":0},{"$f":"'[3]Capex_FO input'!T176","v":0},{"$f":"'[3]Capex_FO input'!U176","v":0},{"$f":"'[3]Capex_FO input'!V176","v":0},{"$f":"'[3]Capex_FO input'!W176","v":0},{"$f":"'[3]Capex_FO input'!X176","v":0},null,{"$f":"'[3]Capex_FO input'!Z176","v":0},{"$f":"'[3]Capex_FO input'!AA176","v":0},{"$f":"'[3]Capex_FO input'!AB176","v":0},{"$f":"'[3]Capex_FO input'!AC176","v":0},{"$f":"'[3]Capex_FO input'!AD176","v":0},{"$f":"'[3]Capex_FO input'!AE176","v":0},{"$f":"'[3]Capex_FO input'!AF176","v":0},{"$f":"'[3]Capex_FO input'!AG176","v":0},{"$f":"'[3]Capex_FO input'!AH176","v":0},{"$f":"'[3]Capex_FO input'!AI176","v":0},null,{"$f":"'[3]Capex_FO input'!AK176","v":0},{"$f":"'[3]Capex_FO input'!AL176","v":0},{"$f":"'[3]Capex_FO input'!AM176","v":0},{"$f":"'[3]Capex_FO input'!AN176","v":0},{"$f":"'[3]Capex_FO input'!AO176","v":0},{"$f":"'[3]Capex_FO input'!AP176","v":0},{"$f":"'[3]Capex_FO input'!AQ176","v":0},{"$f":"'[3]Capex_FO input'!AR176","v":0},{"$f":"'[3]Capex_FO input'!AS176","v":0},{"$f":"'[3]Capex_FO input'!AT176","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K176=\"Ongoing\",AV176,IF(RIGHT($K176,2)=RIGHT(BR$39,2),SUM($AV176:AV176),0)+IF(RIGHT(BR$39,2)>RIGHT($K176,2),AV176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",AW176,IF(RIGHT($K176,2)=RIGHT(BS$39,2),SUM($AV176:AW176),0)+IF(RIGHT(BS$39,2)>RIGHT($K176,2),AW176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",AX176,IF(RIGHT($K176,2)=RIGHT(BT$39,2),SUM($AV176:AX176),0)+IF(RIGHT(BT$39,2)>RIGHT($K176,2),AX176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",AY176,IF(RIGHT($K176,2)=RIGHT(BU$39,2),SUM($AV176:AY176),0)+IF(RIGHT(BU$39,2)>RIGHT($K176,2),AY176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",AZ176,IF(RIGHT($K176,2)=RIGHT(BV$39,2),SUM($AV176:AZ176),0)+IF(RIGHT(BV$39,2)>RIGHT($K176,2),AZ176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",BA176,IF(RIGHT($K176,2)=RIGHT(BW$39,2),SUM($AV176:BA176),0)+IF(RIGHT(BW$39,2)>RIGHT($K176,2),BA176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",BB176,IF(RIGHT($K176,2)=RIGHT(BX$39,2),SUM($AV176:BB176),0)+IF(RIGHT(BX$39,2)>RIGHT($K176,2),BB176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",BC176,IF(RIGHT($K176,2)=RIGHT(BY$39,2),SUM($AV176:BC176),0)+IF(RIGHT(BY$39,2)>RIGHT($K176,2),BC176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",BD176,IF(RIGHT($K176,2)=RIGHT(BZ$39,2),SUM($AV176:BD176),0)+IF(RIGHT(BZ$39,2)>RIGHT($K176,2),BD176,0))","v":0},{"$f":"+IF($K176=\"Ongoing\",BE176,IF(RIGHT($K176,2)=RIGHT(CA$39,2),SUM($AV176:BE176),0)+IF(RIGHT(CA$39,2)>RIGHT($K176,2),BE176,0))","v":0},null,{"$f":"+O176*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P176*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q176*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R176*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S176*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T176*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U176*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V176*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W176*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X176*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C177","v":0},{"$f":"'[3]Capex_FO input'!D177","v":0},{"$f":"'[3]Capex_FO input'!E177","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F177","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G177","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H177","v":0},{"$f":"'[3]Capex_FO input'!I177","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K177","v":0},{"$f":"'[3]Capex_FO input'!L177","v":0},{"$f":"'[3]Capex_FO input'!M177","v":0},null,{"$f":"'[3]Capex_FO input'!O177","v":0},{"$f":"'[3]Capex_FO input'!P177","v":0},{"$f":"'[3]Capex_FO input'!Q177","v":0},{"$f":"'[3]Capex_FO input'!R177","v":0},{"$f":"'[3]Capex_FO input'!S177","v":0},{"$f":"'[3]Capex_FO input'!T177","v":0},{"$f":"'[3]Capex_FO input'!U177","v":0},{"$f":"'[3]Capex_FO input'!V177","v":0},{"$f":"'[3]Capex_FO input'!W177","v":0},{"$f":"'[3]Capex_FO input'!X177","v":0},null,{"$f":"'[3]Capex_FO input'!Z177","v":0},{"$f":"'[3]Capex_FO input'!AA177","v":0},{"$f":"'[3]Capex_FO input'!AB177","v":0},{"$f":"'[3]Capex_FO input'!AC177","v":0},{"$f":"'[3]Capex_FO input'!AD177","v":0},{"$f":"'[3]Capex_FO input'!AE177","v":0},{"$f":"'[3]Capex_FO input'!AF177","v":0},{"$f":"'[3]Capex_FO input'!AG177","v":0},{"$f":"'[3]Capex_FO input'!AH177","v":0},{"$f":"'[3]Capex_FO input'!AI177","v":0},null,{"$f":"'[3]Capex_FO input'!AK177","v":0},{"$f":"'[3]Capex_FO input'!AL177","v":0},{"$f":"'[3]Capex_FO input'!AM177","v":0},{"$f":"'[3]Capex_FO input'!AN177","v":0},{"$f":"'[3]Capex_FO input'!AO177","v":0},{"$f":"'[3]Capex_FO input'!AP177","v":0},{"$f":"'[3]Capex_FO input'!AQ177","v":0},{"$f":"'[3]Capex_FO input'!AR177","v":0},{"$f":"'[3]Capex_FO input'!AS177","v":0},{"$f":"'[3]Capex_FO input'!AT177","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K177=\"Ongoing\",AV177,IF(RIGHT($K177,2)=RIGHT(BR$39,2),SUM($AV177:AV177),0)+IF(RIGHT(BR$39,2)>RIGHT($K177,2),AV177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",AW177,IF(RIGHT($K177,2)=RIGHT(BS$39,2),SUM($AV177:AW177),0)+IF(RIGHT(BS$39,2)>RIGHT($K177,2),AW177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",AX177,IF(RIGHT($K177,2)=RIGHT(BT$39,2),SUM($AV177:AX177),0)+IF(RIGHT(BT$39,2)>RIGHT($K177,2),AX177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",AY177,IF(RIGHT($K177,2)=RIGHT(BU$39,2),SUM($AV177:AY177),0)+IF(RIGHT(BU$39,2)>RIGHT($K177,2),AY177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",AZ177,IF(RIGHT($K177,2)=RIGHT(BV$39,2),SUM($AV177:AZ177),0)+IF(RIGHT(BV$39,2)>RIGHT($K177,2),AZ177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",BA177,IF(RIGHT($K177,2)=RIGHT(BW$39,2),SUM($AV177:BA177),0)+IF(RIGHT(BW$39,2)>RIGHT($K177,2),BA177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",BB177,IF(RIGHT($K177,2)=RIGHT(BX$39,2),SUM($AV177:BB177),0)+IF(RIGHT(BX$39,2)>RIGHT($K177,2),BB177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",BC177,IF(RIGHT($K177,2)=RIGHT(BY$39,2),SUM($AV177:BC177),0)+IF(RIGHT(BY$39,2)>RIGHT($K177,2),BC177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",BD177,IF(RIGHT($K177,2)=RIGHT(BZ$39,2),SUM($AV177:BD177),0)+IF(RIGHT(BZ$39,2)>RIGHT($K177,2),BD177,0))","v":0},{"$f":"+IF($K177=\"Ongoing\",BE177,IF(RIGHT($K177,2)=RIGHT(CA$39,2),SUM($AV177:BE177),0)+IF(RIGHT(CA$39,2)>RIGHT($K177,2),BE177,0))","v":0},null,{"$f":"+O177*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P177*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q177*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R177*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S177*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T177*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U177*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V177*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W177*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X177*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C178","v":0},{"$f":"'[3]Capex_FO input'!D178","v":0},{"$f":"'[3]Capex_FO input'!E178","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F178","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G178","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H178","v":0},{"$f":"'[3]Capex_FO input'!I178","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K178","v":0},{"$f":"'[3]Capex_FO input'!L178","v":0},{"$f":"'[3]Capex_FO input'!M178","v":0},null,{"$f":"'[3]Capex_FO input'!O178","v":0},{"$f":"'[3]Capex_FO input'!P178","v":0},{"$f":"'[3]Capex_FO input'!Q178","v":0},{"$f":"'[3]Capex_FO input'!R178","v":0},{"$f":"'[3]Capex_FO input'!S178","v":0},{"$f":"'[3]Capex_FO input'!T178","v":0},{"$f":"'[3]Capex_FO input'!U178","v":0},{"$f":"'[3]Capex_FO input'!V178","v":0},{"$f":"'[3]Capex_FO input'!W178","v":0},{"$f":"'[3]Capex_FO input'!X178","v":0},null,{"$f":"'[3]Capex_FO input'!Z178","v":0},{"$f":"'[3]Capex_FO input'!AA178","v":0},{"$f":"'[3]Capex_FO input'!AB178","v":0},{"$f":"'[3]Capex_FO input'!AC178","v":0},{"$f":"'[3]Capex_FO input'!AD178","v":0},{"$f":"'[3]Capex_FO input'!AE178","v":0},{"$f":"'[3]Capex_FO input'!AF178","v":0},{"$f":"'[3]Capex_FO input'!AG178","v":0},{"$f":"'[3]Capex_FO input'!AH178","v":0},{"$f":"'[3]Capex_FO input'!AI178","v":0},null,{"$f":"'[3]Capex_FO input'!AK178","v":0},{"$f":"'[3]Capex_FO input'!AL178","v":0},{"$f":"'[3]Capex_FO input'!AM178","v":0},{"$f":"'[3]Capex_FO input'!AN178","v":0},{"$f":"'[3]Capex_FO input'!AO178","v":0},{"$f":"'[3]Capex_FO input'!AP178","v":0},{"$f":"'[3]Capex_FO input'!AQ178","v":0},{"$f":"'[3]Capex_FO input'!AR178","v":0},{"$f":"'[3]Capex_FO input'!AS178","v":0},{"$f":"'[3]Capex_FO input'!AT178","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K178=\"Ongoing\",AV178,IF(RIGHT($K178,2)=RIGHT(BR$39,2),SUM($AV178:AV178),0)+IF(RIGHT(BR$39,2)>RIGHT($K178,2),AV178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",AW178,IF(RIGHT($K178,2)=RIGHT(BS$39,2),SUM($AV178:AW178),0)+IF(RIGHT(BS$39,2)>RIGHT($K178,2),AW178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",AX178,IF(RIGHT($K178,2)=RIGHT(BT$39,2),SUM($AV178:AX178),0)+IF(RIGHT(BT$39,2)>RIGHT($K178,2),AX178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",AY178,IF(RIGHT($K178,2)=RIGHT(BU$39,2),SUM($AV178:AY178),0)+IF(RIGHT(BU$39,2)>RIGHT($K178,2),AY178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",AZ178,IF(RIGHT($K178,2)=RIGHT(BV$39,2),SUM($AV178:AZ178),0)+IF(RIGHT(BV$39,2)>RIGHT($K178,2),AZ178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",BA178,IF(RIGHT($K178,2)=RIGHT(BW$39,2),SUM($AV178:BA178),0)+IF(RIGHT(BW$39,2)>RIGHT($K178,2),BA178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",BB178,IF(RIGHT($K178,2)=RIGHT(BX$39,2),SUM($AV178:BB178),0)+IF(RIGHT(BX$39,2)>RIGHT($K178,2),BB178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",BC178,IF(RIGHT($K178,2)=RIGHT(BY$39,2),SUM($AV178:BC178),0)+IF(RIGHT(BY$39,2)>RIGHT($K178,2),BC178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",BD178,IF(RIGHT($K178,2)=RIGHT(BZ$39,2),SUM($AV178:BD178),0)+IF(RIGHT(BZ$39,2)>RIGHT($K178,2),BD178,0))","v":0},{"$f":"+IF($K178=\"Ongoing\",BE178,IF(RIGHT($K178,2)=RIGHT(CA$39,2),SUM($AV178:BE178),0)+IF(RIGHT(CA$39,2)>RIGHT($K178,2),BE178,0))","v":0},null,{"$f":"+O178*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P178*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q178*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R178*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S178*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T178*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U178*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V178*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W178*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X178*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C179","v":0},{"$f":"'[3]Capex_FO input'!D179","v":0},{"$f":"'[3]Capex_FO input'!E179","v":0},{"$f":"'[3]Capex_FO input'!F179","v":0},{"$f":"'[3]Capex_FO input'!G179","v":0},{"$f":"'[3]Capex_FO input'!H179","v":0},{"$f":"'[3]Capex_FO input'!I179","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K179","v":0},{"$f":"'[3]Capex_FO input'!L179","v":0},{"$f":"'[3]Capex_FO input'!M179","v":0},null,{"$f":"'[3]Capex_FO input'!O179","v":0},{"$f":"'[3]Capex_FO input'!P179","v":0},{"$f":"'[3]Capex_FO input'!Q179","v":0},{"$f":"'[3]Capex_FO input'!R179","v":0},{"$f":"'[3]Capex_FO input'!S179","v":0},{"$f":"'[3]Capex_FO input'!T179","v":0},{"$f":"'[3]Capex_FO input'!U179","v":0},{"$f":"'[3]Capex_FO input'!V179","v":0},{"$f":"'[3]Capex_FO input'!W179","v":0},{"$f":"'[3]Capex_FO input'!X179","v":0},null,{"$f":"'[3]Capex_FO input'!Z179","v":0},{"$f":"'[3]Capex_FO input'!AA179","v":0},{"$f":"'[3]Capex_FO input'!AB179","v":0},{"$f":"'[3]Capex_FO input'!AC179","v":0},{"$f":"'[3]Capex_FO input'!AD179","v":0},{"$f":"'[3]Capex_FO input'!AE179","v":0},{"$f":"'[3]Capex_FO input'!AF179","v":0},{"$f":"'[3]Capex_FO input'!AG179","v":0},{"$f":"'[3]Capex_FO input'!AH179","v":0},{"$f":"'[3]Capex_FO input'!AI179","v":0},null,{"$f":"'[3]Capex_FO input'!AK179","v":0},{"$f":"'[3]Capex_FO input'!AL179","v":0},{"$f":"'[3]Capex_FO input'!AM179","v":0},{"$f":"'[3]Capex_FO input'!AN179","v":0},{"$f":"'[3]Capex_FO input'!AO179","v":0},{"$f":"'[3]Capex_FO input'!AP179","v":0},{"$f":"'[3]Capex_FO input'!AQ179","v":0},{"$f":"'[3]Capex_FO input'!AR179","v":0},{"$f":"'[3]Capex_FO input'!AS179","v":0},{"$f":"'[3]Capex_FO input'!AT179","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K179=\"Ongoing\",AV179,IF(RIGHT($K179,2)=RIGHT(BR$39,2),SUM($AV179:AV179),0)+IF(RIGHT(BR$39,2)>RIGHT($K179,2),AV179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",AW179,IF(RIGHT($K179,2)=RIGHT(BS$39,2),SUM($AV179:AW179),0)+IF(RIGHT(BS$39,2)>RIGHT($K179,2),AW179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",AX179,IF(RIGHT($K179,2)=RIGHT(BT$39,2),SUM($AV179:AX179),0)+IF(RIGHT(BT$39,2)>RIGHT($K179,2),AX179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",AY179,IF(RIGHT($K179,2)=RIGHT(BU$39,2),SUM($AV179:AY179),0)+IF(RIGHT(BU$39,2)>RIGHT($K179,2),AY179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",AZ179,IF(RIGHT($K179,2)=RIGHT(BV$39,2),SUM($AV179:AZ179),0)+IF(RIGHT(BV$39,2)>RIGHT($K179,2),AZ179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",BA179,IF(RIGHT($K179,2)=RIGHT(BW$39,2),SUM($AV179:BA179),0)+IF(RIGHT(BW$39,2)>RIGHT($K179,2),BA179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",BB179,IF(RIGHT($K179,2)=RIGHT(BX$39,2),SUM($AV179:BB179),0)+IF(RIGHT(BX$39,2)>RIGHT($K179,2),BB179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",BC179,IF(RIGHT($K179,2)=RIGHT(BY$39,2),SUM($AV179:BC179),0)+IF(RIGHT(BY$39,2)>RIGHT($K179,2),BC179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",BD179,IF(RIGHT($K179,2)=RIGHT(BZ$39,2),SUM($AV179:BD179),0)+IF(RIGHT(BZ$39,2)>RIGHT($K179,2),BD179,0))","v":0},{"$f":"+IF($K179=\"Ongoing\",BE179,IF(RIGHT($K179,2)=RIGHT(CA$39,2),SUM($AV179:BE179),0)+IF(RIGHT(CA$39,2)>RIGHT($K179,2),BE179,0))","v":0},null,{"$f":"+O179*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P179*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q179*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R179*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S179*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T179*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U179*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V179*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W179*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X179*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C180","v":0},{"$f":"'[3]Capex_FO input'!D180","v":0},{"$f":"'[3]Capex_FO input'!E180","v":0},{"$f":"'[3]Capex_FO input'!F180","v":0},{"$f":"'[3]Capex_FO input'!G180","v":0},{"$f":"'[3]Capex_FO input'!H180","v":0},{"$f":"'[3]Capex_FO input'!I180","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K180","v":0},{"$f":"'[3]Capex_FO input'!L180","v":0},{"$f":"'[3]Capex_FO input'!M180","v":0},null,{"$f":"'[3]Capex_FO input'!O180","v":0},{"$f":"'[3]Capex_FO input'!P180","v":0},{"$f":"'[3]Capex_FO input'!Q180","v":0},{"$f":"'[3]Capex_FO input'!R180","v":0},{"$f":"'[3]Capex_FO input'!S180","v":0},{"$f":"'[3]Capex_FO input'!T180","v":0},{"$f":"'[3]Capex_FO input'!U180","v":0},{"$f":"'[3]Capex_FO input'!V180","v":0},{"$f":"'[3]Capex_FO input'!W180","v":0},{"$f":"'[3]Capex_FO input'!X180","v":0},null,{"$f":"'[3]Capex_FO input'!Z180","v":0},{"$f":"'[3]Capex_FO input'!AA180","v":0},{"$f":"'[3]Capex_FO input'!AB180","v":0},{"$f":"'[3]Capex_FO input'!AC180","v":0},{"$f":"'[3]Capex_FO input'!AD180","v":0},{"$f":"'[3]Capex_FO input'!AE180","v":0},{"$f":"'[3]Capex_FO input'!AF180","v":0},{"$f":"'[3]Capex_FO input'!AG180","v":0},{"$f":"'[3]Capex_FO input'!AH180","v":0},{"$f":"'[3]Capex_FO input'!AI180","v":0},null,{"$f":"'[3]Capex_FO input'!AK180","v":0},{"$f":"'[3]Capex_FO input'!AL180","v":0},{"$f":"'[3]Capex_FO input'!AM180","v":0},{"$f":"'[3]Capex_FO input'!AN180","v":0},{"$f":"'[3]Capex_FO input'!AO180","v":0},{"$f":"'[3]Capex_FO input'!AP180","v":0},{"$f":"'[3]Capex_FO input'!AQ180","v":0},{"$f":"'[3]Capex_FO input'!AR180","v":0},{"$f":"'[3]Capex_FO input'!AS180","v":0},{"$f":"'[3]Capex_FO input'!AT180","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K180=\"Ongoing\",AV180,IF(RIGHT($K180,2)=RIGHT(BR$39,2),SUM($AV180:AV180),0)+IF(RIGHT(BR$39,2)>RIGHT($K180,2),AV180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",AW180,IF(RIGHT($K180,2)=RIGHT(BS$39,2),SUM($AV180:AW180),0)+IF(RIGHT(BS$39,2)>RIGHT($K180,2),AW180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",AX180,IF(RIGHT($K180,2)=RIGHT(BT$39,2),SUM($AV180:AX180),0)+IF(RIGHT(BT$39,2)>RIGHT($K180,2),AX180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",AY180,IF(RIGHT($K180,2)=RIGHT(BU$39,2),SUM($AV180:AY180),0)+IF(RIGHT(BU$39,2)>RIGHT($K180,2),AY180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",AZ180,IF(RIGHT($K180,2)=RIGHT(BV$39,2),SUM($AV180:AZ180),0)+IF(RIGHT(BV$39,2)>RIGHT($K180,2),AZ180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",BA180,IF(RIGHT($K180,2)=RIGHT(BW$39,2),SUM($AV180:BA180),0)+IF(RIGHT(BW$39,2)>RIGHT($K180,2),BA180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",BB180,IF(RIGHT($K180,2)=RIGHT(BX$39,2),SUM($AV180:BB180),0)+IF(RIGHT(BX$39,2)>RIGHT($K180,2),BB180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",BC180,IF(RIGHT($K180,2)=RIGHT(BY$39,2),SUM($AV180:BC180),0)+IF(RIGHT(BY$39,2)>RIGHT($K180,2),BC180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",BD180,IF(RIGHT($K180,2)=RIGHT(BZ$39,2),SUM($AV180:BD180),0)+IF(RIGHT(BZ$39,2)>RIGHT($K180,2),BD180,0))","v":0},{"$f":"+IF($K180=\"Ongoing\",BE180,IF(RIGHT($K180,2)=RIGHT(CA$39,2),SUM($AV180:BE180),0)+IF(RIGHT(CA$39,2)>RIGHT($K180,2),BE180,0))","v":0},null,{"$f":"+O180*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P180*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q180*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R180*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S180*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T180*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U180*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V180*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W180*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X180*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C181","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},{"$f":"'[3]Capex_FO input'!D181","v":0},{"$f":"'[3]Capex_FO input'!E181","v":"[Service]"},{"$f":"'[3]Capex_FO input'!F181","v":"[Major Cost Driver]"},{"$f":"'[3]Capex_FO input'!G181","v":"[Asset category]"},{"$f":"'[3]Capex_FO input'!H181","v":"[Capital type]"},{"$f":"'[3]Capex_FO input'!I181","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K181","v":"[Year finalised?]"},{"$f":"'[3]Capex_FO input'!L181","v":0},{"$f":"'[3]Capex_FO input'!M181","v":0},null,{"$f":"'[3]Capex_FO input'!O181","v":0},{"$f":"'[3]Capex_FO input'!P181","v":0},{"$f":"'[3]Capex_FO input'!Q181","v":0},{"$f":"'[3]Capex_FO input'!R181","v":0},{"$f":"'[3]Capex_FO input'!S181","v":0},{"$f":"'[3]Capex_FO input'!T181","v":0},{"$f":"'[3]Capex_FO input'!U181","v":0},{"$f":"'[3]Capex_FO input'!V181","v":0},{"$f":"'[3]Capex_FO input'!W181","v":0},{"$f":"'[3]Capex_FO input'!X181","v":0},null,{"$f":"'[3]Capex_FO input'!Z181","v":0},{"$f":"'[3]Capex_FO input'!AA181","v":0},{"$f":"'[3]Capex_FO input'!AB181","v":0},{"$f":"'[3]Capex_FO input'!AC181","v":0},{"$f":"'[3]Capex_FO input'!AD181","v":0},{"$f":"'[3]Capex_FO input'!AE181","v":0},{"$f":"'[3]Capex_FO input'!AF181","v":0},{"$f":"'[3]Capex_FO input'!AG181","v":0},{"$f":"'[3]Capex_FO input'!AH181","v":0},{"$f":"'[3]Capex_FO input'!AI181","v":0},null,{"$f":"'[3]Capex_FO input'!AK181","v":0},{"$f":"'[3]Capex_FO input'!AL181","v":0},{"$f":"'[3]Capex_FO input'!AM181","v":0},{"$f":"'[3]Capex_FO input'!AN181","v":0},{"$f":"'[3]Capex_FO input'!AO181","v":0},{"$f":"'[3]Capex_FO input'!AP181","v":0},{"$f":"'[3]Capex_FO input'!AQ181","v":0},{"$f":"'[3]Capex_FO input'!AR181","v":0},{"$f":"'[3]Capex_FO input'!AS181","v":0},{"$f":"'[3]Capex_FO input'!AT181","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K181=\"Ongoing\",AV181,IF(RIGHT($K181,2)=RIGHT(BR$39,2),SUM($AV181:AV181),0)+IF(RIGHT(BR$39,2)>RIGHT($K181,2),AV181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",AW181,IF(RIGHT($K181,2)=RIGHT(BS$39,2),SUM($AV181:AW181),0)+IF(RIGHT(BS$39,2)>RIGHT($K181,2),AW181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",AX181,IF(RIGHT($K181,2)=RIGHT(BT$39,2),SUM($AV181:AX181),0)+IF(RIGHT(BT$39,2)>RIGHT($K181,2),AX181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",AY181,IF(RIGHT($K181,2)=RIGHT(BU$39,2),SUM($AV181:AY181),0)+IF(RIGHT(BU$39,2)>RIGHT($K181,2),AY181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",AZ181,IF(RIGHT($K181,2)=RIGHT(BV$39,2),SUM($AV181:AZ181),0)+IF(RIGHT(BV$39,2)>RIGHT($K181,2),AZ181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",BA181,IF(RIGHT($K181,2)=RIGHT(BW$39,2),SUM($AV181:BA181),0)+IF(RIGHT(BW$39,2)>RIGHT($K181,2),BA181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",BB181,IF(RIGHT($K181,2)=RIGHT(BX$39,2),SUM($AV181:BB181),0)+IF(RIGHT(BX$39,2)>RIGHT($K181,2),BB181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",BC181,IF(RIGHT($K181,2)=RIGHT(BY$39,2),SUM($AV181:BC181),0)+IF(RIGHT(BY$39,2)>RIGHT($K181,2),BC181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",BD181,IF(RIGHT($K181,2)=RIGHT(BZ$39,2),SUM($AV181:BD181),0)+IF(RIGHT(BZ$39,2)>RIGHT($K181,2),BD181,0))","v":0},{"$f":"+IF($K181=\"Ongoing\",BE181,IF(RIGHT($K181,2)=RIGHT(CA$39,2),SUM($AV181:BE181),0)+IF(RIGHT(CA$39,2)>RIGHT($K181,2),BE181,0))","v":0},null,{"$f":"+O181*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P181*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q181*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R181*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S181*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T181*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U181*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V181*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W181*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X181*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C182","v":"Reticulation - Drainage"},{"$f":"'[3]Capex_FO input'!D182","v":0},{"$f":"'[3]Capex_FO input'!E182","v":0},{"$f":"'[3]Capex_FO input'!F182","v":0},{"$f":"'[3]Capex_FO input'!G182","v":0},{"$f":"'[3]Capex_FO input'!H182","v":0},{"$f":"'[3]Capex_FO input'!I182","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K182","v":0},{"$f":"'[3]Capex_FO input'!L182","v":0},{"$f":"'[3]Capex_FO input'!M182","v":0},null,{"$f":"'[3]Capex_FO input'!O182","v":0},{"$f":"'[3]Capex_FO input'!P182","v":0},{"$f":"'[3]Capex_FO input'!Q182","v":0},{"$f":"'[3]Capex_FO input'!R182","v":0},{"$f":"'[3]Capex_FO input'!S182","v":0},{"$f":"'[3]Capex_FO input'!T182","v":0},{"$f":"'[3]Capex_FO input'!U182","v":0},{"$f":"'[3]Capex_FO input'!V182","v":0},{"$f":"'[3]Capex_FO input'!W182","v":0},{"$f":"'[3]Capex_FO input'!X182","v":0},null,{"$f":"'[3]Capex_FO input'!Z182","v":0},{"$f":"'[3]Capex_FO input'!AA182","v":0},{"$f":"'[3]Capex_FO input'!AB182","v":0},{"$f":"'[3]Capex_FO input'!AC182","v":0},{"$f":"'[3]Capex_FO input'!AD182","v":0},{"$f":"'[3]Capex_FO input'!AE182","v":0},{"$f":"'[3]Capex_FO input'!AF182","v":0},{"$f":"'[3]Capex_FO input'!AG182","v":0},{"$f":"'[3]Capex_FO input'!AH182","v":0},{"$f":"'[3]Capex_FO input'!AI182","v":0},null,{"$f":"'[3]Capex_FO input'!AK182","v":0},{"$f":"'[3]Capex_FO input'!AL182","v":0},{"$f":"'[3]Capex_FO input'!AM182","v":0},{"$f":"'[3]Capex_FO input'!AN182","v":0},{"$f":"'[3]Capex_FO input'!AO182","v":0},{"$f":"'[3]Capex_FO input'!AP182","v":0},{"$f":"'[3]Capex_FO input'!AQ182","v":0},{"$f":"'[3]Capex_FO input'!AR182","v":0},{"$f":"'[3]Capex_FO input'!AS182","v":0},{"$f":"'[3]Capex_FO input'!AT182","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K182=\"Ongoing\",AV182,IF(RIGHT($K182,2)=RIGHT(BR$39,2),SUM($AV182:AV182),0)+IF(RIGHT(BR$39,2)>RIGHT($K182,2),AV182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",AW182,IF(RIGHT($K182,2)=RIGHT(BS$39,2),SUM($AV182:AW182),0)+IF(RIGHT(BS$39,2)>RIGHT($K182,2),AW182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",AX182,IF(RIGHT($K182,2)=RIGHT(BT$39,2),SUM($AV182:AX182),0)+IF(RIGHT(BT$39,2)>RIGHT($K182,2),AX182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",AY182,IF(RIGHT($K182,2)=RIGHT(BU$39,2),SUM($AV182:AY182),0)+IF(RIGHT(BU$39,2)>RIGHT($K182,2),AY182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",AZ182,IF(RIGHT($K182,2)=RIGHT(BV$39,2),SUM($AV182:AZ182),0)+IF(RIGHT(BV$39,2)>RIGHT($K182,2),AZ182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",BA182,IF(RIGHT($K182,2)=RIGHT(BW$39,2),SUM($AV182:BA182),0)+IF(RIGHT(BW$39,2)>RIGHT($K182,2),BA182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",BB182,IF(RIGHT($K182,2)=RIGHT(BX$39,2),SUM($AV182:BB182),0)+IF(RIGHT(BX$39,2)>RIGHT($K182,2),BB182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",BC182,IF(RIGHT($K182,2)=RIGHT(BY$39,2),SUM($AV182:BC182),0)+IF(RIGHT(BY$39,2)>RIGHT($K182,2),BC182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",BD182,IF(RIGHT($K182,2)=RIGHT(BZ$39,2),SUM($AV182:BD182),0)+IF(RIGHT(BZ$39,2)>RIGHT($K182,2),BD182,0))","v":0},{"$f":"+IF($K182=\"Ongoing\",BE182,IF(RIGHT($K182,2)=RIGHT(CA$39,2),SUM($AV182:BE182),0)+IF(RIGHT(CA$39,2)>RIGHT($K182,2),BE182,0))","v":0},null,{"$f":"+O182*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P182*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q182*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R182*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S182*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T182*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U182*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V182*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W182*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X182*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C183","v":"MER Drainage Pit Lids"},{"$f":"'[3]Capex_FO input'!D183","v":0},{"$f":"'[3]Capex_FO input'!E183","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F183","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G183","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H183","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I183","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K183","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L183","v":80},{"$f":"'[3]Capex_FO input'!M183","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O183","v":1.0999999999999999E-2},{"$f":"'[3]Capex_FO input'!P183","v":1.0999999999999999E-2},{"$f":"'[3]Capex_FO input'!Q183","v":1.0999999999999999E-2},{"$f":"'[3]Capex_FO input'!R183","v":1.0999999999999999E-2},{"$f":"'[3]Capex_FO input'!S183","v":1.0999999999999999E-2},{"$f":"'[3]Capex_FO input'!T183","v":1.0999999999999999E-2},{"$f":"'[3]Capex_FO input'!U183","v":1.0999999999999999E-2},{"$f":"'[3]Capex_FO input'!V183","v":1.0999999999999999E-2},{"$f":"'[3]Capex_FO input'!W183","v":1.0999999999999999E-2},{"$f":"'[3]Capex_FO input'!X183","v":1.0999999999999999E-2},null,{"$f":"'[3]Capex_FO input'!Z183","v":0},{"$f":"'[3]Capex_FO input'!AA183","v":0},{"$f":"'[3]Capex_FO input'!AB183","v":0},{"$f":"'[3]Capex_FO input'!AC183","v":0},{"$f":"'[3]Capex_FO input'!AD183","v":0},{"$f":"'[3]Capex_FO input'!AE183","v":0},{"$f":"'[3]Capex_FO input'!AF183","v":0},{"$f":"'[3]Capex_FO input'!AG183","v":0},{"$f":"'[3]Capex_FO input'!AH183","v":0},{"$f":"'[3]Capex_FO input'!AI183","v":0},null,{"$f":"'[3]Capex_FO input'!AK183","v":0},{"$f":"'[3]Capex_FO input'!AL183","v":0},{"$f":"'[3]Capex_FO input'!AM183","v":0},{"$f":"'[3]Capex_FO input'!AN183","v":0},{"$f":"'[3]Capex_FO input'!AO183","v":0},{"$f":"'[3]Capex_FO input'!AP183","v":0},{"$f":"'[3]Capex_FO input'!AQ183","v":0},{"$f":"'[3]Capex_FO input'!AR183","v":0},{"$f":"'[3]Capex_FO input'!AS183","v":0},{"$f":"'[3]Capex_FO input'!AT183","v":0},null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,null,6.8749999999999991E-5,2.0624999999999997E-4,3.4374999999999998E-4,4.8125000000000002E-4,6.1874999999999994E-4,7.5624999999999998E-4,8.937499999999999E-4,1.0312499999999998E-3,1.1687499999999999E-3,1.3062499999999997E-3,null,{"$f":"+IF($K183=\"Ongoing\",AV183,IF(RIGHT($K183,2)=RIGHT(BR$39,2),SUM($AV183:AV183),0)+IF(RIGHT(BR$39,2)>RIGHT($K183,2),AV183,0))","v":1.0999999999999999E-2},{"$f":"+IF($K183=\"Ongoing\",AW183,IF(RIGHT($K183,2)=RIGHT(BS$39,2),SUM($AV183:AW183),0)+IF(RIGHT(BS$39,2)>RIGHT($K183,2),AW183,0))","v":1.0999999999999999E-2},{"$f":"+IF($K183=\"Ongoing\",AX183,IF(RIGHT($K183,2)=RIGHT(BT$39,2),SUM($AV183:AX183),0)+IF(RIGHT(BT$39,2)>RIGHT($K183,2),AX183,0))","v":1.0999999999999999E-2},{"$f":"+IF($K183=\"Ongoing\",AY183,IF(RIGHT($K183,2)=RIGHT(BU$39,2),SUM($AV183:AY183),0)+IF(RIGHT(BU$39,2)>RIGHT($K183,2),AY183,0))","v":1.0999999999999999E-2},{"$f":"+IF($K183=\"Ongoing\",AZ183,IF(RIGHT($K183,2)=RIGHT(BV$39,2),SUM($AV183:AZ183),0)+IF(RIGHT(BV$39,2)>RIGHT($K183,2),AZ183,0))","v":1.0999999999999999E-2},{"$f":"+IF($K183=\"Ongoing\",BA183,IF(RIGHT($K183,2)=RIGHT(BW$39,2),SUM($AV183:BA183),0)+IF(RIGHT(BW$39,2)>RIGHT($K183,2),BA183,0))","v":1.0999999999999999E-2},{"$f":"+IF($K183=\"Ongoing\",BB183,IF(RIGHT($K183,2)=RIGHT(BX$39,2),SUM($AV183:BB183),0)+IF(RIGHT(BX$39,2)>RIGHT($K183,2),BB183,0))","v":1.0999999999999999E-2},{"$f":"+IF($K183=\"Ongoing\",BC183,IF(RIGHT($K183,2)=RIGHT(BY$39,2),SUM($AV183:BC183),0)+IF(RIGHT(BY$39,2)>RIGHT($K183,2),BC183,0))","v":1.0999999999999999E-2},{"$f":"+IF($K183=\"Ongoing\",BD183,IF(RIGHT($K183,2)=RIGHT(BZ$39,2),SUM($AV183:BD183),0)+IF(RIGHT(BZ$39,2)>RIGHT($K183,2),BD183,0))","v":1.0999999999999999E-2},{"$f":"+IF($K183=\"Ongoing\",BE183,IF(RIGHT($K183,2)=RIGHT(CA$39,2),SUM($AV183:BE183),0)+IF(RIGHT(CA$39,2)>RIGHT($K183,2),BE183,0))","v":1.0999999999999999E-2},null,{"$f":"+O183*KeyAssumptionsPriceControl_FO!AC$15","v":1.133E-2},{"$f":"+P183*KeyAssumptionsPriceControl_FO!AD$15","v":1.1669899999999999E-2},{"$f":"+Q183*KeyAssumptionsPriceControl_FO!AE$15","v":1.2019996999999999E-2},{"$f":"+R183*KeyAssumptionsPriceControl_FO!AF$15","v":1.2380596910000001E-2},{"$f":"+S183*KeyAssumptionsPriceControl_FO!AG$15","v":1.2752014817299999E-2},{"$f":"+T183*KeyAssumptionsPriceControl_FO!AH$15","v":1.3134575261819001E-2},{"$f":"+U183*KeyAssumptionsPriceControl_FO!AI$15","v":1.3528612519673572E-2},{"$f":"+V183*KeyAssumptionsPriceControl_FO!AJ$15","v":1.3934470895263779E-2},{"$f":"+W183*KeyAssumptionsPriceControl_FO!AK$15","v":1.4352505022121693E-2},{"$f":"+X183*KeyAssumptionsPriceControl_FO!AL$15","v":1.4783080172785344E-2},null,8.4974999999999992E-4,2.5747424999999998E-3,4.3514847749999992E-3,6.1815293182499991E-3,8.0664751977974989E-3,1.0007969453731424E-2,1.2007708537343367E-2,1.265118979346367E-2,1.303072548726758E-2,1.3421647251885606E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C184","v":"MER Minor Drainage Pipeline Replacements"},{"$f":"'[3]Capex_FO input'!D184","v":0},{"$f":"'[3]Capex_FO input'!E184","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F184","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G184","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H184","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I184","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K184","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L184","v":80},{"$f":"'[3]Capex_FO input'!M184","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O184","v":0},{"$f":"'[3]Capex_FO input'!P184","v":0},{"$f":"'[3]Capex_FO input'!Q184","v":7.4999999999999997E-2},{"$f":"'[3]Capex_FO input'!R184","v":0},{"$f":"'[3]Capex_FO input'!S184","v":0.11700000000000001},{"$f":"'[3]Capex_FO input'!T184","v":0},{"$f":"'[3]Capex_FO input'!U184","v":0},{"$f":"'[3]Capex_FO input'!V184","v":7.4999999999999997E-2},{"$f":"'[3]Capex_FO input'!W184","v":0},{"$f":"'[3]Capex_FO input'!X184","v":0.126},null,{"$f":"'[3]Capex_FO input'!Z184","v":0},{"$f":"'[3]Capex_FO input'!AA184","v":0},{"$f":"'[3]Capex_FO input'!AB184","v":0},{"$f":"'[3]Capex_FO input'!AC184","v":0},{"$f":"'[3]Capex_FO input'!AD184","v":0},{"$f":"'[3]Capex_FO input'!AE184","v":0},{"$f":"'[3]Capex_FO input'!AF184","v":0},{"$f":"'[3]Capex_FO input'!AG184","v":0},{"$f":"'[3]Capex_FO input'!AH184","v":0},{"$f":"'[3]Capex_FO input'!AI184","v":0},null,{"$f":"'[3]Capex_FO input'!AK184","v":0},{"$f":"'[3]Capex_FO input'!AL184","v":0},{"$f":"'[3]Capex_FO input'!AM184","v":0},{"$f":"'[3]Capex_FO input'!AN184","v":0},{"$f":"'[3]Capex_FO input'!AO184","v":0},{"$f":"'[3]Capex_FO input'!AP184","v":0},{"$f":"'[3]Capex_FO input'!AQ184","v":0},{"$f":"'[3]Capex_FO input'!AR184","v":0},{"$f":"'[3]Capex_FO input'!AS184","v":0},{"$f":"'[3]Capex_FO input'!AT184","v":0},null,0,0,7.4999999999999997E-2,0,0.11700000000000001,0,0,7.4999999999999997E-2,0,0.126,null,0,0,0,0,0,0,0,0,0,2.4562500000000001E-3,null,{"$f":"+IF($K184=\"Ongoing\",AV184,IF(RIGHT($K184,2)=RIGHT(BR$39,2),SUM($AV184:AV184),0)+IF(RIGHT(BR$39,2)>RIGHT($K184,2),AV184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",AW184,IF(RIGHT($K184,2)=RIGHT(BS$39,2),SUM($AV184:AW184),0)+IF(RIGHT(BS$39,2)>RIGHT($K184,2),AW184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",AX184,IF(RIGHT($K184,2)=RIGHT(BT$39,2),SUM($AV184:AX184),0)+IF(RIGHT(BT$39,2)>RIGHT($K184,2),AX184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",AY184,IF(RIGHT($K184,2)=RIGHT(BU$39,2),SUM($AV184:AY184),0)+IF(RIGHT(BU$39,2)>RIGHT($K184,2),AY184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",AZ184,IF(RIGHT($K184,2)=RIGHT(BV$39,2),SUM($AV184:AZ184),0)+IF(RIGHT(BV$39,2)>RIGHT($K184,2),AZ184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",BA184,IF(RIGHT($K184,2)=RIGHT(BW$39,2),SUM($AV184:BA184),0)+IF(RIGHT(BW$39,2)>RIGHT($K184,2),BA184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",BB184,IF(RIGHT($K184,2)=RIGHT(BX$39,2),SUM($AV184:BB184),0)+IF(RIGHT(BX$39,2)>RIGHT($K184,2),BB184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",BC184,IF(RIGHT($K184,2)=RIGHT(BY$39,2),SUM($AV184:BC184),0)+IF(RIGHT(BY$39,2)>RIGHT($K184,2),BC184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",BD184,IF(RIGHT($K184,2)=RIGHT(BZ$39,2),SUM($AV184:BD184),0)+IF(RIGHT(BZ$39,2)>RIGHT($K184,2),BD184,0))","v":0},{"$f":"+IF($K184=\"Ongoing\",BE184,IF(RIGHT($K184,2)=RIGHT(CA$39,2),SUM($AV184:BE184),0)+IF(RIGHT(CA$39,2)>RIGHT($K184,2),BE184,0))","v":0.39300000000000002},null,{"$f":"+O184*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P184*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q184*KeyAssumptionsPriceControl_FO!AE$15","v":8.1954525E-2},{"$f":"+R184*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S184*KeyAssumptionsPriceControl_FO!AG$15","v":0.13563506669310002},{"$f":"+T184*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U184*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V184*KeyAssumptionsPriceControl_FO!AJ$15","v":9.5007756104071223E-2},{"$f":"+W184*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X184*KeyAssumptionsPriceControl_FO!AL$15","v":0.16933346379735939},null,0,0,1.8439768125E-3,3.687953625E-3,6.7397426255947504E-3,9.7915316261895004E-3,9.7915316261895004E-3,1.1929206138531103E-2,1.4066880650872707E-2,1.7876883586313293E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C185","v":"MDA Drainage Pit Lids"},{"$f":"'[3]Capex_FO input'!D185","v":0},{"$f":"'[3]Capex_FO input'!E185","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F185","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G185","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H185","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I185","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K185","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L185","v":80},{"$f":"'[3]Capex_FO input'!M185","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O185","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!P185","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!Q185","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!R185","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!S185","v":4.2000000000000003E-2},{"$f":"'[3]Capex_FO input'!T185","v":4.3999999999999997E-2},{"$f":"'[3]Capex_FO input'!U185","v":4.3999999999999997E-2},{"$f":"'[3]Capex_FO input'!V185","v":4.3999999999999997E-2},{"$f":"'[3]Capex_FO input'!W185","v":4.3999999999999997E-2},{"$f":"'[3]Capex_FO input'!X185","v":4.3999999999999997E-2},null,{"$f":"'[3]Capex_FO input'!Z185","v":0},{"$f":"'[3]Capex_FO input'!AA185","v":0},{"$f":"'[3]Capex_FO input'!AB185","v":0},{"$f":"'[3]Capex_FO input'!AC185","v":0},{"$f":"'[3]Capex_FO input'!AD185","v":0},{"$f":"'[3]Capex_FO input'!AE185","v":0},{"$f":"'[3]Capex_FO input'!AF185","v":0},{"$f":"'[3]Capex_FO input'!AG185","v":0},{"$f":"'[3]Capex_FO input'!AH185","v":0},{"$f":"'[3]Capex_FO input'!AI185","v":0},null,{"$f":"'[3]Capex_FO input'!AK185","v":0},{"$f":"'[3]Capex_FO input'!AL185","v":0},{"$f":"'[3]Capex_FO input'!AM185","v":0},{"$f":"'[3]Capex_FO input'!AN185","v":0},{"$f":"'[3]Capex_FO input'!AO185","v":0},{"$f":"'[3]Capex_FO input'!AP185","v":0},{"$f":"'[3]Capex_FO input'!AQ185","v":0},{"$f":"'[3]Capex_FO input'!AR185","v":0},{"$f":"'[3]Capex_FO input'!AS185","v":0},{"$f":"'[3]Capex_FO input'!AT185","v":0},null,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,null,2.6250000000000004E-4,7.8750000000000011E-4,1.3125000000000003E-3,1.8375000000000002E-3,2.3625000000000005E-3,2.9000000000000002E-3,3.4499999999999999E-3,4.0000000000000001E-3,4.5499999999999994E-3,5.0999999999999995E-3,null,{"$f":"+IF($K185=\"Ongoing\",AV185,IF(RIGHT($K185,2)=RIGHT(BR$39,2),SUM($AV185:AV185),0)+IF(RIGHT(BR$39,2)>RIGHT($K185,2),AV185,0))","v":4.2000000000000003E-2},{"$f":"+IF($K185=\"Ongoing\",AW185,IF(RIGHT($K185,2)=RIGHT(BS$39,2),SUM($AV185:AW185),0)+IF(RIGHT(BS$39,2)>RIGHT($K185,2),AW185,0))","v":4.2000000000000003E-2},{"$f":"+IF($K185=\"Ongoing\",AX185,IF(RIGHT($K185,2)=RIGHT(BT$39,2),SUM($AV185:AX185),0)+IF(RIGHT(BT$39,2)>RIGHT($K185,2),AX185,0))","v":4.2000000000000003E-2},{"$f":"+IF($K185=\"Ongoing\",AY185,IF(RIGHT($K185,2)=RIGHT(BU$39,2),SUM($AV185:AY185),0)+IF(RIGHT(BU$39,2)>RIGHT($K185,2),AY185,0))","v":4.2000000000000003E-2},{"$f":"+IF($K185=\"Ongoing\",AZ185,IF(RIGHT($K185,2)=RIGHT(BV$39,2),SUM($AV185:AZ185),0)+IF(RIGHT(BV$39,2)>RIGHT($K185,2),AZ185,0))","v":4.2000000000000003E-2},{"$f":"+IF($K185=\"Ongoing\",BA185,IF(RIGHT($K185,2)=RIGHT(BW$39,2),SUM($AV185:BA185),0)+IF(RIGHT(BW$39,2)>RIGHT($K185,2),BA185,0))","v":4.3999999999999997E-2},{"$f":"+IF($K185=\"Ongoing\",BB185,IF(RIGHT($K185,2)=RIGHT(BX$39,2),SUM($AV185:BB185),0)+IF(RIGHT(BX$39,2)>RIGHT($K185,2),BB185,0))","v":4.3999999999999997E-2},{"$f":"+IF($K185=\"Ongoing\",BC185,IF(RIGHT($K185,2)=RIGHT(BY$39,2),SUM($AV185:BC185),0)+IF(RIGHT(BY$39,2)>RIGHT($K185,2),BC185,0))","v":4.3999999999999997E-2},{"$f":"+IF($K185=\"Ongoing\",BD185,IF(RIGHT($K185,2)=RIGHT(BZ$39,2),SUM($AV185:BD185),0)+IF(RIGHT(BZ$39,2)>RIGHT($K185,2),BD185,0))","v":4.3999999999999997E-2},{"$f":"+IF($K185=\"Ongoing\",BE185,IF(RIGHT($K185,2)=RIGHT(CA$39,2),SUM($AV185:BE185),0)+IF(RIGHT(CA$39,2)>RIGHT($K185,2),BE185,0))","v":4.3999999999999997E-2},null,{"$f":"+O185*KeyAssumptionsPriceControl_FO!AC$15","v":4.3260000000000007E-2},{"$f":"+P185*KeyAssumptionsPriceControl_FO!AD$15","v":4.4557800000000002E-2},{"$f":"+Q185*KeyAssumptionsPriceControl_FO!AE$15","v":4.5894534000000001E-2},{"$f":"+R185*KeyAssumptionsPriceControl_FO!AF$15","v":4.7271370020000009E-2},{"$f":"+S185*KeyAssumptionsPriceControl_FO!AG$15","v":4.8689511120600007E-2},{"$f":"+T185*KeyAssumptionsPriceControl_FO!AH$15","v":5.2538301047276005E-2},{"$f":"+U185*KeyAssumptionsPriceControl_FO!AI$15","v":5.4114450078694289E-2},{"$f":"+V185*KeyAssumptionsPriceControl_FO!AJ$15","v":5.5737883581055116E-2},{"$f":"+W185*KeyAssumptionsPriceControl_FO!AK$15","v":5.7410020088486773E-2},{"$f":"+X185*KeyAssumptionsPriceControl_FO!AL$15","v":5.9132320691141375E-2},null,9.7335000000000021E-4,2.9492505000000002E-3,4.9844280150000003E-3,7.0806608554499998E-3,9.2397806811135002E-3,1.1517406454890713E-2,1.3917093355225044E-2,1.6388770862569405E-2,1.89345986951341E-2,2.1556801362675734E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C186","v":"MDA Minor Drainage Pipeline Replacements"},{"$f":"'[3]Capex_FO input'!D186","v":0},{"$f":"'[3]Capex_FO input'!E186","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F186","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G186","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H186","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I186","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K186","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L186","v":80},{"$f":"'[3]Capex_FO input'!M186","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O186","v":0},{"$f":"'[3]Capex_FO input'!P186","v":0},{"$f":"'[3]Capex_FO input'!Q186","v":0.15},{"$f":"'[3]Capex_FO input'!R186","v":0},{"$f":"'[3]Capex_FO input'!S186","v":0.39700000000000002},{"$f":"'[3]Capex_FO input'!T186","v":0},{"$f":"'[3]Capex_FO input'!U186","v":0},{"$f":"'[3]Capex_FO input'!V186","v":0.15},{"$f":"'[3]Capex_FO input'!W186","v":0},{"$f":"'[3]Capex_FO input'!X186","v":0.42399999999999999},null,{"$f":"'[3]Capex_FO input'!Z186","v":0},{"$f":"'[3]Capex_FO input'!AA186","v":0},{"$f":"'[3]Capex_FO input'!AB186","v":0},{"$f":"'[3]Capex_FO input'!AC186","v":0},{"$f":"'[3]Capex_FO input'!AD186","v":0},{"$f":"'[3]Capex_FO input'!AE186","v":0},{"$f":"'[3]Capex_FO input'!AF186","v":0},{"$f":"'[3]Capex_FO input'!AG186","v":0},{"$f":"'[3]Capex_FO input'!AH186","v":0},{"$f":"'[3]Capex_FO input'!AI186","v":0},null,{"$f":"'[3]Capex_FO input'!AK186","v":0},{"$f":"'[3]Capex_FO input'!AL186","v":0},{"$f":"'[3]Capex_FO input'!AM186","v":0},{"$f":"'[3]Capex_FO input'!AN186","v":0},{"$f":"'[3]Capex_FO input'!AO186","v":0},{"$f":"'[3]Capex_FO input'!AP186","v":0},{"$f":"'[3]Capex_FO input'!AQ186","v":0},{"$f":"'[3]Capex_FO input'!AR186","v":0},{"$f":"'[3]Capex_FO input'!AS186","v":0},{"$f":"'[3]Capex_FO input'!AT186","v":0},null,0,0,0.15,0,0.39700000000000002,0,0,0.15,0,0.42399999999999999,null,0,0,0,0,0,0,0,0,0,7.0062500000000003E-3,null,{"$f":"+IF($K186=\"Ongoing\",AV186,IF(RIGHT($K186,2)=RIGHT(BR$39,2),SUM($AV186:AV186),0)+IF(RIGHT(BR$39,2)>RIGHT($K186,2),AV186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",AW186,IF(RIGHT($K186,2)=RIGHT(BS$39,2),SUM($AV186:AW186),0)+IF(RIGHT(BS$39,2)>RIGHT($K186,2),AW186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",AX186,IF(RIGHT($K186,2)=RIGHT(BT$39,2),SUM($AV186:AX186),0)+IF(RIGHT(BT$39,2)>RIGHT($K186,2),AX186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",AY186,IF(RIGHT($K186,2)=RIGHT(BU$39,2),SUM($AV186:AY186),0)+IF(RIGHT(BU$39,2)>RIGHT($K186,2),AY186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",AZ186,IF(RIGHT($K186,2)=RIGHT(BV$39,2),SUM($AV186:AZ186),0)+IF(RIGHT(BV$39,2)>RIGHT($K186,2),AZ186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",BA186,IF(RIGHT($K186,2)=RIGHT(BW$39,2),SUM($AV186:BA186),0)+IF(RIGHT(BW$39,2)>RIGHT($K186,2),BA186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",BB186,IF(RIGHT($K186,2)=RIGHT(BX$39,2),SUM($AV186:BB186),0)+IF(RIGHT(BX$39,2)>RIGHT($K186,2),BB186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",BC186,IF(RIGHT($K186,2)=RIGHT(BY$39,2),SUM($AV186:BC186),0)+IF(RIGHT(BY$39,2)>RIGHT($K186,2),BC186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",BD186,IF(RIGHT($K186,2)=RIGHT(BZ$39,2),SUM($AV186:BD186),0)+IF(RIGHT(BZ$39,2)>RIGHT($K186,2),BD186,0))","v":0},{"$f":"+IF($K186=\"Ongoing\",BE186,IF(RIGHT($K186,2)=RIGHT(CA$39,2),SUM($AV186:BE186),0)+IF(RIGHT(CA$39,2)>RIGHT($K186,2),BE186,0))","v":1.121},null,{"$f":"+O186*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P186*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q186*KeyAssumptionsPriceControl_FO!AE$15","v":0.16390905},{"$f":"+R186*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S186*KeyAssumptionsPriceControl_FO!AG$15","v":0.46023180749710008},{"$f":"+T186*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U186*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V186*KeyAssumptionsPriceControl_FO!AJ$15","v":0.19001551220814245},{"$f":"+W186*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X186*KeyAssumptionsPriceControl_FO!AL$15","v":0.56982054484190781},null,0,0,3.687953625E-3,7.37590725E-3,1.7731122918684752E-2,2.8086338587369506E-2,2.8086338587369506E-2,3.2361687612052714E-2,3.6637036636735912E-2,4.945799889567884E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C187","v":"MCMA Bumbang Works"},{"$f":"'[3]Capex_FO input'!D187","v":0},{"$f":"'[3]Capex_FO input'!E187","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F187","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G187","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H187","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I187","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K187","v":"2013-14"},{"$f":"'[3]Capex_FO input'!L187","v":80},{"$f":"'[3]Capex_FO input'!M187","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O187","v":0},{"$f":"'[3]Capex_FO input'!P187","v":0},{"$f":"'[3]Capex_FO input'!Q187","v":0},{"$f":"'[3]Capex_FO input'!R187","v":0},{"$f":"'[3]Capex_FO input'!S187","v":0},{"$f":"'[3]Capex_FO input'!T187","v":0},{"$f":"'[3]Capex_FO input'!U187","v":0},{"$f":"'[3]Capex_FO input'!V187","v":0},{"$f":"'[3]Capex_FO input'!W187","v":0},{"$f":"'[3]Capex_FO input'!X187","v":0},null,{"$f":"'[3]Capex_FO input'!Z187","v":0},{"$f":"'[3]Capex_FO input'!AA187","v":0},{"$f":"'[3]Capex_FO input'!AB187","v":0},{"$f":"'[3]Capex_FO input'!AC187","v":0},{"$f":"'[3]Capex_FO input'!AD187","v":0},{"$f":"'[3]Capex_FO input'!AE187","v":0},{"$f":"'[3]Capex_FO input'!AF187","v":0},{"$f":"'[3]Capex_FO input'!AG187","v":0},{"$f":"'[3]Capex_FO input'!AH187","v":0},{"$f":"'[3]Capex_FO input'!AI187","v":0},null,{"$f":"'[3]Capex_FO input'!AK187","v":0},{"$f":"'[3]Capex_FO input'!AL187","v":0},{"$f":"'[3]Capex_FO input'!AM187","v":0},{"$f":"'[3]Capex_FO input'!AN187","v":0},{"$f":"'[3]Capex_FO input'!AO187","v":0},{"$f":"'[3]Capex_FO input'!AP187","v":0},{"$f":"'[3]Capex_FO input'!AQ187","v":0},{"$f":"'[3]Capex_FO input'!AR187","v":0},{"$f":"'[3]Capex_FO input'!AS187","v":0},{"$f":"'[3]Capex_FO input'!AT187","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K187=\"Ongoing\",AV187,IF(RIGHT($K187,2)=RIGHT(BR$39,2),SUM($AV187:AV187),0)+IF(RIGHT(BR$39,2)>RIGHT($K187,2),AV187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",AW187,IF(RIGHT($K187,2)=RIGHT(BS$39,2),SUM($AV187:AW187),0)+IF(RIGHT(BS$39,2)>RIGHT($K187,2),AW187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",AX187,IF(RIGHT($K187,2)=RIGHT(BT$39,2),SUM($AV187:AX187),0)+IF(RIGHT(BT$39,2)>RIGHT($K187,2),AX187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",AY187,IF(RIGHT($K187,2)=RIGHT(BU$39,2),SUM($AV187:AY187),0)+IF(RIGHT(BU$39,2)>RIGHT($K187,2),AY187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",AZ187,IF(RIGHT($K187,2)=RIGHT(BV$39,2),SUM($AV187:AZ187),0)+IF(RIGHT(BV$39,2)>RIGHT($K187,2),AZ187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",BA187,IF(RIGHT($K187,2)=RIGHT(BW$39,2),SUM($AV187:BA187),0)+IF(RIGHT(BW$39,2)>RIGHT($K187,2),BA187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",BB187,IF(RIGHT($K187,2)=RIGHT(BX$39,2),SUM($AV187:BB187),0)+IF(RIGHT(BX$39,2)>RIGHT($K187,2),BB187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",BC187,IF(RIGHT($K187,2)=RIGHT(BY$39,2),SUM($AV187:BC187),0)+IF(RIGHT(BY$39,2)>RIGHT($K187,2),BC187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",BD187,IF(RIGHT($K187,2)=RIGHT(BZ$39,2),SUM($AV187:BD187),0)+IF(RIGHT(BZ$39,2)>RIGHT($K187,2),BD187,0))","v":0},{"$f":"+IF($K187=\"Ongoing\",BE187,IF(RIGHT($K187,2)=RIGHT(CA$39,2),SUM($AV187:BE187),0)+IF(RIGHT(CA$39,2)>RIGHT($K187,2),BE187,0))","v":0},null,{"$f":"+O187*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P187*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q187*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R187*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S187*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T187*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U187*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V187*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W187*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X187*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C188","v":"RC Drainage Pit Lids"},{"$f":"'[3]Capex_FO input'!D188","v":0},{"$f":"'[3]Capex_FO input'!E188","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F188","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G188","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H188","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I188","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K188","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L188","v":80},{"$f":"'[3]Capex_FO input'!M188","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O188","v":6.3E-2},{"$f":"'[3]Capex_FO input'!P188","v":6.3E-2},{"$f":"'[3]Capex_FO input'!Q188","v":6.3E-2},{"$f":"'[3]Capex_FO input'!R188","v":6.3E-2},{"$f":"'[3]Capex_FO input'!S188","v":6.3E-2},{"$f":"'[3]Capex_FO input'!T188","v":6.6000000000000003E-2},{"$f":"'[3]Capex_FO input'!U188","v":6.6000000000000003E-2},{"$f":"'[3]Capex_FO input'!V188","v":6.6000000000000003E-2},{"$f":"'[3]Capex_FO input'!W188","v":6.6000000000000003E-2},{"$f":"'[3]Capex_FO input'!X188","v":6.6000000000000003E-2},null,{"$f":"'[3]Capex_FO input'!Z188","v":0},{"$f":"'[3]Capex_FO input'!AA188","v":0},{"$f":"'[3]Capex_FO input'!AB188","v":0},{"$f":"'[3]Capex_FO input'!AC188","v":0},{"$f":"'[3]Capex_FO input'!AD188","v":0},{"$f":"'[3]Capex_FO input'!AE188","v":0},{"$f":"'[3]Capex_FO input'!AF188","v":0},{"$f":"'[3]Capex_FO input'!AG188","v":0},{"$f":"'[3]Capex_FO input'!AH188","v":0},{"$f":"'[3]Capex_FO input'!AI188","v":0},null,{"$f":"'[3]Capex_FO input'!AK188","v":0},{"$f":"'[3]Capex_FO input'!AL188","v":0},{"$f":"'[3]Capex_FO input'!AM188","v":0},{"$f":"'[3]Capex_FO input'!AN188","v":0},{"$f":"'[3]Capex_FO input'!AO188","v":0},{"$f":"'[3]Capex_FO input'!AP188","v":0},{"$f":"'[3]Capex_FO input'!AQ188","v":0},{"$f":"'[3]Capex_FO input'!AR188","v":0},{"$f":"'[3]Capex_FO input'!AS188","v":0},{"$f":"'[3]Capex_FO input'!AT188","v":0},null,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,null,3.9375E-4,1.18125E-3,1.96875E-3,2.75625E-3,3.54375E-3,4.3499999999999997E-3,5.1749999999999999E-3,6.0000000000000001E-3,6.8249999999999995E-3,7.6499999999999988E-3,null,{"$f":"+IF($K188=\"Ongoing\",AV188,IF(RIGHT($K188,2)=RIGHT(BR$39,2),SUM($AV188:AV188),0)+IF(RIGHT(BR$39,2)>RIGHT($K188,2),AV188,0))","v":6.3E-2},{"$f":"+IF($K188=\"Ongoing\",AW188,IF(RIGHT($K188,2)=RIGHT(BS$39,2),SUM($AV188:AW188),0)+IF(RIGHT(BS$39,2)>RIGHT($K188,2),AW188,0))","v":6.3E-2},{"$f":"+IF($K188=\"Ongoing\",AX188,IF(RIGHT($K188,2)=RIGHT(BT$39,2),SUM($AV188:AX188),0)+IF(RIGHT(BT$39,2)>RIGHT($K188,2),AX188,0))","v":6.3E-2},{"$f":"+IF($K188=\"Ongoing\",AY188,IF(RIGHT($K188,2)=RIGHT(BU$39,2),SUM($AV188:AY188),0)+IF(RIGHT(BU$39,2)>RIGHT($K188,2),AY188,0))","v":6.3E-2},{"$f":"+IF($K188=\"Ongoing\",AZ188,IF(RIGHT($K188,2)=RIGHT(BV$39,2),SUM($AV188:AZ188),0)+IF(RIGHT(BV$39,2)>RIGHT($K188,2),AZ188,0))","v":6.3E-2},{"$f":"+IF($K188=\"Ongoing\",BA188,IF(RIGHT($K188,2)=RIGHT(BW$39,2),SUM($AV188:BA188),0)+IF(RIGHT(BW$39,2)>RIGHT($K188,2),BA188,0))","v":6.6000000000000003E-2},{"$f":"+IF($K188=\"Ongoing\",BB188,IF(RIGHT($K188,2)=RIGHT(BX$39,2),SUM($AV188:BB188),0)+IF(RIGHT(BX$39,2)>RIGHT($K188,2),BB188,0))","v":6.6000000000000003E-2},{"$f":"+IF($K188=\"Ongoing\",BC188,IF(RIGHT($K188,2)=RIGHT(BY$39,2),SUM($AV188:BC188),0)+IF(RIGHT(BY$39,2)>RIGHT($K188,2),BC188,0))","v":6.6000000000000003E-2},{"$f":"+IF($K188=\"Ongoing\",BD188,IF(RIGHT($K188,2)=RIGHT(BZ$39,2),SUM($AV188:BD188),0)+IF(RIGHT(BZ$39,2)>RIGHT($K188,2),BD188,0))","v":6.6000000000000003E-2},{"$f":"+IF($K188=\"Ongoing\",BE188,IF(RIGHT($K188,2)=RIGHT(CA$39,2),SUM($AV188:BE188),0)+IF(RIGHT(CA$39,2)>RIGHT($K188,2),BE188,0))","v":6.6000000000000003E-2},null,{"$f":"+O188*KeyAssumptionsPriceControl_FO!AC$15","v":6.4890000000000003E-2},{"$f":"+P188*KeyAssumptionsPriceControl_FO!AD$15","v":6.6836699999999999E-2},{"$f":"+Q188*KeyAssumptionsPriceControl_FO!AE$15","v":6.8841800999999994E-2},{"$f":"+R188*KeyAssumptionsPriceControl_FO!AF$15","v":7.0907055030000013E-2},{"$f":"+S188*KeyAssumptionsPriceControl_FO!AG$15","v":7.3034266680900004E-2},{"$f":"+T188*KeyAssumptionsPriceControl_FO!AH$15","v":7.8807451570914011E-2},{"$f":"+U188*KeyAssumptionsPriceControl_FO!AI$15","v":8.1171675118041436E-2},{"$f":"+V188*KeyAssumptionsPriceControl_FO!AJ$15","v":8.3606825371582691E-2},{"$f":"+W188*KeyAssumptionsPriceControl_FO!AK$15","v":8.6115030132730169E-2},{"$f":"+X188*KeyAssumptionsPriceControl_FO!AL$15","v":8.8698481036712074E-2},null,4.8667500000000004E-3,1.4746252500000001E-2,2.4922140074999998E-2,3.5403304277249997E-2,4.6198903405567503E-2,5.7587032274453553E-2,6.9585466776125204E-2,7.3832604312847022E-2,7.6584905975670498E-2,7.9419776688378643E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C189","v":"RC Minor Drainage Pipeline Replacements"},{"$f":"'[3]Capex_FO input'!D189","v":0},{"$f":"'[3]Capex_FO input'!E189","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F189","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G189","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H189","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I189","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K189","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L189","v":80},{"$f":"'[3]Capex_FO input'!M189","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O189","v":0},{"$f":"'[3]Capex_FO input'!P189","v":0},{"$f":"'[3]Capex_FO input'!Q189","v":0.109},{"$f":"'[3]Capex_FO input'!R189","v":0},{"$f":"'[3]Capex_FO input'!S189","v":0.20799999999999999},{"$f":"'[3]Capex_FO input'!T189","v":0},{"$f":"'[3]Capex_FO input'!U189","v":0},{"$f":"'[3]Capex_FO input'!V189","v":0.114},{"$f":"'[3]Capex_FO input'!W189","v":0},{"$f":"'[3]Capex_FO input'!X189","v":0.22},null,{"$f":"'[3]Capex_FO input'!Z189","v":0},{"$f":"'[3]Capex_FO input'!AA189","v":0},{"$f":"'[3]Capex_FO input'!AB189","v":0},{"$f":"'[3]Capex_FO input'!AC189","v":0},{"$f":"'[3]Capex_FO input'!AD189","v":0},{"$f":"'[3]Capex_FO input'!AE189","v":0},{"$f":"'[3]Capex_FO input'!AF189","v":0},{"$f":"'[3]Capex_FO input'!AG189","v":0},{"$f":"'[3]Capex_FO input'!AH189","v":0},{"$f":"'[3]Capex_FO input'!AI189","v":0},null,{"$f":"'[3]Capex_FO input'!AK189","v":0},{"$f":"'[3]Capex_FO input'!AL189","v":0},{"$f":"'[3]Capex_FO input'!AM189","v":0},{"$f":"'[3]Capex_FO input'!AN189","v":0},{"$f":"'[3]Capex_FO input'!AO189","v":0},{"$f":"'[3]Capex_FO input'!AP189","v":0},{"$f":"'[3]Capex_FO input'!AQ189","v":0},{"$f":"'[3]Capex_FO input'!AR189","v":0},{"$f":"'[3]Capex_FO input'!AS189","v":0},{"$f":"'[3]Capex_FO input'!AT189","v":0},null,0,0,0.109,0,0.20799999999999999,0,0,0.114,0,0.22,null,0,0,0,0,0,0,0,0,0,4.0687500000000003E-3,null,{"$f":"+IF($K189=\"Ongoing\",AV189,IF(RIGHT($K189,2)=RIGHT(BR$39,2),SUM($AV189:AV189),0)+IF(RIGHT(BR$39,2)>RIGHT($K189,2),AV189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",AW189,IF(RIGHT($K189,2)=RIGHT(BS$39,2),SUM($AV189:AW189),0)+IF(RIGHT(BS$39,2)>RIGHT($K189,2),AW189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",AX189,IF(RIGHT($K189,2)=RIGHT(BT$39,2),SUM($AV189:AX189),0)+IF(RIGHT(BT$39,2)>RIGHT($K189,2),AX189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",AY189,IF(RIGHT($K189,2)=RIGHT(BU$39,2),SUM($AV189:AY189),0)+IF(RIGHT(BU$39,2)>RIGHT($K189,2),AY189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",AZ189,IF(RIGHT($K189,2)=RIGHT(BV$39,2),SUM($AV189:AZ189),0)+IF(RIGHT(BV$39,2)>RIGHT($K189,2),AZ189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",BA189,IF(RIGHT($K189,2)=RIGHT(BW$39,2),SUM($AV189:BA189),0)+IF(RIGHT(BW$39,2)>RIGHT($K189,2),BA189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",BB189,IF(RIGHT($K189,2)=RIGHT(BX$39,2),SUM($AV189:BB189),0)+IF(RIGHT(BX$39,2)>RIGHT($K189,2),BB189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",BC189,IF(RIGHT($K189,2)=RIGHT(BY$39,2),SUM($AV189:BC189),0)+IF(RIGHT(BY$39,2)>RIGHT($K189,2),BC189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",BD189,IF(RIGHT($K189,2)=RIGHT(BZ$39,2),SUM($AV189:BD189),0)+IF(RIGHT(BZ$39,2)>RIGHT($K189,2),BD189,0))","v":0},{"$f":"+IF($K189=\"Ongoing\",BE189,IF(RIGHT($K189,2)=RIGHT(CA$39,2),SUM($AV189:BE189),0)+IF(RIGHT(CA$39,2)>RIGHT($K189,2),BE189,0))","v":0.65100000000000002},null,{"$f":"+O189*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P189*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q189*KeyAssumptionsPriceControl_FO!AE$15","v":0.119107243},{"$f":"+R189*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S189*KeyAssumptionsPriceControl_FO!AG$15","v":0.2411290074544},{"$f":"+T189*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U189*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V189*KeyAssumptionsPriceControl_FO!AJ$15","v":0.14441178927818826},{"$f":"+W189*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X189*KeyAssumptionsPriceControl_FO!AL$15","v":0.29566160345570691},null,0,0,2.6799129675000003E-3,5.3598259350000005E-3,1.0785228602724E-2,1.6210631270448E-2,1.6210631270448E-2,1.9459896529207238E-2,2.2709161787966475E-2,2.9361547865719879E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C190","v":"ROB Drainage Pit Lids"},{"$f":"'[3]Capex_FO input'!D190","v":0},{"$f":"'[3]Capex_FO input'!E190","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F190","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G190","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H190","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I190","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K190","v":"2032-33"},{"$f":"'[3]Capex_FO input'!L190","v":80},{"$f":"'[3]Capex_FO input'!M190","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O190","v":3.2000000000000001E-2},{"$f":"'[3]Capex_FO input'!P190","v":3.2000000000000001E-2},{"$f":"'[3]Capex_FO input'!Q190","v":3.2000000000000001E-2},{"$f":"'[3]Capex_FO input'!R190","v":3.2000000000000001E-2},{"$f":"'[3]Capex_FO input'!S190","v":3.2000000000000001E-2},{"$f":"'[3]Capex_FO input'!T190","v":3.4000000000000002E-2},{"$f":"'[3]Capex_FO input'!U190","v":3.4000000000000002E-2},{"$f":"'[3]Capex_FO input'!V190","v":3.4000000000000002E-2},{"$f":"'[3]Capex_FO input'!W190","v":3.4000000000000002E-2},{"$f":"'[3]Capex_FO input'!X190","v":3.4000000000000002E-2},null,{"$f":"'[3]Capex_FO input'!Z190","v":0},{"$f":"'[3]Capex_FO input'!AA190","v":0},{"$f":"'[3]Capex_FO input'!AB190","v":0},{"$f":"'[3]Capex_FO input'!AC190","v":0},{"$f":"'[3]Capex_FO input'!AD190","v":0},{"$f":"'[3]Capex_FO input'!AE190","v":0},{"$f":"'[3]Capex_FO input'!AF190","v":0},{"$f":"'[3]Capex_FO input'!AG190","v":0},{"$f":"'[3]Capex_FO input'!AH190","v":0},{"$f":"'[3]Capex_FO input'!AI190","v":0},null,{"$f":"'[3]Capex_FO input'!AK190","v":0},{"$f":"'[3]Capex_FO input'!AL190","v":0},{"$f":"'[3]Capex_FO input'!AM190","v":0},{"$f":"'[3]Capex_FO input'!AN190","v":0},{"$f":"'[3]Capex_FO input'!AO190","v":0},{"$f":"'[3]Capex_FO input'!AP190","v":0},{"$f":"'[3]Capex_FO input'!AQ190","v":0},{"$f":"'[3]Capex_FO input'!AR190","v":0},{"$f":"'[3]Capex_FO input'!AS190","v":0},{"$f":"'[3]Capex_FO input'!AT190","v":0},null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,null,0,0,0,0,0,0,0,0,0,2.0625000000000005E-3,null,{"$f":"+IF($K190=\"Ongoing\",AV190,IF(RIGHT($K190,2)=RIGHT(BR$39,2),SUM($AV190:AV190),0)+IF(RIGHT(BR$39,2)>RIGHT($K190,2),AV190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",AW190,IF(RIGHT($K190,2)=RIGHT(BS$39,2),SUM($AV190:AW190),0)+IF(RIGHT(BS$39,2)>RIGHT($K190,2),AW190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",AX190,IF(RIGHT($K190,2)=RIGHT(BT$39,2),SUM($AV190:AX190),0)+IF(RIGHT(BT$39,2)>RIGHT($K190,2),AX190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",AY190,IF(RIGHT($K190,2)=RIGHT(BU$39,2),SUM($AV190:AY190),0)+IF(RIGHT(BU$39,2)>RIGHT($K190,2),AY190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",AZ190,IF(RIGHT($K190,2)=RIGHT(BV$39,2),SUM($AV190:AZ190),0)+IF(RIGHT(BV$39,2)>RIGHT($K190,2),AZ190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",BA190,IF(RIGHT($K190,2)=RIGHT(BW$39,2),SUM($AV190:BA190),0)+IF(RIGHT(BW$39,2)>RIGHT($K190,2),BA190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",BB190,IF(RIGHT($K190,2)=RIGHT(BX$39,2),SUM($AV190:BB190),0)+IF(RIGHT(BX$39,2)>RIGHT($K190,2),BB190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",BC190,IF(RIGHT($K190,2)=RIGHT(BY$39,2),SUM($AV190:BC190),0)+IF(RIGHT(BY$39,2)>RIGHT($K190,2),BC190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",BD190,IF(RIGHT($K190,2)=RIGHT(BZ$39,2),SUM($AV190:BD190),0)+IF(RIGHT(BZ$39,2)>RIGHT($K190,2),BD190,0))","v":0},{"$f":"+IF($K190=\"Ongoing\",BE190,IF(RIGHT($K190,2)=RIGHT(CA$39,2),SUM($AV190:BE190),0)+IF(RIGHT(CA$39,2)>RIGHT($K190,2),BE190,0))","v":0.33000000000000007},null,{"$f":"+O190*KeyAssumptionsPriceControl_FO!AC$15","v":3.2960000000000003E-2},{"$f":"+P190*KeyAssumptionsPriceControl_FO!AD$15","v":3.3948800000000001E-2},{"$f":"+Q190*KeyAssumptionsPriceControl_FO!AE$15","v":3.4967263999999998E-2},{"$f":"+R190*KeyAssumptionsPriceControl_FO!AF$15","v":3.6016281920000004E-2},{"$f":"+S190*KeyAssumptionsPriceControl_FO!AG$15","v":3.7096770377600001E-2},{"$f":"+T190*KeyAssumptionsPriceControl_FO!AH$15","v":4.0597778081986009E-2},{"$f":"+U190*KeyAssumptionsPriceControl_FO!AI$15","v":4.1815711424445588E-2},{"$f":"+V190*KeyAssumptionsPriceControl_FO!AJ$15","v":4.3070182767178958E-2},{"$f":"+W190*KeyAssumptionsPriceControl_FO!AK$15","v":4.436228825019433E-2},{"$f":"+X190*KeyAssumptionsPriceControl_FO!AL$15","v":4.5693156897700156E-2},null,7.4160000000000014E-4,2.2470480000000002E-3,3.7976594400000001E-3,5.3947892232000007E-3,7.0398328998959999E-3,8.7879602402366856E-3,1.0642263754131395E-2,1.2552196373442947E-2,1.4519426971333847E-2,1.6545674487161474E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C191","v":"ROB Minor Drainage Pipeline Replacements"},{"$f":"'[3]Capex_FO input'!D191","v":0},{"$f":"'[3]Capex_FO input'!E191","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F191","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G191","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H191","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I191","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K191","v":"2031-32"},{"$f":"'[3]Capex_FO input'!L191","v":45},{"$f":"'[3]Capex_FO input'!M191","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O191","v":0},{"$f":"'[3]Capex_FO input'!P191","v":0},{"$f":"'[3]Capex_FO input'!Q191","v":4.2999999999999997E-2},{"$f":"'[3]Capex_FO input'!R191","v":0},{"$f":"'[3]Capex_FO input'!S191","v":0},{"$f":"'[3]Capex_FO input'!T191","v":0},{"$f":"'[3]Capex_FO input'!U191","v":0},{"$f":"'[3]Capex_FO input'!V191","v":0.1},{"$f":"'[3]Capex_FO input'!W191","v":0.11700000000000001},{"$f":"'[3]Capex_FO input'!X191","v":0},null,{"$f":"'[3]Capex_FO input'!Z191","v":0},{"$f":"'[3]Capex_FO input'!AA191","v":0},{"$f":"'[3]Capex_FO input'!AB191","v":0},{"$f":"'[3]Capex_FO input'!AC191","v":0},{"$f":"'[3]Capex_FO input'!AD191","v":0},{"$f":"'[3]Capex_FO input'!AE191","v":0},{"$f":"'[3]Capex_FO input'!AF191","v":0},{"$f":"'[3]Capex_FO input'!AG191","v":0},{"$f":"'[3]Capex_FO input'!AH191","v":0},{"$f":"'[3]Capex_FO input'!AI191","v":0},null,{"$f":"'[3]Capex_FO input'!AK191","v":0},{"$f":"'[3]Capex_FO input'!AL191","v":0},{"$f":"'[3]Capex_FO input'!AM191","v":0},{"$f":"'[3]Capex_FO input'!AN191","v":0},{"$f":"'[3]Capex_FO input'!AO191","v":0},{"$f":"'[3]Capex_FO input'!AP191","v":0},{"$f":"'[3]Capex_FO input'!AQ191","v":0},{"$f":"'[3]Capex_FO input'!AR191","v":0},{"$f":"'[3]Capex_FO input'!AS191","v":0},{"$f":"'[3]Capex_FO input'!AT191","v":0},null,0,0,4.2999999999999997E-2,0,0,0,0,0.1,0.11700000000000001,0,null,0,0,0,0,0,0,0,0,2.8888888888888892E-3,5.7777777777777784E-3,null,{"$f":"+IF($K191=\"Ongoing\",AV191,IF(RIGHT($K191,2)=RIGHT(BR$39,2),SUM($AV191:AV191),0)+IF(RIGHT(BR$39,2)>RIGHT($K191,2),AV191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",AW191,IF(RIGHT($K191,2)=RIGHT(BS$39,2),SUM($AV191:AW191),0)+IF(RIGHT(BS$39,2)>RIGHT($K191,2),AW191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",AX191,IF(RIGHT($K191,2)=RIGHT(BT$39,2),SUM($AV191:AX191),0)+IF(RIGHT(BT$39,2)>RIGHT($K191,2),AX191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",AY191,IF(RIGHT($K191,2)=RIGHT(BU$39,2),SUM($AV191:AY191),0)+IF(RIGHT(BU$39,2)>RIGHT($K191,2),AY191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",AZ191,IF(RIGHT($K191,2)=RIGHT(BV$39,2),SUM($AV191:AZ191),0)+IF(RIGHT(BV$39,2)>RIGHT($K191,2),AZ191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",BA191,IF(RIGHT($K191,2)=RIGHT(BW$39,2),SUM($AV191:BA191),0)+IF(RIGHT(BW$39,2)>RIGHT($K191,2),BA191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",BB191,IF(RIGHT($K191,2)=RIGHT(BX$39,2),SUM($AV191:BB191),0)+IF(RIGHT(BX$39,2)>RIGHT($K191,2),BB191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",BC191,IF(RIGHT($K191,2)=RIGHT(BY$39,2),SUM($AV191:BC191),0)+IF(RIGHT(BY$39,2)>RIGHT($K191,2),BC191,0))","v":0},{"$f":"+IF($K191=\"Ongoing\",BD191,IF(RIGHT($K191,2)=RIGHT(BZ$39,2),SUM($AV191:BD191),0)+IF(RIGHT(BZ$39,2)>RIGHT($K191,2),BD191,0))","v":0.26},{"$f":"+IF($K191=\"Ongoing\",BE191,IF(RIGHT($K191,2)=RIGHT(CA$39,2),SUM($AV191:BE191),0)+IF(RIGHT(CA$39,2)>RIGHT($K191,2),BE191,0))","v":0},null,{"$f":"+O191*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P191*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q191*KeyAssumptionsPriceControl_FO!AE$15","v":4.6987260999999995E-2},{"$f":"+R191*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S191*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T191*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U191*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V191*KeyAssumptionsPriceControl_FO!AJ$15","v":0.12667700813876165},{"$f":"+W191*KeyAssumptionsPriceControl_FO!AK$15","v":0.15265846250802168},{"$f":"+X191*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,1.0572133725E-3,2.114426745E-3,2.114426745E-3,2.114426745E-3,2.114426745E-3,4.9646594281221373E-3,1.1249707517674762E-2,1.4684522924105251E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C192","v":0},{"$f":"'[3]Capex_FO input'!D192","v":0},{"$f":"'[3]Capex_FO input'!E192","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F192","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G192","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H192","v":0},{"$f":"'[3]Capex_FO input'!I192","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K192","v":0},{"$f":"'[3]Capex_FO input'!L192","v":0},{"$f":"'[3]Capex_FO input'!M192","v":0},null,{"$f":"'[3]Capex_FO input'!O192","v":0},{"$f":"'[3]Capex_FO input'!P192","v":0},{"$f":"'[3]Capex_FO input'!Q192","v":0},{"$f":"'[3]Capex_FO input'!R192","v":0},{"$f":"'[3]Capex_FO input'!S192","v":0},{"$f":"'[3]Capex_FO input'!T192","v":0},{"$f":"'[3]Capex_FO input'!U192","v":0},{"$f":"'[3]Capex_FO input'!V192","v":0},{"$f":"'[3]Capex_FO input'!W192","v":0},{"$f":"'[3]Capex_FO input'!X192","v":0},null,{"$f":"'[3]Capex_FO input'!Z192","v":0},{"$f":"'[3]Capex_FO input'!AA192","v":0},{"$f":"'[3]Capex_FO input'!AB192","v":0},{"$f":"'[3]Capex_FO input'!AC192","v":0},{"$f":"'[3]Capex_FO input'!AD192","v":0},{"$f":"'[3]Capex_FO input'!AE192","v":0},{"$f":"'[3]Capex_FO input'!AF192","v":0},{"$f":"'[3]Capex_FO input'!AG192","v":0},{"$f":"'[3]Capex_FO input'!AH192","v":0},{"$f":"'[3]Capex_FO input'!AI192","v":0},null,{"$f":"'[3]Capex_FO input'!AK192","v":0},{"$f":"'[3]Capex_FO input'!AL192","v":0},{"$f":"'[3]Capex_FO input'!AM192","v":0},{"$f":"'[3]Capex_FO input'!AN192","v":0},{"$f":"'[3]Capex_FO input'!AO192","v":0},{"$f":"'[3]Capex_FO input'!AP192","v":0},{"$f":"'[3]Capex_FO input'!AQ192","v":0},{"$f":"'[3]Capex_FO input'!AR192","v":0},{"$f":"'[3]Capex_FO input'!AS192","v":0},{"$f":"'[3]Capex_FO input'!AT192","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K192=\"Ongoing\",AV192,IF(RIGHT($K192,2)=RIGHT(BR$39,2),SUM($AV192:AV192),0)+IF(RIGHT(BR$39,2)>RIGHT($K192,2),AV192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",AW192,IF(RIGHT($K192,2)=RIGHT(BS$39,2),SUM($AV192:AW192),0)+IF(RIGHT(BS$39,2)>RIGHT($K192,2),AW192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",AX192,IF(RIGHT($K192,2)=RIGHT(BT$39,2),SUM($AV192:AX192),0)+IF(RIGHT(BT$39,2)>RIGHT($K192,2),AX192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",AY192,IF(RIGHT($K192,2)=RIGHT(BU$39,2),SUM($AV192:AY192),0)+IF(RIGHT(BU$39,2)>RIGHT($K192,2),AY192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",AZ192,IF(RIGHT($K192,2)=RIGHT(BV$39,2),SUM($AV192:AZ192),0)+IF(RIGHT(BV$39,2)>RIGHT($K192,2),AZ192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",BA192,IF(RIGHT($K192,2)=RIGHT(BW$39,2),SUM($AV192:BA192),0)+IF(RIGHT(BW$39,2)>RIGHT($K192,2),BA192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",BB192,IF(RIGHT($K192,2)=RIGHT(BX$39,2),SUM($AV192:BB192),0)+IF(RIGHT(BX$39,2)>RIGHT($K192,2),BB192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",BC192,IF(RIGHT($K192,2)=RIGHT(BY$39,2),SUM($AV192:BC192),0)+IF(RIGHT(BY$39,2)>RIGHT($K192,2),BC192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",BD192,IF(RIGHT($K192,2)=RIGHT(BZ$39,2),SUM($AV192:BD192),0)+IF(RIGHT(BZ$39,2)>RIGHT($K192,2),BD192,0))","v":0},{"$f":"+IF($K192=\"Ongoing\",BE192,IF(RIGHT($K192,2)=RIGHT(CA$39,2),SUM($AV192:BE192),0)+IF(RIGHT(CA$39,2)>RIGHT($K192,2),BE192,0))","v":0},null,{"$f":"+O192*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P192*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q192*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R192*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S192*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T192*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U192*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V192*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W192*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X192*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C193","v":0},{"$f":"'[3]Capex_FO input'!D193","v":0},{"$f":"'[3]Capex_FO input'!E193","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F193","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G193","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H193","v":0},{"$f":"'[3]Capex_FO input'!I193","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K193","v":0},{"$f":"'[3]Capex_FO input'!L193","v":0},{"$f":"'[3]Capex_FO input'!M193","v":0},null,{"$f":"'[3]Capex_FO input'!O193","v":0},{"$f":"'[3]Capex_FO input'!P193","v":0},{"$f":"'[3]Capex_FO input'!Q193","v":0},{"$f":"'[3]Capex_FO input'!R193","v":0},{"$f":"'[3]Capex_FO input'!S193","v":0},{"$f":"'[3]Capex_FO input'!T193","v":0},{"$f":"'[3]Capex_FO input'!U193","v":0},{"$f":"'[3]Capex_FO input'!V193","v":0},{"$f":"'[3]Capex_FO input'!W193","v":0},{"$f":"'[3]Capex_FO input'!X193","v":0},null,{"$f":"'[3]Capex_FO input'!Z193","v":0},{"$f":"'[3]Capex_FO input'!AA193","v":0},{"$f":"'[3]Capex_FO input'!AB193","v":0},{"$f":"'[3]Capex_FO input'!AC193","v":0},{"$f":"'[3]Capex_FO input'!AD193","v":0},{"$f":"'[3]Capex_FO input'!AE193","v":0},{"$f":"'[3]Capex_FO input'!AF193","v":0},{"$f":"'[3]Capex_FO input'!AG193","v":0},{"$f":"'[3]Capex_FO input'!AH193","v":0},{"$f":"'[3]Capex_FO input'!AI193","v":0},null,{"$f":"'[3]Capex_FO input'!AK193","v":0},{"$f":"'[3]Capex_FO input'!AL193","v":0},{"$f":"'[3]Capex_FO input'!AM193","v":0},{"$f":"'[3]Capex_FO input'!AN193","v":0},{"$f":"'[3]Capex_FO input'!AO193","v":0},{"$f":"'[3]Capex_FO input'!AP193","v":0},{"$f":"'[3]Capex_FO input'!AQ193","v":0},{"$f":"'[3]Capex_FO input'!AR193","v":0},{"$f":"'[3]Capex_FO input'!AS193","v":0},{"$f":"'[3]Capex_FO input'!AT193","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K193=\"Ongoing\",AV193,IF(RIGHT($K193,2)=RIGHT(BR$39,2),SUM($AV193:AV193),0)+IF(RIGHT(BR$39,2)>RIGHT($K193,2),AV193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",AW193,IF(RIGHT($K193,2)=RIGHT(BS$39,2),SUM($AV193:AW193),0)+IF(RIGHT(BS$39,2)>RIGHT($K193,2),AW193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",AX193,IF(RIGHT($K193,2)=RIGHT(BT$39,2),SUM($AV193:AX193),0)+IF(RIGHT(BT$39,2)>RIGHT($K193,2),AX193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",AY193,IF(RIGHT($K193,2)=RIGHT(BU$39,2),SUM($AV193:AY193),0)+IF(RIGHT(BU$39,2)>RIGHT($K193,2),AY193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",AZ193,IF(RIGHT($K193,2)=RIGHT(BV$39,2),SUM($AV193:AZ193),0)+IF(RIGHT(BV$39,2)>RIGHT($K193,2),AZ193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",BA193,IF(RIGHT($K193,2)=RIGHT(BW$39,2),SUM($AV193:BA193),0)+IF(RIGHT(BW$39,2)>RIGHT($K193,2),BA193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",BB193,IF(RIGHT($K193,2)=RIGHT(BX$39,2),SUM($AV193:BB193),0)+IF(RIGHT(BX$39,2)>RIGHT($K193,2),BB193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",BC193,IF(RIGHT($K193,2)=RIGHT(BY$39,2),SUM($AV193:BC193),0)+IF(RIGHT(BY$39,2)>RIGHT($K193,2),BC193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",BD193,IF(RIGHT($K193,2)=RIGHT(BZ$39,2),SUM($AV193:BD193),0)+IF(RIGHT(BZ$39,2)>RIGHT($K193,2),BD193,0))","v":0},{"$f":"+IF($K193=\"Ongoing\",BE193,IF(RIGHT($K193,2)=RIGHT(CA$39,2),SUM($AV193:BE193),0)+IF(RIGHT(CA$39,2)>RIGHT($K193,2),BE193,0))","v":0},null,{"$f":"+O193*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P193*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q193*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R193*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S193*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T193*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U193*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V193*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W193*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X193*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C194","v":0},{"$f":"'[3]Capex_FO input'!D194","v":0},{"$f":"'[3]Capex_FO input'!E194","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F194","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G194","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H194","v":0},{"$f":"'[3]Capex_FO input'!I194","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K194","v":0},{"$f":"'[3]Capex_FO input'!L194","v":0},{"$f":"'[3]Capex_FO input'!M194","v":0},null,{"$f":"'[3]Capex_FO input'!O194","v":0},{"$f":"'[3]Capex_FO input'!P194","v":0},{"$f":"'[3]Capex_FO input'!Q194","v":0},{"$f":"'[3]Capex_FO input'!R194","v":0},{"$f":"'[3]Capex_FO input'!S194","v":0},{"$f":"'[3]Capex_FO input'!T194","v":0},{"$f":"'[3]Capex_FO input'!U194","v":0},{"$f":"'[3]Capex_FO input'!V194","v":0},{"$f":"'[3]Capex_FO input'!W194","v":0},{"$f":"'[3]Capex_FO input'!X194","v":0},null,{"$f":"'[3]Capex_FO input'!Z194","v":0},{"$f":"'[3]Capex_FO input'!AA194","v":0},{"$f":"'[3]Capex_FO input'!AB194","v":0},{"$f":"'[3]Capex_FO input'!AC194","v":0},{"$f":"'[3]Capex_FO input'!AD194","v":0},{"$f":"'[3]Capex_FO input'!AE194","v":0},{"$f":"'[3]Capex_FO input'!AF194","v":0},{"$f":"'[3]Capex_FO input'!AG194","v":0},{"$f":"'[3]Capex_FO input'!AH194","v":0},{"$f":"'[3]Capex_FO input'!AI194","v":0},null,{"$f":"'[3]Capex_FO input'!AK194","v":0},{"$f":"'[3]Capex_FO input'!AL194","v":0},{"$f":"'[3]Capex_FO input'!AM194","v":0},{"$f":"'[3]Capex_FO input'!AN194","v":0},{"$f":"'[3]Capex_FO input'!AO194","v":0},{"$f":"'[3]Capex_FO input'!AP194","v":0},{"$f":"'[3]Capex_FO input'!AQ194","v":0},{"$f":"'[3]Capex_FO input'!AR194","v":0},{"$f":"'[3]Capex_FO input'!AS194","v":0},{"$f":"'[3]Capex_FO input'!AT194","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K194=\"Ongoing\",AV194,IF(RIGHT($K194,2)=RIGHT(BR$39,2),SUM($AV194:AV194),0)+IF(RIGHT(BR$39,2)>RIGHT($K194,2),AV194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",AW194,IF(RIGHT($K194,2)=RIGHT(BS$39,2),SUM($AV194:AW194),0)+IF(RIGHT(BS$39,2)>RIGHT($K194,2),AW194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",AX194,IF(RIGHT($K194,2)=RIGHT(BT$39,2),SUM($AV194:AX194),0)+IF(RIGHT(BT$39,2)>RIGHT($K194,2),AX194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",AY194,IF(RIGHT($K194,2)=RIGHT(BU$39,2),SUM($AV194:AY194),0)+IF(RIGHT(BU$39,2)>RIGHT($K194,2),AY194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",AZ194,IF(RIGHT($K194,2)=RIGHT(BV$39,2),SUM($AV194:AZ194),0)+IF(RIGHT(BV$39,2)>RIGHT($K194,2),AZ194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",BA194,IF(RIGHT($K194,2)=RIGHT(BW$39,2),SUM($AV194:BA194),0)+IF(RIGHT(BW$39,2)>RIGHT($K194,2),BA194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",BB194,IF(RIGHT($K194,2)=RIGHT(BX$39,2),SUM($AV194:BB194),0)+IF(RIGHT(BX$39,2)>RIGHT($K194,2),BB194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",BC194,IF(RIGHT($K194,2)=RIGHT(BY$39,2),SUM($AV194:BC194),0)+IF(RIGHT(BY$39,2)>RIGHT($K194,2),BC194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",BD194,IF(RIGHT($K194,2)=RIGHT(BZ$39,2),SUM($AV194:BD194),0)+IF(RIGHT(BZ$39,2)>RIGHT($K194,2),BD194,0))","v":0},{"$f":"+IF($K194=\"Ongoing\",BE194,IF(RIGHT($K194,2)=RIGHT(CA$39,2),SUM($AV194:BE194),0)+IF(RIGHT(CA$39,2)>RIGHT($K194,2),BE194,0))","v":0},null,{"$f":"+O194*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P194*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q194*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R194*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S194*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T194*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U194*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V194*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W194*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X194*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C195","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},{"$f":"'[3]Capex_FO input'!D195","v":0},{"$f":"'[3]Capex_FO input'!E195","v":"[Service]"},{"$f":"'[3]Capex_FO input'!F195","v":"[Major Cost Driver]"},{"$f":"'[3]Capex_FO input'!G195","v":"[Asset category]"},{"$f":"'[3]Capex_FO input'!H195","v":"[Capital type]"},{"$f":"'[3]Capex_FO input'!I195","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K195","v":"[Year finalised?]"},{"$f":"'[3]Capex_FO input'!L195","v":0},{"$f":"'[3]Capex_FO input'!M195","v":0},null,{"$f":"'[3]Capex_FO input'!O195","v":0},{"$f":"'[3]Capex_FO input'!P195","v":0},{"$f":"'[3]Capex_FO input'!Q195","v":0},{"$f":"'[3]Capex_FO input'!R195","v":0},{"$f":"'[3]Capex_FO input'!S195","v":0},{"$f":"'[3]Capex_FO input'!T195","v":0},{"$f":"'[3]Capex_FO input'!U195","v":0},{"$f":"'[3]Capex_FO input'!V195","v":0},{"$f":"'[3]Capex_FO input'!W195","v":0},{"$f":"'[3]Capex_FO input'!X195","v":0},null,{"$f":"'[3]Capex_FO input'!Z195","v":0},{"$f":"'[3]Capex_FO input'!AA195","v":0},{"$f":"'[3]Capex_FO input'!AB195","v":0},{"$f":"'[3]Capex_FO input'!AC195","v":0},{"$f":"'[3]Capex_FO input'!AD195","v":0},{"$f":"'[3]Capex_FO input'!AE195","v":0},{"$f":"'[3]Capex_FO input'!AF195","v":0},{"$f":"'[3]Capex_FO input'!AG195","v":0},{"$f":"'[3]Capex_FO input'!AH195","v":0},{"$f":"'[3]Capex_FO input'!AI195","v":0},null,{"$f":"'[3]Capex_FO input'!AK195","v":0},{"$f":"'[3]Capex_FO input'!AL195","v":0},{"$f":"'[3]Capex_FO input'!AM195","v":0},{"$f":"'[3]Capex_FO input'!AN195","v":0},{"$f":"'[3]Capex_FO input'!AO195","v":0},{"$f":"'[3]Capex_FO input'!AP195","v":0},{"$f":"'[3]Capex_FO input'!AQ195","v":0},{"$f":"'[3]Capex_FO input'!AR195","v":0},{"$f":"'[3]Capex_FO input'!AS195","v":0},{"$f":"'[3]Capex_FO input'!AT195","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K195=\"Ongoing\",AV195,IF(RIGHT($K195,2)=RIGHT(BR$39,2),SUM($AV195:AV195),0)+IF(RIGHT(BR$39,2)>RIGHT($K195,2),AV195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",AW195,IF(RIGHT($K195,2)=RIGHT(BS$39,2),SUM($AV195:AW195),0)+IF(RIGHT(BS$39,2)>RIGHT($K195,2),AW195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",AX195,IF(RIGHT($K195,2)=RIGHT(BT$39,2),SUM($AV195:AX195),0)+IF(RIGHT(BT$39,2)>RIGHT($K195,2),AX195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",AY195,IF(RIGHT($K195,2)=RIGHT(BU$39,2),SUM($AV195:AY195),0)+IF(RIGHT(BU$39,2)>RIGHT($K195,2),AY195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",AZ195,IF(RIGHT($K195,2)=RIGHT(BV$39,2),SUM($AV195:AZ195),0)+IF(RIGHT(BV$39,2)>RIGHT($K195,2),AZ195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",BA195,IF(RIGHT($K195,2)=RIGHT(BW$39,2),SUM($AV195:BA195),0)+IF(RIGHT(BW$39,2)>RIGHT($K195,2),BA195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",BB195,IF(RIGHT($K195,2)=RIGHT(BX$39,2),SUM($AV195:BB195),0)+IF(RIGHT(BX$39,2)>RIGHT($K195,2),BB195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",BC195,IF(RIGHT($K195,2)=RIGHT(BY$39,2),SUM($AV195:BC195),0)+IF(RIGHT(BY$39,2)>RIGHT($K195,2),BC195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",BD195,IF(RIGHT($K195,2)=RIGHT(BZ$39,2),SUM($AV195:BD195),0)+IF(RIGHT(BZ$39,2)>RIGHT($K195,2),BD195,0))","v":0},{"$f":"+IF($K195=\"Ongoing\",BE195,IF(RIGHT($K195,2)=RIGHT(CA$39,2),SUM($AV195:BE195),0)+IF(RIGHT(CA$39,2)>RIGHT($K195,2),BE195,0))","v":0},null,{"$f":"+O195*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P195*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q195*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R195*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S195*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T195*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U195*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V195*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W195*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X195*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C196","v":"Treatment"},{"$f":"'[3]Capex_FO input'!D196","v":0},{"$f":"'[3]Capex_FO input'!E196","v":0},{"$f":"'[3]Capex_FO input'!F196","v":0},{"$f":"'[3]Capex_FO input'!G196","v":0},{"$f":"'[3]Capex_FO input'!H196","v":0},{"$f":"'[3]Capex_FO input'!I196","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K196","v":0},{"$f":"'[3]Capex_FO input'!L196","v":0},{"$f":"'[3]Capex_FO input'!M196","v":0},null,{"$f":"'[3]Capex_FO input'!O196","v":0},{"$f":"'[3]Capex_FO input'!P196","v":0},{"$f":"'[3]Capex_FO input'!Q196","v":0},{"$f":"'[3]Capex_FO input'!R196","v":0},{"$f":"'[3]Capex_FO input'!S196","v":0},{"$f":"'[3]Capex_FO input'!T196","v":0},{"$f":"'[3]Capex_FO input'!U196","v":0},{"$f":"'[3]Capex_FO input'!V196","v":0},{"$f":"'[3]Capex_FO input'!W196","v":0},{"$f":"'[3]Capex_FO input'!X196","v":0},null,{"$f":"'[3]Capex_FO input'!Z196","v":0},{"$f":"'[3]Capex_FO input'!AA196","v":0},{"$f":"'[3]Capex_FO input'!AB196","v":0},{"$f":"'[3]Capex_FO input'!AC196","v":0},{"$f":"'[3]Capex_FO input'!AD196","v":0},{"$f":"'[3]Capex_FO input'!AE196","v":0},{"$f":"'[3]Capex_FO input'!AF196","v":0},{"$f":"'[3]Capex_FO input'!AG196","v":0},{"$f":"'[3]Capex_FO input'!AH196","v":0},{"$f":"'[3]Capex_FO input'!AI196","v":0},null,{"$f":"'[3]Capex_FO input'!AK196","v":0},{"$f":"'[3]Capex_FO input'!AL196","v":0},{"$f":"'[3]Capex_FO input'!AM196","v":0},{"$f":"'[3]Capex_FO input'!AN196","v":0},{"$f":"'[3]Capex_FO input'!AO196","v":0},{"$f":"'[3]Capex_FO input'!AP196","v":0},{"$f":"'[3]Capex_FO input'!AQ196","v":0},{"$f":"'[3]Capex_FO input'!AR196","v":0},{"$f":"'[3]Capex_FO input'!AS196","v":0},{"$f":"'[3]Capex_FO input'!AT196","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K196=\"Ongoing\",AV196,IF(RIGHT($K196,2)=RIGHT(BR$39,2),SUM($AV196:AV196),0)+IF(RIGHT(BR$39,2)>RIGHT($K196,2),AV196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",AW196,IF(RIGHT($K196,2)=RIGHT(BS$39,2),SUM($AV196:AW196),0)+IF(RIGHT(BS$39,2)>RIGHT($K196,2),AW196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",AX196,IF(RIGHT($K196,2)=RIGHT(BT$39,2),SUM($AV196:AX196),0)+IF(RIGHT(BT$39,2)>RIGHT($K196,2),AX196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",AY196,IF(RIGHT($K196,2)=RIGHT(BU$39,2),SUM($AV196:AY196),0)+IF(RIGHT(BU$39,2)>RIGHT($K196,2),AY196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",AZ196,IF(RIGHT($K196,2)=RIGHT(BV$39,2),SUM($AV196:AZ196),0)+IF(RIGHT(BV$39,2)>RIGHT($K196,2),AZ196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",BA196,IF(RIGHT($K196,2)=RIGHT(BW$39,2),SUM($AV196:BA196),0)+IF(RIGHT(BW$39,2)>RIGHT($K196,2),BA196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",BB196,IF(RIGHT($K196,2)=RIGHT(BX$39,2),SUM($AV196:BB196),0)+IF(RIGHT(BX$39,2)>RIGHT($K196,2),BB196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",BC196,IF(RIGHT($K196,2)=RIGHT(BY$39,2),SUM($AV196:BC196),0)+IF(RIGHT(BY$39,2)>RIGHT($K196,2),BC196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",BD196,IF(RIGHT($K196,2)=RIGHT(BZ$39,2),SUM($AV196:BD196),0)+IF(RIGHT(BZ$39,2)>RIGHT($K196,2),BD196,0))","v":0},{"$f":"+IF($K196=\"Ongoing\",BE196,IF(RIGHT($K196,2)=RIGHT(CA$39,2),SUM($AV196:BE196),0)+IF(RIGHT(CA$39,2)>RIGHT($K196,2),BE196,0))","v":0},null,{"$f":"+O196*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P196*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q196*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R196*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S196*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T196*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U196*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V196*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W196*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X196*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C197","v":"MILL - Solution for better sludge management / redesign of the sludge beds "},{"$f":"'[3]Capex_FO input'!D197","v":0},{"$f":"'[3]Capex_FO input'!E197","v":"Domestic and stock"},{"$f":"'[3]Capex_FO input'!F197","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G197","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H197","v":"Significant Projects"},{"$f":"'[3]Capex_FO input'!I197","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K197","v":"2024-25"},{"$f":"'[3]Capex_FO input'!L197","v":45},{"$f":"'[3]Capex_FO input'!M197","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O197","v":0},{"$f":"'[3]Capex_FO input'!P197","v":0.4},{"$f":"'[3]Capex_FO input'!Q197","v":0},{"$f":"'[3]Capex_FO input'!R197","v":0},{"$f":"'[3]Capex_FO input'!S197","v":0},{"$f":"'[3]Capex_FO input'!T197","v":0},{"$f":"'[3]Capex_FO input'!U197","v":0},{"$f":"'[3]Capex_FO input'!V197","v":0},{"$f":"'[3]Capex_FO input'!W197","v":0},{"$f":"'[3]Capex_FO input'!X197","v":0},null,{"$f":"'[3]Capex_FO input'!Z197","v":0},{"$f":"'[3]Capex_FO input'!AA197","v":0},{"$f":"'[3]Capex_FO input'!AB197","v":0},{"$f":"'[3]Capex_FO input'!AC197","v":0},{"$f":"'[3]Capex_FO input'!AD197","v":0},{"$f":"'[3]Capex_FO input'!AE197","v":0},{"$f":"'[3]Capex_FO input'!AF197","v":0},{"$f":"'[3]Capex_FO input'!AG197","v":0},{"$f":"'[3]Capex_FO input'!AH197","v":0},{"$f":"'[3]Capex_FO input'!AI197","v":0},null,{"$f":"'[3]Capex_FO input'!AK197","v":0},{"$f":"'[3]Capex_FO input'!AL197","v":0},{"$f":"'[3]Capex_FO input'!AM197","v":0},{"$f":"'[3]Capex_FO input'!AN197","v":0},{"$f":"'[3]Capex_FO input'!AO197","v":0},{"$f":"'[3]Capex_FO input'!AP197","v":0},{"$f":"'[3]Capex_FO input'!AQ197","v":0},{"$f":"'[3]Capex_FO input'!AR197","v":0},{"$f":"'[3]Capex_FO input'!AS197","v":0},{"$f":"'[3]Capex_FO input'!AT197","v":0},null,0,0.4,0,0,0,0,0,0,0,0,null,0,4.4444444444444444E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,8.8888888888888889E-3,null,{"$f":"+IF($K197=\"Ongoing\",AV197,IF(RIGHT($K197,2)=RIGHT(BR$39,2),SUM($AV197:AV197),0)+IF(RIGHT(BR$39,2)>RIGHT($K197,2),AV197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",AW197,IF(RIGHT($K197,2)=RIGHT(BS$39,2),SUM($AV197:AW197),0)+IF(RIGHT(BS$39,2)>RIGHT($K197,2),AW197,0))","v":0.4},{"$f":"+IF($K197=\"Ongoing\",AX197,IF(RIGHT($K197,2)=RIGHT(BT$39,2),SUM($AV197:AX197),0)+IF(RIGHT(BT$39,2)>RIGHT($K197,2),AX197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",AY197,IF(RIGHT($K197,2)=RIGHT(BU$39,2),SUM($AV197:AY197),0)+IF(RIGHT(BU$39,2)>RIGHT($K197,2),AY197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",AZ197,IF(RIGHT($K197,2)=RIGHT(BV$39,2),SUM($AV197:AZ197),0)+IF(RIGHT(BV$39,2)>RIGHT($K197,2),AZ197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",BA197,IF(RIGHT($K197,2)=RIGHT(BW$39,2),SUM($AV197:BA197),0)+IF(RIGHT(BW$39,2)>RIGHT($K197,2),BA197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",BB197,IF(RIGHT($K197,2)=RIGHT(BX$39,2),SUM($AV197:BB197),0)+IF(RIGHT(BX$39,2)>RIGHT($K197,2),BB197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",BC197,IF(RIGHT($K197,2)=RIGHT(BY$39,2),SUM($AV197:BC197),0)+IF(RIGHT(BY$39,2)>RIGHT($K197,2),BC197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",BD197,IF(RIGHT($K197,2)=RIGHT(BZ$39,2),SUM($AV197:BD197),0)+IF(RIGHT(BZ$39,2)>RIGHT($K197,2),BD197,0))","v":0},{"$f":"+IF($K197=\"Ongoing\",BE197,IF(RIGHT($K197,2)=RIGHT(CA$39,2),SUM($AV197:BE197),0)+IF(RIGHT(CA$39,2)>RIGHT($K197,2),BE197,0))","v":0},null,{"$f":"+O197*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P197*KeyAssumptionsPriceControl_FO!AD$15","v":0.42436000000000001},{"$f":"+Q197*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R197*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S197*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T197*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U197*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V197*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W197*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X197*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,9.5481000000000003E-3,1.9096200000000001E-2,1.9096200000000001E-2,1.9096200000000001E-2,1.9096200000000001E-2,1.9096200000000001E-2,1.9096200000000001E-2,1.9096200000000001E-2,1.9096200000000001E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C198","v":0},{"$f":"'[3]Capex_FO input'!D198","v":0},{"$f":"'[3]Capex_FO input'!E198","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F198","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G198","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H198","v":0},{"$f":"'[3]Capex_FO input'!I198","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K198","v":0},{"$f":"'[3]Capex_FO input'!L198","v":0},{"$f":"'[3]Capex_FO input'!M198","v":0},null,{"$f":"'[3]Capex_FO input'!O198","v":0},{"$f":"'[3]Capex_FO input'!P198","v":0},{"$f":"'[3]Capex_FO input'!Q198","v":0},{"$f":"'[3]Capex_FO input'!R198","v":0},{"$f":"'[3]Capex_FO input'!S198","v":0},{"$f":"'[3]Capex_FO input'!T198","v":0},{"$f":"'[3]Capex_FO input'!U198","v":0},{"$f":"'[3]Capex_FO input'!V198","v":0},{"$f":"'[3]Capex_FO input'!W198","v":0},{"$f":"'[3]Capex_FO input'!X198","v":0},null,{"$f":"'[3]Capex_FO input'!Z198","v":0},{"$f":"'[3]Capex_FO input'!AA198","v":0},{"$f":"'[3]Capex_FO input'!AB198","v":0},{"$f":"'[3]Capex_FO input'!AC198","v":0},{"$f":"'[3]Capex_FO input'!AD198","v":0},{"$f":"'[3]Capex_FO input'!AE198","v":0},{"$f":"'[3]Capex_FO input'!AF198","v":0},{"$f":"'[3]Capex_FO input'!AG198","v":0},{"$f":"'[3]Capex_FO input'!AH198","v":0},{"$f":"'[3]Capex_FO input'!AI198","v":0},null,{"$f":"'[3]Capex_FO input'!AK198","v":0},{"$f":"'[3]Capex_FO input'!AL198","v":0},{"$f":"'[3]Capex_FO input'!AM198","v":0},{"$f":"'[3]Capex_FO input'!AN198","v":0},{"$f":"'[3]Capex_FO input'!AO198","v":0},{"$f":"'[3]Capex_FO input'!AP198","v":0},{"$f":"'[3]Capex_FO input'!AQ198","v":0},{"$f":"'[3]Capex_FO input'!AR198","v":0},{"$f":"'[3]Capex_FO input'!AS198","v":0},{"$f":"'[3]Capex_FO input'!AT198","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K198=\"Ongoing\",AV198,IF(RIGHT($K198,2)=RIGHT(BR$39,2),SUM($AV198:AV198),0)+IF(RIGHT(BR$39,2)>RIGHT($K198,2),AV198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",AW198,IF(RIGHT($K198,2)=RIGHT(BS$39,2),SUM($AV198:AW198),0)+IF(RIGHT(BS$39,2)>RIGHT($K198,2),AW198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",AX198,IF(RIGHT($K198,2)=RIGHT(BT$39,2),SUM($AV198:AX198),0)+IF(RIGHT(BT$39,2)>RIGHT($K198,2),AX198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",AY198,IF(RIGHT($K198,2)=RIGHT(BU$39,2),SUM($AV198:AY198),0)+IF(RIGHT(BU$39,2)>RIGHT($K198,2),AY198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",AZ198,IF(RIGHT($K198,2)=RIGHT(BV$39,2),SUM($AV198:AZ198),0)+IF(RIGHT(BV$39,2)>RIGHT($K198,2),AZ198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",BA198,IF(RIGHT($K198,2)=RIGHT(BW$39,2),SUM($AV198:BA198),0)+IF(RIGHT(BW$39,2)>RIGHT($K198,2),BA198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",BB198,IF(RIGHT($K198,2)=RIGHT(BX$39,2),SUM($AV198:BB198),0)+IF(RIGHT(BX$39,2)>RIGHT($K198,2),BB198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",BC198,IF(RIGHT($K198,2)=RIGHT(BY$39,2),SUM($AV198:BC198),0)+IF(RIGHT(BY$39,2)>RIGHT($K198,2),BC198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",BD198,IF(RIGHT($K198,2)=RIGHT(BZ$39,2),SUM($AV198:BD198),0)+IF(RIGHT(BZ$39,2)>RIGHT($K198,2),BD198,0))","v":0},{"$f":"+IF($K198=\"Ongoing\",BE198,IF(RIGHT($K198,2)=RIGHT(CA$39,2),SUM($AV198:BE198),0)+IF(RIGHT(CA$39,2)>RIGHT($K198,2),BE198,0))","v":0},null,{"$f":"+O198*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P198*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q198*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R198*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S198*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T198*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U198*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V198*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W198*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X198*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C199","v":0},{"$f":"'[3]Capex_FO input'!D199","v":0},{"$f":"'[3]Capex_FO input'!E199","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!F199","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!G199","v":{"$error":"#N/A"}},{"$f":"'[3]Capex_FO input'!H199","v":0},{"$f":"'[3]Capex_FO input'!I199","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K199","v":0},{"$f":"'[3]Capex_FO input'!L199","v":0},{"$f":"'[3]Capex_FO input'!M199","v":0},null,{"$f":"'[3]Capex_FO input'!O199","v":0},{"$f":"'[3]Capex_FO input'!P199","v":0},{"$f":"'[3]Capex_FO input'!Q199","v":0},{"$f":"'[3]Capex_FO input'!R199","v":0},{"$f":"'[3]Capex_FO input'!S199","v":0},{"$f":"'[3]Capex_FO input'!T199","v":0},{"$f":"'[3]Capex_FO input'!U199","v":0},{"$f":"'[3]Capex_FO input'!V199","v":0},{"$f":"'[3]Capex_FO input'!W199","v":0},{"$f":"'[3]Capex_FO input'!X199","v":0},null,{"$f":"'[3]Capex_FO input'!Z199","v":0},{"$f":"'[3]Capex_FO input'!AA199","v":0},{"$f":"'[3]Capex_FO input'!AB199","v":0},{"$f":"'[3]Capex_FO input'!AC199","v":0},{"$f":"'[3]Capex_FO input'!AD199","v":0},{"$f":"'[3]Capex_FO input'!AE199","v":0},{"$f":"'[3]Capex_FO input'!AF199","v":0},{"$f":"'[3]Capex_FO input'!AG199","v":0},{"$f":"'[3]Capex_FO input'!AH199","v":0},{"$f":"'[3]Capex_FO input'!AI199","v":0},null,{"$f":"'[3]Capex_FO input'!AK199","v":0},{"$f":"'[3]Capex_FO input'!AL199","v":0},{"$f":"'[3]Capex_FO input'!AM199","v":0},{"$f":"'[3]Capex_FO input'!AN199","v":0},{"$f":"'[3]Capex_FO input'!AO199","v":0},{"$f":"'[3]Capex_FO input'!AP199","v":0},{"$f":"'[3]Capex_FO input'!AQ199","v":0},{"$f":"'[3]Capex_FO input'!AR199","v":0},{"$f":"'[3]Capex_FO input'!AS199","v":0},{"$f":"'[3]Capex_FO input'!AT199","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K199=\"Ongoing\",AV199,IF(RIGHT($K199,2)=RIGHT(BR$39,2),SUM($AV199:AV199),0)+IF(RIGHT(BR$39,2)>RIGHT($K199,2),AV199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",AW199,IF(RIGHT($K199,2)=RIGHT(BS$39,2),SUM($AV199:AW199),0)+IF(RIGHT(BS$39,2)>RIGHT($K199,2),AW199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",AX199,IF(RIGHT($K199,2)=RIGHT(BT$39,2),SUM($AV199:AX199),0)+IF(RIGHT(BT$39,2)>RIGHT($K199,2),AX199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",AY199,IF(RIGHT($K199,2)=RIGHT(BU$39,2),SUM($AV199:AY199),0)+IF(RIGHT(BU$39,2)>RIGHT($K199,2),AY199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",AZ199,IF(RIGHT($K199,2)=RIGHT(BV$39,2),SUM($AV199:AZ199),0)+IF(RIGHT(BV$39,2)>RIGHT($K199,2),AZ199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",BA199,IF(RIGHT($K199,2)=RIGHT(BW$39,2),SUM($AV199:BA199),0)+IF(RIGHT(BW$39,2)>RIGHT($K199,2),BA199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",BB199,IF(RIGHT($K199,2)=RIGHT(BX$39,2),SUM($AV199:BB199),0)+IF(RIGHT(BX$39,2)>RIGHT($K199,2),BB199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",BC199,IF(RIGHT($K199,2)=RIGHT(BY$39,2),SUM($AV199:BC199),0)+IF(RIGHT(BY$39,2)>RIGHT($K199,2),BC199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",BD199,IF(RIGHT($K199,2)=RIGHT(BZ$39,2),SUM($AV199:BD199),0)+IF(RIGHT(BZ$39,2)>RIGHT($K199,2),BD199,0))","v":0},{"$f":"+IF($K199=\"Ongoing\",BE199,IF(RIGHT($K199,2)=RIGHT(CA$39,2),SUM($AV199:BE199),0)+IF(RIGHT(CA$39,2)>RIGHT($K199,2),BE199,0))","v":0},null,{"$f":"+O199*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P199*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q199*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R199*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S199*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T199*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U199*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V199*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W199*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X199*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C200","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},{"$f":"'[3]Capex_FO input'!D200","v":0},{"$f":"'[3]Capex_FO input'!E200","v":"[Service]"},{"$f":"'[3]Capex_FO input'!F200","v":"[Major Cost Driver]"},{"$f":"'[3]Capex_FO input'!G200","v":"[Asset category]"},{"$f":"'[3]Capex_FO input'!H200","v":"[Capital type]"},{"$f":"'[3]Capex_FO input'!I200","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K200","v":"[Year finalised?]"},{"$f":"'[3]Capex_FO input'!L200","v":0},{"$f":"'[3]Capex_FO input'!M200","v":0},null,{"$f":"'[3]Capex_FO input'!O200","v":0},{"$f":"'[3]Capex_FO input'!P200","v":0},{"$f":"'[3]Capex_FO input'!Q200","v":0},{"$f":"'[3]Capex_FO input'!R200","v":0},{"$f":"'[3]Capex_FO input'!S200","v":0},{"$f":"'[3]Capex_FO input'!T200","v":0},{"$f":"'[3]Capex_FO input'!U200","v":0},{"$f":"'[3]Capex_FO input'!V200","v":0},{"$f":"'[3]Capex_FO input'!W200","v":0},{"$f":"'[3]Capex_FO input'!X200","v":0},null,{"$f":"'[3]Capex_FO input'!Z200","v":0},{"$f":"'[3]Capex_FO input'!AA200","v":0},{"$f":"'[3]Capex_FO input'!AB200","v":0},{"$f":"'[3]Capex_FO input'!AC200","v":0},{"$f":"'[3]Capex_FO input'!AD200","v":0},{"$f":"'[3]Capex_FO input'!AE200","v":0},{"$f":"'[3]Capex_FO input'!AF200","v":0},{"$f":"'[3]Capex_FO input'!AG200","v":0},{"$f":"'[3]Capex_FO input'!AH200","v":0},{"$f":"'[3]Capex_FO input'!AI200","v":0},null,{"$f":"'[3]Capex_FO input'!AK200","v":0},{"$f":"'[3]Capex_FO input'!AL200","v":0},{"$f":"'[3]Capex_FO input'!AM200","v":0},{"$f":"'[3]Capex_FO input'!AN200","v":0},{"$f":"'[3]Capex_FO input'!AO200","v":0},{"$f":"'[3]Capex_FO input'!AP200","v":0},{"$f":"'[3]Capex_FO input'!AQ200","v":0},{"$f":"'[3]Capex_FO input'!AR200","v":0},{"$f":"'[3]Capex_FO input'!AS200","v":0},{"$f":"'[3]Capex_FO input'!AT200","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K200=\"Ongoing\",AV200,IF(RIGHT($K200,2)=RIGHT(BR$39,2),SUM($AV200:AV200),0)+IF(RIGHT(BR$39,2)>RIGHT($K200,2),AV200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",AW200,IF(RIGHT($K200,2)=RIGHT(BS$39,2),SUM($AV200:AW200),0)+IF(RIGHT(BS$39,2)>RIGHT($K200,2),AW200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",AX200,IF(RIGHT($K200,2)=RIGHT(BT$39,2),SUM($AV200:AX200),0)+IF(RIGHT(BT$39,2)>RIGHT($K200,2),AX200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",AY200,IF(RIGHT($K200,2)=RIGHT(BU$39,2),SUM($AV200:AY200),0)+IF(RIGHT(BU$39,2)>RIGHT($K200,2),AY200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",AZ200,IF(RIGHT($K200,2)=RIGHT(BV$39,2),SUM($AV200:AZ200),0)+IF(RIGHT(BV$39,2)>RIGHT($K200,2),AZ200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",BA200,IF(RIGHT($K200,2)=RIGHT(BW$39,2),SUM($AV200:BA200),0)+IF(RIGHT(BW$39,2)>RIGHT($K200,2),BA200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",BB200,IF(RIGHT($K200,2)=RIGHT(BX$39,2),SUM($AV200:BB200),0)+IF(RIGHT(BX$39,2)>RIGHT($K200,2),BB200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",BC200,IF(RIGHT($K200,2)=RIGHT(BY$39,2),SUM($AV200:BC200),0)+IF(RIGHT(BY$39,2)>RIGHT($K200,2),BC200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",BD200,IF(RIGHT($K200,2)=RIGHT(BZ$39,2),SUM($AV200:BD200),0)+IF(RIGHT(BZ$39,2)>RIGHT($K200,2),BD200,0))","v":0},{"$f":"+IF($K200=\"Ongoing\",BE200,IF(RIGHT($K200,2)=RIGHT(CA$39,2),SUM($AV200:BE200),0)+IF(RIGHT(CA$39,2)>RIGHT($K200,2),BE200,0))","v":0},null,{"$f":"+O200*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P200*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q200*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R200*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S200*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T200*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U200*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V200*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W200*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X200*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C201","v":"Storage"},{"$f":"'[3]Capex_FO input'!D201","v":0},{"$f":"'[3]Capex_FO input'!E201","v":0},{"$f":"'[3]Capex_FO input'!F201","v":0},{"$f":"'[3]Capex_FO input'!G201","v":0},{"$f":"'[3]Capex_FO input'!H201","v":0},{"$f":"'[3]Capex_FO input'!I201","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K201","v":0},{"$f":"'[3]Capex_FO input'!L201","v":0},{"$f":"'[3]Capex_FO input'!M201","v":0},null,{"$f":"'[3]Capex_FO input'!O201","v":0},{"$f":"'[3]Capex_FO input'!P201","v":0},{"$f":"'[3]Capex_FO input'!Q201","v":0},{"$f":"'[3]Capex_FO input'!R201","v":0},{"$f":"'[3]Capex_FO input'!S201","v":0},{"$f":"'[3]Capex_FO input'!T201","v":0},{"$f":"'[3]Capex_FO input'!U201","v":0},{"$f":"'[3]Capex_FO input'!V201","v":0},{"$f":"'[3]Capex_FO input'!W201","v":0},{"$f":"'[3]Capex_FO input'!X201","v":0},null,{"$f":"'[3]Capex_FO input'!Z201","v":0},{"$f":"'[3]Capex_FO input'!AA201","v":0},{"$f":"'[3]Capex_FO input'!AB201","v":0},{"$f":"'[3]Capex_FO input'!AC201","v":0},{"$f":"'[3]Capex_FO input'!AD201","v":0},{"$f":"'[3]Capex_FO input'!AE201","v":0},{"$f":"'[3]Capex_FO input'!AF201","v":0},{"$f":"'[3]Capex_FO input'!AG201","v":0},{"$f":"'[3]Capex_FO input'!AH201","v":0},{"$f":"'[3]Capex_FO input'!AI201","v":0},null,{"$f":"'[3]Capex_FO input'!AK201","v":0},{"$f":"'[3]Capex_FO input'!AL201","v":0},{"$f":"'[3]Capex_FO input'!AM201","v":0},{"$f":"'[3]Capex_FO input'!AN201","v":0},{"$f":"'[3]Capex_FO input'!AO201","v":0},{"$f":"'[3]Capex_FO input'!AP201","v":0},{"$f":"'[3]Capex_FO input'!AQ201","v":0},{"$f":"'[3]Capex_FO input'!AR201","v":0},{"$f":"'[3]Capex_FO input'!AS201","v":0},{"$f":"'[3]Capex_FO input'!AT201","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K201=\"Ongoing\",AV201,IF(RIGHT($K201,2)=RIGHT(BR$39,2),SUM($AV201:AV201),0)+IF(RIGHT(BR$39,2)>RIGHT($K201,2),AV201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",AW201,IF(RIGHT($K201,2)=RIGHT(BS$39,2),SUM($AV201:AW201),0)+IF(RIGHT(BS$39,2)>RIGHT($K201,2),AW201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",AX201,IF(RIGHT($K201,2)=RIGHT(BT$39,2),SUM($AV201:AX201),0)+IF(RIGHT(BT$39,2)>RIGHT($K201,2),AX201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",AY201,IF(RIGHT($K201,2)=RIGHT(BU$39,2),SUM($AV201:AY201),0)+IF(RIGHT(BU$39,2)>RIGHT($K201,2),AY201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",AZ201,IF(RIGHT($K201,2)=RIGHT(BV$39,2),SUM($AV201:AZ201),0)+IF(RIGHT(BV$39,2)>RIGHT($K201,2),AZ201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",BA201,IF(RIGHT($K201,2)=RIGHT(BW$39,2),SUM($AV201:BA201),0)+IF(RIGHT(BW$39,2)>RIGHT($K201,2),BA201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",BB201,IF(RIGHT($K201,2)=RIGHT(BX$39,2),SUM($AV201:BB201),0)+IF(RIGHT(BX$39,2)>RIGHT($K201,2),BB201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",BC201,IF(RIGHT($K201,2)=RIGHT(BY$39,2),SUM($AV201:BC201),0)+IF(RIGHT(BY$39,2)>RIGHT($K201,2),BC201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",BD201,IF(RIGHT($K201,2)=RIGHT(BZ$39,2),SUM($AV201:BD201),0)+IF(RIGHT(BZ$39,2)>RIGHT($K201,2),BD201,0))","v":0},{"$f":"+IF($K201=\"Ongoing\",BE201,IF(RIGHT($K201,2)=RIGHT(CA$39,2),SUM($AV201:BE201),0)+IF(RIGHT(CA$39,2)>RIGHT($K201,2),BE201,0))","v":0},null,{"$f":"+O201*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P201*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q201*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R201*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S201*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T201*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U201*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V201*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W201*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X201*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C202","v":0},{"$f":"'[3]Capex_FO input'!D202","v":0},{"$f":"'[3]Capex_FO input'!E202","v":0},{"$f":"'[3]Capex_FO input'!F202","v":0},{"$f":"'[3]Capex_FO input'!G202","v":0},{"$f":"'[3]Capex_FO input'!H202","v":0},{"$f":"'[3]Capex_FO input'!I202","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K202","v":0},{"$f":"'[3]Capex_FO input'!L202","v":0},{"$f":"'[3]Capex_FO input'!M202","v":0},null,{"$f":"'[3]Capex_FO input'!O202","v":0},{"$f":"'[3]Capex_FO input'!P202","v":0},{"$f":"'[3]Capex_FO input'!Q202","v":0},{"$f":"'[3]Capex_FO input'!R202","v":0},{"$f":"'[3]Capex_FO input'!S202","v":0},{"$f":"'[3]Capex_FO input'!T202","v":0},{"$f":"'[3]Capex_FO input'!U202","v":0},{"$f":"'[3]Capex_FO input'!V202","v":0},{"$f":"'[3]Capex_FO input'!W202","v":0},{"$f":"'[3]Capex_FO input'!X202","v":0},null,{"$f":"'[3]Capex_FO input'!Z202","v":0},{"$f":"'[3]Capex_FO input'!AA202","v":0},{"$f":"'[3]Capex_FO input'!AB202","v":0},{"$f":"'[3]Capex_FO input'!AC202","v":0},{"$f":"'[3]Capex_FO input'!AD202","v":0},{"$f":"'[3]Capex_FO input'!AE202","v":0},{"$f":"'[3]Capex_FO input'!AF202","v":0},{"$f":"'[3]Capex_FO input'!AG202","v":0},{"$f":"'[3]Capex_FO input'!AH202","v":0},{"$f":"'[3]Capex_FO input'!AI202","v":0},null,{"$f":"'[3]Capex_FO input'!AK202","v":0},{"$f":"'[3]Capex_FO input'!AL202","v":0},{"$f":"'[3]Capex_FO input'!AM202","v":0},{"$f":"'[3]Capex_FO input'!AN202","v":0},{"$f":"'[3]Capex_FO input'!AO202","v":0},{"$f":"'[3]Capex_FO input'!AP202","v":0},{"$f":"'[3]Capex_FO input'!AQ202","v":0},{"$f":"'[3]Capex_FO input'!AR202","v":0},{"$f":"'[3]Capex_FO input'!AS202","v":0},{"$f":"'[3]Capex_FO input'!AT202","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K202=\"Ongoing\",AV202,IF(RIGHT($K202,2)=RIGHT(BR$39,2),SUM($AV202:AV202),0)+IF(RIGHT(BR$39,2)>RIGHT($K202,2),AV202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",AW202,IF(RIGHT($K202,2)=RIGHT(BS$39,2),SUM($AV202:AW202),0)+IF(RIGHT(BS$39,2)>RIGHT($K202,2),AW202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",AX202,IF(RIGHT($K202,2)=RIGHT(BT$39,2),SUM($AV202:AX202),0)+IF(RIGHT(BT$39,2)>RIGHT($K202,2),AX202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",AY202,IF(RIGHT($K202,2)=RIGHT(BU$39,2),SUM($AV202:AY202),0)+IF(RIGHT(BU$39,2)>RIGHT($K202,2),AY202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",AZ202,IF(RIGHT($K202,2)=RIGHT(BV$39,2),SUM($AV202:AZ202),0)+IF(RIGHT(BV$39,2)>RIGHT($K202,2),AZ202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",BA202,IF(RIGHT($K202,2)=RIGHT(BW$39,2),SUM($AV202:BA202),0)+IF(RIGHT(BW$39,2)>RIGHT($K202,2),BA202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",BB202,IF(RIGHT($K202,2)=RIGHT(BX$39,2),SUM($AV202:BB202),0)+IF(RIGHT(BX$39,2)>RIGHT($K202,2),BB202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",BC202,IF(RIGHT($K202,2)=RIGHT(BY$39,2),SUM($AV202:BC202),0)+IF(RIGHT(BY$39,2)>RIGHT($K202,2),BC202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",BD202,IF(RIGHT($K202,2)=RIGHT(BZ$39,2),SUM($AV202:BD202),0)+IF(RIGHT(BZ$39,2)>RIGHT($K202,2),BD202,0))","v":0},{"$f":"+IF($K202=\"Ongoing\",BE202,IF(RIGHT($K202,2)=RIGHT(CA$39,2),SUM($AV202:BE202),0)+IF(RIGHT(CA$39,2)>RIGHT($K202,2),BE202,0))","v":0},null,{"$f":"+O202*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P202*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q202*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R202*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S202*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T202*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U202*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V202*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W202*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X202*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C203","v":0},{"$f":"'[3]Capex_FO input'!D203","v":0},{"$f":"'[3]Capex_FO input'!E203","v":0},{"$f":"'[3]Capex_FO input'!F203","v":0},{"$f":"'[3]Capex_FO input'!G203","v":0},{"$f":"'[3]Capex_FO input'!H203","v":0},{"$f":"'[3]Capex_FO input'!I203","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K203","v":0},{"$f":"'[3]Capex_FO input'!L203","v":0},{"$f":"'[3]Capex_FO input'!M203","v":0},null,{"$f":"'[3]Capex_FO input'!O203","v":0},{"$f":"'[3]Capex_FO input'!P203","v":0},{"$f":"'[3]Capex_FO input'!Q203","v":0},{"$f":"'[3]Capex_FO input'!R203","v":0},{"$f":"'[3]Capex_FO input'!S203","v":0},{"$f":"'[3]Capex_FO input'!T203","v":0},{"$f":"'[3]Capex_FO input'!U203","v":0},{"$f":"'[3]Capex_FO input'!V203","v":0},{"$f":"'[3]Capex_FO input'!W203","v":0},{"$f":"'[3]Capex_FO input'!X203","v":0},null,{"$f":"'[3]Capex_FO input'!Z203","v":0},{"$f":"'[3]Capex_FO input'!AA203","v":0},{"$f":"'[3]Capex_FO input'!AB203","v":0},{"$f":"'[3]Capex_FO input'!AC203","v":0},{"$f":"'[3]Capex_FO input'!AD203","v":0},{"$f":"'[3]Capex_FO input'!AE203","v":0},{"$f":"'[3]Capex_FO input'!AF203","v":0},{"$f":"'[3]Capex_FO input'!AG203","v":0},{"$f":"'[3]Capex_FO input'!AH203","v":0},{"$f":"'[3]Capex_FO input'!AI203","v":0},null,{"$f":"'[3]Capex_FO input'!AK203","v":0},{"$f":"'[3]Capex_FO input'!AL203","v":0},{"$f":"'[3]Capex_FO input'!AM203","v":0},{"$f":"'[3]Capex_FO input'!AN203","v":0},{"$f":"'[3]Capex_FO input'!AO203","v":0},{"$f":"'[3]Capex_FO input'!AP203","v":0},{"$f":"'[3]Capex_FO input'!AQ203","v":0},{"$f":"'[3]Capex_FO input'!AR203","v":0},{"$f":"'[3]Capex_FO input'!AS203","v":0},{"$f":"'[3]Capex_FO input'!AT203","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K203=\"Ongoing\",AV203,IF(RIGHT($K203,2)=RIGHT(BR$39,2),SUM($AV203:AV203),0)+IF(RIGHT(BR$39,2)>RIGHT($K203,2),AV203,0))","v":0},{"$f":"+IF($K203=\"Ongoing\",AW203,IF(RIGHT($K203,2)=RIGHT(BS$39,2),SUM($AV203:AW203),0)+IF(RIGHT(BS$39,2)>RIGHT($K203,2),AW203,0))","v":0},{"$f":"+IF($K203=\"Ongoing\",AX203,IF(RIGHT($K203,2)=RIGHT(BT$39,2),SUM($AV203:AX203),0)+IF(RIGHT(BT$39,2)>RIGHT($K203,2),AX203,0))","v":0},{"$f":"+IF($K203=\"Ongoing\",AY203,IF(RIGHT($K203,2)=RIGHT(BU$39,2),SUM($AV203:AY203),0)+IF(RIGHT(BU$39,2)>RIGHT($K203,2),AY203,0))","v":0},{"$f":"+IF($K203=\"Ongoing\",AZ203,IF(RIGHT($K203,2)=RIGHT(BV$39,2),SUM($AV203:AZ203),0)+IF(RIGHT(BV$39,2)>RIGHT($K203,2),AZ203,0))","v":0},{"$f":"+IF($K203=\"Ongoing\",BA203,IF(RIGHT($K203,2)=RIGHT(BW$39,2),SUM($AV203:BA203),0)+IF(RIGHT(BW$39,2)>RIGHT($K203,2),BA203,0))","v":0},{"$f":"+IF($K203=\"Ongoing\",BB203,IF(RIGHT($K203,2)=RIGHT(BX$39,2),SUM($AV203:BB203),0)+IF(RIGHT(BX$39,2)>RIGHT($K203,2),BB203,0))","v":0},{"$f":"+IF($K203=\"Ongoing\",BC203,IF(RIGHT($K203,2)=RIGHT(BY$39,2),SUM($AV203:BC203),0)+IF(RIGHT(BY$39,2)>RIGHT($K203,2),BC203,0))","v":0},{"$f":"+IF($K203=\"Ongoing\",BD203,IF(RIGHT($K203,2)=RIGHT(BZ$39,2),SUM($AV203:BD203),0)+IF(RIGHT(BZ$39,2)>RIGHT($K203,2),BD203,0))","v":0},{"$f":"+IF($K203=\"Ongoing\",BE203,IF(RIGHT($K203,2)=RIGHT(CA$39,2),SUM($AV203:BE203),0)+IF(RIGHT(CA$39,2)>RIGHT($K203,2),BE203,0))","v":0},null,{"$f":"+O203*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P203*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q203*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R203*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S203*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T203*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U203*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V203*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W203*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X203*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C204","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},{"$f":"'[3]Capex_FO input'!D204","v":0},{"$f":"'[3]Capex_FO input'!E204","v":"[Service]"},{"$f":"'[3]Capex_FO input'!F204","v":"[Major Cost Driver]"},{"$f":"'[3]Capex_FO input'!G204","v":"[Asset category]"},{"$f":"'[3]Capex_FO input'!H204","v":"[Capital type]"},{"$f":"'[3]Capex_FO input'!I204","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K204","v":"[Year finalised?]"},{"$f":"'[3]Capex_FO input'!L204","v":0},{"$f":"'[3]Capex_FO input'!M204","v":0},null,{"$f":"'[3]Capex_FO input'!O204","v":0},{"$f":"'[3]Capex_FO input'!P204","v":0},{"$f":"'[3]Capex_FO input'!Q204","v":0},{"$f":"'[3]Capex_FO input'!R204","v":0},{"$f":"'[3]Capex_FO input'!S204","v":0},{"$f":"'[3]Capex_FO input'!T204","v":0},{"$f":"'[3]Capex_FO input'!U204","v":0},{"$f":"'[3]Capex_FO input'!V204","v":0},{"$f":"'[3]Capex_FO input'!W204","v":0},{"$f":"'[3]Capex_FO input'!X204","v":0},null,{"$f":"'[3]Capex_FO input'!Z204","v":0},{"$f":"'[3]Capex_FO input'!AA204","v":0},{"$f":"'[3]Capex_FO input'!AB204","v":0},{"$f":"'[3]Capex_FO input'!AC204","v":0},{"$f":"'[3]Capex_FO input'!AD204","v":0},{"$f":"'[3]Capex_FO input'!AE204","v":0},{"$f":"'[3]Capex_FO input'!AF204","v":0},{"$f":"'[3]Capex_FO input'!AG204","v":0},{"$f":"'[3]Capex_FO input'!AH204","v":0},{"$f":"'[3]Capex_FO input'!AI204","v":0},null,{"$f":"'[3]Capex_FO input'!AK204","v":0},{"$f":"'[3]Capex_FO input'!AL204","v":0},{"$f":"'[3]Capex_FO input'!AM204","v":0},{"$f":"'[3]Capex_FO input'!AN204","v":0},{"$f":"'[3]Capex_FO input'!AO204","v":0},{"$f":"'[3]Capex_FO input'!AP204","v":0},{"$f":"'[3]Capex_FO input'!AQ204","v":0},{"$f":"'[3]Capex_FO input'!AR204","v":0},{"$f":"'[3]Capex_FO input'!AS204","v":0},{"$f":"'[3]Capex_FO input'!AT204","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K204=\"Ongoing\",AV204,IF(RIGHT($K204,2)=RIGHT(BR$39,2),SUM($AV204:AV204),0)+IF(RIGHT(BR$39,2)>RIGHT($K204,2),AV204,0))","v":0},{"$f":"+IF($K204=\"Ongoing\",AW204,IF(RIGHT($K204,2)=RIGHT(BS$39,2),SUM($AV204:AW204),0)+IF(RIGHT(BS$39,2)>RIGHT($K204,2),AW204,0))","v":0},{"$f":"+IF($K204=\"Ongoing\",AX204,IF(RIGHT($K204,2)=RIGHT(BT$39,2),SUM($AV204:AX204),0)+IF(RIGHT(BT$39,2)>RIGHT($K204,2),AX204,0))","v":0},{"$f":"+IF($K204=\"Ongoing\",AY204,IF(RIGHT($K204,2)=RIGHT(BU$39,2),SUM($AV204:AY204),0)+IF(RIGHT(BU$39,2)>RIGHT($K204,2),AY204,0))","v":0},{"$f":"+IF($K204=\"Ongoing\",AZ204,IF(RIGHT($K204,2)=RIGHT(BV$39,2),SUM($AV204:AZ204),0)+IF(RIGHT(BV$39,2)>RIGHT($K204,2),AZ204,0))","v":0},{"$f":"+IF($K204=\"Ongoing\",BA204,IF(RIGHT($K204,2)=RIGHT(BW$39,2),SUM($AV204:BA204),0)+IF(RIGHT(BW$39,2)>RIGHT($K204,2),BA204,0))","v":0},{"$f":"+IF($K204=\"Ongoing\",BB204,IF(RIGHT($K204,2)=RIGHT(BX$39,2),SUM($AV204:BB204),0)+IF(RIGHT(BX$39,2)>RIGHT($K204,2),BB204,0))","v":0},{"$f":"+IF($K204=\"Ongoing\",BC204,IF(RIGHT($K204,2)=RIGHT(BY$39,2),SUM($AV204:BC204),0)+IF(RIGHT(BY$39,2)>RIGHT($K204,2),BC204,0))","v":0},{"$f":"+IF($K204=\"Ongoing\",BD204,IF(RIGHT($K204,2)=RIGHT(BZ$39,2),SUM($AV204:BD204),0)+IF(RIGHT(BZ$39,2)>RIGHT($K204,2),BD204,0))","v":0},{"$f":"+IF($K204=\"Ongoing\",BE204,IF(RIGHT($K204,2)=RIGHT(CA$39,2),SUM($AV204:BE204),0)+IF(RIGHT(CA$39,2)>RIGHT($K204,2),BE204,0))","v":0},null,{"$f":"+O204*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P204*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q204*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R204*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S204*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T204*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U204*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V204*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W204*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X204*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C205","v":"Corporate"},{"$f":"'[3]Capex_FO input'!D205","v":0},{"$f":"'[3]Capex_FO input'!E205","v":0},{"$f":"'[3]Capex_FO input'!F205","v":0},{"$f":"'[3]Capex_FO input'!G205","v":0},{"$f":"'[3]Capex_FO input'!H205","v":0},{"$f":"'[3]Capex_FO input'!I205","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K205","v":0},{"$f":"'[3]Capex_FO input'!L205","v":0},{"$f":"'[3]Capex_FO input'!M205","v":0},null,{"$f":"'[3]Capex_FO input'!O205","v":0},{"$f":"'[3]Capex_FO input'!P205","v":0},{"$f":"'[3]Capex_FO input'!Q205","v":0},{"$f":"'[3]Capex_FO input'!R205","v":0},{"$f":"'[3]Capex_FO input'!S205","v":0},{"$f":"'[3]Capex_FO input'!T205","v":0},{"$f":"'[3]Capex_FO input'!U205","v":0},{"$f":"'[3]Capex_FO input'!V205","v":0},{"$f":"'[3]Capex_FO input'!W205","v":0},{"$f":"'[3]Capex_FO input'!X205","v":0},null,{"$f":"'[3]Capex_FO input'!Z205","v":0},{"$f":"'[3]Capex_FO input'!AA205","v":0},{"$f":"'[3]Capex_FO input'!AB205","v":0},{"$f":"'[3]Capex_FO input'!AC205","v":0},{"$f":"'[3]Capex_FO input'!AD205","v":0},{"$f":"'[3]Capex_FO input'!AE205","v":0},{"$f":"'[3]Capex_FO input'!AF205","v":0},{"$f":"'[3]Capex_FO input'!AG205","v":0},{"$f":"'[3]Capex_FO input'!AH205","v":0},{"$f":"'[3]Capex_FO input'!AI205","v":0},null,{"$f":"'[3]Capex_FO input'!AK205","v":0},{"$f":"'[3]Capex_FO input'!AL205","v":0},{"$f":"'[3]Capex_FO input'!AM205","v":0},{"$f":"'[3]Capex_FO input'!AN205","v":0},{"$f":"'[3]Capex_FO input'!AO205","v":0},{"$f":"'[3]Capex_FO input'!AP205","v":0},{"$f":"'[3]Capex_FO input'!AQ205","v":0},{"$f":"'[3]Capex_FO input'!AR205","v":0},{"$f":"'[3]Capex_FO input'!AS205","v":0},{"$f":"'[3]Capex_FO input'!AT205","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K205=\"Ongoing\",AV205,IF(RIGHT($K205,2)=RIGHT(BR$39,2),SUM($AV205:AV205),0)+IF(RIGHT(BR$39,2)>RIGHT($K205,2),AV205,0))","v":0},{"$f":"+IF($K205=\"Ongoing\",AW205,IF(RIGHT($K205,2)=RIGHT(BS$39,2),SUM($AV205:AW205),0)+IF(RIGHT(BS$39,2)>RIGHT($K205,2),AW205,0))","v":0},{"$f":"+IF($K205=\"Ongoing\",AX205,IF(RIGHT($K205,2)=RIGHT(BT$39,2),SUM($AV205:AX205),0)+IF(RIGHT(BT$39,2)>RIGHT($K205,2),AX205,0))","v":0},{"$f":"+IF($K205=\"Ongoing\",AY205,IF(RIGHT($K205,2)=RIGHT(BU$39,2),SUM($AV205:AY205),0)+IF(RIGHT(BU$39,2)>RIGHT($K205,2),AY205,0))","v":0},{"$f":"+IF($K205=\"Ongoing\",AZ205,IF(RIGHT($K205,2)=RIGHT(BV$39,2),SUM($AV205:AZ205),0)+IF(RIGHT(BV$39,2)>RIGHT($K205,2),AZ205,0))","v":0},{"$f":"+IF($K205=\"Ongoing\",BA205,IF(RIGHT($K205,2)=RIGHT(BW$39,2),SUM($AV205:BA205),0)+IF(RIGHT(BW$39,2)>RIGHT($K205,2),BA205,0))","v":0},{"$f":"+IF($K205=\"Ongoing\",BB205,IF(RIGHT($K205,2)=RIGHT(BX$39,2),SUM($AV205:BB205),0)+IF(RIGHT(BX$39,2)>RIGHT($K205,2),BB205,0))","v":0},{"$f":"+IF($K205=\"Ongoing\",BC205,IF(RIGHT($K205,2)=RIGHT(BY$39,2),SUM($AV205:BC205),0)+IF(RIGHT(BY$39,2)>RIGHT($K205,2),BC205,0))","v":0},{"$f":"+IF($K205=\"Ongoing\",BD205,IF(RIGHT($K205,2)=RIGHT(BZ$39,2),SUM($AV205:BD205),0)+IF(RIGHT(BZ$39,2)>RIGHT($K205,2),BD205,0))","v":0},{"$f":"+IF($K205=\"Ongoing\",BE205,IF(RIGHT($K205,2)=RIGHT(CA$39,2),SUM($AV205:BE205),0)+IF(RIGHT(CA$39,2)>RIGHT($K205,2),BE205,0))","v":0},null,{"$f":"+O205*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P205*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q205*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R205*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S205*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T205*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U205*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V205*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W205*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X205*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C206","v":"Motor Vehicles"},{"$f":"'[3]Capex_FO input'!D206","v":0},{"$f":"'[3]Capex_FO input'!E206","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F206","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G206","v":"Corporate"},{"$f":"'[3]Capex_FO input'!H206","v":"Other capital expenditure"},{"$f":"'[3]Capex_FO input'!I206","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K206","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L206","v":5},{"$f":"'[3]Capex_FO input'!M206","v":4.4444444444444446},null,{"$f":"'[3]Capex_FO input'!O206","v":1.1892417519999998},{"$f":"'[3]Capex_FO input'!P206","v":0.80040172799999998},{"$f":"'[3]Capex_FO input'!Q206","v":0.63792949599999993},{"$f":"'[3]Capex_FO input'!R206","v":0.44606609600000002},{"$f":"'[3]Capex_FO input'!S206","v":0.52705160799999995},{"$f":"'[3]Capex_FO input'!T206","v":0.28701900452488677},{"$f":"'[3]Capex_FO input'!U206","v":0.14350950226244338},{"$f":"'[3]Capex_FO input'!V206","v":0.14350950226244338},{"$f":"'[3]Capex_FO input'!W206","v":0.14350950226244338},{"$f":"'[3]Capex_FO input'!X206","v":0.14350950226244338},null,{"$f":"'[3]Capex_FO input'!Z206","v":0},{"$f":"'[3]Capex_FO input'!AA206","v":0},{"$f":"'[3]Capex_FO input'!AB206","v":0},{"$f":"'[3]Capex_FO input'!AC206","v":0},{"$f":"'[3]Capex_FO input'!AD206","v":0},{"$f":"'[3]Capex_FO input'!AE206","v":0},{"$f":"'[3]Capex_FO input'!AF206","v":0},{"$f":"'[3]Capex_FO input'!AG206","v":0},{"$f":"'[3]Capex_FO input'!AH206","v":0},{"$f":"'[3]Capex_FO input'!AI206","v":0},null,{"$f":"'[3]Capex_FO input'!AK206","v":0},{"$f":"'[3]Capex_FO input'!AL206","v":0},{"$f":"'[3]Capex_FO input'!AM206","v":0},{"$f":"'[3]Capex_FO input'!AN206","v":0},{"$f":"'[3]Capex_FO input'!AO206","v":0},{"$f":"'[3]Capex_FO input'!AP206","v":0},{"$f":"'[3]Capex_FO input'!AQ206","v":0},{"$f":"'[3]Capex_FO input'!AR206","v":0},{"$f":"'[3]Capex_FO input'!AS206","v":0},{"$f":"'[3]Capex_FO input'!AT206","v":0},null,1.1892417519999998,0.80040172799999998,0.63792949599999993,0.44606609600000002,0.52705160799999995,0.28701900452488677,0.14350950226244338,0.14350950226244338,0.14350950226244338,0.14350950226244338,null,0.11892417519999998,0.31788852319999994,0.46172164559999995,0.57012120479999995,0.66743297519999989,0.62991586125248866,0.47400436393122169,0.35887314198371034,0.27917548323619901,0.21056561328868773,null,{"$f":"+IF($K206=\"Ongoing\",AV206,IF(RIGHT($K206,2)=RIGHT(BR$39,2),SUM($AV206:AV206),0)+IF(RIGHT(BR$39,2)>RIGHT($K206,2),AV206,0))","v":1.1892417519999998},{"$f":"+IF($K206=\"Ongoing\",AW206,IF(RIGHT($K206,2)=RIGHT(BS$39,2),SUM($AV206:AW206),0)+IF(RIGHT(BS$39,2)>RIGHT($K206,2),AW206,0))","v":0.80040172799999998},{"$f":"+IF($K206=\"Ongoing\",AX206,IF(RIGHT($K206,2)=RIGHT(BT$39,2),SUM($AV206:AX206),0)+IF(RIGHT(BT$39,2)>RIGHT($K206,2),AX206,0))","v":0.63792949599999993},{"$f":"+IF($K206=\"Ongoing\",AY206,IF(RIGHT($K206,2)=RIGHT(BU$39,2),SUM($AV206:AY206),0)+IF(RIGHT(BU$39,2)>RIGHT($K206,2),AY206,0))","v":0.44606609600000002},{"$f":"+IF($K206=\"Ongoing\",AZ206,IF(RIGHT($K206,2)=RIGHT(BV$39,2),SUM($AV206:AZ206),0)+IF(RIGHT(BV$39,2)>RIGHT($K206,2),AZ206,0))","v":0.52705160799999995},{"$f":"+IF($K206=\"Ongoing\",BA206,IF(RIGHT($K206,2)=RIGHT(BW$39,2),SUM($AV206:BA206),0)+IF(RIGHT(BW$39,2)>RIGHT($K206,2),BA206,0))","v":0.28701900452488677},{"$f":"+IF($K206=\"Ongoing\",BB206,IF(RIGHT($K206,2)=RIGHT(BX$39,2),SUM($AV206:BB206),0)+IF(RIGHT(BX$39,2)>RIGHT($K206,2),BB206,0))","v":0.14350950226244338},{"$f":"+IF($K206=\"Ongoing\",BC206,IF(RIGHT($K206,2)=RIGHT(BY$39,2),SUM($AV206:BC206),0)+IF(RIGHT(BY$39,2)>RIGHT($K206,2),BC206,0))","v":0.14350950226244338},{"$f":"+IF($K206=\"Ongoing\",BD206,IF(RIGHT($K206,2)=RIGHT(BZ$39,2),SUM($AV206:BD206),0)+IF(RIGHT(BZ$39,2)>RIGHT($K206,2),BD206,0))","v":0.14350950226244338},{"$f":"+IF($K206=\"Ongoing\",BE206,IF(RIGHT($K206,2)=RIGHT(CA$39,2),SUM($AV206:BE206),0)+IF(RIGHT(CA$39,2)>RIGHT($K206,2),BE206,0))","v":0.14350950226244338},null,{"$f":"+O206*KeyAssumptionsPriceControl_FO!AC$15","v":1.2249190045599998},{"$f":"+P206*KeyAssumptionsPriceControl_FO!AD$15","v":0.84914619323519991},{"$f":"+Q206*KeyAssumptionsPriceControl_FO!AE$15","v":0.6970827843755919},{"$f":"+R206*KeyAssumptionsPriceControl_FO!AF$15","v":0.5020513208903058},{"$f":"+S206*KeyAssumptionsPriceControl_FO!AG$15","v":0.61099726497252649},{"$f":"+T206*KeyAssumptionsPriceControl_FO!AH$15","v":0.34271570150040853},{"$f":"+U206*KeyAssumptionsPriceControl_FO!AI$15","v":0.17649858627271039},{"$f":"+V206*KeyAssumptionsPriceControl_FO!AJ$15","v":0.18179354386089172},{"$f":"+W206*KeyAssumptionsPriceControl_FO!AK$15","v":0.18724735017671848},{"$f":"+X206*KeyAssumptionsPriceControl_FO!AL$15","v":0.19286477068202004},null,0.13780338801299996,0.37113572276495987,0.54508648274617399,0.67998906958858751,0.78989554794115613,0.62627864078492135,0.49553314729222242,0.3814352787413105,0.30862900781919511,0.21727075634038623]
[null,null,{"$f":"'[3]Capex_FO input'!C207","v":"Computer Equipment"},{"$f":"'[3]Capex_FO input'!D207","v":0},{"$f":"'[3]Capex_FO input'!E207","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F207","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G207","v":"Corporate"},{"$f":"'[3]Capex_FO input'!H207","v":"Other capital expenditure"},{"$f":"'[3]Capex_FO input'!I207","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K207","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L207","v":5},{"$f":"'[3]Capex_FO input'!M207","v":2.5},null,{"$f":"'[3]Capex_FO input'!O207","v":9.8999999999999991E-2},{"$f":"'[3]Capex_FO input'!P207","v":0.11329999999999998},{"$f":"'[3]Capex_FO input'!Q207","v":9.7899999999999987E-2},{"$f":"'[3]Capex_FO input'!R207","v":9.7899999999999987E-2},{"$f":"'[3]Capex_FO input'!S207","v":0.10449999999999998},{"$f":"'[3]Capex_FO input'!T207","v":0.18469542081447959},{"$f":"'[3]Capex_FO input'!U207","v":0.18551547511312214},{"$f":"'[3]Capex_FO input'!V207","v":0.18551547511312214},{"$f":"'[3]Capex_FO input'!W207","v":0.18551547511312214},{"$f":"'[3]Capex_FO input'!X207","v":0.18551547511312214},null,{"$f":"'[3]Capex_FO input'!Z207","v":0},{"$f":"'[3]Capex_FO input'!AA207","v":0},{"$f":"'[3]Capex_FO input'!AB207","v":0},{"$f":"'[3]Capex_FO input'!AC207","v":0},{"$f":"'[3]Capex_FO input'!AD207","v":0},{"$f":"'[3]Capex_FO input'!AE207","v":0},{"$f":"'[3]Capex_FO input'!AF207","v":0},{"$f":"'[3]Capex_FO input'!AG207","v":0},{"$f":"'[3]Capex_FO input'!AH207","v":0},{"$f":"'[3]Capex_FO input'!AI207","v":0},null,{"$f":"'[3]Capex_FO input'!AK207","v":0},{"$f":"'[3]Capex_FO input'!AL207","v":0},{"$f":"'[3]Capex_FO input'!AM207","v":0},{"$f":"'[3]Capex_FO input'!AN207","v":0},{"$f":"'[3]Capex_FO input'!AO207","v":0},{"$f":"'[3]Capex_FO input'!AP207","v":0},{"$f":"'[3]Capex_FO input'!AQ207","v":0},{"$f":"'[3]Capex_FO input'!AR207","v":0},{"$f":"'[3]Capex_FO input'!AS207","v":0},{"$f":"'[3]Capex_FO input'!AT207","v":0},null,9.8999999999999991E-2,0.11329999999999998,9.7899999999999987E-2,9.7899999999999987E-2,0.10449999999999998,0.18469542081447959,0.18551547511312214,0.18551547511312214,0.18551547511312214,0.18551547511312214,null,9.8999999999999991E-3,3.1129999999999998E-2,5.2249999999999998E-2,7.1829999999999991E-2,9.2069999999999999E-2,0.11108954208144795,0.1268806316742081,0.14286372669683256,0.16038682171945698,0.1772499167420814,null,{"$f":"+IF($K207=\"Ongoing\",AV207,IF(RIGHT($K207,2)=RIGHT(BR$39,2),SUM($AV207:AV207),0)+IF(RIGHT(BR$39,2)>RIGHT($K207,2),AV207,0))","v":9.8999999999999991E-2},{"$f":"+IF($K207=\"Ongoing\",AW207,IF(RIGHT($K207,2)=RIGHT(BS$39,2),SUM($AV207:AW207),0)+IF(RIGHT(BS$39,2)>RIGHT($K207,2),AW207,0))","v":0.11329999999999998},{"$f":"+IF($K207=\"Ongoing\",AX207,IF(RIGHT($K207,2)=RIGHT(BT$39,2),SUM($AV207:AX207),0)+IF(RIGHT(BT$39,2)>RIGHT($K207,2),AX207,0))","v":9.7899999999999987E-2},{"$f":"+IF($K207=\"Ongoing\",AY207,IF(RIGHT($K207,2)=RIGHT(BU$39,2),SUM($AV207:AY207),0)+IF(RIGHT(BU$39,2)>RIGHT($K207,2),AY207,0))","v":9.7899999999999987E-2},{"$f":"+IF($K207=\"Ongoing\",AZ207,IF(RIGHT($K207,2)=RIGHT(BV$39,2),SUM($AV207:AZ207),0)+IF(RIGHT(BV$39,2)>RIGHT($K207,2),AZ207,0))","v":0.10449999999999998},{"$f":"+IF($K207=\"Ongoing\",BA207,IF(RIGHT($K207,2)=RIGHT(BW$39,2),SUM($AV207:BA207),0)+IF(RIGHT(BW$39,2)>RIGHT($K207,2),BA207,0))","v":0.18469542081447959},{"$f":"+IF($K207=\"Ongoing\",BB207,IF(RIGHT($K207,2)=RIGHT(BX$39,2),SUM($AV207:BB207),0)+IF(RIGHT(BX$39,2)>RIGHT($K207,2),BB207,0))","v":0.18551547511312214},{"$f":"+IF($K207=\"Ongoing\",BC207,IF(RIGHT($K207,2)=RIGHT(BY$39,2),SUM($AV207:BC207),0)+IF(RIGHT(BY$39,2)>RIGHT($K207,2),BC207,0))","v":0.18551547511312214},{"$f":"+IF($K207=\"Ongoing\",BD207,IF(RIGHT($K207,2)=RIGHT(BZ$39,2),SUM($AV207:BD207),0)+IF(RIGHT(BZ$39,2)>RIGHT($K207,2),BD207,0))","v":0.18551547511312214},{"$f":"+IF($K207=\"Ongoing\",BE207,IF(RIGHT($K207,2)=RIGHT(CA$39,2),SUM($AV207:BE207),0)+IF(RIGHT(CA$39,2)>RIGHT($K207,2),BE207,0))","v":0.18551547511312214},null,{"$f":"+O207*KeyAssumptionsPriceControl_FO!AC$15","v":0.10196999999999999},{"$f":"+P207*KeyAssumptionsPriceControl_FO!AD$15","v":0.12019996999999998},{"$f":"+Q207*KeyAssumptionsPriceControl_FO!AE$15","v":0.10697797329999999},{"$f":"+R207*KeyAssumptionsPriceControl_FO!AF$15","v":0.110187312499},{"$f":"+S207*KeyAssumptionsPriceControl_FO!AG$15","v":0.12114414076434998},{"$f":"+T207*KeyAssumptionsPriceControl_FO!AH$15","v":0.22053599138191946},{"$f":"+U207*KeyAssumptionsPriceControl_FO!AI$15","v":0.22816063447350682},{"$f":"+V207*KeyAssumptionsPriceControl_FO!AJ$15","v":0.23500545350771204},{"$f":"+W207*KeyAssumptionsPriceControl_FO!AK$15","v":0.24205561711294341},{"$f":"+X207*KeyAssumptionsPriceControl_FO!AL$15","v":0.24931728562633171},null,2.0393999999999999E-2,6.4827994E-2,6.9475582659999979E-2,0.1056166518198,0.11638374115246999,0.13535604390212386,0.17792144844706914,0.18672300079668513,0.2306277013784413,0.23794995775984645]
[null,null,{"$f":"'[3]Capex_FO input'!C208","v":"Business Transformation"},{"$f":"'[3]Capex_FO input'!D208","v":0},{"$f":"'[3]Capex_FO input'!E208","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F208","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G208","v":"Corporate"},{"$f":"'[3]Capex_FO input'!H208","v":"Other capital expenditure"},{"$f":"'[3]Capex_FO input'!I208","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K208","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L208","v":15},{"$f":"'[3]Capex_FO input'!M208","v":2.5},null,{"$f":"'[3]Capex_FO input'!O208","v":0.65559999999999985},{"$f":"'[3]Capex_FO input'!P208","v":0.46419999999999995},{"$f":"'[3]Capex_FO input'!Q208","v":0.46419999999999995},{"$f":"'[3]Capex_FO input'!R208","v":0.14079999999999998},{"$f":"'[3]Capex_FO input'!S208","v":0.14079999999999998},{"$f":"'[3]Capex_FO input'!T208","v":0},{"$f":"'[3]Capex_FO input'!U208","v":0},{"$f":"'[3]Capex_FO input'!V208","v":0},{"$f":"'[3]Capex_FO input'!W208","v":0},{"$f":"'[3]Capex_FO input'!X208","v":0},null,{"$f":"'[3]Capex_FO input'!Z208","v":0},{"$f":"'[3]Capex_FO input'!AA208","v":0},{"$f":"'[3]Capex_FO input'!AB208","v":0},{"$f":"'[3]Capex_FO input'!AC208","v":0},{"$f":"'[3]Capex_FO input'!AD208","v":0},{"$f":"'[3]Capex_FO input'!AE208","v":0},{"$f":"'[3]Capex_FO input'!AF208","v":0},{"$f":"'[3]Capex_FO input'!AG208","v":0},{"$f":"'[3]Capex_FO input'!AH208","v":0},{"$f":"'[3]Capex_FO input'!AI208","v":0},null,{"$f":"'[3]Capex_FO input'!AK208","v":0},{"$f":"'[3]Capex_FO input'!AL208","v":0},{"$f":"'[3]Capex_FO input'!AM208","v":0},{"$f":"'[3]Capex_FO input'!AN208","v":0},{"$f":"'[3]Capex_FO input'!AO208","v":0},{"$f":"'[3]Capex_FO input'!AP208","v":0},{"$f":"'[3]Capex_FO input'!AQ208","v":0},{"$f":"'[3]Capex_FO input'!AR208","v":0},{"$f":"'[3]Capex_FO input'!AS208","v":0},{"$f":"'[3]Capex_FO input'!AT208","v":0},null,0.65559999999999985,0.46419999999999995,0.46419999999999995,0.14079999999999998,0.14079999999999998,0,0,0,0,0,null,2.1853333333333329E-2,5.917999999999999E-2,9.0126666666666633E-2,0.1102933333333333,0.11967999999999997,0.12437333333333331,0.12437333333333331,0.12437333333333331,0.12437333333333331,0.12437333333333331,null,{"$f":"+IF($K208=\"Ongoing\",AV208,IF(RIGHT($K208,2)=RIGHT(BR$39,2),SUM($AV208:AV208),0)+IF(RIGHT(BR$39,2)>RIGHT($K208,2),AV208,0))","v":0.65559999999999985},{"$f":"+IF($K208=\"Ongoing\",AW208,IF(RIGHT($K208,2)=RIGHT(BS$39,2),SUM($AV208:AW208),0)+IF(RIGHT(BS$39,2)>RIGHT($K208,2),AW208,0))","v":0.46419999999999995},{"$f":"+IF($K208=\"Ongoing\",AX208,IF(RIGHT($K208,2)=RIGHT(BT$39,2),SUM($AV208:AX208),0)+IF(RIGHT(BT$39,2)>RIGHT($K208,2),AX208,0))","v":0.46419999999999995},{"$f":"+IF($K208=\"Ongoing\",AY208,IF(RIGHT($K208,2)=RIGHT(BU$39,2),SUM($AV208:AY208),0)+IF(RIGHT(BU$39,2)>RIGHT($K208,2),AY208,0))","v":0.14079999999999998},{"$f":"+IF($K208=\"Ongoing\",AZ208,IF(RIGHT($K208,2)=RIGHT(BV$39,2),SUM($AV208:AZ208),0)+IF(RIGHT(BV$39,2)>RIGHT($K208,2),AZ208,0))","v":0.14079999999999998},{"$f":"+IF($K208=\"Ongoing\",BA208,IF(RIGHT($K208,2)=RIGHT(BW$39,2),SUM($AV208:BA208),0)+IF(RIGHT(BW$39,2)>RIGHT($K208,2),BA208,0))","v":0},{"$f":"+IF($K208=\"Ongoing\",BB208,IF(RIGHT($K208,2)=RIGHT(BX$39,2),SUM($AV208:BB208),0)+IF(RIGHT(BX$39,2)>RIGHT($K208,2),BB208,0))","v":0},{"$f":"+IF($K208=\"Ongoing\",BC208,IF(RIGHT($K208,2)=RIGHT(BY$39,2),SUM($AV208:BC208),0)+IF(RIGHT(BY$39,2)>RIGHT($K208,2),BC208,0))","v":0},{"$f":"+IF($K208=\"Ongoing\",BD208,IF(RIGHT($K208,2)=RIGHT(BZ$39,2),SUM($AV208:BD208),0)+IF(RIGHT(BZ$39,2)>RIGHT($K208,2),BD208,0))","v":0},{"$f":"+IF($K208=\"Ongoing\",BE208,IF(RIGHT($K208,2)=RIGHT(CA$39,2),SUM($AV208:BE208),0)+IF(RIGHT(CA$39,2)>RIGHT($K208,2),BE208,0))","v":0},null,{"$f":"+O208*KeyAssumptionsPriceControl_FO!AC$15","v":0.67526799999999987},{"$f":"+P208*KeyAssumptionsPriceControl_FO!AD$15","v":0.49246977999999991},{"$f":"+Q208*KeyAssumptionsPriceControl_FO!AE$15","v":0.50724387339999999},{"$f":"+R208*KeyAssumptionsPriceControl_FO!AF$15","v":0.158471640448},{"$f":"+S208*KeyAssumptionsPriceControl_FO!AG$15","v":0.16322578966144},{"$f":"+T208*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U208*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V208*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W208*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X208*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0.13505359999999997,0.36860115599999993,0.29843668667999995,0.50469907744959985,0.29302172611148797,0.26818786522457599,6.3388656179200004E-2,6.5290315864575996E-2,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C209","v":"General equipment"},{"$f":"'[3]Capex_FO input'!D209","v":0},{"$f":"'[3]Capex_FO input'!E209","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F209","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G209","v":"Corporate"},{"$f":"'[3]Capex_FO input'!H209","v":"Other capital expenditure"},{"$f":"'[3]Capex_FO input'!I209","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K209","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L209","v":5},{"$f":"'[3]Capex_FO input'!M209","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O209","v":0.10792},{"$f":"'[3]Capex_FO input'!P209","v":0.10669999999999999},{"$f":"'[3]Capex_FO input'!Q209","v":0.12429999999999999},{"$f":"'[3]Capex_FO input'!R209","v":5.1700000000000003E-2},{"$f":"'[3]Capex_FO input'!S209","v":5.1700000000000003E-2},{"$f":"'[3]Capex_FO input'!T209","v":8.2005429864253368E-2},{"$f":"'[3]Capex_FO input'!U209","v":9.1231040723981874E-2},{"$f":"'[3]Capex_FO input'!V209","v":9.1231040723981874E-2},{"$f":"'[3]Capex_FO input'!W209","v":9.1231040723981874E-2},{"$f":"'[3]Capex_FO input'!X209","v":9.1231040723981874E-2},null,{"$f":"'[3]Capex_FO input'!Z209","v":0},{"$f":"'[3]Capex_FO input'!AA209","v":0},{"$f":"'[3]Capex_FO input'!AB209","v":0},{"$f":"'[3]Capex_FO input'!AC209","v":0},{"$f":"'[3]Capex_FO input'!AD209","v":0},{"$f":"'[3]Capex_FO input'!AE209","v":0},{"$f":"'[3]Capex_FO input'!AF209","v":0},{"$f":"'[3]Capex_FO input'!AG209","v":0},{"$f":"'[3]Capex_FO input'!AH209","v":0},{"$f":"'[3]Capex_FO input'!AI209","v":0},null,{"$f":"'[3]Capex_FO input'!AK209","v":0},{"$f":"'[3]Capex_FO input'!AL209","v":0},{"$f":"'[3]Capex_FO input'!AM209","v":0},{"$f":"'[3]Capex_FO input'!AN209","v":0},{"$f":"'[3]Capex_FO input'!AO209","v":0},{"$f":"'[3]Capex_FO input'!AP209","v":0},{"$f":"'[3]Capex_FO input'!AQ209","v":0},{"$f":"'[3]Capex_FO input'!AR209","v":0},{"$f":"'[3]Capex_FO input'!AS209","v":0},{"$f":"'[3]Capex_FO input'!AT209","v":0},null,0.10792,0.10669999999999999,0.12429999999999999,5.1700000000000003E-2,5.1700000000000003E-2,8.2005429864253368E-2,9.1231040723981874E-2,9.1231040723981874E-2,9.1231040723981874E-2,9.1231040723981874E-2,null,1.0792E-2,3.2253999999999998E-2,5.5354E-2,7.2953999999999991E-2,8.3293999999999993E-2,8.5872542986425354E-2,8.1734190045248858E-2,7.6880398190045246E-2,7.7526606334841611E-2,8.5432814479637978E-2,null,{"$f":"+IF($K209=\"Ongoing\",AV209,IF(RIGHT($K209,2)=RIGHT(BR$39,2),SUM($AV209:AV209),0)+IF(RIGHT(BR$39,2)>RIGHT($K209,2),AV209,0))","v":0.10792},{"$f":"+IF($K209=\"Ongoing\",AW209,IF(RIGHT($K209,2)=RIGHT(BS$39,2),SUM($AV209:AW209),0)+IF(RIGHT(BS$39,2)>RIGHT($K209,2),AW209,0))","v":0.10669999999999999},{"$f":"+IF($K209=\"Ongoing\",AX209,IF(RIGHT($K209,2)=RIGHT(BT$39,2),SUM($AV209:AX209),0)+IF(RIGHT(BT$39,2)>RIGHT($K209,2),AX209,0))","v":0.12429999999999999},{"$f":"+IF($K209=\"Ongoing\",AY209,IF(RIGHT($K209,2)=RIGHT(BU$39,2),SUM($AV209:AY209),0)+IF(RIGHT(BU$39,2)>RIGHT($K209,2),AY209,0))","v":5.1700000000000003E-2},{"$f":"+IF($K209=\"Ongoing\",AZ209,IF(RIGHT($K209,2)=RIGHT(BV$39,2),SUM($AV209:AZ209),0)+IF(RIGHT(BV$39,2)>RIGHT($K209,2),AZ209,0))","v":5.1700000000000003E-2},{"$f":"+IF($K209=\"Ongoing\",BA209,IF(RIGHT($K209,2)=RIGHT(BW$39,2),SUM($AV209:BA209),0)+IF(RIGHT(BW$39,2)>RIGHT($K209,2),BA209,0))","v":8.2005429864253368E-2},{"$f":"+IF($K209=\"Ongoing\",BB209,IF(RIGHT($K209,2)=RIGHT(BX$39,2),SUM($AV209:BB209),0)+IF(RIGHT(BX$39,2)>RIGHT($K209,2),BB209,0))","v":9.1231040723981874E-2},{"$f":"+IF($K209=\"Ongoing\",BC209,IF(RIGHT($K209,2)=RIGHT(BY$39,2),SUM($AV209:BC209),0)+IF(RIGHT(BY$39,2)>RIGHT($K209,2),BC209,0))","v":9.1231040723981874E-2},{"$f":"+IF($K209=\"Ongoing\",BD209,IF(RIGHT($K209,2)=RIGHT(BZ$39,2),SUM($AV209:BD209),0)+IF(RIGHT(BZ$39,2)>RIGHT($K209,2),BD209,0))","v":9.1231040723981874E-2},{"$f":"+IF($K209=\"Ongoing\",BE209,IF(RIGHT($K209,2)=RIGHT(CA$39,2),SUM($AV209:BE209),0)+IF(RIGHT(CA$39,2)>RIGHT($K209,2),BE209,0))","v":9.1231040723981874E-2},null,{"$f":"+O209*KeyAssumptionsPriceControl_FO!AC$15","v":0.11115760000000001},{"$f":"+P209*KeyAssumptionsPriceControl_FO!AD$15","v":0.11319802999999998},{"$f":"+Q209*KeyAssumptionsPriceControl_FO!AE$15","v":0.1358259661},{"$f":"+R209*KeyAssumptionsPriceControl_FO!AF$15","v":5.8188805477000012E-2},{"$f":"+S209*KeyAssumptionsPriceControl_FO!AG$15","v":5.9934469641310009E-2},{"$f":"+T209*KeyAssumptionsPriceControl_FO!AH$15","v":9.7918771857259584E-2},{"$f":"+U209*KeyAssumptionsPriceControl_FO!AI$15","v":0.11220267270193733},{"$f":"+V209*KeyAssumptionsPriceControl_FO!AJ$15","v":0.11556875288299547},{"$f":"+W209*KeyAssumptionsPriceControl_FO!AK$15","v":0.11903581546948533},{"$f":"+X209*KeyAssumptionsPriceControl_FO!AL$15","v":0.12260688993356988},null,8.33682E-3,2.5163492249999996E-2,4.3840291957499992E-2,5.8391399825775001E-2,6.7250645459648248E-2,7.908963857204096E-2,9.4848746913980736E-2,9.8036903832850686E-2,9.8703552709286768E-2,9.7018559102015914E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C210","v":"Buildings"},{"$f":"'[3]Capex_FO input'!D210","v":0},{"$f":"'[3]Capex_FO input'!E210","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F210","v":"Renewals"},{"$f":"'[3]Capex_FO input'!G210","v":"Corporate"},{"$f":"'[3]Capex_FO input'!H210","v":"Other capital expenditure"},{"$f":"'[3]Capex_FO input'!I210","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K210","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L210","v":80},{"$f":"'[3]Capex_FO input'!M210","v":40},null,{"$f":"'[3]Capex_FO input'!O210","v":0.48315999999999998},{"$f":"'[3]Capex_FO input'!P210","v":0.22372},{"$f":"'[3]Capex_FO input'!Q210","v":0.25004000000000004},{"$f":"'[3]Capex_FO input'!R210","v":0.13911999999999999},{"$f":"'[3]Capex_FO input'!S210","v":0.12596000000000002},{"$f":"'[3]Capex_FO input'!T210","v":0.24440000000000001},{"$f":"'[3]Capex_FO input'!U210","v":0.24440000000000001},{"$f":"'[3]Capex_FO input'!V210","v":0.24440000000000001},{"$f":"'[3]Capex_FO input'!W210","v":0.24440000000000001},{"$f":"'[3]Capex_FO input'!X210","v":0.24440000000000001},null,{"$f":"'[3]Capex_FO input'!Z210","v":0},{"$f":"'[3]Capex_FO input'!AA210","v":0},{"$f":"'[3]Capex_FO input'!AB210","v":0},{"$f":"'[3]Capex_FO input'!AC210","v":0},{"$f":"'[3]Capex_FO input'!AD210","v":0},{"$f":"'[3]Capex_FO input'!AE210","v":0},{"$f":"'[3]Capex_FO input'!AF210","v":0},{"$f":"'[3]Capex_FO input'!AG210","v":0},{"$f":"'[3]Capex_FO input'!AH210","v":0},{"$f":"'[3]Capex_FO input'!AI210","v":0},null,{"$f":"'[3]Capex_FO input'!AK210","v":0},{"$f":"'[3]Capex_FO input'!AL210","v":0},{"$f":"'[3]Capex_FO input'!AM210","v":0},{"$f":"'[3]Capex_FO input'!AN210","v":0},{"$f":"'[3]Capex_FO input'!AO210","v":0},{"$f":"'[3]Capex_FO input'!AP210","v":0},{"$f":"'[3]Capex_FO input'!AQ210","v":0},{"$f":"'[3]Capex_FO input'!AR210","v":0},{"$f":"'[3]Capex_FO input'!AS210","v":0},{"$f":"'[3]Capex_FO input'!AT210","v":0},null,0.48315999999999998,0.22372,0.25004000000000004,0.13911999999999999,0.12596000000000002,0.24440000000000001,0.24440000000000001,0.24440000000000001,0.24440000000000001,0.24440000000000001,null,3.0197499999999999E-3,7.4377499999999999E-3,1.039875E-2,1.2831E-2,1.4487749999999999E-2,1.6802500000000001E-2,1.98575E-2,2.2912499999999999E-2,2.5967499999999998E-2,2.90225E-2,null,{"$f":"+IF($K210=\"Ongoing\",AV210,IF(RIGHT($K210,2)=RIGHT(BR$39,2),SUM($AV210:AV210),0)+IF(RIGHT(BR$39,2)>RIGHT($K210,2),AV210,0))","v":0.48315999999999998},{"$f":"+IF($K210=\"Ongoing\",AW210,IF(RIGHT($K210,2)=RIGHT(BS$39,2),SUM($AV210:AW210),0)+IF(RIGHT(BS$39,2)>RIGHT($K210,2),AW210,0))","v":0.22372},{"$f":"+IF($K210=\"Ongoing\",AX210,IF(RIGHT($K210,2)=RIGHT(BT$39,2),SUM($AV210:AX210),0)+IF(RIGHT(BT$39,2)>RIGHT($K210,2),AX210,0))","v":0.25004000000000004},{"$f":"+IF($K210=\"Ongoing\",AY210,IF(RIGHT($K210,2)=RIGHT(BU$39,2),SUM($AV210:AY210),0)+IF(RIGHT(BU$39,2)>RIGHT($K210,2),AY210,0))","v":0.13911999999999999},{"$f":"+IF($K210=\"Ongoing\",AZ210,IF(RIGHT($K210,2)=RIGHT(BV$39,2),SUM($AV210:AZ210),0)+IF(RIGHT(BV$39,2)>RIGHT($K210,2),AZ210,0))","v":0.12596000000000002},{"$f":"+IF($K210=\"Ongoing\",BA210,IF(RIGHT($K210,2)=RIGHT(BW$39,2),SUM($AV210:BA210),0)+IF(RIGHT(BW$39,2)>RIGHT($K210,2),BA210,0))","v":0.24440000000000001},{"$f":"+IF($K210=\"Ongoing\",BB210,IF(RIGHT($K210,2)=RIGHT(BX$39,2),SUM($AV210:BB210),0)+IF(RIGHT(BX$39,2)>RIGHT($K210,2),BB210,0))","v":0.24440000000000001},{"$f":"+IF($K210=\"Ongoing\",BC210,IF(RIGHT($K210,2)=RIGHT(BY$39,2),SUM($AV210:BC210),0)+IF(RIGHT(BY$39,2)>RIGHT($K210,2),BC210,0))","v":0.24440000000000001},{"$f":"+IF($K210=\"Ongoing\",BD210,IF(RIGHT($K210,2)=RIGHT(BZ$39,2),SUM($AV210:BD210),0)+IF(RIGHT(BZ$39,2)>RIGHT($K210,2),BD210,0))","v":0.24440000000000001},{"$f":"+IF($K210=\"Ongoing\",BE210,IF(RIGHT($K210,2)=RIGHT(CA$39,2),SUM($AV210:BE210),0)+IF(RIGHT(CA$39,2)>RIGHT($K210,2),BE210,0))","v":0.24440000000000001},null,{"$f":"+O210*KeyAssumptionsPriceControl_FO!AC$15","v":0.49765480000000001},{"$f":"+P210*KeyAssumptionsPriceControl_FO!AD$15","v":0.23734454799999999},{"$f":"+Q210*KeyAssumptionsPriceControl_FO!AE$15","v":0.27322545908000007},{"$f":"+R210*KeyAssumptionsPriceControl_FO!AF$15","v":0.15658078564720002},{"$f":"+S210*KeyAssumptionsPriceControl_FO!AG$15","v":0.14602216239882804},{"$f":"+T210*KeyAssumptionsPriceControl_FO!AH$15","v":0.29182638127168764},{"$f":"+U210*KeyAssumptionsPriceControl_FO!AI$15","v":0.30058117270983831},{"$f":"+V210*KeyAssumptionsPriceControl_FO!AJ$15","v":0.30959860789113347},{"$f":"+W210*KeyAssumptionsPriceControl_FO!AK$15","v":0.31888656612786748},{"$f":"+X210*KeyAssumptionsPriceControl_FO!AL$15","v":0.32845316311170347},null,6.2206850000000001E-3,1.540817685E-2,2.1790301938500001E-2,2.7162879997590001E-2,3.0945416848165354E-2,3.6418523644046796E-2,4.3823618068815878E-2,5.1450865326328026E-2,5.9306930001565526E-2,6.7398676617060171E-2]
[null,null,{"$f":"'[3]Capex_FO input'!C211","v":0},{"$f":"'[3]Capex_FO input'!D211","v":0},{"$f":"'[3]Capex_FO input'!E211","v":0},{"$f":"'[3]Capex_FO input'!F211","v":0},{"$f":"'[3]Capex_FO input'!G211","v":0},{"$f":"'[3]Capex_FO input'!H211","v":0},{"$f":"'[3]Capex_FO input'!I211","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K211","v":0},{"$f":"'[3]Capex_FO input'!L211","v":0},{"$f":"'[3]Capex_FO input'!M211","v":0},null,{"$f":"'[3]Capex_FO input'!O211","v":0},{"$f":"'[3]Capex_FO input'!P211","v":0},{"$f":"'[3]Capex_FO input'!Q211","v":0},{"$f":"'[3]Capex_FO input'!R211","v":0},{"$f":"'[3]Capex_FO input'!S211","v":0},{"$f":"'[3]Capex_FO input'!T211","v":0},{"$f":"'[3]Capex_FO input'!U211","v":0},{"$f":"'[3]Capex_FO input'!V211","v":0},{"$f":"'[3]Capex_FO input'!W211","v":0},{"$f":"'[3]Capex_FO input'!X211","v":0},null,{"$f":"'[3]Capex_FO input'!Z211","v":0},{"$f":"'[3]Capex_FO input'!AA211","v":0},{"$f":"'[3]Capex_FO input'!AB211","v":0},{"$f":"'[3]Capex_FO input'!AC211","v":0},{"$f":"'[3]Capex_FO input'!AD211","v":0},{"$f":"'[3]Capex_FO input'!AE211","v":0},{"$f":"'[3]Capex_FO input'!AF211","v":0},{"$f":"'[3]Capex_FO input'!AG211","v":0},{"$f":"'[3]Capex_FO input'!AH211","v":0},{"$f":"'[3]Capex_FO input'!AI211","v":0},null,{"$f":"'[3]Capex_FO input'!AK211","v":0},{"$f":"'[3]Capex_FO input'!AL211","v":0},{"$f":"'[3]Capex_FO input'!AM211","v":0},{"$f":"'[3]Capex_FO input'!AN211","v":0},{"$f":"'[3]Capex_FO input'!AO211","v":0},{"$f":"'[3]Capex_FO input'!AP211","v":0},{"$f":"'[3]Capex_FO input'!AQ211","v":0},{"$f":"'[3]Capex_FO input'!AR211","v":0},{"$f":"'[3]Capex_FO input'!AS211","v":0},{"$f":"'[3]Capex_FO input'!AT211","v":0},null,{"$f":"+O211-Z211-AK211","v":0},{"$f":"+P211-AA211-AL211","v":0},{"$f":"+Q211-AB211-AM211","v":0},{"$f":"+R211-AC211-AN211","v":0},{"$f":"+S211-AD211-AO211","v":0},{"$f":"+T211-AE211-AP211","v":0},{"$f":"+U211-AF211-AQ211","v":0},{"$f":"+V211-AG211-AR211","v":0},{"$f":"+W211-AH211-AS211","v":0},{"$f":"+X211-AI211-AT211","v":0},null,{"$f":"IF($L211=0,0,\nIF($L211<=0.5,BR211,\nIF($J211=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L211)<LEFT($BG$39,4)*1,0,((OFFSET(BR211,0,-INT($L211+0.5),1,1))/$L211)*(IF($L211-INT($L211)>0.5,$L211-0.5-INT($L211),IF($L211-INT($L211)<=0.5,$L211-0.5-INT($L211)+1,0))))\n+BR211/$L211*0.5,\nIF($J211=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L211=0,0,\nIF($L211<=0.5,BS211,\nIF(AND($J211=\"straight line\",$L211<1.51),(BR211-((BR211/$L211)*0.5))+BS211/$L211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L211)<LEFT($BG$39,4)*1,0,((OFFSET(BS211,0,-INT($L211+0.5),1,1))/$L211)*(IF($L211-INT($L211)>0.5,$L211-0.5-INT($L211),IF($L211-INT($L211)<=0.5,$L211-0.5-INT($L211)+1,0))))\n+BS211/$L211*0.5\n+SUM(OFFSET(BS211,0,MAX(-INT($L211+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L211+(0.5-(10^-12))),BH$40)-1))*1/$L211,\nIF($J211=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L211=0,0,\nIF($L211<=0.5,BT211,\nIF(AND($J211=\"straight line\",$L211<1.51),(BS211-((BS211/$L211)*0.5))+BT211/$L211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L211)<LEFT($BG$39,4)*1,0,((OFFSET(BT211,0,-INT($L211+0.5),1,1))/$L211)*(IF($L211-INT($L211)>0.5,$L211-0.5-INT($L211),IF($L211-INT($L211)<=0.5,$L211-0.5-INT($L211)+1,0))))\n+BT211/$L211*0.5\n+SUM(OFFSET(BT211,0,MAX(-INT($L211+(0.5-(10^-12))),-BI$40)+1,1,MIN(INT($L211+(0.5-(10^-12))),BI$40)-1))*1/$L211,\nIF($J211=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L211=0,0,\nIF($L211<=0.5,BU211,\nIF(AND($J211=\"straight line\",$L211<1.51),(BT211-((BT211/$L211)*0.5))+BU211/$L211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L211)<LEFT($BG$39,4)*1,0,((OFFSET(BU211,0,-INT($L211+0.5),1,1))/$L211)*(IF($L211-INT($L211)>0.5,$L211-0.5-INT($L211),IF($L211-INT($L211)<=0.5,$L211-0.5-INT($L211)+1,0))))\n+BU211/$L211*0.5\n+SUM(OFFSET(BU211,0,MAX(-INT($L211+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L211+(0.5-(10^-12))),BJ$40)-1))*1/$L211,\nIF($J211=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L211=0,0,\nIF($L211<=0.5,BV211,\nIF(AND($J211=\"straight line\",$L211<1.51),(BU211-((BU211/$L211)*0.5))+BV211/$L211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L211)<LEFT($BG$39,4)*1,0,((OFFSET(BV211,0,-INT($L211+0.5),1,1))/$L211)*(IF($L211-INT($L211)>0.5,$L211-0.5-INT($L211),IF($L211-INT($L211)<=0.5,$L211-0.5-INT($L211)+1,0))))\n+BV211/$L211*0.5\n+SUM(OFFSET(BV211,0,MAX(-INT($L211+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L211+(0.5-(10^-12))),BK$40)-1))*1/$L211,\nIF($J211=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L211=0,0,\nIF($L211<=0.5,BW211,\nIF(AND($J211=\"straight line\",$L211<1.51),(BV211-((BV211/$L211)*0.5))+BW211/$L211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L211)<LEFT($BG$39,4)*1,0,((OFFSET(BW211,0,-INT($L211+0.5),1,1))/$L211)*(IF($L211-INT($L211)>0.5,$L211-0.5-INT($L211),IF($L211-INT($L211)<=0.5,$L211-0.5-INT($L211)+1,0))))\n+BW211/$L211*0.5\n+SUM(OFFSET(BW211,0,MAX(-INT($L211+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L211+(0.5-(10^-12))),BL$40)-1))*1/$L211,\nIF($J211=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L211=0,0,\nIF($L211<=0.5,BX211,\nIF(AND($J211=\"straight line\",$L211<1.51),(BW211-((BW211/$L211)*0.5))+BX211/$L211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L211)<LEFT($BG$39,4)*1,0,((OFFSET(BX211,0,-INT($L211+0.5),1,1))/$L211)*(IF($L211-INT($L211)>0.5,$L211-0.5-INT($L211),IF($L211-INT($L211)<=0.5,$L211-0.5-INT($L211)+1,0))))\n+BX211/$L211*0.5\n+SUM(OFFSET(BX211,0,MAX(-INT($L211+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L211+(0.5-(10^-12))),BM$40)-1))*1/$L211,\nIF($J211=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L211=0,0,\nIF($L211<=0.5,BY211,\nIF(AND($J211=\"straight line\",$L211<1.51),(BX211-((BX211/$L211)*0.5))+BY211/$L211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L211)<LEFT($BG$39,4)*1,0,((OFFSET(BY211,0,-INT($L211+0.5),1,1))/$L211)*(IF($L211-INT($L211)>0.5,$L211-0.5-INT($L211),IF($L211-INT($L211)<=0.5,$L211-0.5-INT($L211)+1,0))))\n+BY211/$L211*0.5\n+SUM(OFFSET(BY211,0,MAX(-INT($L211+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L211+(0.5-(10^-12))),BN$40)-1))*1/$L211,\nIF($J211=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L211=0,0,\nIF($L211<=0.5,BZ211,\nIF(AND($J211=\"straight line\",$L211<1.51),(BY211-((BY211/$L211)*0.5))+BZ211/$L211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L211)<LEFT($BG$39,4)*1,0,((OFFSET(BZ211,0,-INT($L211+0.5),1,1))/$L211)*(IF($L211-INT($L211)>0.5,$L211-0.5-INT($L211),IF($L211-INT($L211)<=0.5,$L211-0.5-INT($L211)+1,0))))\n+BZ211/$L211*0.5\n+SUM(OFFSET(BZ211,0,MAX(-INT($L211+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L211+(0.5-(10^-12))),BO$40)-1))*1/$L211,\nIF($J211=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L211=0,0,\nIF($L211<=0.5,CA211,\nIF(AND($J211=\"straight line\",$L211<1.51),(BZ211-((BZ211/$L211)*0.5))+CA211/$L211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L211)<LEFT($BG$39,4)*1,0,((OFFSET(CA211,0,-INT($L211+0.5),1,1))/$L211)*(IF($L211-INT($L211)>0.5,$L211-0.5-INT($L211),IF($L211-INT($L211)<=0.5,$L211-0.5-INT($L211)+1,0))))\n+CA211/$L211*0.5\n+SUM(OFFSET(CA211,0,MAX(-INT($L211+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L211+(0.5-(10^-12))),BP$40)-1))*1/$L211,\nIF($J211=\"Declining Balance\",-$BG$38,0)))))","v":0},null,{"$f":"+IF($K211=\"Ongoing\",AV211,IF(RIGHT($K211,2)=RIGHT(BR$39,2),SUM($AV211:AV211),0)+IF(RIGHT(BR$39,2)>RIGHT($K211,2),AV211,0))","v":0},{"$f":"+IF($K211=\"Ongoing\",AW211,IF(RIGHT($K211,2)=RIGHT(BS$39,2),SUM($AV211:AW211),0)+IF(RIGHT(BS$39,2)>RIGHT($K211,2),AW211,0))","v":0},{"$f":"+IF($K211=\"Ongoing\",AX211,IF(RIGHT($K211,2)=RIGHT(BT$39,2),SUM($AV211:AX211),0)+IF(RIGHT(BT$39,2)>RIGHT($K211,2),AX211,0))","v":0},{"$f":"+IF($K211=\"Ongoing\",AY211,IF(RIGHT($K211,2)=RIGHT(BU$39,2),SUM($AV211:AY211),0)+IF(RIGHT(BU$39,2)>RIGHT($K211,2),AY211,0))","v":0},{"$f":"+IF($K211=\"Ongoing\",AZ211,IF(RIGHT($K211,2)=RIGHT(BV$39,2),SUM($AV211:AZ211),0)+IF(RIGHT(BV$39,2)>RIGHT($K211,2),AZ211,0))","v":0},{"$f":"+IF($K211=\"Ongoing\",BA211,IF(RIGHT($K211,2)=RIGHT(BW$39,2),SUM($AV211:BA211),0)+IF(RIGHT(BW$39,2)>RIGHT($K211,2),BA211,0))","v":0},{"$f":"+IF($K211=\"Ongoing\",BB211,IF(RIGHT($K211,2)=RIGHT(BX$39,2),SUM($AV211:BB211),0)+IF(RIGHT(BX$39,2)>RIGHT($K211,2),BB211,0))","v":0},{"$f":"+IF($K211=\"Ongoing\",BC211,IF(RIGHT($K211,2)=RIGHT(BY$39,2),SUM($AV211:BC211),0)+IF(RIGHT(BY$39,2)>RIGHT($K211,2),BC211,0))","v":0},{"$f":"+IF($K211=\"Ongoing\",BD211,IF(RIGHT($K211,2)=RIGHT(BZ$39,2),SUM($AV211:BD211),0)+IF(RIGHT(BZ$39,2)>RIGHT($K211,2),BD211,0))","v":0},{"$f":"+IF($K211=\"Ongoing\",BE211,IF(RIGHT($K211,2)=RIGHT(CA$39,2),SUM($AV211:BE211),0)+IF(RIGHT(CA$39,2)>RIGHT($K211,2),BE211,0))","v":0},null,{"$f":"+O211*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P211*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q211*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R211*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S211*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T211*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U211*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V211*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W211*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X211*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M211=0,0,\nIF($M211<=0.5,CC211,\nIF($J211=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M211)<LEFT($CN$39,4)*1,0,((OFFSET(CC211,0,-INT($M211+0.5),1,1))/$M211)*(IF($M211-INT($M211)>0.5,$M211-0.5-INT($M211),IF($M211-INT($M211)<=0.5,$M211-0.5-INT($M211)+1,0))))\n+CC211/$M211*0.5,\nIF($J211=\"Declining Balance\",-$CN$38,0))))","v":0},{"$f":"IF($M211=0,0,\nIF($M211<=0.5,CD211,\nIF(AND($J211=\"straight line\",$M211<1.51),(CC211-((CC211/$M211)*0.5))+CD211/$M211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M211)<LEFT($CN$39,4)*1,0,((OFFSET(CD211,0,-INT($M211+0.5),1,1))/$M211)*(IF($M211-INT($M211)>0.5,$M211-0.5-INT($M211),IF($M211-INT($M211)<=0.5,$M211-0.5-INT($M211)+1,0))))\n+CD211/$M211*0.5\n+SUM(OFFSET(CD211,0,MAX(-INT($M211+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M211+(0.5-(10^-12))),CO$40)-1))*1/$M211,\nIF($J211=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M211=0,0,\nIF($M211<=0.5,CE211,\nIF(AND($J211=\"straight line\",$M211<1.51),(CD211-((CD211/$M211)*0.5))+CE211/$M211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M211)<LEFT($CN$39,4)*1,0,((OFFSET(CE211,0,-INT($M211+0.5),1,1))/$M211)*(IF($M211-INT($M211)>0.5,$M211-0.5-INT($M211),IF($M211-INT($M211)<=0.5,$M211-0.5-INT($M211)+1,0))))\n+CE211/$M211*0.5\n+SUM(OFFSET(CE211,0,MAX(-INT($M211+(0.5-(10^-12))),-CP$40)+1,1,MIN(INT($M211+(0.5-(10^-12))),CP$40)-1))*1/$M211,\nIF($J211=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M211=0,0,\nIF($M211<=0.5,CF211,\nIF(AND($J211=\"straight line\",$M211<1.51),(CE211-((CE211/$M211)*0.5))+CF211/$M211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M211)<LEFT($CN$39,4)*1,0,((OFFSET(CF211,0,-INT($M211+0.5),1,1))/$M211)*(IF($M211-INT($M211)>0.5,$M211-0.5-INT($M211),IF($M211-INT($M211)<=0.5,$M211-0.5-INT($M211)+1,0))))\n+CF211/$M211*0.5\n+SUM(OFFSET(CF211,0,MAX(-INT($M211+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M211+(0.5-(10^-12))),CQ$40)-1))*1/$M211,\nIF($J211=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M211=0,0,\nIF($M211<=0.5,CG211,\nIF(AND($J211=\"straight line\",$M211<1.51),(CF211-((CF211/$M211)*0.5))+CG211/$M211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M211)<LEFT($CN$39,4)*1,0,((OFFSET(CG211,0,-INT($M211+0.5),1,1))/$M211)*(IF($M211-INT($M211)>0.5,$M211-0.5-INT($M211),IF($M211-INT($M211)<=0.5,$M211-0.5-INT($M211)+1,0))))\n+CG211/$M211*0.5\n+SUM(OFFSET(CG211,0,MAX(-INT($M211+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M211+(0.5-(10^-12))),CR$40)-1))*1/$M211,\nIF($J211=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M211=0,0,\nIF($M211<=0.5,CH211,\nIF(AND($J211=\"straight line\",$M211<1.51),(CG211-((CG211/$M211)*0.5))+CH211/$M211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M211)<LEFT($CN$39,4)*1,0,((OFFSET(CH211,0,-INT($M211+0.5),1,1))/$M211)*(IF($M211-INT($M211)>0.5,$M211-0.5-INT($M211),IF($M211-INT($M211)<=0.5,$M211-0.5-INT($M211)+1,0))))\n+CH211/$M211*0.5\n+SUM(OFFSET(CH211,0,MAX(-INT($M211+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M211+(0.5-(10^-12))),CS$40)-1))*1/$M211,\nIF($J211=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M211=0,0,\nIF($M211<=0.5,CI211,\nIF(AND($J211=\"straight line\",$M211<1.51),(CH211-((CH211/$M211)*0.5))+CI211/$M211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M211)<LEFT($CN$39,4)*1,0,((OFFSET(CI211,0,-INT($M211+0.5),1,1))/$M211)*(IF($M211-INT($M211)>0.5,$M211-0.5-INT($M211),IF($M211-INT($M211)<=0.5,$M211-0.5-INT($M211)+1,0))))\n+CI211/$M211*0.5\n+SUM(OFFSET(CI211,0,MAX(-INT($M211+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M211+(0.5-(10^-12))),CT$40)-1))*1/$M211,\nIF($J211=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M211=0,0,\nIF($M211<=0.5,CJ211,\nIF(AND($J211=\"straight line\",$M211<1.51),(CI211-((CI211/$M211)*0.5))+CJ211/$M211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M211)<LEFT($CN$39,4)*1,0,((OFFSET(CJ211,0,-INT($M211+0.5),1,1))/$M211)*(IF($M211-INT($M211)>0.5,$M211-0.5-INT($M211),IF($M211-INT($M211)<=0.5,$M211-0.5-INT($M211)+1,0))))\n+CJ211/$M211*0.5\n+SUM(OFFSET(CJ211,0,MAX(-INT($M211+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M211+(0.5-(10^-12))),CU$40)-1))*1/$M211,\nIF($J211=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M211=0,0,\nIF($M211<=0.5,CK211,\nIF(AND($J211=\"straight line\",$M211<1.51),(CJ211-((CJ211/$M211)*0.5))+CK211/$M211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M211)<LEFT($CN$39,4)*1,0,((OFFSET(CK211,0,-INT($M211+0.5),1,1))/$M211)*(IF($M211-INT($M211)>0.5,$M211-0.5-INT($M211),IF($M211-INT($M211)<=0.5,$M211-0.5-INT($M211)+1,0))))\n+CK211/$M211*0.5\n+SUM(OFFSET(CK211,0,MAX(-INT($M211+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M211+(0.5-(10^-12))),CV$40)-1))*1/$M211,\nIF($J211=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M211=0,0,\nIF($M211<=0.5,CL211,\nIF(AND($J211=\"straight line\",$M211<1.51),(CK211-((CK211/$M211)*0.5))+CL211/$M211*0.5,\nIF($J211=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M211)<LEFT($CN$39,4)*1,0,((OFFSET(CL211,0,-INT($M211+0.5),1,1))/$M211)*(IF($M211-INT($M211)>0.5,$M211-0.5-INT($M211),IF($M211-INT($M211)<=0.5,$M211-0.5-INT($M211)+1,0))))\n+CL211/$M211*0.5\n+SUM(OFFSET(CL211,0,MAX(-INT($M211+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M211+(0.5-(10^-12))),CW$40)-1))*1/$M211,\nIF($J211=\"Declining Balance\",-$CN$38,0)))))","v":0}]
[null,null,{"$f":"'[3]Capex_FO input'!C212","v":0},{"$f":"'[3]Capex_FO input'!D212","v":0},{"$f":"'[3]Capex_FO input'!E212","v":0},{"$f":"'[3]Capex_FO input'!F212","v":0},{"$f":"'[3]Capex_FO input'!G212","v":0},{"$f":"'[3]Capex_FO input'!H212","v":0},{"$f":"'[3]Capex_FO input'!I212","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K212","v":0},{"$f":"'[3]Capex_FO input'!L212","v":0},{"$f":"'[3]Capex_FO input'!M212","v":0},null,{"$f":"'[3]Capex_FO input'!O212","v":0},{"$f":"'[3]Capex_FO input'!P212","v":0},{"$f":"'[3]Capex_FO input'!Q212","v":0},{"$f":"'[3]Capex_FO input'!R212","v":0},{"$f":"'[3]Capex_FO input'!S212","v":0},{"$f":"'[3]Capex_FO input'!T212","v":0},{"$f":"'[3]Capex_FO input'!U212","v":0},{"$f":"'[3]Capex_FO input'!V212","v":0},{"$f":"'[3]Capex_FO input'!W212","v":0},{"$f":"'[3]Capex_FO input'!X212","v":0},null,{"$f":"'[3]Capex_FO input'!Z212","v":0},{"$f":"'[3]Capex_FO input'!AA212","v":0},{"$f":"'[3]Capex_FO input'!AB212","v":0},{"$f":"'[3]Capex_FO input'!AC212","v":0},{"$f":"'[3]Capex_FO input'!AD212","v":0},{"$f":"'[3]Capex_FO input'!AE212","v":0},{"$f":"'[3]Capex_FO input'!AF212","v":0},{"$f":"'[3]Capex_FO input'!AG212","v":0},{"$f":"'[3]Capex_FO input'!AH212","v":0},{"$f":"'[3]Capex_FO input'!AI212","v":0},null,{"$f":"'[3]Capex_FO input'!AK212","v":0},{"$f":"'[3]Capex_FO input'!AL212","v":0},{"$f":"'[3]Capex_FO input'!AM212","v":0},{"$f":"'[3]Capex_FO input'!AN212","v":0},{"$f":"'[3]Capex_FO input'!AO212","v":0},{"$f":"'[3]Capex_FO input'!AP212","v":0},{"$f":"'[3]Capex_FO input'!AQ212","v":0},{"$f":"'[3]Capex_FO input'!AR212","v":0},{"$f":"'[3]Capex_FO input'!AS212","v":0},{"$f":"'[3]Capex_FO input'!AT212","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K212=\"Ongoing\",AV212,IF(RIGHT($K212,2)=RIGHT(BR$39,2),SUM($AV212:AV212),0)+IF(RIGHT(BR$39,2)>RIGHT($K212,2),AV212,0))","v":0},{"$f":"+IF($K212=\"Ongoing\",AW212,IF(RIGHT($K212,2)=RIGHT(BS$39,2),SUM($AV212:AW212),0)+IF(RIGHT(BS$39,2)>RIGHT($K212,2),AW212,0))","v":0},{"$f":"+IF($K212=\"Ongoing\",AX212,IF(RIGHT($K212,2)=RIGHT(BT$39,2),SUM($AV212:AX212),0)+IF(RIGHT(BT$39,2)>RIGHT($K212,2),AX212,0))","v":0},{"$f":"+IF($K212=\"Ongoing\",AY212,IF(RIGHT($K212,2)=RIGHT(BU$39,2),SUM($AV212:AY212),0)+IF(RIGHT(BU$39,2)>RIGHT($K212,2),AY212,0))","v":0},{"$f":"+IF($K212=\"Ongoing\",AZ212,IF(RIGHT($K212,2)=RIGHT(BV$39,2),SUM($AV212:AZ212),0)+IF(RIGHT(BV$39,2)>RIGHT($K212,2),AZ212,0))","v":0},{"$f":"+IF($K212=\"Ongoing\",BA212,IF(RIGHT($K212,2)=RIGHT(BW$39,2),SUM($AV212:BA212),0)+IF(RIGHT(BW$39,2)>RIGHT($K212,2),BA212,0))","v":0},{"$f":"+IF($K212=\"Ongoing\",BB212,IF(RIGHT($K212,2)=RIGHT(BX$39,2),SUM($AV212:BB212),0)+IF(RIGHT(BX$39,2)>RIGHT($K212,2),BB212,0))","v":0},{"$f":"+IF($K212=\"Ongoing\",BC212,IF(RIGHT($K212,2)=RIGHT(BY$39,2),SUM($AV212:BC212),0)+IF(RIGHT(BY$39,2)>RIGHT($K212,2),BC212,0))","v":0},{"$f":"+IF($K212=\"Ongoing\",BD212,IF(RIGHT($K212,2)=RIGHT(BZ$39,2),SUM($AV212:BD212),0)+IF(RIGHT(BZ$39,2)>RIGHT($K212,2),BD212,0))","v":0},{"$f":"+IF($K212=\"Ongoing\",BE212,IF(RIGHT($K212,2)=RIGHT(CA$39,2),SUM($AV212:BE212),0)+IF(RIGHT(CA$39,2)>RIGHT($K212,2),BE212,0))","v":0},null,{"$f":"+O212*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P212*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q212*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R212*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S212*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T212*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U212*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V212*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W212*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X212*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C213","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},{"$f":"'[3]Capex_FO input'!D213","v":0},{"$f":"'[3]Capex_FO input'!E213","v":"[Service]"},{"$f":"'[3]Capex_FO input'!F213","v":"[Major Cost Driver]"},{"$f":"'[3]Capex_FO input'!G213","v":"[Asset category]"},{"$f":"'[3]Capex_FO input'!H213","v":"[Capital type]"},{"$f":"'[3]Capex_FO input'!I213","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K213","v":"[Year finalised?]"},{"$f":"'[3]Capex_FO input'!L213","v":0},{"$f":"'[3]Capex_FO input'!M213","v":0},null,{"$f":"'[3]Capex_FO input'!O213","v":0},{"$f":"'[3]Capex_FO input'!P213","v":0},{"$f":"'[3]Capex_FO input'!Q213","v":0},{"$f":"'[3]Capex_FO input'!R213","v":0},{"$f":"'[3]Capex_FO input'!S213","v":0},{"$f":"'[3]Capex_FO input'!T213","v":0},{"$f":"'[3]Capex_FO input'!U213","v":0},{"$f":"'[3]Capex_FO input'!V213","v":0},{"$f":"'[3]Capex_FO input'!W213","v":0},{"$f":"'[3]Capex_FO input'!X213","v":0},null,{"$f":"'[3]Capex_FO input'!Z213","v":0},{"$f":"'[3]Capex_FO input'!AA213","v":0},{"$f":"'[3]Capex_FO input'!AB213","v":0},{"$f":"'[3]Capex_FO input'!AC213","v":0},{"$f":"'[3]Capex_FO input'!AD213","v":0},{"$f":"'[3]Capex_FO input'!AE213","v":0},{"$f":"'[3]Capex_FO input'!AF213","v":0},{"$f":"'[3]Capex_FO input'!AG213","v":0},{"$f":"'[3]Capex_FO input'!AH213","v":0},{"$f":"'[3]Capex_FO input'!AI213","v":0},null,{"$f":"'[3]Capex_FO input'!AK213","v":0},{"$f":"'[3]Capex_FO input'!AL213","v":0},{"$f":"'[3]Capex_FO input'!AM213","v":0},{"$f":"'[3]Capex_FO input'!AN213","v":0},{"$f":"'[3]Capex_FO input'!AO213","v":0},{"$f":"'[3]Capex_FO input'!AP213","v":0},{"$f":"'[3]Capex_FO input'!AQ213","v":0},{"$f":"'[3]Capex_FO input'!AR213","v":0},{"$f":"'[3]Capex_FO input'!AS213","v":0},{"$f":"'[3]Capex_FO input'!AT213","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K213=\"Ongoing\",AV213,IF(RIGHT($K213,2)=RIGHT(BR$39,2),SUM($AV213:AV213),0)+IF(RIGHT(BR$39,2)>RIGHT($K213,2),AV213,0))","v":0},{"$f":"+IF($K213=\"Ongoing\",AW213,IF(RIGHT($K213,2)=RIGHT(BS$39,2),SUM($AV213:AW213),0)+IF(RIGHT(BS$39,2)>RIGHT($K213,2),AW213,0))","v":0},{"$f":"+IF($K213=\"Ongoing\",AX213,IF(RIGHT($K213,2)=RIGHT(BT$39,2),SUM($AV213:AX213),0)+IF(RIGHT(BT$39,2)>RIGHT($K213,2),AX213,0))","v":0},{"$f":"+IF($K213=\"Ongoing\",AY213,IF(RIGHT($K213,2)=RIGHT(BU$39,2),SUM($AV213:AY213),0)+IF(RIGHT(BU$39,2)>RIGHT($K213,2),AY213,0))","v":0},{"$f":"+IF($K213=\"Ongoing\",AZ213,IF(RIGHT($K213,2)=RIGHT(BV$39,2),SUM($AV213:AZ213),0)+IF(RIGHT(BV$39,2)>RIGHT($K213,2),AZ213,0))","v":0},{"$f":"+IF($K213=\"Ongoing\",BA213,IF(RIGHT($K213,2)=RIGHT(BW$39,2),SUM($AV213:BA213),0)+IF(RIGHT(BW$39,2)>RIGHT($K213,2),BA213,0))","v":0},{"$f":"+IF($K213=\"Ongoing\",BB213,IF(RIGHT($K213,2)=RIGHT(BX$39,2),SUM($AV213:BB213),0)+IF(RIGHT(BX$39,2)>RIGHT($K213,2),BB213,0))","v":0},{"$f":"+IF($K213=\"Ongoing\",BC213,IF(RIGHT($K213,2)=RIGHT(BY$39,2),SUM($AV213:BC213),0)+IF(RIGHT(BY$39,2)>RIGHT($K213,2),BC213,0))","v":0},{"$f":"+IF($K213=\"Ongoing\",BD213,IF(RIGHT($K213,2)=RIGHT(BZ$39,2),SUM($AV213:BD213),0)+IF(RIGHT(BZ$39,2)>RIGHT($K213,2),BD213,0))","v":0},{"$f":"+IF($K213=\"Ongoing\",BE213,IF(RIGHT($K213,2)=RIGHT(CA$39,2),SUM($AV213:BE213),0)+IF(RIGHT(CA$39,2)>RIGHT($K213,2),BE213,0))","v":0},null,{"$f":"+O213*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P213*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q213*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R213*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S213*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T213*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U213*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V213*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W213*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X213*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C214","v":"Customer contributions Mildura Customer Contributions (Mainly meters)"},{"$f":"'[3]Capex_FO input'!D214","v":0},{"$f":"'[3]Capex_FO input'!E214","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F214","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G214","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H214","v":"Capital programs / Allocation"},{"$f":"'[3]Capex_FO input'!I214","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K214","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L214","v":45},{"$f":"'[3]Capex_FO input'!M214","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O214","v":0},{"$f":"'[3]Capex_FO input'!P214","v":0},{"$f":"'[3]Capex_FO input'!Q214","v":0},{"$f":"'[3]Capex_FO input'!R214","v":0},{"$f":"'[3]Capex_FO input'!S214","v":0},{"$f":"'[3]Capex_FO input'!T214","v":0},{"$f":"'[3]Capex_FO input'!U214","v":0},{"$f":"'[3]Capex_FO input'!V214","v":0},{"$f":"'[3]Capex_FO input'!W214","v":0},{"$f":"'[3]Capex_FO input'!X214","v":0},null,{"$f":"'[3]Capex_FO input'!Z214","v":0},{"$f":"'[3]Capex_FO input'!AA214","v":0},{"$f":"'[3]Capex_FO input'!AB214","v":0},{"$f":"'[3]Capex_FO input'!AC214","v":0},{"$f":"'[3]Capex_FO input'!AD214","v":0},{"$f":"'[3]Capex_FO input'!AE214","v":0},{"$f":"'[3]Capex_FO input'!AF214","v":0},{"$f":"'[3]Capex_FO input'!AG214","v":0},{"$f":"'[3]Capex_FO input'!AH214","v":0},{"$f":"'[3]Capex_FO input'!AI214","v":0},null,{"$f":"'[3]Capex_FO input'!AK214","v":6.8000000000000005E-2},{"$f":"'[3]Capex_FO input'!AL214","v":6.8000000000000005E-2},{"$f":"'[3]Capex_FO input'!AM214","v":6.8000000000000005E-2},{"$f":"'[3]Capex_FO input'!AN214","v":6.8000000000000005E-2},{"$f":"'[3]Capex_FO input'!AO214","v":6.8000000000000005E-2},{"$f":"'[3]Capex_FO input'!AP214","v":6.8000000000000005E-2},{"$f":"'[3]Capex_FO input'!AQ214","v":6.8000000000000005E-2},{"$f":"'[3]Capex_FO input'!AR214","v":6.8000000000000005E-2},{"$f":"'[3]Capex_FO input'!AS214","v":6.8000000000000005E-2},{"$f":"'[3]Capex_FO input'!AT214","v":6.8000000000000005E-2},null,-6.8000000000000005E-2,-6.8000000000000005E-2,-6.8000000000000005E-2,-6.8000000000000005E-2,-6.8000000000000005E-2,-6.8000000000000005E-2,-6.8000000000000005E-2,-6.8000000000000005E-2,-6.8000000000000005E-2,-6.8000000000000005E-2,null,-7.5555555555555565E-4,-2.2666666666666668E-3,-3.7777777777777783E-3,-5.288888888888889E-3,-6.8000000000000005E-3,-8.3111111111111111E-3,-9.8222222222222235E-3,-1.1333333333333334E-2,-1.2844444444444447E-2,-1.4355555555555559E-2,null,{"$f":"+IF($K214=\"Ongoing\",AV214,IF(RIGHT($K214,2)=RIGHT(BR$39,2),SUM($AV214:AV214),0)+IF(RIGHT(BR$39,2)>RIGHT($K214,2),AV214,0))","v":-6.8000000000000005E-2},{"$f":"+IF($K214=\"Ongoing\",AW214,IF(RIGHT($K214,2)=RIGHT(BS$39,2),SUM($AV214:AW214),0)+IF(RIGHT(BS$39,2)>RIGHT($K214,2),AW214,0))","v":-6.8000000000000005E-2},{"$f":"+IF($K214=\"Ongoing\",AX214,IF(RIGHT($K214,2)=RIGHT(BT$39,2),SUM($AV214:AX214),0)+IF(RIGHT(BT$39,2)>RIGHT($K214,2),AX214,0))","v":-6.8000000000000005E-2},{"$f":"+IF($K214=\"Ongoing\",AY214,IF(RIGHT($K214,2)=RIGHT(BU$39,2),SUM($AV214:AY214),0)+IF(RIGHT(BU$39,2)>RIGHT($K214,2),AY214,0))","v":-6.8000000000000005E-2},{"$f":"+IF($K214=\"Ongoing\",AZ214,IF(RIGHT($K214,2)=RIGHT(BV$39,2),SUM($AV214:AZ214),0)+IF(RIGHT(BV$39,2)>RIGHT($K214,2),AZ214,0))","v":-6.8000000000000005E-2},{"$f":"+IF($K214=\"Ongoing\",BA214,IF(RIGHT($K214,2)=RIGHT(BW$39,2),SUM($AV214:BA214),0)+IF(RIGHT(BW$39,2)>RIGHT($K214,2),BA214,0))","v":-6.8000000000000005E-2},{"$f":"+IF($K214=\"Ongoing\",BB214,IF(RIGHT($K214,2)=RIGHT(BX$39,2),SUM($AV214:BB214),0)+IF(RIGHT(BX$39,2)>RIGHT($K214,2),BB214,0))","v":-6.8000000000000005E-2},{"$f":"+IF($K214=\"Ongoing\",BC214,IF(RIGHT($K214,2)=RIGHT(BY$39,2),SUM($AV214:BC214),0)+IF(RIGHT(BY$39,2)>RIGHT($K214,2),BC214,0))","v":-6.8000000000000005E-2},{"$f":"+IF($K214=\"Ongoing\",BD214,IF(RIGHT($K214,2)=RIGHT(BZ$39,2),SUM($AV214:BD214),0)+IF(RIGHT(BZ$39,2)>RIGHT($K214,2),BD214,0))","v":-6.8000000000000005E-2},{"$f":"+IF($K214=\"Ongoing\",BE214,IF(RIGHT($K214,2)=RIGHT(CA$39,2),SUM($AV214:BE214),0)+IF(RIGHT(CA$39,2)>RIGHT($K214,2),BE214,0))","v":-6.8000000000000005E-2},null,{"$f":"+O214*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P214*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q214*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R214*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S214*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T214*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U214*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V214*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W214*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X214*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C215","v":"Customer contributions Merbein Customer Contributions (Mainly meters)"},{"$f":"'[3]Capex_FO input'!D215","v":0},{"$f":"'[3]Capex_FO input'!E215","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F215","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G215","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H215","v":"Capital programs / Allocation"},{"$f":"'[3]Capex_FO input'!I215","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K215","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L215","v":45},{"$f":"'[3]Capex_FO input'!M215","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O215","v":0},{"$f":"'[3]Capex_FO input'!P215","v":0},{"$f":"'[3]Capex_FO input'!Q215","v":0},{"$f":"'[3]Capex_FO input'!R215","v":0},{"$f":"'[3]Capex_FO input'!S215","v":0},{"$f":"'[3]Capex_FO input'!T215","v":0},{"$f":"'[3]Capex_FO input'!U215","v":0},{"$f":"'[3]Capex_FO input'!V215","v":0},{"$f":"'[3]Capex_FO input'!W215","v":0},{"$f":"'[3]Capex_FO input'!X215","v":0},null,{"$f":"'[3]Capex_FO input'!Z215","v":0},{"$f":"'[3]Capex_FO input'!AA215","v":0},{"$f":"'[3]Capex_FO input'!AB215","v":0},{"$f":"'[3]Capex_FO input'!AC215","v":0},{"$f":"'[3]Capex_FO input'!AD215","v":0},{"$f":"'[3]Capex_FO input'!AE215","v":0},{"$f":"'[3]Capex_FO input'!AF215","v":0},{"$f":"'[3]Capex_FO input'!AG215","v":0},{"$f":"'[3]Capex_FO input'!AH215","v":0},{"$f":"'[3]Capex_FO input'!AI215","v":0},null,{"$f":"'[3]Capex_FO input'!AK215","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!AL215","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!AM215","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!AN215","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!AO215","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!AP215","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!AQ215","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!AR215","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!AS215","v":1.2999999999999999E-2},{"$f":"'[3]Capex_FO input'!AT215","v":1.2999999999999999E-2},null,-1.2999999999999999E-2,-1.2999999999999999E-2,-1.2999999999999999E-2,-1.2999999999999999E-2,-1.2999999999999999E-2,-1.2999999999999999E-2,-1.2999999999999999E-2,-1.2999999999999999E-2,-1.2999999999999999E-2,-1.2999999999999999E-2,null,-1.4444444444444444E-4,-4.3333333333333331E-4,-7.2222222222222219E-4,-1.0111111111111111E-3,-1.2999999999999999E-3,-1.588888888888889E-3,-1.8777777777777777E-3,-2.1666666666666666E-3,-2.4555555555555554E-3,-2.7444444444444443E-3,null,{"$f":"+IF($K215=\"Ongoing\",AV215,IF(RIGHT($K215,2)=RIGHT(BR$39,2),SUM($AV215:AV215),0)+IF(RIGHT(BR$39,2)>RIGHT($K215,2),AV215,0))","v":-1.2999999999999999E-2},{"$f":"+IF($K215=\"Ongoing\",AW215,IF(RIGHT($K215,2)=RIGHT(BS$39,2),SUM($AV215:AW215),0)+IF(RIGHT(BS$39,2)>RIGHT($K215,2),AW215,0))","v":-1.2999999999999999E-2},{"$f":"+IF($K215=\"Ongoing\",AX215,IF(RIGHT($K215,2)=RIGHT(BT$39,2),SUM($AV215:AX215),0)+IF(RIGHT(BT$39,2)>RIGHT($K215,2),AX215,0))","v":-1.2999999999999999E-2},{"$f":"+IF($K215=\"Ongoing\",AY215,IF(RIGHT($K215,2)=RIGHT(BU$39,2),SUM($AV215:AY215),0)+IF(RIGHT(BU$39,2)>RIGHT($K215,2),AY215,0))","v":-1.2999999999999999E-2},{"$f":"+IF($K215=\"Ongoing\",AZ215,IF(RIGHT($K215,2)=RIGHT(BV$39,2),SUM($AV215:AZ215),0)+IF(RIGHT(BV$39,2)>RIGHT($K215,2),AZ215,0))","v":-1.2999999999999999E-2},{"$f":"+IF($K215=\"Ongoing\",BA215,IF(RIGHT($K215,2)=RIGHT(BW$39,2),SUM($AV215:BA215),0)+IF(RIGHT(BW$39,2)>RIGHT($K215,2),BA215,0))","v":-1.2999999999999999E-2},{"$f":"+IF($K215=\"Ongoing\",BB215,IF(RIGHT($K215,2)=RIGHT(BX$39,2),SUM($AV215:BB215),0)+IF(RIGHT(BX$39,2)>RIGHT($K215,2),BB215,0))","v":-1.2999999999999999E-2},{"$f":"+IF($K215=\"Ongoing\",BC215,IF(RIGHT($K215,2)=RIGHT(BY$39,2),SUM($AV215:BC215),0)+IF(RIGHT(BY$39,2)>RIGHT($K215,2),BC215,0))","v":-1.2999999999999999E-2},{"$f":"+IF($K215=\"Ongoing\",BD215,IF(RIGHT($K215,2)=RIGHT(BZ$39,2),SUM($AV215:BD215),0)+IF(RIGHT(BZ$39,2)>RIGHT($K215,2),BD215,0))","v":-1.2999999999999999E-2},{"$f":"+IF($K215=\"Ongoing\",BE215,IF(RIGHT($K215,2)=RIGHT(CA$39,2),SUM($AV215:BE215),0)+IF(RIGHT(CA$39,2)>RIGHT($K215,2),BE215,0))","v":-1.2999999999999999E-2},null,{"$f":"+O215*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P215*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q215*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R215*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S215*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T215*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U215*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V215*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W215*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X215*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C216","v":"Customer contributions Red Cliffs Customer Contributions (Mainly meters)"},{"$f":"'[3]Capex_FO input'!D216","v":0},{"$f":"'[3]Capex_FO input'!E216","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F216","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G216","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H216","v":"Capital programs / Allocation"},{"$f":"'[3]Capex_FO input'!I216","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K216","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L216","v":45},{"$f":"'[3]Capex_FO input'!M216","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O216","v":0},{"$f":"'[3]Capex_FO input'!P216","v":0},{"$f":"'[3]Capex_FO input'!Q216","v":0},{"$f":"'[3]Capex_FO input'!R216","v":0},{"$f":"'[3]Capex_FO input'!S216","v":0},{"$f":"'[3]Capex_FO input'!T216","v":0},{"$f":"'[3]Capex_FO input'!U216","v":0},{"$f":"'[3]Capex_FO input'!V216","v":0},{"$f":"'[3]Capex_FO input'!W216","v":0},{"$f":"'[3]Capex_FO input'!X216","v":0},null,{"$f":"'[3]Capex_FO input'!Z216","v":0},{"$f":"'[3]Capex_FO input'!AA216","v":0},{"$f":"'[3]Capex_FO input'!AB216","v":0},{"$f":"'[3]Capex_FO input'!AC216","v":0},{"$f":"'[3]Capex_FO input'!AD216","v":0},{"$f":"'[3]Capex_FO input'!AE216","v":0},{"$f":"'[3]Capex_FO input'!AF216","v":0},{"$f":"'[3]Capex_FO input'!AG216","v":0},{"$f":"'[3]Capex_FO input'!AH216","v":0},{"$f":"'[3]Capex_FO input'!AI216","v":0},null,{"$f":"'[3]Capex_FO input'!AK216","v":0.04},{"$f":"'[3]Capex_FO input'!AL216","v":0.04},{"$f":"'[3]Capex_FO input'!AM216","v":0.04},{"$f":"'[3]Capex_FO input'!AN216","v":0.04},{"$f":"'[3]Capex_FO input'!AO216","v":0.04},{"$f":"'[3]Capex_FO input'!AP216","v":0.04},{"$f":"'[3]Capex_FO input'!AQ216","v":0.04},{"$f":"'[3]Capex_FO input'!AR216","v":0.04},{"$f":"'[3]Capex_FO input'!AS216","v":0.04},{"$f":"'[3]Capex_FO input'!AT216","v":0.04},null,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,null,-4.4444444444444447E-4,-1.3333333333333335E-3,-2.2222222222222222E-3,-3.1111111111111109E-3,-4.0000000000000001E-3,-4.8888888888888888E-3,-5.7777777777777784E-3,-6.6666666666666671E-3,-7.5555555555555558E-3,-8.4444444444444454E-3,null,{"$f":"+IF($K216=\"Ongoing\",AV216,IF(RIGHT($K216,2)=RIGHT(BR$39,2),SUM($AV216:AV216),0)+IF(RIGHT(BR$39,2)>RIGHT($K216,2),AV216,0))","v":-0.04},{"$f":"+IF($K216=\"Ongoing\",AW216,IF(RIGHT($K216,2)=RIGHT(BS$39,2),SUM($AV216:AW216),0)+IF(RIGHT(BS$39,2)>RIGHT($K216,2),AW216,0))","v":-0.04},{"$f":"+IF($K216=\"Ongoing\",AX216,IF(RIGHT($K216,2)=RIGHT(BT$39,2),SUM($AV216:AX216),0)+IF(RIGHT(BT$39,2)>RIGHT($K216,2),AX216,0))","v":-0.04},{"$f":"+IF($K216=\"Ongoing\",AY216,IF(RIGHT($K216,2)=RIGHT(BU$39,2),SUM($AV216:AY216),0)+IF(RIGHT(BU$39,2)>RIGHT($K216,2),AY216,0))","v":-0.04},{"$f":"+IF($K216=\"Ongoing\",AZ216,IF(RIGHT($K216,2)=RIGHT(BV$39,2),SUM($AV216:AZ216),0)+IF(RIGHT(BV$39,2)>RIGHT($K216,2),AZ216,0))","v":-0.04},{"$f":"+IF($K216=\"Ongoing\",BA216,IF(RIGHT($K216,2)=RIGHT(BW$39,2),SUM($AV216:BA216),0)+IF(RIGHT(BW$39,2)>RIGHT($K216,2),BA216,0))","v":-0.04},{"$f":"+IF($K216=\"Ongoing\",BB216,IF(RIGHT($K216,2)=RIGHT(BX$39,2),SUM($AV216:BB216),0)+IF(RIGHT(BX$39,2)>RIGHT($K216,2),BB216,0))","v":-0.04},{"$f":"+IF($K216=\"Ongoing\",BC216,IF(RIGHT($K216,2)=RIGHT(BY$39,2),SUM($AV216:BC216),0)+IF(RIGHT(BY$39,2)>RIGHT($K216,2),BC216,0))","v":-0.04},{"$f":"+IF($K216=\"Ongoing\",BD216,IF(RIGHT($K216,2)=RIGHT(BZ$39,2),SUM($AV216:BD216),0)+IF(RIGHT(BZ$39,2)>RIGHT($K216,2),BD216,0))","v":-0.04},{"$f":"+IF($K216=\"Ongoing\",BE216,IF(RIGHT($K216,2)=RIGHT(CA$39,2),SUM($AV216:BE216),0)+IF(RIGHT(CA$39,2)>RIGHT($K216,2),BE216,0))","v":-0.04},null,{"$f":"+O216*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P216*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q216*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R216*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S216*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T216*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U216*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V216*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W216*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X216*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C217","v":"Customer contributions Robinvale Customer Contributions (Mainly meters)"},{"$f":"'[3]Capex_FO input'!D217","v":0},{"$f":"'[3]Capex_FO input'!E217","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F217","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G217","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H217","v":"Capital programs / Allocation"},{"$f":"'[3]Capex_FO input'!I217","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K217","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L217","v":45},{"$f":"'[3]Capex_FO input'!M217","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O217","v":0},{"$f":"'[3]Capex_FO input'!P217","v":0},{"$f":"'[3]Capex_FO input'!Q217","v":0},{"$f":"'[3]Capex_FO input'!R217","v":0},{"$f":"'[3]Capex_FO input'!S217","v":0},{"$f":"'[3]Capex_FO input'!T217","v":0},{"$f":"'[3]Capex_FO input'!U217","v":0},{"$f":"'[3]Capex_FO input'!V217","v":0},{"$f":"'[3]Capex_FO input'!W217","v":0},{"$f":"'[3]Capex_FO input'!X217","v":0},null,{"$f":"'[3]Capex_FO input'!Z217","v":0},{"$f":"'[3]Capex_FO input'!AA217","v":0},{"$f":"'[3]Capex_FO input'!AB217","v":0},{"$f":"'[3]Capex_FO input'!AC217","v":0},{"$f":"'[3]Capex_FO input'!AD217","v":0},{"$f":"'[3]Capex_FO input'!AE217","v":0},{"$f":"'[3]Capex_FO input'!AF217","v":0},{"$f":"'[3]Capex_FO input'!AG217","v":0},{"$f":"'[3]Capex_FO input'!AH217","v":0},{"$f":"'[3]Capex_FO input'!AI217","v":0},null,{"$f":"'[3]Capex_FO input'!AK217","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!AL217","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!AM217","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!AN217","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!AO217","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!AP217","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!AQ217","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!AR217","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!AS217","v":7.0000000000000001E-3},{"$f":"'[3]Capex_FO input'!AT217","v":7.0000000000000001E-3},null,-7.0000000000000001E-3,-7.0000000000000001E-3,-7.0000000000000001E-3,-7.0000000000000001E-3,-7.0000000000000001E-3,-7.0000000000000001E-3,-7.0000000000000001E-3,-7.0000000000000001E-3,-7.0000000000000001E-3,-7.0000000000000001E-3,null,-7.7777777777777782E-5,-2.3333333333333333E-4,-3.8888888888888892E-4,-5.4444444444444451E-4,-6.9999999999999999E-4,-8.5555555555555558E-4,-1.0111111111111113E-3,-1.1666666666666668E-3,-1.3222222222222222E-3,-1.4777777777777777E-3,null,{"$f":"+IF($K217=\"Ongoing\",AV217,IF(RIGHT($K217,2)=RIGHT(BR$39,2),SUM($AV217:AV217),0)+IF(RIGHT(BR$39,2)>RIGHT($K217,2),AV217,0))","v":-7.0000000000000001E-3},{"$f":"+IF($K217=\"Ongoing\",AW217,IF(RIGHT($K217,2)=RIGHT(BS$39,2),SUM($AV217:AW217),0)+IF(RIGHT(BS$39,2)>RIGHT($K217,2),AW217,0))","v":-7.0000000000000001E-3},{"$f":"+IF($K217=\"Ongoing\",AX217,IF(RIGHT($K217,2)=RIGHT(BT$39,2),SUM($AV217:AX217),0)+IF(RIGHT(BT$39,2)>RIGHT($K217,2),AX217,0))","v":-7.0000000000000001E-3},{"$f":"+IF($K217=\"Ongoing\",AY217,IF(RIGHT($K217,2)=RIGHT(BU$39,2),SUM($AV217:AY217),0)+IF(RIGHT(BU$39,2)>RIGHT($K217,2),AY217,0))","v":-7.0000000000000001E-3},{"$f":"+IF($K217=\"Ongoing\",AZ217,IF(RIGHT($K217,2)=RIGHT(BV$39,2),SUM($AV217:AZ217),0)+IF(RIGHT(BV$39,2)>RIGHT($K217,2),AZ217,0))","v":-7.0000000000000001E-3},{"$f":"+IF($K217=\"Ongoing\",BA217,IF(RIGHT($K217,2)=RIGHT(BW$39,2),SUM($AV217:BA217),0)+IF(RIGHT(BW$39,2)>RIGHT($K217,2),BA217,0))","v":-7.0000000000000001E-3},{"$f":"+IF($K217=\"Ongoing\",BB217,IF(RIGHT($K217,2)=RIGHT(BX$39,2),SUM($AV217:BB217),0)+IF(RIGHT(BX$39,2)>RIGHT($K217,2),BB217,0))","v":-7.0000000000000001E-3},{"$f":"+IF($K217=\"Ongoing\",BC217,IF(RIGHT($K217,2)=RIGHT(BY$39,2),SUM($AV217:BC217),0)+IF(RIGHT(BY$39,2)>RIGHT($K217,2),BC217,0))","v":-7.0000000000000001E-3},{"$f":"+IF($K217=\"Ongoing\",BD217,IF(RIGHT($K217,2)=RIGHT(BZ$39,2),SUM($AV217:BD217),0)+IF(RIGHT(BZ$39,2)>RIGHT($K217,2),BD217,0))","v":-7.0000000000000001E-3},{"$f":"+IF($K217=\"Ongoing\",BE217,IF(RIGHT($K217,2)=RIGHT(CA$39,2),SUM($AV217:BE217),0)+IF(RIGHT(CA$39,2)>RIGHT($K217,2),BE217,0))","v":-7.0000000000000001E-3},null,{"$f":"+O217*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P217*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q217*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R217*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S217*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T217*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U217*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V217*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W217*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X217*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C218","v":"Customer contributions Millewa Customer Contributions (Mainly meters)"},{"$f":"'[3]Capex_FO input'!D218","v":0},{"$f":"'[3]Capex_FO input'!E218","v":"Domestic and stock"},{"$f":"'[3]Capex_FO input'!F218","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G218","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H218","v":"Capital programs / Allocation"},{"$f":"'[3]Capex_FO input'!I218","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K218","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L218","v":45},{"$f":"'[3]Capex_FO input'!M218","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O218","v":0},{"$f":"'[3]Capex_FO input'!P218","v":0},{"$f":"'[3]Capex_FO input'!Q218","v":0},{"$f":"'[3]Capex_FO input'!R218","v":0},{"$f":"'[3]Capex_FO input'!S218","v":0},{"$f":"'[3]Capex_FO input'!T218","v":0},{"$f":"'[3]Capex_FO input'!U218","v":0},{"$f":"'[3]Capex_FO input'!V218","v":0},{"$f":"'[3]Capex_FO input'!W218","v":0},{"$f":"'[3]Capex_FO input'!X218","v":0},null,{"$f":"'[3]Capex_FO input'!Z218","v":0},{"$f":"'[3]Capex_FO input'!AA218","v":0},{"$f":"'[3]Capex_FO input'!AB218","v":0},{"$f":"'[3]Capex_FO input'!AC218","v":0},{"$f":"'[3]Capex_FO input'!AD218","v":0},{"$f":"'[3]Capex_FO input'!AE218","v":0},{"$f":"'[3]Capex_FO input'!AF218","v":0},{"$f":"'[3]Capex_FO input'!AG218","v":0},{"$f":"'[3]Capex_FO input'!AH218","v":0},{"$f":"'[3]Capex_FO input'!AI218","v":0},null,{"$f":"'[3]Capex_FO input'!AK218","v":3.75},{"$f":"'[3]Capex_FO input'!AL218","v":0},{"$f":"'[3]Capex_FO input'!AM218","v":0},{"$f":"'[3]Capex_FO input'!AN218","v":0},{"$f":"'[3]Capex_FO input'!AO218","v":0},{"$f":"'[3]Capex_FO input'!AP218","v":0},{"$f":"'[3]Capex_FO input'!AQ218","v":0},{"$f":"'[3]Capex_FO input'!AR218","v":0},{"$f":"'[3]Capex_FO input'!AS218","v":0},{"$f":"'[3]Capex_FO input'!AT218","v":0},null,-3.75,0,0,0,0,0,0,0,0,0,null,-4.1666666666666664E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,null,{"$f":"+IF($K218=\"Ongoing\",AV218,IF(RIGHT($K218,2)=RIGHT(BR$39,2),SUM($AV218:AV218),0)+IF(RIGHT(BR$39,2)>RIGHT($K218,2),AV218,0))","v":-3.75},{"$f":"+IF($K218=\"Ongoing\",AW218,IF(RIGHT($K218,2)=RIGHT(BS$39,2),SUM($AV218:AW218),0)+IF(RIGHT(BS$39,2)>RIGHT($K218,2),AW218,0))","v":0},{"$f":"+IF($K218=\"Ongoing\",AX218,IF(RIGHT($K218,2)=RIGHT(BT$39,2),SUM($AV218:AX218),0)+IF(RIGHT(BT$39,2)>RIGHT($K218,2),AX218,0))","v":0},{"$f":"+IF($K218=\"Ongoing\",AY218,IF(RIGHT($K218,2)=RIGHT(BU$39,2),SUM($AV218:AY218),0)+IF(RIGHT(BU$39,2)>RIGHT($K218,2),AY218,0))","v":0},{"$f":"+IF($K218=\"Ongoing\",AZ218,IF(RIGHT($K218,2)=RIGHT(BV$39,2),SUM($AV218:AZ218),0)+IF(RIGHT(BV$39,2)>RIGHT($K218,2),AZ218,0))","v":0},{"$f":"+IF($K218=\"Ongoing\",BA218,IF(RIGHT($K218,2)=RIGHT(BW$39,2),SUM($AV218:BA218),0)+IF(RIGHT(BW$39,2)>RIGHT($K218,2),BA218,0))","v":0},{"$f":"+IF($K218=\"Ongoing\",BB218,IF(RIGHT($K218,2)=RIGHT(BX$39,2),SUM($AV218:BB218),0)+IF(RIGHT(BX$39,2)>RIGHT($K218,2),BB218,0))","v":0},{"$f":"+IF($K218=\"Ongoing\",BC218,IF(RIGHT($K218,2)=RIGHT(BY$39,2),SUM($AV218:BC218),0)+IF(RIGHT(BY$39,2)>RIGHT($K218,2),BC218,0))","v":0},{"$f":"+IF($K218=\"Ongoing\",BD218,IF(RIGHT($K218,2)=RIGHT(BZ$39,2),SUM($AV218:BD218),0)+IF(RIGHT(BZ$39,2)>RIGHT($K218,2),BD218,0))","v":0},{"$f":"+IF($K218=\"Ongoing\",BE218,IF(RIGHT($K218,2)=RIGHT(CA$39,2),SUM($AV218:BE218),0)+IF(RIGHT(CA$39,2)>RIGHT($K218,2),BE218,0))","v":0},null,{"$f":"+O218*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P218*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q218*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R218*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S218*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T218*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U218*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V218*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W218*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X218*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C219","v":"Customer contributions Divertors Customer Contributions (Mainly meters)"},{"$f":"'[3]Capex_FO input'!D219","v":0},{"$f":"'[3]Capex_FO input'!E219","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F219","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G219","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H219","v":"Capital programs / Allocation"},{"$f":"'[3]Capex_FO input'!I219","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K219","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L219","v":45},{"$f":"'[3]Capex_FO input'!M219","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O219","v":0},{"$f":"'[3]Capex_FO input'!P219","v":0},{"$f":"'[3]Capex_FO input'!Q219","v":0},{"$f":"'[3]Capex_FO input'!R219","v":0},{"$f":"'[3]Capex_FO input'!S219","v":0},{"$f":"'[3]Capex_FO input'!T219","v":0},{"$f":"'[3]Capex_FO input'!U219","v":0},{"$f":"'[3]Capex_FO input'!V219","v":0},{"$f":"'[3]Capex_FO input'!W219","v":0},{"$f":"'[3]Capex_FO input'!X219","v":0},null,{"$f":"'[3]Capex_FO input'!Z219","v":0},{"$f":"'[3]Capex_FO input'!AA219","v":0},{"$f":"'[3]Capex_FO input'!AB219","v":0},{"$f":"'[3]Capex_FO input'!AC219","v":0},{"$f":"'[3]Capex_FO input'!AD219","v":0},{"$f":"'[3]Capex_FO input'!AE219","v":0},{"$f":"'[3]Capex_FO input'!AF219","v":0},{"$f":"'[3]Capex_FO input'!AG219","v":0},{"$f":"'[3]Capex_FO input'!AH219","v":0},{"$f":"'[3]Capex_FO input'!AI219","v":0},null,{"$f":"'[3]Capex_FO input'!AK219","v":4.3619909502262452E-2},{"$f":"'[3]Capex_FO input'!AL219","v":4.3619909502262452E-2},{"$f":"'[3]Capex_FO input'!AM219","v":4.3619909502262452E-2},{"$f":"'[3]Capex_FO input'!AN219","v":4.3619909502262452E-2},{"$f":"'[3]Capex_FO input'!AO219","v":4.3619909502262452E-2},{"$f":"'[3]Capex_FO input'!AP219","v":4.3619909502262452E-2},{"$f":"'[3]Capex_FO input'!AQ219","v":4.3619909502262452E-2},{"$f":"'[3]Capex_FO input'!AR219","v":4.3619909502262452E-2},{"$f":"'[3]Capex_FO input'!AS219","v":4.3619909502262452E-2},{"$f":"'[3]Capex_FO input'!AT219","v":4.3619909502262452E-2},null,-4.3619909502262452E-2,-4.3619909502262452E-2,-4.3619909502262452E-2,-4.3619909502262452E-2,-4.3619909502262452E-2,-4.3619909502262452E-2,-4.3619909502262452E-2,-4.3619909502262452E-2,-4.3619909502262452E-2,-4.3619909502262452E-2,null,-4.8466566113624949E-4,-1.4539969834087485E-3,-2.4233283056812474E-3,-3.392659627953746E-3,-4.3619909502262454E-3,-5.3313222724987444E-3,-6.3006535947712434E-3,-7.2699849170437432E-3,-8.2393162393162422E-3,-9.2086475615887411E-3,null,{"$f":"+IF($K219=\"Ongoing\",AV219,IF(RIGHT($K219,2)=RIGHT(BR$39,2),SUM($AV219:AV219),0)+IF(RIGHT(BR$39,2)>RIGHT($K219,2),AV219,0))","v":-4.3619909502262452E-2},{"$f":"+IF($K219=\"Ongoing\",AW219,IF(RIGHT($K219,2)=RIGHT(BS$39,2),SUM($AV219:AW219),0)+IF(RIGHT(BS$39,2)>RIGHT($K219,2),AW219,0))","v":-4.3619909502262452E-2},{"$f":"+IF($K219=\"Ongoing\",AX219,IF(RIGHT($K219,2)=RIGHT(BT$39,2),SUM($AV219:AX219),0)+IF(RIGHT(BT$39,2)>RIGHT($K219,2),AX219,0))","v":-4.3619909502262452E-2},{"$f":"+IF($K219=\"Ongoing\",AY219,IF(RIGHT($K219,2)=RIGHT(BU$39,2),SUM($AV219:AY219),0)+IF(RIGHT(BU$39,2)>RIGHT($K219,2),AY219,0))","v":-4.3619909502262452E-2},{"$f":"+IF($K219=\"Ongoing\",AZ219,IF(RIGHT($K219,2)=RIGHT(BV$39,2),SUM($AV219:AZ219),0)+IF(RIGHT(BV$39,2)>RIGHT($K219,2),AZ219,0))","v":-4.3619909502262452E-2},{"$f":"+IF($K219=\"Ongoing\",BA219,IF(RIGHT($K219,2)=RIGHT(BW$39,2),SUM($AV219:BA219),0)+IF(RIGHT(BW$39,2)>RIGHT($K219,2),BA219,0))","v":-4.3619909502262452E-2},{"$f":"+IF($K219=\"Ongoing\",BB219,IF(RIGHT($K219,2)=RIGHT(BX$39,2),SUM($AV219:BB219),0)+IF(RIGHT(BX$39,2)>RIGHT($K219,2),BB219,0))","v":-4.3619909502262452E-2},{"$f":"+IF($K219=\"Ongoing\",BC219,IF(RIGHT($K219,2)=RIGHT(BY$39,2),SUM($AV219:BC219),0)+IF(RIGHT(BY$39,2)>RIGHT($K219,2),BC219,0))","v":-4.3619909502262452E-2},{"$f":"+IF($K219=\"Ongoing\",BD219,IF(RIGHT($K219,2)=RIGHT(BZ$39,2),SUM($AV219:BD219),0)+IF(RIGHT(BZ$39,2)>RIGHT($K219,2),BD219,0))","v":-4.3619909502262452E-2},{"$f":"+IF($K219=\"Ongoing\",BE219,IF(RIGHT($K219,2)=RIGHT(CA$39,2),SUM($AV219:BE219),0)+IF(RIGHT(CA$39,2)>RIGHT($K219,2),BE219,0))","v":-4.3619909502262452E-2},null,{"$f":"+O219*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P219*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q219*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R219*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S219*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T219*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U219*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V219*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W219*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X219*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C220","v":"Customer contributions Other DR Customer Contributions"},{"$f":"'[3]Capex_FO input'!D220","v":0},{"$f":"'[3]Capex_FO input'!E220","v":"Drainage"},{"$f":"'[3]Capex_FO input'!F220","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G220","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H220","v":"Capital programs / Allocation"},{"$f":"'[3]Capex_FO input'!I220","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K220","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L220","v":45},{"$f":"'[3]Capex_FO input'!M220","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O220","v":0},{"$f":"'[3]Capex_FO input'!P220","v":0},{"$f":"'[3]Capex_FO input'!Q220","v":0},{"$f":"'[3]Capex_FO input'!R220","v":0},{"$f":"'[3]Capex_FO input'!S220","v":0},{"$f":"'[3]Capex_FO input'!T220","v":0},{"$f":"'[3]Capex_FO input'!U220","v":0},{"$f":"'[3]Capex_FO input'!V220","v":0},{"$f":"'[3]Capex_FO input'!W220","v":0},{"$f":"'[3]Capex_FO input'!X220","v":0},null,{"$f":"'[3]Capex_FO input'!Z220","v":0},{"$f":"'[3]Capex_FO input'!AA220","v":0},{"$f":"'[3]Capex_FO input'!AB220","v":0},{"$f":"'[3]Capex_FO input'!AC220","v":0},{"$f":"'[3]Capex_FO input'!AD220","v":0},{"$f":"'[3]Capex_FO input'!AE220","v":0},{"$f":"'[3]Capex_FO input'!AF220","v":0},{"$f":"'[3]Capex_FO input'!AG220","v":0},{"$f":"'[3]Capex_FO input'!AH220","v":0},{"$f":"'[3]Capex_FO input'!AI220","v":0},null,{"$f":"'[3]Capex_FO input'!AK220","v":0},{"$f":"'[3]Capex_FO input'!AL220","v":0},{"$f":"'[3]Capex_FO input'!AM220","v":0},{"$f":"'[3]Capex_FO input'!AN220","v":0},{"$f":"'[3]Capex_FO input'!AO220","v":0},{"$f":"'[3]Capex_FO input'!AP220","v":0},{"$f":"'[3]Capex_FO input'!AQ220","v":0},{"$f":"'[3]Capex_FO input'!AR220","v":0},{"$f":"'[3]Capex_FO input'!AS220","v":0},{"$f":"'[3]Capex_FO input'!AT220","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K220=\"Ongoing\",AV220,IF(RIGHT($K220,2)=RIGHT(BR$39,2),SUM($AV220:AV220),0)+IF(RIGHT(BR$39,2)>RIGHT($K220,2),AV220,0))","v":0},{"$f":"+IF($K220=\"Ongoing\",AW220,IF(RIGHT($K220,2)=RIGHT(BS$39,2),SUM($AV220:AW220),0)+IF(RIGHT(BS$39,2)>RIGHT($K220,2),AW220,0))","v":0},{"$f":"+IF($K220=\"Ongoing\",AX220,IF(RIGHT($K220,2)=RIGHT(BT$39,2),SUM($AV220:AX220),0)+IF(RIGHT(BT$39,2)>RIGHT($K220,2),AX220,0))","v":0},{"$f":"+IF($K220=\"Ongoing\",AY220,IF(RIGHT($K220,2)=RIGHT(BU$39,2),SUM($AV220:AY220),0)+IF(RIGHT(BU$39,2)>RIGHT($K220,2),AY220,0))","v":0},{"$f":"+IF($K220=\"Ongoing\",AZ220,IF(RIGHT($K220,2)=RIGHT(BV$39,2),SUM($AV220:AZ220),0)+IF(RIGHT(BV$39,2)>RIGHT($K220,2),AZ220,0))","v":0},{"$f":"+IF($K220=\"Ongoing\",BA220,IF(RIGHT($K220,2)=RIGHT(BW$39,2),SUM($AV220:BA220),0)+IF(RIGHT(BW$39,2)>RIGHT($K220,2),BA220,0))","v":0},{"$f":"+IF($K220=\"Ongoing\",BB220,IF(RIGHT($K220,2)=RIGHT(BX$39,2),SUM($AV220:BB220),0)+IF(RIGHT(BX$39,2)>RIGHT($K220,2),BB220,0))","v":0},{"$f":"+IF($K220=\"Ongoing\",BC220,IF(RIGHT($K220,2)=RIGHT(BY$39,2),SUM($AV220:BC220),0)+IF(RIGHT(BY$39,2)>RIGHT($K220,2),BC220,0))","v":0},{"$f":"+IF($K220=\"Ongoing\",BD220,IF(RIGHT($K220,2)=RIGHT(BZ$39,2),SUM($AV220:BD220),0)+IF(RIGHT(BZ$39,2)>RIGHT($K220,2),BD220,0))","v":0},{"$f":"+IF($K220=\"Ongoing\",BE220,IF(RIGHT($K220,2)=RIGHT(CA$39,2),SUM($AV220:BE220),0)+IF(RIGHT(CA$39,2)>RIGHT($K220,2),BE220,0))","v":0},null,{"$f":"+O220*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P220*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q220*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R220*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S220*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T220*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U220*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V220*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W220*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X220*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C221","v":"Customer contributions Corporate 0"},{"$f":"'[3]Capex_FO input'!D221","v":0},{"$f":"'[3]Capex_FO input'!E221","v":"Corporate"},{"$f":"'[3]Capex_FO input'!F221","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G221","v":"Corporate"},{"$f":"'[3]Capex_FO input'!H221","v":"Capital programs / Allocation"},{"$f":"'[3]Capex_FO input'!I221","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K221","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L221","v":45},{"$f":"'[3]Capex_FO input'!M221","v":6.666666666666667},null,{"$f":"'[3]Capex_FO input'!O221","v":0},{"$f":"'[3]Capex_FO input'!P221","v":0},{"$f":"'[3]Capex_FO input'!Q221","v":0},{"$f":"'[3]Capex_FO input'!R221","v":0},{"$f":"'[3]Capex_FO input'!S221","v":0},{"$f":"'[3]Capex_FO input'!T221","v":0},{"$f":"'[3]Capex_FO input'!U221","v":0},{"$f":"'[3]Capex_FO input'!V221","v":0},{"$f":"'[3]Capex_FO input'!W221","v":0},{"$f":"'[3]Capex_FO input'!X221","v":0},null,{"$f":"'[3]Capex_FO input'!Z221","v":0},{"$f":"'[3]Capex_FO input'!AA221","v":0},{"$f":"'[3]Capex_FO input'!AB221","v":0},{"$f":"'[3]Capex_FO input'!AC221","v":0},{"$f":"'[3]Capex_FO input'!AD221","v":0},{"$f":"'[3]Capex_FO input'!AE221","v":0},{"$f":"'[3]Capex_FO input'!AF221","v":0},{"$f":"'[3]Capex_FO input'!AG221","v":0},{"$f":"'[3]Capex_FO input'!AH221","v":0},{"$f":"'[3]Capex_FO input'!AI221","v":0},null,{"$f":"'[3]Capex_FO input'!AK221","v":0},{"$f":"'[3]Capex_FO input'!AL221","v":0},{"$f":"'[3]Capex_FO input'!AM221","v":0},{"$f":"'[3]Capex_FO input'!AN221","v":0},{"$f":"'[3]Capex_FO input'!AO221","v":0},{"$f":"'[3]Capex_FO input'!AP221","v":0},{"$f":"'[3]Capex_FO input'!AQ221","v":0},{"$f":"'[3]Capex_FO input'!AR221","v":0},{"$f":"'[3]Capex_FO input'!AS221","v":0},{"$f":"'[3]Capex_FO input'!AT221","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K221=\"Ongoing\",AV221,IF(RIGHT($K221,2)=RIGHT(BR$39,2),SUM($AV221:AV221),0)+IF(RIGHT(BR$39,2)>RIGHT($K221,2),AV221,0))","v":0},{"$f":"+IF($K221=\"Ongoing\",AW221,IF(RIGHT($K221,2)=RIGHT(BS$39,2),SUM($AV221:AW221),0)+IF(RIGHT(BS$39,2)>RIGHT($K221,2),AW221,0))","v":0},{"$f":"+IF($K221=\"Ongoing\",AX221,IF(RIGHT($K221,2)=RIGHT(BT$39,2),SUM($AV221:AX221),0)+IF(RIGHT(BT$39,2)>RIGHT($K221,2),AX221,0))","v":0},{"$f":"+IF($K221=\"Ongoing\",AY221,IF(RIGHT($K221,2)=RIGHT(BU$39,2),SUM($AV221:AY221),0)+IF(RIGHT(BU$39,2)>RIGHT($K221,2),AY221,0))","v":0},{"$f":"+IF($K221=\"Ongoing\",AZ221,IF(RIGHT($K221,2)=RIGHT(BV$39,2),SUM($AV221:AZ221),0)+IF(RIGHT(BV$39,2)>RIGHT($K221,2),AZ221,0))","v":0},{"$f":"+IF($K221=\"Ongoing\",BA221,IF(RIGHT($K221,2)=RIGHT(BW$39,2),SUM($AV221:BA221),0)+IF(RIGHT(BW$39,2)>RIGHT($K221,2),BA221,0))","v":0},{"$f":"+IF($K221=\"Ongoing\",BB221,IF(RIGHT($K221,2)=RIGHT(BX$39,2),SUM($AV221:BB221),0)+IF(RIGHT(BX$39,2)>RIGHT($K221,2),BB221,0))","v":0},{"$f":"+IF($K221=\"Ongoing\",BC221,IF(RIGHT($K221,2)=RIGHT(BY$39,2),SUM($AV221:BC221),0)+IF(RIGHT(BY$39,2)>RIGHT($K221,2),BC221,0))","v":0},{"$f":"+IF($K221=\"Ongoing\",BD221,IF(RIGHT($K221,2)=RIGHT(BZ$39,2),SUM($AV221:BD221),0)+IF(RIGHT(BZ$39,2)>RIGHT($K221,2),BD221,0))","v":0},{"$f":"+IF($K221=\"Ongoing\",BE221,IF(RIGHT($K221,2)=RIGHT(CA$39,2),SUM($AV221:BE221),0)+IF(RIGHT(CA$39,2)>RIGHT($K221,2),BE221,0))","v":0},null,{"$f":"+O221*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P221*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q221*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R221*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S221*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T221*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U221*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V221*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W221*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X221*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C222","v":0},{"$f":"'[3]Capex_FO input'!D222","v":0},{"$f":"'[3]Capex_FO input'!E222","v":0},{"$f":"'[3]Capex_FO input'!F222","v":0},{"$f":"'[3]Capex_FO input'!G222","v":0},{"$f":"'[3]Capex_FO input'!H222","v":0},{"$f":"'[3]Capex_FO input'!I222","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K222","v":0},{"$f":"'[3]Capex_FO input'!L222","v":0},{"$f":"'[3]Capex_FO input'!M222","v":0},null,{"$f":"'[3]Capex_FO input'!O222","v":0},{"$f":"'[3]Capex_FO input'!P222","v":0},{"$f":"'[3]Capex_FO input'!Q222","v":0},{"$f":"'[3]Capex_FO input'!R222","v":0},{"$f":"'[3]Capex_FO input'!S222","v":0},{"$f":"'[3]Capex_FO input'!T222","v":0},{"$f":"'[3]Capex_FO input'!U222","v":0},{"$f":"'[3]Capex_FO input'!V222","v":0},{"$f":"'[3]Capex_FO input'!W222","v":0},{"$f":"'[3]Capex_FO input'!X222","v":0},null,{"$f":"'[3]Capex_FO input'!Z222","v":0},{"$f":"'[3]Capex_FO input'!AA222","v":0},{"$f":"'[3]Capex_FO input'!AB222","v":0},{"$f":"'[3]Capex_FO input'!AC222","v":0},{"$f":"'[3]Capex_FO input'!AD222","v":0},{"$f":"'[3]Capex_FO input'!AE222","v":0},{"$f":"'[3]Capex_FO input'!AF222","v":0},{"$f":"'[3]Capex_FO input'!AG222","v":0},{"$f":"'[3]Capex_FO input'!AH222","v":0},{"$f":"'[3]Capex_FO input'!AI222","v":0},null,{"$f":"'[3]Capex_FO input'!AK222","v":0},{"$f":"'[3]Capex_FO input'!AL222","v":0},{"$f":"'[3]Capex_FO input'!AM222","v":0},{"$f":"'[3]Capex_FO input'!AN222","v":0},{"$f":"'[3]Capex_FO input'!AO222","v":0},{"$f":"'[3]Capex_FO input'!AP222","v":0},{"$f":"'[3]Capex_FO input'!AQ222","v":0},{"$f":"'[3]Capex_FO input'!AR222","v":0},{"$f":"'[3]Capex_FO input'!AS222","v":0},{"$f":"'[3]Capex_FO input'!AT222","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K222=\"Ongoing\",AV222,IF(RIGHT($K222,2)=RIGHT(BR$39,2),SUM($AV222:AV222),0)+IF(RIGHT(BR$39,2)>RIGHT($K222,2),AV222,0))","v":0},{"$f":"+IF($K222=\"Ongoing\",AW222,IF(RIGHT($K222,2)=RIGHT(BS$39,2),SUM($AV222:AW222),0)+IF(RIGHT(BS$39,2)>RIGHT($K222,2),AW222,0))","v":0},{"$f":"+IF($K222=\"Ongoing\",AX222,IF(RIGHT($K222,2)=RIGHT(BT$39,2),SUM($AV222:AX222),0)+IF(RIGHT(BT$39,2)>RIGHT($K222,2),AX222,0))","v":0},{"$f":"+IF($K222=\"Ongoing\",AY222,IF(RIGHT($K222,2)=RIGHT(BU$39,2),SUM($AV222:AY222),0)+IF(RIGHT(BU$39,2)>RIGHT($K222,2),AY222,0))","v":0},{"$f":"+IF($K222=\"Ongoing\",AZ222,IF(RIGHT($K222,2)=RIGHT(BV$39,2),SUM($AV222:AZ222),0)+IF(RIGHT(BV$39,2)>RIGHT($K222,2),AZ222,0))","v":0},{"$f":"+IF($K222=\"Ongoing\",BA222,IF(RIGHT($K222,2)=RIGHT(BW$39,2),SUM($AV222:BA222),0)+IF(RIGHT(BW$39,2)>RIGHT($K222,2),BA222,0))","v":0},{"$f":"+IF($K222=\"Ongoing\",BB222,IF(RIGHT($K222,2)=RIGHT(BX$39,2),SUM($AV222:BB222),0)+IF(RIGHT(BX$39,2)>RIGHT($K222,2),BB222,0))","v":0},{"$f":"+IF($K222=\"Ongoing\",BC222,IF(RIGHT($K222,2)=RIGHT(BY$39,2),SUM($AV222:BC222),0)+IF(RIGHT(BY$39,2)>RIGHT($K222,2),BC222,0))","v":0},{"$f":"+IF($K222=\"Ongoing\",BD222,IF(RIGHT($K222,2)=RIGHT(BZ$39,2),SUM($AV222:BD222),0)+IF(RIGHT(BZ$39,2)>RIGHT($K222,2),BD222,0))","v":0},{"$f":"+IF($K222=\"Ongoing\",BE222,IF(RIGHT($K222,2)=RIGHT(CA$39,2),SUM($AV222:BE222),0)+IF(RIGHT(CA$39,2)>RIGHT($K222,2),BE222,0))","v":0},null,{"$f":"+O222*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P222*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q222*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R222*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S222*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T222*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U222*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V222*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W222*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X222*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C223","v":0},{"$f":"'[3]Capex_FO input'!D223","v":0},{"$f":"'[3]Capex_FO input'!E223","v":0},{"$f":"'[3]Capex_FO input'!F223","v":0},{"$f":"'[3]Capex_FO input'!G223","v":0},{"$f":"'[3]Capex_FO input'!H223","v":0},{"$f":"'[3]Capex_FO input'!I223","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K223","v":0},{"$f":"'[3]Capex_FO input'!L223","v":0},{"$f":"'[3]Capex_FO input'!M223","v":0},null,{"$f":"'[3]Capex_FO input'!O223","v":0},{"$f":"'[3]Capex_FO input'!P223","v":0},{"$f":"'[3]Capex_FO input'!Q223","v":0},{"$f":"'[3]Capex_FO input'!R223","v":0},{"$f":"'[3]Capex_FO input'!S223","v":0},{"$f":"'[3]Capex_FO input'!T223","v":0},{"$f":"'[3]Capex_FO input'!U223","v":0},{"$f":"'[3]Capex_FO input'!V223","v":0},{"$f":"'[3]Capex_FO input'!W223","v":0},{"$f":"'[3]Capex_FO input'!X223","v":0},null,{"$f":"'[3]Capex_FO input'!Z223","v":0},{"$f":"'[3]Capex_FO input'!AA223","v":0},{"$f":"'[3]Capex_FO input'!AB223","v":0},{"$f":"'[3]Capex_FO input'!AC223","v":0},{"$f":"'[3]Capex_FO input'!AD223","v":0},{"$f":"'[3]Capex_FO input'!AE223","v":0},{"$f":"'[3]Capex_FO input'!AF223","v":0},{"$f":"'[3]Capex_FO input'!AG223","v":0},{"$f":"'[3]Capex_FO input'!AH223","v":0},{"$f":"'[3]Capex_FO input'!AI223","v":0},null,{"$f":"'[3]Capex_FO input'!AK223","v":0},{"$f":"'[3]Capex_FO input'!AL223","v":0},{"$f":"'[3]Capex_FO input'!AM223","v":0},{"$f":"'[3]Capex_FO input'!AN223","v":0},{"$f":"'[3]Capex_FO input'!AO223","v":0},{"$f":"'[3]Capex_FO input'!AP223","v":0},{"$f":"'[3]Capex_FO input'!AQ223","v":0},{"$f":"'[3]Capex_FO input'!AR223","v":0},{"$f":"'[3]Capex_FO input'!AS223","v":0},{"$f":"'[3]Capex_FO input'!AT223","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K223=\"Ongoing\",AV223,IF(RIGHT($K223,2)=RIGHT(BR$39,2),SUM($AV223:AV223),0)+IF(RIGHT(BR$39,2)>RIGHT($K223,2),AV223,0))","v":0},{"$f":"+IF($K223=\"Ongoing\",AW223,IF(RIGHT($K223,2)=RIGHT(BS$39,2),SUM($AV223:AW223),0)+IF(RIGHT(BS$39,2)>RIGHT($K223,2),AW223,0))","v":0},{"$f":"+IF($K223=\"Ongoing\",AX223,IF(RIGHT($K223,2)=RIGHT(BT$39,2),SUM($AV223:AX223),0)+IF(RIGHT(BT$39,2)>RIGHT($K223,2),AX223,0))","v":0},{"$f":"+IF($K223=\"Ongoing\",AY223,IF(RIGHT($K223,2)=RIGHT(BU$39,2),SUM($AV223:AY223),0)+IF(RIGHT(BU$39,2)>RIGHT($K223,2),AY223,0))","v":0},{"$f":"+IF($K223=\"Ongoing\",AZ223,IF(RIGHT($K223,2)=RIGHT(BV$39,2),SUM($AV223:AZ223),0)+IF(RIGHT(BV$39,2)>RIGHT($K223,2),AZ223,0))","v":0},{"$f":"+IF($K223=\"Ongoing\",BA223,IF(RIGHT($K223,2)=RIGHT(BW$39,2),SUM($AV223:BA223),0)+IF(RIGHT(BW$39,2)>RIGHT($K223,2),BA223,0))","v":0},{"$f":"+IF($K223=\"Ongoing\",BB223,IF(RIGHT($K223,2)=RIGHT(BX$39,2),SUM($AV223:BB223),0)+IF(RIGHT(BX$39,2)>RIGHT($K223,2),BB223,0))","v":0},{"$f":"+IF($K223=\"Ongoing\",BC223,IF(RIGHT($K223,2)=RIGHT(BY$39,2),SUM($AV223:BC223),0)+IF(RIGHT(BY$39,2)>RIGHT($K223,2),BC223,0))","v":0},{"$f":"+IF($K223=\"Ongoing\",BD223,IF(RIGHT($K223,2)=RIGHT(BZ$39,2),SUM($AV223:BD223),0)+IF(RIGHT(BZ$39,2)>RIGHT($K223,2),BD223,0))","v":0},{"$f":"+IF($K223=\"Ongoing\",BE223,IF(RIGHT($K223,2)=RIGHT(CA$39,2),SUM($AV223:BE223),0)+IF(RIGHT(CA$39,2)>RIGHT($K223,2),BE223,0))","v":0},null,{"$f":"+O223*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P223*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q223*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R223*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S223*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T223*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U223*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V223*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W223*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X223*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C224","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},{"$f":"'[3]Capex_FO input'!D224","v":0},{"$f":"'[3]Capex_FO input'!E224","v":"[Service]"},{"$f":"'[3]Capex_FO input'!F224","v":"[Major Cost Driver]"},{"$f":"'[3]Capex_FO input'!G224","v":"[Asset category]"},{"$f":"'[3]Capex_FO input'!H224","v":"[Capital type]"},{"$f":"'[3]Capex_FO input'!I224","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K224","v":"[Year finalised?]"},{"$f":"'[3]Capex_FO input'!L224","v":0},{"$f":"'[3]Capex_FO input'!M224","v":0},null,{"$f":"'[3]Capex_FO input'!O224","v":0},{"$f":"'[3]Capex_FO input'!P224","v":0},{"$f":"'[3]Capex_FO input'!Q224","v":0},{"$f":"'[3]Capex_FO input'!R224","v":0},{"$f":"'[3]Capex_FO input'!S224","v":0},{"$f":"'[3]Capex_FO input'!T224","v":0},{"$f":"'[3]Capex_FO input'!U224","v":0},{"$f":"'[3]Capex_FO input'!V224","v":0},{"$f":"'[3]Capex_FO input'!W224","v":0},{"$f":"'[3]Capex_FO input'!X224","v":0},null,{"$f":"'[3]Capex_FO input'!Z224","v":0},{"$f":"'[3]Capex_FO input'!AA224","v":0},{"$f":"'[3]Capex_FO input'!AB224","v":0},{"$f":"'[3]Capex_FO input'!AC224","v":0},{"$f":"'[3]Capex_FO input'!AD224","v":0},{"$f":"'[3]Capex_FO input'!AE224","v":0},{"$f":"'[3]Capex_FO input'!AF224","v":0},{"$f":"'[3]Capex_FO input'!AG224","v":0},{"$f":"'[3]Capex_FO input'!AH224","v":0},{"$f":"'[3]Capex_FO input'!AI224","v":0},null,{"$f":"'[3]Capex_FO input'!AK224","v":0},{"$f":"'[3]Capex_FO input'!AL224","v":0},{"$f":"'[3]Capex_FO input'!AM224","v":0},{"$f":"'[3]Capex_FO input'!AN224","v":0},{"$f":"'[3]Capex_FO input'!AO224","v":0},{"$f":"'[3]Capex_FO input'!AP224","v":0},{"$f":"'[3]Capex_FO input'!AQ224","v":0},{"$f":"'[3]Capex_FO input'!AR224","v":0},{"$f":"'[3]Capex_FO input'!AS224","v":0},{"$f":"'[3]Capex_FO input'!AT224","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K224=\"Ongoing\",AV224,IF(RIGHT($K224,2)=RIGHT(BR$39,2),SUM($AV224:AV224),0)+IF(RIGHT(BR$39,2)>RIGHT($K224,2),AV224,0))","v":0},{"$f":"+IF($K224=\"Ongoing\",AW224,IF(RIGHT($K224,2)=RIGHT(BS$39,2),SUM($AV224:AW224),0)+IF(RIGHT(BS$39,2)>RIGHT($K224,2),AW224,0))","v":0},{"$f":"+IF($K224=\"Ongoing\",AX224,IF(RIGHT($K224,2)=RIGHT(BT$39,2),SUM($AV224:AX224),0)+IF(RIGHT(BT$39,2)>RIGHT($K224,2),AX224,0))","v":0},{"$f":"+IF($K224=\"Ongoing\",AY224,IF(RIGHT($K224,2)=RIGHT(BU$39,2),SUM($AV224:AY224),0)+IF(RIGHT(BU$39,2)>RIGHT($K224,2),AY224,0))","v":0},{"$f":"+IF($K224=\"Ongoing\",AZ224,IF(RIGHT($K224,2)=RIGHT(BV$39,2),SUM($AV224:AZ224),0)+IF(RIGHT(BV$39,2)>RIGHT($K224,2),AZ224,0))","v":0},{"$f":"+IF($K224=\"Ongoing\",BA224,IF(RIGHT($K224,2)=RIGHT(BW$39,2),SUM($AV224:BA224),0)+IF(RIGHT(BW$39,2)>RIGHT($K224,2),BA224,0))","v":0},{"$f":"+IF($K224=\"Ongoing\",BB224,IF(RIGHT($K224,2)=RIGHT(BX$39,2),SUM($AV224:BB224),0)+IF(RIGHT(BX$39,2)>RIGHT($K224,2),BB224,0))","v":0},{"$f":"+IF($K224=\"Ongoing\",BC224,IF(RIGHT($K224,2)=RIGHT(BY$39,2),SUM($AV224:BC224),0)+IF(RIGHT(BY$39,2)>RIGHT($K224,2),BC224,0))","v":0},{"$f":"+IF($K224=\"Ongoing\",BD224,IF(RIGHT($K224,2)=RIGHT(BZ$39,2),SUM($AV224:BD224),0)+IF(RIGHT(BZ$39,2)>RIGHT($K224,2),BD224,0))","v":0},{"$f":"+IF($K224=\"Ongoing\",BE224,IF(RIGHT($K224,2)=RIGHT(CA$39,2),SUM($AV224:BE224),0)+IF(RIGHT(CA$39,2)>RIGHT($K224,2),BE224,0))","v":0},null,{"$f":"+O224*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P224*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q224*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R224*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S224*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T224*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U224*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V224*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W224*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X224*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C225","v":"Mildura SMP "},{"$f":"'[3]Capex_FO input'!D225","v":0},{"$f":"'[3]Capex_FO input'!E225","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F225","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G225","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H225","v":"Capital programs / Allocation"},{"$f":"'[3]Capex_FO input'!I225","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K225","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L225","v":80},{"$f":"'[3]Capex_FO input'!M225","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O225","v":0},{"$f":"'[3]Capex_FO input'!P225","v":0},{"$f":"'[3]Capex_FO input'!Q225","v":0},{"$f":"'[3]Capex_FO input'!R225","v":0},{"$f":"'[3]Capex_FO input'!S225","v":0},{"$f":"'[3]Capex_FO input'!T225","v":0},{"$f":"'[3]Capex_FO input'!U225","v":0},{"$f":"'[3]Capex_FO input'!V225","v":0},{"$f":"'[3]Capex_FO input'!W225","v":0},{"$f":"'[3]Capex_FO input'!X225","v":0},null,{"$f":"'[3]Capex_FO input'!Z225","v":0},{"$f":"'[3]Capex_FO input'!AA225","v":0},{"$f":"'[3]Capex_FO input'!AB225","v":0},{"$f":"'[3]Capex_FO input'!AC225","v":0},{"$f":"'[3]Capex_FO input'!AD225","v":0},{"$f":"'[3]Capex_FO input'!AE225","v":0},{"$f":"'[3]Capex_FO input'!AF225","v":0},{"$f":"'[3]Capex_FO input'!AG225","v":0},{"$f":"'[3]Capex_FO input'!AH225","v":0},{"$f":"'[3]Capex_FO input'!AI225","v":0},null,{"$f":"'[3]Capex_FO input'!AK225","v":0},{"$f":"'[3]Capex_FO input'!AL225","v":0},{"$f":"'[3]Capex_FO input'!AM225","v":0},{"$f":"'[3]Capex_FO input'!AN225","v":0},{"$f":"'[3]Capex_FO input'!AO225","v":0},{"$f":"'[3]Capex_FO input'!AP225","v":0},{"$f":"'[3]Capex_FO input'!AQ225","v":0},{"$f":"'[3]Capex_FO input'!AR225","v":0},{"$f":"'[3]Capex_FO input'!AS225","v":0},{"$f":"'[3]Capex_FO input'!AT225","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K225=\"Ongoing\",AV225,IF(RIGHT($K225,2)=RIGHT(BR$39,2),SUM($AV225:AV225),0)+IF(RIGHT(BR$39,2)>RIGHT($K225,2),AV225,0))","v":0},{"$f":"+IF($K225=\"Ongoing\",AW225,IF(RIGHT($K225,2)=RIGHT(BS$39,2),SUM($AV225:AW225),0)+IF(RIGHT(BS$39,2)>RIGHT($K225,2),AW225,0))","v":0},{"$f":"+IF($K225=\"Ongoing\",AX225,IF(RIGHT($K225,2)=RIGHT(BT$39,2),SUM($AV225:AX225),0)+IF(RIGHT(BT$39,2)>RIGHT($K225,2),AX225,0))","v":0},{"$f":"+IF($K225=\"Ongoing\",AY225,IF(RIGHT($K225,2)=RIGHT(BU$39,2),SUM($AV225:AY225),0)+IF(RIGHT(BU$39,2)>RIGHT($K225,2),AY225,0))","v":0},{"$f":"+IF($K225=\"Ongoing\",AZ225,IF(RIGHT($K225,2)=RIGHT(BV$39,2),SUM($AV225:AZ225),0)+IF(RIGHT(BV$39,2)>RIGHT($K225,2),AZ225,0))","v":0},{"$f":"+IF($K225=\"Ongoing\",BA225,IF(RIGHT($K225,2)=RIGHT(BW$39,2),SUM($AV225:BA225),0)+IF(RIGHT(BW$39,2)>RIGHT($K225,2),BA225,0))","v":0},{"$f":"+IF($K225=\"Ongoing\",BB225,IF(RIGHT($K225,2)=RIGHT(BX$39,2),SUM($AV225:BB225),0)+IF(RIGHT(BX$39,2)>RIGHT($K225,2),BB225,0))","v":0},{"$f":"+IF($K225=\"Ongoing\",BC225,IF(RIGHT($K225,2)=RIGHT(BY$39,2),SUM($AV225:BC225),0)+IF(RIGHT(BY$39,2)>RIGHT($K225,2),BC225,0))","v":0},{"$f":"+IF($K225=\"Ongoing\",BD225,IF(RIGHT($K225,2)=RIGHT(BZ$39,2),SUM($AV225:BD225),0)+IF(RIGHT(BZ$39,2)>RIGHT($K225,2),BD225,0))","v":0},{"$f":"+IF($K225=\"Ongoing\",BE225,IF(RIGHT($K225,2)=RIGHT(CA$39,2),SUM($AV225:BE225),0)+IF(RIGHT(CA$39,2)>RIGHT($K225,2),BE225,0))","v":0},null,{"$f":"+O225*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P225*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q225*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R225*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S225*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T225*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U225*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V225*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W225*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X225*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C226","v":"Mildura SMP "},{"$f":"'[3]Capex_FO input'!D226","v":0},{"$f":"'[3]Capex_FO input'!E226","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F226","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G226","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H226","v":"Other capital expenditure"},{"$f":"'[3]Capex_FO input'!I226","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K226","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L226","v":45},{"$f":"'[3]Capex_FO input'!M226","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O226","v":0},{"$f":"'[3]Capex_FO input'!P226","v":0},{"$f":"'[3]Capex_FO input'!Q226","v":0},{"$f":"'[3]Capex_FO input'!R226","v":0},{"$f":"'[3]Capex_FO input'!S226","v":0},{"$f":"'[3]Capex_FO input'!T226","v":0},{"$f":"'[3]Capex_FO input'!U226","v":0},{"$f":"'[3]Capex_FO input'!V226","v":0},{"$f":"'[3]Capex_FO input'!W226","v":0},{"$f":"'[3]Capex_FO input'!X226","v":0},null,{"$f":"'[3]Capex_FO input'!Z226","v":0},{"$f":"'[3]Capex_FO input'!AA226","v":0},{"$f":"'[3]Capex_FO input'!AB226","v":0},{"$f":"'[3]Capex_FO input'!AC226","v":0},{"$f":"'[3]Capex_FO input'!AD226","v":0},{"$f":"'[3]Capex_FO input'!AE226","v":0},{"$f":"'[3]Capex_FO input'!AF226","v":0},{"$f":"'[3]Capex_FO input'!AG226","v":0},{"$f":"'[3]Capex_FO input'!AH226","v":0},{"$f":"'[3]Capex_FO input'!AI226","v":0},null,{"$f":"'[3]Capex_FO input'!AK226","v":0},{"$f":"'[3]Capex_FO input'!AL226","v":0},{"$f":"'[3]Capex_FO input'!AM226","v":0},{"$f":"'[3]Capex_FO input'!AN226","v":0},{"$f":"'[3]Capex_FO input'!AO226","v":0},{"$f":"'[3]Capex_FO input'!AP226","v":0},{"$f":"'[3]Capex_FO input'!AQ226","v":0},{"$f":"'[3]Capex_FO input'!AR226","v":0},{"$f":"'[3]Capex_FO input'!AS226","v":0},{"$f":"'[3]Capex_FO input'!AT226","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K226=\"Ongoing\",AV226,IF(RIGHT($K226,2)=RIGHT(BR$39,2),SUM($AV226:AV226),0)+IF(RIGHT(BR$39,2)>RIGHT($K226,2),AV226,0))","v":0},{"$f":"+IF($K226=\"Ongoing\",AW226,IF(RIGHT($K226,2)=RIGHT(BS$39,2),SUM($AV226:AW226),0)+IF(RIGHT(BS$39,2)>RIGHT($K226,2),AW226,0))","v":0},{"$f":"+IF($K226=\"Ongoing\",AX226,IF(RIGHT($K226,2)=RIGHT(BT$39,2),SUM($AV226:AX226),0)+IF(RIGHT(BT$39,2)>RIGHT($K226,2),AX226,0))","v":0},{"$f":"+IF($K226=\"Ongoing\",AY226,IF(RIGHT($K226,2)=RIGHT(BU$39,2),SUM($AV226:AY226),0)+IF(RIGHT(BU$39,2)>RIGHT($K226,2),AY226,0))","v":0},{"$f":"+IF($K226=\"Ongoing\",AZ226,IF(RIGHT($K226,2)=RIGHT(BV$39,2),SUM($AV226:AZ226),0)+IF(RIGHT(BV$39,2)>RIGHT($K226,2),AZ226,0))","v":0},{"$f":"+IF($K226=\"Ongoing\",BA226,IF(RIGHT($K226,2)=RIGHT(BW$39,2),SUM($AV226:BA226),0)+IF(RIGHT(BW$39,2)>RIGHT($K226,2),BA226,0))","v":0},{"$f":"+IF($K226=\"Ongoing\",BB226,IF(RIGHT($K226,2)=RIGHT(BX$39,2),SUM($AV226:BB226),0)+IF(RIGHT(BX$39,2)>RIGHT($K226,2),BB226,0))","v":0},{"$f":"+IF($K226=\"Ongoing\",BC226,IF(RIGHT($K226,2)=RIGHT(BY$39,2),SUM($AV226:BC226),0)+IF(RIGHT(BY$39,2)>RIGHT($K226,2),BC226,0))","v":0},{"$f":"+IF($K226=\"Ongoing\",BD226,IF(RIGHT($K226,2)=RIGHT(BZ$39,2),SUM($AV226:BD226),0)+IF(RIGHT(BZ$39,2)>RIGHT($K226,2),BD226,0))","v":0},{"$f":"+IF($K226=\"Ongoing\",BE226,IF(RIGHT($K226,2)=RIGHT(CA$39,2),SUM($AV226:BE226),0)+IF(RIGHT(CA$39,2)>RIGHT($K226,2),BE226,0))","v":0},null,{"$f":"+O226*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P226*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q226*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R226*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S226*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T226*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U226*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V226*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W226*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X226*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C227","v":"Merbein SMP "},{"$f":"'[3]Capex_FO input'!D227","v":0},{"$f":"'[3]Capex_FO input'!E227","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F227","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G227","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H227","v":0},{"$f":"'[3]Capex_FO input'!I227","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K227","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L227","v":80},{"$f":"'[3]Capex_FO input'!M227","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O227","v":0},{"$f":"'[3]Capex_FO input'!P227","v":0},{"$f":"'[3]Capex_FO input'!Q227","v":0},{"$f":"'[3]Capex_FO input'!R227","v":0},{"$f":"'[3]Capex_FO input'!S227","v":0},{"$f":"'[3]Capex_FO input'!T227","v":0},{"$f":"'[3]Capex_FO input'!U227","v":0},{"$f":"'[3]Capex_FO input'!V227","v":0},{"$f":"'[3]Capex_FO input'!W227","v":0},{"$f":"'[3]Capex_FO input'!X227","v":0},null,{"$f":"'[3]Capex_FO input'!Z227","v":0},{"$f":"'[3]Capex_FO input'!AA227","v":0},{"$f":"'[3]Capex_FO input'!AB227","v":0},{"$f":"'[3]Capex_FO input'!AC227","v":0},{"$f":"'[3]Capex_FO input'!AD227","v":0},{"$f":"'[3]Capex_FO input'!AE227","v":0},{"$f":"'[3]Capex_FO input'!AF227","v":0},{"$f":"'[3]Capex_FO input'!AG227","v":0},{"$f":"'[3]Capex_FO input'!AH227","v":0},{"$f":"'[3]Capex_FO input'!AI227","v":0},null,{"$f":"'[3]Capex_FO input'!AK227","v":0},{"$f":"'[3]Capex_FO input'!AL227","v":0},{"$f":"'[3]Capex_FO input'!AM227","v":0},{"$f":"'[3]Capex_FO input'!AN227","v":0},{"$f":"'[3]Capex_FO input'!AO227","v":0},{"$f":"'[3]Capex_FO input'!AP227","v":0},{"$f":"'[3]Capex_FO input'!AQ227","v":0},{"$f":"'[3]Capex_FO input'!AR227","v":0},{"$f":"'[3]Capex_FO input'!AS227","v":0},{"$f":"'[3]Capex_FO input'!AT227","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K227=\"Ongoing\",AV227,IF(RIGHT($K227,2)=RIGHT(BR$39,2),SUM($AV227:AV227),0)+IF(RIGHT(BR$39,2)>RIGHT($K227,2),AV227,0))","v":0},{"$f":"+IF($K227=\"Ongoing\",AW227,IF(RIGHT($K227,2)=RIGHT(BS$39,2),SUM($AV227:AW227),0)+IF(RIGHT(BS$39,2)>RIGHT($K227,2),AW227,0))","v":0},{"$f":"+IF($K227=\"Ongoing\",AX227,IF(RIGHT($K227,2)=RIGHT(BT$39,2),SUM($AV227:AX227),0)+IF(RIGHT(BT$39,2)>RIGHT($K227,2),AX227,0))","v":0},{"$f":"+IF($K227=\"Ongoing\",AY227,IF(RIGHT($K227,2)=RIGHT(BU$39,2),SUM($AV227:AY227),0)+IF(RIGHT(BU$39,2)>RIGHT($K227,2),AY227,0))","v":0},{"$f":"+IF($K227=\"Ongoing\",AZ227,IF(RIGHT($K227,2)=RIGHT(BV$39,2),SUM($AV227:AZ227),0)+IF(RIGHT(BV$39,2)>RIGHT($K227,2),AZ227,0))","v":0},{"$f":"+IF($K227=\"Ongoing\",BA227,IF(RIGHT($K227,2)=RIGHT(BW$39,2),SUM($AV227:BA227),0)+IF(RIGHT(BW$39,2)>RIGHT($K227,2),BA227,0))","v":0},{"$f":"+IF($K227=\"Ongoing\",BB227,IF(RIGHT($K227,2)=RIGHT(BX$39,2),SUM($AV227:BB227),0)+IF(RIGHT(BX$39,2)>RIGHT($K227,2),BB227,0))","v":0},{"$f":"+IF($K227=\"Ongoing\",BC227,IF(RIGHT($K227,2)=RIGHT(BY$39,2),SUM($AV227:BC227),0)+IF(RIGHT(BY$39,2)>RIGHT($K227,2),BC227,0))","v":0},{"$f":"+IF($K227=\"Ongoing\",BD227,IF(RIGHT($K227,2)=RIGHT(BZ$39,2),SUM($AV227:BD227),0)+IF(RIGHT(BZ$39,2)>RIGHT($K227,2),BD227,0))","v":0},{"$f":"+IF($K227=\"Ongoing\",BE227,IF(RIGHT($K227,2)=RIGHT(CA$39,2),SUM($AV227:BE227),0)+IF(RIGHT(CA$39,2)>RIGHT($K227,2),BE227,0))","v":0},null,{"$f":"+O227*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P227*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q227*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R227*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S227*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T227*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U227*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V227*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W227*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X227*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C228","v":"Merbein SMP "},{"$f":"'[3]Capex_FO input'!D228","v":0},{"$f":"'[3]Capex_FO input'!E228","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F228","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G228","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H228","v":0},{"$f":"'[3]Capex_FO input'!I228","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K228","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L228","v":45},{"$f":"'[3]Capex_FO input'!M228","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O228","v":0},{"$f":"'[3]Capex_FO input'!P228","v":0},{"$f":"'[3]Capex_FO input'!Q228","v":0},{"$f":"'[3]Capex_FO input'!R228","v":0},{"$f":"'[3]Capex_FO input'!S228","v":0},{"$f":"'[3]Capex_FO input'!T228","v":0},{"$f":"'[3]Capex_FO input'!U228","v":0},{"$f":"'[3]Capex_FO input'!V228","v":0},{"$f":"'[3]Capex_FO input'!W228","v":0},{"$f":"'[3]Capex_FO input'!X228","v":0},null,{"$f":"'[3]Capex_FO input'!Z228","v":0},{"$f":"'[3]Capex_FO input'!AA228","v":0},{"$f":"'[3]Capex_FO input'!AB228","v":0},{"$f":"'[3]Capex_FO input'!AC228","v":0},{"$f":"'[3]Capex_FO input'!AD228","v":0},{"$f":"'[3]Capex_FO input'!AE228","v":0},{"$f":"'[3]Capex_FO input'!AF228","v":0},{"$f":"'[3]Capex_FO input'!AG228","v":0},{"$f":"'[3]Capex_FO input'!AH228","v":0},{"$f":"'[3]Capex_FO input'!AI228","v":0},null,{"$f":"'[3]Capex_FO input'!AK228","v":0},{"$f":"'[3]Capex_FO input'!AL228","v":0},{"$f":"'[3]Capex_FO input'!AM228","v":0},{"$f":"'[3]Capex_FO input'!AN228","v":0},{"$f":"'[3]Capex_FO input'!AO228","v":0},{"$f":"'[3]Capex_FO input'!AP228","v":0},{"$f":"'[3]Capex_FO input'!AQ228","v":0},{"$f":"'[3]Capex_FO input'!AR228","v":0},{"$f":"'[3]Capex_FO input'!AS228","v":0},{"$f":"'[3]Capex_FO input'!AT228","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K228=\"Ongoing\",AV228,IF(RIGHT($K228,2)=RIGHT(BR$39,2),SUM($AV228:AV228),0)+IF(RIGHT(BR$39,2)>RIGHT($K228,2),AV228,0))","v":0},{"$f":"+IF($K228=\"Ongoing\",AW228,IF(RIGHT($K228,2)=RIGHT(BS$39,2),SUM($AV228:AW228),0)+IF(RIGHT(BS$39,2)>RIGHT($K228,2),AW228,0))","v":0},{"$f":"+IF($K228=\"Ongoing\",AX228,IF(RIGHT($K228,2)=RIGHT(BT$39,2),SUM($AV228:AX228),0)+IF(RIGHT(BT$39,2)>RIGHT($K228,2),AX228,0))","v":0},{"$f":"+IF($K228=\"Ongoing\",AY228,IF(RIGHT($K228,2)=RIGHT(BU$39,2),SUM($AV228:AY228),0)+IF(RIGHT(BU$39,2)>RIGHT($K228,2),AY228,0))","v":0},{"$f":"+IF($K228=\"Ongoing\",AZ228,IF(RIGHT($K228,2)=RIGHT(BV$39,2),SUM($AV228:AZ228),0)+IF(RIGHT(BV$39,2)>RIGHT($K228,2),AZ228,0))","v":0},{"$f":"+IF($K228=\"Ongoing\",BA228,IF(RIGHT($K228,2)=RIGHT(BW$39,2),SUM($AV228:BA228),0)+IF(RIGHT(BW$39,2)>RIGHT($K228,2),BA228,0))","v":0},{"$f":"+IF($K228=\"Ongoing\",BB228,IF(RIGHT($K228,2)=RIGHT(BX$39,2),SUM($AV228:BB228),0)+IF(RIGHT(BX$39,2)>RIGHT($K228,2),BB228,0))","v":0},{"$f":"+IF($K228=\"Ongoing\",BC228,IF(RIGHT($K228,2)=RIGHT(BY$39,2),SUM($AV228:BC228),0)+IF(RIGHT(BY$39,2)>RIGHT($K228,2),BC228,0))","v":0},{"$f":"+IF($K228=\"Ongoing\",BD228,IF(RIGHT($K228,2)=RIGHT(BZ$39,2),SUM($AV228:BD228),0)+IF(RIGHT(BZ$39,2)>RIGHT($K228,2),BD228,0))","v":0},{"$f":"+IF($K228=\"Ongoing\",BE228,IF(RIGHT($K228,2)=RIGHT(CA$39,2),SUM($AV228:BE228),0)+IF(RIGHT(CA$39,2)>RIGHT($K228,2),BE228,0))","v":0},null,{"$f":"+O228*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P228*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q228*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R228*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S228*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T228*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U228*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V228*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W228*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X228*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C229","v":"Red Cliffs SMP "},{"$f":"'[3]Capex_FO input'!D229","v":0},{"$f":"'[3]Capex_FO input'!E229","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F229","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G229","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H229","v":0},{"$f":"'[3]Capex_FO input'!I229","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K229","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L229","v":80},{"$f":"'[3]Capex_FO input'!M229","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O229","v":0},{"$f":"'[3]Capex_FO input'!P229","v":0},{"$f":"'[3]Capex_FO input'!Q229","v":0},{"$f":"'[3]Capex_FO input'!R229","v":0},{"$f":"'[3]Capex_FO input'!S229","v":0},{"$f":"'[3]Capex_FO input'!T229","v":0},{"$f":"'[3]Capex_FO input'!U229","v":0},{"$f":"'[3]Capex_FO input'!V229","v":0},{"$f":"'[3]Capex_FO input'!W229","v":0},{"$f":"'[3]Capex_FO input'!X229","v":0},null,{"$f":"'[3]Capex_FO input'!Z229","v":0},{"$f":"'[3]Capex_FO input'!AA229","v":0},{"$f":"'[3]Capex_FO input'!AB229","v":0},{"$f":"'[3]Capex_FO input'!AC229","v":0},{"$f":"'[3]Capex_FO input'!AD229","v":0},{"$f":"'[3]Capex_FO input'!AE229","v":0},{"$f":"'[3]Capex_FO input'!AF229","v":0},{"$f":"'[3]Capex_FO input'!AG229","v":0},{"$f":"'[3]Capex_FO input'!AH229","v":0},{"$f":"'[3]Capex_FO input'!AI229","v":0},null,{"$f":"'[3]Capex_FO input'!AK229","v":0},{"$f":"'[3]Capex_FO input'!AL229","v":0},{"$f":"'[3]Capex_FO input'!AM229","v":0},{"$f":"'[3]Capex_FO input'!AN229","v":0},{"$f":"'[3]Capex_FO input'!AO229","v":0},{"$f":"'[3]Capex_FO input'!AP229","v":0},{"$f":"'[3]Capex_FO input'!AQ229","v":0},{"$f":"'[3]Capex_FO input'!AR229","v":0},{"$f":"'[3]Capex_FO input'!AS229","v":0},{"$f":"'[3]Capex_FO input'!AT229","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K229=\"Ongoing\",AV229,IF(RIGHT($K229,2)=RIGHT(BR$39,2),SUM($AV229:AV229),0)+IF(RIGHT(BR$39,2)>RIGHT($K229,2),AV229,0))","v":0},{"$f":"+IF($K229=\"Ongoing\",AW229,IF(RIGHT($K229,2)=RIGHT(BS$39,2),SUM($AV229:AW229),0)+IF(RIGHT(BS$39,2)>RIGHT($K229,2),AW229,0))","v":0},{"$f":"+IF($K229=\"Ongoing\",AX229,IF(RIGHT($K229,2)=RIGHT(BT$39,2),SUM($AV229:AX229),0)+IF(RIGHT(BT$39,2)>RIGHT($K229,2),AX229,0))","v":0},{"$f":"+IF($K229=\"Ongoing\",AY229,IF(RIGHT($K229,2)=RIGHT(BU$39,2),SUM($AV229:AY229),0)+IF(RIGHT(BU$39,2)>RIGHT($K229,2),AY229,0))","v":0},{"$f":"+IF($K229=\"Ongoing\",AZ229,IF(RIGHT($K229,2)=RIGHT(BV$39,2),SUM($AV229:AZ229),0)+IF(RIGHT(BV$39,2)>RIGHT($K229,2),AZ229,0))","v":0},{"$f":"+IF($K229=\"Ongoing\",BA229,IF(RIGHT($K229,2)=RIGHT(BW$39,2),SUM($AV229:BA229),0)+IF(RIGHT(BW$39,2)>RIGHT($K229,2),BA229,0))","v":0},{"$f":"+IF($K229=\"Ongoing\",BB229,IF(RIGHT($K229,2)=RIGHT(BX$39,2),SUM($AV229:BB229),0)+IF(RIGHT(BX$39,2)>RIGHT($K229,2),BB229,0))","v":0},{"$f":"+IF($K229=\"Ongoing\",BC229,IF(RIGHT($K229,2)=RIGHT(BY$39,2),SUM($AV229:BC229),0)+IF(RIGHT(BY$39,2)>RIGHT($K229,2),BC229,0))","v":0},{"$f":"+IF($K229=\"Ongoing\",BD229,IF(RIGHT($K229,2)=RIGHT(BZ$39,2),SUM($AV229:BD229),0)+IF(RIGHT(BZ$39,2)>RIGHT($K229,2),BD229,0))","v":0},{"$f":"+IF($K229=\"Ongoing\",BE229,IF(RIGHT($K229,2)=RIGHT(CA$39,2),SUM($AV229:BE229),0)+IF(RIGHT(CA$39,2)>RIGHT($K229,2),BE229,0))","v":0},null,{"$f":"+O229*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P229*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q229*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R229*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S229*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T229*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U229*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V229*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W229*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X229*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C230","v":"Red Cliffs SMP "},{"$f":"'[3]Capex_FO input'!D230","v":0},{"$f":"'[3]Capex_FO input'!E230","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F230","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G230","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H230","v":0},{"$f":"'[3]Capex_FO input'!I230","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K230","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L230","v":45},{"$f":"'[3]Capex_FO input'!M230","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O230","v":0},{"$f":"'[3]Capex_FO input'!P230","v":0},{"$f":"'[3]Capex_FO input'!Q230","v":0},{"$f":"'[3]Capex_FO input'!R230","v":0},{"$f":"'[3]Capex_FO input'!S230","v":0},{"$f":"'[3]Capex_FO input'!T230","v":0},{"$f":"'[3]Capex_FO input'!U230","v":0},{"$f":"'[3]Capex_FO input'!V230","v":0},{"$f":"'[3]Capex_FO input'!W230","v":0},{"$f":"'[3]Capex_FO input'!X230","v":0},null,{"$f":"'[3]Capex_FO input'!Z230","v":0},{"$f":"'[3]Capex_FO input'!AA230","v":0},{"$f":"'[3]Capex_FO input'!AB230","v":0},{"$f":"'[3]Capex_FO input'!AC230","v":0},{"$f":"'[3]Capex_FO input'!AD230","v":0},{"$f":"'[3]Capex_FO input'!AE230","v":0},{"$f":"'[3]Capex_FO input'!AF230","v":0},{"$f":"'[3]Capex_FO input'!AG230","v":0},{"$f":"'[3]Capex_FO input'!AH230","v":0},{"$f":"'[3]Capex_FO input'!AI230","v":0},null,{"$f":"'[3]Capex_FO input'!AK230","v":0},{"$f":"'[3]Capex_FO input'!AL230","v":0},{"$f":"'[3]Capex_FO input'!AM230","v":0},{"$f":"'[3]Capex_FO input'!AN230","v":0},{"$f":"'[3]Capex_FO input'!AO230","v":0},{"$f":"'[3]Capex_FO input'!AP230","v":0},{"$f":"'[3]Capex_FO input'!AQ230","v":0},{"$f":"'[3]Capex_FO input'!AR230","v":0},{"$f":"'[3]Capex_FO input'!AS230","v":0},{"$f":"'[3]Capex_FO input'!AT230","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K230=\"Ongoing\",AV230,IF(RIGHT($K230,2)=RIGHT(BR$39,2),SUM($AV230:AV230),0)+IF(RIGHT(BR$39,2)>RIGHT($K230,2),AV230,0))","v":0},{"$f":"+IF($K230=\"Ongoing\",AW230,IF(RIGHT($K230,2)=RIGHT(BS$39,2),SUM($AV230:AW230),0)+IF(RIGHT(BS$39,2)>RIGHT($K230,2),AW230,0))","v":0},{"$f":"+IF($K230=\"Ongoing\",AX230,IF(RIGHT($K230,2)=RIGHT(BT$39,2),SUM($AV230:AX230),0)+IF(RIGHT(BT$39,2)>RIGHT($K230,2),AX230,0))","v":0},{"$f":"+IF($K230=\"Ongoing\",AY230,IF(RIGHT($K230,2)=RIGHT(BU$39,2),SUM($AV230:AY230),0)+IF(RIGHT(BU$39,2)>RIGHT($K230,2),AY230,0))","v":0},{"$f":"+IF($K230=\"Ongoing\",AZ230,IF(RIGHT($K230,2)=RIGHT(BV$39,2),SUM($AV230:AZ230),0)+IF(RIGHT(BV$39,2)>RIGHT($K230,2),AZ230,0))","v":0},{"$f":"+IF($K230=\"Ongoing\",BA230,IF(RIGHT($K230,2)=RIGHT(BW$39,2),SUM($AV230:BA230),0)+IF(RIGHT(BW$39,2)>RIGHT($K230,2),BA230,0))","v":0},{"$f":"+IF($K230=\"Ongoing\",BB230,IF(RIGHT($K230,2)=RIGHT(BX$39,2),SUM($AV230:BB230),0)+IF(RIGHT(BX$39,2)>RIGHT($K230,2),BB230,0))","v":0},{"$f":"+IF($K230=\"Ongoing\",BC230,IF(RIGHT($K230,2)=RIGHT(BY$39,2),SUM($AV230:BC230),0)+IF(RIGHT(BY$39,2)>RIGHT($K230,2),BC230,0))","v":0},{"$f":"+IF($K230=\"Ongoing\",BD230,IF(RIGHT($K230,2)=RIGHT(BZ$39,2),SUM($AV230:BD230),0)+IF(RIGHT(BZ$39,2)>RIGHT($K230,2),BD230,0))","v":0},{"$f":"+IF($K230=\"Ongoing\",BE230,IF(RIGHT($K230,2)=RIGHT(CA$39,2),SUM($AV230:BE230),0)+IF(RIGHT(CA$39,2)>RIGHT($K230,2),BE230,0))","v":0},null,{"$f":"+O230*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P230*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q230*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R230*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S230*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T230*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U230*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V230*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W230*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X230*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C231","v":"Robinvale 0 "},{"$f":"'[3]Capex_FO input'!D231","v":0},{"$f":"'[3]Capex_FO input'!E231","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F231","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G231","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H231","v":0},{"$f":"'[3]Capex_FO input'!I231","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K231","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L231","v":45},{"$f":"'[3]Capex_FO input'!M231","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O231","v":0},{"$f":"'[3]Capex_FO input'!P231","v":0},{"$f":"'[3]Capex_FO input'!Q231","v":0},{"$f":"'[3]Capex_FO input'!R231","v":0},{"$f":"'[3]Capex_FO input'!S231","v":0},{"$f":"'[3]Capex_FO input'!T231","v":0},{"$f":"'[3]Capex_FO input'!U231","v":0},{"$f":"'[3]Capex_FO input'!V231","v":0},{"$f":"'[3]Capex_FO input'!W231","v":0},{"$f":"'[3]Capex_FO input'!X231","v":0},null,{"$f":"'[3]Capex_FO input'!Z231","v":0},{"$f":"'[3]Capex_FO input'!AA231","v":0},{"$f":"'[3]Capex_FO input'!AB231","v":0},{"$f":"'[3]Capex_FO input'!AC231","v":0},{"$f":"'[3]Capex_FO input'!AD231","v":0},{"$f":"'[3]Capex_FO input'!AE231","v":0},{"$f":"'[3]Capex_FO input'!AF231","v":0},{"$f":"'[3]Capex_FO input'!AG231","v":0},{"$f":"'[3]Capex_FO input'!AH231","v":0},{"$f":"'[3]Capex_FO input'!AI231","v":0},null,{"$f":"'[3]Capex_FO input'!AK231","v":0},{"$f":"'[3]Capex_FO input'!AL231","v":0},{"$f":"'[3]Capex_FO input'!AM231","v":0},{"$f":"'[3]Capex_FO input'!AN231","v":0},{"$f":"'[3]Capex_FO input'!AO231","v":0},{"$f":"'[3]Capex_FO input'!AP231","v":0},{"$f":"'[3]Capex_FO input'!AQ231","v":0},{"$f":"'[3]Capex_FO input'!AR231","v":0},{"$f":"'[3]Capex_FO input'!AS231","v":0},{"$f":"'[3]Capex_FO input'!AT231","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K231=\"Ongoing\",AV231,IF(RIGHT($K231,2)=RIGHT(BR$39,2),SUM($AV231:AV231),0)+IF(RIGHT(BR$39,2)>RIGHT($K231,2),AV231,0))","v":0},{"$f":"+IF($K231=\"Ongoing\",AW231,IF(RIGHT($K231,2)=RIGHT(BS$39,2),SUM($AV231:AW231),0)+IF(RIGHT(BS$39,2)>RIGHT($K231,2),AW231,0))","v":0},{"$f":"+IF($K231=\"Ongoing\",AX231,IF(RIGHT($K231,2)=RIGHT(BT$39,2),SUM($AV231:AX231),0)+IF(RIGHT(BT$39,2)>RIGHT($K231,2),AX231,0))","v":0},{"$f":"+IF($K231=\"Ongoing\",AY231,IF(RIGHT($K231,2)=RIGHT(BU$39,2),SUM($AV231:AY231),0)+IF(RIGHT(BU$39,2)>RIGHT($K231,2),AY231,0))","v":0},{"$f":"+IF($K231=\"Ongoing\",AZ231,IF(RIGHT($K231,2)=RIGHT(BV$39,2),SUM($AV231:AZ231),0)+IF(RIGHT(BV$39,2)>RIGHT($K231,2),AZ231,0))","v":0},{"$f":"+IF($K231=\"Ongoing\",BA231,IF(RIGHT($K231,2)=RIGHT(BW$39,2),SUM($AV231:BA231),0)+IF(RIGHT(BW$39,2)>RIGHT($K231,2),BA231,0))","v":0},{"$f":"+IF($K231=\"Ongoing\",BB231,IF(RIGHT($K231,2)=RIGHT(BX$39,2),SUM($AV231:BB231),0)+IF(RIGHT(BX$39,2)>RIGHT($K231,2),BB231,0))","v":0},{"$f":"+IF($K231=\"Ongoing\",BC231,IF(RIGHT($K231,2)=RIGHT(BY$39,2),SUM($AV231:BC231),0)+IF(RIGHT(BY$39,2)>RIGHT($K231,2),BC231,0))","v":0},{"$f":"+IF($K231=\"Ongoing\",BD231,IF(RIGHT($K231,2)=RIGHT(BZ$39,2),SUM($AV231:BD231),0)+IF(RIGHT(BZ$39,2)>RIGHT($K231,2),BD231,0))","v":0},{"$f":"+IF($K231=\"Ongoing\",BE231,IF(RIGHT($K231,2)=RIGHT(CA$39,2),SUM($AV231:BE231),0)+IF(RIGHT(CA$39,2)>RIGHT($K231,2),BE231,0))","v":0},null,{"$f":"+O231*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P231*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q231*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R231*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S231*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T231*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U231*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V231*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W231*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X231*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C232","v":"Millewa 0 "},{"$f":"'[3]Capex_FO input'!D232","v":0},{"$f":"'[3]Capex_FO input'!E232","v":"Domestic and stock"},{"$f":"'[3]Capex_FO input'!F232","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G232","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H232","v":0},{"$f":"'[3]Capex_FO input'!I232","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K232","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L232","v":45},{"$f":"'[3]Capex_FO input'!M232","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O232","v":0},{"$f":"'[3]Capex_FO input'!P232","v":0},{"$f":"'[3]Capex_FO input'!Q232","v":0},{"$f":"'[3]Capex_FO input'!R232","v":0},{"$f":"'[3]Capex_FO input'!S232","v":0},{"$f":"'[3]Capex_FO input'!T232","v":0},{"$f":"'[3]Capex_FO input'!U232","v":0},{"$f":"'[3]Capex_FO input'!V232","v":0},{"$f":"'[3]Capex_FO input'!W232","v":0},{"$f":"'[3]Capex_FO input'!X232","v":0},null,{"$f":"'[3]Capex_FO input'!Z232","v":0},{"$f":"'[3]Capex_FO input'!AA232","v":0},{"$f":"'[3]Capex_FO input'!AB232","v":0},{"$f":"'[3]Capex_FO input'!AC232","v":0},{"$f":"'[3]Capex_FO input'!AD232","v":0},{"$f":"'[3]Capex_FO input'!AE232","v":0},{"$f":"'[3]Capex_FO input'!AF232","v":0},{"$f":"'[3]Capex_FO input'!AG232","v":0},{"$f":"'[3]Capex_FO input'!AH232","v":0},{"$f":"'[3]Capex_FO input'!AI232","v":0},null,{"$f":"'[3]Capex_FO input'!AK232","v":0},{"$f":"'[3]Capex_FO input'!AL232","v":0},{"$f":"'[3]Capex_FO input'!AM232","v":0},{"$f":"'[3]Capex_FO input'!AN232","v":0},{"$f":"'[3]Capex_FO input'!AO232","v":0},{"$f":"'[3]Capex_FO input'!AP232","v":0},{"$f":"'[3]Capex_FO input'!AQ232","v":0},{"$f":"'[3]Capex_FO input'!AR232","v":0},{"$f":"'[3]Capex_FO input'!AS232","v":0},{"$f":"'[3]Capex_FO input'!AT232","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K232=\"Ongoing\",AV232,IF(RIGHT($K232,2)=RIGHT(BR$39,2),SUM($AV232:AV232),0)+IF(RIGHT(BR$39,2)>RIGHT($K232,2),AV232,0))","v":0},{"$f":"+IF($K232=\"Ongoing\",AW232,IF(RIGHT($K232,2)=RIGHT(BS$39,2),SUM($AV232:AW232),0)+IF(RIGHT(BS$39,2)>RIGHT($K232,2),AW232,0))","v":0},{"$f":"+IF($K232=\"Ongoing\",AX232,IF(RIGHT($K232,2)=RIGHT(BT$39,2),SUM($AV232:AX232),0)+IF(RIGHT(BT$39,2)>RIGHT($K232,2),AX232,0))","v":0},{"$f":"+IF($K232=\"Ongoing\",AY232,IF(RIGHT($K232,2)=RIGHT(BU$39,2),SUM($AV232:AY232),0)+IF(RIGHT(BU$39,2)>RIGHT($K232,2),AY232,0))","v":0},{"$f":"+IF($K232=\"Ongoing\",AZ232,IF(RIGHT($K232,2)=RIGHT(BV$39,2),SUM($AV232:AZ232),0)+IF(RIGHT(BV$39,2)>RIGHT($K232,2),AZ232,0))","v":0},{"$f":"+IF($K232=\"Ongoing\",BA232,IF(RIGHT($K232,2)=RIGHT(BW$39,2),SUM($AV232:BA232),0)+IF(RIGHT(BW$39,2)>RIGHT($K232,2),BA232,0))","v":0},{"$f":"+IF($K232=\"Ongoing\",BB232,IF(RIGHT($K232,2)=RIGHT(BX$39,2),SUM($AV232:BB232),0)+IF(RIGHT(BX$39,2)>RIGHT($K232,2),BB232,0))","v":0},{"$f":"+IF($K232=\"Ongoing\",BC232,IF(RIGHT($K232,2)=RIGHT(BY$39,2),SUM($AV232:BC232),0)+IF(RIGHT(BY$39,2)>RIGHT($K232,2),BC232,0))","v":0},{"$f":"+IF($K232=\"Ongoing\",BD232,IF(RIGHT($K232,2)=RIGHT(BZ$39,2),SUM($AV232:BD232),0)+IF(RIGHT(BZ$39,2)>RIGHT($K232,2),BD232,0))","v":0},{"$f":"+IF($K232=\"Ongoing\",BE232,IF(RIGHT($K232,2)=RIGHT(CA$39,2),SUM($AV232:BE232),0)+IF(RIGHT(CA$39,2)>RIGHT($K232,2),BE232,0))","v":0},null,{"$f":"+O232*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P232*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q232*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R232*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S232*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T232*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U232*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V232*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W232*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X232*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C233","v":"Divertors 0 "},{"$f":"'[3]Capex_FO input'!D233","v":0},{"$f":"'[3]Capex_FO input'!E233","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F233","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G233","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H233","v":0},{"$f":"'[3]Capex_FO input'!I233","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K233","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L233","v":45},{"$f":"'[3]Capex_FO input'!M233","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O233","v":0},{"$f":"'[3]Capex_FO input'!P233","v":0},{"$f":"'[3]Capex_FO input'!Q233","v":0},{"$f":"'[3]Capex_FO input'!R233","v":0},{"$f":"'[3]Capex_FO input'!S233","v":0},{"$f":"'[3]Capex_FO input'!T233","v":0},{"$f":"'[3]Capex_FO input'!U233","v":0},{"$f":"'[3]Capex_FO input'!V233","v":0},{"$f":"'[3]Capex_FO input'!W233","v":0},{"$f":"'[3]Capex_FO input'!X233","v":0},null,{"$f":"'[3]Capex_FO input'!Z233","v":0},{"$f":"'[3]Capex_FO input'!AA233","v":0},{"$f":"'[3]Capex_FO input'!AB233","v":0},{"$f":"'[3]Capex_FO input'!AC233","v":0},{"$f":"'[3]Capex_FO input'!AD233","v":0},{"$f":"'[3]Capex_FO input'!AE233","v":0},{"$f":"'[3]Capex_FO input'!AF233","v":0},{"$f":"'[3]Capex_FO input'!AG233","v":0},{"$f":"'[3]Capex_FO input'!AH233","v":0},{"$f":"'[3]Capex_FO input'!AI233","v":0},null,{"$f":"'[3]Capex_FO input'!AK233","v":0},{"$f":"'[3]Capex_FO input'!AL233","v":0},{"$f":"'[3]Capex_FO input'!AM233","v":0},{"$f":"'[3]Capex_FO input'!AN233","v":0},{"$f":"'[3]Capex_FO input'!AO233","v":0},{"$f":"'[3]Capex_FO input'!AP233","v":0},{"$f":"'[3]Capex_FO input'!AQ233","v":0},{"$f":"'[3]Capex_FO input'!AR233","v":0},{"$f":"'[3]Capex_FO input'!AS233","v":0},{"$f":"'[3]Capex_FO input'!AT233","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K233=\"Ongoing\",AV233,IF(RIGHT($K233,2)=RIGHT(BR$39,2),SUM($AV233:AV233),0)+IF(RIGHT(BR$39,2)>RIGHT($K233,2),AV233,0))","v":0},{"$f":"+IF($K233=\"Ongoing\",AW233,IF(RIGHT($K233,2)=RIGHT(BS$39,2),SUM($AV233:AW233),0)+IF(RIGHT(BS$39,2)>RIGHT($K233,2),AW233,0))","v":0},{"$f":"+IF($K233=\"Ongoing\",AX233,IF(RIGHT($K233,2)=RIGHT(BT$39,2),SUM($AV233:AX233),0)+IF(RIGHT(BT$39,2)>RIGHT($K233,2),AX233,0))","v":0},{"$f":"+IF($K233=\"Ongoing\",AY233,IF(RIGHT($K233,2)=RIGHT(BU$39,2),SUM($AV233:AY233),0)+IF(RIGHT(BU$39,2)>RIGHT($K233,2),AY233,0))","v":0},{"$f":"+IF($K233=\"Ongoing\",AZ233,IF(RIGHT($K233,2)=RIGHT(BV$39,2),SUM($AV233:AZ233),0)+IF(RIGHT(BV$39,2)>RIGHT($K233,2),AZ233,0))","v":0},{"$f":"+IF($K233=\"Ongoing\",BA233,IF(RIGHT($K233,2)=RIGHT(BW$39,2),SUM($AV233:BA233),0)+IF(RIGHT(BW$39,2)>RIGHT($K233,2),BA233,0))","v":0},{"$f":"+IF($K233=\"Ongoing\",BB233,IF(RIGHT($K233,2)=RIGHT(BX$39,2),SUM($AV233:BB233),0)+IF(RIGHT(BX$39,2)>RIGHT($K233,2),BB233,0))","v":0},{"$f":"+IF($K233=\"Ongoing\",BC233,IF(RIGHT($K233,2)=RIGHT(BY$39,2),SUM($AV233:BC233),0)+IF(RIGHT(BY$39,2)>RIGHT($K233,2),BC233,0))","v":0},{"$f":"+IF($K233=\"Ongoing\",BD233,IF(RIGHT($K233,2)=RIGHT(BZ$39,2),SUM($AV233:BD233),0)+IF(RIGHT(BZ$39,2)>RIGHT($K233,2),BD233,0))","v":0},{"$f":"+IF($K233=\"Ongoing\",BE233,IF(RIGHT($K233,2)=RIGHT(CA$39,2),SUM($AV233:BE233),0)+IF(RIGHT(CA$39,2)>RIGHT($K233,2),BE233,0))","v":0},null,{"$f":"+O233*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P233*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q233*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R233*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S233*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T233*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U233*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V233*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W233*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X233*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C234","v":"Corporate BoM WDTP Project "},{"$f":"'[3]Capex_FO input'!D234","v":0},{"$f":"'[3]Capex_FO input'!E234","v":"Corporate"},{"$f":"'[3]Capex_FO input'!F234","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G234","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H234","v":0},{"$f":"'[3]Capex_FO input'!I234","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K234","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L234","v":45},{"$f":"'[3]Capex_FO input'!M234","v":2.5},null,{"$f":"'[3]Capex_FO input'!O234","v":0},{"$f":"'[3]Capex_FO input'!P234","v":0},{"$f":"'[3]Capex_FO input'!Q234","v":0},{"$f":"'[3]Capex_FO input'!R234","v":0},{"$f":"'[3]Capex_FO input'!S234","v":0},{"$f":"'[3]Capex_FO input'!T234","v":0},{"$f":"'[3]Capex_FO input'!U234","v":0},{"$f":"'[3]Capex_FO input'!V234","v":0},{"$f":"'[3]Capex_FO input'!W234","v":0},{"$f":"'[3]Capex_FO input'!X234","v":0},null,{"$f":"'[3]Capex_FO input'!Z234","v":0},{"$f":"'[3]Capex_FO input'!AA234","v":0},{"$f":"'[3]Capex_FO input'!AB234","v":0},{"$f":"'[3]Capex_FO input'!AC234","v":0},{"$f":"'[3]Capex_FO input'!AD234","v":0},{"$f":"'[3]Capex_FO input'!AE234","v":0},{"$f":"'[3]Capex_FO input'!AF234","v":0},{"$f":"'[3]Capex_FO input'!AG234","v":0},{"$f":"'[3]Capex_FO input'!AH234","v":0},{"$f":"'[3]Capex_FO input'!AI234","v":0},null,{"$f":"'[3]Capex_FO input'!AK234","v":0},{"$f":"'[3]Capex_FO input'!AL234","v":0},{"$f":"'[3]Capex_FO input'!AM234","v":0},{"$f":"'[3]Capex_FO input'!AN234","v":0},{"$f":"'[3]Capex_FO input'!AO234","v":0},{"$f":"'[3]Capex_FO input'!AP234","v":0},{"$f":"'[3]Capex_FO input'!AQ234","v":0},{"$f":"'[3]Capex_FO input'!AR234","v":0},{"$f":"'[3]Capex_FO input'!AS234","v":0},{"$f":"'[3]Capex_FO input'!AT234","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K234=\"Ongoing\",AV234,IF(RIGHT($K234,2)=RIGHT(BR$39,2),SUM($AV234:AV234),0)+IF(RIGHT(BR$39,2)>RIGHT($K234,2),AV234,0))","v":0},{"$f":"+IF($K234=\"Ongoing\",AW234,IF(RIGHT($K234,2)=RIGHT(BS$39,2),SUM($AV234:AW234),0)+IF(RIGHT(BS$39,2)>RIGHT($K234,2),AW234,0))","v":0},{"$f":"+IF($K234=\"Ongoing\",AX234,IF(RIGHT($K234,2)=RIGHT(BT$39,2),SUM($AV234:AX234),0)+IF(RIGHT(BT$39,2)>RIGHT($K234,2),AX234,0))","v":0},{"$f":"+IF($K234=\"Ongoing\",AY234,IF(RIGHT($K234,2)=RIGHT(BU$39,2),SUM($AV234:AY234),0)+IF(RIGHT(BU$39,2)>RIGHT($K234,2),AY234,0))","v":0},{"$f":"+IF($K234=\"Ongoing\",AZ234,IF(RIGHT($K234,2)=RIGHT(BV$39,2),SUM($AV234:AZ234),0)+IF(RIGHT(BV$39,2)>RIGHT($K234,2),AZ234,0))","v":0},{"$f":"+IF($K234=\"Ongoing\",BA234,IF(RIGHT($K234,2)=RIGHT(BW$39,2),SUM($AV234:BA234),0)+IF(RIGHT(BW$39,2)>RIGHT($K234,2),BA234,0))","v":0},{"$f":"+IF($K234=\"Ongoing\",BB234,IF(RIGHT($K234,2)=RIGHT(BX$39,2),SUM($AV234:BB234),0)+IF(RIGHT(BX$39,2)>RIGHT($K234,2),BB234,0))","v":0},{"$f":"+IF($K234=\"Ongoing\",BC234,IF(RIGHT($K234,2)=RIGHT(BY$39,2),SUM($AV234:BC234),0)+IF(RIGHT(BY$39,2)>RIGHT($K234,2),BC234,0))","v":0},{"$f":"+IF($K234=\"Ongoing\",BD234,IF(RIGHT($K234,2)=RIGHT(BZ$39,2),SUM($AV234:BD234),0)+IF(RIGHT(BZ$39,2)>RIGHT($K234,2),BD234,0))","v":0},{"$f":"+IF($K234=\"Ongoing\",BE234,IF(RIGHT($K234,2)=RIGHT(CA$39,2),SUM($AV234:BE234),0)+IF(RIGHT(CA$39,2)>RIGHT($K234,2),BE234,0))","v":0},null,{"$f":"+O234*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P234*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q234*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R234*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S234*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T234*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U234*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V234*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W234*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X234*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C235","v":"Mildura SMP "},{"$f":"'[3]Capex_FO input'!D235","v":0},{"$f":"'[3]Capex_FO input'!E235","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F235","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G235","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H235","v":0},{"$f":"'[3]Capex_FO input'!I235","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K235","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L235","v":45},{"$f":"'[3]Capex_FO input'!M235","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O235","v":0},{"$f":"'[3]Capex_FO input'!P235","v":0},{"$f":"'[3]Capex_FO input'!Q235","v":0},{"$f":"'[3]Capex_FO input'!R235","v":0},{"$f":"'[3]Capex_FO input'!S235","v":0},{"$f":"'[3]Capex_FO input'!T235","v":0},{"$f":"'[3]Capex_FO input'!U235","v":0},{"$f":"'[3]Capex_FO input'!V235","v":0},{"$f":"'[3]Capex_FO input'!W235","v":0},{"$f":"'[3]Capex_FO input'!X235","v":0},null,{"$f":"'[3]Capex_FO input'!Z235","v":0},{"$f":"'[3]Capex_FO input'!AA235","v":0},{"$f":"'[3]Capex_FO input'!AB235","v":0},{"$f":"'[3]Capex_FO input'!AC235","v":0},{"$f":"'[3]Capex_FO input'!AD235","v":0},{"$f":"'[3]Capex_FO input'!AE235","v":0},{"$f":"'[3]Capex_FO input'!AF235","v":0},{"$f":"'[3]Capex_FO input'!AG235","v":0},{"$f":"'[3]Capex_FO input'!AH235","v":0},{"$f":"'[3]Capex_FO input'!AI235","v":0},null,{"$f":"'[3]Capex_FO input'!AK235","v":0},{"$f":"'[3]Capex_FO input'!AL235","v":0},{"$f":"'[3]Capex_FO input'!AM235","v":0},{"$f":"'[3]Capex_FO input'!AN235","v":0},{"$f":"'[3]Capex_FO input'!AO235","v":0},{"$f":"'[3]Capex_FO input'!AP235","v":0},{"$f":"'[3]Capex_FO input'!AQ235","v":0},{"$f":"'[3]Capex_FO input'!AR235","v":0},{"$f":"'[3]Capex_FO input'!AS235","v":0},{"$f":"'[3]Capex_FO input'!AT235","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K235=\"Ongoing\",AV235,IF(RIGHT($K235,2)=RIGHT(BR$39,2),SUM($AV235:AV235),0)+IF(RIGHT(BR$39,2)>RIGHT($K235,2),AV235,0))","v":0},{"$f":"+IF($K235=\"Ongoing\",AW235,IF(RIGHT($K235,2)=RIGHT(BS$39,2),SUM($AV235:AW235),0)+IF(RIGHT(BS$39,2)>RIGHT($K235,2),AW235,0))","v":0},{"$f":"+IF($K235=\"Ongoing\",AX235,IF(RIGHT($K235,2)=RIGHT(BT$39,2),SUM($AV235:AX235),0)+IF(RIGHT(BT$39,2)>RIGHT($K235,2),AX235,0))","v":0},{"$f":"+IF($K235=\"Ongoing\",AY235,IF(RIGHT($K235,2)=RIGHT(BU$39,2),SUM($AV235:AY235),0)+IF(RIGHT(BU$39,2)>RIGHT($K235,2),AY235,0))","v":0},{"$f":"+IF($K235=\"Ongoing\",AZ235,IF(RIGHT($K235,2)=RIGHT(BV$39,2),SUM($AV235:AZ235),0)+IF(RIGHT(BV$39,2)>RIGHT($K235,2),AZ235,0))","v":0},{"$f":"+IF($K235=\"Ongoing\",BA235,IF(RIGHT($K235,2)=RIGHT(BW$39,2),SUM($AV235:BA235),0)+IF(RIGHT(BW$39,2)>RIGHT($K235,2),BA235,0))","v":0},{"$f":"+IF($K235=\"Ongoing\",BB235,IF(RIGHT($K235,2)=RIGHT(BX$39,2),SUM($AV235:BB235),0)+IF(RIGHT(BX$39,2)>RIGHT($K235,2),BB235,0))","v":0},{"$f":"+IF($K235=\"Ongoing\",BC235,IF(RIGHT($K235,2)=RIGHT(BY$39,2),SUM($AV235:BC235),0)+IF(RIGHT(BY$39,2)>RIGHT($K235,2),BC235,0))","v":0},{"$f":"+IF($K235=\"Ongoing\",BD235,IF(RIGHT($K235,2)=RIGHT(BZ$39,2),SUM($AV235:BD235),0)+IF(RIGHT(BZ$39,2)>RIGHT($K235,2),BD235,0))","v":0},{"$f":"+IF($K235=\"Ongoing\",BE235,IF(RIGHT($K235,2)=RIGHT(CA$39,2),SUM($AV235:BE235),0)+IF(RIGHT(CA$39,2)>RIGHT($K235,2),BE235,0))","v":0},null,{"$f":"+O235*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P235*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q235*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R235*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S235*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T235*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U235*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V235*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W235*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X235*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C236","v":"Merbein SMP "},{"$f":"'[3]Capex_FO input'!D236","v":0},{"$f":"'[3]Capex_FO input'!E236","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F236","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G236","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H236","v":0},{"$f":"'[3]Capex_FO input'!I236","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K236","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L236","v":45},{"$f":"'[3]Capex_FO input'!M236","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O236","v":0},{"$f":"'[3]Capex_FO input'!P236","v":0},{"$f":"'[3]Capex_FO input'!Q236","v":0},{"$f":"'[3]Capex_FO input'!R236","v":0},{"$f":"'[3]Capex_FO input'!S236","v":0},{"$f":"'[3]Capex_FO input'!T236","v":0},{"$f":"'[3]Capex_FO input'!U236","v":0},{"$f":"'[3]Capex_FO input'!V236","v":0},{"$f":"'[3]Capex_FO input'!W236","v":0},{"$f":"'[3]Capex_FO input'!X236","v":0},null,{"$f":"'[3]Capex_FO input'!Z236","v":0},{"$f":"'[3]Capex_FO input'!AA236","v":0},{"$f":"'[3]Capex_FO input'!AB236","v":0},{"$f":"'[3]Capex_FO input'!AC236","v":0},{"$f":"'[3]Capex_FO input'!AD236","v":0},{"$f":"'[3]Capex_FO input'!AE236","v":0},{"$f":"'[3]Capex_FO input'!AF236","v":0},{"$f":"'[3]Capex_FO input'!AG236","v":0},{"$f":"'[3]Capex_FO input'!AH236","v":0},{"$f":"'[3]Capex_FO input'!AI236","v":0},null,{"$f":"'[3]Capex_FO input'!AK236","v":0},{"$f":"'[3]Capex_FO input'!AL236","v":0},{"$f":"'[3]Capex_FO input'!AM236","v":0},{"$f":"'[3]Capex_FO input'!AN236","v":0},{"$f":"'[3]Capex_FO input'!AO236","v":0},{"$f":"'[3]Capex_FO input'!AP236","v":0},{"$f":"'[3]Capex_FO input'!AQ236","v":0},{"$f":"'[3]Capex_FO input'!AR236","v":0},{"$f":"'[3]Capex_FO input'!AS236","v":0},{"$f":"'[3]Capex_FO input'!AT236","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K236=\"Ongoing\",AV236,IF(RIGHT($K236,2)=RIGHT(BR$39,2),SUM($AV236:AV236),0)+IF(RIGHT(BR$39,2)>RIGHT($K236,2),AV236,0))","v":0},{"$f":"+IF($K236=\"Ongoing\",AW236,IF(RIGHT($K236,2)=RIGHT(BS$39,2),SUM($AV236:AW236),0)+IF(RIGHT(BS$39,2)>RIGHT($K236,2),AW236,0))","v":0},{"$f":"+IF($K236=\"Ongoing\",AX236,IF(RIGHT($K236,2)=RIGHT(BT$39,2),SUM($AV236:AX236),0)+IF(RIGHT(BT$39,2)>RIGHT($K236,2),AX236,0))","v":0},{"$f":"+IF($K236=\"Ongoing\",AY236,IF(RIGHT($K236,2)=RIGHT(BU$39,2),SUM($AV236:AY236),0)+IF(RIGHT(BU$39,2)>RIGHT($K236,2),AY236,0))","v":0},{"$f":"+IF($K236=\"Ongoing\",AZ236,IF(RIGHT($K236,2)=RIGHT(BV$39,2),SUM($AV236:AZ236),0)+IF(RIGHT(BV$39,2)>RIGHT($K236,2),AZ236,0))","v":0},{"$f":"+IF($K236=\"Ongoing\",BA236,IF(RIGHT($K236,2)=RIGHT(BW$39,2),SUM($AV236:BA236),0)+IF(RIGHT(BW$39,2)>RIGHT($K236,2),BA236,0))","v":0},{"$f":"+IF($K236=\"Ongoing\",BB236,IF(RIGHT($K236,2)=RIGHT(BX$39,2),SUM($AV236:BB236),0)+IF(RIGHT(BX$39,2)>RIGHT($K236,2),BB236,0))","v":0},{"$f":"+IF($K236=\"Ongoing\",BC236,IF(RIGHT($K236,2)=RIGHT(BY$39,2),SUM($AV236:BC236),0)+IF(RIGHT(BY$39,2)>RIGHT($K236,2),BC236,0))","v":0},{"$f":"+IF($K236=\"Ongoing\",BD236,IF(RIGHT($K236,2)=RIGHT(BZ$39,2),SUM($AV236:BD236),0)+IF(RIGHT(BZ$39,2)>RIGHT($K236,2),BD236,0))","v":0},{"$f":"+IF($K236=\"Ongoing\",BE236,IF(RIGHT($K236,2)=RIGHT(CA$39,2),SUM($AV236:BE236),0)+IF(RIGHT(CA$39,2)>RIGHT($K236,2),BE236,0))","v":0},null,{"$f":"+O236*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P236*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q236*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R236*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S236*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T236*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U236*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V236*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W236*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X236*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C237","v":"Red Cliffs SMP "},{"$f":"'[3]Capex_FO input'!D237","v":0},{"$f":"'[3]Capex_FO input'!E237","v":"Irrigation"},{"$f":"'[3]Capex_FO input'!F237","v":"Improvements / Compliance"},{"$f":"'[3]Capex_FO input'!G237","v":"Pipelines/network"},{"$f":"'[3]Capex_FO input'!H237","v":0},{"$f":"'[3]Capex_FO input'!I237","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K237","v":"Ongoing"},{"$f":"'[3]Capex_FO input'!L237","v":45},{"$f":"'[3]Capex_FO input'!M237","v":22.222222222222221},null,{"$f":"'[3]Capex_FO input'!O237","v":0},{"$f":"'[3]Capex_FO input'!P237","v":0},{"$f":"'[3]Capex_FO input'!Q237","v":0},{"$f":"'[3]Capex_FO input'!R237","v":0},{"$f":"'[3]Capex_FO input'!S237","v":0},{"$f":"'[3]Capex_FO input'!T237","v":0},{"$f":"'[3]Capex_FO input'!U237","v":0},{"$f":"'[3]Capex_FO input'!V237","v":0},{"$f":"'[3]Capex_FO input'!W237","v":0},{"$f":"'[3]Capex_FO input'!X237","v":0},null,{"$f":"'[3]Capex_FO input'!Z237","v":0},{"$f":"'[3]Capex_FO input'!AA237","v":0},{"$f":"'[3]Capex_FO input'!AB237","v":0},{"$f":"'[3]Capex_FO input'!AC237","v":0},{"$f":"'[3]Capex_FO input'!AD237","v":0},{"$f":"'[3]Capex_FO input'!AE237","v":0},{"$f":"'[3]Capex_FO input'!AF237","v":0},{"$f":"'[3]Capex_FO input'!AG237","v":0},{"$f":"'[3]Capex_FO input'!AH237","v":0},{"$f":"'[3]Capex_FO input'!AI237","v":0},null,{"$f":"'[3]Capex_FO input'!AK237","v":0},{"$f":"'[3]Capex_FO input'!AL237","v":0},{"$f":"'[3]Capex_FO input'!AM237","v":0},{"$f":"'[3]Capex_FO input'!AN237","v":0},{"$f":"'[3]Capex_FO input'!AO237","v":0},{"$f":"'[3]Capex_FO input'!AP237","v":0},{"$f":"'[3]Capex_FO input'!AQ237","v":0},{"$f":"'[3]Capex_FO input'!AR237","v":0},{"$f":"'[3]Capex_FO input'!AS237","v":0},{"$f":"'[3]Capex_FO input'!AT237","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K237=\"Ongoing\",AV237,IF(RIGHT($K237,2)=RIGHT(BR$39,2),SUM($AV237:AV237),0)+IF(RIGHT(BR$39,2)>RIGHT($K237,2),AV237,0))","v":0},{"$f":"+IF($K237=\"Ongoing\",AW237,IF(RIGHT($K237,2)=RIGHT(BS$39,2),SUM($AV237:AW237),0)+IF(RIGHT(BS$39,2)>RIGHT($K237,2),AW237,0))","v":0},{"$f":"+IF($K237=\"Ongoing\",AX237,IF(RIGHT($K237,2)=RIGHT(BT$39,2),SUM($AV237:AX237),0)+IF(RIGHT(BT$39,2)>RIGHT($K237,2),AX237,0))","v":0},{"$f":"+IF($K237=\"Ongoing\",AY237,IF(RIGHT($K237,2)=RIGHT(BU$39,2),SUM($AV237:AY237),0)+IF(RIGHT(BU$39,2)>RIGHT($K237,2),AY237,0))","v":0},{"$f":"+IF($K237=\"Ongoing\",AZ237,IF(RIGHT($K237,2)=RIGHT(BV$39,2),SUM($AV237:AZ237),0)+IF(RIGHT(BV$39,2)>RIGHT($K237,2),AZ237,0))","v":0},{"$f":"+IF($K237=\"Ongoing\",BA237,IF(RIGHT($K237,2)=RIGHT(BW$39,2),SUM($AV237:BA237),0)+IF(RIGHT(BW$39,2)>RIGHT($K237,2),BA237,0))","v":0},{"$f":"+IF($K237=\"Ongoing\",BB237,IF(RIGHT($K237,2)=RIGHT(BX$39,2),SUM($AV237:BB237),0)+IF(RIGHT(BX$39,2)>RIGHT($K237,2),BB237,0))","v":0},{"$f":"+IF($K237=\"Ongoing\",BC237,IF(RIGHT($K237,2)=RIGHT(BY$39,2),SUM($AV237:BC237),0)+IF(RIGHT(BY$39,2)>RIGHT($K237,2),BC237,0))","v":0},{"$f":"+IF($K237=\"Ongoing\",BD237,IF(RIGHT($K237,2)=RIGHT(BZ$39,2),SUM($AV237:BD237),0)+IF(RIGHT(BZ$39,2)>RIGHT($K237,2),BD237,0))","v":0},{"$f":"+IF($K237=\"Ongoing\",BE237,IF(RIGHT($K237,2)=RIGHT(CA$39,2),SUM($AV237:BE237),0)+IF(RIGHT(CA$39,2)>RIGHT($K237,2),BE237,0))","v":0},null,{"$f":"+O237*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P237*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q237*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R237*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S237*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T237*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U237*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V237*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W237*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X237*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C238","v":0},{"$f":"'[3]Capex_FO input'!D238","v":0},{"$f":"'[3]Capex_FO input'!E238","v":0},{"$f":"'[3]Capex_FO input'!F238","v":0},{"$f":"'[3]Capex_FO input'!G238","v":0},{"$f":"'[3]Capex_FO input'!H238","v":0},{"$f":"'[3]Capex_FO input'!I238","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K238","v":0},{"$f":"'[3]Capex_FO input'!L238","v":0},{"$f":"'[3]Capex_FO input'!M238","v":0},null,{"$f":"'[3]Capex_FO input'!O238","v":0},{"$f":"'[3]Capex_FO input'!P238","v":0},{"$f":"'[3]Capex_FO input'!Q238","v":0},{"$f":"'[3]Capex_FO input'!R238","v":0},{"$f":"'[3]Capex_FO input'!S238","v":0},{"$f":"'[3]Capex_FO input'!T238","v":0},{"$f":"'[3]Capex_FO input'!U238","v":0},{"$f":"'[3]Capex_FO input'!V238","v":0},{"$f":"'[3]Capex_FO input'!W238","v":0},{"$f":"'[3]Capex_FO input'!X238","v":0},null,{"$f":"'[3]Capex_FO input'!Z238","v":0},{"$f":"'[3]Capex_FO input'!AA238","v":0},{"$f":"'[3]Capex_FO input'!AB238","v":0},{"$f":"'[3]Capex_FO input'!AC238","v":0},{"$f":"'[3]Capex_FO input'!AD238","v":0},{"$f":"'[3]Capex_FO input'!AE238","v":0},{"$f":"'[3]Capex_FO input'!AF238","v":0},{"$f":"'[3]Capex_FO input'!AG238","v":0},{"$f":"'[3]Capex_FO input'!AH238","v":0},{"$f":"'[3]Capex_FO input'!AI238","v":0},null,{"$f":"'[3]Capex_FO input'!AK238","v":0},{"$f":"'[3]Capex_FO input'!AL238","v":0},{"$f":"'[3]Capex_FO input'!AM238","v":0},{"$f":"'[3]Capex_FO input'!AN238","v":0},{"$f":"'[3]Capex_FO input'!AO238","v":0},{"$f":"'[3]Capex_FO input'!AP238","v":0},{"$f":"'[3]Capex_FO input'!AQ238","v":0},{"$f":"'[3]Capex_FO input'!AR238","v":0},{"$f":"'[3]Capex_FO input'!AS238","v":0},{"$f":"'[3]Capex_FO input'!AT238","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K238=\"Ongoing\",AV238,IF(RIGHT($K238,2)=RIGHT(BR$39,2),SUM($AV238:AV238),0)+IF(RIGHT(BR$39,2)>RIGHT($K238,2),AV238,0))","v":0},{"$f":"+IF($K238=\"Ongoing\",AW238,IF(RIGHT($K238,2)=RIGHT(BS$39,2),SUM($AV238:AW238),0)+IF(RIGHT(BS$39,2)>RIGHT($K238,2),AW238,0))","v":0},{"$f":"+IF($K238=\"Ongoing\",AX238,IF(RIGHT($K238,2)=RIGHT(BT$39,2),SUM($AV238:AX238),0)+IF(RIGHT(BT$39,2)>RIGHT($K238,2),AX238,0))","v":0},{"$f":"+IF($K238=\"Ongoing\",AY238,IF(RIGHT($K238,2)=RIGHT(BU$39,2),SUM($AV238:AY238),0)+IF(RIGHT(BU$39,2)>RIGHT($K238,2),AY238,0))","v":0},{"$f":"+IF($K238=\"Ongoing\",AZ238,IF(RIGHT($K238,2)=RIGHT(BV$39,2),SUM($AV238:AZ238),0)+IF(RIGHT(BV$39,2)>RIGHT($K238,2),AZ238,0))","v":0},{"$f":"+IF($K238=\"Ongoing\",BA238,IF(RIGHT($K238,2)=RIGHT(BW$39,2),SUM($AV238:BA238),0)+IF(RIGHT(BW$39,2)>RIGHT($K238,2),BA238,0))","v":0},{"$f":"+IF($K238=\"Ongoing\",BB238,IF(RIGHT($K238,2)=RIGHT(BX$39,2),SUM($AV238:BB238),0)+IF(RIGHT(BX$39,2)>RIGHT($K238,2),BB238,0))","v":0},{"$f":"+IF($K238=\"Ongoing\",BC238,IF(RIGHT($K238,2)=RIGHT(BY$39,2),SUM($AV238:BC238),0)+IF(RIGHT(BY$39,2)>RIGHT($K238,2),BC238,0))","v":0},{"$f":"+IF($K238=\"Ongoing\",BD238,IF(RIGHT($K238,2)=RIGHT(BZ$39,2),SUM($AV238:BD238),0)+IF(RIGHT(BZ$39,2)>RIGHT($K238,2),BD238,0))","v":0},{"$f":"+IF($K238=\"Ongoing\",BE238,IF(RIGHT($K238,2)=RIGHT(CA$39,2),SUM($AV238:BE238),0)+IF(RIGHT(CA$39,2)>RIGHT($K238,2),BE238,0))","v":0},null,{"$f":"+O238*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P238*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q238*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R238*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S238*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T238*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U238*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V238*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W238*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X238*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C239","v":0},{"$f":"'[3]Capex_FO input'!D239","v":0},{"$f":"'[3]Capex_FO input'!E239","v":0},{"$f":"'[3]Capex_FO input'!F239","v":0},{"$f":"'[3]Capex_FO input'!G239","v":0},{"$f":"'[3]Capex_FO input'!H239","v":0},{"$f":"'[3]Capex_FO input'!I239","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K239","v":0},{"$f":"'[3]Capex_FO input'!L239","v":0},{"$f":"'[3]Capex_FO input'!M239","v":0},null,{"$f":"'[3]Capex_FO input'!O239","v":0},{"$f":"'[3]Capex_FO input'!P239","v":0},{"$f":"'[3]Capex_FO input'!Q239","v":0},{"$f":"'[3]Capex_FO input'!R239","v":0},{"$f":"'[3]Capex_FO input'!S239","v":0},{"$f":"'[3]Capex_FO input'!T239","v":0},{"$f":"'[3]Capex_FO input'!U239","v":0},{"$f":"'[3]Capex_FO input'!V239","v":0},{"$f":"'[3]Capex_FO input'!W239","v":0},{"$f":"'[3]Capex_FO input'!X239","v":0},null,{"$f":"'[3]Capex_FO input'!Z239","v":0},{"$f":"'[3]Capex_FO input'!AA239","v":0},{"$f":"'[3]Capex_FO input'!AB239","v":0},{"$f":"'[3]Capex_FO input'!AC239","v":0},{"$f":"'[3]Capex_FO input'!AD239","v":0},{"$f":"'[3]Capex_FO input'!AE239","v":0},{"$f":"'[3]Capex_FO input'!AF239","v":0},{"$f":"'[3]Capex_FO input'!AG239","v":0},{"$f":"'[3]Capex_FO input'!AH239","v":0},{"$f":"'[3]Capex_FO input'!AI239","v":0},null,{"$f":"'[3]Capex_FO input'!AK239","v":0},{"$f":"'[3]Capex_FO input'!AL239","v":0},{"$f":"'[3]Capex_FO input'!AM239","v":0},{"$f":"'[3]Capex_FO input'!AN239","v":0},{"$f":"'[3]Capex_FO input'!AO239","v":0},{"$f":"'[3]Capex_FO input'!AP239","v":0},{"$f":"'[3]Capex_FO input'!AQ239","v":0},{"$f":"'[3]Capex_FO input'!AR239","v":0},{"$f":"'[3]Capex_FO input'!AS239","v":0},{"$f":"'[3]Capex_FO input'!AT239","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K239=\"Ongoing\",AV239,IF(RIGHT($K239,2)=RIGHT(BR$39,2),SUM($AV239:AV239),0)+IF(RIGHT(BR$39,2)>RIGHT($K239,2),AV239,0))","v":0},{"$f":"+IF($K239=\"Ongoing\",AW239,IF(RIGHT($K239,2)=RIGHT(BS$39,2),SUM($AV239:AW239),0)+IF(RIGHT(BS$39,2)>RIGHT($K239,2),AW239,0))","v":0},{"$f":"+IF($K239=\"Ongoing\",AX239,IF(RIGHT($K239,2)=RIGHT(BT$39,2),SUM($AV239:AX239),0)+IF(RIGHT(BT$39,2)>RIGHT($K239,2),AX239,0))","v":0},{"$f":"+IF($K239=\"Ongoing\",AY239,IF(RIGHT($K239,2)=RIGHT(BU$39,2),SUM($AV239:AY239),0)+IF(RIGHT(BU$39,2)>RIGHT($K239,2),AY239,0))","v":0},{"$f":"+IF($K239=\"Ongoing\",AZ239,IF(RIGHT($K239,2)=RIGHT(BV$39,2),SUM($AV239:AZ239),0)+IF(RIGHT(BV$39,2)>RIGHT($K239,2),AZ239,0))","v":0},{"$f":"+IF($K239=\"Ongoing\",BA239,IF(RIGHT($K239,2)=RIGHT(BW$39,2),SUM($AV239:BA239),0)+IF(RIGHT(BW$39,2)>RIGHT($K239,2),BA239,0))","v":0},{"$f":"+IF($K239=\"Ongoing\",BB239,IF(RIGHT($K239,2)=RIGHT(BX$39,2),SUM($AV239:BB239),0)+IF(RIGHT(BX$39,2)>RIGHT($K239,2),BB239,0))","v":0},{"$f":"+IF($K239=\"Ongoing\",BC239,IF(RIGHT($K239,2)=RIGHT(BY$39,2),SUM($AV239:BC239),0)+IF(RIGHT(BY$39,2)>RIGHT($K239,2),BC239,0))","v":0},{"$f":"+IF($K239=\"Ongoing\",BD239,IF(RIGHT($K239,2)=RIGHT(BZ$39,2),SUM($AV239:BD239),0)+IF(RIGHT(BZ$39,2)>RIGHT($K239,2),BD239,0))","v":0},{"$f":"+IF($K239=\"Ongoing\",BE239,IF(RIGHT($K239,2)=RIGHT(CA$39,2),SUM($AV239:BE239),0)+IF(RIGHT(CA$39,2)>RIGHT($K239,2),BE239,0))","v":0},null,{"$f":"+O239*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P239*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q239*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R239*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S239*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T239*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U239*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V239*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W239*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X239*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C240","v":0},{"$f":"'[3]Capex_FO input'!D240","v":0},{"$f":"'[3]Capex_FO input'!E240","v":0},{"$f":"'[3]Capex_FO input'!F240","v":0},{"$f":"'[3]Capex_FO input'!G240","v":0},{"$f":"'[3]Capex_FO input'!H240","v":0},{"$f":"'[3]Capex_FO input'!I240","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K240","v":0},{"$f":"'[3]Capex_FO input'!L240","v":0},{"$f":"'[3]Capex_FO input'!M240","v":0},null,{"$f":"'[3]Capex_FO input'!O240","v":0},{"$f":"'[3]Capex_FO input'!P240","v":0},{"$f":"'[3]Capex_FO input'!Q240","v":0},{"$f":"'[3]Capex_FO input'!R240","v":0},{"$f":"'[3]Capex_FO input'!S240","v":0},{"$f":"'[3]Capex_FO input'!T240","v":0},{"$f":"'[3]Capex_FO input'!U240","v":0},{"$f":"'[3]Capex_FO input'!V240","v":0},{"$f":"'[3]Capex_FO input'!W240","v":0},{"$f":"'[3]Capex_FO input'!X240","v":0},null,{"$f":"'[3]Capex_FO input'!Z240","v":0},{"$f":"'[3]Capex_FO input'!AA240","v":0},{"$f":"'[3]Capex_FO input'!AB240","v":0},{"$f":"'[3]Capex_FO input'!AC240","v":0},{"$f":"'[3]Capex_FO input'!AD240","v":0},{"$f":"'[3]Capex_FO input'!AE240","v":0},{"$f":"'[3]Capex_FO input'!AF240","v":0},{"$f":"'[3]Capex_FO input'!AG240","v":0},{"$f":"'[3]Capex_FO input'!AH240","v":0},{"$f":"'[3]Capex_FO input'!AI240","v":0},null,{"$f":"'[3]Capex_FO input'!AK240","v":0},{"$f":"'[3]Capex_FO input'!AL240","v":0},{"$f":"'[3]Capex_FO input'!AM240","v":0},{"$f":"'[3]Capex_FO input'!AN240","v":0},{"$f":"'[3]Capex_FO input'!AO240","v":0},{"$f":"'[3]Capex_FO input'!AP240","v":0},{"$f":"'[3]Capex_FO input'!AQ240","v":0},{"$f":"'[3]Capex_FO input'!AR240","v":0},{"$f":"'[3]Capex_FO input'!AS240","v":0},{"$f":"'[3]Capex_FO input'!AT240","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K240=\"Ongoing\",AV240,IF(RIGHT($K240,2)=RIGHT(BR$39,2),SUM($AV240:AV240),0)+IF(RIGHT(BR$39,2)>RIGHT($K240,2),AV240,0))","v":0},{"$f":"+IF($K240=\"Ongoing\",AW240,IF(RIGHT($K240,2)=RIGHT(BS$39,2),SUM($AV240:AW240),0)+IF(RIGHT(BS$39,2)>RIGHT($K240,2),AW240,0))","v":0},{"$f":"+IF($K240=\"Ongoing\",AX240,IF(RIGHT($K240,2)=RIGHT(BT$39,2),SUM($AV240:AX240),0)+IF(RIGHT(BT$39,2)>RIGHT($K240,2),AX240,0))","v":0},{"$f":"+IF($K240=\"Ongoing\",AY240,IF(RIGHT($K240,2)=RIGHT(BU$39,2),SUM($AV240:AY240),0)+IF(RIGHT(BU$39,2)>RIGHT($K240,2),AY240,0))","v":0},{"$f":"+IF($K240=\"Ongoing\",AZ240,IF(RIGHT($K240,2)=RIGHT(BV$39,2),SUM($AV240:AZ240),0)+IF(RIGHT(BV$39,2)>RIGHT($K240,2),AZ240,0))","v":0},{"$f":"+IF($K240=\"Ongoing\",BA240,IF(RIGHT($K240,2)=RIGHT(BW$39,2),SUM($AV240:BA240),0)+IF(RIGHT(BW$39,2)>RIGHT($K240,2),BA240,0))","v":0},{"$f":"+IF($K240=\"Ongoing\",BB240,IF(RIGHT($K240,2)=RIGHT(BX$39,2),SUM($AV240:BB240),0)+IF(RIGHT(BX$39,2)>RIGHT($K240,2),BB240,0))","v":0},{"$f":"+IF($K240=\"Ongoing\",BC240,IF(RIGHT($K240,2)=RIGHT(BY$39,2),SUM($AV240:BC240),0)+IF(RIGHT(BY$39,2)>RIGHT($K240,2),BC240,0))","v":0},{"$f":"+IF($K240=\"Ongoing\",BD240,IF(RIGHT($K240,2)=RIGHT(BZ$39,2),SUM($AV240:BD240),0)+IF(RIGHT(BZ$39,2)>RIGHT($K240,2),BD240,0))","v":0},{"$f":"+IF($K240=\"Ongoing\",BE240,IF(RIGHT($K240,2)=RIGHT(CA$39,2),SUM($AV240:BE240),0)+IF(RIGHT(CA$39,2)>RIGHT($K240,2),BE240,0))","v":0},null,{"$f":"+O240*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P240*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q240*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R240*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S240*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T240*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U240*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V240*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W240*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X240*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C241","v":0},{"$f":"'[3]Capex_FO input'!D241","v":0},{"$f":"'[3]Capex_FO input'!E241","v":0},{"$f":"'[3]Capex_FO input'!F241","v":0},{"$f":"'[3]Capex_FO input'!G241","v":0},{"$f":"'[3]Capex_FO input'!H241","v":0},{"$f":"'[3]Capex_FO input'!I241","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K241","v":0},{"$f":"'[3]Capex_FO input'!L241","v":0},{"$f":"'[3]Capex_FO input'!M241","v":0},null,{"$f":"'[3]Capex_FO input'!O241","v":0},{"$f":"'[3]Capex_FO input'!P241","v":0},{"$f":"'[3]Capex_FO input'!Q241","v":0},{"$f":"'[3]Capex_FO input'!R241","v":0},{"$f":"'[3]Capex_FO input'!S241","v":0},{"$f":"'[3]Capex_FO input'!T241","v":0},{"$f":"'[3]Capex_FO input'!U241","v":0},{"$f":"'[3]Capex_FO input'!V241","v":0},{"$f":"'[3]Capex_FO input'!W241","v":0},{"$f":"'[3]Capex_FO input'!X241","v":0},null,{"$f":"'[3]Capex_FO input'!Z241","v":0},{"$f":"'[3]Capex_FO input'!AA241","v":0},{"$f":"'[3]Capex_FO input'!AB241","v":0},{"$f":"'[3]Capex_FO input'!AC241","v":0},{"$f":"'[3]Capex_FO input'!AD241","v":0},{"$f":"'[3]Capex_FO input'!AE241","v":0},{"$f":"'[3]Capex_FO input'!AF241","v":0},{"$f":"'[3]Capex_FO input'!AG241","v":0},{"$f":"'[3]Capex_FO input'!AH241","v":0},{"$f":"'[3]Capex_FO input'!AI241","v":0},null,{"$f":"'[3]Capex_FO input'!AK241","v":0},{"$f":"'[3]Capex_FO input'!AL241","v":0},{"$f":"'[3]Capex_FO input'!AM241","v":0},{"$f":"'[3]Capex_FO input'!AN241","v":0},{"$f":"'[3]Capex_FO input'!AO241","v":0},{"$f":"'[3]Capex_FO input'!AP241","v":0},{"$f":"'[3]Capex_FO input'!AQ241","v":0},{"$f":"'[3]Capex_FO input'!AR241","v":0},{"$f":"'[3]Capex_FO input'!AS241","v":0},{"$f":"'[3]Capex_FO input'!AT241","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K241=\"Ongoing\",AV241,IF(RIGHT($K241,2)=RIGHT(BR$39,2),SUM($AV241:AV241),0)+IF(RIGHT(BR$39,2)>RIGHT($K241,2),AV241,0))","v":0},{"$f":"+IF($K241=\"Ongoing\",AW241,IF(RIGHT($K241,2)=RIGHT(BS$39,2),SUM($AV241:AW241),0)+IF(RIGHT(BS$39,2)>RIGHT($K241,2),AW241,0))","v":0},{"$f":"+IF($K241=\"Ongoing\",AX241,IF(RIGHT($K241,2)=RIGHT(BT$39,2),SUM($AV241:AX241),0)+IF(RIGHT(BT$39,2)>RIGHT($K241,2),AX241,0))","v":0},{"$f":"+IF($K241=\"Ongoing\",AY241,IF(RIGHT($K241,2)=RIGHT(BU$39,2),SUM($AV241:AY241),0)+IF(RIGHT(BU$39,2)>RIGHT($K241,2),AY241,0))","v":0},{"$f":"+IF($K241=\"Ongoing\",AZ241,IF(RIGHT($K241,2)=RIGHT(BV$39,2),SUM($AV241:AZ241),0)+IF(RIGHT(BV$39,2)>RIGHT($K241,2),AZ241,0))","v":0},{"$f":"+IF($K241=\"Ongoing\",BA241,IF(RIGHT($K241,2)=RIGHT(BW$39,2),SUM($AV241:BA241),0)+IF(RIGHT(BW$39,2)>RIGHT($K241,2),BA241,0))","v":0},{"$f":"+IF($K241=\"Ongoing\",BB241,IF(RIGHT($K241,2)=RIGHT(BX$39,2),SUM($AV241:BB241),0)+IF(RIGHT(BX$39,2)>RIGHT($K241,2),BB241,0))","v":0},{"$f":"+IF($K241=\"Ongoing\",BC241,IF(RIGHT($K241,2)=RIGHT(BY$39,2),SUM($AV241:BC241),0)+IF(RIGHT(BY$39,2)>RIGHT($K241,2),BC241,0))","v":0},{"$f":"+IF($K241=\"Ongoing\",BD241,IF(RIGHT($K241,2)=RIGHT(BZ$39,2),SUM($AV241:BD241),0)+IF(RIGHT(BZ$39,2)>RIGHT($K241,2),BD241,0))","v":0},{"$f":"+IF($K241=\"Ongoing\",BE241,IF(RIGHT($K241,2)=RIGHT(CA$39,2),SUM($AV241:BE241),0)+IF(RIGHT(CA$39,2)>RIGHT($K241,2),BE241,0))","v":0},null,{"$f":"+O241*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P241*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q241*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R241*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S241*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T241*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U241*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V241*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W241*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X241*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'[3]Capex_FO input'!C242","v":0},{"$f":"'[3]Capex_FO input'!D242","v":0},{"$f":"'[3]Capex_FO input'!E242","v":0},{"$f":"'[3]Capex_FO input'!F242","v":0},{"$f":"'[3]Capex_FO input'!G242","v":0},{"$f":"'[3]Capex_FO input'!H242","v":0},{"$f":"'[3]Capex_FO input'!I242","v":0},"Straight line",{"$f":"'[3]Capex_FO input'!K242","v":0},{"$f":"'[3]Capex_FO input'!L242","v":0},{"$f":"'[3]Capex_FO input'!M242","v":0},null,{"$f":"'[3]Capex_FO input'!O242","v":0},{"$f":"'[3]Capex_FO input'!P242","v":0},{"$f":"'[3]Capex_FO input'!Q242","v":0},{"$f":"'[3]Capex_FO input'!R242","v":0},{"$f":"'[3]Capex_FO input'!S242","v":0},{"$f":"'[3]Capex_FO input'!T242","v":0},{"$f":"'[3]Capex_FO input'!U242","v":0},{"$f":"'[3]Capex_FO input'!V242","v":0},{"$f":"'[3]Capex_FO input'!W242","v":0},{"$f":"'[3]Capex_FO input'!X242","v":0},null,{"$f":"'[3]Capex_FO input'!Z242","v":0},{"$f":"'[3]Capex_FO input'!AA242","v":0},{"$f":"'[3]Capex_FO input'!AB242","v":0},{"$f":"'[3]Capex_FO input'!AC242","v":0},{"$f":"'[3]Capex_FO input'!AD242","v":0},{"$f":"'[3]Capex_FO input'!AE242","v":0},{"$f":"'[3]Capex_FO input'!AF242","v":0},{"$f":"'[3]Capex_FO input'!AG242","v":0},{"$f":"'[3]Capex_FO input'!AH242","v":0},{"$f":"'[3]Capex_FO input'!AI242","v":0},null,{"$f":"'[3]Capex_FO input'!AK242","v":0},{"$f":"'[3]Capex_FO input'!AL242","v":0},{"$f":"'[3]Capex_FO input'!AM242","v":0},{"$f":"'[3]Capex_FO input'!AN242","v":0},{"$f":"'[3]Capex_FO input'!AO242","v":0},{"$f":"'[3]Capex_FO input'!AP242","v":0},{"$f":"'[3]Capex_FO input'!AQ242","v":0},{"$f":"'[3]Capex_FO input'!AR242","v":0},{"$f":"'[3]Capex_FO input'!AS242","v":0},{"$f":"'[3]Capex_FO input'!AT242","v":0},null,{"$f":"+O242-Z242-AK242","v":0},{"$f":"+P242-AA242-AL242","v":0},{"$f":"+Q242-AB242-AM242","v":0},{"$f":"+R242-AC242-AN242","v":0},{"$f":"+S242-AD242-AO242","v":0},{"$f":"+T242-AE242-AP242","v":0},{"$f":"+U242-AF242-AQ242","v":0},{"$f":"+V242-AG242-AR242","v":0},{"$f":"+W242-AH242-AS242","v":0},{"$f":"+X242-AI242-AT242","v":0},null,{"$f":"IF($L242=0,0,\nIF($L242<=0.5,BR242,\nIF($J242=\"straight line\",\nIF((LEFT(BG$39,4)*1)-INT($L242)<LEFT($BG$39,4)*1,0,((OFFSET(BR242,0,-INT($L242+0.5),1,1))/$L242)*(IF($L242-INT($L242)>0.5,$L242-0.5-INT($L242),IF($L242-INT($L242)<=0.5,$L242-0.5-INT($L242)+1,0))))\n+BR242/$L242*0.5,\nIF($J242=\"Declining Balance\",-$BG$38,0))))","v":0},{"$f":"IF($L242=0,0,\nIF($L242<=0.5,BS242,\nIF(AND($J242=\"straight line\",$L242<1.51),(BR242-((BR242/$L242)*0.5))+BS242/$L242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(BH$39,4)*1)-INT($L242)<LEFT($BG$39,4)*1,0,((OFFSET(BS242,0,-INT($L242+0.5),1,1))/$L242)*(IF($L242-INT($L242)>0.5,$L242-0.5-INT($L242),IF($L242-INT($L242)<=0.5,$L242-0.5-INT($L242)+1,0))))\n+BS242/$L242*0.5\n+SUM(OFFSET(BS242,0,MAX(-INT($L242+(0.5-(10^-12))),-BH$40)+1,1,MIN(INT($L242+(0.5-(10^-12))),BH$40)-1))*1/$L242,\nIF($J242=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L242=0,0,\nIF($L242<=0.5,BT242,\nIF(AND($J242=\"straight line\",$L242<1.51),(BS242-((BS242/$L242)*0.5))+BT242/$L242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L242)<LEFT($BG$39,4)*1,0,((OFFSET(BT242,0,-INT($L242+0.5),1,1))/$L242)*(IF($L242-INT($L242)>0.5,$L242-0.5-INT($L242),IF($L242-INT($L242)<=0.5,$L242-0.5-INT($L242)+1,0))))\n+BT242/$L242*0.5\n+SUM(OFFSET(BT242,0,MAX(-INT($L242+(0.5-(10^-12))),-BI$40)+1,1,MIN(INT($L242+(0.5-(10^-12))),BI$40)-1))*1/$L242,\nIF($J242=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L242=0,0,\nIF($L242<=0.5,BU242,\nIF(AND($J242=\"straight line\",$L242<1.51),(BT242-((BT242/$L242)*0.5))+BU242/$L242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L242)<LEFT($BG$39,4)*1,0,((OFFSET(BU242,0,-INT($L242+0.5),1,1))/$L242)*(IF($L242-INT($L242)>0.5,$L242-0.5-INT($L242),IF($L242-INT($L242)<=0.5,$L242-0.5-INT($L242)+1,0))))\n+BU242/$L242*0.5\n+SUM(OFFSET(BU242,0,MAX(-INT($L242+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L242+(0.5-(10^-12))),BJ$40)-1))*1/$L242,\nIF($J242=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L242=0,0,\nIF($L242<=0.5,BV242,\nIF(AND($J242=\"straight line\",$L242<1.51),(BU242-((BU242/$L242)*0.5))+BV242/$L242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L242)<LEFT($BG$39,4)*1,0,((OFFSET(BV242,0,-INT($L242+0.5),1,1))/$L242)*(IF($L242-INT($L242)>0.5,$L242-0.5-INT($L242),IF($L242-INT($L242)<=0.5,$L242-0.5-INT($L242)+1,0))))\n+BV242/$L242*0.5\n+SUM(OFFSET(BV242,0,MAX(-INT($L242+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L242+(0.5-(10^-12))),BK$40)-1))*1/$L242,\nIF($J242=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L242=0,0,\nIF($L242<=0.5,BW242,\nIF(AND($J242=\"straight line\",$L242<1.51),(BV242-((BV242/$L242)*0.5))+BW242/$L242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L242)<LEFT($BG$39,4)*1,0,((OFFSET(BW242,0,-INT($L242+0.5),1,1))/$L242)*(IF($L242-INT($L242)>0.5,$L242-0.5-INT($L242),IF($L242-INT($L242)<=0.5,$L242-0.5-INT($L242)+1,0))))\n+BW242/$L242*0.5\n+SUM(OFFSET(BW242,0,MAX(-INT($L242+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L242+(0.5-(10^-12))),BL$40)-1))*1/$L242,\nIF($J242=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L242=0,0,\nIF($L242<=0.5,BX242,\nIF(AND($J242=\"straight line\",$L242<1.51),(BW242-((BW242/$L242)*0.5))+BX242/$L242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L242)<LEFT($BG$39,4)*1,0,((OFFSET(BX242,0,-INT($L242+0.5),1,1))/$L242)*(IF($L242-INT($L242)>0.5,$L242-0.5-INT($L242),IF($L242-INT($L242)<=0.5,$L242-0.5-INT($L242)+1,0))))\n+BX242/$L242*0.5\n+SUM(OFFSET(BX242,0,MAX(-INT($L242+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L242+(0.5-(10^-12))),BM$40)-1))*1/$L242,\nIF($J242=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L242=0,0,\nIF($L242<=0.5,BY242,\nIF(AND($J242=\"straight line\",$L242<1.51),(BX242-((BX242/$L242)*0.5))+BY242/$L242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L242)<LEFT($BG$39,4)*1,0,((OFFSET(BY242,0,-INT($L242+0.5),1,1))/$L242)*(IF($L242-INT($L242)>0.5,$L242-0.5-INT($L242),IF($L242-INT($L242)<=0.5,$L242-0.5-INT($L242)+1,0))))\n+BY242/$L242*0.5\n+SUM(OFFSET(BY242,0,MAX(-INT($L242+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L242+(0.5-(10^-12))),BN$40)-1))*1/$L242,\nIF($J242=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L242=0,0,\nIF($L242<=0.5,BZ242,\nIF(AND($J242=\"straight line\",$L242<1.51),(BY242-((BY242/$L242)*0.5))+BZ242/$L242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L242)<LEFT($BG$39,4)*1,0,((OFFSET(BZ242,0,-INT($L242+0.5),1,1))/$L242)*(IF($L242-INT($L242)>0.5,$L242-0.5-INT($L242),IF($L242-INT($L242)<=0.5,$L242-0.5-INT($L242)+1,0))))\n+BZ242/$L242*0.5\n+SUM(OFFSET(BZ242,0,MAX(-INT($L242+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L242+(0.5-(10^-12))),BO$40)-1))*1/$L242,\nIF($J242=\"Declining Balance\",-$BG$38,0)))))","v":0},{"$f":"IF($L242=0,0,\nIF($L242<=0.5,CA242,\nIF(AND($J242=\"straight line\",$L242<1.51),(BZ242-((BZ242/$L242)*0.5))+CA242/$L242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L242)<LEFT($BG$39,4)*1,0,((OFFSET(CA242,0,-INT($L242+0.5),1,1))/$L242)*(IF($L242-INT($L242)>0.5,$L242-0.5-INT($L242),IF($L242-INT($L242)<=0.5,$L242-0.5-INT($L242)+1,0))))\n+CA242/$L242*0.5\n+SUM(OFFSET(CA242,0,MAX(-INT($L242+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L242+(0.5-(10^-12))),BP$40)-1))*1/$L242,\nIF($J242=\"Declining Balance\",-$BG$38,0)))))","v":0},null,{"$f":"+IF($K242=\"Ongoing\",AV242,IF(RIGHT($K242,2)=RIGHT(BR$39,2),SUM($AV242:AV242),0)+IF(RIGHT(BR$39,2)>RIGHT($K242,2),AV242,0))","v":0},{"$f":"+IF($K242=\"Ongoing\",AW242,IF(RIGHT($K242,2)=RIGHT(BS$39,2),SUM($AV242:AW242),0)+IF(RIGHT(BS$39,2)>RIGHT($K242,2),AW242,0))","v":0},{"$f":"+IF($K242=\"Ongoing\",AX242,IF(RIGHT($K242,2)=RIGHT(BT$39,2),SUM($AV242:AX242),0)+IF(RIGHT(BT$39,2)>RIGHT($K242,2),AX242,0))","v":0},{"$f":"+IF($K242=\"Ongoing\",AY242,IF(RIGHT($K242,2)=RIGHT(BU$39,2),SUM($AV242:AY242),0)+IF(RIGHT(BU$39,2)>RIGHT($K242,2),AY242,0))","v":0},{"$f":"+IF($K242=\"Ongoing\",AZ242,IF(RIGHT($K242,2)=RIGHT(BV$39,2),SUM($AV242:AZ242),0)+IF(RIGHT(BV$39,2)>RIGHT($K242,2),AZ242,0))","v":0},{"$f":"+IF($K242=\"Ongoing\",BA242,IF(RIGHT($K242,2)=RIGHT(BW$39,2),SUM($AV242:BA242),0)+IF(RIGHT(BW$39,2)>RIGHT($K242,2),BA242,0))","v":0},{"$f":"+IF($K242=\"Ongoing\",BB242,IF(RIGHT($K242,2)=RIGHT(BX$39,2),SUM($AV242:BB242),0)+IF(RIGHT(BX$39,2)>RIGHT($K242,2),BB242,0))","v":0},{"$f":"+IF($K242=\"Ongoing\",BC242,IF(RIGHT($K242,2)=RIGHT(BY$39,2),SUM($AV242:BC242),0)+IF(RIGHT(BY$39,2)>RIGHT($K242,2),BC242,0))","v":0},{"$f":"+IF($K242=\"Ongoing\",BD242,IF(RIGHT($K242,2)=RIGHT(BZ$39,2),SUM($AV242:BD242),0)+IF(RIGHT(BZ$39,2)>RIGHT($K242,2),BD242,0))","v":0},{"$f":"+IF($K242=\"Ongoing\",BE242,IF(RIGHT($K242,2)=RIGHT(CA$39,2),SUM($AV242:BE242),0)+IF(RIGHT(CA$39,2)>RIGHT($K242,2),BE242,0))","v":0},null,{"$f":"+O242*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+P242*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+Q242*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+R242*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+S242*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+T242*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+U242*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+V242*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+W242*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+X242*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M242=0,0,\nIF($M242<=0.5,CC242,\nIF($J242=\"straight line\",\nIF((LEFT(CN$39,4)*1)-INT($M242)<LEFT($CN$39,4)*1,0,((OFFSET(CC242,0,-INT($M242+0.5),1,1))/$M242)*(IF($M242-INT($M242)>0.5,$M242-0.5-INT($M242),IF($M242-INT($M242)<=0.5,$M242-0.5-INT($M242)+1,0))))\n+CC242/$M242*0.5,\nIF($J242=\"Declining Balance\",-$CN$38,0))))","v":0},{"$f":"IF($M242=0,0,\nIF($M242<=0.5,CD242,\nIF(AND($J242=\"straight line\",$M242<1.51),(CC242-((CC242/$M242)*0.5))+CD242/$M242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(CO$39,4)*1)-INT($M242)<LEFT($CN$39,4)*1,0,((OFFSET(CD242,0,-INT($M242+0.5),1,1))/$M242)*(IF($M242-INT($M242)>0.5,$M242-0.5-INT($M242),IF($M242-INT($M242)<=0.5,$M242-0.5-INT($M242)+1,0))))\n+CD242/$M242*0.5\n+SUM(OFFSET(CD242,0,MAX(-INT($M242+(0.5-(10^-12))),-CO$40)+1,1,MIN(INT($M242+(0.5-(10^-12))),CO$40)-1))*1/$M242,\nIF($J242=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M242=0,0,\nIF($M242<=0.5,CE242,\nIF(AND($J242=\"straight line\",$M242<1.51),(CD242-((CD242/$M242)*0.5))+CE242/$M242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M242)<LEFT($CN$39,4)*1,0,((OFFSET(CE242,0,-INT($M242+0.5),1,1))/$M242)*(IF($M242-INT($M242)>0.5,$M242-0.5-INT($M242),IF($M242-INT($M242)<=0.5,$M242-0.5-INT($M242)+1,0))))\n+CE242/$M242*0.5\n+SUM(OFFSET(CE242,0,MAX(-INT($M242+(0.5-(10^-12))),-CP$40)+1,1,MIN(INT($M242+(0.5-(10^-12))),CP$40)-1))*1/$M242,\nIF($J242=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M242=0,0,\nIF($M242<=0.5,CF242,\nIF(AND($J242=\"straight line\",$M242<1.51),(CE242-((CE242/$M242)*0.5))+CF242/$M242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M242)<LEFT($CN$39,4)*1,0,((OFFSET(CF242,0,-INT($M242+0.5),1,1))/$M242)*(IF($M242-INT($M242)>0.5,$M242-0.5-INT($M242),IF($M242-INT($M242)<=0.5,$M242-0.5-INT($M242)+1,0))))\n+CF242/$M242*0.5\n+SUM(OFFSET(CF242,0,MAX(-INT($M242+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M242+(0.5-(10^-12))),CQ$40)-1))*1/$M242,\nIF($J242=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M242=0,0,\nIF($M242<=0.5,CG242,\nIF(AND($J242=\"straight line\",$M242<1.51),(CF242-((CF242/$M242)*0.5))+CG242/$M242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M242)<LEFT($CN$39,4)*1,0,((OFFSET(CG242,0,-INT($M242+0.5),1,1))/$M242)*(IF($M242-INT($M242)>0.5,$M242-0.5-INT($M242),IF($M242-INT($M242)<=0.5,$M242-0.5-INT($M242)+1,0))))\n+CG242/$M242*0.5\n+SUM(OFFSET(CG242,0,MAX(-INT($M242+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M242+(0.5-(10^-12))),CR$40)-1))*1/$M242,\nIF($J242=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M242=0,0,\nIF($M242<=0.5,CH242,\nIF(AND($J242=\"straight line\",$M242<1.51),(CG242-((CG242/$M242)*0.5))+CH242/$M242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M242)<LEFT($CN$39,4)*1,0,((OFFSET(CH242,0,-INT($M242+0.5),1,1))/$M242)*(IF($M242-INT($M242)>0.5,$M242-0.5-INT($M242),IF($M242-INT($M242)<=0.5,$M242-0.5-INT($M242)+1,0))))\n+CH242/$M242*0.5\n+SUM(OFFSET(CH242,0,MAX(-INT($M242+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M242+(0.5-(10^-12))),CS$40)-1))*1/$M242,\nIF($J242=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M242=0,0,\nIF($M242<=0.5,CI242,\nIF(AND($J242=\"straight line\",$M242<1.51),(CH242-((CH242/$M242)*0.5))+CI242/$M242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M242)<LEFT($CN$39,4)*1,0,((OFFSET(CI242,0,-INT($M242+0.5),1,1))/$M242)*(IF($M242-INT($M242)>0.5,$M242-0.5-INT($M242),IF($M242-INT($M242)<=0.5,$M242-0.5-INT($M242)+1,0))))\n+CI242/$M242*0.5\n+SUM(OFFSET(CI242,0,MAX(-INT($M242+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M242+(0.5-(10^-12))),CT$40)-1))*1/$M242,\nIF($J242=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M242=0,0,\nIF($M242<=0.5,CJ242,\nIF(AND($J242=\"straight line\",$M242<1.51),(CI242-((CI242/$M242)*0.5))+CJ242/$M242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M242)<LEFT($CN$39,4)*1,0,((OFFSET(CJ242,0,-INT($M242+0.5),1,1))/$M242)*(IF($M242-INT($M242)>0.5,$M242-0.5-INT($M242),IF($M242-INT($M242)<=0.5,$M242-0.5-INT($M242)+1,0))))\n+CJ242/$M242*0.5\n+SUM(OFFSET(CJ242,0,MAX(-INT($M242+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M242+(0.5-(10^-12))),CU$40)-1))*1/$M242,\nIF($J242=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M242=0,0,\nIF($M242<=0.5,CK242,\nIF(AND($J242=\"straight line\",$M242<1.51),(CJ242-((CJ242/$M242)*0.5))+CK242/$M242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M242)<LEFT($CN$39,4)*1,0,((OFFSET(CK242,0,-INT($M242+0.5),1,1))/$M242)*(IF($M242-INT($M242)>0.5,$M242-0.5-INT($M242),IF($M242-INT($M242)<=0.5,$M242-0.5-INT($M242)+1,0))))\n+CK242/$M242*0.5\n+SUM(OFFSET(CK242,0,MAX(-INT($M242+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M242+(0.5-(10^-12))),CV$40)-1))*1/$M242,\nIF($J242=\"Declining Balance\",-$CN$38,0)))))","v":0},{"$f":"IF($M242=0,0,\nIF($M242<=0.5,CL242,\nIF(AND($J242=\"straight line\",$M242<1.51),(CK242-((CK242/$M242)*0.5))+CL242/$M242*0.5,\nIF($J242=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M242)<LEFT($CN$39,4)*1,0,((OFFSET(CL242,0,-INT($M242+0.5),1,1))/$M242)*(IF($M242-INT($M242)>0.5,$M242-0.5-INT($M242),IF($M242-INT($M242)<=0.5,$M242-0.5-INT($M242)+1,0))))\n+CL242/$M242*0.5\n+SUM(OFFSET(CL242,0,MAX(-INT($M242+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M242+(0.5-(10^-12))),CW$40)-1))*1/$M242,\nIF($J242=\"Declining Balance\",-$CN$38,0)))))","v":0}]

{"sheet":"Capex_FO_AC","index":8,"n_rows":103,"n_cols":38,"rows_kept":103,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Capital Expenditure - Asset Category Breakdown"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"$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"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26",{"$f":"+CONCATENATE(AF6-1,\"-\",RIGHT(AF6,2))","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,"Capital Expenditure Summary"]
[]
[null,null,null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W38","v":7.531235991176473},{"$f":"+X38","v":13.067687197713147},{"$f":"+Y38","v":12.135537768865031},5.1274675317967393,7.9712967900127216,{"$f":"+Determination_Lookup!R13","v":5.025882963800905},{"$f":"+AC38","v":15.124241751999998},7.0106417279999995,6.748689495999999,7.819706096,6.9551316079999994,{"$f":"+AH38","v":6.8821198552036211},12.084656018099549,19.59265601809955,8.4206560180995513,6.7006560180995489]
[null,null,null,null,"Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W45","v":0.35675799638009048},{"$f":"+X45","v":0.23528565985790412},{"$f":"+Y45","v":0.33923733128834355},0.16761140994854201,8.1752982188295159E-2,{"$f":"+Determination_Lookup!R14","v":0.31395475113122173},{"$f":"+AC45","v":0.38900000000000007},0.53400000000000003,0.54600000000000004,0.21100000000000002,0.89100000000000001,{"$f":"+AH45","v":0.40499999999999997},0.56400000000000006,0.61599999999999999,0.33800000000000002,0.94700000000000006]
[null,null,null,null,"Domestic and stock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W52","v":6.9956967420814489E-2},{"$f":"+X52","v":0.12651884547069273},{"$f":"+Y52","v":0.16092123312883436},8.162523499142367E-2,7.4966330788804061E-2,{"$f":"+Determination_Lookup!R15","v":6.7276018099547516E-2},{"$f":"+AC52","v":6.8000000000000005E-2},0.46800000000000003,0.26800000000000002,0.76800000000000002,6.8000000000000005E-2,{"$f":"+AH52","v":7.1000000000000008E-2},1.571,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2]
[null,null,null,null,"Surface water diversions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59","v":0.2385977619909502},{"$f":"+X59","v":0.35157560301953827},{"$f":"+Y59","v":0.32107691411042949},0.27927336277873077,0.21040405852417302,{"$f":"+Determination_Lookup!R16","v":0.13455203619909503},{"$f":"+AC59","v":0.497},0.497,0.497,0.497,0.497,{"$f":"+AH59","v":0.52300000000000002},0.52300000000000002,0.52300000000000002,0.52300000000000002,0.52300000000000002]
[null,null,null,null,"Groundwater diversions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W66","v":0},{"$f":"+X66","v":0},{"$f":"+Y66","v":0},0,0,{"$f":"+Determination_Lookup!R17","v":0},{"$f":"+AC66","v":0},0,0,0,0,{"$f":"+AH66","v":0},0,0,0,0]
[null,null,null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W73","v":0},0,0,0,0,{"$f":"+Determination_Lookup!R18","v":0},{"$f":"+AC73","v":0},0,{"$f":"+AE73","v":0},0,0,{"$f":"+AH73","v":0},0,0,0,0]
[null,null,null,null,"Total prescribed capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W12:W17)","v":8.1965487169683282},13.781067306061283,12.956773247392638,5.655977539515435,8.3384201615139943,5.5416657692307689,16.078241751999997,8.5096417280000001,{"$f":"+SUM(AE12:AE17)","v":8.059689495999999},9.295706096,8.4111316079999998,{"$f":"+SUM(AH12:AH17)","v":7.8811198552036208},14.742656018099549,20.802656018099551,9.3526560180995499,8.2416560180995493]
[]
[]
[null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":2.442644209954751},0.88028419182948503,{"$f":"+Y86","v":3.4218617300613494},{"$f":"+Z86","v":0},0,0,0,0,0,0,0,{"$f":"+AH86","v":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,{"$f":"+W95","v":0.29470035475113121},0.19211872380106573,{"$f":"+Y95","v":5.327113619631902},{"$f":"+Z95","v":0.59932852744425391},0.18665343200580292,0.17161990950226247,3.9216199095022626,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,{"$f":"+AH95","v":0.17161990950226247},0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W99","v":0},{"$f":"+X99","v":0},0,0,0,0,{"$f":"+AC99","v":0},{"$f":"+AD99","v":0},{"$f":"+AE99","v":0},0,0,{"$f":"+AH99","v":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,{"$f":"+W102","v":0.40867217486877849},{"$f":"+X102","v":4.6150655803907652},0.49427834208588961,9.8121212984562611E-2,0.43703910111959277,0.39144856000000011,{"$f":"+AC102","v":2.3902000000000005},{"$f":"+AD102","v":0.37382547999999993},{"$f":"+AE102","v":0.33178750000000001},0.17860000000000001,0.23346249999999999,{"$f":"+AH102","v":0.23346250000000004},0.23346249999999996,0.23346249999999996,0.23346250000000002,0.23346249999999996]
[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,{"$f":"W103","v":0.43952524829864265},{"$f":"X103","v":3.7198460468206043},0.21152729226993863,0.21403349899656945,0.1163235412722646,0.44694857025000007,{"$f":"AC103","v":1.1359639999999998},{"$f":"AD103","v":0.25079200000000001},{"$f":"AE103","v":0.21056},0.12032000000000001,0.16168000000000002,{"$f":"AH103","v":0.16167999999999993},0.16167999999999996,0.16167999999999993,0.16167999999999996,0.16167999999999999]
[]
[]
[null,null,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",null,{"$f":"+'Capex_FO input'!D29","v":16.078241752},{"$f":"+'Capex_FO input'!E29","v":8.5096417279999983},{"$f":"+'Capex_FO input'!F29","v":8.0596894959999972},{"$f":"+'Capex_FO input'!G29","v":9.295706096},{"$f":"+'Capex_FO input'!H29","v":8.4111316079999998},{"$f":"+'Capex_FO input'!I29","v":7.8811198552036217},{"$f":"+'Capex_FO input'!J29","v":14.742656018099549},{"$f":"+'Capex_FO input'!K29","v":20.802656018099544},{"$f":"+'Capex_FO input'!L29","v":9.3526560180995482},{"$f":"+'Capex_FO input'!M29","v":8.2416560180995475}]
[null,null,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",{"$f":"+AB29-AB18","v":-5.5416657692307689},{"$f":"+AC29-AC18","v":0},{"$f":"+AD29-AD18","v":0},{"$f":"+AE29-AE18","v":0},0,0,{"$f":"+AH29-AH18","v":0},0,0,0,0]
[null,"Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",null,{"$f":"IF(ROUND(AC29,2)=ROUND(AC18,2),0,1)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"E12","v":"Irrigation"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W34","v":0},{"$f":"[3]Capex_FO_AC!X34","v":4.8998818827708707E-2},{"$f":"[3]Capex_FO_AC!Y34","v":0.16749086503067484},{"$f":"[3]Capex_FO_AC!Z34","v":1.1128685248713551E-2},{"$f":"[3]Capex_FO_AC!AA34","v":2.2705815216284986},{"$f":"[3]Capex_FO_AC!AB34","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$34)","v":7.46},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$34)","v":0.94399999999999995},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$34)","v":0.69},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$34)","v":1.331},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$34)","v":0.31},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$34)","v":1.6},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$34)","v":6.4},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$34)","v":13.5},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$34)","v":2.6},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$34)","v":1.4}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W35","v":5.8151080235294135},{"$f":"[3]Capex_FO_AC!X35","v":11.939986617229133},{"$f":"[3]Capex_FO_AC!Y35","v":10.841178331288344},{"$f":"[3]Capex_FO_AC!Z35","v":4.4733744339622632},{"$f":"[3]Capex_FO_AC!AA35","v":4.6106405725190829},{"$f":"[3]Capex_FO_AC!AB35","v":3.4256609999999998},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$35)","v":4.8089999999999984},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$35)","v":4.0379999999999994},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$35)","v":4.1639999999999997},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$35)","v":5.46},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$35)","v":5.5419999999999998},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$35)","v":4.4840000000000018},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$35)","v":5.0200000000000022},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$35)","v":5.4280000000000026},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$35)","v":5.1560000000000032},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$35)","v":4.636000000000001}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W36","v":1.4192997285067874E-2},{"$f":"[3]Capex_FO_AC!X36","v":0.22969915630550622},{"$f":"[3]Capex_FO_AC!Y36","v":7.2854503067484672E-2},{"$f":"[3]Capex_FO_AC!Z36","v":-1.0400799313893656E-2},{"$f":"[3]Capex_FO_AC!AA36","v":9.9237699745547067E-2},{"$f":"[3]Capex_FO_AC!AB36","v":0.14000000000000001},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$36)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$36)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W37","v":1.701934970361991},{"$f":"[3]Capex_FO_AC!X37","v":0.8490026053507993},{"$f":"[3]Capex_FO_AC!Y37","v":1.0540140694785276},{"$f":"[3]Capex_FO_AC!Z37","v":0.65336521189965679},{"$f":"[3]Capex_FO_AC!AA37","v":0.99083699611959297},{"$f":"[3]Capex_FO_AC!AB37","v":1.7927436999999999},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$37)","v":2.8552417519999995},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$37)","v":2.0286417279999998},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$37)","v":1.8946894959999998},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$37)","v":1.0287060959999998},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$37)","v":1.103131608},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$37)","v":0.79811985520361972},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$37)","v":0.66465601809954733},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$37)","v":0.66465601809954733},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$37)","v":0.66465601809954733},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$33,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$37)","v":0.66465601809954733}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C33)","v":"Total Irrigation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W34:W37)","v":7.531235991176473},13.067687197713147,12.135537768865031,5.1274675317967393,7.9712967900127216,5.3584046999999995,{"$f":"+SUM(AC34:AC37)","v":15.124241751999998},{"$f":"+SUM(AD34:AD37)","v":7.0106417279999995},6.748689495999999,7.819706096,6.9551316079999994,6.8821198552036211,12.084656018099549,19.59265601809955,8.4206560180995513,6.7006560180995489]
[]
[null,null,{"$f":"E13","v":"Drainage"}]
[null,null,null,{"$f":"D34","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W41","v":0},{"$f":"[3]Capex_FO_AC!X41","v":0},{"$f":"[3]Capex_FO_AC!Y41","v":0},{"$f":"[3]Capex_FO_AC!Z41","v":0},{"$f":"[3]Capex_FO_AC!AA41","v":0},{"$f":"[3]Capex_FO_AC!AB41","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$41)","v":1.4999999999999999E-2},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$41)","v":1.7000000000000001E-2},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$41)","v":1.6E-2},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$41)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$41)","v":1.7999999999999999E-2},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$41)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W42","v":0.35675799638009048},{"$f":"[3]Capex_FO_AC!X42","v":0.23528565985790412},{"$f":"[3]Capex_FO_AC!Y42","v":0.33923733128834355},{"$f":"[3]Capex_FO_AC!Z42","v":0.16761140994854201},{"$f":"[3]Capex_FO_AC!AA42","v":8.1752982188295159E-2},{"$f":"[3]Capex_FO_AC!AB42","v":0.27346600000000004},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$42)","v":0.33900000000000008},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$42)","v":0.43200000000000005},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$42)","v":0.54600000000000004},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$42)","v":0.19400000000000001},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$42)","v":0.89100000000000001},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$42)","v":0.35199999999999998},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$42)","v":0.45600000000000007},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$42)","v":0.61599999999999999},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$42)","v":0.32},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$42)","v":0.94700000000000006}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W43","v":0},{"$f":"[3]Capex_FO_AC!X43","v":0},{"$f":"[3]Capex_FO_AC!Y43","v":0},{"$f":"[3]Capex_FO_AC!Z43","v":0},{"$f":"[3]Capex_FO_AC!AA43","v":0},{"$f":"[3]Capex_FO_AC!AB43","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$43)","v":0.05},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$43)","v":8.6999999999999994E-2},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$43)","v":5.2999999999999999E-2},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$43)","v":9.1999999999999998E-2},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$43)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W44","v":0},{"$f":"[3]Capex_FO_AC!X44","v":0},{"$f":"[3]Capex_FO_AC!Y44","v":0},{"$f":"[3]Capex_FO_AC!Z44","v":0},{"$f":"[3]Capex_FO_AC!AA44","v":0},{"$f":"[3]Capex_FO_AC!AB44","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$44)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$40,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$44)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C40)","v":"Total Drainage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W41:W44)","v":0.35675799638009048},0.23528565985790412,0.33923733128834355,0.16761140994854201,8.1752982188295159E-2,0.27346600000000004,{"$f":"+SUM(AC41:AC44)","v":0.38900000000000007},{"$f":"+SUM(AD41:AD44)","v":0.53400000000000003},0.54600000000000004,0.21100000000000002,0.89100000000000001,0.40499999999999997,0.56400000000000006,0.61599999999999999,0.33800000000000002,0.94700000000000006]
[]
[null,null,{"$f":"E14","v":"Domestic and stock"}]
[null,null,null,{"$f":"D41","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W48","v":0},{"$f":"[3]Capex_FO_AC!X48","v":0},{"$f":"[3]Capex_FO_AC!Y48","v":0},{"$f":"[3]Capex_FO_AC!Z48","v":0},{"$f":"[3]Capex_FO_AC!AA48","v":0},{"$f":"[3]Capex_FO_AC!AB48","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$48)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W49","v":6.9956967420814489E-2},{"$f":"[3]Capex_FO_AC!X49","v":0.12651884547069273},{"$f":"[3]Capex_FO_AC!Y49","v":0.16092123312883436},{"$f":"[3]Capex_FO_AC!Z49","v":8.162523499142367E-2},{"$f":"[3]Capex_FO_AC!AA49","v":7.4966330788804061E-2},{"$f":"[3]Capex_FO_AC!AB49","v":6.3953999999999997E-2},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$49)","v":6.8000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$49)","v":0.46800000000000003},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$49)","v":0.26800000000000002},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$49)","v":0.76800000000000002},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$49)","v":6.8000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$49)","v":7.1000000000000008E-2},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$49)","v":1.571},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$49)","v":7.1000000000000008E-2},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$49)","v":7.1000000000000008E-2},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$49)","v":7.1000000000000008E-2}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W50","v":0},{"$f":"[3]Capex_FO_AC!X50","v":0},{"$f":"[3]Capex_FO_AC!Y50","v":0},{"$f":"[3]Capex_FO_AC!Z50","v":0},{"$f":"[3]Capex_FO_AC!AA50","v":0},{"$f":"[3]Capex_FO_AC!AB50","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$50)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W51","v":0},{"$f":"[3]Capex_FO_AC!X51","v":0},{"$f":"[3]Capex_FO_AC!Y51","v":0},{"$f":"[3]Capex_FO_AC!Z51","v":0},{"$f":"[3]Capex_FO_AC!AA51","v":0},{"$f":"[3]Capex_FO_AC!AB51","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$51)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$47,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$51)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C47)","v":"Total Domestic and stock"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W48:W51)","v":6.9956967420814489E-2},0.12651884547069273,0.16092123312883436,8.162523499142367E-2,7.4966330788804061E-2,6.3953999999999997E-2,{"$f":"+SUM(AC48:AC51)","v":6.8000000000000005E-2},{"$f":"+SUM(AD48:AD51)","v":0.46800000000000003},0.26800000000000002,0.76800000000000002,6.8000000000000005E-2,7.1000000000000008E-2,1.571,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2]
[]
[null,null,{"$f":"E15","v":"Surface water diversions"}]
[null,null,null,{"$f":"D48","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W55","v":0},{"$f":"[3]Capex_FO_AC!X55","v":0},{"$f":"[3]Capex_FO_AC!Y55","v":0},{"$f":"[3]Capex_FO_AC!Z55","v":0},{"$f":"[3]Capex_FO_AC!AA55","v":0},{"$f":"[3]Capex_FO_AC!AB55","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$55)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$55)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W56","v":0.2385977619909502},{"$f":"[3]Capex_FO_AC!X56","v":0.35157560301953827},{"$f":"[3]Capex_FO_AC!Y56","v":0.32107691411042949},{"$f":"[3]Capex_FO_AC!Z56","v":0.27927336277873077},{"$f":"[3]Capex_FO_AC!AA56","v":0.21040405852417302},{"$f":"[3]Capex_FO_AC!AB56","v":0.32500000000000001},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$56)","v":0.497},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$56)","v":0.497},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$56)","v":0.497},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$56)","v":0.497},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$56)","v":0.497},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$56)","v":0.52300000000000002},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$56)","v":0.52300000000000002},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$56)","v":0.52300000000000002},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$56)","v":0.52300000000000002},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$56)","v":0.52300000000000002}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W57","v":0},{"$f":"[3]Capex_FO_AC!X57","v":0},{"$f":"[3]Capex_FO_AC!Y57","v":0},{"$f":"[3]Capex_FO_AC!Z57","v":0},{"$f":"[3]Capex_FO_AC!AA57","v":0},{"$f":"[3]Capex_FO_AC!AB57","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$57)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$57)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W58","v":0},{"$f":"[3]Capex_FO_AC!X58","v":0},{"$f":"[3]Capex_FO_AC!Y58","v":0},{"$f":"[3]Capex_FO_AC!Z58","v":0},{"$f":"[3]Capex_FO_AC!AA58","v":0},{"$f":"[3]Capex_FO_AC!AB58","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$58)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$54,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$58)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C54)","v":"Total Surface water diversions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W55:W58)","v":0.2385977619909502},0.35157560301953827,0.32107691411042949,0.27927336277873077,0.21040405852417302,0.32500000000000001,{"$f":"+SUM(AC55:AC58)","v":0.497},{"$f":"+SUM(AD55:AD58)","v":0.497},0.497,0.497,0.497,0.52300000000000002,0.52300000000000002,0.52300000000000002,0.52300000000000002,0.52300000000000002]
[]
[null,null,{"$f":"E16","v":"Groundwater diversions"}]
[null,null,null,{"$f":"D55","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W62","v":0},{"$f":"[3]Capex_FO_AC!X62","v":0},{"$f":"[3]Capex_FO_AC!Y62","v":0},{"$f":"[3]Capex_FO_AC!Z62","v":0},{"$f":"[3]Capex_FO_AC!AA62","v":0},{"$f":"[3]Capex_FO_AC!AB62","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$62)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W63","v":0},{"$f":"[3]Capex_FO_AC!X63","v":0},{"$f":"[3]Capex_FO_AC!Y63","v":0},{"$f":"[3]Capex_FO_AC!Z63","v":0},{"$f":"[3]Capex_FO_AC!AA63","v":0},{"$f":"[3]Capex_FO_AC!AB63","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$63)","v":0}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W64","v":0},{"$f":"[3]Capex_FO_AC!X64","v":0},{"$f":"[3]Capex_FO_AC!Y64","v":0},{"$f":"[3]Capex_FO_AC!Z64","v":0},{"$f":"[3]Capex_FO_AC!AA64","v":0},{"$f":"[3]Capex_FO_AC!AB64","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$64)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W65","v":0},{"$f":"[3]Capex_FO_AC!X65","v":0},{"$f":"[3]Capex_FO_AC!Y65","v":0},{"$f":"[3]Capex_FO_AC!Z65","v":0},{"$f":"[3]Capex_FO_AC!AA65","v":0},{"$f":"[3]Capex_FO_AC!AB65","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$65)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$61,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$65)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C61)","v":"Total Groundwater diversions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W62:W65)","v":0},0,0,0,0,0,{"$f":"+SUM(AC62:AC65)","v":0},{"$f":"+SUM(AD62:AD65)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"E17","v":"Bulk water services"}]
[null,null,null,{"$f":"D62","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W69","v":0},{"$f":"[3]Capex_FO_AC!X69","v":0},{"$f":"[3]Capex_FO_AC!Y69","v":0},{"$f":"[3]Capex_FO_AC!Z69","v":0},{"$f":"[3]Capex_FO_AC!AA69","v":0},{"$f":"[3]Capex_FO_AC!AB69","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$69)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$69)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W70","v":0},{"$f":"[3]Capex_FO_AC!X70","v":0},{"$f":"[3]Capex_FO_AC!Y70","v":0},{"$f":"[3]Capex_FO_AC!Z70","v":0},{"$f":"[3]Capex_FO_AC!AA70","v":0},{"$f":"[3]Capex_FO_AC!AB70","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$70)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$70)","v":0}]
[null,null,null,"Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W71","v":0},{"$f":"[3]Capex_FO_AC!X71","v":0},{"$f":"[3]Capex_FO_AC!Y71","v":0},{"$f":"[3]Capex_FO_AC!Z71","v":0},{"$f":"[3]Capex_FO_AC!AA71","v":0},{"$f":"[3]Capex_FO_AC!AB71","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$71)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$71)","v":0}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W72","v":0},{"$f":"[3]Capex_FO_AC!X72","v":0},{"$f":"[3]Capex_FO_AC!Y72","v":0},{"$f":"[3]Capex_FO_AC!Z72","v":0},{"$f":"[3]Capex_FO_AC!AA72","v":0},{"$f":"[3]Capex_FO_AC!AB72","v":0},{"$f":"+SUMIFS('Capex_FO input'!O$42:O$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!P$42:P$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$72)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$722,'Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$C$68,'Capex_FO input'!$G$42:$G$722,Capex_FO_AC!$D$72)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C68)","v":"Total Bulk water services"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W69:W72)","v":0},0,0,0,0,0,{"$f":"+SUM(AC69:AC72)","v":0},{"$f":"+SUM(AD69:AD72)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"Above figures include contributions from:"]
[]
[null,null,null,null,"Government contributions"]
[null,null,null,null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W80","v":2.442644209954751},{"$f":"[3]Capex_FO_AC!X80","v":0.88028419182948503},{"$f":"[3]Capex_FO_AC!Y80","v":3.4218617300613494},{"$f":"[3]Capex_FO_AC!Z80","v":0},{"$f":"[3]Capex_FO_AC!AA80","v":0},{"$f":"[3]Capex_FO_AC!AB80","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F80,'Capex_FO input'!Z$42:Z$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F80,'Capex_FO input'!AA$42:AA$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F80,'Capex_FO input'!AB$42:AB$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F80,'Capex_FO input'!AC$42:AC$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F80,'Capex_FO input'!AD$42:AD$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F80,'Capex_FO input'!AE$42:AE$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F80,'Capex_FO input'!AF$42:AF$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F80,'Capex_FO input'!AG$42:AG$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F80,'Capex_FO input'!AH$42:AH$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F80,'Capex_FO input'!AI$42:AI$722)","v":0}]
[null,null,null,null,null,"Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W81","v":0},{"$f":"[3]Capex_FO_AC!X81","v":0},{"$f":"[3]Capex_FO_AC!Y81","v":0},{"$f":"[3]Capex_FO_AC!Z81","v":0},{"$f":"[3]Capex_FO_AC!AA81","v":0},{"$f":"[3]Capex_FO_AC!AB81","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F81,'Capex_FO input'!Z$42:Z$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F81,'Capex_FO input'!AA$42:AA$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F81,'Capex_FO input'!AB$42:AB$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F81,'Capex_FO input'!AC$42:AC$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F81,'Capex_FO input'!AD$42:AD$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F81,'Capex_FO input'!AE$42:AE$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F81,'Capex_FO input'!AF$42:AF$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F81,'Capex_FO input'!AG$42:AG$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F81,'Capex_FO input'!AH$42:AH$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F81,'Capex_FO input'!AI$42:AI$722)","v":0}]
[null,null,null,null,null,"Domestic and stock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W82","v":0},{"$f":"[3]Capex_FO_AC!X82","v":0},{"$f":"[3]Capex_FO_AC!Y82","v":0},{"$f":"[3]Capex_FO_AC!Z82","v":0},{"$f":"[3]Capex_FO_AC!AA82","v":0},{"$f":"[3]Capex_FO_AC!AB82","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F82,'Capex_FO input'!Z$42:Z$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F82,'Capex_FO input'!AA$42:AA$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F82,'Capex_FO input'!AB$42:AB$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F82,'Capex_FO input'!AC$42:AC$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F82,'Capex_FO input'!AD$42:AD$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F82,'Capex_FO input'!AE$42:AE$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F82,'Capex_FO input'!AF$42:AF$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F82,'Capex_FO input'!AG$42:AG$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F82,'Capex_FO input'!AH$42:AH$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F82,'Capex_FO input'!AI$42:AI$722)","v":0}]
[null,null,null,null,null,"Surface water diversions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W83","v":0},{"$f":"[3]Capex_FO_AC!X83","v":0},{"$f":"[3]Capex_FO_AC!Y83","v":0},{"$f":"[3]Capex_FO_AC!Z83","v":0},{"$f":"[3]Capex_FO_AC!AA83","v":0},{"$f":"[3]Capex_FO_AC!AB83","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F83,'Capex_FO input'!Z$42:Z$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F83,'Capex_FO input'!AA$42:AA$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F83,'Capex_FO input'!AB$42:AB$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F83,'Capex_FO input'!AC$42:AC$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F83,'Capex_FO input'!AD$42:AD$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F83,'Capex_FO input'!AE$42:AE$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F83,'Capex_FO input'!AF$42:AF$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F83,'Capex_FO input'!AG$42:AG$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F83,'Capex_FO input'!AH$42:AH$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F83,'Capex_FO input'!AI$42:AI$722)","v":0}]
[null,null,null,null,null,"Groundwater diversions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W84","v":0},{"$f":"[3]Capex_FO_AC!X84","v":0},{"$f":"[3]Capex_FO_AC!Y84","v":0},{"$f":"[3]Capex_FO_AC!Z84","v":0},{"$f":"[3]Capex_FO_AC!AA84","v":0},{"$f":"[3]Capex_FO_AC!AB84","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F84,'Capex_FO input'!Z$42:Z$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F84,'Capex_FO input'!AA$42:AA$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F84,'Capex_FO input'!AB$42:AB$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F84,'Capex_FO input'!AC$42:AC$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F84,'Capex_FO input'!AD$42:AD$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F84,'Capex_FO input'!AE$42:AE$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F84,'Capex_FO input'!AF$42:AF$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F84,'Capex_FO input'!AG$42:AG$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F84,'Capex_FO input'!AH$42:AH$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F84,'Capex_FO input'!AI$42:AI$722)","v":0}]
[null,null,null,null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W85","v":0},{"$f":"[3]Capex_FO_AC!X85","v":0},{"$f":"[3]Capex_FO_AC!Y85","v":0},{"$f":"[3]Capex_FO_AC!Z85","v":0},{"$f":"[3]Capex_FO_AC!AA85","v":0},{"$f":"[3]Capex_FO_AC!AB85","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F85,'Capex_FO input'!Z$42:Z$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F85,'Capex_FO input'!AA$42:AA$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F85,'Capex_FO input'!AB$42:AB$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F85,'Capex_FO input'!AC$42:AC$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F85,'Capex_FO input'!AD$42:AD$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F85,'Capex_FO input'!AE$42:AE$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F85,'Capex_FO input'!AF$42:AF$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F85,'Capex_FO input'!AG$42:AG$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F85,'Capex_FO input'!AH$42:AH$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F85,'Capex_FO input'!AI$42:AI$722)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E79)","v":"Total Government contributions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W80:W85)","v":2.442644209954751},0.88028419182948503,3.4218617300613494,0,0,0,0,0,{"$f":"+SUM(AE80:AE85)","v":0},0,0,{"$f":"+SUM(AH80:AH85)","v":0},0,0,0,0]
[]
[null,null,null,null,"Customer contributions"]
[null,null,null,null,null,{"$f":"F80","v":"Irrigation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W89","v":0.29470035475113121},{"$f":"[3]Capex_FO_AC!X89","v":0.19211872380106573},{"$f":"[3]Capex_FO_AC!Y89","v":5.1434679754601227},{"$f":"[3]Capex_FO_AC!Z89","v":0.34156445969125215},{"$f":"[3]Capex_FO_AC!AA89","v":0.18665343200580292},{"$f":"[3]Capex_FO_AC!AB89","v":0.17161990950226247},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F89,'Capex_FO input'!AK$42:AK$722)","v":0.17161990950226247},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F89,'Capex_FO input'!AL$42:AL$722)","v":0.17161990950226247},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F89,'Capex_FO input'!AM$42:AM$722)","v":0.17161990950226247},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F89,'Capex_FO input'!AN$42:AN$722)","v":0.17161990950226247},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F89,'Capex_FO input'!AO$42:AO$722)","v":0.17161990950226247},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F89,'Capex_FO input'!AP$42:AP$722)","v":0.17161990950226247},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F89,'Capex_FO input'!AQ$42:AQ$722)","v":0.17161990950226247},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F89,'Capex_FO input'!AR$42:AR$722)","v":0.17161990950226247},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F89,'Capex_FO input'!AS$42:AS$722)","v":0.17161990950226247},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F89,'Capex_FO input'!AT$42:AT$722)","v":0.17161990950226247}]
[null,null,null,null,null,"Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W90","v":0},{"$f":"[3]Capex_FO_AC!X90","v":0},{"$f":"[3]Capex_FO_AC!Y90","v":0},{"$f":"[3]Capex_FO_AC!Z90","v":5.0144433962264158E-3},{"$f":"[3]Capex_FO_AC!AA90","v":0},{"$f":"[3]Capex_FO_AC!AB90","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F90,'Capex_FO input'!AK$42:AK$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F90,'Capex_FO input'!AL$42:AL$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F90,'Capex_FO input'!AM$42:AM$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F90,'Capex_FO input'!AN$42:AN$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F90,'Capex_FO input'!AO$42:AO$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F90,'Capex_FO input'!AP$42:AP$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F90,'Capex_FO input'!AQ$42:AQ$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F90,'Capex_FO input'!AR$42:AR$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F90,'Capex_FO input'!AS$42:AS$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F90,'Capex_FO input'!AT$42:AT$722)","v":0}]
[null,null,null,null,null,"Domestic and stock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W91","v":0},{"$f":"[3]Capex_FO_AC!X91","v":0},{"$f":"[3]Capex_FO_AC!Y91","v":9.2517791411042952E-2},{"$f":"[3]Capex_FO_AC!Z91","v":0.223147512864494},{"$f":"[3]Capex_FO_AC!AA91","v":0},{"$f":"[3]Capex_FO_AC!AB91","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F91,'Capex_FO input'!AK$42:AK$722)","v":3.75},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F91,'Capex_FO input'!AL$42:AL$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F91,'Capex_FO input'!AM$42:AM$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F91,'Capex_FO input'!AN$42:AN$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F91,'Capex_FO input'!AO$42:AO$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F91,'Capex_FO input'!AP$42:AP$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F91,'Capex_FO input'!AQ$42:AQ$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F91,'Capex_FO input'!AR$42:AR$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F91,'Capex_FO input'!AS$42:AS$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F91,'Capex_FO input'!AT$42:AT$722)","v":0}]
[null,null,null,null,null,"Surface water diversions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W92","v":0},{"$f":"[3]Capex_FO_AC!X92","v":0},{"$f":"[3]Capex_FO_AC!Y92","v":0},{"$f":"[3]Capex_FO_AC!Z92","v":0},{"$f":"[3]Capex_FO_AC!AA92","v":0},{"$f":"[3]Capex_FO_AC!AB92","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F92,'Capex_FO input'!AK$42:AK$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F92,'Capex_FO input'!AL$42:AL$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F92,'Capex_FO input'!AM$42:AM$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F92,'Capex_FO input'!AN$42:AN$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F92,'Capex_FO input'!AO$42:AO$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F92,'Capex_FO input'!AP$42:AP$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F92,'Capex_FO input'!AQ$42:AQ$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F92,'Capex_FO input'!AR$42:AR$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F92,'Capex_FO input'!AS$42:AS$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F92,'Capex_FO input'!AT$42:AT$722)","v":0}]
[null,null,null,null,null,"Groundwater diversions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W93","v":0},{"$f":"[3]Capex_FO_AC!X93","v":0},{"$f":"[3]Capex_FO_AC!Y93","v":9.1127852760736192E-2},{"$f":"[3]Capex_FO_AC!Z93","v":2.9602111492281306E-2},{"$f":"[3]Capex_FO_AC!AA93","v":0},{"$f":"[3]Capex_FO_AC!AB93","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F93,'Capex_FO input'!AK$42:AK$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F93,'Capex_FO input'!AL$42:AL$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F93,'Capex_FO input'!AM$42:AM$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F93,'Capex_FO input'!AN$42:AN$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F93,'Capex_FO input'!AO$42:AO$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F93,'Capex_FO input'!AP$42:AP$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F93,'Capex_FO input'!AQ$42:AQ$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F93,'Capex_FO input'!AR$42:AR$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F93,'Capex_FO input'!AS$42:AS$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F93,'Capex_FO input'!AT$42:AT$722)","v":0}]
[null,null,null,null,null,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W94","v":0},{"$f":"[3]Capex_FO_AC!X94","v":0},{"$f":"[3]Capex_FO_AC!Y94","v":0},{"$f":"[3]Capex_FO_AC!Z94","v":0},{"$f":"[3]Capex_FO_AC!AA94","v":0},{"$f":"[3]Capex_FO_AC!AB94","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F94,'Capex_FO input'!AK$42:AK$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F94,'Capex_FO input'!AL$42:AL$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F94,'Capex_FO input'!AM$42:AM$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F94,'Capex_FO input'!AN$42:AN$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F94,'Capex_FO input'!AO$42:AO$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F94,'Capex_FO input'!AP$42:AP$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F94,'Capex_FO input'!AQ$42:AQ$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F94,'Capex_FO input'!AR$42:AR$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F94,'Capex_FO input'!AS$42:AS$722)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$722,Capex_FO_AC!$F94,'Capex_FO input'!AT$42:AT$722)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E88)","v":"Total Customer contributions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W89:W94)","v":0.29470035475113121},0.19211872380106573,5.327113619631902,0.59932852744425391,0.18665343200580292,0.17161990950226247,3.9216199095022626,0.17161990950226247,{"$f":"+SUM(AE89:AE94)","v":0.17161990950226247},0.17161990950226247,0.17161990950226247,{"$f":"+SUM(AH89:AH94)","v":0.17161990950226247},0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247]
[]
[]
[]
[null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W99","v":0},{"$f":"[3]Capex_FO_AC!X99","v":0},{"$f":"[3]Capex_FO_AC!Y99","v":0},{"$f":"[3]Capex_FO_AC!Z99","v":0},{"$f":"[3]Capex_FO_AC!AA99","v":0},{"$f":"[3]Capex_FO_AC!AB99","v":0},{"$f":"[3]Capex_FO_AC!AC99","v":0},{"$f":"[3]Capex_FO_AC!AD99","v":0},{"$f":"[3]Capex_FO_AC!AE99","v":0},{"$f":"[3]Capex_FO_AC!AF99","v":0},{"$f":"[3]Capex_FO_AC!AG99","v":0},{"$f":"[3]Capex_FO_AC!AH99","v":0},{"$f":"[3]Capex_FO_AC!AI99","v":0},{"$f":"[3]Capex_FO_AC!AJ99","v":0},{"$f":"[3]Capex_FO_AC!AK99","v":0},{"$f":"[3]Capex_FO_AC!AL99","v":0}]
[]
[null,null,"Asset disposals"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W102","v":0.40867217486877849},{"$f":"[3]Capex_FO_AC!X102","v":4.6150655803907652},{"$f":"[3]Capex_FO_AC!Y102","v":0.49427834208588961},{"$f":"[3]Capex_FO_AC!Z102","v":9.8121212984562611E-2},{"$f":"[3]Capex_FO_AC!AA102","v":0.43703910111959277},{"$f":"[3]Capex_FO_AC!AB102","v":0.39144856000000011},{"$f":"[3]Capex_FO_AC!AC102","v":2.3902000000000005},{"$f":"[3]Capex_FO_AC!AD102","v":0.37382547999999993},{"$f":"[3]Capex_FO_AC!AE102","v":0.33178750000000001},{"$f":"[3]Capex_FO_AC!AF102","v":0.17860000000000001},{"$f":"[3]Capex_FO_AC!AG102","v":0.23346249999999999},{"$f":"[3]Capex_FO_AC!AH102","v":0.23346250000000004},{"$f":"[3]Capex_FO_AC!AI102","v":0.23346249999999996},{"$f":"[3]Capex_FO_AC!AJ102","v":0.23346249999999996},{"$f":"[3]Capex_FO_AC!AK102","v":0.23346250000000002},{"$f":"[3]Capex_FO_AC!AL102","v":0.23346249999999996}]
[null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Capex_FO_AC!W103","v":0.43952524829864265},{"$f":"[3]Capex_FO_AC!X103","v":3.7198460468206043},{"$f":"[3]Capex_FO_AC!Y103","v":0.21152729226993863},{"$f":"[3]Capex_FO_AC!Z103","v":0.21403349899656945},{"$f":"[3]Capex_FO_AC!AA103","v":0.1163235412722646},{"$f":"[3]Capex_FO_AC!AB103","v":0.44694857025000007},{"$f":"[3]Capex_FO_AC!AC103","v":1.1359639999999998},{"$f":"[3]Capex_FO_AC!AD103","v":0.25079200000000001},{"$f":"[3]Capex_FO_AC!AE103","v":0.21056},{"$f":"[3]Capex_FO_AC!AF103","v":0.12032000000000001},{"$f":"[3]Capex_FO_AC!AG103","v":0.16168000000000002},{"$f":"[3]Capex_FO_AC!AH103","v":0.16167999999999993},{"$f":"[3]Capex_FO_AC!AI103","v":0.16167999999999996},{"$f":"[3]Capex_FO_AC!AJ103","v":0.16167999999999993},{"$f":"[3]Capex_FO_AC!AK103","v":0.16167999999999996},{"$f":"[3]Capex_FO_AC!AL103","v":0.16167999999999999}]

{"sheet":"ExpSummary_FO","index":9,"n_rows":29,"n_cols":38,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Expenditure Summary"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2004-05"},{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12",{"$f":"+CONCATENATE(R6-1,\"-\",RIGHT(R6,2))","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","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,{"$f":"Opex_Breakdown!W18","v":19.736660512914021},{"$f":"Opex_Breakdown!X18","v":20.5569024789698},{"$f":"Opex_Breakdown!Y18","v":19.602795683374232},{"$f":"Opex_Breakdown!Z18","v":19.393772392152659},{"$f":"Opex_Breakdown!AA18","v":19.038741567251904},{"$f":"Opex_Breakdown!AB18","v":18.474276140000001},{"$f":"Opex_Breakdown!AC18","v":16.907314390000003},{"$f":"Opex_Breakdown!AD18","v":16.856204550000001},{"$f":"Opex_Breakdown!AE18","v":17.34184681},{"$f":"Opex_Breakdown!AF18","v":17.533856010000001},{"$f":"Opex_Breakdown!AG18","v":17.116546700000001},{"$f":"Opex_Breakdown!AH18","v":17.121577507765213},{"$f":"Opex_Breakdown!AI18","v":17.120408016173329},{"$f":"Opex_Breakdown!AJ18","v":17.119248159229812},{"$f":"Opex_Breakdown!AK18","v":17.110578920467951},{"$f":"Opex_Breakdown!AL18","v":17.109439663572118}]
[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,{"$f":"Opex_Breakdown!W34","v":4.0652220824796386},{"$f":"Opex_Breakdown!X34","v":4.1256985536500892},{"$f":"Opex_Breakdown!Y34","v":3.8966974039877305},{"$f":"Opex_Breakdown!Z34","v":3.7171453752915955},{"$f":"Opex_Breakdown!AA34","v":3.8063013190839694},{"$f":"Opex_Breakdown!AB34","v":3.6787127370000001},{"$f":"Opex_Breakdown!AC34","v":3.8142275500000005},{"$f":"Opex_Breakdown!AD34","v":3.9653485500000003},{"$f":"Opex_Breakdown!AE34","v":4.1164705499999998},{"$f":"Opex_Breakdown!AF34","v":4.2751115500000001},{"$f":"Opex_Breakdown!AG34","v":4.2751115500000001},{"$f":"Opex_Breakdown!AH34","v":4.2675915499999997},{"$f":"Opex_Breakdown!AI34","v":4.2675915499999997},{"$f":"Opex_Breakdown!AJ34","v":4.2675915499999997},{"$f":"Opex_Breakdown!AK34","v":4.2751115500000001},{"$f":"Opex_Breakdown!AL34","v":4.2751115500000001}]
[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,{"$f":"Opex_Breakdown!W37","v":23.801882595393661},{"$f":"Opex_Breakdown!X37","v":24.682601032619889},{"$f":"Opex_Breakdown!Y37","v":23.499493087361962},{"$f":"Opex_Breakdown!Z37","v":23.110917767444256},{"$f":"Opex_Breakdown!AA37","v":22.845042886335875},{"$f":"Opex_Breakdown!AB37","v":22.152988877000002},{"$f":"+Opex_FO!AC92","v":20.721541940000005},{"$f":"+Opex_FO!AD92","v":20.821553100000003},{"$f":"+Opex_FO!AE92","v":21.458317359999999},{"$f":"+Opex_FO!AF92","v":21.808967559999999},{"$f":"+Opex_FO!AG92","v":21.391658249999999},{"$f":"+Opex_FO!AH92","v":21.389169057765212},{"$f":"+Opex_FO!AI92","v":21.387999566173328},{"$f":"+Opex_FO!AJ92","v":21.386839709229811},{"$f":"+Opex_FO!AK92","v":21.385690470467949},{"$f":"+Opex_FO!AL92","v":21.384551213572117}]
[]
[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,{"$f":"Capex_FO_AC!W18","v":8.1965487169683282},{"$f":"Capex_FO_AC!X18","v":13.781067306061283},{"$f":"Capex_FO_AC!Y18","v":12.956773247392638},{"$f":"Capex_FO_AC!Z18","v":5.655977539515435},{"$f":"Capex_FO_AC!AA18","v":8.3384201615139943},{"$f":"Capex_FO_AC!AB18","v":5.5416657692307689},{"$f":"Capex_FO_AC!AC18","v":16.078241751999997},{"$f":"Capex_FO_AC!AD18","v":8.5096417280000001},{"$f":"Capex_FO_AC!AE18","v":8.059689495999999},{"$f":"Capex_FO_AC!AF18","v":9.295706096},{"$f":"Capex_FO_AC!AG18","v":8.4111316079999998},{"$f":"Capex_FO_AC!AH18","v":7.8811198552036208},{"$f":"Capex_FO_AC!AI18","v":14.742656018099549},{"$f":"Capex_FO_AC!AJ18","v":20.802656018099551},{"$f":"Capex_FO_AC!AK18","v":9.3526560180995499},{"$f":"Capex_FO_AC!AL18","v":8.2416560180995493}]
[null,null,null,null,null,null,"Total Government Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W21","v":2.442644209954751},{"$f":"Capex_FO_AC!X21","v":0.88028419182948503},{"$f":"Capex_FO_AC!Y21","v":3.4218617300613494},{"$f":"Capex_FO_AC!Z21","v":0},{"$f":"Capex_FO_AC!AA21","v":0},{"$f":"Capex_FO_AC!AB21","v":0},{"$f":"Capex_FO_AC!AC21","v":0},{"$f":"Capex_FO_AC!AD21","v":0},{"$f":"Capex_FO_AC!AE21","v":0},{"$f":"Capex_FO_AC!AF21","v":0},{"$f":"Capex_FO_AC!AG21","v":0},{"$f":"Capex_FO_AC!AH21","v":0},{"$f":"Capex_FO_AC!AI21","v":0},{"$f":"Capex_FO_AC!AJ21","v":0},{"$f":"Capex_FO_AC!AK21","v":0},{"$f":"Capex_FO_AC!AL21","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,{"$f":"Capex_FO_AC!W22","v":0.29470035475113121},{"$f":"Capex_FO_AC!X22","v":0.19211872380106573},{"$f":"Capex_FO_AC!Y22","v":5.327113619631902},{"$f":"Capex_FO_AC!Z22","v":0.59932852744425391},{"$f":"Capex_FO_AC!AA22","v":0.18665343200580292},{"$f":"Capex_FO_AC!AB22","v":0.17161990950226247},{"$f":"Capex_FO_AC!AC22","v":3.9216199095022626},{"$f":"Capex_FO_AC!AD22","v":0.17161990950226247},{"$f":"Capex_FO_AC!AE22","v":0.17161990950226247},{"$f":"Capex_FO_AC!AF22","v":0.17161990950226247},{"$f":"Capex_FO_AC!AG22","v":0.17161990950226247},{"$f":"Capex_FO_AC!AH22","v":0.17161990950226247},{"$f":"Capex_FO_AC!AI22","v":0.17161990950226247},{"$f":"Capex_FO_AC!AJ22","v":0.17161990950226247},{"$f":"Capex_FO_AC!AK22","v":0.17161990950226247},{"$f":"Capex_FO_AC!AL22","v":0.17161990950226247}]
[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,{"$f":"W18-SUM(W19:W20)","v":5.4592041522624459},12.708664390430732,4.2077978976993862,5.0566490120711816,8.151766729508191,{"$f":"AB18-SUM(AB19:AB20)","v":5.3700458597285063},12.156621842497735,8.3380218184977384,7.8880695864977364,9.1240861864977383,8.2395116984977381,7.7094999457013582,14.571036108597287,20.631036108597289,9.1810361085972882,8.0700361085972876]
[]
[null,null,null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W24","v":0},{"$f":"Capex_FO_AC!X24","v":0},{"$f":"Capex_FO_AC!Y24","v":0},{"$f":"Capex_FO_AC!Z24","v":0},{"$f":"Capex_FO_AC!AA24","v":0},{"$f":"Capex_FO_AC!AB24","v":0},{"$f":"Capex_FO_AC!AC24","v":0},{"$f":"Capex_FO_AC!AD24","v":0},{"$f":"Capex_FO_AC!AE24","v":0},{"$f":"Capex_FO_AC!AF24","v":0},{"$f":"Capex_FO_AC!AG24","v":0},{"$f":"Capex_FO_AC!AH24","v":0},{"$f":"Capex_FO_AC!AI24","v":0},{"$f":"Capex_FO_AC!AJ24","v":0},{"$f":"Capex_FO_AC!AK24","v":0},{"$f":"Capex_FO_AC!AL24","v":0}]
[null,null,null,null,null,null,"Proceeds from Disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W25","v":0.40867217486877849},{"$f":"Capex_FO_AC!X25","v":4.6150655803907652},{"$f":"Capex_FO_AC!Y25","v":0.49427834208588961},{"$f":"Capex_FO_AC!Z25","v":9.8121212984562611E-2},{"$f":"Capex_FO_AC!AA25","v":0.43703910111959277},{"$f":"Capex_FO_AC!AB25","v":0.39144856000000011},{"$f":"Capex_FO_AC!AC25","v":2.3902000000000005},{"$f":"Capex_FO_AC!AD25","v":0.37382547999999993},{"$f":"Capex_FO_AC!AE25","v":0.33178750000000001},{"$f":"Capex_FO_AC!AF25","v":0.17860000000000001},{"$f":"Capex_FO_AC!AG25","v":0.23346249999999999},{"$f":"Capex_FO_AC!AH25","v":0.23346250000000004},{"$f":"Capex_FO_AC!AI25","v":0.23346249999999996},{"$f":"Capex_FO_AC!AJ25","v":0.23346249999999996},{"$f":"Capex_FO_AC!AK25","v":0.23346250000000002},{"$f":"Capex_FO_AC!AL25","v":0.23346249999999996}]
[]
[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,{"$f":"+RollForward_FO!AC15","v":3.1245626655317298},{"$f":"+RollForward_FO!AD15","v":3.0167540087796461},{"$f":"+RollForward_FO!AE15","v":2.8942576869035133},{"$f":"+RollForward_FO!AF15","v":2.810262646696569},{"$f":"+RollForward_FO!AG15","v":2.6857807275043521},{"$f":"+RollForward_FO!AH15","v":2.8246954762870264},{"$f":"+RollForward_FO!AI15","v":3.148483670731471},{"$f":"+RollForward_FO!AJ15","v":3.092268670731471},{"$f":"+RollForward_FO!AK15","v":2.9091161707314694},{"$f":"+RollForward_FO!AL15","v":2.7120238096203595}]
[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,{"$f":"+'Capex_FO input'!D32","v":0.20274720398330814},{"$f":"+'Capex_FO input'!E32","v":0.57346410954992466},{"$f":"+'Capex_FO input'!F32","v":0.88576023396098524},{"$f":"+'Capex_FO input'!G32","v":1.1450562673942688},{"$f":"+'Capex_FO input'!H32","v":1.3960356786942183},{"$f":"+'Capex_FO input'!I32","v":1.4701309296034188},{"$f":"+'Capex_FO input'!J32","v":1.4357425598336853},{"$f":"+'Capex_FO input'!K32","v":1.9811283930646555},{"$f":"+'Capex_FO input'!L32","v":2.5955211228289596},{"$f":"+'Capex_FO input'!M32","v":3.0231655302821512}]
[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,{"$f":"SUM(AC27:AC28)","v":3.3273098695150378},{"$f":"SUM(AD27:AD28)","v":3.5902181183295707},3.7800179208644984,3.9553189140908378,4.0818164061985707,4.2948264058904453,4.5842262305651564,5.0733970637961265,5.5046372935604291,5.7351893399025107]

{"sheet":"RollForward_FO","index":10,"n_rows":85,"n_cols":39,"rows_kept":85,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Rolled forward regulatory asset base (RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"$m, 01/01/23",null,null,null,"Declining Balance",null,null,null,"2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12",{"$f":"+CONCATENATE(R6-1,\"-\",RIGHT(R6,2))","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","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,{"$f":"+W24","v":94.81770344429907},96.716142954034581,102.30303024976868,103.29911534463183,105.42616199663854,110.23538408816746,112.15847836175364,118.59759033473632,122.97156855490449,126.74783272053773,131.73799999294462,135.66223278524379,138.84344382505469,148.59679120308684,163.920967747888,167.36390406292486]
[null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W30","v":96.716142954034581},102.30303024976868,103.29911534463183,105.42616199663854,110.23538408816746,112.15847836175364,118.59759033473632,122.97156855490449,126.74783272053773,131.73799999294462,135.66223278524379,138.84344382505469,148.59679120308684,163.920967747888,167.36390406292486,169.46528833161963]
[]
[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,{"$f":"+Determination_Lookup!M11","v":1.8531196173077944},{"$f":"+Determination_Lookup!N11","v":2.2666503587628779},{"$f":"+Determination_Lookup!O11","v":2.0806364065931064},{"$f":"+Determination_Lookup!P11","v":1.9237597259354808},{"$f":"+Determination_Lookup!Q11","v":1.7915332472197798},{"$f":"+Determination_Lookup!R11","v":1.6954775380673011},{"$f":"IF(AC37=\"\",AC82,AC37)","v":3.1245626655317298},3.0167540087796461,2.8942576869035133,2.810262646696569,2.6857807275043521,2.8246954762870264,3.148483670731471,3.092268670731471,2.9091161707314694,2.7120238096203595]
[null,null,null,null,"Regulatory depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M12","v":1.2989728503503501},{"$f":"+Determination_Lookup!N12","v":0.2400611555429864},{"$f":"+Determination_Lookup!O12","v":0.63679805415723989},{"$f":"+Determination_Lookup!P12","v":0.90772142114441934},{"$f":"+Determination_Lookup!Q12","v":1.1139722896398945},{"$f":"+Determination_Lookup!R12","v":1.3600254880750384},{"$f":"IF(AC34=\"\",ExpSummary_FO!AC28,AC34)","v":0.20274720398330814},{"$f":"IF(AD34=\"\",ExpSummary_FO!AD28,AD34)","v":0.57346410954992466},{"$f":"IF(AE34=\"\",ExpSummary_FO!AE28,AE34)","v":0.88576023396098524},{"$f":"IF(AF34=\"\",ExpSummary_FO!AF28,AF34)","v":1.1450562673942688},{"$f":"IF(AG34=\"\",ExpSummary_FO!AG28,AG34)","v":1.3960356786942183},{"$f":"IF(AH34=\"\",ExpSummary_FO!AH28,AH34)","v":1.4701309296034188},{"$f":"IF(AI34=\"\",ExpSummary_FO!AI28,AI34)","v":1.4357425598336853},{"$f":"IF(AJ34=\"\",ExpSummary_FO!AJ28,AJ34)","v":1.9811283930646555},{"$f":"IF(AK34=\"\",ExpSummary_FO!AK28,AK34)","v":2.5955211228289596},{"$f":"IF(AL34=\"\",ExpSummary_FO!AL28,AL34)","v":3.0231655302821512}]
[null,null,null,null,"Regulatory depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W15:W16)","v":3.1520924676581448},{"$f":"SUM(X15:X16)","v":2.5067115143058643},2.7174344607503462,2.8314811470799004,2.9055055368596743,3.0555030261423397,3.3273098695150378,3.5902181183295707,3.7800179208644984,3.9553189140908378,4.0818164061985707,4.2948264058904453,4.5842262305651564,5.0733970637961265,5.5046372935604291,5.7351893399025107]
[]
[]
[]
[]
[null,null,"Rolled forward asset base"]
[]
[null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M8","v":94.81770344429907},{"$f":"+W30","v":96.716142954034581},102.30303024976868,103.29911534463183,105.42616199663854,110.23538408816746,112.15847836175364,118.59759033473632,{"$f":"+AD30","v":122.97156855490449},{"$f":"+AE30","v":126.74783272053773},{"$f":"+AF30","v":131.73799999294462},{"$f":"+AG30","v":135.66223278524379},{"$f":"+AH30","v":138.84344382505469},{"$f":"+AI30","v":148.59679120308684},{"$f":"+AJ30","v":163.920967747888},{"$f":"+AK30","v":167.36390406292486}]
[null,null,null,"plus Gross capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W18","v":8.1965487169683282},{"$f":"ExpSummary_FO!X18","v":13.781067306061283},{"$f":"ExpSummary_FO!Y18","v":12.956773247392638},{"$f":"ExpSummary_FO!Z18","v":5.655977539515435},{"$f":"ExpSummary_FO!AA18","v":8.3384201615139943},{"$f":"ExpSummary_FO!AB18","v":5.5416657692307689},{"$f":"ExpSummary_FO!AC18","v":16.078241751999997},{"$f":"ExpSummary_FO!AD18","v":8.5096417280000001},{"$f":"ExpSummary_FO!AE18","v":8.059689495999999},{"$f":"ExpSummary_FO!AF18","v":9.295706096},{"$f":"ExpSummary_FO!AG18","v":8.4111316079999998},{"$f":"ExpSummary_FO!AH18","v":7.8811198552036208},{"$f":"ExpSummary_FO!AI18","v":14.742656018099549},{"$f":"ExpSummary_FO!AJ18","v":20.802656018099551},{"$f":"ExpSummary_FO!AK18","v":9.3526560180995499},{"$f":"ExpSummary_FO!AL18","v":8.2416560180995493}]
[null,null,null,"less Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W19","v":2.442644209954751},{"$f":"ExpSummary_FO!X19","v":0.88028419182948503},{"$f":"ExpSummary_FO!Y19","v":3.4218617300613494},{"$f":"ExpSummary_FO!Z19","v":0},{"$f":"ExpSummary_FO!AA19","v":0},{"$f":"ExpSummary_FO!AB19","v":0},{"$f":"ExpSummary_FO!AC19","v":0},{"$f":"ExpSummary_FO!AD19","v":0},{"$f":"ExpSummary_FO!AE19","v":0},{"$f":"ExpSummary_FO!AF19","v":0},{"$f":"ExpSummary_FO!AG19","v":0},{"$f":"ExpSummary_FO!AH19","v":0},{"$f":"ExpSummary_FO!AI19","v":0},{"$f":"ExpSummary_FO!AJ19","v":0},{"$f":"ExpSummary_FO!AK19","v":0},{"$f":"ExpSummary_FO!AL19","v":0}]
[null,null,null,"less Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W20","v":0.29470035475113121},{"$f":"ExpSummary_FO!X20","v":0.19211872380106573},{"$f":"ExpSummary_FO!Y20","v":5.327113619631902},{"$f":"ExpSummary_FO!Z20","v":0.59932852744425391},{"$f":"ExpSummary_FO!AA20","v":0.18665343200580292},{"$f":"ExpSummary_FO!AB20","v":0.17161990950226247},{"$f":"ExpSummary_FO!AC20","v":3.9216199095022626},{"$f":"ExpSummary_FO!AD20","v":0.17161990950226247},{"$f":"ExpSummary_FO!AE20","v":0.17161990950226247},{"$f":"ExpSummary_FO!AF20","v":0.17161990950226247},{"$f":"ExpSummary_FO!AG20","v":0.17161990950226247},{"$f":"ExpSummary_FO!AH20","v":0.17161990950226247},{"$f":"ExpSummary_FO!AI20","v":0.17161990950226247},{"$f":"ExpSummary_FO!AJ20","v":0.17161990950226247},{"$f":"ExpSummary_FO!AK20","v":0.17161990950226247},{"$f":"ExpSummary_FO!AL20","v":0.17161990950226247}]
[null,null,null,"less Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W24","v":0.40867217486877849},{"$f":"ExpSummary_FO!X24","v":4.6150655803907652},{"$f":"ExpSummary_FO!Y24","v":0.49427834208588961},{"$f":"ExpSummary_FO!Z24","v":9.8121212984562611E-2},{"$f":"ExpSummary_FO!AA24","v":0.43703910111959277},{"$f":"ExpSummary_FO!AB24","v":0.39144856000000011},{"$f":"ExpSummary_FO!AC24","v":2.3902000000000005},{"$f":"ExpSummary_FO!AD24","v":0.37382547999999993},{"$f":"ExpSummary_FO!AE24","v":0.33178750000000001},{"$f":"ExpSummary_FO!AF24","v":0.17860000000000001},{"$f":"ExpSummary_FO!AG24","v":0.23346249999999999},{"$f":"ExpSummary_FO!AH24","v":0.23346250000000004},{"$f":"ExpSummary_FO!AI24","v":0.23346249999999996},{"$f":"ExpSummary_FO!AJ24","v":0.23346249999999996},{"$f":"ExpSummary_FO!AK24","v":0.23346250000000002},{"$f":"ExpSummary_FO!AL24","v":0.23346249999999996}]
[null,null,null,"less Regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W17","v":3.1520924676581448},2.5067115143058643,2.7174344607503462,2.8314811470799004,2.9055055368596743,3.0555030261423397,3.3273098695150378,3.5902181183295707,3.7800179208644984,3.9553189140908378,4.0818164061985707,4.2948264058904453,4.5842262305651564,5.0733970637961265,5.5046372935604291,5.7351893399025107]
[null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W24:W25)-SUM(W26:W29)","v":96.716142954034581},{"$f":"+SUM(X24:X25)-SUM(X26:X29)","v":102.30303024976868},103.29911534463183,105.42616199663854,110.23538408816746,112.15847836175364,118.59759033473632,122.97156855490449,126.74783272053773,131.73799999294462,135.66223278524379,{"$f":"+SUM(AH24:AH25)-SUM(AH26:AH29)","v":138.84344382505469},148.59679120308684,163.920967747888,167.36390406292486,169.46528833161963]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business to provide separate depreciation reconciliation workbook if (new assets) override is used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (New assets):"]
[]
[]
[null,null,"Depreciation of asset base as at 1/7/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (Existing assets):",{"$f":"[3]RollForward_FO!AC37","v":3.1245626655317298},{"$f":"[3]RollForward_FO!AD37","v":3.0167540087796461},{"$f":"[3]RollForward_FO!AE37","v":2.8942576869035133},{"$f":"[3]RollForward_FO!AF37","v":2.810262646696569},{"$f":"[3]RollForward_FO!AG37","v":2.6857807275043521},{"$f":"[3]RollForward_FO!AH37","v":2.8246954762870264},{"$f":"[3]RollForward_FO!AI37","v":3.148483670731471},{"$f":"[3]RollForward_FO!AJ37","v":3.092268670731471},{"$f":"[3]RollForward_FO!AK37","v":2.9091161707314694},{"$f":"[3]RollForward_FO!AL37","v":2.7120238096203595}]
[]
[]
[null,null,null,"Asset class",null,"Remaining Life","Book Value","% of total","Average Asset life"]
[null,null,1,{"$f":"[3]RollForward_FO!D41","v":"Irrigation/Drainage - Short"},{"$f":"[3]RollForward_FO!E41","v":0},{"$f":"[3]RollForward_FO!F41","v":4.66},{"$f":"[3]RollForward_FO!G41","v":5.1239707951856266},{"$f":"+IF(ISERROR(G41/$G$82),\"\",G41/$G$82)","v":5.297947828234683E-2},{"$f":"G41/$G$82*F41","v":0.24688436879573625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F41<=0,0,($AB$30*H41)/MAX(F41,1))","v":1.2751282550531318},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AC41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AC41)))","v":1.2751282550531318},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AD41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AD41)))","v":1.2751282550531318},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AE41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AE41)))","v":1.2751282550531318},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AF41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AF41)))","v":0.84158464833506663},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AG41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AG41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AH41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AH41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AI41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AI41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AJ41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AJ41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AK41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AK41)))","v":0}]
[null,null,2,{"$f":"[3]RollForward_FO!D42","v":"Irrigation/Drainage - Medium"},{"$f":"[3]RollForward_FO!E42","v":0},{"$f":"[3]RollForward_FO!F42","v":20.62},{"$f":"[3]RollForward_FO!G42","v":32.622076747840879},0.33729712281169943,6.9550666723772423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8346620780968841,{"$f":"IF($F42<=0,0,IF(SUM($AC42:AC42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AC42)))","v":1.8346620780968841},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AD42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AD42)))","v":1.8346620780968841},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AE42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AE42)))","v":1.8346620780968841},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AF42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AF42)))","v":1.8346620780968841},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AG42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AG42)))","v":1.8346620780968841},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AH42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AH42)))","v":1.8346620780968841},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AI42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AI42)))","v":1.8346620780968841},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AJ42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AJ42)))","v":1.8346620780968841},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AK42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AK42)))","v":1.8346620780968841}]
[null,null,3,{"$f":"[3]RollForward_FO!D43","v":"Irrigation/Drainage - Long"},{"$f":"[3]RollForward_FO!E43","v":0},{"$f":"[3]RollForward_FO!F43","v":37.07},{"$f":"[3]RollForward_FO!G43","v":58.970095411008074},0.60972339890595373,22.602446397443703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8447706674628621,{"$f":"IF($F43<=0,0,IF(SUM($AC43:AC43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AC43)))","v":1.8447706674628621},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AD43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AD43)))","v":1.8447706674628621},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AE43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AE43)))","v":1.8447706674628621},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AF43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AF43)))","v":1.8447706674628621},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AG43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AG43)))","v":1.8447706674628621},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AH43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AH43)))","v":1.8447706674628621},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AI43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AI43)))","v":1.8447706674628621},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AJ43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AJ43)))","v":1.8447706674628621},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AK43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AK43)))","v":1.8447706674628621}]
[null,null,4,{"$f":"[3]RollForward_FO!D44","v":0},{"$f":"[3]RollForward_FO!E44","v":0},{"$f":"[3]RollForward_FO!F44","v":0},{"$f":"[3]RollForward_FO!G44","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC44:AK44)))","v":0}]
[null,null,5,{"$f":"[3]RollForward_FO!D45","v":0},{"$f":"[3]RollForward_FO!E45","v":0},{"$f":"[3]RollForward_FO!F45","v":0},{"$f":"[3]RollForward_FO!G45","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F45<=0,0,IF(SUM($AC45:AC45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AC45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AD45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AD45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AE45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AE45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AF45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AF45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AG45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AG45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AH45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AH45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AI45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AI45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AJ45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AJ45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AK45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AK45)))","v":0}]
[null,null,6,{"$f":"[3]RollForward_FO!D46","v":0},{"$f":"[3]RollForward_FO!E46","v":0},{"$f":"[3]RollForward_FO!F46","v":0},{"$f":"[3]RollForward_FO!G46","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F46<=0,0,IF(SUM($AC46:AC46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AC46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AD46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AD46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AE46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AE46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AF46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AF46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AG46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AG46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AH46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AH46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AI46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AI46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AJ46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AJ46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AK46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AK46)))","v":0}]
[null,null,7,{"$f":"[3]RollForward_FO!D47","v":0},{"$f":"[3]RollForward_FO!E47","v":0},{"$f":"[3]RollForward_FO!F47","v":0},{"$f":"[3]RollForward_FO!G47","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC47:AK47)))","v":0}]
[null,null,8,{"$f":"[3]RollForward_FO!D48","v":0},{"$f":"[3]RollForward_FO!E48","v":0},{"$f":"[3]RollForward_FO!F48","v":0},{"$f":"[3]RollForward_FO!G48","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC48:AK48)))","v":0}]
[null,null,9,{"$f":"[3]RollForward_FO!D49","v":0},{"$f":"[3]RollForward_FO!E49","v":0},{"$f":"[3]RollForward_FO!F49","v":0},{"$f":"[3]RollForward_FO!G49","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC49:AK49)))","v":0}]
[null,null,10,{"$f":"[3]RollForward_FO!D50","v":0},{"$f":"[3]RollForward_FO!E50","v":0},{"$f":"[3]RollForward_FO!F50","v":0},{"$f":"[3]RollForward_FO!G50","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC50:AK50)))","v":0}]
[null,null,11,{"$f":"[3]RollForward_FO!D51","v":0},{"$f":"[3]RollForward_FO!E51","v":0},{"$f":"[3]RollForward_FO!F51","v":0},{"$f":"[3]RollForward_FO!G51","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC51:AK51)))","v":0}]
[null,null,12,{"$f":"[3]RollForward_FO!D52","v":0},{"$f":"[3]RollForward_FO!E52","v":0},{"$f":"[3]RollForward_FO!F52","v":0},{"$f":"[3]RollForward_FO!G52","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC52:AK52)))","v":0}]
[null,null,13,{"$f":"[3]RollForward_FO!D53","v":0},{"$f":"[3]RollForward_FO!E53","v":0},{"$f":"[3]RollForward_FO!F53","v":0},{"$f":"[3]RollForward_FO!G53","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC53:AK53)))","v":0}]
[null,null,14,{"$f":"[3]RollForward_FO!D54","v":0},{"$f":"[3]RollForward_FO!E54","v":0},{"$f":"[3]RollForward_FO!F54","v":0},{"$f":"[3]RollForward_FO!G54","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC54:AK54)))","v":0}]
[null,null,15,{"$f":"[3]RollForward_FO!D55","v":0},{"$f":"[3]RollForward_FO!E55","v":0},{"$f":"[3]RollForward_FO!F55","v":0},{"$f":"[3]RollForward_FO!G55","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC55:AK55)))","v":0}]
[null,null,16,{"$f":"[3]RollForward_FO!D56","v":0},{"$f":"[3]RollForward_FO!E56","v":0},{"$f":"[3]RollForward_FO!F56","v":0},{"$f":"[3]RollForward_FO!G56","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC56:AK56)))","v":0}]
[null,null,17,{"$f":"[3]RollForward_FO!D57","v":0},{"$f":"[3]RollForward_FO!E57","v":0},{"$f":"[3]RollForward_FO!F57","v":0},{"$f":"[3]RollForward_FO!G57","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC57:AK57)))","v":0}]
[null,null,18,{"$f":"[3]RollForward_FO!D58","v":0},{"$f":"[3]RollForward_FO!E58","v":0},{"$f":"[3]RollForward_FO!F58","v":0},{"$f":"[3]RollForward_FO!G58","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC58:AK58)))","v":0}]
[null,null,19,{"$f":"[3]RollForward_FO!D59","v":0},{"$f":"[3]RollForward_FO!E59","v":0},{"$f":"[3]RollForward_FO!F59","v":0},{"$f":"[3]RollForward_FO!G59","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC59:AK59)))","v":0}]
[null,null,20,{"$f":"[3]RollForward_FO!D60","v":0},{"$f":"[3]RollForward_FO!E60","v":0},{"$f":"[3]RollForward_FO!F60","v":0},{"$f":"[3]RollForward_FO!G60","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC60:AK60)))","v":0}]
[null,null,21,{"$f":"[3]RollForward_FO!D61","v":0},{"$f":"[3]RollForward_FO!E61","v":0},{"$f":"[3]RollForward_FO!F61","v":0},{"$f":"[3]RollForward_FO!G61","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC61:AK61)))","v":0}]
[null,null,22,{"$f":"[3]RollForward_FO!D62","v":0},{"$f":"[3]RollForward_FO!E62","v":0},{"$f":"[3]RollForward_FO!F62","v":0},{"$f":"[3]RollForward_FO!G62","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC62:AK62)))","v":0}]
[null,null,23,{"$f":"[3]RollForward_FO!D63","v":0},{"$f":"[3]RollForward_FO!E63","v":0},{"$f":"[3]RollForward_FO!F63","v":0},{"$f":"[3]RollForward_FO!G63","v":0},0,{"$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($AC63:AK63)))","v":0}]
[null,null,24,{"$f":"[3]RollForward_FO!D64","v":0},{"$f":"[3]RollForward_FO!E64","v":0},{"$f":"[3]RollForward_FO!F64","v":0},{"$f":"[3]RollForward_FO!G64","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC64:AK64)))","v":0}]
[null,null,25,{"$f":"[3]RollForward_FO!D65","v":0},{"$f":"[3]RollForward_FO!E65","v":0},{"$f":"[3]RollForward_FO!F65","v":0},{"$f":"[3]RollForward_FO!G65","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC65:AK65)))","v":0}]
[null,null,26,{"$f":"[3]RollForward_FO!D66","v":0},{"$f":"[3]RollForward_FO!E66","v":0},{"$f":"[3]RollForward_FO!F66","v":0},{"$f":"[3]RollForward_FO!G66","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC66:AK66)))","v":0}]
[null,null,27,{"$f":"[3]RollForward_FO!D67","v":0},{"$f":"[3]RollForward_FO!E67","v":0},{"$f":"[3]RollForward_FO!F67","v":0},{"$f":"[3]RollForward_FO!G67","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC67:AK67)))","v":0}]
[null,null,28,{"$f":"[3]RollForward_FO!D68","v":0},{"$f":"[3]RollForward_FO!E68","v":0},{"$f":"[3]RollForward_FO!F68","v":0},{"$f":"[3]RollForward_FO!G68","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC68:AK68)))","v":0}]
[null,null,29,{"$f":"[3]RollForward_FO!D69","v":0},{"$f":"[3]RollForward_FO!E69","v":0},{"$f":"[3]RollForward_FO!F69","v":0},{"$f":"[3]RollForward_FO!G69","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC69:AK69)))","v":0}]
[null,null,30,{"$f":"[3]RollForward_FO!D70","v":0},{"$f":"[3]RollForward_FO!E70","v":0},{"$f":"[3]RollForward_FO!F70","v":0},{"$f":"[3]RollForward_FO!G70","v":0},{"$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($AC70:AK70)))","v":0}]
[null,null,31,{"$f":"[3]RollForward_FO!D71","v":0},{"$f":"[3]RollForward_FO!E71","v":0},{"$f":"[3]RollForward_FO!F71","v":0},{"$f":"[3]RollForward_FO!G71","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC71:AK71)))","v":0}]
[null,null,32,{"$f":"[3]RollForward_FO!D72","v":0},{"$f":"[3]RollForward_FO!E72","v":0},{"$f":"[3]RollForward_FO!F72","v":0},{"$f":"[3]RollForward_FO!G72","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC72:AK72)))","v":0}]
[null,null,33,{"$f":"[3]RollForward_FO!D73","v":0},{"$f":"[3]RollForward_FO!E73","v":0},{"$f":"[3]RollForward_FO!F73","v":0},{"$f":"[3]RollForward_FO!G73","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC73:AK73)))","v":0}]
[null,null,34,{"$f":"[3]RollForward_FO!D74","v":0},{"$f":"[3]RollForward_FO!E74","v":0},{"$f":"[3]RollForward_FO!F74","v":0},{"$f":"[3]RollForward_FO!G74","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC74:AK74)))","v":0}]
[null,null,35,{"$f":"[3]RollForward_FO!D75","v":0},{"$f":"[3]RollForward_FO!E75","v":0},{"$f":"[3]RollForward_FO!F75","v":0},{"$f":"[3]RollForward_FO!G75","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC75:AK75)))","v":0}]
[null,null,36,{"$f":"[3]RollForward_FO!D76","v":0},{"$f":"[3]RollForward_FO!E76","v":0},{"$f":"[3]RollForward_FO!F76","v":0},{"$f":"[3]RollForward_FO!G76","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC76:AK76)))","v":0}]
[null,null,37,{"$f":"[3]RollForward_FO!D77","v":0},{"$f":"[3]RollForward_FO!E77","v":0},{"$f":"[3]RollForward_FO!F77","v":0},{"$f":"[3]RollForward_FO!G77","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC77:AK77)))","v":0}]
[null,null,38,{"$f":"[3]RollForward_FO!D78","v":0},{"$f":"[3]RollForward_FO!E78","v":0},{"$f":"[3]RollForward_FO!F78","v":0},{"$f":"[3]RollForward_FO!G78","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC78:AK78)))","v":0}]
[null,null,39,{"$f":"[3]RollForward_FO!D79","v":0},{"$f":"[3]RollForward_FO!E79","v":0},{"$f":"[3]RollForward_FO!F79","v":0},{"$f":"[3]RollForward_FO!G79","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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($AC79:AK79)))","v":0}]
[null,null,40,{"$f":"[3]RollForward_FO!D80","v":0},{"$f":"[3]RollForward_FO!E80","v":0},{"$f":"[3]RollForward_FO!F80","v":0},{"$f":"[3]RollForward_FO!G80","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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":96.716142954034581},null,{"$f":"SUM(I41:I81)","v":29.804397438616682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulatory depreciation (Existing assets):",{"$f":"+SUM(AC41:AC81)","v":4.9545610006128777},4.9545610006128777,4.9545610006128777,4.9545610006128777,4.5210173938948133,3.6794327455597462,3.6794327455597462,3.6794327455597462,3.6794327455597462,3.6794327455597462]
[]
[null,null,null,null,null,"RAB Rolled forward",{"$f":"+W30","v":96.716142954034581}]
[null,null,null,null,null,"Difference",{"$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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"$m, 01/01/23",null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12",{"$f":"+CONCATENATE(R6-1,\"-\",RIGHT(R6,2))","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,"Adjustments Summary"]
[]
[null,null,null,null,{"$f":"+D26","v":"Additional expenses incurred to be carried forward"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$26:$D$72,$E12,X26:X72)","v":0},0,0,0,{"$f":"+SUMIF($D$26:$D$72,$E12,AB26:AB72)","v":0}]
[]
[null,null,null,null,{"$f":"+D29","v":"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$26:$D$72,$E14,AC26:AC72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AD26:AD72)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Total adjustments required"]
[]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":526,"n_cols":78,"rows_kept":526,"cut":false,"hidden":true,"merged":[[62,63,62,66],[62,67,62,77],[63,54,63,58],[467,8,467,37],[33,29,33,31],[61,44,61,58],[62,44,62,47],[62,48,62,58],[63,63,63,67],[63,68,63,72],[63,73,63,77],[61,63,61,77],[63,44,63,48],[63,49,63,53],[2,2,2,6],[33,34,33,36],[50,63,50,77],[51,44,51,48],[51,49,51,53],[51,54,51,58],[51,63,51,67],[51,68,51,72],[51,73,51,77],[50,44,50,58]]}
[80,null,"Revenue forecast (price caps)"]
[null,null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,"$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",{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"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,{"$f":"+W54","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH54","v":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$66:$E$65549,$E$68,W$66:W$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W12+W13","v":0},0,{"$f":"+Y12+Y13","v":0},{"$f":"+Z12+Z13","v":0},{"$f":"+AA12+AA13","v":0},{"$f":"+AB12+AB13","v":0},{"$f":"+AC12+AC13","v":0},0,0,0,0,{"$f":"+AH12+AH13","v":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,{"$f":"+W56","v":0},0,{"$f":"+Y56","v":0},{"$f":"+Z56","v":0},{"$f":"+AA56","v":0},{"$f":"+AB56","v":0},{"$f":"+AC56","v":0},0,0,0,0,{"$f":"+AH56","v":0},0,0,0,0]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W14-W15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH14-AH15","v":0},0,0,0,0]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M10","v":34.481331360200102},{"$f":"+Determination_Lookup!N10","v":29.012643134348},{"$f":"+Determination_Lookup!O10","v":28.73888103950021},{"$f":"+Determination_Lookup!P10","v":28.716890048392418},{"$f":"+Determination_Lookup!Q10","v":28.680467553418971},{"$f":"+Determination_Lookup!R10","v":28.667541956958029},{"$f":"+'Rev&RAV_FO'!AC23","v":26.99099168539529},{"$f":"+'Rev&RAV_FO'!AD23","v":27.262287293227335},{"$f":"+'Rev&RAV_FO'!AE23","v":28.060164515276995},{"$f":"+'Rev&RAV_FO'!AF23","v":28.56885775903212},{"$f":"+'Rev&RAV_FO'!AG23","v":28.294547112008456},{"$f":"+'Rev&RAV_FO'!AH23","v":28.511403932741729},{"$f":"+'Rev&RAV_FO'!AI23","v":28.861000158771308},{"$f":"+'Rev&RAV_FO'!AJ23","v":29.64791791432588},{"$f":"+'Rev&RAV_FO'!AK23","v":30.335690430860829},{"$f":"+'Rev&RAV_FO'!AL23","v":30.62276415437789}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12","v":0},{"$f":"+NotPres_FO!X12","v":0},{"$f":"+NotPres_FO!Y12","v":0},{"$f":"+NotPres_FO!Z12","v":0},{"$f":"+NotPres_FO!AA12","v":0},{"$f":"+NotPres_FO!AB12","v":0},{"$f":"+NotPres_FO!AC12","v":0},{"$f":"+NotPres_FO!AD12","v":0},{"$f":"+NotPres_FO!AE12","v":0},{"$f":"+NotPres_FO!AF12","v":0},{"$f":"+NotPres_FO!AG12","v":0},{"$f":"+NotPres_FO!AH12","v":0},{"$f":"+NotPres_FO!AI12","v":0},{"$f":"+NotPres_FO!AJ12","v":0},{"$f":"+NotPres_FO!AK12","v":0},{"$f":"+NotPres_FO!AL12","v":0}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W17+W20","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH17+AH20","v":0},0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,"Price control - Sixth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",{"$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":130.67553024376602},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AH18:AL18)*(1+RRR)^0.5","v":138.90384478913327}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"+AF30-AF31","v":-130.67553024376602},null,null,null,"Variance",{"$f":"+AK30-AK31","v":-138.90384478913327}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IF(AK30+AK31=0,\"\",IF(AK30<(AK31*0.9975),\"INSUFFICIENT\",IF(AK30>(AK31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT"}]
[]
[]
[null,null,"Revenue forecast"]
[]
[null,null,null,null,"Non-scheduled tariff revenue",null,null,null,"$m, 01/01/23"]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Irrigation & Drainage Contract Revenue"]
[null,null,null,null,null,"Domestic & Stock Contract Revenue"]
[null,null,null,null,null,"Diversions Contract Revenue"]
[null,null,null,null,null,"Recycled Water Contract Revenue"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F41)","v":"Total Contract revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W42:W45)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH42:AH45)","v":0},0,0,0,0]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services"]
[null,null,null,null,null,"Government contribution to operations"]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overall Average Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F48)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W49:W51)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH49:AH51)","v":0},0,0,0,0,null,null,null,null,null,null,{"$f":"AS64","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"AX64","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BC64","v":"SIXTH REG PERIOD"},null,null,null,null,null,null,null,null,{"$f":"BL64","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"BQ64","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BV64","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,{"$f":"AP65","v":"PQR"},null,null,{"$f":"AS65","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,{"$f":"BI65","v":"PQR"},null,null,{"$f":"BL65","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,{"$f":"+CONCATENATE(\"Total \",E39)","v":"Total Non-scheduled tariff revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W46+W52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH46+AH52","v":0},0,0,0,0,null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AP$66:$AP$65589,$AP$66,AS$66:AS$65589),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AP$66:$AP$65589,$AP$66,AT$66:AT$65589),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",null,null,{"$f":"SUMIF($BI$66:$BI$65589,$BI$66,BL$66:BL$65589)","v":0},{"$f":"SUMIF($BI$66:$BI$65589,$BI$66,BM$66:BM$65589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AP$66:$AP$65589,$AP$67,AS$66:AS$65589),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AP$66:$AP$65589,$AP$67,AT$66:AT$65589),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Quantity",null,null,{"$f":"SUMIF($BI$66:$BI$65589,$BI$67,BL$66:BL$65589)","v":0},{"$f":"SUMIF($BI$66:$BI$65589,$BI$67,BM$66:BM$65589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,null,"$m, 01/01/23",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,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AP$66:$AP$65589,$AP$68,AS$66:AS$65589),\"-\")","v":"-"},{"$f":"IFERROR(AVERAGEIF($AP$66:$AP$65589,$AP$68,AT$66:AT$65589),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Revenue",null,null,{"$f":"SUMIF($BI$66:$BI$65589,$BI$68,BL$66:BL$65589)","v":0},{"$f":"SUMIF($BI$66:$BI$65589,$BI$68,BM$66:BM$65589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS54:AW54),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX54:BB54),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC54:BG54),\"-\")","v":"-"},null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BL54:BP54)","v":0},null,null,null,null,{"$f":"AVERAGE(BQ54:BU54)","v":0},null,null,null,null,{"$f":"AVERAGE(BV54:BZ54)","v":0}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,"$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,{"$f":"IFERROR(AVERAGE(AS55:AW55),\"-\")","v":"-"},null,null,null,null,"-",null,null,null,null,"-",null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BL55:BP55)","v":0},null,null,null,null,{"$f":"AVERAGE(BQ55:BU55)","v":0},null,null,null,null,{"$f":"AVERAGE(BV55:BZ55)","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,{"$f":"+IF(AC58>0,\"CHECK\",\"\")","v":""},"","","","",{"$f":"+IF(AH58>0,\"CHECK\",\"\")","v":""},"","","","",null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,"-",null,null,null,null,"-",null,null,null,null,"-",null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"Tariff revenue",null,null,null,"$m, 01/01/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IFERROR((X13/W13-1)-BL56,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"AS64","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"AX64","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BC64","v":"SIXTH REG PERIOD"}]
[null,null,null,null,"PQR","Service","Category","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH7","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33",null,null,null,{"$f":"E65","v":"PQR"},{"$f":"F65","v":"Service"},{"$f":"I65","v":"Type"},{"$f":"X65","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,{"$f":"AP65","v":"PQR"},{"$f":"AQ65","v":"Service"},{"$f":"AR65","v":"Type"},{"$f":"AS65","v":"2018-19"},{"$f":"AT65","v":"2019-20"},{"$f":"AU65","v":"2020-21"},{"$f":"AV65","v":"2021-22"},{"$f":"AW65","v":"2022-23"},{"$f":"AX65","v":"2023-24"},{"$f":"AY65","v":"2024-25"},{"$f":"AZ65","v":"2025-26"},{"$f":"BA65","v":"2026-27"},{"$f":"BB65","v":"2027-28"},{"$f":"BC65","v":"2028-29"},{"$f":"BD65","v":"2029-30"},{"$f":"BE65","v":"2030-31"},{"$f":"BF65","v":"2031-32"},{"$f":"BG65","v":"2032-33"}]
[null,null,null,1,"Price","[Service]",null,null,"[Price]","$",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,"Price","[Service]","[Price]",{"$f":"IFERROR(X66/W66-1,\"-\")","v":"-"},{"$f":"IFERROR(Y66/X66-1,\"-\")","v":"-"},{"$f":"IFERROR(Z66/Y66-1,\"-\")","v":"-"},{"$f":"IFERROR(AA66/Z66-1,\"-\")","v":"-"},{"$f":"IFERROR(AB66/AA66-1,\"-\")","v":"-"},{"$f":"IFERROR(AC66/AB66-1,\"-\")","v":"-"},{"$f":"IFERROR(AD66/AC66-1,\"-\")","v":"-"},{"$f":"IFERROR(AE66/AD66-1,\"-\")","v":"-"},{"$f":"IFERROR(AF66/AE66-1,\"-\")","v":"-"},{"$f":"IFERROR(AG66/AF66-1,\"-\")","v":"-"},{"$f":"IFERROR(AH66/AG66-1,\"-\")","v":"-"},{"$f":"IFERROR(AI66/AH66-1,\"-\")","v":"-"},{"$f":"IFERROR(AJ66/AI66-1,\"-\")","v":"-"},{"$f":"IFERROR(AK66/AJ66-1,\"-\")","v":"-"},{"$f":"IFERROR(AL66/AK66-1,\"-\")","v":"-"},null,"Price","[Service]","[Price]",{"$f":"IFERROR((X66/W66-1)*(W68/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y66/X66-1)*(X68/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z66/Y66-1)*(Y68/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA66/Z66-1)*(Z68/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB66/AA66-1)*(AA68/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC66/AB66-1)*(AB68/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD66/AC66-1)*(AC68/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE66/AD66-1)*(AD68/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF66/AE66-1)*(AE68/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG66/AF66-1)*(AF68/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH66/AG66-1)*(AG68/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI66/AH66-1)*(AH68/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ66/AI66-1)*(AI68/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK66/AJ66-1)*(AJ68/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL66/AK66-1)*(AK68/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F66","v":"[Service]"},{"$f":"+G66","v":0},{"$f":"+H66","v":0},{"$f":"+I66","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X67/W67-1)*(W68/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y67/X67-1)*(X68/X$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F66","v":"[Service]"},{"$f":"+G66","v":0},{"$f":"+H66","v":0},{"$f":"+I66","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W66*W67/10^6","v":0},{"$f":"X66*X67/10^6","v":0},{"$f":"Y66*Y67/10^6","v":0},{"$f":"Z66*Z67/10^6","v":0},{"$f":"AA66*AA67/10^6","v":0},{"$f":"AB66*AB67/10^6","v":0},{"$f":"AC66*AC67/10^6","v":0},{"$f":"AD66*AD67/10^6","v":0},{"$f":"AE66*AE67/10^6","v":0},{"$f":"AF66*AF67/10^6","v":0},{"$f":"AG66*AG67/10^6","v":0},0,0,0,0,{"$f":"AL66*AL67/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X68/W68-1)*(W68/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y68/X68-1)*(X68/X$13),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D66+1","v":2},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X69/W69-1)*(W71/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y69/X69-1)*(X71/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z69/Y69-1)*(Y71/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA69/Z69-1)*(Z71/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB69/AA69-1)*(AA71/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC69/AB69-1)*(AB71/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD69/AC69-1)*(AC71/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE69/AD69-1)*(AD71/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF69/AE69-1)*(AE71/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG69/AF69-1)*(AF71/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH69/AG69-1)*(AG71/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI69/AH69-1)*(AH71/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ69/AI69-1)*(AI71/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK69/AJ69-1)*(AJ71/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL69/AK69-1)*(AK71/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X70/W70-1)*(W71/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y70/X70-1)*(X71/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z70/Y70-1)*(Y71/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA70/Z70-1)*(Z71/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB70/AA70-1)*(AA71/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC70/AB70-1)*(AB71/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD70/AC70-1)*(AC71/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE70/AD70-1)*(AD71/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF70/AE70-1)*(AE71/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG70/AF70-1)*(AF71/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH70/AG70-1)*(AG71/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI70/AH70-1)*(AH71/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ70/AI70-1)*(AI71/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK70/AJ70-1)*(AJ71/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL70/AK70-1)*(AK71/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"W69*W70/10^6","v":0},{"$f":"X69*X70/10^6","v":0},{"$f":"Y69*Y70/10^6","v":0},{"$f":"Z69*Z70/10^6","v":0},{"$f":"AA69*AA70/10^6","v":0},{"$f":"AB69*AB70/10^6","v":0},{"$f":"AC69*AC70/10^6","v":0},{"$f":"AD69*AD70/10^6","v":0},{"$f":"AE69*AE70/10^6","v":0},{"$f":"AF69*AF70/10^6","v":0},{"$f":"AG69*AG70/10^6","v":0},0,0,0,0,{"$f":"AL69*AL70/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X71/W71-1)*(W71/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y71/X71-1)*(X71/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z71/Y71-1)*(Y71/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA71/Z71-1)*(Z71/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB71/AA71-1)*(AA71/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC71/AB71-1)*(AB71/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD71/AC71-1)*(AC71/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE71/AD71-1)*(AD71/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF71/AE71-1)*(AE71/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG71/AF71-1)*(AF71/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH71/AG71-1)*(AG71/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI71/AH71-1)*(AH71/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ71/AI71-1)*(AI71/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK71/AJ71-1)*(AJ71/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL71/AK71-1)*(AK71/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D69+1","v":3},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X72/W72-1)*(W74/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y72/X72-1)*(X74/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z72/Y72-1)*(Y74/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA72/Z72-1)*(Z74/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB72/AA72-1)*(AA74/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC72/AB72-1)*(AB74/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD72/AC72-1)*(AC74/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE72/AD72-1)*(AD74/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF72/AE72-1)*(AE74/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG72/AF72-1)*(AF74/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH72/AG72-1)*(AG74/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI72/AH72-1)*(AH74/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ72/AI72-1)*(AI74/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK72/AJ72-1)*(AJ74/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL72/AK72-1)*(AK74/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X73/W73-1)*(W74/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y73/X73-1)*(X74/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z73/Y73-1)*(Y74/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA73/Z73-1)*(Z74/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB73/AA73-1)*(AA74/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC73/AB73-1)*(AB74/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD73/AC73-1)*(AC74/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE73/AD73-1)*(AD74/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF73/AE73-1)*(AE74/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG73/AF73-1)*(AF74/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH73/AG73-1)*(AG74/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI73/AH73-1)*(AH74/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ73/AI73-1)*(AI74/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK73/AJ73-1)*(AJ74/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL73/AK73-1)*(AK74/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"W72*W73/10^6","v":0},{"$f":"X72*X73/10^6","v":0},{"$f":"Y72*Y73/10^6","v":0},{"$f":"Z72*Z73/10^6","v":0},{"$f":"AA72*AA73/10^6","v":0},{"$f":"AB72*AB73/10^6","v":0},{"$f":"AC72*AC73/10^6","v":0},{"$f":"AD72*AD73/10^6","v":0},{"$f":"AE72*AE73/10^6","v":0},{"$f":"AF72*AF73/10^6","v":0},{"$f":"AG72*AG73/10^6","v":0},0,0,0,0,{"$f":"AL72*AL73/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X74/W74-1)*(W74/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y74/X74-1)*(X74/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z74/Y74-1)*(Y74/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA74/Z74-1)*(Z74/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB74/AA74-1)*(AA74/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC74/AB74-1)*(AB74/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD74/AC74-1)*(AC74/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE74/AD74-1)*(AD74/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF74/AE74-1)*(AE74/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG74/AF74-1)*(AF74/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH74/AG74-1)*(AG74/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI74/AH74-1)*(AH74/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ74/AI74-1)*(AI74/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK74/AJ74-1)*(AJ74/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL74/AK74-1)*(AK74/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D72+1","v":4},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X75/W75-1)*(W77/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y75/X75-1)*(X77/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z75/Y75-1)*(Y77/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA75/Z75-1)*(Z77/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB75/AA75-1)*(AA77/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC75/AB75-1)*(AB77/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD75/AC75-1)*(AC77/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE75/AD75-1)*(AD77/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF75/AE75-1)*(AE77/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG75/AF75-1)*(AF77/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH75/AG75-1)*(AG77/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI75/AH75-1)*(AH77/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ75/AI75-1)*(AI77/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK75/AJ75-1)*(AJ77/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL75/AK75-1)*(AK77/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X76/W76-1)*(W77/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y76/X76-1)*(X77/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z76/Y76-1)*(Y77/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA76/Z76-1)*(Z77/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB76/AA76-1)*(AA77/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC76/AB76-1)*(AB77/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD76/AC76-1)*(AC77/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE76/AD76-1)*(AD77/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF76/AE76-1)*(AE77/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG76/AF76-1)*(AF77/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH76/AG76-1)*(AG77/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI76/AH76-1)*(AH77/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ76/AI76-1)*(AI77/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK76/AJ76-1)*(AJ77/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL76/AK76-1)*(AK77/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"W75*W76/10^6","v":0},{"$f":"X75*X76/10^6","v":0},{"$f":"Y75*Y76/10^6","v":0},{"$f":"Z75*Z76/10^6","v":0},{"$f":"AA75*AA76/10^6","v":0},{"$f":"AB75*AB76/10^6","v":0},{"$f":"AC75*AC76/10^6","v":0},{"$f":"AD75*AD76/10^6","v":0},{"$f":"AE75*AE76/10^6","v":0},{"$f":"AF75*AF76/10^6","v":0},{"$f":"AG75*AG76/10^6","v":0},0,0,0,0,{"$f":"AL75*AL76/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X77/W77-1)*(W77/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y77/X77-1)*(X77/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z77/Y77-1)*(Y77/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA77/Z77-1)*(Z77/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB77/AA77-1)*(AA77/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC77/AB77-1)*(AB77/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD77/AC77-1)*(AC77/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE77/AD77-1)*(AD77/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF77/AE77-1)*(AE77/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG77/AF77-1)*(AF77/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH77/AG77-1)*(AG77/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI77/AH77-1)*(AH77/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ77/AI77-1)*(AI77/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK77/AJ77-1)*(AJ77/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL77/AK77-1)*(AK77/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D75+1","v":5},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X78/W78-1)*(W80/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y78/X78-1)*(X80/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z78/Y78-1)*(Y80/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA78/Z78-1)*(Z80/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB78/AA78-1)*(AA80/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC78/AB78-1)*(AB80/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD78/AC78-1)*(AC80/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE78/AD78-1)*(AD80/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF78/AE78-1)*(AE80/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG78/AF78-1)*(AF80/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH78/AG78-1)*(AG80/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI78/AH78-1)*(AH80/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ78/AI78-1)*(AI80/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK78/AJ78-1)*(AJ80/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL78/AK78-1)*(AK80/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X79/W79-1)*(W80/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y79/X79-1)*(X80/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z79/Y79-1)*(Y80/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA79/Z79-1)*(Z80/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB79/AA79-1)*(AA80/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC79/AB79-1)*(AB80/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD79/AC79-1)*(AC80/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE79/AD79-1)*(AD80/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF79/AE79-1)*(AE80/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG79/AF79-1)*(AF80/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH79/AG79-1)*(AG80/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI79/AH79-1)*(AH80/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ79/AI79-1)*(AI80/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK79/AJ79-1)*(AJ80/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL79/AK79-1)*(AK80/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"W78*W79/10^6","v":0},{"$f":"X78*X79/10^6","v":0},{"$f":"Y78*Y79/10^6","v":0},{"$f":"Z78*Z79/10^6","v":0},{"$f":"AA78*AA79/10^6","v":0},{"$f":"AB78*AB79/10^6","v":0},{"$f":"AC78*AC79/10^6","v":0},{"$f":"AD78*AD79/10^6","v":0},{"$f":"AE78*AE79/10^6","v":0},{"$f":"AF78*AF79/10^6","v":0},{"$f":"AG78*AG79/10^6","v":0},0,0,0,0,{"$f":"AL78*AL79/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X80/W80-1)*(W80/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y80/X80-1)*(X80/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z80/Y80-1)*(Y80/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA80/Z80-1)*(Z80/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB80/AA80-1)*(AA80/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC80/AB80-1)*(AB80/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD80/AC80-1)*(AC80/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE80/AD80-1)*(AD80/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF80/AE80-1)*(AE80/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG80/AF80-1)*(AF80/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH80/AG80-1)*(AG80/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI80/AH80-1)*(AH80/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ80/AI80-1)*(AI80/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK80/AJ80-1)*(AJ80/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL80/AK80-1)*(AK80/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D78+1","v":6},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X81/W81-1)*(W83/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y81/X81-1)*(X83/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z81/Y81-1)*(Y83/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA81/Z81-1)*(Z83/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB81/AA81-1)*(AA83/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC81/AB81-1)*(AB83/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD81/AC81-1)*(AC83/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE81/AD81-1)*(AD83/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF81/AE81-1)*(AE83/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG81/AF81-1)*(AF83/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH81/AG81-1)*(AG83/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI81/AH81-1)*(AH83/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ81/AI81-1)*(AI83/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK81/AJ81-1)*(AJ83/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL81/AK81-1)*(AK83/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X82/W82-1)*(W83/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y82/X82-1)*(X83/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z82/Y82-1)*(Y83/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA82/Z82-1)*(Z83/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB82/AA82-1)*(AA83/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC82/AB82-1)*(AB83/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD82/AC82-1)*(AC83/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE82/AD82-1)*(AD83/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF82/AE82-1)*(AE83/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG82/AF82-1)*(AF83/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH82/AG82-1)*(AG83/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI82/AH82-1)*(AH83/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ82/AI82-1)*(AI83/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK82/AJ82-1)*(AJ83/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL82/AK82-1)*(AK83/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F81","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W82/10^6","v":0},{"$f":"X81*X82/10^6","v":0},{"$f":"Y81*Y82/10^6","v":0},{"$f":"Z81*Z82/10^6","v":0},{"$f":"AA81*AA82/10^6","v":0},{"$f":"AB81*AB82/10^6","v":0},{"$f":"AC81*AC82/10^6","v":0},{"$f":"AD81*AD82/10^6","v":0},{"$f":"AE81*AE82/10^6","v":0},{"$f":"AF81*AF82/10^6","v":0},{"$f":"AG81*AG82/10^6","v":0},0,0,0,0,{"$f":"AL81*AL82/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X83/W83-1)*(W83/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y83/X83-1)*(X83/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z83/Y83-1)*(Y83/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA83/Z83-1)*(Z83/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB83/AA83-1)*(AA83/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC83/AB83-1)*(AB83/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD83/AC83-1)*(AC83/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE83/AD83-1)*(AD83/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF83/AE83-1)*(AE83/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG83/AF83-1)*(AF83/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH83/AG83-1)*(AG83/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI83/AH83-1)*(AH83/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ83/AI83-1)*(AI83/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK83/AJ83-1)*(AJ83/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL83/AK83-1)*(AK83/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D81+1","v":7},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X84/W84-1)*(W86/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y84/X84-1)*(X86/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z84/Y84-1)*(Y86/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA84/Z84-1)*(Z86/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB84/AA84-1)*(AA86/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC84/AB84-1)*(AB86/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD84/AC84-1)*(AC86/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE84/AD84-1)*(AD86/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF84/AE84-1)*(AE86/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG84/AF84-1)*(AF86/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH84/AG84-1)*(AG86/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI84/AH84-1)*(AH86/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ84/AI84-1)*(AI86/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK84/AJ84-1)*(AJ86/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL84/AK84-1)*(AK86/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X85/W85-1)*(W86/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y85/X85-1)*(X86/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z85/Y85-1)*(Y86/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA85/Z85-1)*(Z86/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB85/AA85-1)*(AA86/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC85/AB85-1)*(AB86/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD85/AC85-1)*(AC86/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE85/AD85-1)*(AD86/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF85/AE85-1)*(AE86/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG85/AF85-1)*(AF86/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH85/AG85-1)*(AG86/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI85/AH85-1)*(AH86/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ85/AI85-1)*(AI86/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK85/AJ85-1)*(AJ86/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL85/AK85-1)*(AK86/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F84","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W84*W85/10^6","v":0},{"$f":"X84*X85/10^6","v":0},{"$f":"Y84*Y85/10^6","v":0},{"$f":"Z84*Z85/10^6","v":0},{"$f":"AA84*AA85/10^6","v":0},{"$f":"AB84*AB85/10^6","v":0},{"$f":"AC84*AC85/10^6","v":0},{"$f":"AD84*AD85/10^6","v":0},{"$f":"AE84*AE85/10^6","v":0},{"$f":"AF84*AF85/10^6","v":0},{"$f":"AG84*AG85/10^6","v":0},0,0,0,0,{"$f":"AL84*AL85/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X86/W86-1)*(W86/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y86/X86-1)*(X86/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z86/Y86-1)*(Y86/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA86/Z86-1)*(Z86/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB86/AA86-1)*(AA86/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC86/AB86-1)*(AB86/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD86/AC86-1)*(AC86/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE86/AD86-1)*(AD86/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF86/AE86-1)*(AE86/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG86/AF86-1)*(AF86/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH86/AG86-1)*(AG86/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI86/AH86-1)*(AH86/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ86/AI86-1)*(AI86/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK86/AJ86-1)*(AJ86/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL86/AK86-1)*(AK86/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D84+1","v":8},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X87/W87-1)*(W89/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y87/X87-1)*(X89/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z87/Y87-1)*(Y89/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA87/Z87-1)*(Z89/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB87/AA87-1)*(AA89/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC87/AB87-1)*(AB89/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD87/AC87-1)*(AC89/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE87/AD87-1)*(AD89/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF87/AE87-1)*(AE89/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG87/AF87-1)*(AF89/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH87/AG87-1)*(AG89/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI87/AH87-1)*(AH89/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ87/AI87-1)*(AI89/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK87/AJ87-1)*(AJ89/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL87/AK87-1)*(AK89/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X88/W88-1)*(W89/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y88/X88-1)*(X89/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z88/Y88-1)*(Y89/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA88/Z88-1)*(Z89/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB88/AA88-1)*(AA89/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC88/AB88-1)*(AB89/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD88/AC88-1)*(AC89/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE88/AD88-1)*(AD89/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF88/AE88-1)*(AE89/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG88/AF88-1)*(AF89/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH88/AG88-1)*(AG89/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI88/AH88-1)*(AH89/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ88/AI88-1)*(AI89/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK88/AJ88-1)*(AJ89/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL88/AK88-1)*(AK89/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F87","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W87*W88/10^6","v":0},{"$f":"X87*X88/10^6","v":0},{"$f":"Y87*Y88/10^6","v":0},{"$f":"Z87*Z88/10^6","v":0},{"$f":"AA87*AA88/10^6","v":0},{"$f":"AB87*AB88/10^6","v":0},{"$f":"AC87*AC88/10^6","v":0},{"$f":"AD87*AD88/10^6","v":0},{"$f":"AE87*AE88/10^6","v":0},{"$f":"AF87*AF88/10^6","v":0},{"$f":"AG87*AG88/10^6","v":0},0,0,0,0,{"$f":"AL87*AL88/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X89/W89-1)*(W89/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y89/X89-1)*(X89/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z89/Y89-1)*(Y89/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA89/Z89-1)*(Z89/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB89/AA89-1)*(AA89/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC89/AB89-1)*(AB89/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD89/AC89-1)*(AC89/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE89/AD89-1)*(AD89/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF89/AE89-1)*(AE89/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG89/AF89-1)*(AF89/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH89/AG89-1)*(AG89/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI89/AH89-1)*(AH89/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ89/AI89-1)*(AI89/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK89/AJ89-1)*(AJ89/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL89/AK89-1)*(AK89/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D87+1","v":9},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X90/W90-1)*(W92/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y90/X90-1)*(X92/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z90/Y90-1)*(Y92/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA90/Z90-1)*(Z92/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB90/AA90-1)*(AA92/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC90/AB90-1)*(AB92/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD90/AC90-1)*(AC92/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE90/AD90-1)*(AD92/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF90/AE90-1)*(AE92/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG90/AF90-1)*(AF92/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH90/AG90-1)*(AG92/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI90/AH90-1)*(AH92/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ90/AI90-1)*(AI92/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK90/AJ90-1)*(AJ92/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL90/AK90-1)*(AK92/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X91/W91-1)*(W92/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y91/X91-1)*(X92/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z91/Y91-1)*(Y92/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA91/Z91-1)*(Z92/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB91/AA91-1)*(AA92/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC91/AB91-1)*(AB92/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD91/AC91-1)*(AC92/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE91/AD91-1)*(AD92/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF91/AE91-1)*(AE92/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG91/AF91-1)*(AF92/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH91/AG91-1)*(AG92/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI91/AH91-1)*(AH92/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ91/AI91-1)*(AI92/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK91/AJ91-1)*(AJ92/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL91/AK91-1)*(AK92/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F90","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90*W91/10^6","v":0},{"$f":"X90*X91/10^6","v":0},{"$f":"Y90*Y91/10^6","v":0},{"$f":"Z90*Z91/10^6","v":0},{"$f":"AA90*AA91/10^6","v":0},{"$f":"AB90*AB91/10^6","v":0},{"$f":"AC90*AC91/10^6","v":0},{"$f":"AD90*AD91/10^6","v":0},{"$f":"AE90*AE91/10^6","v":0},{"$f":"AF90*AF91/10^6","v":0},{"$f":"AG90*AG91/10^6","v":0},0,0,0,0,{"$f":"AL90*AL91/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X92/W92-1)*(W92/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y92/X92-1)*(X92/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z92/Y92-1)*(Y92/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA92/Z92-1)*(Z92/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB92/AA92-1)*(AA92/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC92/AB92-1)*(AB92/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD92/AC92-1)*(AC92/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE92/AD92-1)*(AD92/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF92/AE92-1)*(AE92/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG92/AF92-1)*(AF92/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH92/AG92-1)*(AG92/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI92/AH92-1)*(AH92/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ92/AI92-1)*(AI92/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK92/AJ92-1)*(AJ92/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL92/AK92-1)*(AK92/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D90+1","v":10},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X93/W93-1)*(W95/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y93/X93-1)*(X95/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z93/Y93-1)*(Y95/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA93/Z93-1)*(Z95/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB93/AA93-1)*(AA95/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC93/AB93-1)*(AB95/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD93/AC93-1)*(AC95/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE93/AD93-1)*(AD95/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF93/AE93-1)*(AE95/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG93/AF93-1)*(AF95/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH93/AG93-1)*(AG95/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI93/AH93-1)*(AH95/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ93/AI93-1)*(AI95/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK93/AJ93-1)*(AJ95/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL93/AK93-1)*(AK95/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X94/W94-1)*(W95/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y94/X94-1)*(X95/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z94/Y94-1)*(Y95/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA94/Z94-1)*(Z95/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB94/AA94-1)*(AA95/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC94/AB94-1)*(AB95/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD94/AC94-1)*(AC95/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE94/AD94-1)*(AD95/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF94/AE94-1)*(AE95/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG94/AF94-1)*(AF95/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH94/AG94-1)*(AG95/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI94/AH94-1)*(AH95/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ94/AI94-1)*(AI95/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK94/AJ94-1)*(AJ95/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL94/AK94-1)*(AK95/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F93","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W93*W94/10^6","v":0},{"$f":"X93*X94/10^6","v":0},{"$f":"Y93*Y94/10^6","v":0},{"$f":"Z93*Z94/10^6","v":0},{"$f":"AA93*AA94/10^6","v":0},{"$f":"AB93*AB94/10^6","v":0},{"$f":"AC93*AC94/10^6","v":0},{"$f":"AD93*AD94/10^6","v":0},{"$f":"AE93*AE94/10^6","v":0},{"$f":"AF93*AF94/10^6","v":0},{"$f":"AG93*AG94/10^6","v":0},0,0,0,0,{"$f":"AL93*AL94/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X95/W95-1)*(W95/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y95/X95-1)*(X95/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z95/Y95-1)*(Y95/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA95/Z95-1)*(Z95/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB95/AA95-1)*(AA95/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC95/AB95-1)*(AB95/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD95/AC95-1)*(AC95/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE95/AD95-1)*(AD95/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF95/AE95-1)*(AE95/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG95/AF95-1)*(AF95/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH95/AG95-1)*(AG95/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI95/AH95-1)*(AH95/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ95/AI95-1)*(AI95/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK95/AJ95-1)*(AJ95/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL95/AK95-1)*(AK95/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D93+1","v":11},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X96/W96-1)*(W98/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y96/X96-1)*(X98/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z96/Y96-1)*(Y98/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA96/Z96-1)*(Z98/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB96/AA96-1)*(AA98/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC96/AB96-1)*(AB98/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD96/AC96-1)*(AC98/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE96/AD96-1)*(AD98/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF96/AE96-1)*(AE98/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG96/AF96-1)*(AF98/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH96/AG96-1)*(AG98/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI96/AH96-1)*(AH98/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ96/AI96-1)*(AI98/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK96/AJ96-1)*(AJ98/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL96/AK96-1)*(AK98/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X97/W97-1)*(W98/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y97/X97-1)*(X98/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z97/Y97-1)*(Y98/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA97/Z97-1)*(Z98/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB97/AA97-1)*(AA98/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC97/AB97-1)*(AB98/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD97/AC97-1)*(AC98/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE97/AD97-1)*(AD98/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF97/AE97-1)*(AE98/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG97/AF97-1)*(AF98/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH97/AG97-1)*(AG98/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI97/AH97-1)*(AH98/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ97/AI97-1)*(AI98/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK97/AJ97-1)*(AJ98/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL97/AK97-1)*(AK98/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F96","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W96*W97/10^6","v":0},{"$f":"X96*X97/10^6","v":0},{"$f":"Y96*Y97/10^6","v":0},{"$f":"Z96*Z97/10^6","v":0},{"$f":"AA96*AA97/10^6","v":0},{"$f":"AB96*AB97/10^6","v":0},{"$f":"AC96*AC97/10^6","v":0},{"$f":"AD96*AD97/10^6","v":0},{"$f":"AE96*AE97/10^6","v":0},{"$f":"AF96*AF97/10^6","v":0},{"$f":"AG96*AG97/10^6","v":0},0,0,0,0,{"$f":"AL96*AL97/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X98/W98-1)*(W98/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y98/X98-1)*(X98/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z98/Y98-1)*(Y98/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA98/Z98-1)*(Z98/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB98/AA98-1)*(AA98/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC98/AB98-1)*(AB98/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD98/AC98-1)*(AC98/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE98/AD98-1)*(AD98/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF98/AE98-1)*(AE98/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG98/AF98-1)*(AF98/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH98/AG98-1)*(AG98/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI98/AH98-1)*(AH98/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ98/AI98-1)*(AI98/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK98/AJ98-1)*(AJ98/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL98/AK98-1)*(AK98/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D96+1","v":12},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X99/W99-1)*(W101/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y99/X99-1)*(X101/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z99/Y99-1)*(Y101/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA99/Z99-1)*(Z101/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB99/AA99-1)*(AA101/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC99/AB99-1)*(AB101/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD99/AC99-1)*(AC101/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE99/AD99-1)*(AD101/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF99/AE99-1)*(AE101/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG99/AF99-1)*(AF101/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH99/AG99-1)*(AG101/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI99/AH99-1)*(AH101/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ99/AI99-1)*(AI101/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK99/AJ99-1)*(AJ101/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL99/AK99-1)*(AK101/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X100/W100-1)*(W101/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y100/X100-1)*(X101/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z100/Y100-1)*(Y101/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA100/Z100-1)*(Z101/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB100/AA100-1)*(AA101/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC100/AB100-1)*(AB101/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD100/AC100-1)*(AC101/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE100/AD100-1)*(AD101/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF100/AE100-1)*(AE101/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG100/AF100-1)*(AF101/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH100/AG100-1)*(AG101/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI100/AH100-1)*(AH101/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ100/AI100-1)*(AI101/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK100/AJ100-1)*(AJ101/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL100/AK100-1)*(AK101/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F99","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W99*W100/10^6","v":0},{"$f":"X99*X100/10^6","v":0},{"$f":"Y99*Y100/10^6","v":0},{"$f":"Z99*Z100/10^6","v":0},{"$f":"AA99*AA100/10^6","v":0},{"$f":"AB99*AB100/10^6","v":0},{"$f":"AC99*AC100/10^6","v":0},{"$f":"AD99*AD100/10^6","v":0},{"$f":"AE99*AE100/10^6","v":0},{"$f":"AF99*AF100/10^6","v":0},{"$f":"AG99*AG100/10^6","v":0},0,0,0,0,{"$f":"AL99*AL100/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X101/W101-1)*(W101/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y101/X101-1)*(X101/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z101/Y101-1)*(Y101/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA101/Z101-1)*(Z101/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB101/AA101-1)*(AA101/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC101/AB101-1)*(AB101/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD101/AC101-1)*(AC101/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE101/AD101-1)*(AD101/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF101/AE101-1)*(AE101/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG101/AF101-1)*(AF101/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH101/AG101-1)*(AG101/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI101/AH101-1)*(AH101/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ101/AI101-1)*(AI101/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK101/AJ101-1)*(AJ101/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL101/AK101-1)*(AK101/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D99+1","v":13},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X102/W102-1)*(W104/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y102/X102-1)*(X104/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z102/Y102-1)*(Y104/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA102/Z102-1)*(Z104/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB102/AA102-1)*(AA104/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC102/AB102-1)*(AB104/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD102/AC102-1)*(AC104/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE102/AD102-1)*(AD104/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF102/AE102-1)*(AE104/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG102/AF102-1)*(AF104/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH102/AG102-1)*(AG104/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI102/AH102-1)*(AH104/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ102/AI102-1)*(AI104/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK102/AJ102-1)*(AJ104/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL102/AK102-1)*(AK104/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F102","v":"[Service]"},{"$f":"+G102","v":0},{"$f":"+H102","v":0},{"$f":"+I102","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X103/W103-1)*(W104/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y103/X103-1)*(X104/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z103/Y103-1)*(Y104/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA103/Z103-1)*(Z104/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB103/AA103-1)*(AA104/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC103/AB103-1)*(AB104/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD103/AC103-1)*(AC104/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE103/AD103-1)*(AD104/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF103/AE103-1)*(AE104/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG103/AF103-1)*(AF104/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH103/AG103-1)*(AG104/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI103/AH103-1)*(AH104/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ103/AI103-1)*(AI104/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK103/AJ103-1)*(AJ104/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL103/AK103-1)*(AK104/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F102","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W102*W103/10^6","v":0},{"$f":"X102*X103/10^6","v":0},{"$f":"Y102*Y103/10^6","v":0},{"$f":"Z102*Z103/10^6","v":0},{"$f":"AA102*AA103/10^6","v":0},{"$f":"AB102*AB103/10^6","v":0},{"$f":"AC102*AC103/10^6","v":0},{"$f":"AD102*AD103/10^6","v":0},{"$f":"AE102*AE103/10^6","v":0},{"$f":"AF102*AF103/10^6","v":0},{"$f":"AG102*AG103/10^6","v":0},0,0,0,0,{"$f":"AL102*AL103/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X104/W104-1)*(W104/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y104/X104-1)*(X104/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z104/Y104-1)*(Y104/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA104/Z104-1)*(Z104/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB104/AA104-1)*(AA104/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC104/AB104-1)*(AB104/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD104/AC104-1)*(AC104/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE104/AD104-1)*(AD104/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF104/AE104-1)*(AE104/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG104/AF104-1)*(AF104/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH104/AG104-1)*(AG104/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI104/AH104-1)*(AH104/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ104/AI104-1)*(AI104/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK104/AJ104-1)*(AJ104/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL104/AK104-1)*(AK104/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D102+1","v":14},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X105/W105-1)*(W107/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y105/X105-1)*(X107/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z105/Y105-1)*(Y107/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA105/Z105-1)*(Z107/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB105/AA105-1)*(AA107/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC105/AB105-1)*(AB107/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD105/AC105-1)*(AC107/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE105/AD105-1)*(AD107/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF105/AE105-1)*(AE107/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG105/AF105-1)*(AF107/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH105/AG105-1)*(AG107/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI105/AH105-1)*(AH107/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ105/AI105-1)*(AI107/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK105/AJ105-1)*(AJ107/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL105/AK105-1)*(AK107/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X106/W106-1)*(W107/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y106/X106-1)*(X107/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z106/Y106-1)*(Y107/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA106/Z106-1)*(Z107/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB106/AA106-1)*(AA107/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC106/AB106-1)*(AB107/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD106/AC106-1)*(AC107/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE106/AD106-1)*(AD107/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF106/AE106-1)*(AE107/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG106/AF106-1)*(AF107/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH106/AG106-1)*(AG107/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI106/AH106-1)*(AH107/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ106/AI106-1)*(AI107/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK106/AJ106-1)*(AJ107/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL106/AK106-1)*(AK107/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F105","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W105*W106/10^6","v":0},{"$f":"X105*X106/10^6","v":0},{"$f":"Y105*Y106/10^6","v":0},{"$f":"Z105*Z106/10^6","v":0},{"$f":"AA105*AA106/10^6","v":0},{"$f":"AB105*AB106/10^6","v":0},{"$f":"AC105*AC106/10^6","v":0},{"$f":"AD105*AD106/10^6","v":0},{"$f":"AE105*AE106/10^6","v":0},{"$f":"AF105*AF106/10^6","v":0},{"$f":"AG105*AG106/10^6","v":0},0,0,0,0,{"$f":"AL105*AL106/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X107/W107-1)*(W107/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y107/X107-1)*(X107/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z107/Y107-1)*(Y107/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA107/Z107-1)*(Z107/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB107/AA107-1)*(AA107/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC107/AB107-1)*(AB107/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD107/AC107-1)*(AC107/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE107/AD107-1)*(AD107/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF107/AE107-1)*(AE107/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG107/AF107-1)*(AF107/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH107/AG107-1)*(AG107/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI107/AH107-1)*(AH107/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ107/AI107-1)*(AI107/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK107/AJ107-1)*(AJ107/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL107/AK107-1)*(AK107/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D105+1","v":15},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X108/W108-1)*(W110/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y108/X108-1)*(X110/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z108/Y108-1)*(Y110/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA108/Z108-1)*(Z110/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB108/AA108-1)*(AA110/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC108/AB108-1)*(AB110/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD108/AC108-1)*(AC110/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE108/AD108-1)*(AD110/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF108/AE108-1)*(AE110/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG108/AF108-1)*(AF110/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH108/AG108-1)*(AG110/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI108/AH108-1)*(AH110/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ108/AI108-1)*(AI110/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK108/AJ108-1)*(AJ110/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL108/AK108-1)*(AK110/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X109/W109-1)*(W110/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y109/X109-1)*(X110/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z109/Y109-1)*(Y110/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA109/Z109-1)*(Z110/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB109/AA109-1)*(AA110/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC109/AB109-1)*(AB110/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD109/AC109-1)*(AC110/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE109/AD109-1)*(AD110/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF109/AE109-1)*(AE110/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG109/AF109-1)*(AF110/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH109/AG109-1)*(AG110/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI109/AH109-1)*(AH110/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ109/AI109-1)*(AI110/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK109/AJ109-1)*(AJ110/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL109/AK109-1)*(AK110/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F108","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W108*W109/10^6","v":0},{"$f":"X108*X109/10^6","v":0},{"$f":"Y108*Y109/10^6","v":0},{"$f":"Z108*Z109/10^6","v":0},{"$f":"AA108*AA109/10^6","v":0},{"$f":"AB108*AB109/10^6","v":0},{"$f":"AC108*AC109/10^6","v":0},{"$f":"AD108*AD109/10^6","v":0},{"$f":"AE108*AE109/10^6","v":0},{"$f":"AF108*AF109/10^6","v":0},{"$f":"AG108*AG109/10^6","v":0},0,0,0,0,{"$f":"AL108*AL109/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X110/W110-1)*(W110/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y110/X110-1)*(X110/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z110/Y110-1)*(Y110/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA110/Z110-1)*(Z110/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB110/AA110-1)*(AA110/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC110/AB110-1)*(AB110/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD110/AC110-1)*(AC110/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE110/AD110-1)*(AD110/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF110/AE110-1)*(AE110/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG110/AF110-1)*(AF110/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH110/AG110-1)*(AG110/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI110/AH110-1)*(AH110/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ110/AI110-1)*(AI110/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK110/AJ110-1)*(AJ110/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL110/AK110-1)*(AK110/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D108+1","v":16},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X111/W111-1)*(W113/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y111/X111-1)*(X113/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z111/Y111-1)*(Y113/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA111/Z111-1)*(Z113/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB111/AA111-1)*(AA113/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC111/AB111-1)*(AB113/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD111/AC111-1)*(AC113/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE111/AD111-1)*(AD113/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF111/AE111-1)*(AE113/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG111/AF111-1)*(AF113/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH111/AG111-1)*(AG113/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI111/AH111-1)*(AH113/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ111/AI111-1)*(AI113/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK111/AJ111-1)*(AJ113/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL111/AK111-1)*(AK113/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X112/W112-1)*(W113/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y112/X112-1)*(X113/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z112/Y112-1)*(Y113/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA112/Z112-1)*(Z113/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB112/AA112-1)*(AA113/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC112/AB112-1)*(AB113/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD112/AC112-1)*(AC113/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE112/AD112-1)*(AD113/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF112/AE112-1)*(AE113/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG112/AF112-1)*(AF113/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH112/AG112-1)*(AG113/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI112/AH112-1)*(AH113/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ112/AI112-1)*(AI113/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK112/AJ112-1)*(AJ113/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL112/AK112-1)*(AK113/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F111","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111*W112/10^6","v":0},{"$f":"X111*X112/10^6","v":0},{"$f":"Y111*Y112/10^6","v":0},{"$f":"Z111*Z112/10^6","v":0},{"$f":"AA111*AA112/10^6","v":0},{"$f":"AB111*AB112/10^6","v":0},{"$f":"AC111*AC112/10^6","v":0},{"$f":"AD111*AD112/10^6","v":0},{"$f":"AE111*AE112/10^6","v":0},{"$f":"AF111*AF112/10^6","v":0},{"$f":"AG111*AG112/10^6","v":0},0,0,0,0,{"$f":"AL111*AL112/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X113/W113-1)*(W113/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y113/X113-1)*(X113/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z113/Y113-1)*(Y113/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA113/Z113-1)*(Z113/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB113/AA113-1)*(AA113/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC113/AB113-1)*(AB113/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD113/AC113-1)*(AC113/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE113/AD113-1)*(AD113/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF113/AE113-1)*(AE113/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG113/AF113-1)*(AF113/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH113/AG113-1)*(AG113/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI113/AH113-1)*(AH113/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ113/AI113-1)*(AI113/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK113/AJ113-1)*(AJ113/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL113/AK113-1)*(AK113/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D111+1","v":17},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X114/W114-1)*(W116/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y114/X114-1)*(X116/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z114/Y114-1)*(Y116/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA114/Z114-1)*(Z116/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB114/AA114-1)*(AA116/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC114/AB114-1)*(AB116/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD114/AC114-1)*(AC116/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE114/AD114-1)*(AD116/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF114/AE114-1)*(AE116/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG114/AF114-1)*(AF116/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH114/AG114-1)*(AG116/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI114/AH114-1)*(AH116/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ114/AI114-1)*(AI116/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK114/AJ114-1)*(AJ116/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL114/AK114-1)*(AK116/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X115/W115-1)*(W116/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y115/X115-1)*(X116/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z115/Y115-1)*(Y116/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA115/Z115-1)*(Z116/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB115/AA115-1)*(AA116/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC115/AB115-1)*(AB116/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD115/AC115-1)*(AC116/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE115/AD115-1)*(AD116/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF115/AE115-1)*(AE116/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG115/AF115-1)*(AF116/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH115/AG115-1)*(AG116/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI115/AH115-1)*(AH116/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ115/AI115-1)*(AI116/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK115/AJ115-1)*(AJ116/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL115/AK115-1)*(AK116/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F114","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114*W115/10^6","v":0},{"$f":"X114*X115/10^6","v":0},{"$f":"Y114*Y115/10^6","v":0},{"$f":"Z114*Z115/10^6","v":0},{"$f":"AA114*AA115/10^6","v":0},{"$f":"AB114*AB115/10^6","v":0},{"$f":"AC114*AC115/10^6","v":0},{"$f":"AD114*AD115/10^6","v":0},{"$f":"AE114*AE115/10^6","v":0},{"$f":"AF114*AF115/10^6","v":0},{"$f":"AG114*AG115/10^6","v":0},0,0,0,0,{"$f":"AL114*AL115/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X116/W116-1)*(W116/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y116/X116-1)*(X116/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z116/Y116-1)*(Y116/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA116/Z116-1)*(Z116/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB116/AA116-1)*(AA116/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC116/AB116-1)*(AB116/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD116/AC116-1)*(AC116/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE116/AD116-1)*(AD116/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF116/AE116-1)*(AE116/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG116/AF116-1)*(AF116/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH116/AG116-1)*(AG116/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI116/AH116-1)*(AH116/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ116/AI116-1)*(AI116/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK116/AJ116-1)*(AJ116/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL116/AK116-1)*(AK116/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D114+1","v":18},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X117/W117-1)*(W119/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y117/X117-1)*(X119/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z117/Y117-1)*(Y119/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA117/Z117-1)*(Z119/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB117/AA117-1)*(AA119/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC117/AB117-1)*(AB119/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD117/AC117-1)*(AC119/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE117/AD117-1)*(AD119/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF117/AE117-1)*(AE119/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG117/AF117-1)*(AF119/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH117/AG117-1)*(AG119/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI117/AH117-1)*(AH119/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ117/AI117-1)*(AI119/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK117/AJ117-1)*(AJ119/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL117/AK117-1)*(AK119/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X118/W118-1)*(W119/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y118/X118-1)*(X119/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z118/Y118-1)*(Y119/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA118/Z118-1)*(Z119/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB118/AA118-1)*(AA119/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC118/AB118-1)*(AB119/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD118/AC118-1)*(AC119/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE118/AD118-1)*(AD119/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF118/AE118-1)*(AE119/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG118/AF118-1)*(AF119/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH118/AG118-1)*(AG119/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI118/AH118-1)*(AH119/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ118/AI118-1)*(AI119/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK118/AJ118-1)*(AJ119/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL118/AK118-1)*(AK119/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F117","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117*W118/10^6","v":0},{"$f":"X117*X118/10^6","v":0},{"$f":"Y117*Y118/10^6","v":0},{"$f":"Z117*Z118/10^6","v":0},{"$f":"AA117*AA118/10^6","v":0},{"$f":"AB117*AB118/10^6","v":0},{"$f":"AC117*AC118/10^6","v":0},{"$f":"AD117*AD118/10^6","v":0},{"$f":"AE117*AE118/10^6","v":0},{"$f":"AF117*AF118/10^6","v":0},{"$f":"AG117*AG118/10^6","v":0},0,0,0,0,{"$f":"AL117*AL118/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X119/W119-1)*(W119/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y119/X119-1)*(X119/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z119/Y119-1)*(Y119/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA119/Z119-1)*(Z119/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB119/AA119-1)*(AA119/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC119/AB119-1)*(AB119/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD119/AC119-1)*(AC119/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE119/AD119-1)*(AD119/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF119/AE119-1)*(AE119/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG119/AF119-1)*(AF119/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH119/AG119-1)*(AG119/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI119/AH119-1)*(AH119/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ119/AI119-1)*(AI119/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK119/AJ119-1)*(AJ119/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL119/AK119-1)*(AK119/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D117+1","v":19},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X120/W120-1)*(W122/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y120/X120-1)*(X122/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z120/Y120-1)*(Y122/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA120/Z120-1)*(Z122/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB120/AA120-1)*(AA122/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC120/AB120-1)*(AB122/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD120/AC120-1)*(AC122/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE120/AD120-1)*(AD122/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF120/AE120-1)*(AE122/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG120/AF120-1)*(AF122/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH120/AG120-1)*(AG122/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI120/AH120-1)*(AH122/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ120/AI120-1)*(AI122/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK120/AJ120-1)*(AJ122/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL120/AK120-1)*(AK122/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X121/W121-1)*(W122/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y121/X121-1)*(X122/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z121/Y121-1)*(Y122/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA121/Z121-1)*(Z122/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB121/AA121-1)*(AA122/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC121/AB121-1)*(AB122/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD121/AC121-1)*(AC122/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE121/AD121-1)*(AD122/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF121/AE121-1)*(AE122/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG121/AF121-1)*(AF122/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH121/AG121-1)*(AG122/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI121/AH121-1)*(AH122/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ121/AI121-1)*(AI122/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK121/AJ121-1)*(AJ122/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL121/AK121-1)*(AK122/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F120","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120*W121/10^6","v":0},{"$f":"X120*X121/10^6","v":0},{"$f":"Y120*Y121/10^6","v":0},{"$f":"Z120*Z121/10^6","v":0},{"$f":"AA120*AA121/10^6","v":0},{"$f":"AB120*AB121/10^6","v":0},{"$f":"AC120*AC121/10^6","v":0},{"$f":"AD120*AD121/10^6","v":0},{"$f":"AE120*AE121/10^6","v":0},{"$f":"AF120*AF121/10^6","v":0},{"$f":"AG120*AG121/10^6","v":0},0,0,0,0,{"$f":"AL120*AL121/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X122/W122-1)*(W122/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y122/X122-1)*(X122/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z122/Y122-1)*(Y122/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA122/Z122-1)*(Z122/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB122/AA122-1)*(AA122/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC122/AB122-1)*(AB122/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD122/AC122-1)*(AC122/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE122/AD122-1)*(AD122/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF122/AE122-1)*(AE122/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG122/AF122-1)*(AF122/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH122/AG122-1)*(AG122/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI122/AH122-1)*(AH122/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ122/AI122-1)*(AI122/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK122/AJ122-1)*(AJ122/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL122/AK122-1)*(AK122/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D120+1","v":20},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X123/W123-1)*(W125/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y123/X123-1)*(X125/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z123/Y123-1)*(Y125/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA123/Z123-1)*(Z125/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB123/AA123-1)*(AA125/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC123/AB123-1)*(AB125/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD123/AC123-1)*(AC125/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE123/AD123-1)*(AD125/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF123/AE123-1)*(AE125/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG123/AF123-1)*(AF125/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH123/AG123-1)*(AG125/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI123/AH123-1)*(AH125/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ123/AI123-1)*(AI125/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK123/AJ123-1)*(AJ125/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL123/AK123-1)*(AK125/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X124/W124-1)*(W125/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y124/X124-1)*(X125/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z124/Y124-1)*(Y125/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA124/Z124-1)*(Z125/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB124/AA124-1)*(AA125/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC124/AB124-1)*(AB125/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD124/AC124-1)*(AC125/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE124/AD124-1)*(AD125/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF124/AE124-1)*(AE125/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG124/AF124-1)*(AF125/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH124/AG124-1)*(AG125/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI124/AH124-1)*(AH125/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ124/AI124-1)*(AI125/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK124/AJ124-1)*(AJ125/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL124/AK124-1)*(AK125/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F123","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123*W124/10^6","v":0},{"$f":"X123*X124/10^6","v":0},{"$f":"Y123*Y124/10^6","v":0},{"$f":"Z123*Z124/10^6","v":0},{"$f":"AA123*AA124/10^6","v":0},{"$f":"AB123*AB124/10^6","v":0},{"$f":"AC123*AC124/10^6","v":0},{"$f":"AD123*AD124/10^6","v":0},{"$f":"AE123*AE124/10^6","v":0},{"$f":"AF123*AF124/10^6","v":0},{"$f":"AG123*AG124/10^6","v":0},0,0,0,0,{"$f":"AL123*AL124/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X125/W125-1)*(W125/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y125/X125-1)*(X125/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z125/Y125-1)*(Y125/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA125/Z125-1)*(Z125/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB125/AA125-1)*(AA125/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC125/AB125-1)*(AB125/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD125/AC125-1)*(AC125/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE125/AD125-1)*(AD125/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF125/AE125-1)*(AE125/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG125/AF125-1)*(AF125/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH125/AG125-1)*(AG125/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI125/AH125-1)*(AH125/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ125/AI125-1)*(AI125/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK125/AJ125-1)*(AJ125/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL125/AK125-1)*(AK125/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D123+1","v":21},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X126/W126-1)*(W128/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y126/X126-1)*(X128/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z126/Y126-1)*(Y128/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA126/Z126-1)*(Z128/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB126/AA126-1)*(AA128/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC126/AB126-1)*(AB128/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD126/AC126-1)*(AC128/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE126/AD126-1)*(AD128/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF126/AE126-1)*(AE128/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG126/AF126-1)*(AF128/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH126/AG126-1)*(AG128/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI126/AH126-1)*(AH128/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ126/AI126-1)*(AI128/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK126/AJ126-1)*(AJ128/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL126/AK126-1)*(AK128/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X127/W127-1)*(W128/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y127/X127-1)*(X128/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z127/Y127-1)*(Y128/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA127/Z127-1)*(Z128/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB127/AA127-1)*(AA128/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC127/AB127-1)*(AB128/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD127/AC127-1)*(AC128/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE127/AD127-1)*(AD128/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF127/AE127-1)*(AE128/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG127/AF127-1)*(AF128/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH127/AG127-1)*(AG128/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI127/AH127-1)*(AH128/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ127/AI127-1)*(AI128/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK127/AJ127-1)*(AJ128/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL127/AK127-1)*(AK128/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F126","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W126*W127/10^6","v":0},{"$f":"X126*X127/10^6","v":0},{"$f":"Y126*Y127/10^6","v":0},{"$f":"Z126*Z127/10^6","v":0},{"$f":"AA126*AA127/10^6","v":0},{"$f":"AB126*AB127/10^6","v":0},{"$f":"AC126*AC127/10^6","v":0},{"$f":"AD126*AD127/10^6","v":0},{"$f":"AE126*AE127/10^6","v":0},{"$f":"AF126*AF127/10^6","v":0},{"$f":"AG126*AG127/10^6","v":0},0,0,0,0,{"$f":"AL126*AL127/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X128/W128-1)*(W128/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y128/X128-1)*(X128/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z128/Y128-1)*(Y128/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA128/Z128-1)*(Z128/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB128/AA128-1)*(AA128/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC128/AB128-1)*(AB128/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD128/AC128-1)*(AC128/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE128/AD128-1)*(AD128/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF128/AE128-1)*(AE128/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG128/AF128-1)*(AF128/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH128/AG128-1)*(AG128/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI128/AH128-1)*(AH128/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ128/AI128-1)*(AI128/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK128/AJ128-1)*(AJ128/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL128/AK128-1)*(AK128/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D126+1","v":22},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E129","v":"Price"},{"$f":"F129","v":"[Service]"},{"$f":"I129","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP129","v":"Price"},{"$f":"AQ129","v":"[Service]"},{"$f":"AR129","v":"[Price]"},{"$f":"IFERROR((X129/W129-1)*(W131/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y129/X129-1)*(X131/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z129/Y129-1)*(Y131/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA129/Z129-1)*(Z131/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB129/AA129-1)*(AA131/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC129/AB129-1)*(AB131/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD129/AC129-1)*(AC131/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE129/AD129-1)*(AD131/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF129/AE129-1)*(AE131/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG129/AF129-1)*(AF131/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH129/AG129-1)*(AG131/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI129/AH129-1)*(AH131/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ129/AI129-1)*(AI131/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK129/AJ129-1)*(AJ131/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL129/AK129-1)*(AK131/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F129","v":"[Service]"},{"$f":"+G129","v":0},{"$f":"+H129","v":0},{"$f":"+I129","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(X130/W130-1,\"-\")","v":"-"},{"$f":"IFERROR(Y130/X130-1,\"-\")","v":"-"},{"$f":"IFERROR(Z130/Y130-1,\"-\")","v":"-"},{"$f":"IFERROR(AA130/Z130-1,\"-\")","v":"-"},{"$f":"IFERROR(AB130/AA130-1,\"-\")","v":"-"},{"$f":"IFERROR(AC130/AB130-1,\"-\")","v":"-"},{"$f":"IFERROR(AD130/AC130-1,\"-\")","v":"-"},{"$f":"IFERROR(AE130/AD130-1,\"-\")","v":"-"},{"$f":"IFERROR(AF130/AE130-1,\"-\")","v":"-"},{"$f":"IFERROR(AG130/AF130-1,\"-\")","v":"-"},{"$f":"IFERROR(AH130/AG130-1,\"-\")","v":"-"},{"$f":"IFERROR(AI130/AH130-1,\"-\")","v":"-"},{"$f":"IFERROR(AJ130/AI130-1,\"-\")","v":"-"},{"$f":"IFERROR(AK130/AJ130-1,\"-\")","v":"-"},{"$f":"IFERROR(AL130/AK130-1,\"-\")","v":"-"},null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X130/W130-1)*(W131/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y130/X130-1)*(X131/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z130/Y130-1)*(Y131/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA130/Z130-1)*(Z131/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB130/AA130-1)*(AA131/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC130/AB130-1)*(AB131/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD130/AC130-1)*(AC131/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE130/AD130-1)*(AD131/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF130/AE130-1)*(AE131/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG130/AF130-1)*(AF131/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH130/AG130-1)*(AG131/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI130/AH130-1)*(AH131/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ130/AI130-1)*(AI131/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK130/AJ130-1)*(AJ131/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL130/AK130-1)*(AK131/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F129","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W129*W130/10^6","v":0},{"$f":"X129*X130/10^6","v":0},{"$f":"Y129*Y130/10^6","v":0},{"$f":"Z129*Z130/10^6","v":0},{"$f":"AA129*AA130/10^6","v":0},{"$f":"AB129*AB130/10^6","v":0},{"$f":"AC129*AC130/10^6","v":0},{"$f":"AD129*AD130/10^6","v":0},{"$f":"AE129*AE130/10^6","v":0},{"$f":"AF129*AF130/10^6","v":0},{"$f":"AG129*AG130/10^6","v":0},0,0,0,0,{"$f":"AL129*AL130/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X131/W131-1)*(W131/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y131/X131-1)*(X131/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z131/Y131-1)*(Y131/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA131/Z131-1)*(Z131/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB131/AA131-1)*(AA131/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC131/AB131-1)*(AB131/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD131/AC131-1)*(AC131/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE131/AD131-1)*(AD131/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF131/AE131-1)*(AE131/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG131/AF131-1)*(AF131/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH131/AG131-1)*(AG131/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI131/AH131-1)*(AH131/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ131/AI131-1)*(AI131/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK131/AJ131-1)*(AJ131/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL131/AK131-1)*(AK131/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D129+1","v":23},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X132/W132-1)*(W134/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y132/X132-1)*(X134/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z132/Y132-1)*(Y134/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA132/Z132-1)*(Z134/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB132/AA132-1)*(AA134/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC132/AB132-1)*(AB134/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD132/AC132-1)*(AC134/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE132/AD132-1)*(AD134/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF132/AE132-1)*(AE134/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG132/AF132-1)*(AF134/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH132/AG132-1)*(AG134/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI132/AH132-1)*(AH134/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ132/AI132-1)*(AI134/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK132/AJ132-1)*(AJ134/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL132/AK132-1)*(AK134/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F132","v":"[Service]"},{"$f":"+G132","v":0},{"$f":"+H132","v":0},{"$f":"+I132","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X133/W133-1)*(W134/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y133/X133-1)*(X134/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z133/Y133-1)*(Y134/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA133/Z133-1)*(Z134/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB133/AA133-1)*(AA134/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC133/AB133-1)*(AB134/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD133/AC133-1)*(AC134/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE133/AD133-1)*(AD134/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF133/AE133-1)*(AE134/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG133/AF133-1)*(AF134/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH133/AG133-1)*(AG134/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI133/AH133-1)*(AH134/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ133/AI133-1)*(AI134/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK133/AJ133-1)*(AJ134/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL133/AK133-1)*(AK134/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F132","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132*W133/10^6","v":0},{"$f":"X132*X133/10^6","v":0},{"$f":"Y132*Y133/10^6","v":0},{"$f":"Z132*Z133/10^6","v":0},{"$f":"AA132*AA133/10^6","v":0},{"$f":"AB132*AB133/10^6","v":0},{"$f":"AC132*AC133/10^6","v":0},{"$f":"AD132*AD133/10^6","v":0},{"$f":"AE132*AE133/10^6","v":0},{"$f":"AF132*AF133/10^6","v":0},{"$f":"AG132*AG133/10^6","v":0},0,0,0,0,{"$f":"AL132*AL133/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X134/W134-1)*(W134/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y134/X134-1)*(X134/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z134/Y134-1)*(Y134/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA134/Z134-1)*(Z134/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB134/AA134-1)*(AA134/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC134/AB134-1)*(AB134/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD134/AC134-1)*(AC134/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE134/AD134-1)*(AD134/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF134/AE134-1)*(AE134/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG134/AF134-1)*(AF134/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH134/AG134-1)*(AG134/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI134/AH134-1)*(AH134/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ134/AI134-1)*(AI134/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK134/AJ134-1)*(AJ134/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL134/AK134-1)*(AK134/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D132+1","v":24},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X135/W135-1)*(W137/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y135/X135-1)*(X137/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z135/Y135-1)*(Y137/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA135/Z135-1)*(Z137/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB135/AA135-1)*(AA137/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC135/AB135-1)*(AB137/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD135/AC135-1)*(AC137/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE135/AD135-1)*(AD137/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF135/AE135-1)*(AE137/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG135/AF135-1)*(AF137/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH135/AG135-1)*(AG137/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI135/AH135-1)*(AH137/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ135/AI135-1)*(AI137/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK135/AJ135-1)*(AJ137/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL135/AK135-1)*(AK137/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X136/W136-1)*(W137/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y136/X136-1)*(X137/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z136/Y136-1)*(Y137/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA136/Z136-1)*(Z137/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB136/AA136-1)*(AA137/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC136/AB136-1)*(AB137/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD136/AC136-1)*(AC137/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE136/AD136-1)*(AD137/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF136/AE136-1)*(AE137/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG136/AF136-1)*(AF137/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH136/AG136-1)*(AG137/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI136/AH136-1)*(AH137/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ136/AI136-1)*(AI137/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK136/AJ136-1)*(AJ137/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL136/AK136-1)*(AK137/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F135","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W135*W136/10^6","v":0},{"$f":"X135*X136/10^6","v":0},{"$f":"Y135*Y136/10^6","v":0},{"$f":"Z135*Z136/10^6","v":0},{"$f":"AA135*AA136/10^6","v":0},{"$f":"AB135*AB136/10^6","v":0},{"$f":"AC135*AC136/10^6","v":0},{"$f":"AD135*AD136/10^6","v":0},{"$f":"AE135*AE136/10^6","v":0},{"$f":"AF135*AF136/10^6","v":0},{"$f":"AG135*AG136/10^6","v":0},0,0,0,0,{"$f":"AL135*AL136/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X137/W137-1)*(W137/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y137/X137-1)*(X137/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z137/Y137-1)*(Y137/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA137/Z137-1)*(Z137/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB137/AA137-1)*(AA137/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC137/AB137-1)*(AB137/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD137/AC137-1)*(AC137/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE137/AD137-1)*(AD137/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF137/AE137-1)*(AE137/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG137/AF137-1)*(AF137/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH137/AG137-1)*(AG137/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI137/AH137-1)*(AH137/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ137/AI137-1)*(AI137/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK137/AJ137-1)*(AJ137/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL137/AK137-1)*(AK137/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D135+1","v":25},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X138/W138-1)*(W140/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y138/X138-1)*(X140/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z138/Y138-1)*(Y140/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA138/Z138-1)*(Z140/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB138/AA138-1)*(AA140/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC138/AB138-1)*(AB140/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD138/AC138-1)*(AC140/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE138/AD138-1)*(AD140/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF138/AE138-1)*(AE140/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG138/AF138-1)*(AF140/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH138/AG138-1)*(AG140/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI138/AH138-1)*(AH140/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ138/AI138-1)*(AI140/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK138/AJ138-1)*(AJ140/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL138/AK138-1)*(AK140/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X139/W139-1)*(W140/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y139/X139-1)*(X140/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z139/Y139-1)*(Y140/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA139/Z139-1)*(Z140/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB139/AA139-1)*(AA140/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC139/AB139-1)*(AB140/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD139/AC139-1)*(AC140/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE139/AD139-1)*(AD140/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF139/AE139-1)*(AE140/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG139/AF139-1)*(AF140/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH139/AG139-1)*(AG140/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI139/AH139-1)*(AH140/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ139/AI139-1)*(AI140/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK139/AJ139-1)*(AJ140/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL139/AK139-1)*(AK140/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F138","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W138*W139/10^6","v":0},{"$f":"X138*X139/10^6","v":0},{"$f":"Y138*Y139/10^6","v":0},{"$f":"Z138*Z139/10^6","v":0},{"$f":"AA138*AA139/10^6","v":0},{"$f":"AB138*AB139/10^6","v":0},{"$f":"AC138*AC139/10^6","v":0},{"$f":"AD138*AD139/10^6","v":0},{"$f":"AE138*AE139/10^6","v":0},{"$f":"AF138*AF139/10^6","v":0},{"$f":"AG138*AG139/10^6","v":0},0,0,0,0,{"$f":"AL138*AL139/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X140/W140-1)*(W140/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y140/X140-1)*(X140/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z140/Y140-1)*(Y140/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA140/Z140-1)*(Z140/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB140/AA140-1)*(AA140/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC140/AB140-1)*(AB140/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD140/AC140-1)*(AC140/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE140/AD140-1)*(AD140/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF140/AE140-1)*(AE140/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG140/AF140-1)*(AF140/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH140/AG140-1)*(AG140/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI140/AH140-1)*(AH140/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ140/AI140-1)*(AI140/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK140/AJ140-1)*(AJ140/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL140/AK140-1)*(AK140/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D138+1","v":26},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X141/W141-1)*(W143/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y141/X141-1)*(X143/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z141/Y141-1)*(Y143/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA141/Z141-1)*(Z143/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB141/AA141-1)*(AA143/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC141/AB141-1)*(AB143/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD141/AC141-1)*(AC143/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE141/AD141-1)*(AD143/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF141/AE141-1)*(AE143/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG141/AF141-1)*(AF143/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH141/AG141-1)*(AG143/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI141/AH141-1)*(AH143/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ141/AI141-1)*(AI143/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK141/AJ141-1)*(AJ143/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL141/AK141-1)*(AK143/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X142/W142-1)*(W143/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y142/X142-1)*(X143/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z142/Y142-1)*(Y143/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA142/Z142-1)*(Z143/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB142/AA142-1)*(AA143/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC142/AB142-1)*(AB143/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD142/AC142-1)*(AC143/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE142/AD142-1)*(AD143/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF142/AE142-1)*(AE143/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG142/AF142-1)*(AF143/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH142/AG142-1)*(AG143/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI142/AH142-1)*(AH143/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ142/AI142-1)*(AI143/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK142/AJ142-1)*(AJ143/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL142/AK142-1)*(AK143/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F141","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W141*W142/10^6","v":0},{"$f":"X141*X142/10^6","v":0},{"$f":"Y141*Y142/10^6","v":0},{"$f":"Z141*Z142/10^6","v":0},{"$f":"AA141*AA142/10^6","v":0},{"$f":"AB141*AB142/10^6","v":0},{"$f":"AC141*AC142/10^6","v":0},{"$f":"AD141*AD142/10^6","v":0},{"$f":"AE141*AE142/10^6","v":0},{"$f":"AF141*AF142/10^6","v":0},{"$f":"AG141*AG142/10^6","v":0},0,0,0,0,{"$f":"AL141*AL142/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X143/W143-1)*(W143/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y143/X143-1)*(X143/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z143/Y143-1)*(Y143/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA143/Z143-1)*(Z143/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB143/AA143-1)*(AA143/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC143/AB143-1)*(AB143/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD143/AC143-1)*(AC143/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE143/AD143-1)*(AD143/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF143/AE143-1)*(AE143/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG143/AF143-1)*(AF143/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH143/AG143-1)*(AG143/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI143/AH143-1)*(AH143/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ143/AI143-1)*(AI143/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK143/AJ143-1)*(AJ143/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL143/AK143-1)*(AK143/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D141+1","v":27},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X144/W144-1)*(W146/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y144/X144-1)*(X146/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z144/Y144-1)*(Y146/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA144/Z144-1)*(Z146/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB144/AA144-1)*(AA146/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC144/AB144-1)*(AB146/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD144/AC144-1)*(AC146/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE144/AD144-1)*(AD146/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF144/AE144-1)*(AE146/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG144/AF144-1)*(AF146/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH144/AG144-1)*(AG146/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI144/AH144-1)*(AH146/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ144/AI144-1)*(AI146/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK144/AJ144-1)*(AJ146/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL144/AK144-1)*(AK146/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X145/W145-1)*(W146/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y145/X145-1)*(X146/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z145/Y145-1)*(Y146/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA145/Z145-1)*(Z146/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB145/AA145-1)*(AA146/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC145/AB145-1)*(AB146/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD145/AC145-1)*(AC146/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE145/AD145-1)*(AD146/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF145/AE145-1)*(AE146/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG145/AF145-1)*(AF146/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH145/AG145-1)*(AG146/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI145/AH145-1)*(AH146/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ145/AI145-1)*(AI146/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK145/AJ145-1)*(AJ146/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL145/AK145-1)*(AK146/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F144","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144*W145/10^6","v":0},{"$f":"X144*X145/10^6","v":0},{"$f":"Y144*Y145/10^6","v":0},{"$f":"Z144*Z145/10^6","v":0},{"$f":"AA144*AA145/10^6","v":0},{"$f":"AB144*AB145/10^6","v":0},{"$f":"AC144*AC145/10^6","v":0},{"$f":"AD144*AD145/10^6","v":0},{"$f":"AE144*AE145/10^6","v":0},{"$f":"AF144*AF145/10^6","v":0},{"$f":"AG144*AG145/10^6","v":0},0,0,0,0,{"$f":"AL144*AL145/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X146/W146-1)*(W146/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y146/X146-1)*(X146/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z146/Y146-1)*(Y146/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA146/Z146-1)*(Z146/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB146/AA146-1)*(AA146/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC146/AB146-1)*(AB146/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD146/AC146-1)*(AC146/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE146/AD146-1)*(AD146/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF146/AE146-1)*(AE146/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG146/AF146-1)*(AF146/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH146/AG146-1)*(AG146/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI146/AH146-1)*(AH146/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ146/AI146-1)*(AI146/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK146/AJ146-1)*(AJ146/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL146/AK146-1)*(AK146/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D144+1","v":28},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X147/W147-1)*(W149/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y147/X147-1)*(X149/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z147/Y147-1)*(Y149/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA147/Z147-1)*(Z149/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB147/AA147-1)*(AA149/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC147/AB147-1)*(AB149/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD147/AC147-1)*(AC149/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE147/AD147-1)*(AD149/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF147/AE147-1)*(AE149/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG147/AF147-1)*(AF149/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH147/AG147-1)*(AG149/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI147/AH147-1)*(AH149/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ147/AI147-1)*(AI149/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK147/AJ147-1)*(AJ149/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL147/AK147-1)*(AK149/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F147","v":"[Service]"},{"$f":"+G147","v":0},{"$f":"+H147","v":0},{"$f":"+I147","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X148/W148-1)*(W149/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y148/X148-1)*(X149/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z148/Y148-1)*(Y149/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA148/Z148-1)*(Z149/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB148/AA148-1)*(AA149/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC148/AB148-1)*(AB149/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD148/AC148-1)*(AC149/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE148/AD148-1)*(AD149/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF148/AE148-1)*(AE149/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG148/AF148-1)*(AF149/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH148/AG148-1)*(AG149/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI148/AH148-1)*(AH149/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ148/AI148-1)*(AI149/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK148/AJ148-1)*(AJ149/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL148/AK148-1)*(AK149/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F147","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W147*W148/10^6","v":0},{"$f":"X147*X148/10^6","v":0},{"$f":"Y147*Y148/10^6","v":0},{"$f":"Z147*Z148/10^6","v":0},{"$f":"AA147*AA148/10^6","v":0},{"$f":"AB147*AB148/10^6","v":0},{"$f":"AC147*AC148/10^6","v":0},{"$f":"AD147*AD148/10^6","v":0},{"$f":"AE147*AE148/10^6","v":0},{"$f":"AF147*AF148/10^6","v":0},{"$f":"AG147*AG148/10^6","v":0},0,0,0,0,{"$f":"AL147*AL148/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X149/W149-1)*(W149/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y149/X149-1)*(X149/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z149/Y149-1)*(Y149/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA149/Z149-1)*(Z149/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB149/AA149-1)*(AA149/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC149/AB149-1)*(AB149/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD149/AC149-1)*(AC149/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE149/AD149-1)*(AD149/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF149/AE149-1)*(AE149/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG149/AF149-1)*(AF149/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH149/AG149-1)*(AG149/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI149/AH149-1)*(AH149/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ149/AI149-1)*(AI149/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK149/AJ149-1)*(AJ149/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL149/AK149-1)*(AK149/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D147+1","v":29},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X150/W150-1)*(W152/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y150/X150-1)*(X152/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z150/Y150-1)*(Y152/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA150/Z150-1)*(Z152/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB150/AA150-1)*(AA152/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC150/AB150-1)*(AB152/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD150/AC150-1)*(AC152/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE150/AD150-1)*(AD152/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF150/AE150-1)*(AE152/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG150/AF150-1)*(AF152/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH150/AG150-1)*(AG152/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI150/AH150-1)*(AH152/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ150/AI150-1)*(AI152/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK150/AJ150-1)*(AJ152/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL150/AK150-1)*(AK152/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X151/W151-1)*(W152/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y151/X151-1)*(X152/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z151/Y151-1)*(Y152/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA151/Z151-1)*(Z152/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB151/AA151-1)*(AA152/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC151/AB151-1)*(AB152/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD151/AC151-1)*(AC152/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE151/AD151-1)*(AD152/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF151/AE151-1)*(AE152/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG151/AF151-1)*(AF152/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH151/AG151-1)*(AG152/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI151/AH151-1)*(AH152/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ151/AI151-1)*(AI152/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK151/AJ151-1)*(AJ152/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL151/AK151-1)*(AK152/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F150","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W150*W151/10^6","v":0},{"$f":"X150*X151/10^6","v":0},{"$f":"Y150*Y151/10^6","v":0},{"$f":"Z150*Z151/10^6","v":0},{"$f":"AA150*AA151/10^6","v":0},{"$f":"AB150*AB151/10^6","v":0},{"$f":"AC150*AC151/10^6","v":0},{"$f":"AD150*AD151/10^6","v":0},{"$f":"AE150*AE151/10^6","v":0},{"$f":"AF150*AF151/10^6","v":0},{"$f":"AG150*AG151/10^6","v":0},0,0,0,0,{"$f":"AL150*AL151/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X152/W152-1)*(W152/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y152/X152-1)*(X152/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z152/Y152-1)*(Y152/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA152/Z152-1)*(Z152/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB152/AA152-1)*(AA152/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC152/AB152-1)*(AB152/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD152/AC152-1)*(AC152/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE152/AD152-1)*(AD152/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF152/AE152-1)*(AE152/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG152/AF152-1)*(AF152/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH152/AG152-1)*(AG152/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI152/AH152-1)*(AH152/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ152/AI152-1)*(AI152/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK152/AJ152-1)*(AJ152/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL152/AK152-1)*(AK152/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D150+1","v":30},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X153/W153-1)*(W155/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y153/X153-1)*(X155/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z153/Y153-1)*(Y155/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA153/Z153-1)*(Z155/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB153/AA153-1)*(AA155/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC153/AB153-1)*(AB155/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD153/AC153-1)*(AC155/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE153/AD153-1)*(AD155/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF153/AE153-1)*(AE155/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG153/AF153-1)*(AF155/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH153/AG153-1)*(AG155/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI153/AH153-1)*(AH155/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ153/AI153-1)*(AI155/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK153/AJ153-1)*(AJ155/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL153/AK153-1)*(AK155/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F153","v":"[Service]"},{"$f":"+G153","v":0},{"$f":"+H153","v":0},{"$f":"+I153","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X154/W154-1)*(W155/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y154/X154-1)*(X155/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z154/Y154-1)*(Y155/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA154/Z154-1)*(Z155/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB154/AA154-1)*(AA155/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC154/AB154-1)*(AB155/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD154/AC154-1)*(AC155/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE154/AD154-1)*(AD155/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF154/AE154-1)*(AE155/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG154/AF154-1)*(AF155/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH154/AG154-1)*(AG155/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI154/AH154-1)*(AH155/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ154/AI154-1)*(AI155/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK154/AJ154-1)*(AJ155/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL154/AK154-1)*(AK155/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F153","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W153*W154/10^6","v":0},{"$f":"X153*X154/10^6","v":0},{"$f":"Y153*Y154/10^6","v":0},{"$f":"Z153*Z154/10^6","v":0},{"$f":"AA153*AA154/10^6","v":0},{"$f":"AB153*AB154/10^6","v":0},{"$f":"AC153*AC154/10^6","v":0},{"$f":"AD153*AD154/10^6","v":0},{"$f":"AE153*AE154/10^6","v":0},{"$f":"AF153*AF154/10^6","v":0},{"$f":"AG153*AG154/10^6","v":0},0,0,0,0,{"$f":"AL153*AL154/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X155/W155-1)*(W155/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y155/X155-1)*(X155/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z155/Y155-1)*(Y155/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA155/Z155-1)*(Z155/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB155/AA155-1)*(AA155/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC155/AB155-1)*(AB155/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD155/AC155-1)*(AC155/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE155/AD155-1)*(AD155/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF155/AE155-1)*(AE155/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG155/AF155-1)*(AF155/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH155/AG155-1)*(AG155/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI155/AH155-1)*(AH155/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ155/AI155-1)*(AI155/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK155/AJ155-1)*(AJ155/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL155/AK155-1)*(AK155/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D153+1","v":31},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X156/W156-1)*(W158/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y156/X156-1)*(X158/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z156/Y156-1)*(Y158/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA156/Z156-1)*(Z158/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB156/AA156-1)*(AA158/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC156/AB156-1)*(AB158/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD156/AC156-1)*(AC158/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE156/AD156-1)*(AD158/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF156/AE156-1)*(AE158/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG156/AF156-1)*(AF158/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH156/AG156-1)*(AG158/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI156/AH156-1)*(AH158/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ156/AI156-1)*(AI158/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK156/AJ156-1)*(AJ158/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL156/AK156-1)*(AK158/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X157/W157-1)*(W158/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y157/X157-1)*(X158/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z157/Y157-1)*(Y158/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA157/Z157-1)*(Z158/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB157/AA157-1)*(AA158/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC157/AB157-1)*(AB158/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD157/AC157-1)*(AC158/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE157/AD157-1)*(AD158/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF157/AE157-1)*(AE158/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG157/AF157-1)*(AF158/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH157/AG157-1)*(AG158/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI157/AH157-1)*(AH158/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ157/AI157-1)*(AI158/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK157/AJ157-1)*(AJ158/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL157/AK157-1)*(AK158/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F156","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W156*W157/10^6","v":0},{"$f":"X156*X157/10^6","v":0},{"$f":"Y156*Y157/10^6","v":0},{"$f":"Z156*Z157/10^6","v":0},{"$f":"AA156*AA157/10^6","v":0},{"$f":"AB156*AB157/10^6","v":0},{"$f":"AC156*AC157/10^6","v":0},{"$f":"AD156*AD157/10^6","v":0},{"$f":"AE156*AE157/10^6","v":0},{"$f":"AF156*AF157/10^6","v":0},{"$f":"AG156*AG157/10^6","v":0},0,0,0,0,{"$f":"AL156*AL157/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X158/W158-1)*(W158/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y158/X158-1)*(X158/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z158/Y158-1)*(Y158/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA158/Z158-1)*(Z158/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB158/AA158-1)*(AA158/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC158/AB158-1)*(AB158/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD158/AC158-1)*(AC158/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE158/AD158-1)*(AD158/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF158/AE158-1)*(AE158/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG158/AF158-1)*(AF158/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH158/AG158-1)*(AG158/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI158/AH158-1)*(AH158/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ158/AI158-1)*(AI158/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK158/AJ158-1)*(AJ158/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL158/AK158-1)*(AK158/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D156+1","v":32},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X159/W159-1)*(W161/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y159/X159-1)*(X161/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z159/Y159-1)*(Y161/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA159/Z159-1)*(Z161/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB159/AA159-1)*(AA161/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC159/AB159-1)*(AB161/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD159/AC159-1)*(AC161/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE159/AD159-1)*(AD161/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF159/AE159-1)*(AE161/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG159/AF159-1)*(AF161/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH159/AG159-1)*(AG161/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI159/AH159-1)*(AH161/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ159/AI159-1)*(AI161/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK159/AJ159-1)*(AJ161/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL159/AK159-1)*(AK161/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X160/W160-1)*(W161/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y160/X160-1)*(X161/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z160/Y160-1)*(Y161/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA160/Z160-1)*(Z161/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB160/AA160-1)*(AA161/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC160/AB160-1)*(AB161/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD160/AC160-1)*(AC161/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE160/AD160-1)*(AD161/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF160/AE160-1)*(AE161/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG160/AF160-1)*(AF161/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH160/AG160-1)*(AG161/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI160/AH160-1)*(AH161/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ160/AI160-1)*(AI161/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK160/AJ160-1)*(AJ161/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL160/AK160-1)*(AK161/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F159","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W159*W160/10^6","v":0},{"$f":"X159*X160/10^6","v":0},{"$f":"Y159*Y160/10^6","v":0},{"$f":"Z159*Z160/10^6","v":0},{"$f":"AA159*AA160/10^6","v":0},{"$f":"AB159*AB160/10^6","v":0},{"$f":"AC159*AC160/10^6","v":0},{"$f":"AD159*AD160/10^6","v":0},{"$f":"AE159*AE160/10^6","v":0},{"$f":"AF159*AF160/10^6","v":0},{"$f":"AG159*AG160/10^6","v":0},0,0,0,0,{"$f":"AL159*AL160/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X161/W161-1)*(W161/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y161/X161-1)*(X161/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z161/Y161-1)*(Y161/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA161/Z161-1)*(Z161/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB161/AA161-1)*(AA161/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC161/AB161-1)*(AB161/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD161/AC161-1)*(AC161/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE161/AD161-1)*(AD161/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF161/AE161-1)*(AE161/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG161/AF161-1)*(AF161/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH161/AG161-1)*(AG161/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI161/AH161-1)*(AH161/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ161/AI161-1)*(AI161/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK161/AJ161-1)*(AJ161/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL161/AK161-1)*(AK161/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D159+1","v":33},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X162/W162-1)*(W164/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y162/X162-1)*(X164/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z162/Y162-1)*(Y164/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA162/Z162-1)*(Z164/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB162/AA162-1)*(AA164/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC162/AB162-1)*(AB164/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD162/AC162-1)*(AC164/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE162/AD162-1)*(AD164/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF162/AE162-1)*(AE164/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG162/AF162-1)*(AF164/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH162/AG162-1)*(AG164/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI162/AH162-1)*(AH164/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ162/AI162-1)*(AI164/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK162/AJ162-1)*(AJ164/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL162/AK162-1)*(AK164/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X163/W163-1)*(W164/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y163/X163-1)*(X164/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z163/Y163-1)*(Y164/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA163/Z163-1)*(Z164/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB163/AA163-1)*(AA164/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC163/AB163-1)*(AB164/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD163/AC163-1)*(AC164/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE163/AD163-1)*(AD164/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF163/AE163-1)*(AE164/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG163/AF163-1)*(AF164/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH163/AG163-1)*(AG164/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI163/AH163-1)*(AH164/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ163/AI163-1)*(AI164/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK163/AJ163-1)*(AJ164/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL163/AK163-1)*(AK164/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F162","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W162*W163/10^6","v":0},{"$f":"X162*X163/10^6","v":0},{"$f":"Y162*Y163/10^6","v":0},{"$f":"Z162*Z163/10^6","v":0},{"$f":"AA162*AA163/10^6","v":0},{"$f":"AB162*AB163/10^6","v":0},{"$f":"AC162*AC163/10^6","v":0},{"$f":"AD162*AD163/10^6","v":0},{"$f":"AE162*AE163/10^6","v":0},{"$f":"AF162*AF163/10^6","v":0},{"$f":"AG162*AG163/10^6","v":0},0,0,0,0,{"$f":"AL162*AL163/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X164/W164-1)*(W164/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y164/X164-1)*(X164/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z164/Y164-1)*(Y164/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA164/Z164-1)*(Z164/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB164/AA164-1)*(AA164/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC164/AB164-1)*(AB164/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD164/AC164-1)*(AC164/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE164/AD164-1)*(AD164/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF164/AE164-1)*(AE164/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG164/AF164-1)*(AF164/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH164/AG164-1)*(AG164/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI164/AH164-1)*(AH164/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ164/AI164-1)*(AI164/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK164/AJ164-1)*(AJ164/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL164/AK164-1)*(AK164/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D162+1","v":34},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X165/W165-1)*(W167/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y165/X165-1)*(X167/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z165/Y165-1)*(Y167/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA165/Z165-1)*(Z167/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB165/AA165-1)*(AA167/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC165/AB165-1)*(AB167/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD165/AC165-1)*(AC167/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE165/AD165-1)*(AD167/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF165/AE165-1)*(AE167/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG165/AF165-1)*(AF167/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH165/AG165-1)*(AG167/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI165/AH165-1)*(AH167/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ165/AI165-1)*(AI167/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK165/AJ165-1)*(AJ167/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL165/AK165-1)*(AK167/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X166/W166-1)*(W167/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y166/X166-1)*(X167/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z166/Y166-1)*(Y167/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA166/Z166-1)*(Z167/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB166/AA166-1)*(AA167/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC166/AB166-1)*(AB167/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD166/AC166-1)*(AC167/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE166/AD166-1)*(AD167/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF166/AE166-1)*(AE167/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG166/AF166-1)*(AF167/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH166/AG166-1)*(AG167/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI166/AH166-1)*(AH167/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ166/AI166-1)*(AI167/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK166/AJ166-1)*(AJ167/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL166/AK166-1)*(AK167/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X165*X166/10^6","v":0},{"$f":"Y165*Y166/10^6","v":0},{"$f":"Z165*Z166/10^6","v":0},{"$f":"AA165*AA166/10^6","v":0},{"$f":"AB165*AB166/10^6","v":0},{"$f":"AC165*AC166/10^6","v":0},{"$f":"AD165*AD166/10^6","v":0},{"$f":"AE165*AE166/10^6","v":0},{"$f":"AF165*AF166/10^6","v":0},{"$f":"AG165*AG166/10^6","v":0},0,0,0,0,{"$f":"AL165*AL166/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X167/W167-1)*(W167/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y167/X167-1)*(X167/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z167/Y167-1)*(Y167/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA167/Z167-1)*(Z167/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB167/AA167-1)*(AA167/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC167/AB167-1)*(AB167/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD167/AC167-1)*(AC167/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE167/AD167-1)*(AD167/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF167/AE167-1)*(AE167/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG167/AF167-1)*(AF167/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH167/AG167-1)*(AG167/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI167/AH167-1)*(AH167/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ167/AI167-1)*(AI167/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK167/AJ167-1)*(AJ167/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL167/AK167-1)*(AK167/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D165+1","v":35},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X168/W168-1)*(W170/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y168/X168-1)*(X170/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z168/Y168-1)*(Y170/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA168/Z168-1)*(Z170/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB168/AA168-1)*(AA170/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC168/AB168-1)*(AB170/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD168/AC168-1)*(AC170/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE168/AD168-1)*(AD170/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF168/AE168-1)*(AE170/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG168/AF168-1)*(AF170/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH168/AG168-1)*(AG170/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI168/AH168-1)*(AH170/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ168/AI168-1)*(AI170/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK168/AJ168-1)*(AJ170/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL168/AK168-1)*(AK170/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X169/W169-1)*(W170/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y169/X169-1)*(X170/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z169/Y169-1)*(Y170/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA169/Z169-1)*(Z170/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB169/AA169-1)*(AA170/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC169/AB169-1)*(AB170/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD169/AC169-1)*(AC170/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE169/AD169-1)*(AD170/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF169/AE169-1)*(AE170/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG169/AF169-1)*(AF170/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH169/AG169-1)*(AG170/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI169/AH169-1)*(AH170/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ169/AI169-1)*(AI170/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK169/AJ169-1)*(AJ170/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL169/AK169-1)*(AK170/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X168*X169/10^6","v":0},{"$f":"Y168*Y169/10^6","v":0},{"$f":"Z168*Z169/10^6","v":0},{"$f":"AA168*AA169/10^6","v":0},{"$f":"AB168*AB169/10^6","v":0},{"$f":"AC168*AC169/10^6","v":0},{"$f":"AD168*AD169/10^6","v":0},{"$f":"AE168*AE169/10^6","v":0},{"$f":"AF168*AF169/10^6","v":0},{"$f":"AG168*AG169/10^6","v":0},0,0,0,0,{"$f":"AL168*AL169/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X170/W170-1)*(W170/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y170/X170-1)*(X170/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z170/Y170-1)*(Y170/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA170/Z170-1)*(Z170/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB170/AA170-1)*(AA170/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC170/AB170-1)*(AB170/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD170/AC170-1)*(AC170/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE170/AD170-1)*(AD170/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF170/AE170-1)*(AE170/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG170/AF170-1)*(AF170/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH170/AG170-1)*(AG170/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI170/AH170-1)*(AH170/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ170/AI170-1)*(AI170/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK170/AJ170-1)*(AJ170/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL170/AK170-1)*(AK170/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D168+1","v":36},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X171/W171-1)*(W173/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y171/X171-1)*(X173/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z171/Y171-1)*(Y173/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA171/Z171-1)*(Z173/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB171/AA171-1)*(AA173/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC171/AB171-1)*(AB173/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD171/AC171-1)*(AC173/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE171/AD171-1)*(AD173/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF171/AE171-1)*(AE173/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG171/AF171-1)*(AF173/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH171/AG171-1)*(AG173/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI171/AH171-1)*(AH173/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ171/AI171-1)*(AI173/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK171/AJ171-1)*(AJ173/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL171/AK171-1)*(AK173/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X172/W172-1)*(W173/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y172/X172-1)*(X173/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z172/Y172-1)*(Y173/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA172/Z172-1)*(Z173/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB172/AA172-1)*(AA173/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC172/AB172-1)*(AB173/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD172/AC172-1)*(AC173/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE172/AD172-1)*(AD173/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF172/AE172-1)*(AE173/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG172/AF172-1)*(AF173/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH172/AG172-1)*(AG173/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI172/AH172-1)*(AH173/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ172/AI172-1)*(AI173/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK172/AJ172-1)*(AJ173/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL172/AK172-1)*(AK173/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X171*X172/10^6","v":0},{"$f":"Y171*Y172/10^6","v":0},{"$f":"Z171*Z172/10^6","v":0},{"$f":"AA171*AA172/10^6","v":0},{"$f":"AB171*AB172/10^6","v":0},{"$f":"AC171*AC172/10^6","v":0},{"$f":"AD171*AD172/10^6","v":0},{"$f":"AE171*AE172/10^6","v":0},{"$f":"AF171*AF172/10^6","v":0},{"$f":"AG171*AG172/10^6","v":0},0,0,0,0,{"$f":"AL171*AL172/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X173/W173-1)*(W173/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y173/X173-1)*(X173/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z173/Y173-1)*(Y173/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA173/Z173-1)*(Z173/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB173/AA173-1)*(AA173/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC173/AB173-1)*(AB173/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD173/AC173-1)*(AC173/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE173/AD173-1)*(AD173/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF173/AE173-1)*(AE173/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG173/AF173-1)*(AF173/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH173/AG173-1)*(AG173/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI173/AH173-1)*(AH173/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ173/AI173-1)*(AI173/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK173/AJ173-1)*(AJ173/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL173/AK173-1)*(AK173/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D171+1","v":37},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X174/W174-1)*(W176/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y174/X174-1)*(X176/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z174/Y174-1)*(Y176/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA174/Z174-1)*(Z176/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB174/AA174-1)*(AA176/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC174/AB174-1)*(AB176/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD174/AC174-1)*(AC176/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE174/AD174-1)*(AD176/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF174/AE174-1)*(AE176/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG174/AF174-1)*(AF176/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH174/AG174-1)*(AG176/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI174/AH174-1)*(AH176/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ174/AI174-1)*(AI176/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK174/AJ174-1)*(AJ176/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL174/AK174-1)*(AK176/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X175/W175-1)*(W176/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y175/X175-1)*(X176/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z175/Y175-1)*(Y176/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA175/Z175-1)*(Z176/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB175/AA175-1)*(AA176/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC175/AB175-1)*(AB176/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD175/AC175-1)*(AC176/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE175/AD175-1)*(AD176/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF175/AE175-1)*(AE176/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG175/AF175-1)*(AF176/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH175/AG175-1)*(AG176/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI175/AH175-1)*(AH176/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ175/AI175-1)*(AI176/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK175/AJ175-1)*(AJ176/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL175/AK175-1)*(AK176/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X174*X175/10^6","v":0},{"$f":"Y174*Y175/10^6","v":0},{"$f":"Z174*Z175/10^6","v":0},{"$f":"AA174*AA175/10^6","v":0},{"$f":"AB174*AB175/10^6","v":0},{"$f":"AC174*AC175/10^6","v":0},{"$f":"AD174*AD175/10^6","v":0},{"$f":"AE174*AE175/10^6","v":0},{"$f":"AF174*AF175/10^6","v":0},{"$f":"AG174*AG175/10^6","v":0},0,0,0,0,{"$f":"AL174*AL175/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X176/W176-1)*(W176/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y176/X176-1)*(X176/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z176/Y176-1)*(Y176/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA176/Z176-1)*(Z176/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB176/AA176-1)*(AA176/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC176/AB176-1)*(AB176/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD176/AC176-1)*(AC176/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE176/AD176-1)*(AD176/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF176/AE176-1)*(AE176/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG176/AF176-1)*(AF176/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH176/AG176-1)*(AG176/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI176/AH176-1)*(AH176/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ176/AI176-1)*(AI176/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK176/AJ176-1)*(AJ176/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL176/AK176-1)*(AK176/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D174+1","v":38},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X177/W177-1)*(W179/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y177/X177-1)*(X179/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z177/Y177-1)*(Y179/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA177/Z177-1)*(Z179/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB177/AA177-1)*(AA179/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC177/AB177-1)*(AB179/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD177/AC177-1)*(AC179/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE177/AD177-1)*(AD179/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF177/AE177-1)*(AE179/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG177/AF177-1)*(AF179/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH177/AG177-1)*(AG179/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI177/AH177-1)*(AH179/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ177/AI177-1)*(AI179/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK177/AJ177-1)*(AJ179/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL177/AK177-1)*(AK179/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X178/W178-1)*(W179/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y178/X178-1)*(X179/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z178/Y178-1)*(Y179/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA178/Z178-1)*(Z179/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB178/AA178-1)*(AA179/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC178/AB178-1)*(AB179/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD178/AC178-1)*(AC179/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE178/AD178-1)*(AD179/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF178/AE178-1)*(AE179/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG178/AF178-1)*(AF179/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH178/AG178-1)*(AG179/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI178/AH178-1)*(AH179/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ178/AI178-1)*(AI179/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK178/AJ178-1)*(AJ179/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL178/AK178-1)*(AK179/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X177*X178/10^6","v":0},{"$f":"Y177*Y178/10^6","v":0},{"$f":"Z177*Z178/10^6","v":0},{"$f":"AA177*AA178/10^6","v":0},{"$f":"AB177*AB178/10^6","v":0},{"$f":"AC177*AC178/10^6","v":0},{"$f":"AD177*AD178/10^6","v":0},{"$f":"AE177*AE178/10^6","v":0},{"$f":"AF177*AF178/10^6","v":0},{"$f":"AG177*AG178/10^6","v":0},0,0,0,0,{"$f":"AL177*AL178/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X179/W179-1)*(W179/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y179/X179-1)*(X179/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z179/Y179-1)*(Y179/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA179/Z179-1)*(Z179/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB179/AA179-1)*(AA179/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC179/AB179-1)*(AB179/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD179/AC179-1)*(AC179/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE179/AD179-1)*(AD179/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF179/AE179-1)*(AE179/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG179/AF179-1)*(AF179/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH179/AG179-1)*(AG179/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI179/AH179-1)*(AH179/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ179/AI179-1)*(AI179/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK179/AJ179-1)*(AJ179/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL179/AK179-1)*(AK179/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D177+1","v":39},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X180/W180-1)*(W182/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y180/X180-1)*(X182/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z180/Y180-1)*(Y182/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA180/Z180-1)*(Z182/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB180/AA180-1)*(AA182/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC180/AB180-1)*(AB182/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD180/AC180-1)*(AC182/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE180/AD180-1)*(AD182/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF180/AE180-1)*(AE182/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG180/AF180-1)*(AF182/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH180/AG180-1)*(AG182/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI180/AH180-1)*(AH182/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ180/AI180-1)*(AI182/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK180/AJ180-1)*(AJ182/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL180/AK180-1)*(AK182/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X181/W181-1)*(W182/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y181/X181-1)*(X182/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z181/Y181-1)*(Y182/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA181/Z181-1)*(Z182/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB181/AA181-1)*(AA182/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC181/AB181-1)*(AB182/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD181/AC181-1)*(AC182/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE181/AD181-1)*(AD182/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF181/AE181-1)*(AE182/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG181/AF181-1)*(AF182/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH181/AG181-1)*(AG182/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI181/AH181-1)*(AH182/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ181/AI181-1)*(AI182/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK181/AJ181-1)*(AJ182/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL181/AK181-1)*(AK182/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X180*X181/10^6","v":0},{"$f":"Y180*Y181/10^6","v":0},{"$f":"Z180*Z181/10^6","v":0},{"$f":"AA180*AA181/10^6","v":0},{"$f":"AB180*AB181/10^6","v":0},{"$f":"AC180*AC181/10^6","v":0},{"$f":"AD180*AD181/10^6","v":0},{"$f":"AE180*AE181/10^6","v":0},{"$f":"AF180*AF181/10^6","v":0},{"$f":"AG180*AG181/10^6","v":0},0,0,0,0,{"$f":"AL180*AL181/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X182/W182-1)*(W182/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y182/X182-1)*(X182/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z182/Y182-1)*(Y182/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA182/Z182-1)*(Z182/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB182/AA182-1)*(AA182/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC182/AB182-1)*(AB182/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD182/AC182-1)*(AC182/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE182/AD182-1)*(AD182/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF182/AE182-1)*(AE182/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG182/AF182-1)*(AF182/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH182/AG182-1)*(AG182/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI182/AH182-1)*(AH182/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ182/AI182-1)*(AI182/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK182/AJ182-1)*(AJ182/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL182/AK182-1)*(AK182/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D180+1","v":40},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X183/W183-1)*(W185/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y183/X183-1)*(X185/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z183/Y183-1)*(Y185/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA183/Z183-1)*(Z185/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB183/AA183-1)*(AA185/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC183/AB183-1)*(AB185/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD183/AC183-1)*(AC185/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE183/AD183-1)*(AD185/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF183/AE183-1)*(AE185/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG183/AF183-1)*(AF185/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH183/AG183-1)*(AG185/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI183/AH183-1)*(AH185/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ183/AI183-1)*(AI185/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK183/AJ183-1)*(AJ185/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL183/AK183-1)*(AK185/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X184/W184-1)*(W185/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y184/X184-1)*(X185/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z184/Y184-1)*(Y185/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA184/Z184-1)*(Z185/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB184/AA184-1)*(AA185/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC184/AB184-1)*(AB185/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD184/AC184-1)*(AC185/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE184/AD184-1)*(AD185/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF184/AE184-1)*(AE185/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG184/AF184-1)*(AF185/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH184/AG184-1)*(AG185/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI184/AH184-1)*(AH185/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ184/AI184-1)*(AI185/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK184/AJ184-1)*(AJ185/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL184/AK184-1)*(AK185/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X183*X184/10^6","v":0},{"$f":"Y183*Y184/10^6","v":0},{"$f":"Z183*Z184/10^6","v":0},{"$f":"AA183*AA184/10^6","v":0},{"$f":"AB183*AB184/10^6","v":0},{"$f":"AC183*AC184/10^6","v":0},{"$f":"AD183*AD184/10^6","v":0},{"$f":"AE183*AE184/10^6","v":0},{"$f":"AF183*AF184/10^6","v":0},{"$f":"AG183*AG184/10^6","v":0},0,0,0,0,{"$f":"AL183*AL184/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X185/W185-1)*(W185/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y185/X185-1)*(X185/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z185/Y185-1)*(Y185/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA185/Z185-1)*(Z185/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB185/AA185-1)*(AA185/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC185/AB185-1)*(AB185/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD185/AC185-1)*(AC185/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE185/AD185-1)*(AD185/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF185/AE185-1)*(AE185/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG185/AF185-1)*(AF185/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH185/AG185-1)*(AG185/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI185/AH185-1)*(AH185/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ185/AI185-1)*(AI185/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK185/AJ185-1)*(AJ185/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL185/AK185-1)*(AK185/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D183+1","v":41},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X186/W186-1)*(W188/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y186/X186-1)*(X188/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z186/Y186-1)*(Y188/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA186/Z186-1)*(Z188/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB186/AA186-1)*(AA188/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC186/AB186-1)*(AB188/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD186/AC186-1)*(AC188/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE186/AD186-1)*(AD188/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF186/AE186-1)*(AE188/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG186/AF186-1)*(AF188/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH186/AG186-1)*(AG188/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI186/AH186-1)*(AH188/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ186/AI186-1)*(AI188/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK186/AJ186-1)*(AJ188/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL186/AK186-1)*(AK188/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X187/W187-1)*(W188/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y187/X187-1)*(X188/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z187/Y187-1)*(Y188/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA187/Z187-1)*(Z188/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB187/AA187-1)*(AA188/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC187/AB187-1)*(AB188/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD187/AC187-1)*(AC188/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE187/AD187-1)*(AD188/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF187/AE187-1)*(AE188/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG187/AF187-1)*(AF188/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH187/AG187-1)*(AG188/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI187/AH187-1)*(AH188/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ187/AI187-1)*(AI188/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK187/AJ187-1)*(AJ188/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL187/AK187-1)*(AK188/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X186*X187/10^6","v":0},{"$f":"Y186*Y187/10^6","v":0},{"$f":"Z186*Z187/10^6","v":0},{"$f":"AA186*AA187/10^6","v":0},{"$f":"AB186*AB187/10^6","v":0},{"$f":"AC186*AC187/10^6","v":0},{"$f":"AD186*AD187/10^6","v":0},{"$f":"AE186*AE187/10^6","v":0},{"$f":"AF186*AF187/10^6","v":0},{"$f":"AG186*AG187/10^6","v":0},0,0,0,0,{"$f":"AL186*AL187/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X188/W188-1)*(W188/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y188/X188-1)*(X188/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z188/Y188-1)*(Y188/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA188/Z188-1)*(Z188/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB188/AA188-1)*(AA188/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC188/AB188-1)*(AB188/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD188/AC188-1)*(AC188/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE188/AD188-1)*(AD188/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF188/AE188-1)*(AE188/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG188/AF188-1)*(AF188/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH188/AG188-1)*(AG188/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI188/AH188-1)*(AH188/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ188/AI188-1)*(AI188/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK188/AJ188-1)*(AJ188/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL188/AK188-1)*(AK188/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D186+1","v":42},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X189/W189-1)*(W191/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y189/X189-1)*(X191/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z189/Y189-1)*(Y191/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA189/Z189-1)*(Z191/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB189/AA189-1)*(AA191/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC189/AB189-1)*(AB191/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD189/AC189-1)*(AC191/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE189/AD189-1)*(AD191/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF189/AE189-1)*(AE191/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG189/AF189-1)*(AF191/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH189/AG189-1)*(AG191/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI189/AH189-1)*(AH191/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ189/AI189-1)*(AI191/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK189/AJ189-1)*(AJ191/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL189/AK189-1)*(AK191/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X190/W190-1)*(W191/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y190/X190-1)*(X191/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z190/Y190-1)*(Y191/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA190/Z190-1)*(Z191/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB190/AA190-1)*(AA191/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC190/AB190-1)*(AB191/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD190/AC190-1)*(AC191/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE190/AD190-1)*(AD191/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF190/AE190-1)*(AE191/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG190/AF190-1)*(AF191/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH190/AG190-1)*(AG191/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI190/AH190-1)*(AH191/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ190/AI190-1)*(AI191/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK190/AJ190-1)*(AJ191/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL190/AK190-1)*(AK191/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X189*X190/10^6","v":0},{"$f":"Y189*Y190/10^6","v":0},{"$f":"Z189*Z190/10^6","v":0},{"$f":"AA189*AA190/10^6","v":0},{"$f":"AB189*AB190/10^6","v":0},{"$f":"AC189*AC190/10^6","v":0},{"$f":"AD189*AD190/10^6","v":0},{"$f":"AE189*AE190/10^6","v":0},{"$f":"AF189*AF190/10^6","v":0},{"$f":"AG189*AG190/10^6","v":0},0,0,0,0,{"$f":"AL189*AL190/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X191/W191-1)*(W191/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y191/X191-1)*(X191/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z191/Y191-1)*(Y191/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA191/Z191-1)*(Z191/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB191/AA191-1)*(AA191/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC191/AB191-1)*(AB191/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD191/AC191-1)*(AC191/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE191/AD191-1)*(AD191/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF191/AE191-1)*(AE191/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG191/AF191-1)*(AF191/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH191/AG191-1)*(AG191/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI191/AH191-1)*(AH191/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ191/AI191-1)*(AI191/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK191/AJ191-1)*(AJ191/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL191/AK191-1)*(AK191/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D189+1","v":43},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X192/W192-1)*(W194/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y192/X192-1)*(X194/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z192/Y192-1)*(Y194/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA192/Z192-1)*(Z194/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB192/AA192-1)*(AA194/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC192/AB192-1)*(AB194/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD192/AC192-1)*(AC194/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE192/AD192-1)*(AD194/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF192/AE192-1)*(AE194/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG192/AF192-1)*(AF194/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH192/AG192-1)*(AG194/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI192/AH192-1)*(AH194/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ192/AI192-1)*(AI194/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK192/AJ192-1)*(AJ194/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL192/AK192-1)*(AK194/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F192","v":"[Service]"},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E193","v":"Qty"},{"$f":"F193","v":"[Service]"},{"$f":"I193","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP193","v":"Qty"},{"$f":"AQ193","v":"[Service]"},{"$f":"AR193","v":"[Price]"},{"$f":"IFERROR((X193/W193-1)*(W194/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y193/X193-1)*(X194/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z193/Y193-1)*(Y194/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA193/Z193-1)*(Z194/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB193/AA193-1)*(AA194/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC193/AB193-1)*(AB194/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD193/AC193-1)*(AC194/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE193/AD193-1)*(AD194/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF193/AE193-1)*(AE194/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG193/AF193-1)*(AF194/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH193/AG193-1)*(AG194/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI193/AH193-1)*(AH194/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ193/AI193-1)*(AI194/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK193/AJ193-1)*(AJ194/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL193/AK193-1)*(AK194/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X192*X193/10^6","v":0},{"$f":"Y192*Y193/10^6","v":0},{"$f":"Z192*Z193/10^6","v":0},{"$f":"AA192*AA193/10^6","v":0},{"$f":"AB192*AB193/10^6","v":0},{"$f":"AC192*AC193/10^6","v":0},{"$f":"AD192*AD193/10^6","v":0},{"$f":"AE192*AE193/10^6","v":0},{"$f":"AF192*AF193/10^6","v":0},{"$f":"AG192*AG193/10^6","v":0},0,0,0,0,{"$f":"AL192*AL193/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IFERROR(X194/W194-1,\"-\")","v":"-"},{"$f":"IFERROR(Y194/X194-1,\"-\")","v":"-"},{"$f":"IFERROR(Z194/Y194-1,\"-\")","v":"-"},{"$f":"IFERROR(AA194/Z194-1,\"-\")","v":"-"},{"$f":"IFERROR(AB194/AA194-1,\"-\")","v":"-"},{"$f":"IFERROR(AC194/AB194-1,\"-\")","v":"-"},{"$f":"IFERROR(AD194/AC194-1,\"-\")","v":"-"},{"$f":"IFERROR(AE194/AD194-1,\"-\")","v":"-"},{"$f":"IFERROR(AF194/AE194-1,\"-\")","v":"-"},{"$f":"IFERROR(AG194/AF194-1,\"-\")","v":"-"},{"$f":"IFERROR(AH194/AG194-1,\"-\")","v":"-"},{"$f":"IFERROR(AI194/AH194-1,\"-\")","v":"-"},{"$f":"IFERROR(AJ194/AI194-1,\"-\")","v":"-"},{"$f":"IFERROR(AK194/AJ194-1,\"-\")","v":"-"},{"$f":"IFERROR(AL194/AK194-1,\"-\")","v":"-"},null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X194/W194-1)*(W194/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y194/X194-1)*(X194/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z194/Y194-1)*(Y194/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA194/Z194-1)*(Z194/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB194/AA194-1)*(AA194/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC194/AB194-1)*(AB194/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD194/AC194-1)*(AC194/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE194/AD194-1)*(AD194/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF194/AE194-1)*(AE194/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG194/AF194-1)*(AF194/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH194/AG194-1)*(AG194/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI194/AH194-1)*(AH194/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ194/AI194-1)*(AI194/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK194/AJ194-1)*(AJ194/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL194/AK194-1)*(AK194/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D192+1","v":44},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X195/W195-1)*(W197/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y195/X195-1)*(X197/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z195/Y195-1)*(Y197/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA195/Z195-1)*(Z197/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB195/AA195-1)*(AA197/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC195/AB195-1)*(AB197/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD195/AC195-1)*(AC197/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE195/AD195-1)*(AD197/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF195/AE195-1)*(AE197/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG195/AF195-1)*(AF197/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH195/AG195-1)*(AG197/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI195/AH195-1)*(AH197/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ195/AI195-1)*(AI197/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK195/AJ195-1)*(AJ197/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL195/AK195-1)*(AK197/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X196/W196-1)*(W197/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y196/X196-1)*(X197/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z196/Y196-1)*(Y197/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA196/Z196-1)*(Z197/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB196/AA196-1)*(AA197/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC196/AB196-1)*(AB197/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD196/AC196-1)*(AC197/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE196/AD196-1)*(AD197/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF196/AE196-1)*(AE197/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG196/AF196-1)*(AF197/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH196/AG196-1)*(AG197/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI196/AH196-1)*(AH197/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ196/AI196-1)*(AI197/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK196/AJ196-1)*(AJ197/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL196/AK196-1)*(AK197/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X195*X196/10^6","v":0},{"$f":"Y195*Y196/10^6","v":0},{"$f":"Z195*Z196/10^6","v":0},{"$f":"AA195*AA196/10^6","v":0},{"$f":"AB195*AB196/10^6","v":0},{"$f":"AC195*AC196/10^6","v":0},{"$f":"AD195*AD196/10^6","v":0},{"$f":"AE195*AE196/10^6","v":0},{"$f":"AF195*AF196/10^6","v":0},{"$f":"AG195*AG196/10^6","v":0},0,0,0,0,{"$f":"AL195*AL196/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X197/W197-1)*(W197/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y197/X197-1)*(X197/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z197/Y197-1)*(Y197/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA197/Z197-1)*(Z197/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB197/AA197-1)*(AA197/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC197/AB197-1)*(AB197/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD197/AC197-1)*(AC197/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE197/AD197-1)*(AD197/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF197/AE197-1)*(AE197/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG197/AF197-1)*(AF197/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH197/AG197-1)*(AG197/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI197/AH197-1)*(AH197/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ197/AI197-1)*(AI197/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK197/AJ197-1)*(AJ197/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL197/AK197-1)*(AK197/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D195+1","v":45},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X198/W198-1)*(W200/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y198/X198-1)*(X200/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z198/Y198-1)*(Y200/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA198/Z198-1)*(Z200/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB198/AA198-1)*(AA200/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC198/AB198-1)*(AB200/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD198/AC198-1)*(AC200/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE198/AD198-1)*(AD200/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF198/AE198-1)*(AE200/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG198/AF198-1)*(AF200/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH198/AG198-1)*(AG200/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI198/AH198-1)*(AH200/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ198/AI198-1)*(AI200/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK198/AJ198-1)*(AJ200/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL198/AK198-1)*(AK200/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X199/W199-1)*(W200/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y199/X199-1)*(X200/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z199/Y199-1)*(Y200/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA199/Z199-1)*(Z200/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB199/AA199-1)*(AA200/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC199/AB199-1)*(AB200/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD199/AC199-1)*(AC200/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE199/AD199-1)*(AD200/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF199/AE199-1)*(AE200/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG199/AF199-1)*(AF200/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH199/AG199-1)*(AG200/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI199/AH199-1)*(AH200/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ199/AI199-1)*(AI200/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK199/AJ199-1)*(AJ200/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL199/AK199-1)*(AK200/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X198*X199/10^6","v":0},{"$f":"Y198*Y199/10^6","v":0},{"$f":"Z198*Z199/10^6","v":0},{"$f":"AA198*AA199/10^6","v":0},{"$f":"AB198*AB199/10^6","v":0},{"$f":"AC198*AC199/10^6","v":0},{"$f":"AD198*AD199/10^6","v":0},{"$f":"AE198*AE199/10^6","v":0},{"$f":"AF198*AF199/10^6","v":0},{"$f":"AG198*AG199/10^6","v":0},0,0,0,0,{"$f":"AL198*AL199/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X200/W200-1)*(W200/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y200/X200-1)*(X200/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z200/Y200-1)*(Y200/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA200/Z200-1)*(Z200/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB200/AA200-1)*(AA200/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC200/AB200-1)*(AB200/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD200/AC200-1)*(AC200/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE200/AD200-1)*(AD200/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF200/AE200-1)*(AE200/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG200/AF200-1)*(AF200/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH200/AG200-1)*(AG200/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI200/AH200-1)*(AH200/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ200/AI200-1)*(AI200/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK200/AJ200-1)*(AJ200/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL200/AK200-1)*(AK200/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D198+1","v":46},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X201/W201-1)*(W203/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y201/X201-1)*(X203/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z201/Y201-1)*(Y203/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA201/Z201-1)*(Z203/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB201/AA201-1)*(AA203/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC201/AB201-1)*(AB203/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD201/AC201-1)*(AC203/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE201/AD201-1)*(AD203/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF201/AE201-1)*(AE203/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG201/AF201-1)*(AF203/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH201/AG201-1)*(AG203/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI201/AH201-1)*(AH203/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ201/AI201-1)*(AI203/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK201/AJ201-1)*(AJ203/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL201/AK201-1)*(AK203/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X202/W202-1)*(W203/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y202/X202-1)*(X203/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z202/Y202-1)*(Y203/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA202/Z202-1)*(Z203/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB202/AA202-1)*(AA203/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC202/AB202-1)*(AB203/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD202/AC202-1)*(AC203/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE202/AD202-1)*(AD203/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF202/AE202-1)*(AE203/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG202/AF202-1)*(AF203/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH202/AG202-1)*(AG203/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI202/AH202-1)*(AH203/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ202/AI202-1)*(AI203/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK202/AJ202-1)*(AJ203/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL202/AK202-1)*(AK203/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X201*X202/10^6","v":0},{"$f":"Y201*Y202/10^6","v":0},{"$f":"Z201*Z202/10^6","v":0},{"$f":"AA201*AA202/10^6","v":0},{"$f":"AB201*AB202/10^6","v":0},{"$f":"AC201*AC202/10^6","v":0},{"$f":"AD201*AD202/10^6","v":0},{"$f":"AE201*AE202/10^6","v":0},{"$f":"AF201*AF202/10^6","v":0},{"$f":"AG201*AG202/10^6","v":0},0,0,0,0,{"$f":"AL201*AL202/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X203/W203-1)*(W203/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y203/X203-1)*(X203/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z203/Y203-1)*(Y203/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA203/Z203-1)*(Z203/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB203/AA203-1)*(AA203/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC203/AB203-1)*(AB203/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD203/AC203-1)*(AC203/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE203/AD203-1)*(AD203/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF203/AE203-1)*(AE203/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG203/AF203-1)*(AF203/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH203/AG203-1)*(AG203/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI203/AH203-1)*(AH203/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ203/AI203-1)*(AI203/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK203/AJ203-1)*(AJ203/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL203/AK203-1)*(AK203/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D201+1","v":47},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X204/W204-1)*(W206/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y204/X204-1)*(X206/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z204/Y204-1)*(Y206/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA204/Z204-1)*(Z206/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB204/AA204-1)*(AA206/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC204/AB204-1)*(AB206/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD204/AC204-1)*(AC206/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE204/AD204-1)*(AD206/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF204/AE204-1)*(AE206/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG204/AF204-1)*(AF206/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH204/AG204-1)*(AG206/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI204/AH204-1)*(AH206/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ204/AI204-1)*(AI206/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK204/AJ204-1)*(AJ206/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL204/AK204-1)*(AK206/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F204","v":"[Service]"},{"$f":"+G204","v":0},{"$f":"+H204","v":0},{"$f":"+I204","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X205/W205-1)*(W206/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y205/X205-1)*(X206/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z205/Y205-1)*(Y206/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA205/Z205-1)*(Z206/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB205/AA205-1)*(AA206/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC205/AB205-1)*(AB206/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD205/AC205-1)*(AC206/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE205/AD205-1)*(AD206/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF205/AE205-1)*(AE206/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG205/AF205-1)*(AF206/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH205/AG205-1)*(AG206/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI205/AH205-1)*(AH206/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ205/AI205-1)*(AI206/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK205/AJ205-1)*(AJ206/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL205/AK205-1)*(AK206/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X204*X205/10^6","v":0},{"$f":"Y204*Y205/10^6","v":0},{"$f":"Z204*Z205/10^6","v":0},{"$f":"AA204*AA205/10^6","v":0},{"$f":"AB204*AB205/10^6","v":0},{"$f":"AC204*AC205/10^6","v":0},{"$f":"AD204*AD205/10^6","v":0},{"$f":"AE204*AE205/10^6","v":0},{"$f":"AF204*AF205/10^6","v":0},{"$f":"AG204*AG205/10^6","v":0},0,0,0,0,{"$f":"AL204*AL205/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X206/W206-1)*(W206/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y206/X206-1)*(X206/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z206/Y206-1)*(Y206/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA206/Z206-1)*(Z206/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB206/AA206-1)*(AA206/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC206/AB206-1)*(AB206/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD206/AC206-1)*(AC206/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE206/AD206-1)*(AD206/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF206/AE206-1)*(AE206/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG206/AF206-1)*(AF206/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH206/AG206-1)*(AG206/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI206/AH206-1)*(AH206/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ206/AI206-1)*(AI206/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK206/AJ206-1)*(AJ206/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL206/AK206-1)*(AK206/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D204+1","v":48},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X207/W207-1)*(W209/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y207/X207-1)*(X209/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z207/Y207-1)*(Y209/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA207/Z207-1)*(Z209/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB207/AA207-1)*(AA209/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC207/AB207-1)*(AB209/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD207/AC207-1)*(AC209/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE207/AD207-1)*(AD209/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF207/AE207-1)*(AE209/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG207/AF207-1)*(AF209/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH207/AG207-1)*(AG209/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI207/AH207-1)*(AH209/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ207/AI207-1)*(AI209/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK207/AJ207-1)*(AJ209/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL207/AK207-1)*(AK209/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X208/W208-1)*(W209/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y208/X208-1)*(X209/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z208/Y208-1)*(Y209/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA208/Z208-1)*(Z209/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB208/AA208-1)*(AA209/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC208/AB208-1)*(AB209/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD208/AC208-1)*(AC209/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE208/AD208-1)*(AD209/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF208/AE208-1)*(AE209/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG208/AF208-1)*(AF209/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH208/AG208-1)*(AG209/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI208/AH208-1)*(AH209/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ208/AI208-1)*(AI209/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK208/AJ208-1)*(AJ209/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL208/AK208-1)*(AK209/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X207*X208/10^6","v":0},{"$f":"Y207*Y208/10^6","v":0},{"$f":"Z207*Z208/10^6","v":0},{"$f":"AA207*AA208/10^6","v":0},{"$f":"AB207*AB208/10^6","v":0},{"$f":"AC207*AC208/10^6","v":0},{"$f":"AD207*AD208/10^6","v":0},{"$f":"AE207*AE208/10^6","v":0},{"$f":"AF207*AF208/10^6","v":0},{"$f":"AG207*AG208/10^6","v":0},0,0,0,0,{"$f":"AL207*AL208/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X209/W209-1)*(W209/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y209/X209-1)*(X209/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z209/Y209-1)*(Y209/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA209/Z209-1)*(Z209/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB209/AA209-1)*(AA209/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC209/AB209-1)*(AB209/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD209/AC209-1)*(AC209/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE209/AD209-1)*(AD209/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF209/AE209-1)*(AE209/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG209/AF209-1)*(AF209/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH209/AG209-1)*(AG209/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI209/AH209-1)*(AH209/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ209/AI209-1)*(AI209/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK209/AJ209-1)*(AJ209/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL209/AK209-1)*(AK209/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D207+1","v":49},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X210/W210-1)*(W212/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y210/X210-1)*(X212/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z210/Y210-1)*(Y212/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA210/Z210-1)*(Z212/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB210/AA210-1)*(AA212/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC210/AB210-1)*(AB212/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD210/AC210-1)*(AC212/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE210/AD210-1)*(AD212/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF210/AE210-1)*(AE212/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG210/AF210-1)*(AF212/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH210/AG210-1)*(AG212/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI210/AH210-1)*(AH212/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ210/AI210-1)*(AI212/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK210/AJ210-1)*(AJ212/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL210/AK210-1)*(AK212/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X211/W211-1)*(W212/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y211/X211-1)*(X212/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z211/Y211-1)*(Y212/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA211/Z211-1)*(Z212/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB211/AA211-1)*(AA212/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC211/AB211-1)*(AB212/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD211/AC211-1)*(AC212/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE211/AD211-1)*(AD212/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF211/AE211-1)*(AE212/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG211/AF211-1)*(AF212/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH211/AG211-1)*(AG212/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI211/AH211-1)*(AH212/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ211/AI211-1)*(AI212/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK211/AJ211-1)*(AJ212/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL211/AK211-1)*(AK212/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X210*X211/10^6","v":0},{"$f":"Y210*Y211/10^6","v":0},{"$f":"Z210*Z211/10^6","v":0},{"$f":"AA210*AA211/10^6","v":0},{"$f":"AB210*AB211/10^6","v":0},{"$f":"AC210*AC211/10^6","v":0},{"$f":"AD210*AD211/10^6","v":0},{"$f":"AE210*AE211/10^6","v":0},{"$f":"AF210*AF211/10^6","v":0},{"$f":"AG210*AG211/10^6","v":0},0,0,0,0,{"$f":"AL210*AL211/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X212/W212-1)*(W212/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y212/X212-1)*(X212/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z212/Y212-1)*(Y212/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA212/Z212-1)*(Z212/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB212/AA212-1)*(AA212/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC212/AB212-1)*(AB212/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD212/AC212-1)*(AC212/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE212/AD212-1)*(AD212/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF212/AE212-1)*(AE212/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG212/AF212-1)*(AF212/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH212/AG212-1)*(AG212/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI212/AH212-1)*(AH212/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ212/AI212-1)*(AI212/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK212/AJ212-1)*(AJ212/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL212/AK212-1)*(AK212/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D210+1","v":50},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X213/W213-1)*(W215/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y213/X213-1)*(X215/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z213/Y213-1)*(Y215/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA213/Z213-1)*(Z215/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB213/AA213-1)*(AA215/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC213/AB213-1)*(AB215/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD213/AC213-1)*(AC215/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE213/AD213-1)*(AD215/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF213/AE213-1)*(AE215/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG213/AF213-1)*(AF215/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH213/AG213-1)*(AG215/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI213/AH213-1)*(AH215/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ213/AI213-1)*(AI215/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK213/AJ213-1)*(AJ215/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL213/AK213-1)*(AK215/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X214/W214-1)*(W215/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y214/X214-1)*(X215/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z214/Y214-1)*(Y215/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA214/Z214-1)*(Z215/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB214/AA214-1)*(AA215/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC214/AB214-1)*(AB215/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD214/AC214-1)*(AC215/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE214/AD214-1)*(AD215/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF214/AE214-1)*(AE215/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG214/AF214-1)*(AF215/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH214/AG214-1)*(AG215/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI214/AH214-1)*(AH215/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ214/AI214-1)*(AI215/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK214/AJ214-1)*(AJ215/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL214/AK214-1)*(AK215/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X213*X214/10^6","v":0},{"$f":"Y213*Y214/10^6","v":0},{"$f":"Z213*Z214/10^6","v":0},{"$f":"AA213*AA214/10^6","v":0},{"$f":"AB213*AB214/10^6","v":0},{"$f":"AC213*AC214/10^6","v":0},{"$f":"AD213*AD214/10^6","v":0},{"$f":"AE213*AE214/10^6","v":0},{"$f":"AF213*AF214/10^6","v":0},{"$f":"AG213*AG214/10^6","v":0},0,0,0,0,{"$f":"AL213*AL214/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X215/W215-1)*(W215/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y215/X215-1)*(X215/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z215/Y215-1)*(Y215/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA215/Z215-1)*(Z215/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB215/AA215-1)*(AA215/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC215/AB215-1)*(AB215/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD215/AC215-1)*(AC215/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE215/AD215-1)*(AD215/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF215/AE215-1)*(AE215/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG215/AF215-1)*(AF215/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH215/AG215-1)*(AG215/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI215/AH215-1)*(AH215/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ215/AI215-1)*(AI215/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK215/AJ215-1)*(AJ215/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL215/AK215-1)*(AK215/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D213+1","v":51},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X216/W216-1)*(W218/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y216/X216-1)*(X218/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z216/Y216-1)*(Y218/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA216/Z216-1)*(Z218/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB216/AA216-1)*(AA218/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC216/AB216-1)*(AB218/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD216/AC216-1)*(AC218/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE216/AD216-1)*(AD218/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF216/AE216-1)*(AE218/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG216/AF216-1)*(AF218/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH216/AG216-1)*(AG218/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI216/AH216-1)*(AH218/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ216/AI216-1)*(AI218/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK216/AJ216-1)*(AJ218/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL216/AK216-1)*(AK218/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X217/W217-1)*(W218/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y217/X217-1)*(X218/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z217/Y217-1)*(Y218/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA217/Z217-1)*(Z218/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB217/AA217-1)*(AA218/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC217/AB217-1)*(AB218/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD217/AC217-1)*(AC218/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE217/AD217-1)*(AD218/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF217/AE217-1)*(AE218/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG217/AF217-1)*(AF218/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH217/AG217-1)*(AG218/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI217/AH217-1)*(AH218/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ217/AI217-1)*(AI218/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK217/AJ217-1)*(AJ218/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL217/AK217-1)*(AK218/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X216*X217/10^6","v":0},{"$f":"Y216*Y217/10^6","v":0},{"$f":"Z216*Z217/10^6","v":0},{"$f":"AA216*AA217/10^6","v":0},{"$f":"AB216*AB217/10^6","v":0},{"$f":"AC216*AC217/10^6","v":0},{"$f":"AD216*AD217/10^6","v":0},{"$f":"AE216*AE217/10^6","v":0},{"$f":"AF216*AF217/10^6","v":0},{"$f":"AG216*AG217/10^6","v":0},0,0,0,0,{"$f":"AL216*AL217/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X218/W218-1)*(W218/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y218/X218-1)*(X218/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z218/Y218-1)*(Y218/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA218/Z218-1)*(Z218/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB218/AA218-1)*(AA218/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC218/AB218-1)*(AB218/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD218/AC218-1)*(AC218/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE218/AD218-1)*(AD218/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF218/AE218-1)*(AE218/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG218/AF218-1)*(AF218/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH218/AG218-1)*(AG218/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI218/AH218-1)*(AH218/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ218/AI218-1)*(AI218/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK218/AJ218-1)*(AJ218/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL218/AK218-1)*(AK218/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D216+1","v":52},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X219/W219-1)*(W221/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y219/X219-1)*(X221/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z219/Y219-1)*(Y221/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA219/Z219-1)*(Z221/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB219/AA219-1)*(AA221/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC219/AB219-1)*(AB221/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD219/AC219-1)*(AC221/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE219/AD219-1)*(AD221/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF219/AE219-1)*(AE221/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG219/AF219-1)*(AF221/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH219/AG219-1)*(AG221/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI219/AH219-1)*(AH221/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ219/AI219-1)*(AI221/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK219/AJ219-1)*(AJ221/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL219/AK219-1)*(AK221/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X220/W220-1)*(W221/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y220/X220-1)*(X221/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z220/Y220-1)*(Y221/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA220/Z220-1)*(Z221/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB220/AA220-1)*(AA221/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC220/AB220-1)*(AB221/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD220/AC220-1)*(AC221/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE220/AD220-1)*(AD221/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF220/AE220-1)*(AE221/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG220/AF220-1)*(AF221/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH220/AG220-1)*(AG221/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI220/AH220-1)*(AH221/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ220/AI220-1)*(AI221/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK220/AJ220-1)*(AJ221/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL220/AK220-1)*(AK221/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X219*X220/10^6","v":0},{"$f":"Y219*Y220/10^6","v":0},{"$f":"Z219*Z220/10^6","v":0},{"$f":"AA219*AA220/10^6","v":0},{"$f":"AB219*AB220/10^6","v":0},{"$f":"AC219*AC220/10^6","v":0},{"$f":"AD219*AD220/10^6","v":0},{"$f":"AE219*AE220/10^6","v":0},{"$f":"AF219*AF220/10^6","v":0},{"$f":"AG219*AG220/10^6","v":0},0,0,0,0,{"$f":"AL219*AL220/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X221/W221-1)*(W221/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y221/X221-1)*(X221/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z221/Y221-1)*(Y221/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA221/Z221-1)*(Z221/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB221/AA221-1)*(AA221/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC221/AB221-1)*(AB221/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD221/AC221-1)*(AC221/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE221/AD221-1)*(AD221/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF221/AE221-1)*(AE221/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG221/AF221-1)*(AF221/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH221/AG221-1)*(AG221/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI221/AH221-1)*(AH221/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ221/AI221-1)*(AI221/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK221/AJ221-1)*(AJ221/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL221/AK221-1)*(AK221/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D219+1","v":53},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X222/W222-1)*(W224/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y222/X222-1)*(X224/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z222/Y222-1)*(Y224/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA222/Z222-1)*(Z224/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB222/AA222-1)*(AA224/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC222/AB222-1)*(AB224/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD222/AC222-1)*(AC224/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE222/AD222-1)*(AD224/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF222/AE222-1)*(AE224/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG222/AF222-1)*(AF224/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH222/AG222-1)*(AG224/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI222/AH222-1)*(AH224/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ222/AI222-1)*(AI224/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK222/AJ222-1)*(AJ224/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL222/AK222-1)*(AK224/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X223/W223-1)*(W224/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y223/X223-1)*(X224/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z223/Y223-1)*(Y224/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA223/Z223-1)*(Z224/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB223/AA223-1)*(AA224/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC223/AB223-1)*(AB224/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD223/AC223-1)*(AC224/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE223/AD223-1)*(AD224/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF223/AE223-1)*(AE224/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG223/AF223-1)*(AF224/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH223/AG223-1)*(AG224/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI223/AH223-1)*(AH224/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ223/AI223-1)*(AI224/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK223/AJ223-1)*(AJ224/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL223/AK223-1)*(AK224/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X222*X223/10^6","v":0},{"$f":"Y222*Y223/10^6","v":0},{"$f":"Z222*Z223/10^6","v":0},{"$f":"AA222*AA223/10^6","v":0},{"$f":"AB222*AB223/10^6","v":0},{"$f":"AC222*AC223/10^6","v":0},{"$f":"AD222*AD223/10^6","v":0},{"$f":"AE222*AE223/10^6","v":0},{"$f":"AF222*AF223/10^6","v":0},{"$f":"AG222*AG223/10^6","v":0},0,0,0,0,{"$f":"AL222*AL223/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X224/W224-1)*(W224/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y224/X224-1)*(X224/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z224/Y224-1)*(Y224/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA224/Z224-1)*(Z224/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB224/AA224-1)*(AA224/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC224/AB224-1)*(AB224/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD224/AC224-1)*(AC224/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE224/AD224-1)*(AD224/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF224/AE224-1)*(AE224/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG224/AF224-1)*(AF224/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH224/AG224-1)*(AG224/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI224/AH224-1)*(AH224/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ224/AI224-1)*(AI224/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK224/AJ224-1)*(AJ224/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL224/AK224-1)*(AK224/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D222+1","v":54},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X225/W225-1)*(W227/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y225/X225-1)*(X227/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z225/Y225-1)*(Y227/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA225/Z225-1)*(Z227/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB225/AA225-1)*(AA227/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC225/AB225-1)*(AB227/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD225/AC225-1)*(AC227/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE225/AD225-1)*(AD227/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF225/AE225-1)*(AE227/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG225/AF225-1)*(AF227/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH225/AG225-1)*(AG227/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI225/AH225-1)*(AH227/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ225/AI225-1)*(AI227/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK225/AJ225-1)*(AJ227/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL225/AK225-1)*(AK227/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X226/W226-1)*(W227/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y226/X226-1)*(X227/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z226/Y226-1)*(Y227/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA226/Z226-1)*(Z227/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB226/AA226-1)*(AA227/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC226/AB226-1)*(AB227/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD226/AC226-1)*(AC227/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE226/AD226-1)*(AD227/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF226/AE226-1)*(AE227/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG226/AF226-1)*(AF227/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH226/AG226-1)*(AG227/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI226/AH226-1)*(AH227/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ226/AI226-1)*(AI227/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK226/AJ226-1)*(AJ227/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL226/AK226-1)*(AK227/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X225*X226/10^6","v":0},{"$f":"Y225*Y226/10^6","v":0},{"$f":"Z225*Z226/10^6","v":0},{"$f":"AA225*AA226/10^6","v":0},{"$f":"AB225*AB226/10^6","v":0},{"$f":"AC225*AC226/10^6","v":0},{"$f":"AD225*AD226/10^6","v":0},{"$f":"AE225*AE226/10^6","v":0},{"$f":"AF225*AF226/10^6","v":0},{"$f":"AG225*AG226/10^6","v":0},0,0,0,0,{"$f":"AL225*AL226/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X227/W227-1)*(W227/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y227/X227-1)*(X227/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z227/Y227-1)*(Y227/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA227/Z227-1)*(Z227/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB227/AA227-1)*(AA227/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC227/AB227-1)*(AB227/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD227/AC227-1)*(AC227/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE227/AD227-1)*(AD227/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF227/AE227-1)*(AE227/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG227/AF227-1)*(AF227/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH227/AG227-1)*(AG227/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI227/AH227-1)*(AH227/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ227/AI227-1)*(AI227/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK227/AJ227-1)*(AJ227/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL227/AK227-1)*(AK227/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D225+1","v":55},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X228/W228-1)*(W230/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y228/X228-1)*(X230/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z228/Y228-1)*(Y230/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA228/Z228-1)*(Z230/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB228/AA228-1)*(AA230/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC228/AB228-1)*(AB230/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD228/AC228-1)*(AC230/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE228/AD228-1)*(AD230/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF228/AE228-1)*(AE230/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG228/AF228-1)*(AF230/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH228/AG228-1)*(AG230/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI228/AH228-1)*(AH230/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ228/AI228-1)*(AI230/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK228/AJ228-1)*(AJ230/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL228/AK228-1)*(AK230/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X229/W229-1)*(W230/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y229/X229-1)*(X230/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z229/Y229-1)*(Y230/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA229/Z229-1)*(Z230/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB229/AA229-1)*(AA230/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC229/AB229-1)*(AB230/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD229/AC229-1)*(AC230/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE229/AD229-1)*(AD230/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF229/AE229-1)*(AE230/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG229/AF229-1)*(AF230/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH229/AG229-1)*(AG230/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI229/AH229-1)*(AH230/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ229/AI229-1)*(AI230/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK229/AJ229-1)*(AJ230/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL229/AK229-1)*(AK230/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X228*X229/10^6","v":0},{"$f":"Y228*Y229/10^6","v":0},{"$f":"Z228*Z229/10^6","v":0},{"$f":"AA228*AA229/10^6","v":0},{"$f":"AB228*AB229/10^6","v":0},{"$f":"AC228*AC229/10^6","v":0},{"$f":"AD228*AD229/10^6","v":0},{"$f":"AE228*AE229/10^6","v":0},{"$f":"AF228*AF229/10^6","v":0},{"$f":"AG228*AG229/10^6","v":0},0,0,0,0,{"$f":"AL228*AL229/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X230/W230-1)*(W230/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y230/X230-1)*(X230/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z230/Y230-1)*(Y230/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA230/Z230-1)*(Z230/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB230/AA230-1)*(AA230/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC230/AB230-1)*(AB230/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD230/AC230-1)*(AC230/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE230/AD230-1)*(AD230/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF230/AE230-1)*(AE230/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG230/AF230-1)*(AF230/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH230/AG230-1)*(AG230/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI230/AH230-1)*(AH230/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ230/AI230-1)*(AI230/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK230/AJ230-1)*(AJ230/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL230/AK230-1)*(AK230/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D228+1","v":56},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X231/W231-1)*(W233/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y231/X231-1)*(X233/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z231/Y231-1)*(Y233/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA231/Z231-1)*(Z233/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB231/AA231-1)*(AA233/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC231/AB231-1)*(AB233/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD231/AC231-1)*(AC233/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE231/AD231-1)*(AD233/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF231/AE231-1)*(AE233/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG231/AF231-1)*(AF233/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH231/AG231-1)*(AG233/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI231/AH231-1)*(AH233/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ231/AI231-1)*(AI233/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK231/AJ231-1)*(AJ233/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL231/AK231-1)*(AK233/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X232/W232-1)*(W233/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y232/X232-1)*(X233/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z232/Y232-1)*(Y233/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA232/Z232-1)*(Z233/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB232/AA232-1)*(AA233/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC232/AB232-1)*(AB233/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD232/AC232-1)*(AC233/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE232/AD232-1)*(AD233/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF232/AE232-1)*(AE233/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG232/AF232-1)*(AF233/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH232/AG232-1)*(AG233/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI232/AH232-1)*(AH233/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ232/AI232-1)*(AI233/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK232/AJ232-1)*(AJ233/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL232/AK232-1)*(AK233/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X231*X232/10^6","v":0},{"$f":"Y231*Y232/10^6","v":0},{"$f":"Z231*Z232/10^6","v":0},{"$f":"AA231*AA232/10^6","v":0},{"$f":"AB231*AB232/10^6","v":0},{"$f":"AC231*AC232/10^6","v":0},{"$f":"AD231*AD232/10^6","v":0},{"$f":"AE231*AE232/10^6","v":0},{"$f":"AF231*AF232/10^6","v":0},{"$f":"AG231*AG232/10^6","v":0},0,0,0,0,{"$f":"AL231*AL232/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X233/W233-1)*(W233/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y233/X233-1)*(X233/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z233/Y233-1)*(Y233/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA233/Z233-1)*(Z233/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB233/AA233-1)*(AA233/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC233/AB233-1)*(AB233/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD233/AC233-1)*(AC233/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE233/AD233-1)*(AD233/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF233/AE233-1)*(AE233/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG233/AF233-1)*(AF233/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH233/AG233-1)*(AG233/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI233/AH233-1)*(AH233/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ233/AI233-1)*(AI233/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK233/AJ233-1)*(AJ233/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL233/AK233-1)*(AK233/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D231+1","v":57},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X234/W234-1)*(W236/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y234/X234-1)*(X236/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z234/Y234-1)*(Y236/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA234/Z234-1)*(Z236/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB234/AA234-1)*(AA236/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC234/AB234-1)*(AB236/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD234/AC234-1)*(AC236/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE234/AD234-1)*(AD236/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF234/AE234-1)*(AE236/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG234/AF234-1)*(AF236/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH234/AG234-1)*(AG236/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI234/AH234-1)*(AH236/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ234/AI234-1)*(AI236/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK234/AJ234-1)*(AJ236/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL234/AK234-1)*(AK236/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X235/W235-1)*(W236/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y235/X235-1)*(X236/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z235/Y235-1)*(Y236/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA235/Z235-1)*(Z236/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB235/AA235-1)*(AA236/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC235/AB235-1)*(AB236/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD235/AC235-1)*(AC236/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE235/AD235-1)*(AD236/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF235/AE235-1)*(AE236/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG235/AF235-1)*(AF236/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH235/AG235-1)*(AG236/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI235/AH235-1)*(AH236/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ235/AI235-1)*(AI236/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK235/AJ235-1)*(AJ236/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL235/AK235-1)*(AK236/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X234*X235/10^6","v":0},{"$f":"Y234*Y235/10^6","v":0},{"$f":"Z234*Z235/10^6","v":0},{"$f":"AA234*AA235/10^6","v":0},{"$f":"AB234*AB235/10^6","v":0},{"$f":"AC234*AC235/10^6","v":0},{"$f":"AD234*AD235/10^6","v":0},{"$f":"AE234*AE235/10^6","v":0},{"$f":"AF234*AF235/10^6","v":0},{"$f":"AG234*AG235/10^6","v":0},0,0,0,0,{"$f":"AL234*AL235/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X236/W236-1)*(W236/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y236/X236-1)*(X236/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z236/Y236-1)*(Y236/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA236/Z236-1)*(Z236/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB236/AA236-1)*(AA236/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC236/AB236-1)*(AB236/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD236/AC236-1)*(AC236/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE236/AD236-1)*(AD236/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF236/AE236-1)*(AE236/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG236/AF236-1)*(AF236/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH236/AG236-1)*(AG236/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI236/AH236-1)*(AH236/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ236/AI236-1)*(AI236/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK236/AJ236-1)*(AJ236/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL236/AK236-1)*(AK236/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D234+1","v":58},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X237/W237-1)*(W239/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y237/X237-1)*(X239/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z237/Y237-1)*(Y239/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA237/Z237-1)*(Z239/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB237/AA237-1)*(AA239/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC237/AB237-1)*(AB239/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD237/AC237-1)*(AC239/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE237/AD237-1)*(AD239/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF237/AE237-1)*(AE239/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG237/AF237-1)*(AF239/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH237/AG237-1)*(AG239/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI237/AH237-1)*(AH239/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ237/AI237-1)*(AI239/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK237/AJ237-1)*(AJ239/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL237/AK237-1)*(AK239/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X238/W238-1)*(W239/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y238/X238-1)*(X239/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z238/Y238-1)*(Y239/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA238/Z238-1)*(Z239/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB238/AA238-1)*(AA239/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC238/AB238-1)*(AB239/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD238/AC238-1)*(AC239/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE238/AD238-1)*(AD239/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF238/AE238-1)*(AE239/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG238/AF238-1)*(AF239/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH238/AG238-1)*(AG239/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI238/AH238-1)*(AH239/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ238/AI238-1)*(AI239/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK238/AJ238-1)*(AJ239/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL238/AK238-1)*(AK239/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X237*X238/10^6","v":0},{"$f":"Y237*Y238/10^6","v":0},{"$f":"Z237*Z238/10^6","v":0},{"$f":"AA237*AA238/10^6","v":0},{"$f":"AB237*AB238/10^6","v":0},{"$f":"AC237*AC238/10^6","v":0},{"$f":"AD237*AD238/10^6","v":0},{"$f":"AE237*AE238/10^6","v":0},{"$f":"AF237*AF238/10^6","v":0},{"$f":"AG237*AG238/10^6","v":0},0,0,0,0,{"$f":"AL237*AL238/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X239/W239-1)*(W239/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y239/X239-1)*(X239/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z239/Y239-1)*(Y239/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA239/Z239-1)*(Z239/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB239/AA239-1)*(AA239/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC239/AB239-1)*(AB239/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD239/AC239-1)*(AC239/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE239/AD239-1)*(AD239/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF239/AE239-1)*(AE239/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG239/AF239-1)*(AF239/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH239/AG239-1)*(AG239/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI239/AH239-1)*(AH239/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ239/AI239-1)*(AI239/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK239/AJ239-1)*(AJ239/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL239/AK239-1)*(AK239/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D237+1","v":59},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X240/W240-1)*(W242/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y240/X240-1)*(X242/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z240/Y240-1)*(Y242/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA240/Z240-1)*(Z242/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB240/AA240-1)*(AA242/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC240/AB240-1)*(AB242/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD240/AC240-1)*(AC242/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE240/AD240-1)*(AD242/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF240/AE240-1)*(AE242/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG240/AF240-1)*(AF242/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH240/AG240-1)*(AG242/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI240/AH240-1)*(AH242/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ240/AI240-1)*(AI242/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK240/AJ240-1)*(AJ242/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL240/AK240-1)*(AK242/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X241/W241-1)*(W242/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y241/X241-1)*(X242/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z241/Y241-1)*(Y242/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA241/Z241-1)*(Z242/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB241/AA241-1)*(AA242/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC241/AB241-1)*(AB242/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD241/AC241-1)*(AC242/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE241/AD241-1)*(AD242/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF241/AE241-1)*(AE242/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG241/AF241-1)*(AF242/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH241/AG241-1)*(AG242/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI241/AH241-1)*(AH242/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ241/AI241-1)*(AI242/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK241/AJ241-1)*(AJ242/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL241/AK241-1)*(AK242/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X240*X241/10^6","v":0},{"$f":"Y240*Y241/10^6","v":0},{"$f":"Z240*Z241/10^6","v":0},{"$f":"AA240*AA241/10^6","v":0},{"$f":"AB240*AB241/10^6","v":0},{"$f":"AC240*AC241/10^6","v":0},{"$f":"AD240*AD241/10^6","v":0},{"$f":"AE240*AE241/10^6","v":0},{"$f":"AF240*AF241/10^6","v":0},{"$f":"AG240*AG241/10^6","v":0},0,0,0,0,{"$f":"AL240*AL241/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X242/W242-1)*(W242/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y242/X242-1)*(X242/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z242/Y242-1)*(Y242/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA242/Z242-1)*(Z242/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB242/AA242-1)*(AA242/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC242/AB242-1)*(AB242/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD242/AC242-1)*(AC242/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE242/AD242-1)*(AD242/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF242/AE242-1)*(AE242/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG242/AF242-1)*(AF242/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH242/AG242-1)*(AG242/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI242/AH242-1)*(AH242/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ242/AI242-1)*(AI242/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK242/AJ242-1)*(AJ242/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL242/AK242-1)*(AK242/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D240+1","v":60},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X243/W243-1)*(W245/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y243/X243-1)*(X245/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z243/Y243-1)*(Y245/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA243/Z243-1)*(Z245/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB243/AA243-1)*(AA245/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC243/AB243-1)*(AB245/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD243/AC243-1)*(AC245/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE243/AD243-1)*(AD245/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF243/AE243-1)*(AE245/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG243/AF243-1)*(AF245/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH243/AG243-1)*(AG245/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI243/AH243-1)*(AH245/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ243/AI243-1)*(AI245/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK243/AJ243-1)*(AJ245/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL243/AK243-1)*(AK245/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X244/W244-1)*(W245/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y244/X244-1)*(X245/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z244/Y244-1)*(Y245/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA244/Z244-1)*(Z245/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB244/AA244-1)*(AA245/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC244/AB244-1)*(AB245/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD244/AC244-1)*(AC245/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE244/AD244-1)*(AD245/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF244/AE244-1)*(AE245/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG244/AF244-1)*(AF245/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH244/AG244-1)*(AG245/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI244/AH244-1)*(AH245/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ244/AI244-1)*(AI245/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK244/AJ244-1)*(AJ245/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL244/AK244-1)*(AK245/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X243*X244/10^6","v":0},{"$f":"Y243*Y244/10^6","v":0},{"$f":"Z243*Z244/10^6","v":0},{"$f":"AA243*AA244/10^6","v":0},{"$f":"AB243*AB244/10^6","v":0},{"$f":"AC243*AC244/10^6","v":0},{"$f":"AD243*AD244/10^6","v":0},{"$f":"AE243*AE244/10^6","v":0},{"$f":"AF243*AF244/10^6","v":0},{"$f":"AG243*AG244/10^6","v":0},0,0,0,0,{"$f":"AL243*AL244/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X245/W245-1)*(W245/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y245/X245-1)*(X245/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z245/Y245-1)*(Y245/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA245/Z245-1)*(Z245/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB245/AA245-1)*(AA245/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC245/AB245-1)*(AB245/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD245/AC245-1)*(AC245/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE245/AD245-1)*(AD245/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF245/AE245-1)*(AE245/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG245/AF245-1)*(AF245/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH245/AG245-1)*(AG245/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI245/AH245-1)*(AH245/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ245/AI245-1)*(AI245/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK245/AJ245-1)*(AJ245/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL245/AK245-1)*(AK245/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D243+1","v":61},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X246/W246-1)*(W248/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y246/X246-1)*(X248/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z246/Y246-1)*(Y248/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA246/Z246-1)*(Z248/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB246/AA246-1)*(AA248/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC246/AB246-1)*(AB248/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD246/AC246-1)*(AC248/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE246/AD246-1)*(AD248/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF246/AE246-1)*(AE248/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG246/AF246-1)*(AF248/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH246/AG246-1)*(AG248/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI246/AH246-1)*(AH248/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ246/AI246-1)*(AI248/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK246/AJ246-1)*(AJ248/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL246/AK246-1)*(AK248/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X247/W247-1)*(W248/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y247/X247-1)*(X248/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z247/Y247-1)*(Y248/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA247/Z247-1)*(Z248/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB247/AA247-1)*(AA248/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC247/AB247-1)*(AB248/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD247/AC247-1)*(AC248/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE247/AD247-1)*(AD248/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF247/AE247-1)*(AE248/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG247/AF247-1)*(AF248/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH247/AG247-1)*(AG248/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI247/AH247-1)*(AH248/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ247/AI247-1)*(AI248/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK247/AJ247-1)*(AJ248/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL247/AK247-1)*(AK248/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X246*X247/10^6","v":0},{"$f":"Y246*Y247/10^6","v":0},{"$f":"Z246*Z247/10^6","v":0},{"$f":"AA246*AA247/10^6","v":0},{"$f":"AB246*AB247/10^6","v":0},{"$f":"AC246*AC247/10^6","v":0},{"$f":"AD246*AD247/10^6","v":0},{"$f":"AE246*AE247/10^6","v":0},{"$f":"AF246*AF247/10^6","v":0},{"$f":"AG246*AG247/10^6","v":0},0,0,0,0,{"$f":"AL246*AL247/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X248/W248-1)*(W248/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y248/X248-1)*(X248/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z248/Y248-1)*(Y248/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA248/Z248-1)*(Z248/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB248/AA248-1)*(AA248/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC248/AB248-1)*(AB248/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD248/AC248-1)*(AC248/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE248/AD248-1)*(AD248/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF248/AE248-1)*(AE248/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG248/AF248-1)*(AF248/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH248/AG248-1)*(AG248/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI248/AH248-1)*(AH248/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ248/AI248-1)*(AI248/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK248/AJ248-1)*(AJ248/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL248/AK248-1)*(AK248/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D246+1","v":62},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X249/W249-1)*(W251/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y249/X249-1)*(X251/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z249/Y249-1)*(Y251/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA249/Z249-1)*(Z251/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB249/AA249-1)*(AA251/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC249/AB249-1)*(AB251/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD249/AC249-1)*(AC251/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE249/AD249-1)*(AD251/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF249/AE249-1)*(AE251/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG249/AF249-1)*(AF251/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH249/AG249-1)*(AG251/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI249/AH249-1)*(AH251/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ249/AI249-1)*(AI251/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK249/AJ249-1)*(AJ251/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL249/AK249-1)*(AK251/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X250/W250-1)*(W251/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y250/X250-1)*(X251/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z250/Y250-1)*(Y251/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA250/Z250-1)*(Z251/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB250/AA250-1)*(AA251/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC250/AB250-1)*(AB251/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD250/AC250-1)*(AC251/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE250/AD250-1)*(AD251/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF250/AE250-1)*(AE251/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG250/AF250-1)*(AF251/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH250/AG250-1)*(AG251/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI250/AH250-1)*(AH251/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ250/AI250-1)*(AI251/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK250/AJ250-1)*(AJ251/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL250/AK250-1)*(AK251/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X249*X250/10^6","v":0},{"$f":"Y249*Y250/10^6","v":0},{"$f":"Z249*Z250/10^6","v":0},{"$f":"AA249*AA250/10^6","v":0},{"$f":"AB249*AB250/10^6","v":0},{"$f":"AC249*AC250/10^6","v":0},{"$f":"AD249*AD250/10^6","v":0},{"$f":"AE249*AE250/10^6","v":0},{"$f":"AF249*AF250/10^6","v":0},{"$f":"AG249*AG250/10^6","v":0},0,0,0,0,{"$f":"AL249*AL250/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X251/W251-1)*(W251/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y251/X251-1)*(X251/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z251/Y251-1)*(Y251/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA251/Z251-1)*(Z251/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB251/AA251-1)*(AA251/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC251/AB251-1)*(AB251/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD251/AC251-1)*(AC251/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE251/AD251-1)*(AD251/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF251/AE251-1)*(AE251/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG251/AF251-1)*(AF251/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH251/AG251-1)*(AG251/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI251/AH251-1)*(AH251/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ251/AI251-1)*(AI251/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK251/AJ251-1)*(AJ251/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL251/AK251-1)*(AK251/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D249+1","v":63},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X252/W252-1)*(W254/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y252/X252-1)*(X254/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z252/Y252-1)*(Y254/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA252/Z252-1)*(Z254/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB252/AA252-1)*(AA254/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC252/AB252-1)*(AB254/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD252/AC252-1)*(AC254/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE252/AD252-1)*(AD254/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF252/AE252-1)*(AE254/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG252/AF252-1)*(AF254/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH252/AG252-1)*(AG254/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI252/AH252-1)*(AH254/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ252/AI252-1)*(AI254/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK252/AJ252-1)*(AJ254/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL252/AK252-1)*(AK254/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X253/W253-1)*(W254/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y253/X253-1)*(X254/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z253/Y253-1)*(Y254/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA253/Z253-1)*(Z254/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB253/AA253-1)*(AA254/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC253/AB253-1)*(AB254/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD253/AC253-1)*(AC254/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE253/AD253-1)*(AD254/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF253/AE253-1)*(AE254/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG253/AF253-1)*(AF254/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH253/AG253-1)*(AG254/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI253/AH253-1)*(AH254/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ253/AI253-1)*(AI254/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK253/AJ253-1)*(AJ254/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL253/AK253-1)*(AK254/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X252*X253/10^6","v":0},{"$f":"Y252*Y253/10^6","v":0},{"$f":"Z252*Z253/10^6","v":0},{"$f":"AA252*AA253/10^6","v":0},{"$f":"AB252*AB253/10^6","v":0},{"$f":"AC252*AC253/10^6","v":0},{"$f":"AD252*AD253/10^6","v":0},{"$f":"AE252*AE253/10^6","v":0},{"$f":"AF252*AF253/10^6","v":0},{"$f":"AG252*AG253/10^6","v":0},0,0,0,0,{"$f":"AL252*AL253/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X254/W254-1)*(W254/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y254/X254-1)*(X254/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z254/Y254-1)*(Y254/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA254/Z254-1)*(Z254/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB254/AA254-1)*(AA254/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC254/AB254-1)*(AB254/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD254/AC254-1)*(AC254/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE254/AD254-1)*(AD254/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF254/AE254-1)*(AE254/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG254/AF254-1)*(AF254/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH254/AG254-1)*(AG254/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI254/AH254-1)*(AH254/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ254/AI254-1)*(AI254/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK254/AJ254-1)*(AJ254/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL254/AK254-1)*(AK254/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D252+1","v":64},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X255/W255-1)*(W257/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y255/X255-1)*(X257/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z255/Y255-1)*(Y257/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA255/Z255-1)*(Z257/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB255/AA255-1)*(AA257/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC255/AB255-1)*(AB257/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD255/AC255-1)*(AC257/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE255/AD255-1)*(AD257/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF255/AE255-1)*(AE257/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG255/AF255-1)*(AF257/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH255/AG255-1)*(AG257/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI255/AH255-1)*(AH257/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ255/AI255-1)*(AI257/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK255/AJ255-1)*(AJ257/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL255/AK255-1)*(AK257/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F255","v":"[Service]"},{"$f":"+G255","v":0},{"$f":"+H255","v":0},{"$f":"+I255","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X256/W256-1)*(W257/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y256/X256-1)*(X257/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z256/Y256-1)*(Y257/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA256/Z256-1)*(Z257/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB256/AA256-1)*(AA257/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC256/AB256-1)*(AB257/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD256/AC256-1)*(AC257/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE256/AD256-1)*(AD257/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF256/AE256-1)*(AE257/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG256/AF256-1)*(AF257/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH256/AG256-1)*(AG257/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI256/AH256-1)*(AH257/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ256/AI256-1)*(AI257/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK256/AJ256-1)*(AJ257/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL256/AK256-1)*(AK257/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X255*X256/10^6","v":0},{"$f":"Y255*Y256/10^6","v":0},{"$f":"Z255*Z256/10^6","v":0},{"$f":"AA255*AA256/10^6","v":0},{"$f":"AB255*AB256/10^6","v":0},{"$f":"AC255*AC256/10^6","v":0},{"$f":"AD255*AD256/10^6","v":0},{"$f":"AE255*AE256/10^6","v":0},{"$f":"AF255*AF256/10^6","v":0},{"$f":"AG255*AG256/10^6","v":0},0,0,0,0,{"$f":"AL255*AL256/10^6","v":0},null,null,null,{"$f":"E257","v":"Rev"},{"$f":"F257","v":"[Service]"},{"$f":"I257","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP257","v":"Rev"},{"$f":"AQ257","v":"[Service]"},{"$f":"AR257","v":"[Price]"},{"$f":"IFERROR((X257/W257-1)*(W257/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y257/X257-1)*(X257/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z257/Y257-1)*(Y257/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA257/Z257-1)*(Z257/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB257/AA257-1)*(AA257/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC257/AB257-1)*(AB257/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD257/AC257-1)*(AC257/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE257/AD257-1)*(AD257/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF257/AE257-1)*(AE257/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG257/AF257-1)*(AF257/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH257/AG257-1)*(AG257/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI257/AH257-1)*(AH257/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ257/AI257-1)*(AI257/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK257/AJ257-1)*(AJ257/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL257/AK257-1)*(AK257/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D255+1","v":65},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(X258/W258-1,\"-\")","v":"-"},{"$f":"IFERROR(Y258/X258-1,\"-\")","v":"-"},{"$f":"IFERROR(Z258/Y258-1,\"-\")","v":"-"},{"$f":"IFERROR(AA258/Z258-1,\"-\")","v":"-"},{"$f":"IFERROR(AB258/AA258-1,\"-\")","v":"-"},{"$f":"IFERROR(AC258/AB258-1,\"-\")","v":"-"},{"$f":"IFERROR(AD258/AC258-1,\"-\")","v":"-"},{"$f":"IFERROR(AE258/AD258-1,\"-\")","v":"-"},{"$f":"IFERROR(AF258/AE258-1,\"-\")","v":"-"},{"$f":"IFERROR(AG258/AF258-1,\"-\")","v":"-"},{"$f":"IFERROR(AH258/AG258-1,\"-\")","v":"-"},{"$f":"IFERROR(AI258/AH258-1,\"-\")","v":"-"},{"$f":"IFERROR(AJ258/AI258-1,\"-\")","v":"-"},{"$f":"IFERROR(AK258/AJ258-1,\"-\")","v":"-"},{"$f":"IFERROR(AL258/AK258-1,\"-\")","v":"-"},null,"Price","[Service]","[Price]",{"$f":"IFERROR((X258/W258-1)*(W260/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y258/X258-1)*(X260/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z258/Y258-1)*(Y260/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA258/Z258-1)*(Z260/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB258/AA258-1)*(AA260/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC258/AB258-1)*(AB260/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD258/AC258-1)*(AC260/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE258/AD258-1)*(AD260/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF258/AE258-1)*(AE260/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG258/AF258-1)*(AF260/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH258/AG258-1)*(AG260/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI258/AH258-1)*(AH260/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ258/AI258-1)*(AI260/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK258/AJ258-1)*(AJ260/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL258/AK258-1)*(AK260/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X259/W259-1)*(W260/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y259/X259-1)*(X260/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z259/Y259-1)*(Y260/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA259/Z259-1)*(Z260/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB259/AA259-1)*(AA260/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC259/AB259-1)*(AB260/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD259/AC259-1)*(AC260/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE259/AD259-1)*(AD260/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF259/AE259-1)*(AE260/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG259/AF259-1)*(AF260/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH259/AG259-1)*(AG260/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI259/AH259-1)*(AH260/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ259/AI259-1)*(AI260/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK259/AJ259-1)*(AJ260/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL259/AK259-1)*(AK260/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X258*X259/10^6","v":0},{"$f":"Y258*Y259/10^6","v":0},{"$f":"Z258*Z259/10^6","v":0},{"$f":"AA258*AA259/10^6","v":0},{"$f":"AB258*AB259/10^6","v":0},{"$f":"AC258*AC259/10^6","v":0},{"$f":"AD258*AD259/10^6","v":0},{"$f":"AE258*AE259/10^6","v":0},{"$f":"AF258*AF259/10^6","v":0},{"$f":"AG258*AG259/10^6","v":0},0,0,0,0,{"$f":"AL258*AL259/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X260/W260-1)*(W260/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y260/X260-1)*(X260/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z260/Y260-1)*(Y260/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA260/Z260-1)*(Z260/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB260/AA260-1)*(AA260/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC260/AB260-1)*(AB260/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD260/AC260-1)*(AC260/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE260/AD260-1)*(AD260/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF260/AE260-1)*(AE260/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG260/AF260-1)*(AF260/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH260/AG260-1)*(AG260/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI260/AH260-1)*(AH260/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ260/AI260-1)*(AI260/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK260/AJ260-1)*(AJ260/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL260/AK260-1)*(AK260/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D258+1","v":66},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X261/W261-1)*(W263/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y261/X261-1)*(X263/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z261/Y261-1)*(Y263/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA261/Z261-1)*(Z263/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB261/AA261-1)*(AA263/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC261/AB261-1)*(AB263/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD261/AC261-1)*(AC263/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE261/AD261-1)*(AD263/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF261/AE261-1)*(AE263/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG261/AF261-1)*(AF263/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH261/AG261-1)*(AG263/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI261/AH261-1)*(AH263/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ261/AI261-1)*(AI263/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK261/AJ261-1)*(AJ263/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL261/AK261-1)*(AK263/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X262/W262-1)*(W263/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y262/X262-1)*(X263/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z262/Y262-1)*(Y263/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA262/Z262-1)*(Z263/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB262/AA262-1)*(AA263/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC262/AB262-1)*(AB263/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD262/AC262-1)*(AC263/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE262/AD262-1)*(AD263/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF262/AE262-1)*(AE263/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG262/AF262-1)*(AF263/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH262/AG262-1)*(AG263/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI262/AH262-1)*(AH263/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ262/AI262-1)*(AI263/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK262/AJ262-1)*(AJ263/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL262/AK262-1)*(AK263/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X261*X262/10^6","v":0},{"$f":"Y261*Y262/10^6","v":0},{"$f":"Z261*Z262/10^6","v":0},{"$f":"AA261*AA262/10^6","v":0},{"$f":"AB261*AB262/10^6","v":0},{"$f":"AC261*AC262/10^6","v":0},{"$f":"AD261*AD262/10^6","v":0},{"$f":"AE261*AE262/10^6","v":0},{"$f":"AF261*AF262/10^6","v":0},{"$f":"AG261*AG262/10^6","v":0},0,0,0,0,{"$f":"AL261*AL262/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X263/W263-1)*(W263/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y263/X263-1)*(X263/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z263/Y263-1)*(Y263/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA263/Z263-1)*(Z263/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB263/AA263-1)*(AA263/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC263/AB263-1)*(AB263/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD263/AC263-1)*(AC263/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE263/AD263-1)*(AD263/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF263/AE263-1)*(AE263/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG263/AF263-1)*(AF263/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH263/AG263-1)*(AG263/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI263/AH263-1)*(AH263/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ263/AI263-1)*(AI263/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK263/AJ263-1)*(AJ263/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL263/AK263-1)*(AK263/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D261+1","v":67},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X264/W264-1)*(W266/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y264/X264-1)*(X266/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z264/Y264-1)*(Y266/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA264/Z264-1)*(Z266/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB264/AA264-1)*(AA266/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC264/AB264-1)*(AB266/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD264/AC264-1)*(AC266/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE264/AD264-1)*(AD266/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF264/AE264-1)*(AE266/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG264/AF264-1)*(AF266/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH264/AG264-1)*(AG266/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI264/AH264-1)*(AH266/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ264/AI264-1)*(AI266/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK264/AJ264-1)*(AJ266/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL264/AK264-1)*(AK266/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X265/W265-1)*(W266/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y265/X265-1)*(X266/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z265/Y265-1)*(Y266/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA265/Z265-1)*(Z266/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB265/AA265-1)*(AA266/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC265/AB265-1)*(AB266/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD265/AC265-1)*(AC266/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE265/AD265-1)*(AD266/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF265/AE265-1)*(AE266/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG265/AF265-1)*(AF266/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH265/AG265-1)*(AG266/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI265/AH265-1)*(AH266/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ265/AI265-1)*(AI266/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK265/AJ265-1)*(AJ266/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL265/AK265-1)*(AK266/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X264*X265/10^6","v":0},{"$f":"Y264*Y265/10^6","v":0},{"$f":"Z264*Z265/10^6","v":0},{"$f":"AA264*AA265/10^6","v":0},{"$f":"AB264*AB265/10^6","v":0},{"$f":"AC264*AC265/10^6","v":0},{"$f":"AD264*AD265/10^6","v":0},{"$f":"AE264*AE265/10^6","v":0},{"$f":"AF264*AF265/10^6","v":0},{"$f":"AG264*AG265/10^6","v":0},0,0,0,0,{"$f":"AL264*AL265/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X266/W266-1)*(W266/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y266/X266-1)*(X266/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z266/Y266-1)*(Y266/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA266/Z266-1)*(Z266/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB266/AA266-1)*(AA266/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC266/AB266-1)*(AB266/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD266/AC266-1)*(AC266/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE266/AD266-1)*(AD266/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF266/AE266-1)*(AE266/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG266/AF266-1)*(AF266/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH266/AG266-1)*(AG266/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI266/AH266-1)*(AH266/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ266/AI266-1)*(AI266/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK266/AJ266-1)*(AJ266/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL266/AK266-1)*(AK266/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D264+1","v":68},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X267/W267-1)*(W269/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y267/X267-1)*(X269/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z267/Y267-1)*(Y269/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA267/Z267-1)*(Z269/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB267/AA267-1)*(AA269/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC267/AB267-1)*(AB269/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD267/AC267-1)*(AC269/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE267/AD267-1)*(AD269/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF267/AE267-1)*(AE269/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG267/AF267-1)*(AF269/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH267/AG267-1)*(AG269/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI267/AH267-1)*(AH269/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ267/AI267-1)*(AI269/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK267/AJ267-1)*(AJ269/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL267/AK267-1)*(AK269/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X268/W268-1)*(W269/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y268/X268-1)*(X269/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z268/Y268-1)*(Y269/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA268/Z268-1)*(Z269/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB268/AA268-1)*(AA269/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC268/AB268-1)*(AB269/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD268/AC268-1)*(AC269/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE268/AD268-1)*(AD269/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF268/AE268-1)*(AE269/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG268/AF268-1)*(AF269/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH268/AG268-1)*(AG269/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI268/AH268-1)*(AH269/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ268/AI268-1)*(AI269/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK268/AJ268-1)*(AJ269/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL268/AK268-1)*(AK269/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X267*X268/10^6","v":0},{"$f":"Y267*Y268/10^6","v":0},{"$f":"Z267*Z268/10^6","v":0},{"$f":"AA267*AA268/10^6","v":0},{"$f":"AB267*AB268/10^6","v":0},{"$f":"AC267*AC268/10^6","v":0},{"$f":"AD267*AD268/10^6","v":0},{"$f":"AE267*AE268/10^6","v":0},{"$f":"AF267*AF268/10^6","v":0},{"$f":"AG267*AG268/10^6","v":0},0,0,0,0,{"$f":"AL267*AL268/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X269/W269-1)*(W269/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y269/X269-1)*(X269/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z269/Y269-1)*(Y269/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA269/Z269-1)*(Z269/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB269/AA269-1)*(AA269/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC269/AB269-1)*(AB269/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD269/AC269-1)*(AC269/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE269/AD269-1)*(AD269/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF269/AE269-1)*(AE269/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG269/AF269-1)*(AF269/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH269/AG269-1)*(AG269/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI269/AH269-1)*(AH269/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ269/AI269-1)*(AI269/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK269/AJ269-1)*(AJ269/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL269/AK269-1)*(AK269/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D267+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X270/W270-1)*(W272/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y270/X270-1)*(X272/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z270/Y270-1)*(Y272/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA270/Z270-1)*(Z272/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB270/AA270-1)*(AA272/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC270/AB270-1)*(AB272/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD270/AC270-1)*(AC272/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE270/AD270-1)*(AD272/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF270/AE270-1)*(AE272/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG270/AF270-1)*(AF272/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH270/AG270-1)*(AG272/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI270/AH270-1)*(AH272/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ270/AI270-1)*(AI272/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK270/AJ270-1)*(AJ272/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL270/AK270-1)*(AK272/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X271/W271-1)*(W272/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y271/X271-1)*(X272/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z271/Y271-1)*(Y272/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA271/Z271-1)*(Z272/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB271/AA271-1)*(AA272/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC271/AB271-1)*(AB272/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD271/AC271-1)*(AC272/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE271/AD271-1)*(AD272/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF271/AE271-1)*(AE272/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG271/AF271-1)*(AF272/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH271/AG271-1)*(AG272/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI271/AH271-1)*(AH272/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ271/AI271-1)*(AI272/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK271/AJ271-1)*(AJ272/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL271/AK271-1)*(AK272/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X270*X271/10^6","v":0},{"$f":"Y270*Y271/10^6","v":0},{"$f":"Z270*Z271/10^6","v":0},{"$f":"AA270*AA271/10^6","v":0},{"$f":"AB270*AB271/10^6","v":0},{"$f":"AC270*AC271/10^6","v":0},{"$f":"AD270*AD271/10^6","v":0},{"$f":"AE270*AE271/10^6","v":0},{"$f":"AF270*AF271/10^6","v":0},{"$f":"AG270*AG271/10^6","v":0},0,0,0,0,{"$f":"AL270*AL271/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X272/W272-1)*(W272/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y272/X272-1)*(X272/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z272/Y272-1)*(Y272/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA272/Z272-1)*(Z272/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB272/AA272-1)*(AA272/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC272/AB272-1)*(AB272/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD272/AC272-1)*(AC272/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE272/AD272-1)*(AD272/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF272/AE272-1)*(AE272/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG272/AF272-1)*(AF272/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH272/AG272-1)*(AG272/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI272/AH272-1)*(AH272/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ272/AI272-1)*(AI272/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK272/AJ272-1)*(AJ272/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL272/AK272-1)*(AK272/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D270+1","v":70},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X273/W273-1)*(W275/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y273/X273-1)*(X275/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z273/Y273-1)*(Y275/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA273/Z273-1)*(Z275/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB273/AA273-1)*(AA275/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC273/AB273-1)*(AB275/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD273/AC273-1)*(AC275/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE273/AD273-1)*(AD275/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF273/AE273-1)*(AE275/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG273/AF273-1)*(AF275/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH273/AG273-1)*(AG275/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI273/AH273-1)*(AH275/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ273/AI273-1)*(AI275/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK273/AJ273-1)*(AJ275/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL273/AK273-1)*(AK275/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X274/W274-1)*(W275/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y274/X274-1)*(X275/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z274/Y274-1)*(Y275/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA274/Z274-1)*(Z275/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB274/AA274-1)*(AA275/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC274/AB274-1)*(AB275/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD274/AC274-1)*(AC275/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE274/AD274-1)*(AD275/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF274/AE274-1)*(AE275/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG274/AF274-1)*(AF275/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH274/AG274-1)*(AG275/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI274/AH274-1)*(AH275/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ274/AI274-1)*(AI275/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK274/AJ274-1)*(AJ275/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL274/AK274-1)*(AK275/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X273*X274/10^6","v":0},{"$f":"Y273*Y274/10^6","v":0},{"$f":"Z273*Z274/10^6","v":0},{"$f":"AA273*AA274/10^6","v":0},{"$f":"AB273*AB274/10^6","v":0},{"$f":"AC273*AC274/10^6","v":0},{"$f":"AD273*AD274/10^6","v":0},{"$f":"AE273*AE274/10^6","v":0},{"$f":"AF273*AF274/10^6","v":0},{"$f":"AG273*AG274/10^6","v":0},0,0,0,0,{"$f":"AL273*AL274/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X275/W275-1)*(W275/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y275/X275-1)*(X275/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z275/Y275-1)*(Y275/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA275/Z275-1)*(Z275/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB275/AA275-1)*(AA275/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC275/AB275-1)*(AB275/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD275/AC275-1)*(AC275/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE275/AD275-1)*(AD275/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF275/AE275-1)*(AE275/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG275/AF275-1)*(AF275/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH275/AG275-1)*(AG275/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI275/AH275-1)*(AH275/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ275/AI275-1)*(AI275/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK275/AJ275-1)*(AJ275/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL275/AK275-1)*(AK275/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D273+1","v":71},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X276/W276-1)*(W278/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y276/X276-1)*(X278/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z276/Y276-1)*(Y278/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA276/Z276-1)*(Z278/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB276/AA276-1)*(AA278/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC276/AB276-1)*(AB278/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD276/AC276-1)*(AC278/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE276/AD276-1)*(AD278/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF276/AE276-1)*(AE278/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG276/AF276-1)*(AF278/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH276/AG276-1)*(AG278/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI276/AH276-1)*(AH278/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ276/AI276-1)*(AI278/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK276/AJ276-1)*(AJ278/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL276/AK276-1)*(AK278/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X277/W277-1)*(W278/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y277/X277-1)*(X278/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z277/Y277-1)*(Y278/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA277/Z277-1)*(Z278/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB277/AA277-1)*(AA278/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC277/AB277-1)*(AB278/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD277/AC277-1)*(AC278/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE277/AD277-1)*(AD278/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF277/AE277-1)*(AE278/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG277/AF277-1)*(AF278/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH277/AG277-1)*(AG278/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI277/AH277-1)*(AH278/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ277/AI277-1)*(AI278/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK277/AJ277-1)*(AJ278/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL277/AK277-1)*(AK278/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X276*X277/10^6","v":0},{"$f":"Y276*Y277/10^6","v":0},{"$f":"Z276*Z277/10^6","v":0},{"$f":"AA276*AA277/10^6","v":0},{"$f":"AB276*AB277/10^6","v":0},{"$f":"AC276*AC277/10^6","v":0},{"$f":"AD276*AD277/10^6","v":0},{"$f":"AE276*AE277/10^6","v":0},{"$f":"AF276*AF277/10^6","v":0},{"$f":"AG276*AG277/10^6","v":0},0,0,0,0,{"$f":"AL276*AL277/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X278/W278-1)*(W278/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y278/X278-1)*(X278/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z278/Y278-1)*(Y278/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA278/Z278-1)*(Z278/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB278/AA278-1)*(AA278/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC278/AB278-1)*(AB278/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD278/AC278-1)*(AC278/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE278/AD278-1)*(AD278/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF278/AE278-1)*(AE278/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG278/AF278-1)*(AF278/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH278/AG278-1)*(AG278/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI278/AH278-1)*(AH278/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ278/AI278-1)*(AI278/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK278/AJ278-1)*(AJ278/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL278/AK278-1)*(AK278/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D276+1","v":72},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X279/W279-1)*(W281/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y279/X279-1)*(X281/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z279/Y279-1)*(Y281/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA279/Z279-1)*(Z281/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB279/AA279-1)*(AA281/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC279/AB279-1)*(AB281/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD279/AC279-1)*(AC281/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE279/AD279-1)*(AD281/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF279/AE279-1)*(AE281/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG279/AF279-1)*(AF281/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH279/AG279-1)*(AG281/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI279/AH279-1)*(AH281/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ279/AI279-1)*(AI281/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK279/AJ279-1)*(AJ281/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL279/AK279-1)*(AK281/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X280/W280-1)*(W281/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y280/X280-1)*(X281/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z280/Y280-1)*(Y281/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA280/Z280-1)*(Z281/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB280/AA280-1)*(AA281/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC280/AB280-1)*(AB281/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD280/AC280-1)*(AC281/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE280/AD280-1)*(AD281/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF280/AE280-1)*(AE281/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG280/AF280-1)*(AF281/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH280/AG280-1)*(AG281/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI280/AH280-1)*(AH281/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ280/AI280-1)*(AI281/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK280/AJ280-1)*(AJ281/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL280/AK280-1)*(AK281/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X279*X280/10^6","v":0},{"$f":"Y279*Y280/10^6","v":0},{"$f":"Z279*Z280/10^6","v":0},{"$f":"AA279*AA280/10^6","v":0},{"$f":"AB279*AB280/10^6","v":0},{"$f":"AC279*AC280/10^6","v":0},{"$f":"AD279*AD280/10^6","v":0},{"$f":"AE279*AE280/10^6","v":0},{"$f":"AF279*AF280/10^6","v":0},{"$f":"AG279*AG280/10^6","v":0},0,0,0,0,{"$f":"AL279*AL280/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X281/W281-1)*(W281/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y281/X281-1)*(X281/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z281/Y281-1)*(Y281/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA281/Z281-1)*(Z281/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB281/AA281-1)*(AA281/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC281/AB281-1)*(AB281/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD281/AC281-1)*(AC281/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE281/AD281-1)*(AD281/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF281/AE281-1)*(AE281/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG281/AF281-1)*(AF281/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH281/AG281-1)*(AG281/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI281/AH281-1)*(AH281/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ281/AI281-1)*(AI281/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK281/AJ281-1)*(AJ281/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL281/AK281-1)*(AK281/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D279+1","v":73},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X282/W282-1)*(W284/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y282/X282-1)*(X284/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z282/Y282-1)*(Y284/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA282/Z282-1)*(Z284/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB282/AA282-1)*(AA284/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC282/AB282-1)*(AB284/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD282/AC282-1)*(AC284/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE282/AD282-1)*(AD284/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF282/AE282-1)*(AE284/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG282/AF282-1)*(AF284/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH282/AG282-1)*(AG284/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI282/AH282-1)*(AH284/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ282/AI282-1)*(AI284/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK282/AJ282-1)*(AJ284/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL282/AK282-1)*(AK284/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X283/W283-1)*(W284/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y283/X283-1)*(X284/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z283/Y283-1)*(Y284/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA283/Z283-1)*(Z284/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB283/AA283-1)*(AA284/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC283/AB283-1)*(AB284/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD283/AC283-1)*(AC284/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE283/AD283-1)*(AD284/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF283/AE283-1)*(AE284/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG283/AF283-1)*(AF284/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH283/AG283-1)*(AG284/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI283/AH283-1)*(AH284/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ283/AI283-1)*(AI284/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK283/AJ283-1)*(AJ284/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL283/AK283-1)*(AK284/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X282*X283/10^6","v":0},{"$f":"Y282*Y283/10^6","v":0},{"$f":"Z282*Z283/10^6","v":0},{"$f":"AA282*AA283/10^6","v":0},{"$f":"AB282*AB283/10^6","v":0},{"$f":"AC282*AC283/10^6","v":0},{"$f":"AD282*AD283/10^6","v":0},{"$f":"AE282*AE283/10^6","v":0},{"$f":"AF282*AF283/10^6","v":0},{"$f":"AG282*AG283/10^6","v":0},0,0,0,0,{"$f":"AL282*AL283/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X284/W284-1)*(W284/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y284/X284-1)*(X284/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z284/Y284-1)*(Y284/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA284/Z284-1)*(Z284/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB284/AA284-1)*(AA284/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC284/AB284-1)*(AB284/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD284/AC284-1)*(AC284/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE284/AD284-1)*(AD284/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF284/AE284-1)*(AE284/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG284/AF284-1)*(AF284/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH284/AG284-1)*(AG284/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI284/AH284-1)*(AH284/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ284/AI284-1)*(AI284/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK284/AJ284-1)*(AJ284/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL284/AK284-1)*(AK284/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D282+1","v":74},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X285/W285-1)*(W287/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y285/X285-1)*(X287/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z285/Y285-1)*(Y287/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA285/Z285-1)*(Z287/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB285/AA285-1)*(AA287/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC285/AB285-1)*(AB287/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD285/AC285-1)*(AC287/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE285/AD285-1)*(AD287/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF285/AE285-1)*(AE287/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG285/AF285-1)*(AF287/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH285/AG285-1)*(AG287/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI285/AH285-1)*(AH287/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ285/AI285-1)*(AI287/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK285/AJ285-1)*(AJ287/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL285/AK285-1)*(AK287/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X286/W286-1)*(W287/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y286/X286-1)*(X287/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z286/Y286-1)*(Y287/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA286/Z286-1)*(Z287/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB286/AA286-1)*(AA287/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC286/AB286-1)*(AB287/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD286/AC286-1)*(AC287/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE286/AD286-1)*(AD287/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF286/AE286-1)*(AE287/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG286/AF286-1)*(AF287/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH286/AG286-1)*(AG287/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI286/AH286-1)*(AH287/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ286/AI286-1)*(AI287/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK286/AJ286-1)*(AJ287/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL286/AK286-1)*(AK287/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X285*X286/10^6","v":0},{"$f":"Y285*Y286/10^6","v":0},{"$f":"Z285*Z286/10^6","v":0},{"$f":"AA285*AA286/10^6","v":0},{"$f":"AB285*AB286/10^6","v":0},{"$f":"AC285*AC286/10^6","v":0},{"$f":"AD285*AD286/10^6","v":0},{"$f":"AE285*AE286/10^6","v":0},{"$f":"AF285*AF286/10^6","v":0},{"$f":"AG285*AG286/10^6","v":0},0,0,0,0,{"$f":"AL285*AL286/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X287/W287-1)*(W287/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y287/X287-1)*(X287/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z287/Y287-1)*(Y287/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA287/Z287-1)*(Z287/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB287/AA287-1)*(AA287/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC287/AB287-1)*(AB287/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD287/AC287-1)*(AC287/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE287/AD287-1)*(AD287/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF287/AE287-1)*(AE287/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG287/AF287-1)*(AF287/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH287/AG287-1)*(AG287/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI287/AH287-1)*(AH287/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ287/AI287-1)*(AI287/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK287/AJ287-1)*(AJ287/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL287/AK287-1)*(AK287/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D285+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X288/W288-1)*(W290/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y288/X288-1)*(X290/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z288/Y288-1)*(Y290/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA288/Z288-1)*(Z290/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB288/AA288-1)*(AA290/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC288/AB288-1)*(AB290/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD288/AC288-1)*(AC290/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE288/AD288-1)*(AD290/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF288/AE288-1)*(AE290/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG288/AF288-1)*(AF290/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH288/AG288-1)*(AG290/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI288/AH288-1)*(AH290/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ288/AI288-1)*(AI290/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK288/AJ288-1)*(AJ290/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL288/AK288-1)*(AK290/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X289/W289-1)*(W290/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y289/X289-1)*(X290/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z289/Y289-1)*(Y290/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA289/Z289-1)*(Z290/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB289/AA289-1)*(AA290/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC289/AB289-1)*(AB290/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD289/AC289-1)*(AC290/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE289/AD289-1)*(AD290/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF289/AE289-1)*(AE290/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG289/AF289-1)*(AF290/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH289/AG289-1)*(AG290/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI289/AH289-1)*(AH290/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ289/AI289-1)*(AI290/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK289/AJ289-1)*(AJ290/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL289/AK289-1)*(AK290/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X288*X289/10^6","v":0},{"$f":"Y288*Y289/10^6","v":0},{"$f":"Z288*Z289/10^6","v":0},{"$f":"AA288*AA289/10^6","v":0},{"$f":"AB288*AB289/10^6","v":0},{"$f":"AC288*AC289/10^6","v":0},{"$f":"AD288*AD289/10^6","v":0},{"$f":"AE288*AE289/10^6","v":0},{"$f":"AF288*AF289/10^6","v":0},{"$f":"AG288*AG289/10^6","v":0},0,0,0,0,{"$f":"AL288*AL289/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X290/W290-1)*(W290/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y290/X290-1)*(X290/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z290/Y290-1)*(Y290/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA290/Z290-1)*(Z290/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB290/AA290-1)*(AA290/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC290/AB290-1)*(AB290/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD290/AC290-1)*(AC290/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE290/AD290-1)*(AD290/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF290/AE290-1)*(AE290/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG290/AF290-1)*(AF290/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH290/AG290-1)*(AG290/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI290/AH290-1)*(AH290/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ290/AI290-1)*(AI290/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK290/AJ290-1)*(AJ290/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL290/AK290-1)*(AK290/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D288+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X291/W291-1)*(W293/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y291/X291-1)*(X293/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z291/Y291-1)*(Y293/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA291/Z291-1)*(Z293/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB291/AA291-1)*(AA293/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC291/AB291-1)*(AB293/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD291/AC291-1)*(AC293/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE291/AD291-1)*(AD293/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF291/AE291-1)*(AE293/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG291/AF291-1)*(AF293/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH291/AG291-1)*(AG293/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI291/AH291-1)*(AH293/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ291/AI291-1)*(AI293/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK291/AJ291-1)*(AJ293/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL291/AK291-1)*(AK293/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X292/W292-1)*(W293/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y292/X292-1)*(X293/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z292/Y292-1)*(Y293/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA292/Z292-1)*(Z293/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB292/AA292-1)*(AA293/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC292/AB292-1)*(AB293/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD292/AC292-1)*(AC293/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE292/AD292-1)*(AD293/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF292/AE292-1)*(AE293/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG292/AF292-1)*(AF293/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH292/AG292-1)*(AG293/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI292/AH292-1)*(AH293/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ292/AI292-1)*(AI293/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK292/AJ292-1)*(AJ293/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL292/AK292-1)*(AK293/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X291*X292/10^6","v":0},{"$f":"Y291*Y292/10^6","v":0},{"$f":"Z291*Z292/10^6","v":0},{"$f":"AA291*AA292/10^6","v":0},{"$f":"AB291*AB292/10^6","v":0},{"$f":"AC291*AC292/10^6","v":0},{"$f":"AD291*AD292/10^6","v":0},{"$f":"AE291*AE292/10^6","v":0},{"$f":"AF291*AF292/10^6","v":0},{"$f":"AG291*AG292/10^6","v":0},0,0,0,0,{"$f":"AL291*AL292/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X293/W293-1)*(W293/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y293/X293-1)*(X293/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z293/Y293-1)*(Y293/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA293/Z293-1)*(Z293/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB293/AA293-1)*(AA293/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC293/AB293-1)*(AB293/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD293/AC293-1)*(AC293/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE293/AD293-1)*(AD293/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF293/AE293-1)*(AE293/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG293/AF293-1)*(AF293/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH293/AG293-1)*(AG293/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI293/AH293-1)*(AH293/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ293/AI293-1)*(AI293/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK293/AJ293-1)*(AJ293/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL293/AK293-1)*(AK293/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D291+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X294/W294-1)*(W296/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y294/X294-1)*(X296/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z294/Y294-1)*(Y296/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA294/Z294-1)*(Z296/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB294/AA294-1)*(AA296/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC294/AB294-1)*(AB296/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD294/AC294-1)*(AC296/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE294/AD294-1)*(AD296/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF294/AE294-1)*(AE296/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG294/AF294-1)*(AF296/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH294/AG294-1)*(AG296/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI294/AH294-1)*(AH296/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ294/AI294-1)*(AI296/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK294/AJ294-1)*(AJ296/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL294/AK294-1)*(AK296/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X295/W295-1)*(W296/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y295/X295-1)*(X296/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z295/Y295-1)*(Y296/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA295/Z295-1)*(Z296/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB295/AA295-1)*(AA296/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC295/AB295-1)*(AB296/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD295/AC295-1)*(AC296/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE295/AD295-1)*(AD296/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF295/AE295-1)*(AE296/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG295/AF295-1)*(AF296/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH295/AG295-1)*(AG296/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI295/AH295-1)*(AH296/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ295/AI295-1)*(AI296/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK295/AJ295-1)*(AJ296/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL295/AK295-1)*(AK296/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X294*X295/10^6","v":0},{"$f":"Y294*Y295/10^6","v":0},{"$f":"Z294*Z295/10^6","v":0},{"$f":"AA294*AA295/10^6","v":0},{"$f":"AB294*AB295/10^6","v":0},{"$f":"AC294*AC295/10^6","v":0},{"$f":"AD294*AD295/10^6","v":0},{"$f":"AE294*AE295/10^6","v":0},{"$f":"AF294*AF295/10^6","v":0},{"$f":"AG294*AG295/10^6","v":0},0,0,0,0,{"$f":"AL294*AL295/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X296/W296-1)*(W296/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y296/X296-1)*(X296/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z296/Y296-1)*(Y296/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA296/Z296-1)*(Z296/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB296/AA296-1)*(AA296/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC296/AB296-1)*(AB296/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD296/AC296-1)*(AC296/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE296/AD296-1)*(AD296/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF296/AE296-1)*(AE296/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG296/AF296-1)*(AF296/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH296/AG296-1)*(AG296/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI296/AH296-1)*(AH296/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ296/AI296-1)*(AI296/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK296/AJ296-1)*(AJ296/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL296/AK296-1)*(AK296/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D294+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X297/W297-1)*(W299/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y297/X297-1)*(X299/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z297/Y297-1)*(Y299/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA297/Z297-1)*(Z299/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB297/AA297-1)*(AA299/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC297/AB297-1)*(AB299/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD297/AC297-1)*(AC299/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE297/AD297-1)*(AD299/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF297/AE297-1)*(AE299/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG297/AF297-1)*(AF299/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH297/AG297-1)*(AG299/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI297/AH297-1)*(AH299/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ297/AI297-1)*(AI299/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK297/AJ297-1)*(AJ299/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL297/AK297-1)*(AK299/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X298/W298-1)*(W299/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y298/X298-1)*(X299/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z298/Y298-1)*(Y299/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA298/Z298-1)*(Z299/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB298/AA298-1)*(AA299/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC298/AB298-1)*(AB299/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD298/AC298-1)*(AC299/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE298/AD298-1)*(AD299/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF298/AE298-1)*(AE299/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG298/AF298-1)*(AF299/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH298/AG298-1)*(AG299/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI298/AH298-1)*(AH299/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ298/AI298-1)*(AI299/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK298/AJ298-1)*(AJ299/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL298/AK298-1)*(AK299/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X297*X298/10^6","v":0},{"$f":"Y297*Y298/10^6","v":0},{"$f":"Z297*Z298/10^6","v":0},{"$f":"AA297*AA298/10^6","v":0},{"$f":"AB297*AB298/10^6","v":0},{"$f":"AC297*AC298/10^6","v":0},{"$f":"AD297*AD298/10^6","v":0},{"$f":"AE297*AE298/10^6","v":0},{"$f":"AF297*AF298/10^6","v":0},{"$f":"AG297*AG298/10^6","v":0},0,0,0,0,{"$f":"AL297*AL298/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X299/W299-1)*(W299/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y299/X299-1)*(X299/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z299/Y299-1)*(Y299/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA299/Z299-1)*(Z299/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB299/AA299-1)*(AA299/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC299/AB299-1)*(AB299/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD299/AC299-1)*(AC299/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE299/AD299-1)*(AD299/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF299/AE299-1)*(AE299/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG299/AF299-1)*(AF299/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH299/AG299-1)*(AG299/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI299/AH299-1)*(AH299/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ299/AI299-1)*(AI299/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK299/AJ299-1)*(AJ299/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL299/AK299-1)*(AK299/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D297+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X300/W300-1)*(W302/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y300/X300-1)*(X302/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z300/Y300-1)*(Y302/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA300/Z300-1)*(Z302/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB300/AA300-1)*(AA302/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC300/AB300-1)*(AB302/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD300/AC300-1)*(AC302/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE300/AD300-1)*(AD302/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF300/AE300-1)*(AE302/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG300/AF300-1)*(AF302/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH300/AG300-1)*(AG302/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI300/AH300-1)*(AH302/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ300/AI300-1)*(AI302/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK300/AJ300-1)*(AJ302/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL300/AK300-1)*(AK302/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X301/W301-1)*(W302/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y301/X301-1)*(X302/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z301/Y301-1)*(Y302/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA301/Z301-1)*(Z302/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB301/AA301-1)*(AA302/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC301/AB301-1)*(AB302/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD301/AC301-1)*(AC302/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE301/AD301-1)*(AD302/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF301/AE301-1)*(AE302/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG301/AF301-1)*(AF302/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH301/AG301-1)*(AG302/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI301/AH301-1)*(AH302/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ301/AI301-1)*(AI302/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK301/AJ301-1)*(AJ302/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL301/AK301-1)*(AK302/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X300*X301/10^6","v":0},{"$f":"Y300*Y301/10^6","v":0},{"$f":"Z300*Z301/10^6","v":0},{"$f":"AA300*AA301/10^6","v":0},{"$f":"AB300*AB301/10^6","v":0},{"$f":"AC300*AC301/10^6","v":0},{"$f":"AD300*AD301/10^6","v":0},{"$f":"AE300*AE301/10^6","v":0},{"$f":"AF300*AF301/10^6","v":0},{"$f":"AG300*AG301/10^6","v":0},0,0,0,0,{"$f":"AL300*AL301/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X302/W302-1)*(W302/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y302/X302-1)*(X302/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z302/Y302-1)*(Y302/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA302/Z302-1)*(Z302/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB302/AA302-1)*(AA302/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC302/AB302-1)*(AB302/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD302/AC302-1)*(AC302/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE302/AD302-1)*(AD302/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF302/AE302-1)*(AE302/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG302/AF302-1)*(AF302/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH302/AG302-1)*(AG302/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI302/AH302-1)*(AH302/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ302/AI302-1)*(AI302/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK302/AJ302-1)*(AJ302/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL302/AK302-1)*(AK302/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D300+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X303/W303-1)*(W305/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y303/X303-1)*(X305/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z303/Y303-1)*(Y305/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA303/Z303-1)*(Z305/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB303/AA303-1)*(AA305/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC303/AB303-1)*(AB305/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD303/AC303-1)*(AC305/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE303/AD303-1)*(AD305/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF303/AE303-1)*(AE305/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG303/AF303-1)*(AF305/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH303/AG303-1)*(AG305/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI303/AH303-1)*(AH305/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ303/AI303-1)*(AI305/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK303/AJ303-1)*(AJ305/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL303/AK303-1)*(AK305/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X304/W304-1)*(W305/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y304/X304-1)*(X305/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z304/Y304-1)*(Y305/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA304/Z304-1)*(Z305/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB304/AA304-1)*(AA305/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC304/AB304-1)*(AB305/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD304/AC304-1)*(AC305/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE304/AD304-1)*(AD305/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF304/AE304-1)*(AE305/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG304/AF304-1)*(AF305/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH304/AG304-1)*(AG305/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI304/AH304-1)*(AH305/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ304/AI304-1)*(AI305/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK304/AJ304-1)*(AJ305/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL304/AK304-1)*(AK305/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X303*X304/10^6","v":0},{"$f":"Y303*Y304/10^6","v":0},{"$f":"Z303*Z304/10^6","v":0},{"$f":"AA303*AA304/10^6","v":0},{"$f":"AB303*AB304/10^6","v":0},{"$f":"AC303*AC304/10^6","v":0},{"$f":"AD303*AD304/10^6","v":0},{"$f":"AE303*AE304/10^6","v":0},{"$f":"AF303*AF304/10^6","v":0},{"$f":"AG303*AG304/10^6","v":0},0,0,0,0,{"$f":"AL303*AL304/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X305/W305-1)*(W305/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y305/X305-1)*(X305/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z305/Y305-1)*(Y305/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA305/Z305-1)*(Z305/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB305/AA305-1)*(AA305/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC305/AB305-1)*(AB305/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD305/AC305-1)*(AC305/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE305/AD305-1)*(AD305/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF305/AE305-1)*(AE305/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG305/AF305-1)*(AF305/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH305/AG305-1)*(AG305/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI305/AH305-1)*(AH305/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ305/AI305-1)*(AI305/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK305/AJ305-1)*(AJ305/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL305/AK305-1)*(AK305/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D303+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X306/W306-1)*(W308/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y306/X306-1)*(X308/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z306/Y306-1)*(Y308/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA306/Z306-1)*(Z308/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB306/AA306-1)*(AA308/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC306/AB306-1)*(AB308/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD306/AC306-1)*(AC308/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE306/AD306-1)*(AD308/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF306/AE306-1)*(AE308/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG306/AF306-1)*(AF308/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH306/AG306-1)*(AG308/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI306/AH306-1)*(AH308/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ306/AI306-1)*(AI308/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK306/AJ306-1)*(AJ308/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL306/AK306-1)*(AK308/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F306","v":"[Service]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X307/W307-1)*(W308/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y307/X307-1)*(X308/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z307/Y307-1)*(Y308/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA307/Z307-1)*(Z308/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB307/AA307-1)*(AA308/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC307/AB307-1)*(AB308/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD307/AC307-1)*(AC308/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE307/AD307-1)*(AD308/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF307/AE307-1)*(AE308/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG307/AF307-1)*(AF308/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH307/AG307-1)*(AG308/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI307/AH307-1)*(AH308/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ307/AI307-1)*(AI308/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK307/AJ307-1)*(AJ308/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL307/AK307-1)*(AK308/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X306*X307/10^6","v":0},{"$f":"Y306*Y307/10^6","v":0},{"$f":"Z306*Z307/10^6","v":0},{"$f":"AA306*AA307/10^6","v":0},{"$f":"AB306*AB307/10^6","v":0},{"$f":"AC306*AC307/10^6","v":0},{"$f":"AD306*AD307/10^6","v":0},{"$f":"AE306*AE307/10^6","v":0},{"$f":"AF306*AF307/10^6","v":0},{"$f":"AG306*AG307/10^6","v":0},0,0,0,0,{"$f":"AL306*AL307/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X308/W308-1)*(W308/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y308/X308-1)*(X308/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z308/Y308-1)*(Y308/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA308/Z308-1)*(Z308/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB308/AA308-1)*(AA308/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC308/AB308-1)*(AB308/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD308/AC308-1)*(AC308/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE308/AD308-1)*(AD308/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF308/AE308-1)*(AE308/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG308/AF308-1)*(AF308/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH308/AG308-1)*(AG308/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI308/AH308-1)*(AH308/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ308/AI308-1)*(AI308/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK308/AJ308-1)*(AJ308/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL308/AK308-1)*(AK308/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D306+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X309/W309-1)*(W311/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y309/X309-1)*(X311/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z309/Y309-1)*(Y311/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA309/Z309-1)*(Z311/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB309/AA309-1)*(AA311/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC309/AB309-1)*(AB311/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD309/AC309-1)*(AC311/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE309/AD309-1)*(AD311/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF309/AE309-1)*(AE311/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG309/AF309-1)*(AF311/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH309/AG309-1)*(AG311/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI309/AH309-1)*(AH311/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ309/AI309-1)*(AI311/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK309/AJ309-1)*(AJ311/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL309/AK309-1)*(AK311/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X310/W310-1)*(W311/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y310/X310-1)*(X311/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z310/Y310-1)*(Y311/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA310/Z310-1)*(Z311/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB310/AA310-1)*(AA311/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC310/AB310-1)*(AB311/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD310/AC310-1)*(AC311/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE310/AD310-1)*(AD311/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF310/AE310-1)*(AE311/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG310/AF310-1)*(AF311/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH310/AG310-1)*(AG311/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI310/AH310-1)*(AH311/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ310/AI310-1)*(AI311/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK310/AJ310-1)*(AJ311/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL310/AK310-1)*(AK311/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X309*X310/10^6","v":0},{"$f":"Y309*Y310/10^6","v":0},{"$f":"Z309*Z310/10^6","v":0},{"$f":"AA309*AA310/10^6","v":0},{"$f":"AB309*AB310/10^6","v":0},{"$f":"AC309*AC310/10^6","v":0},{"$f":"AD309*AD310/10^6","v":0},{"$f":"AE309*AE310/10^6","v":0},{"$f":"AF309*AF310/10^6","v":0},{"$f":"AG309*AG310/10^6","v":0},0,0,0,0,{"$f":"AL309*AL310/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X311/W311-1)*(W311/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y311/X311-1)*(X311/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z311/Y311-1)*(Y311/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA311/Z311-1)*(Z311/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB311/AA311-1)*(AA311/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC311/AB311-1)*(AB311/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD311/AC311-1)*(AC311/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE311/AD311-1)*(AD311/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF311/AE311-1)*(AE311/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG311/AF311-1)*(AF311/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH311/AG311-1)*(AG311/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI311/AH311-1)*(AH311/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ311/AI311-1)*(AI311/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK311/AJ311-1)*(AJ311/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL311/AK311-1)*(AK311/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D309+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X312/W312-1)*(W314/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y312/X312-1)*(X314/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z312/Y312-1)*(Y314/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA312/Z312-1)*(Z314/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB312/AA312-1)*(AA314/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC312/AB312-1)*(AB314/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD312/AC312-1)*(AC314/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE312/AD312-1)*(AD314/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF312/AE312-1)*(AE314/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG312/AF312-1)*(AF314/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH312/AG312-1)*(AG314/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI312/AH312-1)*(AH314/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ312/AI312-1)*(AI314/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK312/AJ312-1)*(AJ314/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL312/AK312-1)*(AK314/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X313/W313-1)*(W314/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y313/X313-1)*(X314/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z313/Y313-1)*(Y314/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA313/Z313-1)*(Z314/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB313/AA313-1)*(AA314/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC313/AB313-1)*(AB314/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD313/AC313-1)*(AC314/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE313/AD313-1)*(AD314/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF313/AE313-1)*(AE314/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG313/AF313-1)*(AF314/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH313/AG313-1)*(AG314/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI313/AH313-1)*(AH314/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ313/AI313-1)*(AI314/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK313/AJ313-1)*(AJ314/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL313/AK313-1)*(AK314/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X312*X313/10^6","v":0},{"$f":"Y312*Y313/10^6","v":0},{"$f":"Z312*Z313/10^6","v":0},{"$f":"AA312*AA313/10^6","v":0},{"$f":"AB312*AB313/10^6","v":0},{"$f":"AC312*AC313/10^6","v":0},{"$f":"AD312*AD313/10^6","v":0},{"$f":"AE312*AE313/10^6","v":0},{"$f":"AF312*AF313/10^6","v":0},{"$f":"AG312*AG313/10^6","v":0},0,0,0,0,{"$f":"AL312*AL313/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X314/W314-1)*(W314/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y314/X314-1)*(X314/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z314/Y314-1)*(Y314/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA314/Z314-1)*(Z314/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB314/AA314-1)*(AA314/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC314/AB314-1)*(AB314/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD314/AC314-1)*(AC314/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE314/AD314-1)*(AD314/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF314/AE314-1)*(AE314/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG314/AF314-1)*(AF314/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH314/AG314-1)*(AG314/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI314/AH314-1)*(AH314/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ314/AI314-1)*(AI314/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK314/AJ314-1)*(AJ314/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL314/AK314-1)*(AK314/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D312+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X315/W315-1)*(W317/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y315/X315-1)*(X317/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z315/Y315-1)*(Y317/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA315/Z315-1)*(Z317/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB315/AA315-1)*(AA317/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC315/AB315-1)*(AB317/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD315/AC315-1)*(AC317/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE315/AD315-1)*(AD317/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF315/AE315-1)*(AE317/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG315/AF315-1)*(AF317/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH315/AG315-1)*(AG317/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI315/AH315-1)*(AH317/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ315/AI315-1)*(AI317/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK315/AJ315-1)*(AJ317/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL315/AK315-1)*(AK317/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X316/W316-1)*(W317/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y316/X316-1)*(X317/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z316/Y316-1)*(Y317/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA316/Z316-1)*(Z317/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB316/AA316-1)*(AA317/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC316/AB316-1)*(AB317/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD316/AC316-1)*(AC317/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE316/AD316-1)*(AD317/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF316/AE316-1)*(AE317/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG316/AF316-1)*(AF317/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH316/AG316-1)*(AG317/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI316/AH316-1)*(AH317/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ316/AI316-1)*(AI317/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK316/AJ316-1)*(AJ317/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL316/AK316-1)*(AK317/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X315*X316/10^6","v":0},{"$f":"Y315*Y316/10^6","v":0},{"$f":"Z315*Z316/10^6","v":0},{"$f":"AA315*AA316/10^6","v":0},{"$f":"AB315*AB316/10^6","v":0},{"$f":"AC315*AC316/10^6","v":0},{"$f":"AD315*AD316/10^6","v":0},{"$f":"AE315*AE316/10^6","v":0},{"$f":"AF315*AF316/10^6","v":0},{"$f":"AG315*AG316/10^6","v":0},0,0,0,0,{"$f":"AL315*AL316/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X317/W317-1)*(W317/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y317/X317-1)*(X317/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z317/Y317-1)*(Y317/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA317/Z317-1)*(Z317/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB317/AA317-1)*(AA317/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC317/AB317-1)*(AB317/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD317/AC317-1)*(AC317/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE317/AD317-1)*(AD317/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF317/AE317-1)*(AE317/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG317/AF317-1)*(AF317/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH317/AG317-1)*(AG317/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI317/AH317-1)*(AH317/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ317/AI317-1)*(AI317/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK317/AJ317-1)*(AJ317/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL317/AK317-1)*(AK317/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D315+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X318/W318-1)*(W320/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y318/X318-1)*(X320/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z318/Y318-1)*(Y320/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA318/Z318-1)*(Z320/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB318/AA318-1)*(AA320/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC318/AB318-1)*(AB320/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD318/AC318-1)*(AC320/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE318/AD318-1)*(AD320/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF318/AE318-1)*(AE320/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG318/AF318-1)*(AF320/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH318/AG318-1)*(AG320/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI318/AH318-1)*(AH320/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ318/AI318-1)*(AI320/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK318/AJ318-1)*(AJ320/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL318/AK318-1)*(AK320/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X319/W319-1)*(W320/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y319/X319-1)*(X320/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z319/Y319-1)*(Y320/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA319/Z319-1)*(Z320/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB319/AA319-1)*(AA320/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC319/AB319-1)*(AB320/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD319/AC319-1)*(AC320/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE319/AD319-1)*(AD320/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF319/AE319-1)*(AE320/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG319/AF319-1)*(AF320/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH319/AG319-1)*(AG320/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI319/AH319-1)*(AH320/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ319/AI319-1)*(AI320/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK319/AJ319-1)*(AJ320/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL319/AK319-1)*(AK320/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X318*X319/10^6","v":0},{"$f":"Y318*Y319/10^6","v":0},{"$f":"Z318*Z319/10^6","v":0},{"$f":"AA318*AA319/10^6","v":0},{"$f":"AB318*AB319/10^6","v":0},{"$f":"AC318*AC319/10^6","v":0},{"$f":"AD318*AD319/10^6","v":0},{"$f":"AE318*AE319/10^6","v":0},{"$f":"AF318*AF319/10^6","v":0},{"$f":"AG318*AG319/10^6","v":0},0,0,0,0,{"$f":"AL318*AL319/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X320/W320-1)*(W320/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y320/X320-1)*(X320/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z320/Y320-1)*(Y320/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA320/Z320-1)*(Z320/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB320/AA320-1)*(AA320/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC320/AB320-1)*(AB320/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD320/AC320-1)*(AC320/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE320/AD320-1)*(AD320/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF320/AE320-1)*(AE320/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG320/AF320-1)*(AF320/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH320/AG320-1)*(AG320/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI320/AH320-1)*(AH320/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ320/AI320-1)*(AI320/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK320/AJ320-1)*(AJ320/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL320/AK320-1)*(AK320/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D318+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E321","v":"Price"},{"$f":"F321","v":"[Service]"},{"$f":"I321","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP321","v":"Price"},{"$f":"AQ321","v":"[Service]"},{"$f":"AR321","v":"[Price]"},{"$f":"IFERROR((X321/W321-1)*(W323/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y321/X321-1)*(X323/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z321/Y321-1)*(Y323/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA321/Z321-1)*(Z323/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB321/AA321-1)*(AA323/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC321/AB321-1)*(AB323/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD321/AC321-1)*(AC323/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE321/AD321-1)*(AD323/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF321/AE321-1)*(AE323/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG321/AF321-1)*(AF323/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH321/AG321-1)*(AG323/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI321/AH321-1)*(AH323/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ321/AI321-1)*(AI323/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK321/AJ321-1)*(AJ323/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL321/AK321-1)*(AK323/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},{"$f":"+G321","v":0},{"$f":"+H321","v":0},{"$f":"+I321","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IFERROR(X322/W322-1,\"-\")","v":"-"},{"$f":"IFERROR(Y322/X322-1,\"-\")","v":"-"},{"$f":"IFERROR(Z322/Y322-1,\"-\")","v":"-"},{"$f":"IFERROR(AA322/Z322-1,\"-\")","v":"-"},{"$f":"IFERROR(AB322/AA322-1,\"-\")","v":"-"},{"$f":"IFERROR(AC322/AB322-1,\"-\")","v":"-"},{"$f":"IFERROR(AD322/AC322-1,\"-\")","v":"-"},{"$f":"IFERROR(AE322/AD322-1,\"-\")","v":"-"},{"$f":"IFERROR(AF322/AE322-1,\"-\")","v":"-"},{"$f":"IFERROR(AG322/AF322-1,\"-\")","v":"-"},{"$f":"IFERROR(AH322/AG322-1,\"-\")","v":"-"},{"$f":"IFERROR(AI322/AH322-1,\"-\")","v":"-"},{"$f":"IFERROR(AJ322/AI322-1,\"-\")","v":"-"},{"$f":"IFERROR(AK322/AJ322-1,\"-\")","v":"-"},{"$f":"IFERROR(AL322/AK322-1,\"-\")","v":"-"},null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X322/W322-1)*(W323/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y322/X322-1)*(X323/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z322/Y322-1)*(Y323/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA322/Z322-1)*(Z323/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB322/AA322-1)*(AA323/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC322/AB322-1)*(AB323/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD322/AC322-1)*(AC323/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE322/AD322-1)*(AD323/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF322/AE322-1)*(AE323/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG322/AF322-1)*(AF323/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH322/AG322-1)*(AG323/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI322/AH322-1)*(AH323/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ322/AI322-1)*(AI323/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK322/AJ322-1)*(AJ323/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL322/AK322-1)*(AK323/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X321*X322/10^6","v":0},{"$f":"Y321*Y322/10^6","v":0},{"$f":"Z321*Z322/10^6","v":0},{"$f":"AA321*AA322/10^6","v":0},{"$f":"AB321*AB322/10^6","v":0},{"$f":"AC321*AC322/10^6","v":0},{"$f":"AD321*AD322/10^6","v":0},{"$f":"AE321*AE322/10^6","v":0},{"$f":"AF321*AF322/10^6","v":0},{"$f":"AG321*AG322/10^6","v":0},0,0,0,0,{"$f":"AL321*AL322/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X323/W323-1)*(W323/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y323/X323-1)*(X323/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z323/Y323-1)*(Y323/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA323/Z323-1)*(Z323/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB323/AA323-1)*(AA323/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC323/AB323-1)*(AB323/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD323/AC323-1)*(AC323/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE323/AD323-1)*(AD323/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF323/AE323-1)*(AE323/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG323/AF323-1)*(AF323/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH323/AG323-1)*(AG323/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI323/AH323-1)*(AH323/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ323/AI323-1)*(AI323/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK323/AJ323-1)*(AJ323/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL323/AK323-1)*(AK323/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D321+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X324/W324-1)*(W326/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y324/X324-1)*(X326/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z324/Y324-1)*(Y326/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA324/Z324-1)*(Z326/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB324/AA324-1)*(AA326/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC324/AB324-1)*(AB326/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD324/AC324-1)*(AC326/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE324/AD324-1)*(AD326/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF324/AE324-1)*(AE326/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG324/AF324-1)*(AF326/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH324/AG324-1)*(AG326/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI324/AH324-1)*(AH326/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ324/AI324-1)*(AI326/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK324/AJ324-1)*(AJ326/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL324/AK324-1)*(AK326/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F324","v":"[Service]"},{"$f":"+G324","v":0},{"$f":"+H324","v":0},{"$f":"+I324","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X325/W325-1)*(W326/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y325/X325-1)*(X326/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z325/Y325-1)*(Y326/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA325/Z325-1)*(Z326/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB325/AA325-1)*(AA326/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC325/AB325-1)*(AB326/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD325/AC325-1)*(AC326/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE325/AD325-1)*(AD326/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF325/AE325-1)*(AE326/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG325/AF325-1)*(AF326/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH325/AG325-1)*(AG326/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI325/AH325-1)*(AH326/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ325/AI325-1)*(AI326/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK325/AJ325-1)*(AJ326/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL325/AK325-1)*(AK326/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X324*X325/10^6","v":0},{"$f":"Y324*Y325/10^6","v":0},{"$f":"Z324*Z325/10^6","v":0},{"$f":"AA324*AA325/10^6","v":0},{"$f":"AB324*AB325/10^6","v":0},{"$f":"AC324*AC325/10^6","v":0},{"$f":"AD324*AD325/10^6","v":0},{"$f":"AE324*AE325/10^6","v":0},{"$f":"AF324*AF325/10^6","v":0},{"$f":"AG324*AG325/10^6","v":0},0,0,0,0,{"$f":"AL324*AL325/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X326/W326-1)*(W326/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y326/X326-1)*(X326/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z326/Y326-1)*(Y326/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA326/Z326-1)*(Z326/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB326/AA326-1)*(AA326/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC326/AB326-1)*(AB326/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD326/AC326-1)*(AC326/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE326/AD326-1)*(AD326/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF326/AE326-1)*(AE326/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG326/AF326-1)*(AF326/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH326/AG326-1)*(AG326/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI326/AH326-1)*(AH326/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ326/AI326-1)*(AI326/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK326/AJ326-1)*(AJ326/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL326/AK326-1)*(AK326/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D324+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X327/W327-1)*(W329/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y327/X327-1)*(X329/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z327/Y327-1)*(Y329/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA327/Z327-1)*(Z329/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB327/AA327-1)*(AA329/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC327/AB327-1)*(AB329/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD327/AC327-1)*(AC329/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE327/AD327-1)*(AD329/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF327/AE327-1)*(AE329/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG327/AF327-1)*(AF329/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH327/AG327-1)*(AG329/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI327/AH327-1)*(AH329/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ327/AI327-1)*(AI329/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK327/AJ327-1)*(AJ329/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL327/AK327-1)*(AK329/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X328/W328-1)*(W329/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y328/X328-1)*(X329/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z328/Y328-1)*(Y329/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA328/Z328-1)*(Z329/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB328/AA328-1)*(AA329/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC328/AB328-1)*(AB329/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD328/AC328-1)*(AC329/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE328/AD328-1)*(AD329/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF328/AE328-1)*(AE329/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG328/AF328-1)*(AF329/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH328/AG328-1)*(AG329/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI328/AH328-1)*(AH329/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ328/AI328-1)*(AI329/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK328/AJ328-1)*(AJ329/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL328/AK328-1)*(AK329/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X327*X328/10^6","v":0},{"$f":"Y327*Y328/10^6","v":0},{"$f":"Z327*Z328/10^6","v":0},{"$f":"AA327*AA328/10^6","v":0},{"$f":"AB327*AB328/10^6","v":0},{"$f":"AC327*AC328/10^6","v":0},{"$f":"AD327*AD328/10^6","v":0},{"$f":"AE327*AE328/10^6","v":0},{"$f":"AF327*AF328/10^6","v":0},{"$f":"AG327*AG328/10^6","v":0},0,0,0,0,{"$f":"AL327*AL328/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X329/W329-1)*(W329/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y329/X329-1)*(X329/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z329/Y329-1)*(Y329/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA329/Z329-1)*(Z329/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB329/AA329-1)*(AA329/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC329/AB329-1)*(AB329/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD329/AC329-1)*(AC329/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE329/AD329-1)*(AD329/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF329/AE329-1)*(AE329/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG329/AF329-1)*(AF329/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH329/AG329-1)*(AG329/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI329/AH329-1)*(AH329/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ329/AI329-1)*(AI329/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK329/AJ329-1)*(AJ329/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL329/AK329-1)*(AK329/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D327+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X330/W330-1)*(W332/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y330/X330-1)*(X332/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z330/Y330-1)*(Y332/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA330/Z330-1)*(Z332/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB330/AA330-1)*(AA332/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC330/AB330-1)*(AB332/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD330/AC330-1)*(AC332/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE330/AD330-1)*(AD332/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF330/AE330-1)*(AE332/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG330/AF330-1)*(AF332/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH330/AG330-1)*(AG332/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI330/AH330-1)*(AH332/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ330/AI330-1)*(AI332/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK330/AJ330-1)*(AJ332/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL330/AK330-1)*(AK332/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X331/W331-1)*(W332/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y331/X331-1)*(X332/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z331/Y331-1)*(Y332/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA331/Z331-1)*(Z332/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB331/AA331-1)*(AA332/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC331/AB331-1)*(AB332/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD331/AC331-1)*(AC332/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE331/AD331-1)*(AD332/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF331/AE331-1)*(AE332/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG331/AF331-1)*(AF332/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH331/AG331-1)*(AG332/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI331/AH331-1)*(AH332/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ331/AI331-1)*(AI332/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK331/AJ331-1)*(AJ332/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL331/AK331-1)*(AK332/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X330*X331/10^6","v":0},{"$f":"Y330*Y331/10^6","v":0},{"$f":"Z330*Z331/10^6","v":0},{"$f":"AA330*AA331/10^6","v":0},{"$f":"AB330*AB331/10^6","v":0},{"$f":"AC330*AC331/10^6","v":0},{"$f":"AD330*AD331/10^6","v":0},{"$f":"AE330*AE331/10^6","v":0},{"$f":"AF330*AF331/10^6","v":0},{"$f":"AG330*AG331/10^6","v":0},0,0,0,0,{"$f":"AL330*AL331/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X332/W332-1)*(W332/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y332/X332-1)*(X332/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z332/Y332-1)*(Y332/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA332/Z332-1)*(Z332/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB332/AA332-1)*(AA332/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC332/AB332-1)*(AB332/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD332/AC332-1)*(AC332/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE332/AD332-1)*(AD332/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF332/AE332-1)*(AE332/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG332/AF332-1)*(AF332/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH332/AG332-1)*(AG332/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI332/AH332-1)*(AH332/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ332/AI332-1)*(AI332/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK332/AJ332-1)*(AJ332/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL332/AK332-1)*(AK332/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D330+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X333/W333-1)*(W335/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y333/X333-1)*(X335/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z333/Y333-1)*(Y335/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA333/Z333-1)*(Z335/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB333/AA333-1)*(AA335/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC333/AB333-1)*(AB335/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD333/AC333-1)*(AC335/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE333/AD333-1)*(AD335/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF333/AE333-1)*(AE335/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG333/AF333-1)*(AF335/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH333/AG333-1)*(AG335/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI333/AH333-1)*(AH335/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ333/AI333-1)*(AI335/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK333/AJ333-1)*(AJ335/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL333/AK333-1)*(AK335/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X334/W334-1)*(W335/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y334/X334-1)*(X335/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z334/Y334-1)*(Y335/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA334/Z334-1)*(Z335/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB334/AA334-1)*(AA335/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC334/AB334-1)*(AB335/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD334/AC334-1)*(AC335/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE334/AD334-1)*(AD335/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF334/AE334-1)*(AE335/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG334/AF334-1)*(AF335/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH334/AG334-1)*(AG335/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI334/AH334-1)*(AH335/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ334/AI334-1)*(AI335/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK334/AJ334-1)*(AJ335/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL334/AK334-1)*(AK335/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X333*X334/10^6","v":0},{"$f":"Y333*Y334/10^6","v":0},{"$f":"Z333*Z334/10^6","v":0},{"$f":"AA333*AA334/10^6","v":0},{"$f":"AB333*AB334/10^6","v":0},{"$f":"AC333*AC334/10^6","v":0},{"$f":"AD333*AD334/10^6","v":0},{"$f":"AE333*AE334/10^6","v":0},{"$f":"AF333*AF334/10^6","v":0},{"$f":"AG333*AG334/10^6","v":0},0,0,0,0,{"$f":"AL333*AL334/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X335/W335-1)*(W335/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y335/X335-1)*(X335/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z335/Y335-1)*(Y335/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA335/Z335-1)*(Z335/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB335/AA335-1)*(AA335/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC335/AB335-1)*(AB335/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD335/AC335-1)*(AC335/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE335/AD335-1)*(AD335/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF335/AE335-1)*(AE335/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG335/AF335-1)*(AF335/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH335/AG335-1)*(AG335/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI335/AH335-1)*(AH335/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ335/AI335-1)*(AI335/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK335/AJ335-1)*(AJ335/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL335/AK335-1)*(AK335/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D333+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X336/W336-1)*(W338/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y336/X336-1)*(X338/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z336/Y336-1)*(Y338/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA336/Z336-1)*(Z338/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB336/AA336-1)*(AA338/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC336/AB336-1)*(AB338/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD336/AC336-1)*(AC338/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE336/AD336-1)*(AD338/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF336/AE336-1)*(AE338/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG336/AF336-1)*(AF338/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH336/AG336-1)*(AG338/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI336/AH336-1)*(AH338/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ336/AI336-1)*(AI338/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK336/AJ336-1)*(AJ338/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL336/AK336-1)*(AK338/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X337/W337-1)*(W338/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y337/X337-1)*(X338/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z337/Y337-1)*(Y338/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA337/Z337-1)*(Z338/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB337/AA337-1)*(AA338/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC337/AB337-1)*(AB338/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD337/AC337-1)*(AC338/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE337/AD337-1)*(AD338/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF337/AE337-1)*(AE338/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG337/AF337-1)*(AF338/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH337/AG337-1)*(AG338/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI337/AH337-1)*(AH338/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ337/AI337-1)*(AI338/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK337/AJ337-1)*(AJ338/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL337/AK337-1)*(AK338/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X336*X337/10^6","v":0},{"$f":"Y336*Y337/10^6","v":0},{"$f":"Z336*Z337/10^6","v":0},{"$f":"AA336*AA337/10^6","v":0},{"$f":"AB336*AB337/10^6","v":0},{"$f":"AC336*AC337/10^6","v":0},{"$f":"AD336*AD337/10^6","v":0},{"$f":"AE336*AE337/10^6","v":0},{"$f":"AF336*AF337/10^6","v":0},{"$f":"AG336*AG337/10^6","v":0},0,0,0,0,{"$f":"AL336*AL337/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X338/W338-1)*(W338/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y338/X338-1)*(X338/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z338/Y338-1)*(Y338/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA338/Z338-1)*(Z338/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB338/AA338-1)*(AA338/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC338/AB338-1)*(AB338/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD338/AC338-1)*(AC338/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE338/AD338-1)*(AD338/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF338/AE338-1)*(AE338/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG338/AF338-1)*(AF338/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH338/AG338-1)*(AG338/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI338/AH338-1)*(AH338/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ338/AI338-1)*(AI338/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK338/AJ338-1)*(AJ338/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL338/AK338-1)*(AK338/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D336+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X339/W339-1)*(W341/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y339/X339-1)*(X341/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z339/Y339-1)*(Y341/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA339/Z339-1)*(Z341/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB339/AA339-1)*(AA341/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC339/AB339-1)*(AB341/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD339/AC339-1)*(AC341/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE339/AD339-1)*(AD341/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF339/AE339-1)*(AE341/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG339/AF339-1)*(AF341/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH339/AG339-1)*(AG341/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI339/AH339-1)*(AH341/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ339/AI339-1)*(AI341/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK339/AJ339-1)*(AJ341/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL339/AK339-1)*(AK341/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F339","v":"[Service]"},{"$f":"+G339","v":0},{"$f":"+H339","v":0},{"$f":"+I339","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X340/W340-1)*(W341/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y340/X340-1)*(X341/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z340/Y340-1)*(Y341/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA340/Z340-1)*(Z341/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB340/AA340-1)*(AA341/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC340/AB340-1)*(AB341/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD340/AC340-1)*(AC341/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE340/AD340-1)*(AD341/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF340/AE340-1)*(AE341/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG340/AF340-1)*(AF341/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH340/AG340-1)*(AG341/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI340/AH340-1)*(AH341/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ340/AI340-1)*(AI341/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK340/AJ340-1)*(AJ341/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL340/AK340-1)*(AK341/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X339*X340/10^6","v":0},{"$f":"Y339*Y340/10^6","v":0},{"$f":"Z339*Z340/10^6","v":0},{"$f":"AA339*AA340/10^6","v":0},{"$f":"AB339*AB340/10^6","v":0},{"$f":"AC339*AC340/10^6","v":0},{"$f":"AD339*AD340/10^6","v":0},{"$f":"AE339*AE340/10^6","v":0},{"$f":"AF339*AF340/10^6","v":0},{"$f":"AG339*AG340/10^6","v":0},0,0,0,0,{"$f":"AL339*AL340/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X341/W341-1)*(W341/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y341/X341-1)*(X341/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z341/Y341-1)*(Y341/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA341/Z341-1)*(Z341/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB341/AA341-1)*(AA341/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC341/AB341-1)*(AB341/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD341/AC341-1)*(AC341/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE341/AD341-1)*(AD341/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF341/AE341-1)*(AE341/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG341/AF341-1)*(AF341/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH341/AG341-1)*(AG341/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI341/AH341-1)*(AH341/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ341/AI341-1)*(AI341/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK341/AJ341-1)*(AJ341/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL341/AK341-1)*(AK341/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D339+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X342/W342-1)*(W344/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y342/X342-1)*(X344/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z342/Y342-1)*(Y344/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA342/Z342-1)*(Z344/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB342/AA342-1)*(AA344/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC342/AB342-1)*(AB344/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD342/AC342-1)*(AC344/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE342/AD342-1)*(AD344/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF342/AE342-1)*(AE344/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG342/AF342-1)*(AF344/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH342/AG342-1)*(AG344/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI342/AH342-1)*(AH344/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ342/AI342-1)*(AI344/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK342/AJ342-1)*(AJ344/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL342/AK342-1)*(AK344/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X343/W343-1)*(W344/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y343/X343-1)*(X344/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z343/Y343-1)*(Y344/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA343/Z343-1)*(Z344/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB343/AA343-1)*(AA344/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC343/AB343-1)*(AB344/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD343/AC343-1)*(AC344/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE343/AD343-1)*(AD344/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF343/AE343-1)*(AE344/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG343/AF343-1)*(AF344/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH343/AG343-1)*(AG344/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI343/AH343-1)*(AH344/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ343/AI343-1)*(AI344/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK343/AJ343-1)*(AJ344/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL343/AK343-1)*(AK344/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X342*X343/10^6","v":0},{"$f":"Y342*Y343/10^6","v":0},{"$f":"Z342*Z343/10^6","v":0},{"$f":"AA342*AA343/10^6","v":0},{"$f":"AB342*AB343/10^6","v":0},{"$f":"AC342*AC343/10^6","v":0},{"$f":"AD342*AD343/10^6","v":0},{"$f":"AE342*AE343/10^6","v":0},{"$f":"AF342*AF343/10^6","v":0},{"$f":"AG342*AG343/10^6","v":0},0,0,0,0,{"$f":"AL342*AL343/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X344/W344-1)*(W344/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y344/X344-1)*(X344/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z344/Y344-1)*(Y344/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA344/Z344-1)*(Z344/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB344/AA344-1)*(AA344/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC344/AB344-1)*(AB344/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD344/AC344-1)*(AC344/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE344/AD344-1)*(AD344/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF344/AE344-1)*(AE344/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG344/AF344-1)*(AF344/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH344/AG344-1)*(AG344/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI344/AH344-1)*(AH344/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ344/AI344-1)*(AI344/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK344/AJ344-1)*(AJ344/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL344/AK344-1)*(AK344/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D342+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X345/W345-1)*(W347/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y345/X345-1)*(X347/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z345/Y345-1)*(Y347/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA345/Z345-1)*(Z347/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB345/AA345-1)*(AA347/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC345/AB345-1)*(AB347/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD345/AC345-1)*(AC347/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE345/AD345-1)*(AD347/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF345/AE345-1)*(AE347/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG345/AF345-1)*(AF347/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH345/AG345-1)*(AG347/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI345/AH345-1)*(AH347/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ345/AI345-1)*(AI347/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK345/AJ345-1)*(AJ347/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL345/AK345-1)*(AK347/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X346/W346-1)*(W347/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y346/X346-1)*(X347/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z346/Y346-1)*(Y347/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA346/Z346-1)*(Z347/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB346/AA346-1)*(AA347/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC346/AB346-1)*(AB347/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD346/AC346-1)*(AC347/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE346/AD346-1)*(AD347/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF346/AE346-1)*(AE347/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG346/AF346-1)*(AF347/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH346/AG346-1)*(AG347/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI346/AH346-1)*(AH347/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ346/AI346-1)*(AI347/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK346/AJ346-1)*(AJ347/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL346/AK346-1)*(AK347/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X345*X346/10^6","v":0},{"$f":"Y345*Y346/10^6","v":0},{"$f":"Z345*Z346/10^6","v":0},{"$f":"AA345*AA346/10^6","v":0},{"$f":"AB345*AB346/10^6","v":0},{"$f":"AC345*AC346/10^6","v":0},{"$f":"AD345*AD346/10^6","v":0},{"$f":"AE345*AE346/10^6","v":0},{"$f":"AF345*AF346/10^6","v":0},{"$f":"AG345*AG346/10^6","v":0},0,0,0,0,{"$f":"AL345*AL346/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X347/W347-1)*(W347/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y347/X347-1)*(X347/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z347/Y347-1)*(Y347/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA347/Z347-1)*(Z347/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB347/AA347-1)*(AA347/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC347/AB347-1)*(AB347/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD347/AC347-1)*(AC347/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE347/AD347-1)*(AD347/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF347/AE347-1)*(AE347/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG347/AF347-1)*(AF347/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH347/AG347-1)*(AG347/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI347/AH347-1)*(AH347/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ347/AI347-1)*(AI347/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK347/AJ347-1)*(AJ347/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL347/AK347-1)*(AK347/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D345+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X348/W348-1)*(W350/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y348/X348-1)*(X350/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z348/Y348-1)*(Y350/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA348/Z348-1)*(Z350/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB348/AA348-1)*(AA350/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC348/AB348-1)*(AB350/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD348/AC348-1)*(AC350/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE348/AD348-1)*(AD350/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF348/AE348-1)*(AE350/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG348/AF348-1)*(AF350/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH348/AG348-1)*(AG350/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI348/AH348-1)*(AH350/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ348/AI348-1)*(AI350/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK348/AJ348-1)*(AJ350/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL348/AK348-1)*(AK350/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X349/W349-1)*(W350/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y349/X349-1)*(X350/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z349/Y349-1)*(Y350/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA349/Z349-1)*(Z350/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB349/AA349-1)*(AA350/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC349/AB349-1)*(AB350/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD349/AC349-1)*(AC350/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE349/AD349-1)*(AD350/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF349/AE349-1)*(AE350/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG349/AF349-1)*(AF350/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH349/AG349-1)*(AG350/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI349/AH349-1)*(AH350/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ349/AI349-1)*(AI350/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK349/AJ349-1)*(AJ350/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL349/AK349-1)*(AK350/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X348*X349/10^6","v":0},{"$f":"Y348*Y349/10^6","v":0},{"$f":"Z348*Z349/10^6","v":0},{"$f":"AA348*AA349/10^6","v":0},{"$f":"AB348*AB349/10^6","v":0},{"$f":"AC348*AC349/10^6","v":0},{"$f":"AD348*AD349/10^6","v":0},{"$f":"AE348*AE349/10^6","v":0},{"$f":"AF348*AF349/10^6","v":0},{"$f":"AG348*AG349/10^6","v":0},0,0,0,0,{"$f":"AL348*AL349/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X350/W350-1)*(W350/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y350/X350-1)*(X350/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z350/Y350-1)*(Y350/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA350/Z350-1)*(Z350/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB350/AA350-1)*(AA350/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC350/AB350-1)*(AB350/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD350/AC350-1)*(AC350/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE350/AD350-1)*(AD350/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF350/AE350-1)*(AE350/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG350/AF350-1)*(AF350/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH350/AG350-1)*(AG350/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI350/AH350-1)*(AH350/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ350/AI350-1)*(AI350/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK350/AJ350-1)*(AJ350/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL350/AK350-1)*(AK350/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D348+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X351/W351-1)*(W353/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y351/X351-1)*(X353/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z351/Y351-1)*(Y353/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA351/Z351-1)*(Z353/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB351/AA351-1)*(AA353/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC351/AB351-1)*(AB353/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD351/AC351-1)*(AC353/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE351/AD351-1)*(AD353/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF351/AE351-1)*(AE353/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG351/AF351-1)*(AF353/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH351/AG351-1)*(AG353/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI351/AH351-1)*(AH353/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ351/AI351-1)*(AI353/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK351/AJ351-1)*(AJ353/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL351/AK351-1)*(AK353/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X352/W352-1)*(W353/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y352/X352-1)*(X353/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z352/Y352-1)*(Y353/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA352/Z352-1)*(Z353/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB352/AA352-1)*(AA353/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC352/AB352-1)*(AB353/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD352/AC352-1)*(AC353/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE352/AD352-1)*(AD353/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF352/AE352-1)*(AE353/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG352/AF352-1)*(AF353/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH352/AG352-1)*(AG353/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI352/AH352-1)*(AH353/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ352/AI352-1)*(AI353/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK352/AJ352-1)*(AJ353/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL352/AK352-1)*(AK353/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X351*X352/10^6","v":0},{"$f":"Y351*Y352/10^6","v":0},{"$f":"Z351*Z352/10^6","v":0},{"$f":"AA351*AA352/10^6","v":0},{"$f":"AB351*AB352/10^6","v":0},{"$f":"AC351*AC352/10^6","v":0},{"$f":"AD351*AD352/10^6","v":0},{"$f":"AE351*AE352/10^6","v":0},{"$f":"AF351*AF352/10^6","v":0},{"$f":"AG351*AG352/10^6","v":0},0,0,0,0,{"$f":"AL351*AL352/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X353/W353-1)*(W353/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y353/X353-1)*(X353/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z353/Y353-1)*(Y353/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA353/Z353-1)*(Z353/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB353/AA353-1)*(AA353/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC353/AB353-1)*(AB353/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD353/AC353-1)*(AC353/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE353/AD353-1)*(AD353/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF353/AE353-1)*(AE353/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG353/AF353-1)*(AF353/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH353/AG353-1)*(AG353/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI353/AH353-1)*(AH353/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ353/AI353-1)*(AI353/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK353/AJ353-1)*(AJ353/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL353/AK353-1)*(AK353/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D351+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X354/W354-1)*(W356/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y354/X354-1)*(X356/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z354/Y354-1)*(Y356/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA354/Z354-1)*(Z356/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB354/AA354-1)*(AA356/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC354/AB354-1)*(AB356/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD354/AC354-1)*(AC356/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE354/AD354-1)*(AD356/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF354/AE354-1)*(AE356/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG354/AF354-1)*(AF356/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH354/AG354-1)*(AG356/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI354/AH354-1)*(AH356/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ354/AI354-1)*(AI356/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK354/AJ354-1)*(AJ356/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL354/AK354-1)*(AK356/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X355/W355-1)*(W356/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y355/X355-1)*(X356/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z355/Y355-1)*(Y356/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA355/Z355-1)*(Z356/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB355/AA355-1)*(AA356/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC355/AB355-1)*(AB356/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD355/AC355-1)*(AC356/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE355/AD355-1)*(AD356/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF355/AE355-1)*(AE356/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG355/AF355-1)*(AF356/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH355/AG355-1)*(AG356/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI355/AH355-1)*(AH356/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ355/AI355-1)*(AI356/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK355/AJ355-1)*(AJ356/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL355/AK355-1)*(AK356/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X354*X355/10^6","v":0},{"$f":"Y354*Y355/10^6","v":0},{"$f":"Z354*Z355/10^6","v":0},{"$f":"AA354*AA355/10^6","v":0},{"$f":"AB354*AB355/10^6","v":0},{"$f":"AC354*AC355/10^6","v":0},{"$f":"AD354*AD355/10^6","v":0},{"$f":"AE354*AE355/10^6","v":0},{"$f":"AF354*AF355/10^6","v":0},{"$f":"AG354*AG355/10^6","v":0},0,0,0,0,{"$f":"AL354*AL355/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X356/W356-1)*(W356/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y356/X356-1)*(X356/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z356/Y356-1)*(Y356/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA356/Z356-1)*(Z356/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB356/AA356-1)*(AA356/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC356/AB356-1)*(AB356/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD356/AC356-1)*(AC356/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE356/AD356-1)*(AD356/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF356/AE356-1)*(AE356/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG356/AF356-1)*(AF356/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH356/AG356-1)*(AG356/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI356/AH356-1)*(AH356/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ356/AI356-1)*(AI356/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK356/AJ356-1)*(AJ356/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL356/AK356-1)*(AK356/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D354+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X357/W357-1)*(W359/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y357/X357-1)*(X359/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z357/Y357-1)*(Y359/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA357/Z357-1)*(Z359/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB357/AA357-1)*(AA359/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC357/AB357-1)*(AB359/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD357/AC357-1)*(AC359/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE357/AD357-1)*(AD359/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF357/AE357-1)*(AE359/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG357/AF357-1)*(AF359/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH357/AG357-1)*(AG359/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI357/AH357-1)*(AH359/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ357/AI357-1)*(AI359/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK357/AJ357-1)*(AJ359/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL357/AK357-1)*(AK359/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F357","v":"[Service]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X358/W358-1)*(W359/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y358/X358-1)*(X359/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z358/Y358-1)*(Y359/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA358/Z358-1)*(Z359/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB358/AA358-1)*(AA359/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC358/AB358-1)*(AB359/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD358/AC358-1)*(AC359/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE358/AD358-1)*(AD359/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF358/AE358-1)*(AE359/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG358/AF358-1)*(AF359/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH358/AG358-1)*(AG359/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI358/AH358-1)*(AH359/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ358/AI358-1)*(AI359/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK358/AJ358-1)*(AJ359/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL358/AK358-1)*(AK359/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X357*X358/10^6","v":0},{"$f":"Y357*Y358/10^6","v":0},{"$f":"Z357*Z358/10^6","v":0},{"$f":"AA357*AA358/10^6","v":0},{"$f":"AB357*AB358/10^6","v":0},{"$f":"AC357*AC358/10^6","v":0},{"$f":"AD357*AD358/10^6","v":0},{"$f":"AE357*AE358/10^6","v":0},{"$f":"AF357*AF358/10^6","v":0},{"$f":"AG357*AG358/10^6","v":0},0,0,0,0,{"$f":"AL357*AL358/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X359/W359-1)*(W359/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y359/X359-1)*(X359/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z359/Y359-1)*(Y359/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA359/Z359-1)*(Z359/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB359/AA359-1)*(AA359/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC359/AB359-1)*(AB359/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD359/AC359-1)*(AC359/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE359/AD359-1)*(AD359/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF359/AE359-1)*(AE359/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG359/AF359-1)*(AF359/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH359/AG359-1)*(AG359/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI359/AH359-1)*(AH359/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ359/AI359-1)*(AI359/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK359/AJ359-1)*(AJ359/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL359/AK359-1)*(AK359/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D357+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X360/W360-1)*(W362/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y360/X360-1)*(X362/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z360/Y360-1)*(Y362/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA360/Z360-1)*(Z362/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB360/AA360-1)*(AA362/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC360/AB360-1)*(AB362/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD360/AC360-1)*(AC362/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE360/AD360-1)*(AD362/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF360/AE360-1)*(AE362/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG360/AF360-1)*(AF362/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH360/AG360-1)*(AG362/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI360/AH360-1)*(AH362/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ360/AI360-1)*(AI362/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK360/AJ360-1)*(AJ362/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL360/AK360-1)*(AK362/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X361/W361-1)*(W362/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y361/X361-1)*(X362/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z361/Y361-1)*(Y362/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA361/Z361-1)*(Z362/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB361/AA361-1)*(AA362/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC361/AB361-1)*(AB362/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD361/AC361-1)*(AC362/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE361/AD361-1)*(AD362/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF361/AE361-1)*(AE362/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG361/AF361-1)*(AF362/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH361/AG361-1)*(AG362/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI361/AH361-1)*(AH362/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ361/AI361-1)*(AI362/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK361/AJ361-1)*(AJ362/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL361/AK361-1)*(AK362/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X360*X361/10^6","v":0},{"$f":"Y360*Y361/10^6","v":0},{"$f":"Z360*Z361/10^6","v":0},{"$f":"AA360*AA361/10^6","v":0},{"$f":"AB360*AB361/10^6","v":0},{"$f":"AC360*AC361/10^6","v":0},{"$f":"AD360*AD361/10^6","v":0},{"$f":"AE360*AE361/10^6","v":0},{"$f":"AF360*AF361/10^6","v":0},{"$f":"AG360*AG361/10^6","v":0},0,0,0,0,{"$f":"AL360*AL361/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X362/W362-1)*(W362/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y362/X362-1)*(X362/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z362/Y362-1)*(Y362/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA362/Z362-1)*(Z362/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB362/AA362-1)*(AA362/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC362/AB362-1)*(AB362/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD362/AC362-1)*(AC362/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE362/AD362-1)*(AD362/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF362/AE362-1)*(AE362/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG362/AF362-1)*(AF362/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH362/AG362-1)*(AG362/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI362/AH362-1)*(AH362/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ362/AI362-1)*(AI362/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK362/AJ362-1)*(AJ362/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL362/AK362-1)*(AK362/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D360+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X363/W363-1)*(W365/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y363/X363-1)*(X365/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z363/Y363-1)*(Y365/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA363/Z363-1)*(Z365/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB363/AA363-1)*(AA365/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC363/AB363-1)*(AB365/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD363/AC363-1)*(AC365/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE363/AD363-1)*(AD365/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF363/AE363-1)*(AE365/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG363/AF363-1)*(AF365/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH363/AG363-1)*(AG365/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI363/AH363-1)*(AH365/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ363/AI363-1)*(AI365/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK363/AJ363-1)*(AJ365/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL363/AK363-1)*(AK365/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X364/W364-1)*(W365/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y364/X364-1)*(X365/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z364/Y364-1)*(Y365/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA364/Z364-1)*(Z365/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB364/AA364-1)*(AA365/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC364/AB364-1)*(AB365/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD364/AC364-1)*(AC365/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE364/AD364-1)*(AD365/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF364/AE364-1)*(AE365/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG364/AF364-1)*(AF365/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH364/AG364-1)*(AG365/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI364/AH364-1)*(AH365/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ364/AI364-1)*(AI365/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK364/AJ364-1)*(AJ365/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL364/AK364-1)*(AK365/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X363*X364/10^6","v":0},{"$f":"Y363*Y364/10^6","v":0},{"$f":"Z363*Z364/10^6","v":0},{"$f":"AA363*AA364/10^6","v":0},{"$f":"AB363*AB364/10^6","v":0},{"$f":"AC363*AC364/10^6","v":0},{"$f":"AD363*AD364/10^6","v":0},{"$f":"AE363*AE364/10^6","v":0},{"$f":"AF363*AF364/10^6","v":0},{"$f":"AG363*AG364/10^6","v":0},0,0,0,0,{"$f":"AL363*AL364/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X365/W365-1)*(W365/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y365/X365-1)*(X365/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z365/Y365-1)*(Y365/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA365/Z365-1)*(Z365/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB365/AA365-1)*(AA365/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC365/AB365-1)*(AB365/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD365/AC365-1)*(AC365/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE365/AD365-1)*(AD365/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF365/AE365-1)*(AE365/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG365/AF365-1)*(AF365/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH365/AG365-1)*(AG365/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI365/AH365-1)*(AH365/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ365/AI365-1)*(AI365/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK365/AJ365-1)*(AJ365/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL365/AK365-1)*(AK365/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D363+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X366/W366-1)*(W368/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y366/X366-1)*(X368/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z366/Y366-1)*(Y368/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA366/Z366-1)*(Z368/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB366/AA366-1)*(AA368/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC366/AB366-1)*(AB368/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD366/AC366-1)*(AC368/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE366/AD366-1)*(AD368/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF366/AE366-1)*(AE368/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG366/AF366-1)*(AF368/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH366/AG366-1)*(AG368/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI366/AH366-1)*(AH368/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ366/AI366-1)*(AI368/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK366/AJ366-1)*(AJ368/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL366/AK366-1)*(AK368/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X367/W367-1)*(W368/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y367/X367-1)*(X368/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z367/Y367-1)*(Y368/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA367/Z367-1)*(Z368/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB367/AA367-1)*(AA368/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC367/AB367-1)*(AB368/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD367/AC367-1)*(AC368/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE367/AD367-1)*(AD368/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF367/AE367-1)*(AE368/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG367/AF367-1)*(AF368/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH367/AG367-1)*(AG368/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI367/AH367-1)*(AH368/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ367/AI367-1)*(AI368/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK367/AJ367-1)*(AJ368/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL367/AK367-1)*(AK368/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X366*X367/10^6","v":0},{"$f":"Y366*Y367/10^6","v":0},{"$f":"Z366*Z367/10^6","v":0},{"$f":"AA366*AA367/10^6","v":0},{"$f":"AB366*AB367/10^6","v":0},{"$f":"AC366*AC367/10^6","v":0},{"$f":"AD366*AD367/10^6","v":0},{"$f":"AE366*AE367/10^6","v":0},{"$f":"AF366*AF367/10^6","v":0},{"$f":"AG366*AG367/10^6","v":0},0,0,0,0,{"$f":"AL366*AL367/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X368/W368-1)*(W368/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y368/X368-1)*(X368/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z368/Y368-1)*(Y368/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA368/Z368-1)*(Z368/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB368/AA368-1)*(AA368/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC368/AB368-1)*(AB368/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD368/AC368-1)*(AC368/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE368/AD368-1)*(AD368/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF368/AE368-1)*(AE368/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG368/AF368-1)*(AF368/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH368/AG368-1)*(AG368/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI368/AH368-1)*(AH368/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ368/AI368-1)*(AI368/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK368/AJ368-1)*(AJ368/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL368/AK368-1)*(AK368/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D366+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X369/W369-1)*(W371/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y369/X369-1)*(X371/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z369/Y369-1)*(Y371/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA369/Z369-1)*(Z371/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB369/AA369-1)*(AA371/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC369/AB369-1)*(AB371/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD369/AC369-1)*(AC371/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE369/AD369-1)*(AD371/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF369/AE369-1)*(AE371/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG369/AF369-1)*(AF371/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH369/AG369-1)*(AG371/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI369/AH369-1)*(AH371/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ369/AI369-1)*(AI371/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK369/AJ369-1)*(AJ371/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL369/AK369-1)*(AK371/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X370/W370-1)*(W371/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y370/X370-1)*(X371/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z370/Y370-1)*(Y371/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA370/Z370-1)*(Z371/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB370/AA370-1)*(AA371/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC370/AB370-1)*(AB371/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD370/AC370-1)*(AC371/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE370/AD370-1)*(AD371/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF370/AE370-1)*(AE371/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG370/AF370-1)*(AF371/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH370/AG370-1)*(AG371/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI370/AH370-1)*(AH371/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ370/AI370-1)*(AI371/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK370/AJ370-1)*(AJ371/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL370/AK370-1)*(AK371/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X369*X370/10^6","v":0},{"$f":"Y369*Y370/10^6","v":0},{"$f":"Z369*Z370/10^6","v":0},{"$f":"AA369*AA370/10^6","v":0},{"$f":"AB369*AB370/10^6","v":0},{"$f":"AC369*AC370/10^6","v":0},{"$f":"AD369*AD370/10^6","v":0},{"$f":"AE369*AE370/10^6","v":0},{"$f":"AF369*AF370/10^6","v":0},{"$f":"AG369*AG370/10^6","v":0},0,0,0,0,{"$f":"AL369*AL370/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X371/W371-1)*(W371/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y371/X371-1)*(X371/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z371/Y371-1)*(Y371/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA371/Z371-1)*(Z371/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB371/AA371-1)*(AA371/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC371/AB371-1)*(AB371/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD371/AC371-1)*(AC371/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE371/AD371-1)*(AD371/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF371/AE371-1)*(AE371/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG371/AF371-1)*(AF371/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH371/AG371-1)*(AG371/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI371/AH371-1)*(AH371/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ371/AI371-1)*(AI371/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK371/AJ371-1)*(AJ371/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL371/AK371-1)*(AK371/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D369+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X372/W372-1)*(W374/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y372/X372-1)*(X374/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z372/Y372-1)*(Y374/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA372/Z372-1)*(Z374/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB372/AA372-1)*(AA374/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC372/AB372-1)*(AB374/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD372/AC372-1)*(AC374/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE372/AD372-1)*(AD374/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF372/AE372-1)*(AE374/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG372/AF372-1)*(AF374/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH372/AG372-1)*(AG374/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI372/AH372-1)*(AH374/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ372/AI372-1)*(AI374/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK372/AJ372-1)*(AJ374/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL372/AK372-1)*(AK374/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X373/W373-1)*(W374/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y373/X373-1)*(X374/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z373/Y373-1)*(Y374/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA373/Z373-1)*(Z374/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB373/AA373-1)*(AA374/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC373/AB373-1)*(AB374/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD373/AC373-1)*(AC374/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE373/AD373-1)*(AD374/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF373/AE373-1)*(AE374/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG373/AF373-1)*(AF374/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH373/AG373-1)*(AG374/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI373/AH373-1)*(AH374/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ373/AI373-1)*(AI374/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK373/AJ373-1)*(AJ374/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL373/AK373-1)*(AK374/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X372*X373/10^6","v":0},{"$f":"Y372*Y373/10^6","v":0},{"$f":"Z372*Z373/10^6","v":0},{"$f":"AA372*AA373/10^6","v":0},{"$f":"AB372*AB373/10^6","v":0},{"$f":"AC372*AC373/10^6","v":0},{"$f":"AD372*AD373/10^6","v":0},{"$f":"AE372*AE373/10^6","v":0},{"$f":"AF372*AF373/10^6","v":0},{"$f":"AG372*AG373/10^6","v":0},0,0,0,0,{"$f":"AL372*AL373/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X374/W374-1)*(W374/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y374/X374-1)*(X374/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z374/Y374-1)*(Y374/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA374/Z374-1)*(Z374/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB374/AA374-1)*(AA374/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC374/AB374-1)*(AB374/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD374/AC374-1)*(AC374/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE374/AD374-1)*(AD374/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF374/AE374-1)*(AE374/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG374/AF374-1)*(AF374/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH374/AG374-1)*(AG374/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI374/AH374-1)*(AH374/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ374/AI374-1)*(AI374/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK374/AJ374-1)*(AJ374/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL374/AK374-1)*(AK374/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D372+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X375/W375-1)*(W377/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y375/X375-1)*(X377/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z375/Y375-1)*(Y377/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA375/Z375-1)*(Z377/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB375/AA375-1)*(AA377/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC375/AB375-1)*(AB377/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD375/AC375-1)*(AC377/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE375/AD375-1)*(AD377/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF375/AE375-1)*(AE377/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG375/AF375-1)*(AF377/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH375/AG375-1)*(AG377/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI375/AH375-1)*(AH377/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ375/AI375-1)*(AI377/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK375/AJ375-1)*(AJ377/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL375/AK375-1)*(AK377/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X376/W376-1)*(W377/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y376/X376-1)*(X377/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z376/Y376-1)*(Y377/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA376/Z376-1)*(Z377/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB376/AA376-1)*(AA377/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC376/AB376-1)*(AB377/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD376/AC376-1)*(AC377/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE376/AD376-1)*(AD377/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF376/AE376-1)*(AE377/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG376/AF376-1)*(AF377/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH376/AG376-1)*(AG377/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI376/AH376-1)*(AH377/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ376/AI376-1)*(AI377/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK376/AJ376-1)*(AJ377/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL376/AK376-1)*(AK377/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X375*X376/10^6","v":0},{"$f":"Y375*Y376/10^6","v":0},{"$f":"Z375*Z376/10^6","v":0},{"$f":"AA375*AA376/10^6","v":0},{"$f":"AB375*AB376/10^6","v":0},{"$f":"AC375*AC376/10^6","v":0},{"$f":"AD375*AD376/10^6","v":0},{"$f":"AE375*AE376/10^6","v":0},{"$f":"AF375*AF376/10^6","v":0},{"$f":"AG375*AG376/10^6","v":0},0,0,0,0,{"$f":"AL375*AL376/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X377/W377-1)*(W377/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y377/X377-1)*(X377/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z377/Y377-1)*(Y377/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA377/Z377-1)*(Z377/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB377/AA377-1)*(AA377/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC377/AB377-1)*(AB377/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD377/AC377-1)*(AC377/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE377/AD377-1)*(AD377/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF377/AE377-1)*(AE377/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG377/AF377-1)*(AF377/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH377/AG377-1)*(AG377/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI377/AH377-1)*(AH377/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ377/AI377-1)*(AI377/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK377/AJ377-1)*(AJ377/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL377/AK377-1)*(AK377/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D375+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X378/W378-1)*(W380/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y378/X378-1)*(X380/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z378/Y378-1)*(Y380/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA378/Z378-1)*(Z380/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB378/AA378-1)*(AA380/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC378/AB378-1)*(AB380/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD378/AC378-1)*(AC380/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE378/AD378-1)*(AD380/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF378/AE378-1)*(AE380/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG378/AF378-1)*(AF380/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH378/AG378-1)*(AG380/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI378/AH378-1)*(AH380/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ378/AI378-1)*(AI380/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK378/AJ378-1)*(AJ380/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL378/AK378-1)*(AK380/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X379/W379-1)*(W380/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y379/X379-1)*(X380/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z379/Y379-1)*(Y380/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA379/Z379-1)*(Z380/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB379/AA379-1)*(AA380/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC379/AB379-1)*(AB380/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD379/AC379-1)*(AC380/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE379/AD379-1)*(AD380/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF379/AE379-1)*(AE380/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG379/AF379-1)*(AF380/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH379/AG379-1)*(AG380/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI379/AH379-1)*(AH380/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ379/AI379-1)*(AI380/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK379/AJ379-1)*(AJ380/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL379/AK379-1)*(AK380/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X378*X379/10^6","v":0},{"$f":"Y378*Y379/10^6","v":0},{"$f":"Z378*Z379/10^6","v":0},{"$f":"AA378*AA379/10^6","v":0},{"$f":"AB378*AB379/10^6","v":0},{"$f":"AC378*AC379/10^6","v":0},{"$f":"AD378*AD379/10^6","v":0},{"$f":"AE378*AE379/10^6","v":0},{"$f":"AF378*AF379/10^6","v":0},{"$f":"AG378*AG379/10^6","v":0},0,0,0,0,{"$f":"AL378*AL379/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X380/W380-1)*(W380/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y380/X380-1)*(X380/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z380/Y380-1)*(Y380/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA380/Z380-1)*(Z380/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB380/AA380-1)*(AA380/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC380/AB380-1)*(AB380/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD380/AC380-1)*(AC380/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE380/AD380-1)*(AD380/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF380/AE380-1)*(AE380/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG380/AF380-1)*(AF380/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH380/AG380-1)*(AG380/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI380/AH380-1)*(AH380/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ380/AI380-1)*(AI380/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK380/AJ380-1)*(AJ380/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL380/AK380-1)*(AK380/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D378+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X381/W381-1)*(W383/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y381/X381-1)*(X383/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z381/Y381-1)*(Y383/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA381/Z381-1)*(Z383/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB381/AA381-1)*(AA383/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC381/AB381-1)*(AB383/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD381/AC381-1)*(AC383/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE381/AD381-1)*(AD383/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF381/AE381-1)*(AE383/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG381/AF381-1)*(AF383/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH381/AG381-1)*(AG383/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI381/AH381-1)*(AH383/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ381/AI381-1)*(AI383/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK381/AJ381-1)*(AJ383/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL381/AK381-1)*(AK383/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X382/W382-1)*(W383/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y382/X382-1)*(X383/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z382/Y382-1)*(Y383/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA382/Z382-1)*(Z383/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB382/AA382-1)*(AA383/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC382/AB382-1)*(AB383/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD382/AC382-1)*(AC383/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE382/AD382-1)*(AD383/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF382/AE382-1)*(AE383/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG382/AF382-1)*(AF383/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH382/AG382-1)*(AG383/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI382/AH382-1)*(AH383/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ382/AI382-1)*(AI383/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK382/AJ382-1)*(AJ383/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL382/AK382-1)*(AK383/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X381*X382/10^6","v":0},{"$f":"Y381*Y382/10^6","v":0},{"$f":"Z381*Z382/10^6","v":0},{"$f":"AA381*AA382/10^6","v":0},{"$f":"AB381*AB382/10^6","v":0},{"$f":"AC381*AC382/10^6","v":0},{"$f":"AD381*AD382/10^6","v":0},{"$f":"AE381*AE382/10^6","v":0},{"$f":"AF381*AF382/10^6","v":0},{"$f":"AG381*AG382/10^6","v":0},0,0,0,0,{"$f":"AL381*AL382/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X383/W383-1)*(W383/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y383/X383-1)*(X383/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z383/Y383-1)*(Y383/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA383/Z383-1)*(Z383/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB383/AA383-1)*(AA383/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC383/AB383-1)*(AB383/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD383/AC383-1)*(AC383/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE383/AD383-1)*(AD383/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF383/AE383-1)*(AE383/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG383/AF383-1)*(AF383/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH383/AG383-1)*(AG383/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI383/AH383-1)*(AH383/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ383/AI383-1)*(AI383/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK383/AJ383-1)*(AJ383/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL383/AK383-1)*(AK383/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D381+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X384/W384-1)*(W386/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y384/X384-1)*(X386/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z384/Y384-1)*(Y386/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA384/Z384-1)*(Z386/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB384/AA384-1)*(AA386/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC384/AB384-1)*(AB386/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD384/AC384-1)*(AC386/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE384/AD384-1)*(AD386/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF384/AE384-1)*(AE386/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG384/AF384-1)*(AF386/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH384/AG384-1)*(AG386/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI384/AH384-1)*(AH386/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ384/AI384-1)*(AI386/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK384/AJ384-1)*(AJ386/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL384/AK384-1)*(AK386/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},{"$f":"+G384","v":0},{"$f":"+H384","v":0},{"$f":"+I384","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E385","v":"Qty"},{"$f":"F385","v":"[Service]"},"[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP385","v":"Qty"},{"$f":"AQ385","v":"[Service]"},{"$f":"AR385","v":"[Price]"},{"$f":"IFERROR((X385/W385-1)*(W386/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y385/X385-1)*(X386/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z385/Y385-1)*(Y386/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA385/Z385-1)*(Z386/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB385/AA385-1)*(AA386/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC385/AB385-1)*(AB386/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD385/AC385-1)*(AC386/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE385/AD385-1)*(AD386/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF385/AE385-1)*(AE386/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG385/AF385-1)*(AF386/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH385/AG385-1)*(AG386/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI385/AH385-1)*(AH386/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ385/AI385-1)*(AI386/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK385/AJ385-1)*(AJ386/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL385/AK385-1)*(AK386/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X384*X385/10^6","v":0},{"$f":"Y384*Y385/10^6","v":0},{"$f":"Z384*Z385/10^6","v":0},{"$f":"AA384*AA385/10^6","v":0},{"$f":"AB384*AB385/10^6","v":0},{"$f":"AC384*AC385/10^6","v":0},{"$f":"AD384*AD385/10^6","v":0},{"$f":"AE384*AE385/10^6","v":0},{"$f":"AF384*AF385/10^6","v":0},{"$f":"AG384*AG385/10^6","v":0},0,0,0,0,{"$f":"AL384*AL385/10^6","v":0},null,null,null,"Rev","[Service]",{"$f":"I386","v":"[Price]"},{"$f":"IFERROR(X386/W386-1,\"-\")","v":"-"},{"$f":"IFERROR(Y386/X386-1,\"-\")","v":"-"},{"$f":"IFERROR(Z386/Y386-1,\"-\")","v":"-"},{"$f":"IFERROR(AA386/Z386-1,\"-\")","v":"-"},{"$f":"IFERROR(AB386/AA386-1,\"-\")","v":"-"},{"$f":"IFERROR(AC386/AB386-1,\"-\")","v":"-"},{"$f":"IFERROR(AD386/AC386-1,\"-\")","v":"-"},{"$f":"IFERROR(AE386/AD386-1,\"-\")","v":"-"},{"$f":"IFERROR(AF386/AE386-1,\"-\")","v":"-"},{"$f":"IFERROR(AG386/AF386-1,\"-\")","v":"-"},{"$f":"IFERROR(AH386/AG386-1,\"-\")","v":"-"},{"$f":"IFERROR(AI386/AH386-1,\"-\")","v":"-"},{"$f":"IFERROR(AJ386/AI386-1,\"-\")","v":"-"},{"$f":"IFERROR(AK386/AJ386-1,\"-\")","v":"-"},{"$f":"IFERROR(AL386/AK386-1,\"-\")","v":"-"},null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X386/W386-1)*(W386/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y386/X386-1)*(X386/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z386/Y386-1)*(Y386/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA386/Z386-1)*(Z386/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB386/AA386-1)*(AA386/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC386/AB386-1)*(AB386/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD386/AC386-1)*(AC386/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE386/AD386-1)*(AD386/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF386/AE386-1)*(AE386/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG386/AF386-1)*(AF386/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH386/AG386-1)*(AG386/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI386/AH386-1)*(AH386/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ386/AI386-1)*(AI386/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK386/AJ386-1)*(AJ386/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL386/AK386-1)*(AK386/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D384+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(X387/W387-1,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X387/W387-1)*(W389/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y387/X387-1)*(X389/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z387/Y387-1)*(Y389/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA387/Z387-1)*(Z389/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB387/AA387-1)*(AA389/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC387/AB387-1)*(AB389/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD387/AC387-1)*(AC389/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE387/AD387-1)*(AD389/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF387/AE387-1)*(AE389/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG387/AF387-1)*(AF389/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH387/AG387-1)*(AG389/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI387/AH387-1)*(AH389/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ387/AI387-1)*(AI389/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK387/AJ387-1)*(AJ389/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL387/AK387-1)*(AK389/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X388/W388-1)*(W389/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y388/X388-1)*(X389/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z388/Y388-1)*(Y389/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA388/Z388-1)*(Z389/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB388/AA388-1)*(AA389/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC388/AB388-1)*(AB389/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD388/AC388-1)*(AC389/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE388/AD388-1)*(AD389/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF388/AE388-1)*(AE389/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG388/AF388-1)*(AF389/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH388/AG388-1)*(AG389/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI388/AH388-1)*(AH389/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ388/AI388-1)*(AI389/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK388/AJ388-1)*(AJ389/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL388/AK388-1)*(AK389/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X387*X388/10^6","v":0},{"$f":"Y387*Y388/10^6","v":0},{"$f":"Z387*Z388/10^6","v":0},{"$f":"AA387*AA388/10^6","v":0},{"$f":"AB387*AB388/10^6","v":0},{"$f":"AC387*AC388/10^6","v":0},{"$f":"AD387*AD388/10^6","v":0},{"$f":"AE387*AE388/10^6","v":0},{"$f":"AF387*AF388/10^6","v":0},{"$f":"AG387*AG388/10^6","v":0},0,0,0,0,{"$f":"AL387*AL388/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X389/W389-1)*(W389/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y389/X389-1)*(X389/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z389/Y389-1)*(Y389/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA389/Z389-1)*(Z389/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB389/AA389-1)*(AA389/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC389/AB389-1)*(AB389/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD389/AC389-1)*(AC389/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE389/AD389-1)*(AD389/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF389/AE389-1)*(AE389/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG389/AF389-1)*(AF389/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH389/AG389-1)*(AG389/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI389/AH389-1)*(AH389/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ389/AI389-1)*(AI389/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK389/AJ389-1)*(AJ389/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL389/AK389-1)*(AK389/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D387+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X390/W390-1)*(W392/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y390/X390-1)*(X392/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z390/Y390-1)*(Y392/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA390/Z390-1)*(Z392/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB390/AA390-1)*(AA392/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC390/AB390-1)*(AB392/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD390/AC390-1)*(AC392/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE390/AD390-1)*(AD392/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF390/AE390-1)*(AE392/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG390/AF390-1)*(AF392/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH390/AG390-1)*(AG392/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI390/AH390-1)*(AH392/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ390/AI390-1)*(AI392/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK390/AJ390-1)*(AJ392/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL390/AK390-1)*(AK392/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X391/W391-1)*(W392/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y391/X391-1)*(X392/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z391/Y391-1)*(Y392/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA391/Z391-1)*(Z392/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB391/AA391-1)*(AA392/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC391/AB391-1)*(AB392/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD391/AC391-1)*(AC392/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE391/AD391-1)*(AD392/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF391/AE391-1)*(AE392/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG391/AF391-1)*(AF392/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH391/AG391-1)*(AG392/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI391/AH391-1)*(AH392/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ391/AI391-1)*(AI392/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK391/AJ391-1)*(AJ392/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL391/AK391-1)*(AK392/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X390*X391/10^6","v":0},{"$f":"Y390*Y391/10^6","v":0},{"$f":"Z390*Z391/10^6","v":0},{"$f":"AA390*AA391/10^6","v":0},{"$f":"AB390*AB391/10^6","v":0},{"$f":"AC390*AC391/10^6","v":0},{"$f":"AD390*AD391/10^6","v":0},{"$f":"AE390*AE391/10^6","v":0},{"$f":"AF390*AF391/10^6","v":0},{"$f":"AG390*AG391/10^6","v":0},0,0,0,0,{"$f":"AL390*AL391/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X392/W392-1)*(W392/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y392/X392-1)*(X392/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z392/Y392-1)*(Y392/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA392/Z392-1)*(Z392/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB392/AA392-1)*(AA392/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC392/AB392-1)*(AB392/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD392/AC392-1)*(AC392/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE392/AD392-1)*(AD392/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF392/AE392-1)*(AE392/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG392/AF392-1)*(AF392/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH392/AG392-1)*(AG392/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI392/AH392-1)*(AH392/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ392/AI392-1)*(AI392/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK392/AJ392-1)*(AJ392/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL392/AK392-1)*(AK392/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D390+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X393/W393-1)*(W395/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y393/X393-1)*(X395/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z393/Y393-1)*(Y395/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA393/Z393-1)*(Z395/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB393/AA393-1)*(AA395/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC393/AB393-1)*(AB395/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD393/AC393-1)*(AC395/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE393/AD393-1)*(AD395/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF393/AE393-1)*(AE395/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG393/AF393-1)*(AF395/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH393/AG393-1)*(AG395/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI393/AH393-1)*(AH395/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ393/AI393-1)*(AI395/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK393/AJ393-1)*(AJ395/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL393/AK393-1)*(AK395/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X394/W394-1)*(W395/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y394/X394-1)*(X395/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z394/Y394-1)*(Y395/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA394/Z394-1)*(Z395/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB394/AA394-1)*(AA395/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC394/AB394-1)*(AB395/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD394/AC394-1)*(AC395/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE394/AD394-1)*(AD395/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF394/AE394-1)*(AE395/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG394/AF394-1)*(AF395/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH394/AG394-1)*(AG395/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI394/AH394-1)*(AH395/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ394/AI394-1)*(AI395/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK394/AJ394-1)*(AJ395/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL394/AK394-1)*(AK395/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X393*X394/10^6","v":0},{"$f":"Y393*Y394/10^6","v":0},{"$f":"Z393*Z394/10^6","v":0},{"$f":"AA393*AA394/10^6","v":0},{"$f":"AB393*AB394/10^6","v":0},{"$f":"AC393*AC394/10^6","v":0},{"$f":"AD393*AD394/10^6","v":0},{"$f":"AE393*AE394/10^6","v":0},{"$f":"AF393*AF394/10^6","v":0},{"$f":"AG393*AG394/10^6","v":0},0,0,0,0,{"$f":"AL393*AL394/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X395/W395-1)*(W395/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y395/X395-1)*(X395/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z395/Y395-1)*(Y395/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA395/Z395-1)*(Z395/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB395/AA395-1)*(AA395/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC395/AB395-1)*(AB395/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD395/AC395-1)*(AC395/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE395/AD395-1)*(AD395/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF395/AE395-1)*(AE395/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG395/AF395-1)*(AF395/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH395/AG395-1)*(AG395/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI395/AH395-1)*(AH395/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ395/AI395-1)*(AI395/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK395/AJ395-1)*(AJ395/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL395/AK395-1)*(AK395/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D393+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X396/W396-1)*(W398/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y396/X396-1)*(X398/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z396/Y396-1)*(Y398/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA396/Z396-1)*(Z398/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB396/AA396-1)*(AA398/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC396/AB396-1)*(AB398/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD396/AC396-1)*(AC398/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE396/AD396-1)*(AD398/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF396/AE396-1)*(AE398/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG396/AF396-1)*(AF398/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH396/AG396-1)*(AG398/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI396/AH396-1)*(AH398/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ396/AI396-1)*(AI398/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK396/AJ396-1)*(AJ398/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL396/AK396-1)*(AK398/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X397/W397-1)*(W398/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y397/X397-1)*(X398/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z397/Y397-1)*(Y398/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA397/Z397-1)*(Z398/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB397/AA397-1)*(AA398/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC397/AB397-1)*(AB398/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD397/AC397-1)*(AC398/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE397/AD397-1)*(AD398/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF397/AE397-1)*(AE398/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG397/AF397-1)*(AF398/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH397/AG397-1)*(AG398/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI397/AH397-1)*(AH398/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ397/AI397-1)*(AI398/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK397/AJ397-1)*(AJ398/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL397/AK397-1)*(AK398/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X396*X397/10^6","v":0},{"$f":"Y396*Y397/10^6","v":0},{"$f":"Z396*Z397/10^6","v":0},{"$f":"AA396*AA397/10^6","v":0},{"$f":"AB396*AB397/10^6","v":0},{"$f":"AC396*AC397/10^6","v":0},{"$f":"AD396*AD397/10^6","v":0},{"$f":"AE396*AE397/10^6","v":0},{"$f":"AF396*AF397/10^6","v":0},{"$f":"AG396*AG397/10^6","v":0},0,0,0,0,{"$f":"AL396*AL397/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X398/W398-1)*(W398/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y398/X398-1)*(X398/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z398/Y398-1)*(Y398/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA398/Z398-1)*(Z398/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB398/AA398-1)*(AA398/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC398/AB398-1)*(AB398/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD398/AC398-1)*(AC398/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE398/AD398-1)*(AD398/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF398/AE398-1)*(AE398/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG398/AF398-1)*(AF398/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH398/AG398-1)*(AG398/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI398/AH398-1)*(AH398/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ398/AI398-1)*(AI398/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK398/AJ398-1)*(AJ398/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL398/AK398-1)*(AK398/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D396+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X399/W399-1)*(W401/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y399/X399-1)*(X401/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z399/Y399-1)*(Y401/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA399/Z399-1)*(Z401/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB399/AA399-1)*(AA401/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC399/AB399-1)*(AB401/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD399/AC399-1)*(AC401/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE399/AD399-1)*(AD401/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF399/AE399-1)*(AE401/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG399/AF399-1)*(AF401/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH399/AG399-1)*(AG401/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI399/AH399-1)*(AH401/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ399/AI399-1)*(AI401/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK399/AJ399-1)*(AJ401/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL399/AK399-1)*(AK401/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X400/W400-1)*(W401/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y400/X400-1)*(X401/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z400/Y400-1)*(Y401/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA400/Z400-1)*(Z401/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB400/AA400-1)*(AA401/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC400/AB400-1)*(AB401/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD400/AC400-1)*(AC401/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE400/AD400-1)*(AD401/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF400/AE400-1)*(AE401/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG400/AF400-1)*(AF401/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH400/AG400-1)*(AG401/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI400/AH400-1)*(AH401/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ400/AI400-1)*(AI401/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK400/AJ400-1)*(AJ401/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL400/AK400-1)*(AK401/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X399*X400/10^6","v":0},{"$f":"Y399*Y400/10^6","v":0},{"$f":"Z399*Z400/10^6","v":0},{"$f":"AA399*AA400/10^6","v":0},{"$f":"AB399*AB400/10^6","v":0},{"$f":"AC399*AC400/10^6","v":0},{"$f":"AD399*AD400/10^6","v":0},{"$f":"AE399*AE400/10^6","v":0},{"$f":"AF399*AF400/10^6","v":0},{"$f":"AG399*AG400/10^6","v":0},0,0,0,0,{"$f":"AL399*AL400/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X401/W401-1)*(W401/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y401/X401-1)*(X401/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z401/Y401-1)*(Y401/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA401/Z401-1)*(Z401/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB401/AA401-1)*(AA401/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC401/AB401-1)*(AB401/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD401/AC401-1)*(AC401/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE401/AD401-1)*(AD401/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF401/AE401-1)*(AE401/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG401/AF401-1)*(AF401/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH401/AG401-1)*(AG401/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI401/AH401-1)*(AH401/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ401/AI401-1)*(AI401/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK401/AJ401-1)*(AJ401/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL401/AK401-1)*(AK401/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D399+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X402/W402-1)*(W404/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y402/X402-1)*(X404/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z402/Y402-1)*(Y404/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA402/Z402-1)*(Z404/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB402/AA402-1)*(AA404/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC402/AB402-1)*(AB404/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD402/AC402-1)*(AC404/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE402/AD402-1)*(AD404/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF402/AE402-1)*(AE404/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG402/AF402-1)*(AF404/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH402/AG402-1)*(AG404/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI402/AH402-1)*(AH404/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ402/AI402-1)*(AI404/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK402/AJ402-1)*(AJ404/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL402/AK402-1)*(AK404/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X403/W403-1)*(W404/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y403/X403-1)*(X404/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z403/Y403-1)*(Y404/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA403/Z403-1)*(Z404/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB403/AA403-1)*(AA404/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC403/AB403-1)*(AB404/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD403/AC403-1)*(AC404/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE403/AD403-1)*(AD404/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF403/AE403-1)*(AE404/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG403/AF403-1)*(AF404/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH403/AG403-1)*(AG404/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI403/AH403-1)*(AH404/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ403/AI403-1)*(AI404/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK403/AJ403-1)*(AJ404/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL403/AK403-1)*(AK404/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X402*X403/10^6","v":0},{"$f":"Y402*Y403/10^6","v":0},{"$f":"Z402*Z403/10^6","v":0},{"$f":"AA402*AA403/10^6","v":0},{"$f":"AB402*AB403/10^6","v":0},{"$f":"AC402*AC403/10^6","v":0},{"$f":"AD402*AD403/10^6","v":0},{"$f":"AE402*AE403/10^6","v":0},{"$f":"AF402*AF403/10^6","v":0},{"$f":"AG402*AG403/10^6","v":0},0,0,0,0,{"$f":"AL402*AL403/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X404/W404-1)*(W404/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y404/X404-1)*(X404/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z404/Y404-1)*(Y404/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA404/Z404-1)*(Z404/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB404/AA404-1)*(AA404/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC404/AB404-1)*(AB404/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD404/AC404-1)*(AC404/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE404/AD404-1)*(AD404/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF404/AE404-1)*(AE404/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG404/AF404-1)*(AF404/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH404/AG404-1)*(AG404/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI404/AH404-1)*(AH404/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ404/AI404-1)*(AI404/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK404/AJ404-1)*(AJ404/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL404/AK404-1)*(AK404/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D402+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X405/W405-1)*(W407/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y405/X405-1)*(X407/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z405/Y405-1)*(Y407/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA405/Z405-1)*(Z407/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB405/AA405-1)*(AA407/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC405/AB405-1)*(AB407/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD405/AC405-1)*(AC407/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE405/AD405-1)*(AD407/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF405/AE405-1)*(AE407/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG405/AF405-1)*(AF407/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH405/AG405-1)*(AG407/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI405/AH405-1)*(AH407/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ405/AI405-1)*(AI407/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK405/AJ405-1)*(AJ407/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL405/AK405-1)*(AK407/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X406/W406-1)*(W407/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y406/X406-1)*(X407/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z406/Y406-1)*(Y407/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA406/Z406-1)*(Z407/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB406/AA406-1)*(AA407/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC406/AB406-1)*(AB407/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD406/AC406-1)*(AC407/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE406/AD406-1)*(AD407/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF406/AE406-1)*(AE407/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG406/AF406-1)*(AF407/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH406/AG406-1)*(AG407/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI406/AH406-1)*(AH407/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ406/AI406-1)*(AI407/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK406/AJ406-1)*(AJ407/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL406/AK406-1)*(AK407/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X405*X406/10^6","v":0},{"$f":"Y405*Y406/10^6","v":0},{"$f":"Z405*Z406/10^6","v":0},{"$f":"AA405*AA406/10^6","v":0},{"$f":"AB405*AB406/10^6","v":0},{"$f":"AC405*AC406/10^6","v":0},{"$f":"AD405*AD406/10^6","v":0},{"$f":"AE405*AE406/10^6","v":0},{"$f":"AF405*AF406/10^6","v":0},{"$f":"AG405*AG406/10^6","v":0},0,0,0,0,{"$f":"AL405*AL406/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X407/W407-1)*(W407/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y407/X407-1)*(X407/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z407/Y407-1)*(Y407/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA407/Z407-1)*(Z407/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB407/AA407-1)*(AA407/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC407/AB407-1)*(AB407/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD407/AC407-1)*(AC407/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE407/AD407-1)*(AD407/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF407/AE407-1)*(AE407/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG407/AF407-1)*(AF407/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH407/AG407-1)*(AG407/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI407/AH407-1)*(AH407/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ407/AI407-1)*(AI407/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK407/AJ407-1)*(AJ407/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL407/AK407-1)*(AK407/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D405+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X408/W408-1)*(W410/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y408/X408-1)*(X410/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z408/Y408-1)*(Y410/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA408/Z408-1)*(Z410/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB408/AA408-1)*(AA410/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC408/AB408-1)*(AB410/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD408/AC408-1)*(AC410/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE408/AD408-1)*(AD410/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF408/AE408-1)*(AE410/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG408/AF408-1)*(AF410/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH408/AG408-1)*(AG410/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI408/AH408-1)*(AH410/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ408/AI408-1)*(AI410/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK408/AJ408-1)*(AJ410/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL408/AK408-1)*(AK410/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F408","v":"[Service]"},{"$f":"+G408","v":0},{"$f":"+H408","v":0},{"$f":"+I408","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X409/W409-1)*(W410/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y409/X409-1)*(X410/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z409/Y409-1)*(Y410/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA409/Z409-1)*(Z410/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB409/AA409-1)*(AA410/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC409/AB409-1)*(AB410/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD409/AC409-1)*(AC410/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE409/AD409-1)*(AD410/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF409/AE409-1)*(AE410/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG409/AF409-1)*(AF410/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH409/AG409-1)*(AG410/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI409/AH409-1)*(AH410/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ409/AI409-1)*(AI410/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK409/AJ409-1)*(AJ410/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL409/AK409-1)*(AK410/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X408*X409/10^6","v":0},{"$f":"Y408*Y409/10^6","v":0},{"$f":"Z408*Z409/10^6","v":0},{"$f":"AA408*AA409/10^6","v":0},{"$f":"AB408*AB409/10^6","v":0},{"$f":"AC408*AC409/10^6","v":0},{"$f":"AD408*AD409/10^6","v":0},{"$f":"AE408*AE409/10^6","v":0},{"$f":"AF408*AF409/10^6","v":0},{"$f":"AG408*AG409/10^6","v":0},0,0,0,0,{"$f":"AL408*AL409/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X410/W410-1)*(W410/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y410/X410-1)*(X410/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z410/Y410-1)*(Y410/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA410/Z410-1)*(Z410/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB410/AA410-1)*(AA410/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC410/AB410-1)*(AB410/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD410/AC410-1)*(AC410/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE410/AD410-1)*(AD410/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF410/AE410-1)*(AE410/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG410/AF410-1)*(AF410/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH410/AG410-1)*(AG410/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI410/AH410-1)*(AH410/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ410/AI410-1)*(AI410/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK410/AJ410-1)*(AJ410/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL410/AK410-1)*(AK410/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D408+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X411/W411-1)*(W413/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y411/X411-1)*(X413/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z411/Y411-1)*(Y413/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA411/Z411-1)*(Z413/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB411/AA411-1)*(AA413/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC411/AB411-1)*(AB413/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD411/AC411-1)*(AC413/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE411/AD411-1)*(AD413/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF411/AE411-1)*(AE413/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG411/AF411-1)*(AF413/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH411/AG411-1)*(AG413/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI411/AH411-1)*(AH413/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ411/AI411-1)*(AI413/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK411/AJ411-1)*(AJ413/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL411/AK411-1)*(AK413/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X412/W412-1)*(W413/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y412/X412-1)*(X413/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z412/Y412-1)*(Y413/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA412/Z412-1)*(Z413/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB412/AA412-1)*(AA413/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC412/AB412-1)*(AB413/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD412/AC412-1)*(AC413/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE412/AD412-1)*(AD413/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF412/AE412-1)*(AE413/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG412/AF412-1)*(AF413/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH412/AG412-1)*(AG413/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI412/AH412-1)*(AH413/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ412/AI412-1)*(AI413/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK412/AJ412-1)*(AJ413/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL412/AK412-1)*(AK413/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X411*X412/10^6","v":0},{"$f":"Y411*Y412/10^6","v":0},{"$f":"Z411*Z412/10^6","v":0},{"$f":"AA411*AA412/10^6","v":0},{"$f":"AB411*AB412/10^6","v":0},{"$f":"AC411*AC412/10^6","v":0},{"$f":"AD411*AD412/10^6","v":0},{"$f":"AE411*AE412/10^6","v":0},{"$f":"AF411*AF412/10^6","v":0},{"$f":"AG411*AG412/10^6","v":0},0,0,0,0,{"$f":"AL411*AL412/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X413/W413-1)*(W413/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y413/X413-1)*(X413/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z413/Y413-1)*(Y413/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA413/Z413-1)*(Z413/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB413/AA413-1)*(AA413/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC413/AB413-1)*(AB413/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD413/AC413-1)*(AC413/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE413/AD413-1)*(AD413/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF413/AE413-1)*(AE413/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG413/AF413-1)*(AF413/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH413/AG413-1)*(AG413/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI413/AH413-1)*(AH413/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ413/AI413-1)*(AI413/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK413/AJ413-1)*(AJ413/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL413/AK413-1)*(AK413/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D411+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X414/W414-1)*(W416/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y414/X414-1)*(X416/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z414/Y414-1)*(Y416/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA414/Z414-1)*(Z416/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB414/AA414-1)*(AA416/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC414/AB414-1)*(AB416/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD414/AC414-1)*(AC416/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE414/AD414-1)*(AD416/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF414/AE414-1)*(AE416/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG414/AF414-1)*(AF416/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH414/AG414-1)*(AG416/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI414/AH414-1)*(AH416/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ414/AI414-1)*(AI416/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK414/AJ414-1)*(AJ416/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL414/AK414-1)*(AK416/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X415/W415-1)*(W416/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y415/X415-1)*(X416/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z415/Y415-1)*(Y416/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA415/Z415-1)*(Z416/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB415/AA415-1)*(AA416/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC415/AB415-1)*(AB416/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD415/AC415-1)*(AC416/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE415/AD415-1)*(AD416/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF415/AE415-1)*(AE416/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG415/AF415-1)*(AF416/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH415/AG415-1)*(AG416/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI415/AH415-1)*(AH416/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ415/AI415-1)*(AI416/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK415/AJ415-1)*(AJ416/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL415/AK415-1)*(AK416/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X414*X415/10^6","v":0},{"$f":"Y414*Y415/10^6","v":0},{"$f":"Z414*Z415/10^6","v":0},{"$f":"AA414*AA415/10^6","v":0},{"$f":"AB414*AB415/10^6","v":0},{"$f":"AC414*AC415/10^6","v":0},{"$f":"AD414*AD415/10^6","v":0},{"$f":"AE414*AE415/10^6","v":0},{"$f":"AF414*AF415/10^6","v":0},{"$f":"AG414*AG415/10^6","v":0},0,0,0,0,{"$f":"AL414*AL415/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X416/W416-1)*(W416/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y416/X416-1)*(X416/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z416/Y416-1)*(Y416/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA416/Z416-1)*(Z416/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB416/AA416-1)*(AA416/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC416/AB416-1)*(AB416/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD416/AC416-1)*(AC416/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE416/AD416-1)*(AD416/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF416/AE416-1)*(AE416/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG416/AF416-1)*(AF416/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH416/AG416-1)*(AG416/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI416/AH416-1)*(AH416/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ416/AI416-1)*(AI416/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK416/AJ416-1)*(AJ416/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL416/AK416-1)*(AK416/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D414+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X417/W417-1)*(W419/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y417/X417-1)*(X419/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z417/Y417-1)*(Y419/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA417/Z417-1)*(Z419/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB417/AA417-1)*(AA419/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC417/AB417-1)*(AB419/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD417/AC417-1)*(AC419/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE417/AD417-1)*(AD419/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF417/AE417-1)*(AE419/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG417/AF417-1)*(AF419/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH417/AG417-1)*(AG419/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI417/AH417-1)*(AH419/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ417/AI417-1)*(AI419/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK417/AJ417-1)*(AJ419/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL417/AK417-1)*(AK419/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X418/W418-1)*(W419/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y418/X418-1)*(X419/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z418/Y418-1)*(Y419/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA418/Z418-1)*(Z419/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB418/AA418-1)*(AA419/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC418/AB418-1)*(AB419/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD418/AC418-1)*(AC419/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE418/AD418-1)*(AD419/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF418/AE418-1)*(AE419/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG418/AF418-1)*(AF419/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH418/AG418-1)*(AG419/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI418/AH418-1)*(AH419/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ418/AI418-1)*(AI419/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK418/AJ418-1)*(AJ419/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL418/AK418-1)*(AK419/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X417*X418/10^6","v":0},{"$f":"Y417*Y418/10^6","v":0},{"$f":"Z417*Z418/10^6","v":0},{"$f":"AA417*AA418/10^6","v":0},{"$f":"AB417*AB418/10^6","v":0},{"$f":"AC417*AC418/10^6","v":0},{"$f":"AD417*AD418/10^6","v":0},{"$f":"AE417*AE418/10^6","v":0},{"$f":"AF417*AF418/10^6","v":0},{"$f":"AG417*AG418/10^6","v":0},0,0,0,0,{"$f":"AL417*AL418/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X419/W419-1)*(W419/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y419/X419-1)*(X419/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z419/Y419-1)*(Y419/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA419/Z419-1)*(Z419/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB419/AA419-1)*(AA419/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC419/AB419-1)*(AB419/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD419/AC419-1)*(AC419/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE419/AD419-1)*(AD419/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF419/AE419-1)*(AE419/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG419/AF419-1)*(AF419/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH419/AG419-1)*(AG419/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI419/AH419-1)*(AH419/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ419/AI419-1)*(AI419/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK419/AJ419-1)*(AJ419/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL419/AK419-1)*(AK419/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D417+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X420/W420-1)*(W422/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y420/X420-1)*(X422/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z420/Y420-1)*(Y422/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA420/Z420-1)*(Z422/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB420/AA420-1)*(AA422/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC420/AB420-1)*(AB422/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD420/AC420-1)*(AC422/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE420/AD420-1)*(AD422/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF420/AE420-1)*(AE422/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG420/AF420-1)*(AF422/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH420/AG420-1)*(AG422/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI420/AH420-1)*(AH422/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ420/AI420-1)*(AI422/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK420/AJ420-1)*(AJ422/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL420/AK420-1)*(AK422/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X421/W421-1)*(W422/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y421/X421-1)*(X422/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z421/Y421-1)*(Y422/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA421/Z421-1)*(Z422/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB421/AA421-1)*(AA422/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC421/AB421-1)*(AB422/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD421/AC421-1)*(AC422/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE421/AD421-1)*(AD422/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF421/AE421-1)*(AE422/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG421/AF421-1)*(AF422/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH421/AG421-1)*(AG422/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI421/AH421-1)*(AH422/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ421/AI421-1)*(AI422/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK421/AJ421-1)*(AJ422/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL421/AK421-1)*(AK422/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X420*X421/10^6","v":0},{"$f":"Y420*Y421/10^6","v":0},{"$f":"Z420*Z421/10^6","v":0},{"$f":"AA420*AA421/10^6","v":0},{"$f":"AB420*AB421/10^6","v":0},{"$f":"AC420*AC421/10^6","v":0},{"$f":"AD420*AD421/10^6","v":0},{"$f":"AE420*AE421/10^6","v":0},{"$f":"AF420*AF421/10^6","v":0},{"$f":"AG420*AG421/10^6","v":0},0,0,0,0,{"$f":"AL420*AL421/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X422/W422-1)*(W422/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y422/X422-1)*(X422/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z422/Y422-1)*(Y422/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA422/Z422-1)*(Z422/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB422/AA422-1)*(AA422/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC422/AB422-1)*(AB422/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD422/AC422-1)*(AC422/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE422/AD422-1)*(AD422/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF422/AE422-1)*(AE422/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG422/AF422-1)*(AF422/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH422/AG422-1)*(AG422/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI422/AH422-1)*(AH422/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ422/AI422-1)*(AI422/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK422/AJ422-1)*(AJ422/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL422/AK422-1)*(AK422/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D420+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X423/W423-1)*(W425/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y423/X423-1)*(X425/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z423/Y423-1)*(Y425/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA423/Z423-1)*(Z425/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB423/AA423-1)*(AA425/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC423/AB423-1)*(AB425/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD423/AC423-1)*(AC425/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE423/AD423-1)*(AD425/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF423/AE423-1)*(AE425/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG423/AF423-1)*(AF425/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH423/AG423-1)*(AG425/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI423/AH423-1)*(AH425/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ423/AI423-1)*(AI425/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK423/AJ423-1)*(AJ425/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL423/AK423-1)*(AK425/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X424/W424-1)*(W425/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y424/X424-1)*(X425/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z424/Y424-1)*(Y425/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA424/Z424-1)*(Z425/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB424/AA424-1)*(AA425/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC424/AB424-1)*(AB425/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD424/AC424-1)*(AC425/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE424/AD424-1)*(AD425/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF424/AE424-1)*(AE425/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG424/AF424-1)*(AF425/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH424/AG424-1)*(AG425/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI424/AH424-1)*(AH425/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ424/AI424-1)*(AI425/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK424/AJ424-1)*(AJ425/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL424/AK424-1)*(AK425/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X423*X424/10^6","v":0},{"$f":"Y423*Y424/10^6","v":0},{"$f":"Z423*Z424/10^6","v":0},{"$f":"AA423*AA424/10^6","v":0},{"$f":"AB423*AB424/10^6","v":0},{"$f":"AC423*AC424/10^6","v":0},{"$f":"AD423*AD424/10^6","v":0},{"$f":"AE423*AE424/10^6","v":0},{"$f":"AF423*AF424/10^6","v":0},{"$f":"AG423*AG424/10^6","v":0},0,0,0,0,{"$f":"AL423*AL424/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X425/W425-1)*(W425/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y425/X425-1)*(X425/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z425/Y425-1)*(Y425/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA425/Z425-1)*(Z425/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB425/AA425-1)*(AA425/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC425/AB425-1)*(AB425/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD425/AC425-1)*(AC425/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE425/AD425-1)*(AD425/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF425/AE425-1)*(AE425/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG425/AF425-1)*(AF425/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH425/AG425-1)*(AG425/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI425/AH425-1)*(AH425/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ425/AI425-1)*(AI425/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK425/AJ425-1)*(AJ425/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL425/AK425-1)*(AK425/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D423+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X426/W426-1)*(W428/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y426/X426-1)*(X428/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z426/Y426-1)*(Y428/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA426/Z426-1)*(Z428/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB426/AA426-1)*(AA428/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC426/AB426-1)*(AB428/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD426/AC426-1)*(AC428/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE426/AD426-1)*(AD428/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF426/AE426-1)*(AE428/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG426/AF426-1)*(AF428/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH426/AG426-1)*(AG428/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI426/AH426-1)*(AH428/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ426/AI426-1)*(AI428/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK426/AJ426-1)*(AJ428/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL426/AK426-1)*(AK428/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X427/W427-1)*(W428/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y427/X427-1)*(X428/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z427/Y427-1)*(Y428/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA427/Z427-1)*(Z428/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB427/AA427-1)*(AA428/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC427/AB427-1)*(AB428/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD427/AC427-1)*(AC428/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE427/AD427-1)*(AD428/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF427/AE427-1)*(AE428/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG427/AF427-1)*(AF428/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH427/AG427-1)*(AG428/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI427/AH427-1)*(AH428/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ427/AI427-1)*(AI428/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK427/AJ427-1)*(AJ428/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL427/AK427-1)*(AK428/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X426*X427/10^6","v":0},{"$f":"Y426*Y427/10^6","v":0},{"$f":"Z426*Z427/10^6","v":0},{"$f":"AA426*AA427/10^6","v":0},{"$f":"AB426*AB427/10^6","v":0},{"$f":"AC426*AC427/10^6","v":0},{"$f":"AD426*AD427/10^6","v":0},{"$f":"AE426*AE427/10^6","v":0},{"$f":"AF426*AF427/10^6","v":0},{"$f":"AG426*AG427/10^6","v":0},0,0,0,0,{"$f":"AL426*AL427/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X428/W428-1)*(W428/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y428/X428-1)*(X428/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z428/Y428-1)*(Y428/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA428/Z428-1)*(Z428/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB428/AA428-1)*(AA428/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC428/AB428-1)*(AB428/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD428/AC428-1)*(AC428/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE428/AD428-1)*(AD428/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF428/AE428-1)*(AE428/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG428/AF428-1)*(AF428/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH428/AG428-1)*(AG428/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI428/AH428-1)*(AH428/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ428/AI428-1)*(AI428/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK428/AJ428-1)*(AJ428/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL428/AK428-1)*(AK428/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D426+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X429/W429-1)*(W431/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y429/X429-1)*(X431/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z429/Y429-1)*(Y431/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA429/Z429-1)*(Z431/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB429/AA429-1)*(AA431/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC429/AB429-1)*(AB431/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD429/AC429-1)*(AC431/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE429/AD429-1)*(AD431/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF429/AE429-1)*(AE431/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG429/AF429-1)*(AF431/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH429/AG429-1)*(AG431/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI429/AH429-1)*(AH431/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ429/AI429-1)*(AI431/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK429/AJ429-1)*(AJ431/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL429/AK429-1)*(AK431/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X430/W430-1)*(W431/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y430/X430-1)*(X431/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z430/Y430-1)*(Y431/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA430/Z430-1)*(Z431/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB430/AA430-1)*(AA431/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC430/AB430-1)*(AB431/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD430/AC430-1)*(AC431/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE430/AD430-1)*(AD431/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF430/AE430-1)*(AE431/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG430/AF430-1)*(AF431/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH430/AG430-1)*(AG431/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI430/AH430-1)*(AH431/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ430/AI430-1)*(AI431/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK430/AJ430-1)*(AJ431/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL430/AK430-1)*(AK431/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X429*X430/10^6","v":0},{"$f":"Y429*Y430/10^6","v":0},{"$f":"Z429*Z430/10^6","v":0},{"$f":"AA429*AA430/10^6","v":0},{"$f":"AB429*AB430/10^6","v":0},{"$f":"AC429*AC430/10^6","v":0},{"$f":"AD429*AD430/10^6","v":0},{"$f":"AE429*AE430/10^6","v":0},{"$f":"AF429*AF430/10^6","v":0},{"$f":"AG429*AG430/10^6","v":0},0,0,0,0,{"$f":"AL429*AL430/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X431/W431-1)*(W431/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y431/X431-1)*(X431/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z431/Y431-1)*(Y431/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA431/Z431-1)*(Z431/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB431/AA431-1)*(AA431/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC431/AB431-1)*(AB431/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD431/AC431-1)*(AC431/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE431/AD431-1)*(AD431/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF431/AE431-1)*(AE431/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG431/AF431-1)*(AF431/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH431/AG431-1)*(AG431/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI431/AH431-1)*(AH431/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ431/AI431-1)*(AI431/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK431/AJ431-1)*(AJ431/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL431/AK431-1)*(AK431/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D429+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X432/W432-1)*(W434/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y432/X432-1)*(X434/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z432/Y432-1)*(Y434/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA432/Z432-1)*(Z434/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB432/AA432-1)*(AA434/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC432/AB432-1)*(AB434/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD432/AC432-1)*(AC434/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE432/AD432-1)*(AD434/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF432/AE432-1)*(AE434/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG432/AF432-1)*(AF434/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH432/AG432-1)*(AG434/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI432/AH432-1)*(AH434/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ432/AI432-1)*(AI434/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK432/AJ432-1)*(AJ434/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL432/AK432-1)*(AK434/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X433/W433-1)*(W434/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y433/X433-1)*(X434/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z433/Y433-1)*(Y434/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA433/Z433-1)*(Z434/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB433/AA433-1)*(AA434/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC433/AB433-1)*(AB434/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD433/AC433-1)*(AC434/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE433/AD433-1)*(AD434/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF433/AE433-1)*(AE434/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG433/AF433-1)*(AF434/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH433/AG433-1)*(AG434/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI433/AH433-1)*(AH434/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ433/AI433-1)*(AI434/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK433/AJ433-1)*(AJ434/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL433/AK433-1)*(AK434/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X432*X433/10^6","v":0},{"$f":"Y432*Y433/10^6","v":0},{"$f":"Z432*Z433/10^6","v":0},{"$f":"AA432*AA433/10^6","v":0},{"$f":"AB432*AB433/10^6","v":0},{"$f":"AC432*AC433/10^6","v":0},{"$f":"AD432*AD433/10^6","v":0},{"$f":"AE432*AE433/10^6","v":0},{"$f":"AF432*AF433/10^6","v":0},{"$f":"AG432*AG433/10^6","v":0},0,0,0,0,{"$f":"AL432*AL433/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X434/W434-1)*(W434/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y434/X434-1)*(X434/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z434/Y434-1)*(Y434/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA434/Z434-1)*(Z434/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB434/AA434-1)*(AA434/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC434/AB434-1)*(AB434/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD434/AC434-1)*(AC434/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE434/AD434-1)*(AD434/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF434/AE434-1)*(AE434/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG434/AF434-1)*(AF434/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH434/AG434-1)*(AG434/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI434/AH434-1)*(AH434/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ434/AI434-1)*(AI434/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK434/AJ434-1)*(AJ434/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL434/AK434-1)*(AK434/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D432+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X435/W435-1)*(W437/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y435/X435-1)*(X437/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z435/Y435-1)*(Y437/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA435/Z435-1)*(Z437/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB435/AA435-1)*(AA437/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC435/AB435-1)*(AB437/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD435/AC435-1)*(AC437/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE435/AD435-1)*(AD437/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF435/AE435-1)*(AE437/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG435/AF435-1)*(AF437/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH435/AG435-1)*(AG437/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI435/AH435-1)*(AH437/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ435/AI435-1)*(AI437/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK435/AJ435-1)*(AJ437/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL435/AK435-1)*(AK437/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X436/W436-1)*(W437/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y436/X436-1)*(X437/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z436/Y436-1)*(Y437/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA436/Z436-1)*(Z437/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB436/AA436-1)*(AA437/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC436/AB436-1)*(AB437/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD436/AC436-1)*(AC437/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE436/AD436-1)*(AD437/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF436/AE436-1)*(AE437/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG436/AF436-1)*(AF437/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH436/AG436-1)*(AG437/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI436/AH436-1)*(AH437/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ436/AI436-1)*(AI437/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK436/AJ436-1)*(AJ437/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL436/AK436-1)*(AK437/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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},{"$f":"X435*X436/10^6","v":0},{"$f":"Y435*Y436/10^6","v":0},{"$f":"Z435*Z436/10^6","v":0},{"$f":"AA435*AA436/10^6","v":0},{"$f":"AB435*AB436/10^6","v":0},{"$f":"AC435*AC436/10^6","v":0},{"$f":"AD435*AD436/10^6","v":0},{"$f":"AE435*AE436/10^6","v":0},{"$f":"AF435*AF436/10^6","v":0},{"$f":"AG435*AG436/10^6","v":0},0,0,0,0,{"$f":"AL435*AL436/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X437/W437-1)*(W437/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y437/X437-1)*(X437/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z437/Y437-1)*(Y437/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA437/Z437-1)*(Z437/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB437/AA437-1)*(AA437/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC437/AB437-1)*(AB437/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD437/AC437-1)*(AC437/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE437/AD437-1)*(AD437/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF437/AE437-1)*(AE437/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG437/AF437-1)*(AF437/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH437/AG437-1)*(AG437/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI437/AH437-1)*(AH437/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ437/AI437-1)*(AI437/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK437/AJ437-1)*(AJ437/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL437/AK437-1)*(AK437/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D435+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"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},{"$f":"+I438","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$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},{"$f":"X438*X439/10^6","v":0},{"$f":"Y438*Y439/10^6","v":0},{"$f":"Z438*Z439/10^6","v":0},{"$f":"AA438*AA439/10^6","v":0},{"$f":"AB438*AB439/10^6","v":0},{"$f":"AC438*AC439/10^6","v":0},{"$f":"AD438*AD439/10^6","v":0},{"$f":"AE438*AE439/10^6","v":0},{"$f":"AF438*AF439/10^6","v":0},{"$f":"AG438*AG439/10^6","v":0},0,0,0,0,{"$f":"AL438*AL439/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$66:W$441,$E$66:$E$441,$E$68,$F$66:$F$441,$I445)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AK$66:AK$441,$E$66:$E$441,$E$68,$F$66:$F$441,$I445)","v":0},0]
[null,null,null,null,null,null,null,null,"Drainage",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,"Domestic and stock",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,"Surface water diversions",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,"Groundwater diversions",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,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W445:W451)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH445:AH451)","v":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,{"$f":"+W13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH13","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W453-W452","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH453-AH452","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,{"$f":"IF(ROUND(W452,2)=ROUND(W461,2),0,1)","v":0},{"$f":"IF(ROUND(X452,2)=ROUND(X461,2),0,1)","v":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$66:W$441,$E$66:$E$441,$E$68,$I$66:$I$441,$I459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AK$66:AK$441,$E$66:$E$441,$E$68,$I$66:$I$441,$I459)","v":0},0]
[null,null,null,null,null,null,null,null,"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,{"$f":"SUM(W459:W460)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH459:AH460)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W459/W461,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH459/AH461,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W460/W461,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH460/AH461,\"\")","v":""},"","","",""]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I445","v":"Irrigation"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W470:W471)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH470:AH471)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I459","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$66:W$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$469,$I$66:$I$442,$I470)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$66:AI$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$469,$I$66:$I$442,$I470)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I460","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W469-W445","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH469-AH445","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I446","v":"Drainage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W474:W475)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH474:AH475)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I470","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$66:W$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$473,$I$66:$I$442,$I474)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$66:AI$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$473,$I$66:$I$442,$I474)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I471","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W473-W446","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH473-AH446","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I447","v":"Domestic and stock"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W478:W479)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH478:AH479)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$66:W$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$477,$I$66:$I$442,$I478)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$66:AI$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$477,$I$66:$I$442,$I478)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W477-W447","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH477-AH447","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Surface water diversions"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W482:W483)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH482:AH483)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I478","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$66:W$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$481,$I$66:$I$442,$I482)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$66:AI$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$481,$I$66:$I$442,$I482)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W481-W448","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH481-AH448","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Groundwater diversions"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W486:W487)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH486:AH487)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$66:W$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$485,$I$66:$I$442,$I486)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$66:AI$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$485,$I$66:$I$442,$I486)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W485-W449","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH485-AH449","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W490:W491)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH490:AH491)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$66:W$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$489,$I$66:$I$442,$I490)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$66:AI$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$489,$I$66:$I$442,$I490)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W489-W450","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH489-AH450","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I451","v":"Bulk water services"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W494:W495)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH494:AH495)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I490","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$66:W$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$493,$I$66:$I$442,$I494)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$66:AI$442,$E$66:$E$442,$E$68,$F$66:$F$442,$I$493,$I$66:$I$442,$I494)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W493-W451","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH493-AH451","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W470:W471,W474:W475,W478:W479,W482:W483,W486:W487,W490:W491,W494:W495)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH470:AH471,AH474:AH475,AH478:AH479,AH482:AH483,AH486:AH487,AH490:AH491,AH494:AH495)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W497-W453","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH497-AH453","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I469","v":"Irrigation"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W469/W$497,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH469/AH$497,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I470","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W470/W$469,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH470/AH$469,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I471","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W471/W$469,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH471/AH$469,\"\")","v":""},"","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Drainage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W473/W$497,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH473/AH$497,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"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":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W475/W$473,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH475/AH$473,\"\")","v":""},"","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Domestic and stock"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W477/W$497,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH477/AH$497,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I478","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W478/W$477,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH478/AH$477,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W479/W$477,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH479/AH$477,\"\")","v":""},"","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Surface water diversions"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W481/W$497,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH481/AH$497,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W482/W$481,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH482/AH$481,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W483/W$481,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH483/AH$481,\"\")","v":""},"","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Groundwater diversions"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W485/W$497,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH485/AH$497,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"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":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W487/W$485,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH487/AH$485,\"\")","v":""},"","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W489/W$497,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH489/AH$497,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I490","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W490/W$489,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH490/AH$489,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W491/W$489,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH491/AH$489,\"\")","v":""},"","","",""]
[]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Bulk water services"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W493/W$497,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH493/AH$497,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W494/W$493,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH494/AH$493,\"\")","v":""},"","","",""]
[null,null,null,null,null,null,null,null,{"$f":"I495","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W495/W$493,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(AH495/AH$493,\"\")","v":""},"","","",""]

{"sheet":"RevenueTariffBasket_FO","index":13,"n_rows":523,"n_cols":78,"rows_kept":523,"cut":false,"hidden":false,"merged":[[472,8,472,37],[65,44,65,47],[65,48,65,58],[65,63,65,66],[53,44,53,58],[53,63,53,77],[54,44,54,48],[54,49,54,53],[54,54,54,58],[54,63,54,67],[54,68,54,72],[54,73,54,77],[2,2,2,6],[33,29,33,31],[65,67,65,77],[66,63,66,67],[66,68,66,72],[66,73,66,77],[64,44,64,58],[64,63,64,77],[66,44,66,48],[66,49,66,53],[66,54,66,58],[33,34,33,36]]}
["FO",null,"Revenue forecast (tariff basket)"]
[null,null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,"$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",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57","v":5.6623826604977374},5.6962921973738911,4.7787880734478536,4.2647271272418514,4.089137982213221,4.1897653466515852,{"$f":"+AC57","v":4.3085228228988708},4.4050766428784831,4.5006374142281187,4.5858029306827977,4.5548384887730924,{"$f":"+AH57","v":4.5282075868659222},4.4986462137649843,4.4479270151218575,4.417286225051031,4.383698112168064]
[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$65499,$E$71,W$69:W$65499)","v":23.505380444010147},24.259460374106215,23.511178192984413,24.850768424968496,23.621342692151249,24.328682265079998,23.976056198751483,23.599911946704104,23.36844924882741,23.084234795506251,22.840585423265537,23.542979727120535,24.303852883452812,25.12728146577788,26.017657709841245,26.979714096238578]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W12+W13","v":29.167763104507884},29.955752571480105,28.289966266432266,29.115495552210348,27.710480674364469,28.518447611731581,{"$f":"+AC12+AC13","v":28.284579021650352},28.004988589582588,27.86908666305553,27.670037726189051,27.39542391203863,{"$f":"+AH12+AH13","v":28.071187313986457},28.802499097217797,29.57520848089974,30.434943934892274,31.363412208406643]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59","v":3.2600799999997022E-2},0.10785215000000596,1.8709859999991953E-2,3.1409160249999998E-2,3.8665220000000007E-2,4.1667563499999997E-2,3.9894480000000003E-2,3.9894480000000003E-2,3.9894480000000003E-2,3.9894480000000003E-2,3.9894480000000003E-2,{"$f":"+AH59","v":4.1070553499999995E-2},4.1070553499999995E-2,4.1070553499999995E-2,4.1070553499999995E-2,4.1070553499999995E-2]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W14-W15","v":29.135162304507887},29.847900421480098,28.271256406432276,29.084086391960348,27.67181545436447,28.476780048231582,28.244684541650351,27.965094109582587,27.829192183055529,27.63014324618905,27.35552943203863,{"$f":"+AH14-AH15","v":28.030116760486457},28.761428543717798,29.53413792739974,30.393873381392275,31.322341654906644]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M10","v":34.481331360200102},{"$f":"+Determination_Lookup!N10","v":29.012643134348},{"$f":"+Determination_Lookup!O10","v":28.73888103950021},{"$f":"+Determination_Lookup!P10","v":28.716890048392418},{"$f":"+Determination_Lookup!Q10","v":28.680467553418971},{"$f":"+Determination_Lookup!R10","v":28.667541956958029},{"$f":"+'Rev&RAV_FO'!AC23","v":26.99099168539529},{"$f":"+'Rev&RAV_FO'!AD23","v":27.262287293227335},{"$f":"+'Rev&RAV_FO'!AE23","v":28.060164515276995},{"$f":"+'Rev&RAV_FO'!AF23","v":28.56885775903212},{"$f":"+'Rev&RAV_FO'!AG23","v":28.294547112008456},{"$f":"+'Rev&RAV_FO'!AH23","v":28.511403932741729},{"$f":"+'Rev&RAV_FO'!AI23","v":28.861000158771308},{"$f":"+'Rev&RAV_FO'!AJ23","v":29.64791791432588},{"$f":"+'Rev&RAV_FO'!AK23","v":30.335690430860829},{"$f":"+'Rev&RAV_FO'!AL23","v":30.62276415437789}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12","v":0},{"$f":"+NotPres_FO!X12","v":0},{"$f":"+NotPres_FO!Y12","v":0},{"$f":"+NotPres_FO!Z12","v":0},{"$f":"+NotPres_FO!AA12","v":0},{"$f":"+NotPres_FO!AB12","v":0},{"$f":"+NotPres_FO!AC12","v":0},{"$f":"+NotPres_FO!AD12","v":0},{"$f":"+NotPres_FO!AE12","v":0},{"$f":"+NotPres_FO!AF12","v":0},{"$f":"+NotPres_FO!AG12","v":0},{"$f":"+NotPres_FO!AH12","v":0},{"$f":"+NotPres_FO!AI12","v":0},{"$f":"+NotPres_FO!AJ12","v":0},{"$f":"+NotPres_FO!AK12","v":0},{"$f":"+NotPres_FO!AL12","v":0}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W17+W20","v":29.135162304507887},29.847900421480098,28.271256406432276,29.084086391960348,27.67181545436447,28.476780048231582,28.244684541650351,27.965094109582587,27.829192183055529,27.63014324618905,27.35552943203863,{"$f":"+AH17+AH20","v":28.030116760486457},28.761428543717798,29.53413792739974,30.393873381392275,31.322341654906644]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fourth period",null,null,null,null,"Price control - Fifth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":130.67546520697985},null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,AH17:AL17)*(1+RRR)^0.5","v":138.90376826976603}]
[null,null,null,null,null,null,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",{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":130.67553024376602},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AH18:AL18)*(1+RRR)^0.5","v":138.90384478913327}]
[null,null,null,null,null,null,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",{"$f":"+AF30-AF31","v":-6.5036786168093386E-5},null,null,null,"Variance",{"$f":"+AK30-AK31","v":-7.6519367240734937E-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,{"$f":"IF(AF30+AF31=0,\"\",IF(AF30<(AF31*0.9975),\"INSUFFICIENT\",IF(AF30>(AF31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"},null,null,null,null,{"$f":"IF(AK30+AK31=0,\"\",IF(AK30<(AK31*0.9975),\"INSUFFICIENT\",IF(AK30>(AK31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue cap services",{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":23.976056198751483},{"$f":"+SUMIFS(AD$69:AD$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":23.599911946704104},23.36844924882741,23.084234795506251,22.840585423265537,{"$f":"+SUMIFS(AH$69:AH$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":23.542979727120535},24.303852883452812,25.12728146577788,26.017657709841245,26.979714096238578]
[null,null,"Revenue forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price cap services",{"$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":23.976056198751483},{"$f":"+AD39+AD40","v":23.599911946704104},23.36844924882741,23.084234795506251,22.840585423265537,{"$f":"+AH39+AH40","v":23.542979727120535},{"$f":"+AI39+AI40","v":24.303852883452812},25.12728146577788,26.017657709841245,26.979714096238578]
[null,null,null,null,"Non-tariff revenue",null,null,"$m, 01/01/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC41-AC13","v":0},{"$f":"+AD41-AD13","v":0},0,0,0,{"$f":"+AH41-AH13","v":0},{"$f":"+AI41-AI13","v":0},0,0,0]
[]
[null,null,null,null,null,"Pass-through revenue"]
[null,null,null,null,null,"Spillable water fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X45","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y45","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL45","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM45","v":0}]
[null,null,null,null,null,"Water share (DSE) fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X46","v":8.8438474479637999E-2},{"$f":"[3]RevenueTariffBasket_FO!Y46","v":8.3910053605683835E-2},{"$f":"[3]RevenueTariffBasket_FO!Z46","v":8.3944606380368117E-2},{"$f":"[3]RevenueTariffBasket_FO!AA46","v":8.133061651801031E-2},{"$f":"[3]RevenueTariffBasket_FO!AB46","v":8.1552966183206121E-2},{"$f":"[3]RevenueTariffBasket_FO!AC46","v":7.7603670000000013E-2},{"$f":"[3]RevenueTariffBasket_FO!AD46","v":7.6925579679611639E-2},{"$f":"[3]RevenueTariffBasket_FO!AE46","v":7.6253414420275237E-2},{"$f":"[3]RevenueTariffBasket_FO!AF46","v":7.5587122449612604E-2},{"$f":"[3]RevenueTariffBasket_FO!AG46","v":7.4926652447625697E-2},{"$f":"[3]RevenueTariffBasket_FO!AH46","v":7.4271953542743518E-2},{"$f":"[3]RevenueTariffBasket_FO!AI46","v":7.3622975307904001E-2},{"$f":"[3]RevenueTariffBasket_FO!AJ46","v":7.2979667756669864E-2},{"$f":"[3]RevenueTariffBasket_FO!AK46","v":7.234198133937858E-2},{"$f":"[3]RevenueTariffBasket_FO!AL46","v":7.1709866939325739E-2},{"$f":"[3]RevenueTariffBasket_FO!AM46","v":7.108327586898211E-2}]
[null,null,null,null,null,"MCMA salinity fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X47","v":0.12911394746606336},{"$f":"[3]RevenueTariffBasket_FO!Y47","v":0.12266309067495559},{"$f":"[3]RevenueTariffBasket_FO!Z47","v":0.1187086334355828},{"$f":"[3]RevenueTariffBasket_FO!AA47","v":0.11784664554030873},{"$f":"[3]RevenueTariffBasket_FO!AB47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL47","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM47","v":0}]
[null,null,null,null,null,"Entitlement storage fee Fee (GMW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X48","v":3.9455812273927604},{"$f":"[3]RevenueTariffBasket_FO!Y48","v":3.2486705319458258},{"$f":"[3]RevenueTariffBasket_FO!Z48","v":3.1659269968343562},{"$f":"[3]RevenueTariffBasket_FO!AA48","v":3.159368084673241},{"$f":"[3]RevenueTariffBasket_FO!AB48","v":3.1229514991170473},{"$f":"[3]RevenueTariffBasket_FO!AC48","v":3.0309386840000005},{"$f":"[3]RevenueTariffBasket_FO!AD48","v":3.1611702310679606},{"$f":"[3]RevenueTariffBasket_FO!AE48","v":3.2710283485719676},{"$f":"[3]RevenueTariffBasket_FO!AF48","v":3.3775470982230691},{"$f":"[3]RevenueTariffBasket_FO!AG48","v":3.4778453844355064},{"$f":"[3]RevenueTariffBasket_FO!AH48","v":3.4468946374159413},{"$f":"[3]RevenueTariffBasket_FO!AI48","v":3.4173279771552258},{"$f":"[3]RevenueTariffBasket_FO!AJ48","v":3.3866534690169434},{"$f":"[3]RevenueTariffBasket_FO!AK48","v":3.3572717267015744},{"$f":"[3]RevenueTariffBasket_FO!AL48","v":3.326820834718446},{"$f":"[3]RevenueTariffBasket_FO!AM48","v":3.2997454116808438}]
[null,null,null,null,null,"Total Pass-through revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W45:W48)","v":4.1631336493384614},{"$f":"+SUM(X45:X48)","v":3.4552436762264653},3.368580236650307,3.3585453467315602,3.2045044653002535,3.1085423540000008,3.2380958107475721,3.3472817629922429,3.4531342206726818,3.5527720368831321,3.5211665909586847,3.4909509524631299,3.4596331367736131,3.4296137080409528,3.3985307016577719,3.3708286875498259]
[]
[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,{"$f":"[3]RevenueTariffBasket_FO!X52","v":1.0949109154751133},{"$f":"[3]RevenueTariffBasket_FO!Y52","v":1.8471588806216703},{"$f":"[3]RevenueTariffBasket_FO!Z52","v":1.2730206379141107},{"$f":"[3]RevenueTariffBasket_FO!AA52","v":0.75200678894511153},{"$f":"[3]RevenueTariffBasket_FO!AB52","v":0.74075238354910011},{"$f":"[3]RevenueTariffBasket_FO!AC52","v":0.93825879665158385},{"$f":"[3]RevenueTariffBasket_FO!AD52","v":0.93557511312217201},{"$f":"[3]RevenueTariffBasket_FO!AE52","v":0.93557511312217201},{"$f":"[3]RevenueTariffBasket_FO!AF52","v":0.93557511312217201},{"$f":"[3]RevenueTariffBasket_FO!AG52","v":0.93557511312217201},{"$f":"[3]RevenueTariffBasket_FO!AH52","v":0.93557511312217201},{"$f":"[3]RevenueTariffBasket_FO!AI52","v":0.93557511312217201},{"$f":"[3]RevenueTariffBasket_FO!AJ52","v":0.93557511312217201},{"$f":"[3]RevenueTariffBasket_FO!AK52","v":0.93557511312217201},{"$f":"[3]RevenueTariffBasket_FO!AL52","v":0.93557511312217201},{"$f":"[3]RevenueTariffBasket_FO!AM52","v":0.93557511312217201}]
[null,null,null,null,null,"Government contribution to operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X53","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y53","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL53","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM53","v":0}]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X54","v":0.4043380956841629},{"$f":"[3]RevenueTariffBasket_FO!Y54","v":0.39388964052575487},{"$f":"[3]RevenueTariffBasket_FO!Z54","v":0.13718719888343558},{"$f":"[3]RevenueTariffBasket_FO!AA54","v":0.15417499156518011},{"$f":"[3]RevenueTariffBasket_FO!AB54","v":0.14388113336386765},{"$f":"[3]RevenueTariffBasket_FO!AC54","v":0.14296419599999999},{"$f":"[3]RevenueTariffBasket_FO!AD54","v":0.13485189902912623},{"$f":"[3]RevenueTariffBasket_FO!AE54","v":0.12221976676406826},{"$f":"[3]RevenueTariffBasket_FO!AF54","v":0.11192808043326469},{"$f":"[3]RevenueTariffBasket_FO!AG54","v":9.7455780677493747E-2},{"$f":"[3]RevenueTariffBasket_FO!AH54","v":9.809678469223565E-2},{"$f":"[3]RevenueTariffBasket_FO!AI54","v":0.10168152128062052},{"$f":"[3]RevenueTariffBasket_FO!AJ54","v":0.1034379638691995},{"$f":"[3]RevenueTariffBasket_FO!AK54","v":8.2738193958732262E-2},{"$f":"[3]RevenueTariffBasket_FO!AL54","v":8.3180410271087121E-2},{"$f":"[3]RevenueTariffBasket_FO!AM54","v":7.7294311496066553E-2},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":1.4992490111592762},2.2410485211474254,1.4102078367975464,0.90618178051029163,0.88463351691296777,1.0812229926515839,1.0704270121512982,1.0577948798862402,1.0475031935554366,1.0330308937996657,1.0336718978144077,1.0372566344027925,1.0390130769913715,1.0183133070809043,1.018755523393259,1.0128694246182386,null,null,null,null,null,null,{"$f":"AS67","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"AX67","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BC67","v":"SIXTH REG PERIOD"},null,null,null,null,null,null,null,null,{"$f":"BL67","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"BQ67","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BV67","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,{"$f":"AP68","v":"PQR"},null,null,{"$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,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-tariff revenue"},null,null,"$m, 01/01/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W49+W55","v":5.6623826604977374},5.6962921973738911,4.7787880734478536,4.2647271272418514,4.089137982213221,4.1897653466515852,4.3085228228988708,4.4050766428784831,4.5006374142281187,4.5858029306827977,4.5548384887730924,4.5282075868659222,4.4986462137649843,4.4479270151218575,4.417286225051031,4.383698112168064,null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65535,$AP$69,AS$69:AS$65535),\"-\")","v":-8.563440787682541E-3},-5.9877418400237237E-3,-1.0178476737844286E-2,-2.3558595854723766E-2,-1.7414155684606945E-2,-0.21499995719109197,-2.5404608192319079E-2,-2.5349798067024299E-2,-2.542960418560845E-2,-2.5376719860797019E-2,2.6934968847123607E-2,2.6934968847123614E-2,2.6934968847123635E-2,2.693496884712368E-2,2.6934968847123597E-2,null,"Price",null,null,{"$f":"SUMIF($BI$69:$BI$65535,$BI$69,BL$69:BL$65535)","v":5.6811082087181624E-3},2.015264944243493E-3,1.7450427592145383E-3,-4.6916134306057983E-2,3.5365822009987722E-3,-1.9416500255897678E-2,-1.8388865968200122E-2,-1.6577329626621257E-2,-1.4959809849754811E-2,-1.3139519370793832E-2,3.0878642997961208E-2,3.2441992960546499E-2,3.4000916340757754E-2,3.5551729673461811E-2,3.7090837140691509E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65535,$AP$70,AS$69:AS$65535),\"-\")","v":1.7231547374987811E-2},-2.2586417506801817E-2,0.15824002333016646,-1.7328727134911983E-2,9.4339888457553953E-3,7.2144376018052345E-4,1.1925688674813445E-3,2.6477007698309683E-3,1.0266674516036551E-3,9.7945450212761904E-4,2.2445494314807246E-5,2.2235036322137968E-5,2.2024759297134544E-5,2.1814660058747105E-5,2.1604735431596245E-5,null,"Quantity",null,null,{"$f":"SUMIF($BI$69:$BI$65535,$BI$70,BL$69:BL$65535)","v":2.6296777653055201E-2},-3.2626844098083238E-2,5.4867669269782163E-2,-2.3586742667405596E-3,2.6129953318217981E-2,5.1644116451116107E-3,2.8141344884258317E-3,7.1186691050899066E-3,2.9318767451274566E-3,2.7038910193621824E-3,-1.2593565773952683E-4,-1.2283828674071793E-4,-1.1965289039602171E-4,-1.1639485661335609E-4,-1.130798963442227E-4]
[null,null,null,null,"Revenue not collected",null,null,"$m, 01/01/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X59","v":3.2600799999997022E-2},{"$f":"[3]RevenueTariffBasket_FO!Y59","v":0.10785215000000596},{"$f":"[3]RevenueTariffBasket_FO!Z59","v":1.8709859999991953E-2},{"$f":"[3]RevenueTariffBasket_FO!AA59","v":3.1409160249999998E-2},{"$f":"[3]RevenueTariffBasket_FO!AB59","v":3.8665220000000007E-2},{"$f":"[3]RevenueTariffBasket_FO!AC59","v":4.1667563499999997E-2},{"$f":"[3]RevenueTariffBasket_FO!AD59","v":3.9894480000000003E-2},{"$f":"[3]RevenueTariffBasket_FO!AE59","v":3.9894480000000003E-2},{"$f":"[3]RevenueTariffBasket_FO!AF59","v":3.9894480000000003E-2},{"$f":"[3]RevenueTariffBasket_FO!AG59","v":3.9894480000000003E-2},{"$f":"[3]RevenueTariffBasket_FO!AH59","v":3.9894480000000003E-2},{"$f":"[3]RevenueTariffBasket_FO!AI59","v":4.1070553499999995E-2},{"$f":"[3]RevenueTariffBasket_FO!AJ59","v":4.1070553499999995E-2},{"$f":"[3]RevenueTariffBasket_FO!AK59","v":4.1070553499999995E-2},{"$f":"[3]RevenueTariffBasket_FO!AL59","v":4.1070553499999995E-2},{"$f":"[3]RevenueTariffBasket_FO!AM59","v":4.1070553499999995E-2},null,null,null,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65535,$AP$71,AS$69:AS$65535),\"-\")","v":1.0701494457504781E-2},-2.7456935133822281E-2,0.14694457198403707,-4.4099526558265392E-2,-7.8068318010200474E-3,-1.8073579139468665E-2,-2.4255845297011559E-2,-2.2826646054442887E-2,-2.4448742610644628E-2,-2.4439683816297072E-2,2.6959147918971766E-2,2.6958923062407564E-2,2.6958698395636631E-2,2.6958473915250449E-2,2.6958249617845799E-2,null,"Revenue",null,null,{"$f":"SUMIF($BI$69:$BI$65535,$BI$71,BL$69:BL$65535)","v":3.2081162519036879E-2},-3.084496396797402E-2,5.6976737660207562E-2,-4.9472342737779854E-2,2.9944935059249805E-2,-1.4494252606301428E-2,-1.5688328761381619E-2,-9.8077780289781424E-3,-1.2162315534712323E-2,-1.0554795270413107E-2,3.075202718488727E-2,3.2318473071434324E-2,3.3880577959130798E-2,3.5434642831379204E-2,3.6977056010442856E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS57:AW57),\"-\")","v":-1.3140482180976252E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX57:BB57),\"-\")","v":-6.3312137499368176E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC57:BG57),\"-\")","v":2.6934968847123632E-2},null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BL57:BP57)","v":-6.7876272385766047E-3},null,null,null,null,{"$f":"AVERAGE(BQ57:BU57)","v":-1.6496405014253541E-2},null,null,null,null,{"$f":"AVERAGE(BV57:BZ57)","v":3.3992823822683753E-2}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,"$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,{"$f":"IFERROR(AVERAGE(AS58:AW58),\"-\")","v":2.8998082981839167E-2},null,null,null,null,1.313567070244822E-3,null,null,null,null,2.2024937084884622E-5,null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"AVERAGE(BL58:BP58)","v":1.4461776375246311E-2},null,null,null,null,{"$f":"AVERAGE(BQ58:BU58)","v":4.146596600623398E-3},null,null,null,null,{"$f":"AVERAGE(BV58:BZ58)","v":-1.1958031756676905E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AC61>0,\"CHECK\",\"\")","v":""},"","","","","","","","","",null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,1.565655458968683E-2,null,null,null,null,-2.2808899383572966E-2,null,null,null,null,2.695869858202244E-2,null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,7.7371057065480755E-3,null,null,null,null,-1.2541494040357325E-2,null,null,null,null,3.387255541145489E-2]
[null,null,null,null,"Tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IFERROR((X14/W14-1)-BL59,\"-\")","v":-5.0653963751314396E-3},-2.476326356938981E-2,-2.7795745431255243E-2,1.2157408425318011E-3,-7.8748568614742109E-4,6.2936452918618165E-3,5.8034218001095303E-3,4.9550023853697223E-3,5.0200313517740486E-3,6.3020402598176067E-4,-6.0850096524129142E-3,-6.2664299194523723E-3,-7.0527189919696864E-3,-6.3651789745895471E-3,-6.4704030164176377E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,"Forecasted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,"PQR","Service","District","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},{"$f":"+L7","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH7","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33",null,null,null,"PQR","Service","Type",{"$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,{"$f":"AP68","v":"PQR"},"Service","Type","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,1,"Price",{"$f":"[3]RevenueTariffBasket_FO!F69","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G69","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H69","v":"Service Charge"},{"$f":"[3]RevenueTariffBasket_FO!J69","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K69","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X69","v":112.12669683257919},{"$f":"[3]RevenueTariffBasket_FO!Y69","v":110.0355239786856},{"$f":"[3]RevenueTariffBasket_FO!Z69","v":108.58895705521472},{"$f":"[3]RevenueTariffBasket_FO!AA69","v":106.26072041166381},{"$f":"[3]RevenueTariffBasket_FO!AB69","v":105.08905852417301},{"$f":"[3]RevenueTariffBasket_FO!AC69","v":100},{"$f":"[3]RevenueTariffBasket_FO!AD69","v":97.087378640776691},{"$f":"[3]RevenueTariffBasket_FO!AE69","v":94.259590913375433},{"$f":"[3]RevenueTariffBasket_FO!AF69","v":91.514165935315958},{"$f":"[3]RevenueTariffBasket_FO!AG69","v":88.848704791568878},{"$f":"[3]RevenueTariffBasket_FO!AH69","v":86.26087843841637},{"$f":"[3]RevenueTariffBasket_FO!AI69","v":83.748425668365428},{"$f":"[3]RevenueTariffBasket_FO!AJ69","v":81.309151134335352},{"$f":"[3]RevenueTariffBasket_FO!AK69","v":78.940923431393529},{"$f":"[3]RevenueTariffBasket_FO!AL69","v":76.641673234362656},{"$f":"[3]RevenueTariffBasket_FO!AM69","v":74.409391489672487},null,null,null,{"$f":"E69","v":"Price"},{"$f":"F69","v":"Irrigation"},{"$f":"I69","v":"Revenue cap - Fixed "},{"$f":"IFERROR(X69/W69-1,\"-\")","v":-1.8650088809946785E-2},{"$f":"IFERROR(Y69/X69-1,\"-\")","v":-1.3146362839614345E-2},{"$f":"IFERROR(Z69/Y69-1,\"-\")","v":-2.1440823327615766E-2},{"$f":"IFERROR(AA69/Z69-1,\"-\")","v":-1.1026293469041715E-2},{"$f":"IFERROR(AB69/AA69-1,\"-\")","v":-4.8426150121065215E-2},{"$f":"IFERROR(AC69/AB69-1,\"-\")","v":-2.9126213592233108E-2},{"$f":"IFERROR(AD69/AC69-1,\"-\")","v":-2.9126213592232997E-2},{"$f":"IFERROR(AE69/AD69-1,\"-\")","v":-2.9126213592232997E-2},{"$f":"IFERROR(AF69/AE69-1,\"-\")","v":-2.9126213592233108E-2},{"$f":"IFERROR(AG69/AF69-1,\"-\")","v":-2.9126213592233219E-2},{"$f":"IFERROR(AH69/AG69-1,\"-\")","v":-2.9126213592232775E-2},{"$f":"IFERROR(AI69/AH69-1,\"-\")","v":-2.9126213592233219E-2},{"$f":"IFERROR(AJ69/AI69-1,\"-\")","v":-2.9126213592233219E-2},{"$f":"IFERROR(AK69/AJ69-1,\"-\")","v":-2.9126213592232886E-2},{"$f":"IFERROR(AL69/AK69-1,\"-\")","v":-2.9126213592232997E-2},null,{"$f":"AP69","v":"Price"},{"$f":"AQ69","v":"Irrigation"},{"$f":"AR69","v":"Revenue cap - Fixed "},{"$f":"IFERROR((X69/W69-1)*(W71/W$13),\"-\")","v":-1.7028036844101658E-4},{"$f":"IFERROR((Y69/X69-1)*(X71/X$13),\"-\")","v":-1.1478579015111536E-4},-1.903295016597735E-4,-9.0193959093751245E-5,-4.1235835499324263E-4,-2.2914341273448684E-4,-2.2574128394509921E-4,-2.226594497417056E-4,-2.1831541215290085E-4,-2.1456633428880697E-4,-2.1053902571950718E-4,-1.9830843471165799E-4,-1.8650490706832669E-4,-1.7513891755901689E-4,-1.6421875124142616E-4]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Irrigation"},{"$f":"+G69","v":"Mildura Irrigation"},{"$f":"+H69","v":"Service Charge"},{"$f":"+I69","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K70","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!Y70","v":1925.0000000000002},{"$f":"[3]RevenueTariffBasket_FO!Z70","v":1922.0000000000002},{"$f":"[3]RevenueTariffBasket_FO!AA70","v":1913},{"$f":"[3]RevenueTariffBasket_FO!AB70","v":1914.0000000000002},{"$f":"[3]RevenueTariffBasket_FO!AC70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!AD70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!AE70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!AF70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!AG70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!AH70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!AI70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!AJ70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!AK70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!AL70","v":1914},{"$f":"[3]RevenueTariffBasket_FO!AM70","v":1914},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",5.7471264367816577E-3,-1.5584415584415368E-3,-4.6826222684704932E-3,5.2273915316258801E-4,-1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X70/W70-1)*(W71/W$13),\"-\")","v":5.2472822896711969E-5},{"$f":"IFERROR((Y70/X70-1)*(X71/X$13),\"-\")","v":-1.3607333668822971E-5},-4.1567487833875723E-5,4.2759531051322734E-6,-9.4537711332726023E-19,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Irrigation"},{"$f":"+G69","v":"Mildura Irrigation"},{"$f":"+H69","v":"Service Charge"},{"$f":"+I69","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W69*W70/10^6","v":0.21461049773755655},0.21181838365896979,0.20870797546012271,0.20327675814751289,0.20114045801526714,0.19139999999999999,0.18582524271844658,0.18041285700820059,0.17515811360019473,0.17005642097106283,0.16510332133112895,0.16029448672925142,0.15562571527111788,0.15109292744768724,0.14669216257057013,0.14241957531123314,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.3010146791613053E-2,-1.4684316559864241E-2,-2.6023046319317844E-2,-1.0509318191189831E-2,-4.8426150121065326E-2,-2.9126213592232997E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X71/W71-1)*(W71/W$13),\"-\")","v":-1.1878616835143647E-4},{"$f":"IFERROR((Y71/X71-1)*(X71/X$13),\"-\")","v":-1.28214236874248E-4},-2.3100574833082867E-4,-8.5965153902417457E-5,-4.1235835499324355E-4,-2.2914341273448598E-4,-2.2574128394509834E-4,-2.2265944974170644E-4,-2.1831541215290085E-4,-2.1456633428880534E-4,-2.1053902571950878E-4,-1.9830843471165723E-4,-1.8650490706832598E-4,-1.7513891755901757E-4,-1.6421875124142616E-4]
[null,null,null,{"$f":"D69+1","v":2},"Price",{"$f":"[3]RevenueTariffBasket_FO!F72","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G72","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H72","v":"Delivery Share Fee"},{"$f":"[3]RevenueTariffBasket_FO!J72","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K72","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X72","v":654.73020814479639},{"$f":"[3]RevenueTariffBasket_FO!Y72","v":652.81875666074598},{"$f":"[3]RevenueTariffBasket_FO!Z72","v":650.83877300613506},{"$f":"[3]RevenueTariffBasket_FO!AA72","v":648.87046312178393},{"$f":"[3]RevenueTariffBasket_FO!AB72","v":620.02544529262082},{"$f":"[3]RevenueTariffBasket_FO!AC72","v":618.16},{"$f":"[3]RevenueTariffBasket_FO!AD72","v":622.42353736759389},{"$f":"[3]RevenueTariffBasket_FO!AE72","v":626.71648095830972},{"$f":"[3]RevenueTariffBasket_FO!AF72","v":631.03903359104686},{"$f":"[3]RevenueTariffBasket_FO!AG72","v":635.39139948357615},{"$f":"[3]RevenueTariffBasket_FO!AH72","v":639.77378426218706},{"$f":"[3]RevenueTariffBasket_FO!AI72","v":644.82458010612731},{"$f":"[3]RevenueTariffBasket_FO!AJ72","v":649.9152502607767},{"$f":"[3]RevenueTariffBasket_FO!AK72","v":655.04610952021949},{"$f":"[3]RevenueTariffBasket_FO!AL72","v":660.21747516373307},{"$f":"[3]RevenueTariffBasket_FO!AM72","v":665.42966697540487},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-2.9194490498103409E-3,-3.0329760510233728E-3,-3.0242664788696638E-3,-4.445420075123574E-2,-3.0086592522673428E-3,6.8971421114176756E-3,6.8971421114181197E-3,6.8971421114178977E-3,6.8971421114178977E-3,6.8971421114178977E-3,7.8946589688182467E-3,7.8946589688184687E-3,7.8946589688180246E-3,7.8946589688186908E-3,7.8946589688180246E-3,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X72/W72-1)*(W74/W$13),\"-\")","v":-5.8200539676162596E-4},{"$f":"IFERROR((Y72/X72-1)*(X74/X$13),\"-\")","v":-5.9278405461930101E-4},{"$f":"IFERROR((Z72/Y72-1)*(Y74/Y$13),\"-\")","v":-6.0871390840751022E-4},{"$f":"IFERROR((AA72/Z72-1)*(Z74/Z$13),\"-\")","v":-8.4303777215483464E-3},{"$f":"IFERROR((AB72/AA72-1)*(AA74/AA$13),\"-\")","v":-5.7302716529125317E-4},{"$f":"IFERROR((AC72/AB72-1)*(AB74/AB$13),\"-\")","v":1.2698423790066368E-3},{"$f":"IFERROR((AD72/AC72-1)*(AC74/AC$13),\"-\")","v":1.2965103302515729E-3},{"$f":"IFERROR((AE72/AD72-1)*(AD74/AD$13),\"-\")","v":1.3253435403115775E-3},{"$f":"IFERROR((AF72/AE72-1)*(AE74/AE$13),\"-\")","v":1.3467713425809934E-3},{"$f":"IFERROR((AG72/AF72-1)*(AF74/AF$13),\"-\")","v":1.3718068929192793E-3},{"$f":"IFERROR((AH72/AG72-1)*(AG74/AG$13),\"-\")","v":1.5967978102672581E-3},{"$f":"IFERROR((AI72/AH72-1)*(AH74/AH$13),\"-\")","v":1.5603069900975196E-3},{"$f":"IFERROR((AJ72/AI72-1)*(AI74/AI$13),\"-\")","v":1.5223358328108044E-3},{"$f":"IFERROR((AK72/AJ72-1)*(AJ74/AJ$13),\"-\")","v":1.4830438731667749E-3},{"$f":"IFERROR((AL72/AK72-1)*(AK74/AK$13),\"-\")","v":1.4425969337605426E-3}]
[null,null,null,null,"Qty",{"$f":"+F72","v":"Irrigation"},{"$f":"+G72","v":"Mildura Irrigation"},{"$f":"+H72","v":"Delivery Share Fee"},{"$f":"+I72","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K73","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X73","v":7157},{"$f":"[3]RevenueTariffBasket_FO!Y73","v":7263},{"$f":"[3]RevenueTariffBasket_FO!Z73","v":7271},{"$f":"[3]RevenueTariffBasket_FO!AA73","v":7263},{"$f":"[3]RevenueTariffBasket_FO!AB73","v":7256},{"$f":"[3]RevenueTariffBasket_FO!AC73","v":7246},{"$f":"[3]RevenueTariffBasket_FO!AD73","v":7241},{"$f":"[3]RevenueTariffBasket_FO!AE73","v":7236},{"$f":"[3]RevenueTariffBasket_FO!AF73","v":7231},{"$f":"[3]RevenueTariffBasket_FO!AG73","v":7226},{"$f":"[3]RevenueTariffBasket_FO!AH73","v":7221},{"$f":"[3]RevenueTariffBasket_FO!AI73","v":7216},{"$f":"[3]RevenueTariffBasket_FO!AJ73","v":7211},{"$f":"[3]RevenueTariffBasket_FO!AK73","v":7206},{"$f":"[3]RevenueTariffBasket_FO!AL73","v":7201},{"$f":"[3]RevenueTariffBasket_FO!AM73","v":7196},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",1.4810674863769746E-2,1.101473220432414E-3,-1.1002613120616456E-3,-9.6378906787830676E-4,-1.3781697905181911E-3,-6.9003588186589138E-4,-6.9051236017125817E-4,-6.9098949695967082E-4,-6.9146729359703674E-4,-6.9194575145303805E-4,-6.9242487190135371E-4,-6.9290465631932641E-4,-6.9338510608796255E-4,-6.9386622259226538E-4,-6.9434800722123491E-4,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X73/W73-1)*(W74/W$13),\"-\")","v":2.9525751445998805E-3},{"$f":"IFERROR((Y73/X73-1)*(X74/X$13),\"-\")","v":2.1527890450773424E-4},{"$f":"IFERROR((Z73/Y73-1)*(Y74/Y$13),\"-\")","v":-2.2145679562765916E-4},{"$f":"IFERROR((AA73/Z73-1)*(Z74/Z$13),\"-\")","v":-1.8277476028825607E-4},{"$f":"IFERROR((AB73/AA73-1)*(AA74/AA$13),\"-\")","v":-2.6248526740126359E-4},{"$f":"IFERROR((AC73/AB73-1)*(AB74/AB$13),\"-\")","v":-1.2704346114283843E-4},{"$f":"IFERROR((AD73/AC73-1)*(AC74/AC$13),\"-\")","v":-1.2980106740824535E-4},{"$f":"IFERROR((AE73/AD73-1)*(AD74/AD$13),\"-\")","v":-1.3277941086679721E-4},{"$f":"IFERROR((AF73/AE73-1)*(AE74/AE$13),\"-\")","v":-1.3501945012948027E-4},{"$f":"IFERROR((AG73/AF73-1)*(AF74/AF$13),\"-\")","v":-1.3762453144152347E-4},{"$f":"IFERROR((AH73/AG73-1)*(AG74/AG$13),\"-\")","v":-1.4005196723426992E-4},{"$f":"IFERROR((AI73/AH73-1)*(AH74/AH$13),\"-\")","v":-1.3694625480294444E-4},{"$f":"IFERROR((AJ73/AI73-1)*(AI74/AI$13),\"-\")","v":-1.3370621797651429E-4},{"$f":"IFERROR((AK73/AJ73-1)*(AJ74/AJ$13),\"-\")","v":-1.3034559874937972E-4},{"$f":"IFERROR((AL73/AK73-1)*(AK74/AK$13),\"-\")","v":-1.2687873030822814E-4}]
[null,null,null,null,"Rev",{"$f":"+F72","v":"Irrigation"},{"$f":"+G72","v":"Mildura Irrigation"},{"$f":"+H72","v":"Delivery Share Fee"},{"$f":"+I72","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W72*W73/10^6","v":4.6859040996923076},4.7414226296269977,4.7322487185276074,4.7127461736535166,4.4989046310432563,4.4791873599999992,4.5069688340787479,4.534920456214329,4.5630432518968602,4.5913382526683213,4.6198064961572536,4.6530541700458148,4.6865388696304606,4.7202622652027024,4.7542260386540418,4.7884318835550133,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",1.1847986803301236E-2,-1.9348435724895197E-3,-4.1212003075271619E-3,-4.5375145346408852E-2,-4.3826825994941476E-3,6.2023469540128939E-3,6.2018671893688815E-3,6.2013867617003449E-3,6.2009056696314957E-3,6.2004239117838811E-3,7.1967676386914814E-3,7.1962840665393824E-3,7.1957998237834886E-3,7.1953149090289159E-3,7.1948293208741187E-3,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X74/W74-1)*(W74/W$13),\"-\")","v":2.3619498551378415E-3},{"$f":"IFERROR((Y74/X74-1)*(X74/X$13),\"-\")","v":-3.781580858732578E-4},{"$f":"IFERROR((Z74/Y74-1)*(Y74/Y$13),\"-\")","v":-8.2950095967161816E-4},{"$f":"IFERROR((AA74/Z74-1)*(Z74/Z$13),\"-\")","v":-8.6050273759505115E-3},{"$f":"IFERROR((AB74/AA74-1)*(AA74/AA$13),\"-\")","v":-8.3472270396417589E-4},{"$f":"IFERROR((AC74/AB74-1)*(AB74/AB$13),\"-\")","v":1.141922681058028E-3},{"$f":"IFERROR((AD74/AC74-1)*(AC74/AC$13),\"-\")","v":1.1658140064351636E-3},{"$f":"IFERROR((AE74/AD74-1)*(AD74/AD$13),\"-\")","v":1.1916483309785898E-3},{"$f":"IFERROR((AF74/AE74-1)*(AE74/AE$13),\"-\")","v":1.2108206441161591E-3},{"$f":"IFERROR((AG74/AF74-1)*(AF74/AF$13),\"-\")","v":1.2332331455264232E-3},{"$f":"IFERROR((AH74/AG74-1)*(AG74/AG$13),\"-\")","v":1.4556401805137164E-3},{"$f":"IFERROR((AI74/AH74-1)*(AH74/AH$13),\"-\")","v":1.4222795913158071E-3},{"$f":"IFERROR((AJ74/AI74-1)*(AI74/AI$13),\"-\")","v":1.3875740498413643E-3},{"$f":"IFERROR((AK74/AJ74-1)*(AJ74/AJ$13),\"-\")","v":1.3516692403671522E-3},{"$f":"IFERROR((AL74/AK74-1)*(AK74/AK$13),\"-\")","v":1.314716539146138E-3}]
[null,null,null,{"$f":"D72+1","v":3},"Price",{"$f":"[3]RevenueTariffBasket_FO!F75","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G75","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H75","v":"Usage Charge"},{"$f":"[3]RevenueTariffBasket_FO!J75","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K75","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X75","v":57.184615384615384},{"$f":"[3]RevenueTariffBasket_FO!Y75","v":58.197788632326827},{"$f":"[3]RevenueTariffBasket_FO!Z75","v":59.539325153374236},{"$f":"[3]RevenueTariffBasket_FO!AA75","v":60.600488850771875},{"$f":"[3]RevenueTariffBasket_FO!AB75","v":61.687277353689566},{"$f":"[3]RevenueTariffBasket_FO!AC75","v":62.4},{"$f":"[3]RevenueTariffBasket_FO!AD75","v":59.440194716976727},{"$f":"[3]RevenueTariffBasket_FO!AE75","v":56.620781217822255},{"$f":"[3]RevenueTariffBasket_FO!AF75","v":53.935100330363689},{"$f":"[3]RevenueTariffBasket_FO!AG75","v":51.376808745456628},{"$f":"[3]RevenueTariffBasket_FO!AH75","v":48.9398640347246},{"$f":"[3]RevenueTariffBasket_FO!AI75","v":52.37777104489205},{"$f":"[3]RevenueTariffBasket_FO!AJ75","v":56.057182702521786},{"$f":"[3]RevenueTariffBasket_FO!AK75","v":59.995064124638027},{"$f":"[3]RevenueTariffBasket_FO!AL75","v":64.209572186679068},{"$f":"[3]RevenueTariffBasket_FO!AM75","v":68.720139240641629},null,null,null,"Price","Irrigation","Revenue cap - Variable",1.7717584369449479E-2,2.3051331546680709E-2,1.7822904352107871E-2,1.7933659010472613E-2,1.1553802937743107E-2,-4.7432776971526813E-2,-4.7432776971526591E-2,-4.7432776971526591E-2,-4.7432776971526813E-2,-4.7432776971526702E-2,7.0247579922333436E-2,7.0247579922333436E-2,7.0247579922333436E-2,7.0247579922333658E-2,7.0247579922333214E-2,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X75/W75-1)*(W77/W$13),\"-\")","v":1.4071263705058854E-3},{"$f":"IFERROR((Y75/X75-1)*(X77/X$13),\"-\")","v":1.9740269755935901E-3},{"$f":"IFERROR((Z75/Y75-1)*(Y77/Y$13),\"-\")","v":1.4577392800731942E-3},{"$f":"IFERROR((AA75/Z75-1)*(Z77/Z$13),\"-\")","v":1.3561670783472199E-3},{"$f":"IFERROR((AB75/AA75-1)*(AA77/AA$13),\"-\")","v":8.7069721957058906E-4},{"$f":"IFERROR((AC75/AB75-1)*(AB77/AB$13),\"-\")","v":-3.8231368228484083E-3},{"$f":"IFERROR((AD75/AC75-1)*(AC77/AC$13),\"-\")","v":-3.6953562536086713E-3},{"$f":"IFERROR((AE75/AD75-1)*(AD77/AD$13),\"-\")","v":-3.576179524694037E-3},{"$f":"IFERROR((AF75/AE75-1)*(AE77/AE$13),\"-\")","v":-3.4402930292748673E-3},{"$f":"IFERROR((AG75/AF75-1)*(AF77/AF$13),\"-\")","v":-3.3174583525576412E-3},{"$f":"IFERROR((AH75/AG75-1)*(AG77/AG$13),\"-\")","v":4.7300113281888911E-3},{"$f":"IFERROR((AI75/AH75-1)*(AH77/AH$13),\"-\")","v":4.9112522153607714E-3},{"$f":"IFERROR((AJ75/AI75-1)*(AI77/AI$13),\"-\")","v":5.0916998339080788E-3},{"$f":"IFERROR((AK75/AJ75-1)*(AJ77/AJ$13),\"-\")","v":5.2708016197461618E-3},{"$f":"IFERROR((AL75/AK75-1)*(AK77/AK$13),\"-\")","v":5.4480142390818786E-3}]
[null,null,null,null,"Qty",{"$f":"+F75","v":"Irrigation"},{"$f":"+G75","v":"Mildura Irrigation"},{"$f":"+H75","v":"Usage Charge"},{"$f":"+I75","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K76","v":"ML WR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X76","v":32645},{"$f":"[3]RevenueTariffBasket_FO!Y76","v":35697},{"$f":"[3]RevenueTariffBasket_FO!Z76","v":32297.719999999998},{"$f":"[3]RevenueTariffBasket_FO!AA76","v":31010.444},{"$f":"[3]RevenueTariffBasket_FO!AB76","v":28857},{"$f":"[3]RevenueTariffBasket_FO!AC76","v":31425},{"$f":"[3]RevenueTariffBasket_FO!AD76","v":31425},{"$f":"[3]RevenueTariffBasket_FO!AE76","v":31425},{"$f":"[3]RevenueTariffBasket_FO!AF76","v":31425},{"$f":"[3]RevenueTariffBasket_FO!AG76","v":31425},{"$f":"[3]RevenueTariffBasket_FO!AH76","v":31425},{"$f":"[3]RevenueTariffBasket_FO!AI76","v":31425},{"$f":"[3]RevenueTariffBasket_FO!AJ76","v":31425},{"$f":"[3]RevenueTariffBasket_FO!AK76","v":31425},{"$f":"[3]RevenueTariffBasket_FO!AL76","v":31425},{"$f":"[3]RevenueTariffBasket_FO!AM76","v":31425},null,null,null,"Qty","Irrigation","Revenue cap - Variable",9.3490580487057828E-2,-9.5225929349805338E-2,-3.9856559534233282E-2,-6.9442540068113789E-2,8.8990539557126436E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X76/W76-1)*(W77/W$13),\"-\")","v":7.4249998450172279E-3},{"$f":"IFERROR((Y76/X76-1)*(X77/X$13),\"-\")","v":-8.1547806872593973E-3},{"$f":"IFERROR((Z76/Y76-1)*(Y77/Y$13),\"-\")","v":-3.2598767997515641E-3},{"$f":"IFERROR((AA76/Z76-1)*(Z77/Z$13),\"-\")","v":-5.2513369760286178E-3},{"$f":"IFERROR((AB76/AA76-1)*(AA77/AA$13),\"-\")","v":6.7063473194058148E-3},{"$f":"IFERROR((AC76/AB76-1)*(AB77/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD76/AC76-1)*(AC77/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE76/AD76-1)*(AD77/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF76/AE76-1)*(AE77/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG76/AF76-1)*(AF77/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH76/AG76-1)*(AG77/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI76/AH76-1)*(AH77/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ76/AI76-1)*(AI77/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK76/AJ76-1)*(AJ77/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL76/AK76-1)*(AK77/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F75","v":"Irrigation"},{"$f":"+G75","v":"Mildura Irrigation"},{"$f":"+H75","v":"Usage Charge"},{"$f":"+I75","v":"Revenue cap - Variable"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W75*W76/10^6","v":1.8667917692307692},2.0774864608081707,1.9229844527926381,1.8792480658794857,1.7801097625954199,1.96092,1.8679081189809938,1.7793080497700644,1.694910527881679,1.6145162148259746,1.5379352272912206,1.6459714550857327,1.7615969664267472,1.88534489011675,2.01778580596639,2.1595303756371633,null,null,null,"Rev","Irrigation","Revenue cap - Variable",0.11286459210403543,-7.4369682272407811E-2,-2.2744014830508141E-2,-5.2754239892043864E-2,0.10157252165223607,-4.7432776971526702E-2,-4.7432776971526702E-2,-4.7432776971526591E-2,-4.7432776971526702E-2,-4.7432776971526813E-2,7.0247579922333436E-2,7.0247579922333436E-2,7.0247579922333214E-2,7.024757992233388E-2,7.0247579922333214E-2,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X77/W77-1)*(W77/W$13),\"-\")","v":8.963679276720345E-3},{"$f":"IFERROR((Y77/X77-1)*(X77/X$13),\"-\")","v":-6.3687322649782939E-3},{"$f":"IFERROR((Z77/Y77-1)*(Y77/Y$13),\"-\")","v":-1.8602379920799972E-3},{"$f":"IFERROR((AA77/Z77-1)*(Z77/Z$13),\"-\")","v":-3.9893455843585859E-3},{"$f":"IFERROR((AB77/AA77-1)*(AA77/AA$13),\"-\")","v":7.6545283543368843E-3},{"$f":"IFERROR((AC77/AB77-1)*(AB77/AB$13),\"-\")","v":-3.8231368228483992E-3},{"$f":"IFERROR((AD77/AC77-1)*(AC77/AC$13),\"-\")","v":-3.69535625360868E-3},{"$f":"IFERROR((AE77/AD77-1)*(AD77/AD$13),\"-\")","v":-3.576179524694037E-3},{"$f":"IFERROR((AF77/AE77-1)*(AE77/AE$13),\"-\")","v":-3.4402930292748595E-3},{"$f":"IFERROR((AG77/AF77-1)*(AF77/AF$13),\"-\")","v":-3.3174583525576486E-3},{"$f":"IFERROR((AH77/AG77-1)*(AG77/AG$13),\"-\")","v":4.7300113281888911E-3},{"$f":"IFERROR((AI77/AH77-1)*(AH77/AH$13),\"-\")","v":4.9112522153607714E-3},{"$f":"IFERROR((AJ77/AI77-1)*(AI77/AI$13),\"-\")","v":5.0916998339080623E-3},{"$f":"IFERROR((AK77/AJ77-1)*(AJ77/AJ$13),\"-\")","v":5.2708016197461783E-3},{"$f":"IFERROR((AL77/AK77-1)*(AK77/AK$13),\"-\")","v":5.4480142390818786E-3}]
[null,null,null,{"$f":"D75+1","v":4},"Price",{"$f":"[3]RevenueTariffBasket_FO!F78","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G78","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H78","v":"Garden fee"},{"$f":"[3]RevenueTariffBasket_FO!J78","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K78","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X78","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y78","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL78","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM78","v":0},null,null,null,"Price","Irrigation","Revenue cap - Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X78/W78-1)*(W80/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y78/X78-1)*(X80/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z78/Y78-1)*(Y80/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA78/Z78-1)*(Z80/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB78/AA78-1)*(AA80/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC78/AB78-1)*(AB80/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD78/AC78-1)*(AC80/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE78/AD78-1)*(AD80/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF78/AE78-1)*(AE80/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG78/AF78-1)*(AF80/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH78/AG78-1)*(AG80/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI78/AH78-1)*(AH80/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ78/AI78-1)*(AI80/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK78/AJ78-1)*(AJ80/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL78/AK78-1)*(AK80/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F78","v":"Irrigation"},{"$f":"+G78","v":"Mildura Irrigation"},{"$f":"+H78","v":"Garden fee"},{"$f":"+I78","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K79","v":"Property"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X79","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y79","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL79","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM79","v":0},null,null,null,"Qty","Irrigation","Revenue cap - Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X79/W79-1)*(W80/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y79/X79-1)*(X80/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z79/Y79-1)*(Y80/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA79/Z79-1)*(Z80/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB79/AA79-1)*(AA80/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC79/AB79-1)*(AB80/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD79/AC79-1)*(AC80/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE79/AD79-1)*(AD80/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF79/AE79-1)*(AE80/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG79/AF79-1)*(AF80/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH79/AG79-1)*(AG80/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI79/AH79-1)*(AH80/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ79/AI79-1)*(AI80/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK79/AJ79-1)*(AJ80/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL79/AK79-1)*(AK80/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F78","v":"Irrigation"},{"$f":"+G78","v":"Mildura Irrigation"},{"$f":"+H78","v":"Garden fee"},{"$f":"+I78","v":"Revenue cap - Variable"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W78*W79/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Irrigation","Revenue cap - Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X80/W80-1)*(W80/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y80/X80-1)*(X80/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z80/Y80-1)*(Y80/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA80/Z80-1)*(Z80/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB80/AA80-1)*(AA80/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC80/AB80-1)*(AB80/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD80/AC80-1)*(AC80/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE80/AD80-1)*(AD80/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF80/AE80-1)*(AE80/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG80/AF80-1)*(AF80/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH80/AG80-1)*(AG80/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI80/AH80-1)*(AH80/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ80/AI80-1)*(AI80/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK80/AJ80-1)*(AJ80/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL80/AK80-1)*(AK80/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D78+1","v":5},"Price",{"$f":"[3]RevenueTariffBasket_FO!F81","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G81","v":"Mildura Drainage"},{"$f":"[3]RevenueTariffBasket_FO!H81","v":"Drainage div 1"},{"$f":"[3]RevenueTariffBasket_FO!J81","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K81","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X81","v":66.334153846153839},{"$f":"[3]RevenueTariffBasket_FO!Y81","v":64.920959147424512},{"$f":"[3]RevenueTariffBasket_FO!Z81","v":63.546257668711661},{"$f":"[3]RevenueTariffBasket_FO!AA81","v":61.971252144082335},{"$f":"[3]RevenueTariffBasket_FO!AB81","v":60.657404580152665},{"$f":"[3]RevenueTariffBasket_FO!AC81","v":59.36},{"$f":"[3]RevenueTariffBasket_FO!AD81","v":59.665777588289068},{"$f":"[3]RevenueTariffBasket_FO!AE81","v":59.973130310228747},{"$f":"[3]RevenueTariffBasket_FO!AF81","v":60.282066279710008},{"$f":"[3]RevenueTariffBasket_FO!AG81","v":60.592593652420447},{"$f":"[3]RevenueTariffBasket_FO!AH81","v":60.904720626059543},{"$f":"[3]RevenueTariffBasket_FO!AI81","v":66.022578602267444},{"$f":"[3]RevenueTariffBasket_FO!AJ81","v":71.570493066632494},{"$f":"[3]RevenueTariffBasket_FO!AK81","v":77.584601908065594},{"$f":"[3]RevenueTariffBasket_FO!AL81","v":84.104079702636014},{"$f":"[3]RevenueTariffBasket_FO!AM81","v":91.171392888103441},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.1304179171515392E-2,-2.1175002599563175E-2,-2.4785181416038138E-2,-2.120092007944252E-2,-2.1389055287360237E-2,5.1512396948967254E-3,5.1512396948967254E-3,5.1512396948967254E-3,5.1512396948967254E-3,5.1512396948967254E-3,8.4030563207576847E-2,8.4030563207576847E-2,8.4030563207576847E-2,8.4030563207577291E-2,8.4030563207576625E-2,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X81/W81-1)*(W83/W$13),\"-\")","v":-3.734789781181215E-4},{"$f":"IFERROR((Y81/X81-1)*(X83/X$13),\"-\")","v":-3.5087967435893844E-4},{"$f":"IFERROR((Z81/Y81-1)*(Y83/Y$13),\"-\")","v":-4.1406300729917233E-4},{"$f":"IFERROR((AA81/Z81-1)*(Z83/Z$13),\"-\")","v":-3.2524985209814964E-4},{"$f":"IFERROR((AB81/AA81-1)*(AA83/AA$13),\"-\")","v":-3.3654695162512084E-4},{"$f":"IFERROR((AC81/AB81-1)*(AB83/AB$13),\"-\")","v":7.7012616569864948E-5},{"$f":"IFERROR((AD81/AC81-1)*(AC83/AC$13),\"-\")","v":7.8419627421345099E-5},{"$f":"IFERROR((AE81/AD81-1)*(AD83/AD$13),\"-\")","v":7.9949000045061072E-5},{"$f":"IFERROR((AF81/AE81-1)*(AE83/AE$13),\"-\")","v":8.1023921256228679E-5},{"$f":"IFERROR((AG81/AF81-1)*(AF83/AF$13),\"-\")","v":8.2308792716015536E-5},{"$f":"IFERROR((AH81/AG81-1)*(AG83/AG$13),\"-\")","v":1.3617500222111011E-3},{"$f":"IFERROR((AI81/AH81-1)*(AH83/AH$13),\"-\")","v":1.4297810070329697E-3},{"$f":"IFERROR((AJ81/AI81-1)*(AI83/AI$13),\"-\")","v":1.4989287002606529E-3},{"$f":"IFERROR((AK81/AJ81-1)*(AJ83/AJ$13),\"-\")","v":1.5690419864570408E-3},{"$f":"IFERROR((AL81/AK81-1)*(AK83/AK$13),\"-\")","v":1.6399652787936394E-3}]
[null,null,null,null,"Qty",{"$f":"+F81","v":"Drainage"},{"$f":"+G81","v":"Mildura Drainage"},{"$f":"+H81","v":"Drainage div 1"},{"$f":"+I81","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K82","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X82","v":6212},{"$f":"[3]RevenueTariffBasket_FO!Y82","v":6192},{"$f":"[3]RevenueTariffBasket_FO!Z82","v":6181},{"$f":"[3]RevenueTariffBasket_FO!AA82","v":6151.9380000000001},{"$f":"[3]RevenueTariffBasket_FO!AB82","v":6127.38},{"$f":"[3]RevenueTariffBasket_FO!AC82","v":6127.38},{"$f":"[3]RevenueTariffBasket_FO!AD82","v":6117.38},{"$f":"[3]RevenueTariffBasket_FO!AE82","v":6107.38},{"$f":"[3]RevenueTariffBasket_FO!AF82","v":6097.38},{"$f":"[3]RevenueTariffBasket_FO!AG82","v":6087.38},{"$f":"[3]RevenueTariffBasket_FO!AH82","v":6077.38},{"$f":"[3]RevenueTariffBasket_FO!AI82","v":6067.38},{"$f":"[3]RevenueTariffBasket_FO!AJ82","v":6057.38},{"$f":"[3]RevenueTariffBasket_FO!AK82","v":6047.38},{"$f":"[3]RevenueTariffBasket_FO!AL82","v":6037.38},{"$f":"[3]RevenueTariffBasket_FO!AM82","v":6027.38},null,null,null,"Qty","Drainage","Revenue cap - Fixed ",-3.2195750160978198E-3,-1.7764857881137353E-3,-4.7018281831419095E-3,-3.9919127923591091E-3,0,-1.6320189053069534E-3,-1.6346867449790192E-3,-1.6373633210967631E-3,-1.6400486766446898E-3,-1.642742854889967E-3,-1.6454458993843124E-3,-1.6481578539666586E-3,-1.6508787627653732E-3,-1.6536086702010344E-3,-1.6563476209878747E-3,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X82/W82-1)*(W83/W$13),\"-\")","v":-5.6441676410352734E-5},{"$f":"IFERROR((Y82/X82-1)*(X83/X$13),\"-\")","v":-2.9437198503554773E-5},{"$f":"IFERROR((Z82/Y82-1)*(Y83/Y$13),\"-\")","v":-7.8549076750189195E-5},{"$f":"IFERROR((AA82/Z82-1)*(Z83/Z$13),\"-\")","v":-6.124116502672333E-5},{"$f":"IFERROR((AB82/AA82-1)*(AA83/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC82/AB82-1)*(AB83/AB$13),\"-\")","v":-2.4399184202919324E-5},{"$f":"IFERROR((AD82/AC82-1)*(AC83/AC$13),\"-\")","v":-2.4885567957333446E-5},{"$f":"IFERROR((AE82/AD82-1)*(AD83/AD$13),\"-\")","v":-2.5412438167424652E-5},{"$f":"IFERROR((AF82/AE82-1)*(AE83/AE$13),\"-\")","v":-2.5796348588571259E-5},{"$f":"IFERROR((AG82/AF82-1)*(AF83/AF$13),\"-\")","v":-2.6248473986331301E-5},{"$f":"IFERROR((AH82/AG82-1)*(AG83/AG$13),\"-\")","v":-2.6665131167795327E-5},{"$f":"IFERROR((AI82/AH82-1)*(AH83/AH$13),\"-\")","v":-2.8043424990173891E-5},{"$f":"IFERROR((AJ82/AI82-1)*(AI83/AI$13),\"-\")","v":-2.9448208648168275E-5},{"$f":"IFERROR((AK82/AJ82-1)*(AJ83/AJ$13),\"-\")","v":-3.0876639804323664E-5},{"$f":"IFERROR((AL82/AK82-1)*(AK83/AK$13),\"-\")","v":-3.2325769152855576E-5}]
[null,null,null,null,"Rev",{"$f":"+F81","v":"Drainage"},{"$f":"+G81","v":"Mildura Drainage"},{"$f":"+H81","v":"Drainage div 1"},{"$f":"+I81","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W82/10^6","v":0.41206776369230763},0.40199057904085256,0.39277941865030674,0.3812433009727616,0.37167096767633584,0.36372127679999999,0.36499823450304775,0.36627869659408485,0.36756266529257825,0.36885014274787115,0.37014113103840174,0.40058407295982545,0.43352967329195835,0.46918356988679771,0.5077682887151006,0.54952463006589691,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",-2.4455163784614209E-2,-2.291387129649558E-2,-2.9370473934673735E-2,-2.5108200647726675E-2,-2.1389055287360237E-2,3.510813869021856E-3,3.5081322866683529E-3,3.5054419228652822E-3,3.5027427344072048E-3,3.5000346778042424E-3,8.2246849562539692E-2,8.2243909720886466E-2,8.2240960172588862E-2,8.2238000869494288E-2,8.223503176312974E-2,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X83/W83-1)*(W83/W$13),\"-\")","v":-4.287182109414888E-4},{"$f":"IFERROR((Y83/X83-1)*(X83/X$13),\"-\")","v":-3.7969354010765767E-4},{"$f":"IFERROR((Z83/Y83-1)*(Y83/Y$13),\"-\")","v":-4.9066523093204415E-4},{"$f":"IFERROR((AA83/Z83-1)*(Z83/Z$13),\"-\")","v":-3.8519264807956876E-4},{"$f":"IFERROR((AB83/AA83-1)*(AA83/AA$13),\"-\")","v":-3.3654695162512084E-4},{"$f":"IFERROR((AC83/AB83-1)*(AB83/AB$13),\"-\")","v":5.2487746320755305E-5},{"$f":"IFERROR((AD83/AC83-1)*(AC83/AC$13),\"-\")","v":5.3405867938521375E-5},{"$f":"IFERROR((AE83/AD83-1)*(AD83/AD$13),\"-\")","v":5.4405656317403059E-5},{"$f":"IFERROR((AF83/AE83-1)*(AE83/AE$13),\"-\")","v":5.5094689492822433E-5},{"$f":"IFERROR((AG83/AF83-1)*(AF83/AF$13),\"-\")","v":5.5925106548557003E-5},{"$f":"IFERROR((AH83/AG83-1)*(AG83/AG$13),\"-\")","v":1.3328442050532725E-3},{"$f":"IFERROR((AI83/AH83-1)*(AH83/AH$13),\"-\")","v":1.3993810772466035E-3},{"$f":"IFERROR((AJ83/AI83-1)*(AI83/AI$13),\"-\")","v":1.4670059420543247E-3},{"$f":"IFERROR((AK83/AJ83-1)*(AJ83/AJ$13),\"-\")","v":1.5355707652200015E-3},{"$f":"IFERROR((AL83/AK83-1)*(AK83/AK$13),\"-\")","v":1.6049231570527537E-3}]
[null,null,null,{"$f":"D81+1","v":6},"Price",{"$f":"[3]RevenueTariffBasket_FO!F84","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G84","v":"Mildura Drainage"},{"$f":"[3]RevenueTariffBasket_FO!H84","v":"Drainage div 2"},{"$f":"[3]RevenueTariffBasket_FO!J84","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K84","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X84","v":49.784253393665161},{"$f":"[3]RevenueTariffBasket_FO!Y84","v":48.679715808170521},{"$f":"[3]RevenueTariffBasket_FO!Z84","v":47.648834355828228},{"$f":"[3]RevenueTariffBasket_FO!AA84","v":46.457186963979417},{"$f":"[3]RevenueTariffBasket_FO!AB84","v":45.440508905852418},{"$f":"[3]RevenueTariffBasket_FO!AC84","v":44.48},{"$f":"[3]RevenueTariffBasket_FO!AD84","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE84","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF84","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG84","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH84","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI84","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ84","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK84","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL84","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM84","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.2186484886307145E-2,-2.1176817391552416E-2,-2.5008951592601858E-2,-2.1884193266270779E-2,-2.1137723343778725E-2,-1,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X84/W84-1)*(W86/W$13),\"-\")","v":0},{"$f":"IFERROR((Y84/X84-1)*(X86/X$13),\"-\")","v":0},{"$f":"IFERROR((Z84/Y84-1)*(Y86/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA84/Z84-1)*(Z86/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB84/AA84-1)*(AA86/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC84/AB84-1)*(AB86/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD84/AC84-1)*(AC86/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE84/AD84-1)*(AD86/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF84/AE84-1)*(AE86/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG84/AF84-1)*(AF86/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH84/AG84-1)*(AG86/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI84/AH84-1)*(AH86/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ84/AI84-1)*(AI86/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK84/AJ84-1)*(AJ86/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL84/AK84-1)*(AK86/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F84","v":"Drainage"},{"$f":"+G84","v":"Mildura Drainage"},{"$f":"+H84","v":"Drainage div 2"},{"$f":"+I84","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K85","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X85","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y85","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL85","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM85","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X85/W85-1)*(W86/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y85/X85-1)*(X86/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z85/Y85-1)*(Y86/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA85/Z85-1)*(Z86/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB85/AA85-1)*(AA86/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC85/AB85-1)*(AB86/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD85/AC85-1)*(AC86/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE85/AD85-1)*(AD86/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF85/AE85-1)*(AE86/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG85/AF85-1)*(AF86/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH85/AG85-1)*(AG86/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI85/AH85-1)*(AH86/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ85/AI85-1)*(AI86/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK85/AJ85-1)*(AJ86/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL85/AK85-1)*(AK86/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F84","v":"Drainage"},{"$f":"+G84","v":"Mildura Drainage"},{"$f":"+H84","v":"Drainage div 2"},{"$f":"+I84","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W84*W85/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X86/W86-1)*(W86/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y86/X86-1)*(X86/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z86/Y86-1)*(Y86/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA86/Z86-1)*(Z86/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB86/AA86-1)*(AA86/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC86/AB86-1)*(AB86/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD86/AC86-1)*(AC86/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE86/AD86-1)*(AD86/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF86/AE86-1)*(AE86/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG86/AF86-1)*(AF86/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH86/AG86-1)*(AG86/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI86/AH86-1)*(AH86/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ86/AI86-1)*(AI86/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK86/AJ86-1)*(AJ86/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL86/AK86-1)*(AK86/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D84+1","v":7},"Price",{"$f":"[3]RevenueTariffBasket_FO!F87","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G87","v":"Mildura Drainage"},{"$f":"[3]RevenueTariffBasket_FO!H87","v":"Drainage div 3"},{"$f":"[3]RevenueTariffBasket_FO!J87","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K87","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X87","v":33.144651583710406},{"$f":"[3]RevenueTariffBasket_FO!Y87","v":32.438472468916522},{"$f":"[3]RevenueTariffBasket_FO!Z87","v":31.751411042944785},{"$f":"[3]RevenueTariffBasket_FO!AA87","v":30.943121783876503},{"$f":"[3]RevenueTariffBasket_FO!AB87","v":30.265648854961832},{"$f":"[3]RevenueTariffBasket_FO!AC87","v":29.6},{"$f":"[3]RevenueTariffBasket_FO!AD87","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE87","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF87","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG87","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH87","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI87","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ87","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK87","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL87","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM87","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.1305974902477098E-2,-2.1180449437935178E-2,-2.5456798060881303E-2,-2.1894136397953234E-2,-2.199354317998381E-2,-1,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X87/W87-1)*(W89/W$13),\"-\")","v":0},{"$f":"IFERROR((Y87/X87-1)*(X89/X$13),\"-\")","v":0},{"$f":"IFERROR((Z87/Y87-1)*(Y89/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA87/Z87-1)*(Z89/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB87/AA87-1)*(AA89/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC87/AB87-1)*(AB89/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD87/AC87-1)*(AC89/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE87/AD87-1)*(AD89/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF87/AE87-1)*(AE89/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG87/AF87-1)*(AF89/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH87/AG87-1)*(AG89/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI87/AH87-1)*(AH89/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ87/AI87-1)*(AI89/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK87/AJ87-1)*(AJ89/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL87/AK87-1)*(AK89/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F87","v":"Drainage"},{"$f":"+G87","v":"Mildura Drainage"},{"$f":"+H87","v":"Drainage div 3"},{"$f":"+I87","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K88","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X88","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y88","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL88","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM88","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X88/W88-1)*(W89/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y88/X88-1)*(X89/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z88/Y88-1)*(Y89/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA88/Z88-1)*(Z89/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB88/AA88-1)*(AA89/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC88/AB88-1)*(AB89/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD88/AC88-1)*(AC89/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE88/AD88-1)*(AD89/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF88/AE88-1)*(AE89/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG88/AF88-1)*(AF89/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH88/AG88-1)*(AG89/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI88/AH88-1)*(AH89/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ88/AI88-1)*(AI89/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK88/AJ88-1)*(AJ89/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL88/AK88-1)*(AK89/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F87","v":"Drainage"},{"$f":"+G87","v":"Mildura Drainage"},{"$f":"+H87","v":"Drainage div 3"},{"$f":"+I87","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W87*W88/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X89/W89-1)*(W89/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y89/X89-1)*(X89/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z89/Y89-1)*(Y89/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA89/Z89-1)*(Z89/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB89/AA89-1)*(AA89/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC89/AB89-1)*(AB89/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD89/AC89-1)*(AC89/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE89/AD89-1)*(AD89/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF89/AE89-1)*(AE89/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG89/AF89-1)*(AF89/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH89/AG89-1)*(AG89/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI89/AH89-1)*(AH89/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ89/AI89-1)*(AI89/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK89/AJ89-1)*(AJ89/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL89/AK89-1)*(AK89/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D87+1","v":8},"Price",{"$f":"[3]RevenueTariffBasket_FO!F90","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G90","v":"Mildura Drainage"},{"$f":"[3]RevenueTariffBasket_FO!H90","v":"Drainage div 4"},{"$f":"[3]RevenueTariffBasket_FO!J90","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K90","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X90","v":16.549900452488689},{"$f":"[3]RevenueTariffBasket_FO!Y90","v":16.197229129662524},{"$f":"[3]RevenueTariffBasket_FO!Z90","v":15.85398773006135},{"$f":"[3]RevenueTariffBasket_FO!AA90","v":15.514065180102916},{"$f":"[3]RevenueTariffBasket_FO!AB90","v":15.174860050890583},{"$f":"[3]RevenueTariffBasket_FO!AC90","v":14.84},{"$f":"[3]RevenueTariffBasket_FO!AD90","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE90","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF90","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG90","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH90","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI90","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ90","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK90","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL90","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM90","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.1309573664120229E-2,-2.1191365316465482E-2,-2.1440823327615766E-2,-2.1864361485819384E-2,-2.2066763697826008E-2,-1,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X90/W90-1)*(W92/W$13),\"-\")","v":0},{"$f":"IFERROR((Y90/X90-1)*(X92/X$13),\"-\")","v":0},{"$f":"IFERROR((Z90/Y90-1)*(Y92/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA90/Z90-1)*(Z92/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB90/AA90-1)*(AA92/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC90/AB90-1)*(AB92/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD90/AC90-1)*(AC92/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE90/AD90-1)*(AD92/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF90/AE90-1)*(AE92/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG90/AF90-1)*(AF92/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH90/AG90-1)*(AG92/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI90/AH90-1)*(AH92/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ90/AI90-1)*(AI92/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK90/AJ90-1)*(AJ92/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL90/AK90-1)*(AK92/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F90","v":"Drainage"},{"$f":"+G90","v":"Mildura Drainage"},{"$f":"+H90","v":"Drainage div 4"},{"$f":"+I90","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K91","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X91","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y91","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL91","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM91","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X91/W91-1)*(W92/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y91/X91-1)*(X92/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z91/Y91-1)*(Y92/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA91/Z91-1)*(Z92/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB91/AA91-1)*(AA92/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC91/AB91-1)*(AB92/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD91/AC91-1)*(AC92/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE91/AD91-1)*(AD92/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF91/AE91-1)*(AE92/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG91/AF91-1)*(AF92/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH91/AG91-1)*(AG92/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI91/AH91-1)*(AH92/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ91/AI91-1)*(AI92/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK91/AJ91-1)*(AJ92/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL91/AK91-1)*(AK92/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F90","v":"Drainage"},{"$f":"+G90","v":"Mildura Drainage"},{"$f":"+H90","v":"Drainage div 4"},{"$f":"+I90","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90*W91/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X92/W92-1)*(W92/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y92/X92-1)*(X92/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z92/Y92-1)*(Y92/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA92/Z92-1)*(Z92/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB92/AA92-1)*(AA92/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC92/AB92-1)*(AB92/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD92/AC92-1)*(AC92/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE92/AD92-1)*(AD92/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF92/AE92-1)*(AE92/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG92/AF92-1)*(AF92/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH92/AG92-1)*(AG92/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI92/AH92-1)*(AH92/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ92/AI92-1)*(AI92/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK92/AJ92-1)*(AJ92/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL92/AK92-1)*(AK92/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D90+1","v":9},"Price",{"$f":"[3]RevenueTariffBasket_FO!F93","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G93","v":"Merbein irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H93","v":"Service Charge"},{"$f":"[3]RevenueTariffBasket_FO!J93","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K93","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X93","v":112.12669683257919},{"$f":"[3]RevenueTariffBasket_FO!Y93","v":110.0355239786856},{"$f":"[3]RevenueTariffBasket_FO!Z93","v":108.58895705521472},{"$f":"[3]RevenueTariffBasket_FO!AA93","v":106.26072041166381},{"$f":"[3]RevenueTariffBasket_FO!AB93","v":105.08905852417301},{"$f":"[3]RevenueTariffBasket_FO!AC93","v":100},{"$f":"[3]RevenueTariffBasket_FO!AD93","v":97.087378640776691},{"$f":"[3]RevenueTariffBasket_FO!AE93","v":94.259590913375447},{"$f":"[3]RevenueTariffBasket_FO!AF93","v":91.514165935315958},{"$f":"[3]RevenueTariffBasket_FO!AG93","v":88.848704791568892},{"$f":"[3]RevenueTariffBasket_FO!AH93","v":86.260878438416384},{"$f":"[3]RevenueTariffBasket_FO!AI93","v":83.748425668365428},{"$f":"[3]RevenueTariffBasket_FO!AJ93","v":81.309151134335352},{"$f":"[3]RevenueTariffBasket_FO!AK93","v":78.940923431393557},{"$f":"[3]RevenueTariffBasket_FO!AL93","v":76.641673234362671},{"$f":"[3]RevenueTariffBasket_FO!AM93","v":74.409391489672501},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.8650088809946785E-2,-1.3146362839614345E-2,-2.1440823327615766E-2,-1.1026293469041715E-2,-4.8426150121065215E-2,-2.9126213592233108E-2,-2.9126213592232775E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592233219E-2,-2.9126213592232886E-2,-2.9126213592233219E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,-2.9126213592232886E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X93/W93-1)*(W95/W$13),\"-\")","v":-7.1439464920656381E-5},{"$f":"IFERROR((Y93/X93-1)*(X95/X$13),\"-\")","v":-4.8478362282003536E-5},{"$f":"IFERROR((Z93/Y93-1)*(Y95/Y$13),\"-\")","v":-8.1697106591734219E-5},{"$f":"IFERROR((AA93/Z93-1)*(Z95/Z$13),\"-\")","v":-3.8755585141172777E-5},{"$f":"IFERROR((AB93/AA93-1)*(AA95/AA$13),\"-\")","v":-1.7774067025570805E-4},{"$f":"IFERROR((AC93/AB93-1)*(AB95/AB$13),\"-\")","v":-9.8768712385554681E-5},{"$f":"IFERROR((AD93/AC93-1)*(AC95/AC$13),\"-\")","v":-9.7302277562542026E-5},{"$f":"IFERROR((AE93/AD93-1)*(AD95/AD$13),\"-\")","v":-9.5973900750735553E-5},{"$f":"IFERROR((AF93/AE93-1)*(AE95/AE$13),\"-\")","v":-9.410147075556036E-5},{"$f":"IFERROR((AG93/AF93-1)*(AF95/AF$13),\"-\")","v":-9.2485488917589228E-5},{"$f":"IFERROR((AH93/AG93-1)*(AG95/AG$13),\"-\")","v":-9.0749580051512066E-5},{"$f":"IFERROR((AI93/AH93-1)*(AH95/AH$13),\"-\")","v":-8.5477773582611199E-5},{"$f":"IFERROR((AJ93/AI93-1)*(AI95/AI$13),\"-\")","v":-8.0390046150139897E-5},{"$f":"IFERROR((AK93/AJ93-1)*(AJ95/AJ$13),\"-\")","v":-7.549091274095615E-5},{"$f":"IFERROR((AL93/AK93-1)*(AK95/AK$13),\"-\")","v":-7.0783944500614455E-5}]
[null,null,null,null,"Qty",{"$f":"+F93","v":"Irrigation"},{"$f":"+G93","v":"Merbein irrigation"},{"$f":"+H93","v":"Service Charge"},{"$f":"+I93","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K94","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X94","v":803},{"$f":"[3]RevenueTariffBasket_FO!Y94","v":813.00000000000011},{"$f":"[3]RevenueTariffBasket_FO!Z94","v":825.00000000000011},{"$f":"[3]RevenueTariffBasket_FO!AA94","v":822},{"$f":"[3]RevenueTariffBasket_FO!AB94","v":825.00000000000011},{"$f":"[3]RevenueTariffBasket_FO!AC94","v":825},{"$f":"[3]RevenueTariffBasket_FO!AD94","v":825},{"$f":"[3]RevenueTariffBasket_FO!AE94","v":825},{"$f":"[3]RevenueTariffBasket_FO!AF94","v":825},{"$f":"[3]RevenueTariffBasket_FO!AG94","v":825},{"$f":"[3]RevenueTariffBasket_FO!AH94","v":825},{"$f":"[3]RevenueTariffBasket_FO!AI94","v":825},{"$f":"[3]RevenueTariffBasket_FO!AJ94","v":825},{"$f":"[3]RevenueTariffBasket_FO!AK94","v":825},{"$f":"[3]RevenueTariffBasket_FO!AL94","v":825},{"$f":"[3]RevenueTariffBasket_FO!AM94","v":825},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",1.2453300124533051E-2,1.4760147601476037E-2,-3.6363636363637708E-3,3.6496350364965124E-3,-1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X94/W94-1)*(W95/W$13),\"-\")","v":4.7702566269737947E-5},{"$f":"IFERROR((Y94/X94-1)*(X95/X$13),\"-\")","v":5.4429334675292732E-5},{"$f":"IFERROR((Z94/Y94-1)*(Y95/Y$13),\"-\")","v":-1.3855829277958645E-5},{"$f":"IFERROR((AA94/Z94-1)*(Z95/Z$13),\"-\")","v":1.2827859315396995E-5},{"$f":"IFERROR((AB94/AA94-1)*(AA95/AA$13),\"-\")","v":-4.074901350548536E-19},{"$f":"IFERROR((AC94/AB94-1)*(AB95/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD94/AC94-1)*(AC95/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE94/AD94-1)*(AD95/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF94/AE94-1)*(AE95/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG94/AF94-1)*(AF95/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH94/AG94-1)*(AG95/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI94/AH94-1)*(AH95/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ94/AI94-1)*(AI95/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK94/AJ94-1)*(AJ95/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL94/AK94-1)*(AK95/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F93","v":"Irrigation"},{"$f":"+G93","v":"Merbein irrigation"},{"$f":"+H93","v":"Service Charge"},{"$f":"+I93","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W93*W94/10^6","v":9.0037737556561082E-2},8.9458880994671405E-2,8.9585889570552163E-2,8.7346312178387661E-2,8.6698473282442748E-2,8.2500000000000004E-2,8.0097087378640769E-2,7.7764162503534739E-2,7.5499186896635664E-2,7.330018145304433E-2,7.1165224711693523E-2,6.9092451176401476E-2,6.7080049685826676E-2,6.5126261830899687E-2,6.3229380418349204E-2,6.1387747978979813E-2,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-6.4290438387131221E-3,1.41974250592658E-3,-2.499922033369717E-2,-7.4169003795125921E-3,-4.8426150121065326E-2,-2.9126213592233108E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X95/W95-1)*(W95/W$13),\"-\")","v":-2.4626555748311131E-5},{"$f":"IFERROR((Y95/X95-1)*(X95/X$13),\"-\")","v":5.2354246105295667E-6},{"$f":"IFERROR((Z95/Y95-1)*(Y95/Y$13),\"-\")","v":-9.5255855482086072E-5},{"$f":"IFERROR((AA95/Z95-1)*(Z95/Z$13),\"-\")","v":-2.606916956716722E-5},{"$f":"IFERROR((AB95/AA95-1)*(AA95/AA$13),\"-\")","v":-1.7774067025570845E-4},{"$f":"IFERROR((AC95/AB95-1)*(AB95/AB$13),\"-\")","v":-9.8768712385554681E-5},{"$f":"IFERROR((AD95/AC95-1)*(AC95/AC$13),\"-\")","v":-9.7302277562542392E-5},{"$f":"IFERROR((AE95/AD95-1)*(AD95/AD$13),\"-\")","v":-9.5973900750735553E-5},{"$f":"IFERROR((AF95/AE95-1)*(AE95/AE$13),\"-\")","v":-9.4101470755560712E-5},{"$f":"IFERROR((AG95/AF95-1)*(AF95/AF$13),\"-\")","v":-9.2485488917588523E-5},{"$f":"IFERROR((AH95/AG95-1)*(AG95/AG$13),\"-\")","v":-9.0749580051512418E-5},{"$f":"IFERROR((AI95/AH95-1)*(AH95/AH$13),\"-\")","v":-8.5477773582610548E-5},{"$f":"IFERROR((AJ95/AI95-1)*(AI95/AI$13),\"-\")","v":-8.0390046150140209E-5},{"$f":"IFERROR((AK95/AJ95-1)*(AJ95/AJ$13),\"-\")","v":-7.549091274095615E-5},{"$f":"IFERROR((AL95/AK95-1)*(AK95/AK$13),\"-\")","v":-7.0783944500614726E-5}]
[null,null,null,{"$f":"D93+1","v":10},"Price",{"$f":"[3]RevenueTariffBasket_FO!F96","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G96","v":"Merbein irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H96","v":"Delivery Share Fee"},{"$f":"[3]RevenueTariffBasket_FO!J96","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K96","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X96","v":427.83062443438916},{"$f":"[3]RevenueTariffBasket_FO!Y96","v":433.93609236234465},{"$f":"[3]RevenueTariffBasket_FO!Z96","v":440.00245398773006},{"$f":"[3]RevenueTariffBasket_FO!AA96","v":446.84758147512866},{"$f":"[3]RevenueTariffBasket_FO!AB96","v":380.42239185750634},{"$f":"[3]RevenueTariffBasket_FO!AC96","v":384.4},{"$f":"[3]RevenueTariffBasket_FO!AD96","v":407.05758419580621},{"$f":"[3]RevenueTariffBasket_FO!AE96","v":431.05066818763231},{"$f":"[3]RevenueTariffBasket_FO!AF96","v":456.45796997514486},{"$f":"[3]RevenueTariffBasket_FO!AG96","v":483.36284741156163},{"$f":"[3]RevenueTariffBasket_FO!AH96","v":511.85357168927266},{"$f":"[3]RevenueTariffBasket_FO!AI96","v":498.25105204246734},{"$f":"[3]RevenueTariffBasket_FO!AJ96","v":485.01001964704756},{"$f":"[3]RevenueTariffBasket_FO!AK96","v":472.12086797155354},{"$f":"[3]RevenueTariffBasket_FO!AL96","v":459.57424577830579},{"$f":"[3]RevenueTariffBasket_FO!AM96","v":447.36105033896609},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",1.4270759453059778E-2,1.3979850333168065E-2,1.555702116058999E-2,-0.1486529017306979,1.0455767661498472E-2,5.8942726836124448E-2,5.8942726836124448E-2,5.8942726836124448E-2,5.8942726836124226E-2,5.8942726836124448E-2,-2.6575021449812053E-2,-2.6575021449811609E-2,-2.6575021449811942E-2,-2.657502144981172E-2,-2.6575021449812164E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X96/W96-1)*(W98/W$13),\"-\")","v":9.4236456607820092E-4},{"$f":"IFERROR((Y96/X96-1)*(X98/X$13),\"-\")","v":9.091017694789641E-4},{"$f":"IFERROR((Z96/Y96-1)*(Y98/Y$13),\"-\")","v":1.0686895036441494E-3},{"$f":"IFERROR((AA96/Z96-1)*(Z98/Z$13),\"-\")","v":-1.1834881383805236E-2},{"$f":"IFERROR((AB96/AA96-1)*(AA98/AA$13),\"-\")","v":7.4707055831952783E-4},{"$f":"IFERROR((AC96/AB96-1)*(AB98/AB$13),\"-\")","v":4.136886161821899E-3},{"$f":"IFERROR((AD96/AC96-1)*(AC98/AC$13),\"-\")","v":4.4501582590220539E-3},{"$f":"IFERROR((AE96/AD96-1)*(AD98/AD$13),\"-\")","v":4.7929546437906461E-3},{"$f":"IFERROR((AF96/AE96-1)*(AE98/AE$13),\"-\")","v":5.1314932136597219E-3},{"$f":"IFERROR((AG96/AF96-1)*(AF98/AF$13),\"-\")","v":5.507031653996762E-3},{"$f":"IFERROR((AH96/AG96-1)*(AG98/AG$13),\"-\")","v":-2.6602844951770137E-3},{"$f":"IFERROR((AI96/AH96-1)*(AH98/AH$13),\"-\")","v":-2.5123281927735097E-3},{"$f":"IFERROR((AJ96/AI96-1)*(AI98/AI$13),\"-\")","v":-2.3690005370972274E-3},{"$f":"IFERROR((AK96/AJ96-1)*(AJ98/AJ$13),\"-\")","v":-2.2304745307831779E-3},{"$f":"IFERROR((AL96/AK96-1)*(AK98/AK$13),\"-\")","v":-2.0968968319886256E-3}]
[null,null,null,null,"Qty",{"$f":"+F96","v":"Irrigation"},{"$f":"+G96","v":"Merbein irrigation"},{"$f":"+H96","v":"Delivery Share Fee"},{"$f":"+I96","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K97","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X97","v":3628},{"$f":"[3]RevenueTariffBasket_FO!Y97","v":3635.51},{"$f":"[3]RevenueTariffBasket_FO!Z97","v":3670.6619999999998},{"$f":"[3]RevenueTariffBasket_FO!AA97","v":4427.6260000000002},{"$f":"[3]RevenueTariffBasket_FO!AB97","v":4436.5379999999996},{"$f":"[3]RevenueTariffBasket_FO!AC97","v":4442},{"$f":"[3]RevenueTariffBasket_FO!AD97","v":4447},{"$f":"[3]RevenueTariffBasket_FO!AE97","v":4452},{"$f":"[3]RevenueTariffBasket_FO!AF97","v":4457},{"$f":"[3]RevenueTariffBasket_FO!AG97","v":4462},{"$f":"[3]RevenueTariffBasket_FO!AH97","v":4467},{"$f":"[3]RevenueTariffBasket_FO!AI97","v":4467},{"$f":"[3]RevenueTariffBasket_FO!AJ97","v":4467},{"$f":"[3]RevenueTariffBasket_FO!AK97","v":4467},{"$f":"[3]RevenueTariffBasket_FO!AL97","v":4467},{"$f":"[3]RevenueTariffBasket_FO!AM97","v":4467},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",2.0700110253584203E-3,9.669069814138842E-3,0.20622002243736981,2.0128168006963154E-3,1.2311401367464114E-3,1.1256190904997965E-3,1.1243534967393387E-3,1.123090745732247E-3,1.1218308279110634E-3,1.1205737337516286E-3,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X97/W97-1)*(W98/W$13),\"-\")","v":1.366924478059737E-4},{"$f":"IFERROR((Y97/X97-1)*(X98/X$13),\"-\")","v":6.2877414763118302E-4},{"$f":"IFERROR((Z97/Y97-1)*(Y98/Y$13),\"-\")","v":1.4166283579942122E-2},{"$f":"IFERROR((AA97/Z97-1)*(Z98/Z$13),\"-\")","v":1.602487930355142E-4},{"$f":"IFERROR((AB97/AA97-1)*(AA98/AA$13),\"-\")","v":8.7965664416543419E-5},{"$f":"IFERROR((AC97/AB97-1)*(AB98/AB$13),\"-\")","v":7.9001401681288977E-5},{"$f":"IFERROR((AD97/AC97-1)*(AC98/AC$13),\"-\")","v":8.488835295126437E-5},{"$f":"IFERROR((AE97/AD97-1)*(AD98/AD$13),\"-\")","v":9.1324634846323753E-5},{"$f":"IFERROR((AF97/AE97-1)*(AE98/AE$13),\"-\")","v":9.7665438796289296E-5},{"$f":"IFERROR((AG97/AF97-1)*(AF98/AF$13),\"-\")","v":1.0469544511512985E-4},{"$f":"IFERROR((AH97/AG97-1)*(AG98/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI97/AH97-1)*(AH98/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ97/AI97-1)*(AI98/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK97/AJ97-1)*(AJ98/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL97/AK97-1)*(AK98/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F96","v":"Irrigation"},{"$f":"+G96","v":"Merbein irrigation"},{"$f":"+H96","v":"Delivery Share Fee"},{"$f":"+I96","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W96*W97/10^6","v":1.5521695054479641},1.5775790031442276,1.6151002877595091,1.978473969776398,1.6877583975267172,1.7075047999999997,1.8101850769187504,1.9190375747713391,2.0344331721792206,2.156765025150388,2.286449904735981,2.2256874494737016,2.1665397577633616,2.1089639172289298,2.052918155891692,1.9983618118641617,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",1.6370311107825941E-2,2.3784092296169623E-2,0.22498521285075501,-0.14693929598807753,1.1699780313473518E-2,6.0134692985197358E-2,6.0133352793889205E-2,6.0132015612894607E-2,6.0130681432081445E-2,6.0129350241364454E-2,-2.6575021449812053E-2,-2.6575021449811498E-2,-2.6575021449811942E-2,-2.657502144981172E-2,-2.6575021449812053E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X98/W98-1)*(W98/W$13),\"-\")","v":1.081007718925842E-3},{"$f":"IFERROR((Y98/X98-1)*(X98/X$13),\"-\")","v":1.5466660855874032E-3},{"$f":"IFERROR((Z98/Y98-1)*(Y98/Y$13),\"-\")","v":1.545535825700633E-2},{"$f":"IFERROR((AA98/Z98-1)*(Z98/Z$13),\"-\")","v":-1.1698454038853305E-2},{"$f":"IFERROR((AB98/AA98-1)*(AA98/AA$13),\"-\")","v":8.3595597128540485E-4},{"$f":"IFERROR((AC98/AB98-1)*(AB98/AB$13),\"-\")","v":4.220544121542177E-3},{"$f":"IFERROR((AD98/AC98-1)*(AC98/AC$13),\"-\")","v":4.5400501629728838E-3},{"$f":"IFERROR((AE98/AD98-1)*(AD98/AD$13),\"-\")","v":4.8896622016421287E-3},{"$f":"IFERROR((AF98/AE98-1)*(AE98/AE$13),\"-\")","v":5.2349153197363335E-3},{"$f":"IFERROR((AG98/AF98-1)*(AF98/AF$13),\"-\")","v":5.6178981341343109E-3},{"$f":"IFERROR((AH98/AG98-1)*(AG98/AG$13),\"-\")","v":-2.6602844951770137E-3},{"$f":"IFERROR((AI98/AH98-1)*(AH98/AH$13),\"-\")","v":-2.5123281927734993E-3},{"$f":"IFERROR((AJ98/AI98-1)*(AI98/AI$13),\"-\")","v":-2.3690005370972274E-3},{"$f":"IFERROR((AK98/AJ98-1)*(AJ98/AJ$13),\"-\")","v":-2.2304745307831779E-3},{"$f":"IFERROR((AL98/AK98-1)*(AK98/AK$13),\"-\")","v":-2.0968968319886169E-3}]
[null,null,null,{"$f":"D96+1","v":11},"Price",{"$f":"[3]RevenueTariffBasket_FO!F99","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G99","v":"Merbein irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H99","v":"Usage Charge"},{"$f":"[3]RevenueTariffBasket_FO!J99","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K99","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X99","v":50.266398190045251},{"$f":"[3]RevenueTariffBasket_FO!Y99","v":50.022149200710487},{"$f":"[3]RevenueTariffBasket_FO!Z99","v":50.016073619631904},{"$f":"[3]RevenueTariffBasket_FO!AA99","v":49.83627787307033},{"$f":"[3]RevenueTariffBasket_FO!AB99","v":49.412875318066156},{"$f":"[3]RevenueTariffBasket_FO!AC99","v":48.99},{"$f":"[3]RevenueTariffBasket_FO!AD99","v":47.54638593125523},{"$f":"[3]RevenueTariffBasket_FO!AE99","v":46.145311596731275},{"$f":"[3]RevenueTariffBasket_FO!AF99","v":44.785523455729994},{"$f":"[3]RevenueTariffBasket_FO!AG99","v":43.46580490629561},{"$f":"[3]RevenueTariffBasket_FO!AH99","v":42.184975196721325},{"$f":"[3]RevenueTariffBasket_FO!AI99","v":44.543160278225677},{"$f":"[3]RevenueTariffBasket_FO!AJ99","v":47.033170419545684},{"$f":"[3]RevenueTariffBasket_FO!AK99","v":49.662374782046889},{"$f":"[3]RevenueTariffBasket_FO!AL99","v":52.438554471070447},{"$f":"[3]RevenueTariffBasket_FO!AM99","v":55.369925564040607},null,null,null,"Price","Irrigation","Revenue cap - Variable",-4.8590907271954809E-3,-1.214578177000103E-4,-3.5947593153533575E-3,-8.4958703393249735E-3,-8.5579986055080992E-3,-2.9467525387727567E-2,-2.9467525387727567E-2,-2.9467525387727678E-2,-2.9467525387727345E-2,-2.9467525387727678E-2,5.5901065972124409E-2,5.5901065972124409E-2,5.5901065972124631E-2,5.5901065972124186E-2,5.5901065972124631E-2,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X99/W99-1)*(W101/W$13),\"-\")","v":-2.0223343509611377E-4},{"$f":"IFERROR((Y99/X99-1)*(X101/X$13),\"-\")","v":-5.0819634627235817E-6},{"$f":"IFERROR((Z99/Y99-1)*(Y101/Y$13),\"-\")","v":-1.3265676394449001E-4},{"$f":"IFERROR((AA99/Z99-1)*(Z101/Z$13),\"-\")","v":-2.8473580286235173E-4},{"$f":"IFERROR((AB99/AA99-1)*(AA101/AA$13),\"-\")","v":-3.1300303955733008E-4},{"$f":"IFERROR((AC99/AB99-1)*(AB101/AB$13),\"-\")","v":-1.1261155659039648E-3},{"$f":"IFERROR((AD99/AC99-1)*(AC101/AC$13),\"-\")","v":-1.1465805422630796E-3},{"$f":"IFERROR((AE99/AD99-1)*(AD101/AD$13),\"-\")","v":-1.1645246041528171E-3},{"$f":"IFERROR((AF99/AE99-1)*(AE101/AE$13),\"-\")","v":-1.1735939721020229E-3},{"$f":"IFERROR((AG99/AF99-1)*(AF101/AF$13),\"-\")","v":-1.167349773490397E-3},{"$f":"IFERROR((AH99/AG99-1)*(AG101/AG$13),\"-\")","v":2.2015013871622639E-3},{"$f":"IFERROR((AI99/AH99-1)*(AH101/AH$13),\"-\")","v":2.2552152216400979E-3},{"$f":"IFERROR((AJ99/AI99-1)*(AI101/AI$13),\"-\")","v":2.3067340347415915E-3},{"$f":"IFERROR((AK99/AJ99-1)*(AJ101/AJ$13),\"-\")","v":2.3558648630442594E-3},{"$f":"IFERROR((AL99/AK99-1)*(AK101/AK$13),\"-\")","v":2.4024309379610219E-3}]
[null,null,null,null,"Qty",{"$f":"+F99","v":"Irrigation"},{"$f":"+G99","v":"Merbein irrigation"},{"$f":"+H99","v":"Usage Charge"},{"$f":"+I99","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K100","v":"ML WR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X100","v":19462},{"$f":"[3]RevenueTariffBasket_FO!Y100","v":20292},{"$f":"[3]RevenueTariffBasket_FO!Z100","v":17347},{"$f":"[3]RevenueTariffBasket_FO!AA100","v":16712},{"$f":"[3]RevenueTariffBasket_FO!AB100","v":17484},{"$f":"[3]RevenueTariffBasket_FO!AC100","v":18978},{"$f":"[3]RevenueTariffBasket_FO!AD100","v":19621},{"$f":"[3]RevenueTariffBasket_FO!AE100","v":20211},{"$f":"[3]RevenueTariffBasket_FO!AF100","v":20781},{"$f":"[3]RevenueTariffBasket_FO!AG100","v":21039},{"$f":"[3]RevenueTariffBasket_FO!AH100","v":21323},{"$f":"[3]RevenueTariffBasket_FO!AI100","v":21323},{"$f":"[3]RevenueTariffBasket_FO!AJ100","v":21323},{"$f":"[3]RevenueTariffBasket_FO!AK100","v":21323},{"$f":"[3]RevenueTariffBasket_FO!AL100","v":21323},{"$f":"[3]RevenueTariffBasket_FO!AM100","v":21323},null,null,null,"Qty","Irrigation","Revenue cap - Variable",4.2647209947590081E-2,-0.14513108614232206,-3.6605753156165322E-2,4.6194351364289066E-2,8.5449553877831264E-2,3.388133628411838E-2,3.0069823148667352E-2,2.8202464004749794E-2,1.2415186949617407E-2,1.3498740434431333E-2,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X100/W100-1)*(W101/W$13),\"-\")","v":1.7749600180740413E-3},{"$f":"IFERROR((Y100/X100-1)*(X101/X$13),\"-\")","v":-6.0724858312731474E-3},{"$f":"IFERROR((Z100/Y100-1)*(Y101/Y$13),\"-\")","v":-1.3508556010154904E-3},{"$f":"IFERROR((AA100/Z100-1)*(Z101/Z$13),\"-\")","v":1.548185788868982E-3},{"$f":"IFERROR((AB100/AA100-1)*(AA101/AA$13),\"-\")","v":3.1252599264698154E-3},{"$f":"IFERROR((AC100/AB100-1)*(AB101/AB$13),\"-\")","v":1.2947914587718569E-3},{"$f":"IFERROR((AD100/AC100-1)*(AC101/AC$13),\"-\")","v":1.1700159303472716E-3},{"$f":"IFERROR((AE100/AD100-1)*(AD101/AD$13),\"-\")","v":1.1145307520441879E-3},{"$f":"IFERROR((AF100/AE100-1)*(AE101/AE$13),\"-\")","v":4.9445579073494159E-4},{"$f":"IFERROR((AG100/AF100-1)*(AF101/AF$13),\"-\")","v":5.3474974166312929E-4},{"$f":"IFERROR((AH100/AG100-1)*(AG101/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI100/AH100-1)*(AH101/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ100/AI100-1)*(AI101/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK100/AJ100-1)*(AJ101/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL100/AK100-1)*(AK101/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F99","v":"Irrigation"},{"$f":"+G99","v":"Merbein irrigation"},{"$f":"+H99","v":"Usage Charge"},{"$f":"+I99","v":"Revenue cap - Variable"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W99*W100/10^6","v":0.97828464157466066},1.0150494515808173,0.86762882907975469,0.83286387581475141,0.86393471206106864,0.92973222000000011,0.93290763835715884,0.93264289268153577,0.93068796293352496,0.91447706942355333,0.89951022611968878,0.94979380661260615,1.0028882928559726,1.0589508174775857,1.1181472969866351,1.1806529228020377,null,null,null,"Rev","Irrigation","Revenue cap - Variable",3.758089255799768E-2,-0.14523491665501886,-4.0068923599365092E-2,3.7306019805363855E-2,7.6160278109395518E-2,3.4154117592684052E-3,-2.8378551609808955E-4,-2.0961182070342588E-3,-1.7418183274741095E-2,-1.6366559429750405E-2,5.5901065972124631E-2,5.5901065972124409E-2,5.5901065972124631E-2,5.5901065972124186E-2,5.5901065972124631E-2,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X101/W101-1)*(W101/W$13),\"-\")","v":1.5641018912129685E-3},{"$f":"IFERROR((Y101/X101-1)*(X101/X$13),\"-\")","v":-6.0768302438587935E-3},{"$f":"IFERROR((Z101/Y101-1)*(Y101/Y$13),\"-\")","v":-1.4786563642045351E-3},{"$f":"IFERROR((AA101/Z101-1)*(Z101/Z$13),\"-\")","v":1.2502968002832133E-3},{"$f":"IFERROR((AB101/AA101-1)*(AA101/AA$13),\"-\")","v":2.7855109168199109E-3},{"$f":"IFERROR((AC101/AB101-1)*(AB101/AB$13),\"-\")","v":1.3052159268471907E-4},{"$f":"IFERROR((AD101/AC101-1)*(AC101/AC$13),\"-\")","v":-1.1042086047363472E-5},{"$f":"IFERROR((AE101/AD101-1)*(AD101/AD$13),\"-\")","v":-8.2836315339891993E-5},{"$f":"IFERROR((AF101/AE101-1)*(AE101/AE$13),\"-\")","v":-6.9370856993366907E-4},{"$f":"IFERROR((AG101/AF101-1)*(AF101/AF$13),\"-\")","v":-6.4835778341581108E-4},{"$f":"IFERROR((AH101/AG101-1)*(AG101/AG$13),\"-\")","v":2.201501387162273E-3},{"$f":"IFERROR((AI101/AH101-1)*(AH101/AH$13),\"-\")","v":2.2552152216400979E-3},{"$f":"IFERROR((AJ101/AI101-1)*(AI101/AI$13),\"-\")","v":2.3067340347415915E-3},{"$f":"IFERROR((AK101/AJ101-1)*(AJ101/AJ$13),\"-\")","v":2.3558648630442594E-3},{"$f":"IFERROR((AL101/AK101-1)*(AK101/AK$13),\"-\")","v":2.4024309379610219E-3}]
[null,null,null,{"$f":"D99+1","v":12},"Price",{"$f":"[3]RevenueTariffBasket_FO!F102","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G102","v":"Merbein irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H102","v":"Garden fee"},{"$f":"[3]RevenueTariffBasket_FO!J102","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K102","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X102","v":519.20266968325791},{"$f":"[3]RevenueTariffBasket_FO!Y102","v":519.32365896980468},{"$f":"[3]RevenueTariffBasket_FO!Z102","v":521.9219631901841},{"$f":"[3]RevenueTariffBasket_FO!AA102","v":520.12497427101209},{"$f":"[3]RevenueTariffBasket_FO!AB102","v":520.10676844783711},{"$f":"[3]RevenueTariffBasket_FO!AC102","v":520.08000000000004},{"$f":"[3]RevenueTariffBasket_FO!AD102","v":517.19493006500647},{"$f":"[3]RevenueTariffBasket_FO!AE102","v":514.32586464572159},{"$f":"[3]RevenueTariffBasket_FO!AF102","v":511.47271495936775},{"$f":"[3]RevenueTariffBasket_FO!AG102","v":508.6353927156768},{"$f":"[3]RevenueTariffBasket_FO!AH102","v":505.81381011415834},{"$f":"[3]RevenueTariffBasket_FO!AI102","v":511.13900803181878},{"$f":"[3]RevenueTariffBasket_FO!AJ102","v":516.52026952919005},{"$f":"[3]RevenueTariffBasket_FO!AK102","v":521.95818484254517},{"$f":"[3]RevenueTariffBasket_FO!AL102","v":527.45335042215231},{"$f":"[3]RevenueTariffBasket_FO!AM102","v":533.00636899769711},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",2.3302901470168003E-4,5.003246386913629E-3,-3.4430222253689635E-3,-3.5002786014093346E-5,-5.1467216850453745E-5,-5.5473579737609358E-3,-5.5473579737610468E-3,-5.5473579737607137E-3,-5.5473579737608247E-3,-5.5473579737611578E-3,1.0527980476568111E-2,1.0527980476567889E-2,1.0527980476568333E-2,1.0527980476567889E-2,1.0527980476567889E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X102/W102-1)*(W104/W$13),\"-\")","v":1.0294603555553427E-7},{"$f":"IFERROR((Y102/X102-1)*(X104/X$13),\"-\")","v":2.0349908623648934E-6},{"$f":"IFERROR((Z102/Y102-1)*(Y104/Y$13),\"-\")","v":-1.4521938961976862E-6},{"$f":"IFERROR((AA102/Z102-1)*(Z104/Z$13),\"-\")","v":-1.3919514858033021E-8},{"$f":"IFERROR((AB102/AA102-1)*(AA104/AA$13),\"-\")","v":-2.1531397073112714E-8},{"$f":"IFERROR((AC102/AB102-1)*(AB104/AB$13),\"-\")","v":-2.2531565075169897E-6},{"$f":"IFERROR((AD102/AC102-1)*(AC104/AC$13),\"-\")","v":-2.2736117447560772E-6},{"$f":"IFERROR((AE102/AD102-1)*(AD104/AD$13),\"-\")","v":-2.2970358602669834E-6},{"$f":"IFERROR((AF102/AE102-1)*(AE104/AE$13),\"-\")","v":-2.3069191308376208E-6},{"$f":"IFERROR((AG102/AF102-1)*(AF104/AF$13),\"-\")","v":-2.3223671871196977E-6},{"$f":"IFERROR((AH102/AG102-1)*(AG104/AG$13),\"-\")","v":4.4297796470876E-6},{"$f":"IFERROR((AI102/AH102-1)*(AH104/AH$13),\"-\")","v":4.3428643967387537E-6},{"$f":"IFERROR((AJ102/AI102-1)*(AI104/AI$13),\"-\")","v":4.2511938929688256E-6},{"$f":"IFERROR((AK102/AJ102-1)*(AJ104/AJ$13),\"-\")","v":4.1551707913462189E-6},{"$f":"IFERROR((AL102/AK102-1)*(AK104/AK$13),\"-\")","v":4.0552210391883839E-6}]
[null,null,null,null,"Qty",{"$f":"+F102","v":"Irrigation"},{"$f":"+G102","v":"Merbein irrigation"},{"$f":"+H102","v":"Garden fee"},{"$f":"+I102","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K103","v":"Property"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X103","v":20},{"$f":"[3]RevenueTariffBasket_FO!Y103","v":19},{"$f":"[3]RevenueTariffBasket_FO!Z103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AA103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AB103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AC103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AD103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AE103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AF103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AG103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AH103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AI103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AJ103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AK103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AL103","v":19},{"$f":"[3]RevenueTariffBasket_FO!AM103","v":19},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",-5.0000000000000044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X103/W103-1)*(W104/W$13),\"-\")","v":-2.2088673311202087E-5},{"$f":"IFERROR((Y103/X103-1)*(X104/X$13),\"-\")","v":0},{"$f":"IFERROR((Z103/Y103-1)*(Y104/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA103/Z103-1)*(Z104/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB103/AA103-1)*(AA104/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC103/AB103-1)*(AB104/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD103/AC103-1)*(AC104/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE103/AD103-1)*(AD104/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF103/AE103-1)*(AE104/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG103/AF103-1)*(AF104/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH103/AG103-1)*(AG104/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI103/AH103-1)*(AH104/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ103/AI103-1)*(AI104/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK103/AJ103-1)*(AJ104/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL103/AK103-1)*(AK104/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F102","v":"Irrigation"},{"$f":"+G102","v":"Merbein irrigation"},{"$f":"+H102","v":"Garden fee"},{"$f":"+I102","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W102*W103/10^6","v":1.0384053393665158E-2},9.8671495204262875E-3,9.9165173006134973E-3,9.8823745111492299E-3,9.8820286005089058E-3,9.8815200000000013E-3,9.8267036712351239E-3,9.7721914282687099E-3,9.7179815842279877E-3,9.6640724615978599E-3,9.6104623921690092E-3,9.7116411526045558E-3,9.8138851210546104E-3,9.9172055120083594E-3,1.0021613658020893E-2,1.0127121010956246E-2,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-4.9778622436033593E-2,5.003246386913629E-3,-3.4430222253688525E-3,-3.5002786013982323E-5,-5.1467216850453745E-5,-5.5473579737608247E-3,-5.5473579737611578E-3,-5.5473579737607137E-3,-5.5473579737608247E-3,-5.5473579737611578E-3,1.0527980476568111E-2,1.0527980476567889E-2,1.0527980476568555E-2,1.0527980476567667E-2,1.0527980476568111E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X104/W104-1)*(W104/W$13),\"-\")","v":-2.1990874577424392E-5},{"$f":"IFERROR((Y104/X104-1)*(X104/X$13),\"-\")","v":2.0349908623648934E-6},{"$f":"IFERROR((Z104/Y104-1)*(Y104/Y$13),\"-\")","v":-1.4521938961976394E-6},{"$f":"IFERROR((AA104/Z104-1)*(Z104/Z$13),\"-\")","v":-1.3919514857988871E-8},{"$f":"IFERROR((AB104/AA104-1)*(AA104/AA$13),\"-\")","v":-2.1531397073112714E-8},{"$f":"IFERROR((AC104/AB104-1)*(AB104/AB$13),\"-\")","v":-2.2531565075169444E-6},{"$f":"IFERROR((AD104/AC104-1)*(AC104/AC$13),\"-\")","v":-2.2736117447561226E-6},{"$f":"IFERROR((AE104/AD104-1)*(AD104/AD$13),\"-\")","v":-2.2970358602669834E-6},{"$f":"IFERROR((AF104/AE104-1)*(AE104/AE$13),\"-\")","v":-2.3069191308376208E-6},{"$f":"IFERROR((AG104/AF104-1)*(AF104/AF$13),\"-\")","v":-2.3223671871196977E-6},{"$f":"IFERROR((AH104/AG104-1)*(AG104/AG$13),\"-\")","v":4.4297796470876E-6},{"$f":"IFERROR((AI104/AH104-1)*(AH104/AH$13),\"-\")","v":4.3428643967387537E-6},{"$f":"IFERROR((AJ104/AI104-1)*(AI104/AI$13),\"-\")","v":4.2511938929689154E-6},{"$f":"IFERROR((AK104/AJ104-1)*(AJ104/AJ$13),\"-\")","v":4.1551707913461316E-6},{"$f":"IFERROR((AL104/AK104-1)*(AK104/AK$13),\"-\")","v":4.0552210391884694E-6}]
[null,null,null,{"$f":"D102+1","v":13},"Price",{"$f":"[3]RevenueTariffBasket_FO!F105","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G105","v":"Merbein drainage"},{"$f":"[3]RevenueTariffBasket_FO!H105","v":"Drainage div 1"},{"$f":"[3]RevenueTariffBasket_FO!J105","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K105","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X105","v":105.48879638009049},{"$f":"[3]RevenueTariffBasket_FO!Y105","v":103.12529307282416},{"$f":"[3]RevenueTariffBasket_FO!Z105","v":100.81398773006136},{"$f":"[3]RevenueTariffBasket_FO!AA105","v":98.652452830188693},{"$f":"[3]RevenueTariffBasket_FO!AB105","v":96.471755725190832},{"$f":"[3]RevenueTariffBasket_FO!AC105","v":94.32},{"$f":"[3]RevenueTariffBasket_FO!AD105","v":90.706113918118405},{"$f":"[3]RevenueTariffBasket_FO!AE105","v":87.230694466991892},{"$f":"[3]RevenueTariffBasket_FO!AF105","v":83.888436275228457},{"$f":"[3]RevenueTariffBasket_FO!AG105","v":80.674237247600601},{"$f":"[3]RevenueTariffBasket_FO!AH105","v":77.583190776486134},{"$f":"[3]RevenueTariffBasket_FO!AI105","v":82.903608322898322},{"$f":"[3]RevenueTariffBasket_FO!AJ105","v":88.588883805480236},{"$f":"[3]RevenueTariffBasket_FO!AK105","v":94.664038063747711},{"$f":"[3]RevenueTariffBasket_FO!AL105","v":101.15580778973896},{"$f":"[3]RevenueTariffBasket_FO!AM105","v":108.09276319592392},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.2405254286439136E-2,-2.2412594174453626E-2,-2.1440823327615655E-2,-2.210484425310244E-2,-2.2304515026349558E-2,-3.831516202164531E-2,-3.8315162021645199E-2,-3.831516202164531E-2,-3.8315162021645421E-2,-3.831516202164531E-2,6.8576936487957596E-2,6.8576936487957596E-2,6.8576936487957596E-2,6.8576936487957818E-2,6.8576936487957596E-2,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X105/W105-1)*(W107/W$13),\"-\")","v":-3.0194636067669645E-4},{"$f":"IFERROR((Y105/X105-1)*(X107/X$13),\"-\")","v":-2.8629954862539311E-4},{"$f":"IFERROR((Z105/Y105-1)*(Y107/Y$13),\"-\")","v":-2.7810784378580732E-4},{"$f":"IFERROR((AA105/Z105-1)*(Z107/Z$13),\"-\")","v":-2.6632640087775812E-4},{"$f":"IFERROR((AB105/AA105-1)*(AA107/AA$13),\"-\")","v":-2.7756253232950293E-4},{"$f":"IFERROR((AC105/AB105-1)*(AB107/AB$13),\"-\")","v":-4.5261435746968038E-4},{"$f":"IFERROR((AD105/AC105-1)*(AC107/AC$13),\"-\")","v":-4.4239886981039275E-4},{"$f":"IFERROR((AE105/AD105-1)*(AD107/AD$13),\"-\")","v":-4.3293734804157743E-4},{"$f":"IFERROR((AF105/AE105-1)*(AE107/AE$13),\"-\")","v":-4.2116091306702098E-4},{"$f":"IFERROR((AG105/AF105-1)*(AF107/AF$13),\"-\")","v":-4.1068025909845511E-4},{"$f":"IFERROR((AH105/AG105-1)*(AG107/AG$13),\"-\")","v":7.1558247740575987E-4},{"$f":"IFERROR((AI105/AH105-1)*(AH107/AH$13),\"-\")","v":7.4304921733219041E-4},{"$f":"IFERROR((AJ105/AI105-1)*(AI107/AI$13),\"-\")","v":7.7039741450740358E-4},{"$f":"IFERROR((AK105/AJ105-1)*(AJ107/AJ$13),\"-\")","v":7.9754322692761651E-4},{"$f":"IFERROR((AL105/AK105-1)*(AK107/AK$13),\"-\")","v":8.24404193303334E-4}]
[null,null,null,null,"Qty",{"$f":"+F105","v":"Drainage"},{"$f":"+G105","v":"Merbein drainage"},{"$f":"+H105","v":"Drainage div 1"},{"$f":"+I105","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K106","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X106","v":3002.9},{"$f":"[3]RevenueTariffBasket_FO!Y106","v":3005},{"$f":"[3]RevenueTariffBasket_FO!Z106","v":3025},{"$f":"[3]RevenueTariffBasket_FO!AA106","v":3035},{"$f":"[3]RevenueTariffBasket_FO!AB106","v":3047},{"$f":"[3]RevenueTariffBasket_FO!AC106","v":3047},{"$f":"[3]RevenueTariffBasket_FO!AD106","v":3052},{"$f":"[3]RevenueTariffBasket_FO!AE106","v":3057},{"$f":"[3]RevenueTariffBasket_FO!AF106","v":3062},{"$f":"[3]RevenueTariffBasket_FO!AG106","v":3067},{"$f":"[3]RevenueTariffBasket_FO!AH106","v":3072},{"$f":"[3]RevenueTariffBasket_FO!AI106","v":3077},{"$f":"[3]RevenueTariffBasket_FO!AJ106","v":3082},{"$f":"[3]RevenueTariffBasket_FO!AK106","v":3087},{"$f":"[3]RevenueTariffBasket_FO!AL106","v":3092},{"$f":"[3]RevenueTariffBasket_FO!AM106","v":3097},null,null,null,"Qty","Drainage","Revenue cap - Fixed ",6.9932398681271657E-4,6.6555740432612254E-3,3.3057851239668423E-3,3.9538714991762536E-3,0,1.6409583196586031E-3,1.6382699868937589E-3,1.635590448151758E-3,1.6329196603526164E-3,1.6302575806976805E-3,1.6276041666667407E-3,1.6249593760155889E-3,1.6223231667749083E-3,1.6196954972464983E-3,1.6170763260026089E-3,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X106/W106-1)*(W107/W$13),\"-\")","v":9.4245006127791291E-6},{"$f":"IFERROR((Y106/X106-1)*(X107/X$13),\"-\")","v":8.5018620762807048E-5},{"$f":"IFERROR((Z106/Y106-1)*(Y107/Y$13),\"-\")","v":4.2879173005519796E-5},{"$f":"IFERROR((AA106/Z106-1)*(Z107/Z$13),\"-\")","v":4.7637538353655883E-5},{"$f":"IFERROR((AB106/AA106-1)*(AA107/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC106/AB106-1)*(AB107/AB$13),\"-\")","v":1.9384527072265047E-5},{"$f":"IFERROR((AD106/AC106-1)*(AC107/AC$13),\"-\")","v":1.8915978751091951E-5},{"$f":"IFERROR((AE106/AD106-1)*(AD107/AD$13),\"-\")","v":1.8481148290719142E-5},{"$f":"IFERROR((AF106/AE106-1)*(AE107/AE$13),\"-\")","v":1.794908069893277E-5},{"$f":"IFERROR((AG106/AF106-1)*(AF107/AF$13),\"-\")","v":1.7473881625762575E-5},{"$f":"IFERROR((AH106/AG106-1)*(AG107/AG$13),\"-\")","v":1.6983625712470362E-5},{"$f":"IFERROR((AI106/AH106-1)*(AH107/AH$13),\"-\")","v":1.7606863974698212E-5},{"$f":"IFERROR((AJ106/AI106-1)*(AI107/AI$13),\"-\")","v":1.8225275685774162E-5},{"$f":"IFERROR((AK106/AJ106-1)*(AJ107/AJ$13),\"-\")","v":1.8836904062358342E-5},{"$f":"IFERROR((AL106/AK106-1)*(AK107/AK$13),\"-\")","v":1.9439837536081861E-5}]
[null,null,null,null,"Rev",{"$f":"+F105","v":"Drainage"},{"$f":"+G105","v":"Merbein drainage"},{"$f":"+H105","v":"Drainage div 1"},{"$f":"+I105","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W105*W106/10^6","v":0.31677230664977374},0.30989150568383661,0.30496231288343556,0.29941019433962268,0.29394943969465648,0.28739303999999999,0.27683505967809735,0.26666423298559422,0.25686639187474952,0.24742788563839105,0.23833556206536541,0.25509440280955814,0.27303093988849009,0.29222788550278916,0.31277375768587284,0.33476328761777635,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",-2.1721598831379585E-2,-1.5906188811222188E-2,-1.8205916958450641E-2,-1.8238372467612285E-2,-2.2304515026349558E-2,-3.6737077285875275E-2,-3.673966261473427E-2,-3.674223948651556E-2,-3.674480794264734E-2,-3.6747368024289018E-2,7.0316156762189275E-2,7.031333059989775E-2,7.0310513607503289E-2,7.0307705740448867E-2,7.0304906954464563E-2,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X107/W107-1)*(W107/W$13),\"-\")","v":-2.9273301839666959E-4},{"$f":"IFERROR((Y107/X107-1)*(X107/X$13),\"-\")","v":-2.031864157070165E-4},{"$f":"IFERROR((Z107/Y107-1)*(Y107/Y$13),\"-\")","v":-2.361480355531305E-4},{"$f":"IFERROR((AA107/Z107-1)*(Z107/Z$13),\"-\")","v":-2.1974188289001129E-4},{"$f":"IFERROR((AB107/AA107-1)*(AA107/AA$13),\"-\")","v":-2.7756253232950293E-4},{"$f":"IFERROR((AC107/AB107-1)*(AB107/AB$13),\"-\")","v":-4.3397255169290314E-4},{"$f":"IFERROR((AD107/AC107-1)*(AC107/AC$13),\"-\")","v":-4.2420765984994455E-4},{"$f":"IFERROR((AE107/AD107-1)*(AD107/AD$13),\"-\")","v":-4.1516430794196342E-4},{"$f":"IFERROR((AF107/AE107-1)*(AE107/AE$13),\"-\")","v":-4.0389955430320516E-4},{"$f":"IFERROR((AG107/AF107-1)*(AF107/AF$13),\"-\")","v":-3.9387589207833006E-4},{"$f":"IFERROR((AH107/AG107-1)*(AG107/AG$13),\"-\")","v":7.3373078814004849E-4},{"$f":"IFERROR((AI107/AH107-1)*(AH107/AH$13),\"-\")","v":7.6186350609943406E-4},{"$f":"IFERROR((AJ107/AI107-1)*(AI107/AI$13),\"-\")","v":7.8987252376635565E-4},{"$f":"IFERROR((AK107/AJ107-1)*(AJ107/AJ$13),\"-\")","v":8.1767190816348946E-4},{"$f":"IFERROR((AL107/AK107-1)*(AK107/AK$13),\"-\")","v":8.4517715534346272E-4}]
[null,null,null,{"$f":"D105+1","v":14},"Price",{"$f":"[3]RevenueTariffBasket_FO!F108","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G108","v":"Merbein drainage"},{"$f":"[3]RevenueTariffBasket_FO!H108","v":"Drainage div 2"},{"$f":"[3]RevenueTariffBasket_FO!J108","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K108","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X108","v":79.071746606334841},{"$f":"[3]RevenueTariffBasket_FO!Y108","v":77.33296625222026},{"$f":"[3]RevenueTariffBasket_FO!Z108","v":76.001411042944781},{"$f":"[3]RevenueTariffBasket_FO!AA108","v":74.042469982847351},{"$f":"[3]RevenueTariffBasket_FO!AB108","v":72.385343511450372},{"$f":"[3]RevenueTariffBasket_FO!AC108","v":70.760000000000005},{"$f":"[3]RevenueTariffBasket_FO!AD108","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE108","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF108","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG108","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH108","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI108","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ108","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK108","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL108","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM108","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.1989906998908793E-2,-1.721846805840388E-2,-2.5775061715505809E-2,-2.2380756230591325E-2,-2.2454041558748195E-2,-1,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X108/W108-1)*(W110/W$13),\"-\")","v":0},{"$f":"IFERROR((Y108/X108-1)*(X110/X$13),\"-\")","v":0},{"$f":"IFERROR((Z108/Y108-1)*(Y110/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA108/Z108-1)*(Z110/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB108/AA108-1)*(AA110/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC108/AB108-1)*(AB110/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD108/AC108-1)*(AC110/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE108/AD108-1)*(AD110/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF108/AE108-1)*(AE110/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG108/AF108-1)*(AF110/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH108/AG108-1)*(AG110/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI108/AH108-1)*(AH110/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ108/AI108-1)*(AI110/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK108/AJ108-1)*(AJ110/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL108/AK108-1)*(AK110/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F108","v":"Drainage"},{"$f":"+G108","v":"Merbein drainage"},{"$f":"+H108","v":"Drainage div 2"},{"$f":"+I108","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K109","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X109","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y109","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL109","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM109","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X109/W109-1)*(W110/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y109/X109-1)*(X110/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z109/Y109-1)*(Y110/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA109/Z109-1)*(Z110/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB109/AA109-1)*(AA110/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC109/AB109-1)*(AB110/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD109/AC109-1)*(AC110/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE109/AD109-1)*(AD110/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF109/AE109-1)*(AE110/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG109/AF109-1)*(AF110/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH109/AG109-1)*(AG110/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI109/AH109-1)*(AH110/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ109/AI109-1)*(AI110/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK109/AJ109-1)*(AJ110/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL109/AK109-1)*(AK110/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F108","v":"Drainage"},{"$f":"+G108","v":"Merbein drainage"},{"$f":"+H108","v":"Drainage div 2"},{"$f":"+I108","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W108*W109/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X110/W110-1)*(W110/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y110/X110-1)*(X110/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z110/Y110-1)*(Y110/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA110/Z110-1)*(Z110/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB110/AA110-1)*(AA110/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC110/AB110-1)*(AB110/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD110/AC110-1)*(AC110/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE110/AD110-1)*(AD110/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF110/AE110-1)*(AE110/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG110/AF110-1)*(AF110/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH110/AG110-1)*(AG110/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI110/AH110-1)*(AH110/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ110/AI110-1)*(AI110/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK110/AJ110-1)*(AJ110/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL110/AK110-1)*(AK110/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D108+1","v":15},"Price",{"$f":"[3]RevenueTariffBasket_FO!F111","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G111","v":"Merbein drainage"},{"$f":"[3]RevenueTariffBasket_FO!H111","v":"Drainage div 3"},{"$f":"[3]RevenueTariffBasket_FO!J111","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K111","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X111","v":52.699547511312218},{"$f":"[3]RevenueTariffBasket_FO!Y111","v":51.540639431616349},{"$f":"[3]RevenueTariffBasket_FO!Z111","v":50.385276073619636},{"$f":"[3]RevenueTariffBasket_FO!AA111","v":49.092452830188684},{"$f":"[3]RevenueTariffBasket_FO!AB111","v":48.004681933842235},{"$f":"[3]RevenueTariffBasket_FO!AC111","v":46.92},{"$f":"[3]RevenueTariffBasket_FO!AD111","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE111","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF111","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG111","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH111","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI111","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ111","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK111","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL111","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM111","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.199085446506166E-2,-2.2416550720711137E-2,-2.5658750813272624E-2,-2.2157599256836025E-2,-2.2595336332757898E-2,-1,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X111/W111-1)*(W113/W$13),\"-\")","v":0},{"$f":"IFERROR((Y111/X111-1)*(X113/X$13),\"-\")","v":0},{"$f":"IFERROR((Z111/Y111-1)*(Y113/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA111/Z111-1)*(Z113/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB111/AA111-1)*(AA113/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC111/AB111-1)*(AB113/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD111/AC111-1)*(AC113/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE111/AD111-1)*(AD113/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF111/AE111-1)*(AE113/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG111/AF111-1)*(AF113/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH111/AG111-1)*(AG113/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI111/AH111-1)*(AH113/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ111/AI111-1)*(AI113/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK111/AJ111-1)*(AJ113/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL111/AK111-1)*(AK113/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F111","v":"Drainage"},{"$f":"+G111","v":"Merbein drainage"},{"$f":"+H111","v":"Drainage div 3"},{"$f":"+I111","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K112","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X112","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y112","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL112","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM112","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X112/W112-1)*(W113/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y112/X112-1)*(X113/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z112/Y112-1)*(Y113/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA112/Z112-1)*(Z113/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB112/AA112-1)*(AA113/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC112/AB112-1)*(AB113/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD112/AC112-1)*(AC113/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE112/AD112-1)*(AD113/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF112/AE112-1)*(AE113/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG112/AF112-1)*(AF113/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH112/AG112-1)*(AG113/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI112/AH112-1)*(AH113/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ112/AI112-1)*(AI113/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK112/AJ112-1)*(AJ113/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL112/AK112-1)*(AK113/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F111","v":"Drainage"},{"$f":"+G111","v":"Merbein drainage"},{"$f":"+H111","v":"Drainage div 3"},{"$f":"+I111","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111*W112/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X113/W113-1)*(W113/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y113/X113-1)*(X113/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z113/Y113-1)*(Y113/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA113/Z113-1)*(Z113/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB113/AA113-1)*(AA113/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC113/AB113-1)*(AB113/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD113/AC113-1)*(AC113/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE113/AD113-1)*(AD113/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF113/AE113-1)*(AE113/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG113/AF113-1)*(AF113/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH113/AG113-1)*(AG113/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI113/AH113-1)*(AH113/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ113/AI113-1)*(AI113/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK113/AJ113-1)*(AJ113/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL113/AK113-1)*(AK113/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D111+1","v":16},"Price",{"$f":"[3]RevenueTariffBasket_FO!F114","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G114","v":"Merbein drainage"},{"$f":"[3]RevenueTariffBasket_FO!H114","v":"Drainage div 4"},{"$f":"[3]RevenueTariffBasket_FO!J114","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K114","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X114","v":26.327348416289595},{"$f":"[3]RevenueTariffBasket_FO!Y114","v":26.584582593250445},{"$f":"[3]RevenueTariffBasket_FO!Z114","v":26.843190184049082},{"$f":"[3]RevenueTariffBasket_FO!AA114","v":26.990222984562607},{"$f":"[3]RevenueTariffBasket_FO!AB114","v":27.23908396946565},{"$f":"[3]RevenueTariffBasket_FO!AC114","v":27.48},{"$f":"[3]RevenueTariffBasket_FO!AD114","v":25.459222505595939},{"$f":"[3]RevenueTariffBasket_FO!AE114","v":23.587045509077242},{"$f":"[3]RevenueTariffBasket_FO!AF114","v":21.852541479811315},{"$f":"[3]RevenueTariffBasket_FO!AG114","v":20.245586457324634},{"$f":"[3]RevenueTariffBasket_FO!AH114","v":18.75680095972735},{"$f":"[3]RevenueTariffBasket_FO!AI114","v":20.393801254107903},{"$f":"[3]RevenueTariffBasket_FO!AJ114","v":22.17367079199942},{"$f":"[3]RevenueTariffBasket_FO!AK114","v":24.108878490366344},{"$f":"[3]RevenueTariffBasket_FO!AL114","v":26.212981491227332},{"$f":"[3]RevenueTariffBasket_FO!AM114","v":28.500720136525334},null,null,null,"Price","Drainage","Revenue cap - Fixed ",9.7706070848246895E-3,9.7277280879441985E-3,5.4774711763170281E-3,9.2204123339545419E-3,8.8444982512778658E-3,-7.3536298923000731E-2,-7.3536298923000953E-2,-7.3536298923000842E-2,-7.3536298923000842E-2,-7.3536298923000953E-2,8.7275026156931057E-2,8.7275026156930835E-2,8.7275026156930835E-2,8.7275026156930835E-2,8.7275026156930613E-2,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X114/W114-1)*(W116/W$13),\"-\")","v":7.8137515275507123E-7},{"$f":"IFERROR((Y114/X114-1)*(X116/X$13),\"-\")","v":7.6112913058573388E-7},{"$f":"IFERROR((Z114/Y114-1)*(Y116/Y$13),\"-\")","v":4.4651705118709306E-7},{"$f":"IFERROR((AA114/Z114-1)*(Z116/Z$13),\"-\")","v":6.6794826659586921E-7},{"$f":"IFERROR((AB114/AA114-1)*(AA116/AA$13),\"-\")","v":6.8027882436930554E-7},{"$f":"IFERROR((AC114/AB114-1)*(AB116/AB$13),\"-\")","v":-5.5402038387510511E-6},{"$f":"IFERROR((AD114/AC114-1)*(AC116/AC$13),\"-\")","v":-5.2082879950164489E-6},{"$f":"IFERROR((AE114/AD114-1)*(AD116/AD$13),\"-\")","v":-4.9021970511290233E-6},{"$f":"IFERROR((AF114/AE114-1)*(AE116/AE$13),\"-\")","v":-4.5866928891415362E-6},{"$f":"IFERROR((AG114/AF114-1)*(AF116/AF$13),\"-\")","v":-4.3017233869528017E-6},{"$f":"IFERROR((AH114/AG114-1)*(AG116/AG$13),\"-\")","v":4.7804343720526344E-6},{"$f":"IFERROR((AI114/AH114-1)*(AH116/AH$13),\"-\")","v":5.0425774287443629E-6},{"$f":"IFERROR((AJ114/AI114-1)*(AI116/AI$13),\"-\")","v":5.311024309604682E-6},{"$f":"IFERROR((AK114/AJ114-1)*(AJ116/AJ$13),\"-\")","v":5.5853105457734929E-6},{"$f":"IFERROR((AL114/AK114-1)*(AK116/AK$13),\"-\")","v":5.8649463892231339E-6}]
[null,null,null,null,"Qty",{"$f":"+F114","v":"Drainage"},{"$f":"+G114","v":"Merbein drainage"},{"$f":"+H114","v":"Drainage div 4"},{"$f":"+I114","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K115","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X115","v":71.400000000000006},{"$f":"[3]RevenueTariffBasket_FO!Y115","v":71.400000000000006},{"$f":"[3]RevenueTariffBasket_FO!Z115","v":71.400000000000006},{"$f":"[3]RevenueTariffBasket_FO!AA115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AB115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AC115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AD115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AE115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AF115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AG115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AH115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AI115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AJ115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AK115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AL115","v":66.7},{"$f":"[3]RevenueTariffBasket_FO!AM115","v":66.7},null,null,null,"Qty","Drainage","Revenue cap - Fixed ",0,0,-6.5826330532212873E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X115/W115-1)*(W116/W$13),\"-\")","v":0},{"$f":"IFERROR((Y115/X115-1)*(X116/X$13),\"-\")","v":0},{"$f":"IFERROR((Z115/Y115-1)*(Y116/Y$13),\"-\")","v":-5.3660855627676246E-6},{"$f":"IFERROR((AA115/Z115-1)*(Z116/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB115/AA115-1)*(AA116/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC115/AB115-1)*(AB116/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD115/AC115-1)*(AC116/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE115/AD115-1)*(AD116/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF115/AE115-1)*(AE116/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG115/AF115-1)*(AF116/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH115/AG115-1)*(AG116/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI115/AH115-1)*(AH116/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ115/AI115-1)*(AI116/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK115/AJ115-1)*(AJ116/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL115/AK115-1)*(AK116/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F114","v":"Drainage"},{"$f":"+G114","v":"Merbein drainage"},{"$f":"+H114","v":"Drainage div 4"},{"$f":"+I114","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114*W115/10^6","v":1.8797726769230773E-3},1.898139197158082E-3,1.9166037791411045E-3,1.8002478730703259E-3,1.8168469007633589E-3,1.8329160000000002E-3,1.6981301411232491E-3,1.5732559354554522E-3,1.4575645167034148E-3,1.3503806167035532E-3,1.2510786240138142E-3,1.3602665436489971E-3,1.4789838418263613E-3,1.6080621953074351E-3,1.7484058654648632E-3,1.9009980331062401E-3,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",9.7706070848249116E-3,9.7277280879441985E-3,-6.0709421184028778E-2,9.2204123339545419E-3,8.8444982512778658E-3,-7.3536298923000842E-2,-7.3536298923000842E-2,-7.3536298923000842E-2,-7.3536298923000842E-2,-7.3536298923001064E-2,8.7275026156931057E-2,8.7275026156930835E-2,8.7275026156930835E-2,8.7275026156930835E-2,8.7275026156930613E-2,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X116/W116-1)*(W116/W$13),\"-\")","v":7.8137515275508891E-7},{"$f":"IFERROR((Y116/X116-1)*(X116/X$13),\"-\")","v":7.6112913058573388E-7},{"$f":"IFERROR((Z116/Y116-1)*(Y116/Y$13),\"-\")","v":-4.9489610905802435E-6},{"$f":"IFERROR((AA116/Z116-1)*(Z116/Z$13),\"-\")","v":6.6794826659586921E-7},{"$f":"IFERROR((AB116/AA116-1)*(AA116/AA$13),\"-\")","v":6.8027882436930554E-7},{"$f":"IFERROR((AC116/AB116-1)*(AB116/AB$13),\"-\")","v":-5.5402038387510587E-6},{"$f":"IFERROR((AD116/AC116-1)*(AC116/AC$13),\"-\")","v":-5.2082879950164404E-6},{"$f":"IFERROR((AE116/AD116-1)*(AD116/AD$13),\"-\")","v":-4.9021970511290233E-6},{"$f":"IFERROR((AF116/AE116-1)*(AE116/AE$13),\"-\")","v":-4.5866928891415362E-6},{"$f":"IFERROR((AG116/AF116-1)*(AF116/AF$13),\"-\")","v":-4.3017233869528076E-6},{"$f":"IFERROR((AH116/AG116-1)*(AG116/AG$13),\"-\")","v":4.7804343720526344E-6},{"$f":"IFERROR((AI116/AH116-1)*(AH116/AH$13),\"-\")","v":5.0425774287443629E-6},{"$f":"IFERROR((AJ116/AI116-1)*(AI116/AI$13),\"-\")","v":5.311024309604682E-6},{"$f":"IFERROR((AK116/AJ116-1)*(AJ116/AJ$13),\"-\")","v":5.5853105457734929E-6},{"$f":"IFERROR((AL116/AK116-1)*(AK116/AK$13),\"-\")","v":5.8649463892231339E-6}]
[null,null,null,{"$f":"D114+1","v":17},"Price",{"$f":"[3]RevenueTariffBasket_FO!F117","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G117","v":"Red Cliffs irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H117","v":"Service Charge"},{"$f":"[3]RevenueTariffBasket_FO!J117","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K117","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X117","v":112.12669683257919},{"$f":"[3]RevenueTariffBasket_FO!Y117","v":110.03552397868563},{"$f":"[3]RevenueTariffBasket_FO!Z117","v":108.58895705521473},{"$f":"[3]RevenueTariffBasket_FO!AA117","v":106.26072041166381},{"$f":"[3]RevenueTariffBasket_FO!AB117","v":105.08905852417304},{"$f":"[3]RevenueTariffBasket_FO!AC117","v":100},{"$f":"[3]RevenueTariffBasket_FO!AD117","v":97.087378640776706},{"$f":"[3]RevenueTariffBasket_FO!AE117","v":94.259590913375447},{"$f":"[3]RevenueTariffBasket_FO!AF117","v":91.514165935315958},{"$f":"[3]RevenueTariffBasket_FO!AG117","v":88.848704791568878},{"$f":"[3]RevenueTariffBasket_FO!AH117","v":86.260878438416398},{"$f":"[3]RevenueTariffBasket_FO!AI117","v":83.748425668365428},{"$f":"[3]RevenueTariffBasket_FO!AJ117","v":81.309151134335366},{"$f":"[3]RevenueTariffBasket_FO!AK117","v":78.940923431393557},{"$f":"[3]RevenueTariffBasket_FO!AL117","v":76.641673234362671},{"$f":"[3]RevenueTariffBasket_FO!AM117","v":74.409391489672501},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.8650088809946563E-2,-1.3146362839614456E-2,-2.1440823327615877E-2,-1.1026293469041493E-2,-4.8426150121065437E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232886E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X117/W117-1)*(W119/W$13),\"-\")","v":-1.1521059411238966E-4},{"$f":"IFERROR((Y117/X117-1)*(X119/X$13),\"-\")","v":-7.817359526655252E-5},{"$f":"IFERROR((Z117/Y117-1)*(Y119/Y$13),\"-\")","v":-1.3041829015916911E-4},{"$f":"IFERROR((AA117/Z117-1)*(Z119/Z$13),\"-\")","v":-6.2376689953492153E-5},{"$f":"IFERROR((AB117/AA117-1)*(AA119/AA$13),\"-\")","v":-2.8610861830252293E-4},{"$f":"IFERROR((AC117/AB117-1)*(AB119/AB$13),\"-\")","v":-1.5898769702789832E-4},{"$f":"IFERROR((AD117/AC117-1)*(AC119/AC$13),\"-\")","v":-1.5662718133703857E-4},{"$f":"IFERROR((AE117/AD117-1)*(AD119/AD$13),\"-\")","v":-1.5448889720845672E-4},{"$f":"IFERROR((AF117/AE117-1)*(AE119/AE$13),\"-\")","v":-1.5147485231925409E-4},{"$f":"IFERROR((AG117/AF117-1)*(AF119/AF$13),\"-\")","v":-1.4887361125158434E-4},{"$f":"IFERROR((AH117/AG117-1)*(AG119/AG$13),\"-\")","v":-1.4607932401019269E-4},{"$f":"IFERROR((AI117/AH117-1)*(AH119/AH$13),\"-\")","v":-1.3759331311237187E-4},{"$f":"IFERROR((AJ117/AI117-1)*(AI119/AI$13),\"-\")","v":-1.2940361368168026E-4},{"$f":"IFERROR((AK117/AJ117-1)*(AJ119/AJ$13),\"-\")","v":-1.2151749347877546E-4},{"$f":"IFERROR((AL117/AK117-1)*(AK119/AK$13),\"-\")","v":-1.1394070096583758E-4}]
[null,null,null,null,"Qty",{"$f":"+F117","v":"Irrigation"},{"$f":"+G117","v":"Red Cliffs irrigation"},{"$f":"+H117","v":"Service Charge"},{"$f":"+I117","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K118","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X118","v":1295},{"$f":"[3]RevenueTariffBasket_FO!Y118","v":1311.0000000000002},{"$f":"[3]RevenueTariffBasket_FO!Z118","v":1317.0000000000002},{"$f":"[3]RevenueTariffBasket_FO!AA118","v":1323},{"$f":"[3]RevenueTariffBasket_FO!AB118","v":1328.0000000000002},{"$f":"[3]RevenueTariffBasket_FO!AC118","v":1328},{"$f":"[3]RevenueTariffBasket_FO!AD118","v":1328},{"$f":"[3]RevenueTariffBasket_FO!AE118","v":1328},{"$f":"[3]RevenueTariffBasket_FO!AF118","v":1328},{"$f":"[3]RevenueTariffBasket_FO!AG118","v":1328},{"$f":"[3]RevenueTariffBasket_FO!AH118","v":1328},{"$f":"[3]RevenueTariffBasket_FO!AI118","v":1328},{"$f":"[3]RevenueTariffBasket_FO!AJ118","v":1328},{"$f":"[3]RevenueTariffBasket_FO!AK118","v":1328},{"$f":"[3]RevenueTariffBasket_FO!AL118","v":1328},{"$f":"[3]RevenueTariffBasket_FO!AM118","v":1328},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",1.2355212355212641E-2,4.5766590389015871E-3,4.5558086560362199E-3,3.7792894935753107E-3,-2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X118/W118-1)*(W119/W$13),\"-\")","v":7.6324106031582165E-5},{"$f":"IFERROR((Y118/X118-1)*(X119/X$13),\"-\")","v":2.7214667337646247E-5},{"$f":"IFERROR((Z118/Y118-1)*(Y119/Y$13),\"-\")","v":2.7711658555914889E-5},{"$f":"IFERROR((AA118/Z118-1)*(Z119/Z$13),\"-\")","v":2.1379765525661291E-5},{"$f":"IFERROR((AB118/AA118-1)*(AA119/AA$13),\"-\")","v":-1.3118712711584138E-18},{"$f":"IFERROR((AC118/AB118-1)*(AB119/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD118/AC118-1)*(AC119/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE118/AD118-1)*(AD119/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF118/AE118-1)*(AE119/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG118/AF118-1)*(AF119/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH118/AG118-1)*(AG119/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI118/AH118-1)*(AH119/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ118/AI118-1)*(AI119/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK118/AJ118-1)*(AJ119/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL118/AK118-1)*(AK119/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F117","v":"Irrigation"},{"$f":"+G117","v":"Red Cliffs irrigation"},{"$f":"+H117","v":"Service Charge"},{"$f":"+I117","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117*W118/10^6","v":0.14520407239819003},0.1442565719360569,0.14301165644171782,0.14058293310463124,0.13955826972010182,0.1328,0.12893203883495147,0.12517673673296259,0.12153081236209959,0.11799107996320347,0.11455444656621698,0.11121790928758928,0.10797855270639738,0.10483354631689064,0.10178014205523363,9.8815671898285093E-2,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-6.5253022624243151E-3,-8.6298702210315659E-3,-1.6982694960087863E-2,-7.2886755305268114E-3,-4.8426150121065659E-2,-2.9126213592232886E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232886E-2,-2.9126213592233219E-2,-2.9126213592232775E-2,-2.9126213592233219E-2,-2.9126213592232997E-2,-2.9126213592232886E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X119/W119-1)*(W119/W$13),\"-\")","v":-4.0309939436635833E-5},{"$f":"IFERROR((Y119/X119-1)*(X119/X$13),\"-\")","v":-5.1316701820286939E-5},{"$f":"IFERROR((Z119/Y119-1)*(Y119/Y$13),\"-\")","v":-1.0330079237846506E-4},{"$f":"IFERROR((AA119/Z119-1)*(Z119/Z$13),\"-\")","v":-4.1232663996816122E-5},{"$f":"IFERROR((AB119/AA119-1)*(AA119/AA$13),\"-\")","v":-2.8610861830252423E-4},{"$f":"IFERROR((AC119/AB119-1)*(AB119/AB$13),\"-\")","v":-1.5898769702789772E-4},{"$f":"IFERROR((AD119/AC119-1)*(AC119/AC$13),\"-\")","v":-1.5662718133703857E-4},{"$f":"IFERROR((AE119/AD119-1)*(AD119/AD$13),\"-\")","v":-1.5448889720845672E-4},{"$f":"IFERROR((AF119/AE119-1)*(AE119/AE$13),\"-\")","v":-1.5147485231925409E-4},{"$f":"IFERROR((AG119/AF119-1)*(AF119/AF$13),\"-\")","v":-1.4887361125158434E-4},{"$f":"IFERROR((AH119/AG119-1)*(AG119/AG$13),\"-\")","v":-1.4607932401019324E-4},{"$f":"IFERROR((AI119/AH119-1)*(AH119/AH$13),\"-\")","v":-1.3759331311237084E-4},{"$f":"IFERROR((AJ119/AI119-1)*(AI119/AI$13),\"-\")","v":-1.2940361368168126E-4},{"$f":"IFERROR((AK119/AJ119-1)*(AJ119/AJ$13),\"-\")","v":-1.21517493478775E-4},{"$f":"IFERROR((AL119/AK119-1)*(AK119/AK$13),\"-\")","v":-1.1394070096583758E-4}]
[null,null,null,{"$f":"D117+1","v":18},"Price",{"$f":"[3]RevenueTariffBasket_FO!F120","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G120","v":"Red Cliffs irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H120","v":"Delivery Share Fee"},{"$f":"[3]RevenueTariffBasket_FO!J120","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K120","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X120","v":500.12991855203626},{"$f":"[3]RevenueTariffBasket_FO!Y120","v":504.27079928952043},{"$f":"[3]RevenueTariffBasket_FO!Z120","v":508.28319018404909},{"$f":"[3]RevenueTariffBasket_FO!AA120","v":510.56150943396233},{"$f":"[3]RevenueTariffBasket_FO!AB120","v":402.99552162849875},{"$f":"[3]RevenueTariffBasket_FO!AC120","v":404.8},{"$f":"[3]RevenueTariffBasket_FO!AD120","v":420.56229279233077},{"$f":"[3]RevenueTariffBasket_FO!AE120","v":436.93834515499543},{"$f":"[3]RevenueTariffBasket_FO!AF120","v":453.95205594681738},{"$f":"[3]RevenueTariffBasket_FO!AG120","v":471.62825461162521},{"$f":"[3]RevenueTariffBasket_FO!AH120","v":489.99273741380983},{"$f":"[3]RevenueTariffBasket_FO!AI120","v":485.47886095639467},{"$f":"[3]RevenueTariffBasket_FO!AJ120","v":481.00656691258916},{"$f":"[3]RevenueTariffBasket_FO!AK120","v":476.57547221982196},{"$f":"[3]RevenueTariffBasket_FO!AL120","v":472.18519734434392},{"$f":"[3]RevenueTariffBasket_FO!AM120","v":467.83536624871988},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",8.2796101250506293E-3,7.956817845058195E-3,4.482381660287249E-3,-0.2106817412160924,4.4776635834795631E-3,3.8938470336785436E-2,3.8938470336785436E-2,3.8938470336785436E-2,3.8938470336785214E-2,3.8938470336785436E-2,-9.2121293087720213E-3,-9.2121293087716882E-3,-9.2121293087719103E-3,-9.2121293087719103E-3,-9.2121293087717993E-3,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X120/W120-1)*(W122/W$13),\"-\")","v":9.2153144210433812E-4},{"$f":"IFERROR((Y120/X120-1)*(X122/X$13),\"-\")","v":8.6631861115368466E-4},{"$f":"IFERROR((Z120/Y120-1)*(Y122/Y$13),\"-\")","v":5.0926556386621388E-4},{"$f":"IFERROR((AA120/Z120-1)*(Z122/Z$13),\"-\")","v":-3.0691847647097915E-2},{"$f":"IFERROR((AB120/AA120-1)*(AA122/AA$13),\"-\")","v":5.4329358122793213E-4},{"$f":"IFERROR((AC120/AB120-1)*(AB122/AB$13),\"-\")","v":4.6123238885677313E-3},{"$f":"IFERROR((AD120/AC120-1)*(AC122/AC$13),\"-\")","v":4.8671786622866272E-3},{"$f":"IFERROR((AE120/AD120-1)*(AD122/AD$13),\"-\")","v":5.142341181277767E-3},{"$f":"IFERROR((AF120/AE120-1)*(AE122/AE$13),\"-\")","v":5.4007887781882084E-3},{"$f":"IFERROR((AG120/AF120-1)*(AF122/AF$13),\"-\")","v":5.6857400624240762E-3},{"$f":"IFERROR((AH120/AG120-1)*(AG122/AG$13),\"-\")","v":-1.4138110550991044E-3},{"$f":"IFERROR((AI120/AH120-1)*(AH122/AH$13),\"-\")","v":-1.3589949938464189E-3},{"$f":"IFERROR((AJ120/AI120-1)*(AI122/AI$13),\"-\")","v":-1.3043220588962482E-3},{"$f":"IFERROR((AK120/AJ120-1)*(AJ122/AJ$13),\"-\")","v":-1.2499572029686554E-3},{"$f":"IFERROR((AL120/AK120-1)*(AK122/AK$13),\"-\")","v":-1.1960604603666364E-3}]
[null,null,null,null,"Qty",{"$f":"+F120","v":"Irrigation"},{"$f":"+G120","v":"Red Cliffs irrigation"},{"$f":"+H120","v":"Delivery Share Fee"},{"$f":"+I120","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K121","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X121","v":5231},{"$f":"[3]RevenueTariffBasket_FO!Y121","v":5237.88},{"$f":"[3]RevenueTariffBasket_FO!Z121","v":5255.38},{"$f":"[3]RevenueTariffBasket_FO!AA121","v":7090.68},{"$f":"[3]RevenueTariffBasket_FO!AB121","v":7111.93},{"$f":"[3]RevenueTariffBasket_FO!AC121","v":7119},{"$f":"[3]RevenueTariffBasket_FO!AD121","v":7126},{"$f":"[3]RevenueTariffBasket_FO!AE121","v":7133},{"$f":"[3]RevenueTariffBasket_FO!AF121","v":7140},{"$f":"[3]RevenueTariffBasket_FO!AG121","v":7147},{"$f":"[3]RevenueTariffBasket_FO!AH121","v":7154},{"$f":"[3]RevenueTariffBasket_FO!AI121","v":7154},{"$f":"[3]RevenueTariffBasket_FO!AJ121","v":7154},{"$f":"[3]RevenueTariffBasket_FO!AK121","v":7154},{"$f":"[3]RevenueTariffBasket_FO!AL121","v":7154},{"$f":"[3]RevenueTariffBasket_FO!AM121","v":7154},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",1.3152360925252626E-3,3.3410463775420673E-3,0.34922308187038809,2.9968916944496105E-3,9.9410427267976331E-4,9.8328416912485395E-4,9.8231827111994185E-4,9.8135426889101041E-4,9.8039215686274161E-4,9.7943192948091173E-4,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X121/W121-1)*(W122/W$13),\"-\")","v":1.4638749829359488E-4},{"$f":"IFERROR((Y121/X121-1)*(X122/X$13),\"-\")","v":3.6376485096865051E-4},{"$f":"IFERROR((Z121/Y121-1)*(Y122/Y$13),\"-\")","v":3.9676962646778051E-2},{"$f":"IFERROR((AA121/Z121-1)*(Z122/Z$13),\"-\")","v":4.3658336394020121E-4},{"$f":"IFERROR((AB121/AA121-1)*(AA122/AA$13),\"-\")","v":1.206188138856284E-4},{"$f":"IFERROR((AC121/AB121-1)*(AB122/AB$13),\"-\")","v":1.1647157742148333E-4},{"$f":"IFERROR((AD121/AC121-1)*(AC122/AC$13),\"-\")","v":1.2278650104681992E-4},{"$f":"IFERROR((AE121/AD121-1)*(AD122/AD$13),\"-\")","v":1.2960084016380979E-4},{"$f":"IFERROR((AF121/AE121-1)*(AE122/AE$13),\"-\")","v":1.3598096980214292E-4},{"$f":"IFERROR((AG121/AF121-1)*(AF122/AF$13),\"-\")","v":1.430152574485201E-4},{"$f":"IFERROR((AH121/AG121-1)*(AG122/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI121/AH121-1)*(AH122/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ121/AI121-1)*(AI122/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK121/AJ121-1)*(AJ122/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL121/AK121-1)*(AK122/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F120","v":"Irrigation"},{"$f":"+G120","v":"Red Cliffs irrigation"},{"$f":"+H120","v":"Delivery Share Fee"},{"$f":"+I120","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120*W121/10^6","v":2.6161796039457017},2.6413099341825932,2.6712213120294477,3.620228283713208,2.866075940135369,2.8817712000000002,2.996926898438149,3.1166812159905826,3.2412176794602758,3.3707271357092852,3.5054080434583956,3.4731157712820475,3.4411209796926632,3.4094209282606061,3.3780129018014362,3.3468942101433421,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",9.6057358596444153E-3,1.1324448320038316E-2,0.35527081466820021,-0.20831623988206549,5.4762191206594313E-3,3.996004208736248E-2,3.9959038578766704E-2,3.9958037039765637E-2,3.9957037464566358E-2,3.9956039847399261E-2,-9.2121293087720213E-3,-9.2121293087715772E-3,-9.2121293087720213E-3,-9.2121293087719103E-3,-9.2121293087717993E-3,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X122/W122-1)*(W122/W$13),\"-\")","v":1.0691309718109875E-3},{"$f":"IFERROR((Y122/X122-1)*(X122/X$13),\"-\")","v":1.2329778727799339E-3},{"$f":"IFERROR((Z122/Y122-1)*(Y122/Y$13),\"-\")","v":4.0364075500348096E-2},{"$f":"IFERROR((AA122/Z122-1)*(Z122/Z$13),\"-\")","v":-3.0347244426458617E-2},{"$f":"IFERROR((AB122/AA122-1)*(AA122/AA$13),\"-\")","v":6.6445248558399635E-4},{"$f":"IFERROR((AC122/AB122-1)*(AB122/AB$13),\"-\")","v":4.7333306910517306E-3},{"$f":"IFERROR((AD122/AC122-1)*(AC122/AC$13),\"-\")","v":4.9947462818622215E-3},{"$f":"IFERROR((AE122/AD122-1)*(AD122/AD$13),\"-\")","v":5.2769884799119312E-3},{"$f":"IFERROR((AF122/AE122-1)*(AE122/AE$13),\"-\")","v":5.5420646389493572E-3},{"$f":"IFERROR((AG122/AF122-1)*(AF122/AF$13),\"-\")","v":5.8343241152324513E-3},{"$f":"IFERROR((AH122/AG122-1)*(AG122/AG$13),\"-\")","v":-1.4138110550991044E-3},{"$f":"IFERROR((AI122/AH122-1)*(AH122/AH$13),\"-\")","v":-1.3589949938464026E-3},{"$f":"IFERROR((AJ122/AI122-1)*(AI122/AI$13),\"-\")","v":-1.3043220588962641E-3},{"$f":"IFERROR((AK122/AJ122-1)*(AJ122/AJ$13),\"-\")","v":-1.2499572029686554E-3},{"$f":"IFERROR((AL122/AK122-1)*(AK122/AK$13),\"-\")","v":-1.1960604603666364E-3}]
[null,null,null,{"$f":"D120+1","v":19},"Price",{"$f":"[3]RevenueTariffBasket_FO!F123","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G123","v":"Red Cliffs irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H123","v":"Usage Charge"},{"$f":"[3]RevenueTariffBasket_FO!J123","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K123","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X123","v":48.943303167420815},{"$f":"[3]RevenueTariffBasket_FO!Y123","v":49.98913854351688},{"$f":"[3]RevenueTariffBasket_FO!Z123","v":51.036809815950924},{"$f":"[3]RevenueTariffBasket_FO!AA123","v":52.174013722126936},{"$f":"[3]RevenueTariffBasket_FO!AB123","v":53.269643765903304},{"$f":"[3]RevenueTariffBasket_FO!AC123","v":53.68},{"$f":"[3]RevenueTariffBasket_FO!AD123","v":50.745052843209315},{"$f":"[3]RevenueTariffBasket_FO!AE123","v":47.970573548064564},{"$f":"[3]RevenueTariffBasket_FO!AF123","v":45.34778855468695},{"$f":"[3]RevenueTariffBasket_FO!AG123","v":42.868403996465574},{"$f":"[3]RevenueTariffBasket_FO!AH123","v":40.524579472889179},{"$f":"[3]RevenueTariffBasket_FO!AI123","v":43.431633432939734},{"$f":"[3]RevenueTariffBasket_FO!AJ123","v":46.547226576778719},{"$f":"[3]RevenueTariffBasket_FO!AK123","v":49.886318582407561},{"$f":"[3]RevenueTariffBasket_FO!AL123","v":53.464942268912473},{"$f":"[3]RevenueTariffBasket_FO!AM123","v":57.300280578855812},null,null,null,"Price","Irrigation","Revenue cap - Variable",2.1368303902958186E-2,2.0957978132029931E-2,2.2282033502426968E-2,2.0999535316787554E-2,7.7033786052715936E-3,-5.4674872518455375E-2,-5.4674872518455375E-2,-5.4674872518455264E-2,-5.4674872518455375E-2,-5.4674872518455264E-2,7.1735573764444949E-2,7.1735573764444949E-2,7.1735573764444949E-2,7.1735573764445171E-2,7.1735573764444505E-2,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X123/W123-1)*(W125/W$13),\"-\")","v":1.3411659435487691E-3},{"$f":"IFERROR((Y123/X123-1)*(X125/X$13),\"-\")","v":1.338509716089141E-3},{"$f":"IFERROR((Z123/Y123-1)*(Y125/Y$13),\"-\")","v":1.3090974628331407E-3},{"$f":"IFERROR((AA123/Z123-1)*(Z125/Z$13),\"-\")","v":1.2619416110892594E-3},{"$f":"IFERROR((AB123/AA123-1)*(AA125/AA$13),\"-\")","v":5.2558051708409775E-4},{"$f":"IFERROR((AC123/AB123-1)*(AB125/AB$13),\"-\")","v":-4.205175885676901E-3},{"$f":"IFERROR((AD123/AC123-1)*(AC125/AC$13),\"-\")","v":-4.1129915933574186E-3},{"$f":"IFERROR((AE123/AD123-1)*(AD125/AD$13),\"-\")","v":-3.9997620383004466E-3},{"$f":"IFERROR((AF123/AE123-1)*(AE125/AE$13),\"-\")","v":-4.0975689323207616E-3},{"$f":"IFERROR((AG123/AF123-1)*(AF125/AF$13),\"-\")","v":-4.0263132958825694E-3},{"$f":"IFERROR((AH123/AG123-1)*(AG125/AG$13),\"-\")","v":5.191962027013039E-3},{"$f":"IFERROR((AI123/AH123-1)*(AH125/AH$13),\"-\")","v":5.3983986984543044E-3},{"$f":"IFERROR((AJ123/AI123-1)*(AI125/AI$13),\"-\")","v":5.6045261975049441E-3},{"$f":"IFERROR((AK123/AJ123-1)*(AJ125/AJ$13),\"-\")","v":5.8097329885215057E-3},{"$f":"IFERROR((AL123/AK123-1)*(AK125/AK$13),\"-\")","v":6.0134143289285839E-3}]
[null,null,null,null,"Qty",{"$f":"+F123","v":"Irrigation"},{"$f":"+G123","v":"Red Cliffs irrigation"},{"$f":"+H123","v":"Usage Charge"},{"$f":"+I123","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K124","v":"ML WR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X124","v":30143},{"$f":"[3]RevenueTariffBasket_FO!Y124","v":30994},{"$f":"[3]RevenueTariffBasket_FO!Z124","v":27065},{"$f":"[3]RevenueTariffBasket_FO!AA124","v":28623},{"$f":"[3]RevenueTariffBasket_FO!AB124","v":30254},{"$f":"[3]RevenueTariffBasket_FO!AC124","v":34858},{"$f":"[3]RevenueTariffBasket_FO!AD124","v":35543},{"$f":"[3]RevenueTariffBasket_FO!AE124","v":35990},{"$f":"[3]RevenueTariffBasket_FO!AF124","v":38620},{"$f":"[3]RevenueTariffBasket_FO!AG124","v":39655},{"$f":"[3]RevenueTariffBasket_FO!AH124","v":40793},{"$f":"[3]RevenueTariffBasket_FO!AI124","v":40793},{"$f":"[3]RevenueTariffBasket_FO!AJ124","v":40793},{"$f":"[3]RevenueTariffBasket_FO!AK124","v":40793},{"$f":"[3]RevenueTariffBasket_FO!AL124","v":40793},{"$f":"[3]RevenueTariffBasket_FO!AM124","v":40793},null,null,null,"Qty","Irrigation","Revenue cap - Variable",2.8232093686759718E-2,-0.12676647092985738,5.7565121004987896E-2,5.6982147224260205E-2,0.15217822436702577,1.9651156119111723E-2,1.2576316011591704E-2,7.3075854404001106E-2,2.6799585706887674E-2,2.8697516076156893E-2,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X124/W124-1)*(W125/W$13),\"-\")","v":1.7719666820406152E-3},{"$f":"IFERROR((Y124/X124-1)*(X125/X$13),\"-\")","v":-8.0961127044324854E-3},{"$f":"IFERROR((Z124/Y124-1)*(Y125/Y$13),\"-\")","v":3.3820231823592012E-3},{"$f":"IFERROR((AA124/Z124-1)*(Z125/Z$13),\"-\")","v":3.4242730416050265E-3},{"$f":"IFERROR((AB124/AA124-1)*(AA125/AA$13),\"-\")","v":1.0382705297261107E-2},{"$f":"IFERROR((AC124/AB124-1)*(AB125/AB$13),\"-\")","v":1.5114176591791212E-3},{"$f":"IFERROR((AD124/AC124-1)*(AC125/AC$13),\"-\")","v":9.4607046433666387E-4},{"$f":"IFERROR((AE124/AD124-1)*(AD125/AD$13),\"-\")","v":5.3458931845306867E-3},{"$f":"IFERROR((AF124/AE124-1)*(AE125/AE$13),\"-\")","v":2.0084756439906338E-3},{"$f":"IFERROR((AG124/AF124-1)*(AF125/AF$13),\"-\")","v":2.1133143108332353E-3},{"$f":"IFERROR((AH124/AG124-1)*(AG125/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI124/AH124-1)*(AH125/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ124/AI124-1)*(AI125/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK124/AJ124-1)*(AJ125/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL124/AK124-1)*(AK125/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F123","v":"Irrigation"},{"$f":"+G123","v":"Red Cliffs irrigation"},{"$f":"+H123","v":"Usage Charge"},{"$f":"+I123","v":"Revenue cap - Variable"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123*W124/10^6","v":1.4752979873755656},1.5493633600177623,1.3813112576687117,1.4933767947684393,1.6116198024936386,1.8711774399999999,1.8036314132061888,1.7264609419948438,1.75133159398201,1.6999465604798423,1.6531191704375683,1.7717066226299105,1.8988010137465343,2.0350125939321515,2.1809953899757466,2.3374503456532651,null,null,null,"Rev","Irrigation","Revenue cap - Variable",5.0203669547433494E-2,-0.10846526172345017,8.1129822462219447E-2,7.9178281154110186E-2,0.16105388945007437,-3.6098140854996075E-2,-4.2786164981549413E-2,1.4405568861829865E-2,-2.9340550743639171E-2,-2.754638947535859E-2,7.1735573764444949E-2,7.1735573764445171E-2,7.1735573764444949E-2,7.1735573764445393E-2,7.1735573764444505E-2,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X125/W125-1)*(W125/W$13),\"-\")","v":3.1509965481571521E-3},{"$f":"IFERROR((Y125/X125-1)*(X125/X$13),\"-\")","v":-6.9272811413573013E-3},{"$f":"IFERROR((Z125/Y125-1)*(Y125/Y$13),\"-\")","v":4.7664789990476651E-3},{"$f":"IFERROR((AA125/Z125-1)*(Z125/Z$13),\"-\")","v":4.7581227953658054E-3},{"$f":"IFERROR((AB125/AA125-1)*(AA125/AA$13),\"-\")","v":1.0988267724196955E-2},{"$f":"IFERROR((AC125/AB125-1)*(AB125/AB$13),\"-\")","v":-2.776394794335519E-3},{"$f":"IFERROR((AD125/AC125-1)*(AC125/AC$13),\"-\")","v":-3.2186474110518495E-3},{"$f":"IFERROR((AE125/AD125-1)*(AD125/AD$13),\"-\")","v":1.0538451178687446E-3},{"$f":"IFERROR((AF125/AE125-1)*(AE125/AE$13),\"-\")","v":-2.198906438121736E-3},{"$f":"IFERROR((AG125/AF125-1)*(AF125/AF$13),\"-\")","v":-2.0285441755855701E-3},{"$f":"IFERROR((AH125/AG125-1)*(AG125/AG$13),\"-\")","v":5.191962027013039E-3},{"$f":"IFERROR((AI125/AH125-1)*(AH125/AH$13),\"-\")","v":5.3983986984543209E-3},{"$f":"IFERROR((AJ125/AI125-1)*(AI125/AI$13),\"-\")","v":5.6045261975049441E-3},{"$f":"IFERROR((AK125/AJ125-1)*(AJ125/AJ$13),\"-\")","v":5.8097329885215239E-3},{"$f":"IFERROR((AL125/AK125-1)*(AK125/AK$13),\"-\")","v":6.0134143289285839E-3}]
[null,null,null,{"$f":"D123+1","v":20},"Price",{"$f":"[3]RevenueTariffBasket_FO!F126","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G126","v":"Red Cliffs irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H126","v":"Garden fee"},{"$f":"[3]RevenueTariffBasket_FO!J126","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K126","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X126","v":519.20266968325791},{"$f":"[3]RevenueTariffBasket_FO!Y126","v":519.32365896980468},{"$f":"[3]RevenueTariffBasket_FO!Z126","v":521.9219631901841},{"$f":"[3]RevenueTariffBasket_FO!AA126","v":520.12497427101209},{"$f":"[3]RevenueTariffBasket_FO!AB126","v":520.10676844783711},{"$f":"[3]RevenueTariffBasket_FO!AC126","v":520.08000000000004},{"$f":"[3]RevenueTariffBasket_FO!AD126","v":517.60279209005967},{"$f":"[3]RevenueTariffBasket_FO!AE126","v":515.13738343990451},{"$f":"[3]RevenueTariffBasket_FO!AF126","v":512.68371784814303},{"$f":"[3]RevenueTariffBasket_FO!AG126","v":510.24173938107822},{"$f":"[3]RevenueTariffBasket_FO!AH126","v":507.81139237143259},{"$f":"[3]RevenueTariffBasket_FO!AI126","v":508.28680654411625},{"$f":"[3]RevenueTariffBasket_FO!AJ126","v":508.7626658006223},{"$f":"[3]RevenueTariffBasket_FO!AK126","v":509.23897055763928},{"$f":"[3]RevenueTariffBasket_FO!AL126","v":509.7157212322457},{"$f":"[3]RevenueTariffBasket_FO!AM126","v":510.1929182419106},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",2.3302901470168003E-4,5.003246386913629E-3,-3.4430222253689635E-3,-3.5002786014093346E-5,-5.1467216850453745E-5,-4.7631285762582687E-3,-4.7631285762581577E-3,-4.7631285762581577E-3,-4.7631285762582687E-3,-4.7631285762580466E-3,9.3620225899915255E-4,9.3620225899915255E-4,9.3620225899915255E-4,9.3620225899915255E-4,9.362022589989305E-4,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X126/W126-1)*(W128/W$13),\"-\")","v":2.5736508888883567E-8},{"$f":"IFERROR((Y126/X126-1)*(X128/X$13),\"-\")","v":5.3552391114865621E-7},{"$f":"IFERROR((Z126/Y126-1)*(Y128/Y$13),\"-\")","v":-3.8215628847307538E-7},{"$f":"IFERROR((AA126/Z126-1)*(Z128/Z$13),\"-\")","v":-3.6630302257981631E-9},{"$f":"IFERROR((AB126/AA126-1)*(AA128/AA$13),\"-\")","v":-5.6661571245033452E-9},{"$f":"IFERROR((AC126/AB126-1)*(AB128/AB$13),\"-\")","v":-5.0911263564324721E-7},{"$f":"IFERROR((AD126/AC126-1)*(AC128/AC$13),\"-\")","v":-5.1413973793645752E-7},{"$f":"IFERROR((AE126/AD126-1)*(AD128/AD$13),\"-\")","v":-5.1984634461827662E-7},{"$f":"IFERROR((AF126/AE126-1)*(AE128/AE$13),\"-\")","v":-5.2249476228880597E-7},{"$f":"IFERROR((AG126/AF126-1)*(AF128/AF$13),\"-\")","v":-5.2640839758715627E-7},{"$f":"IFERROR((AH126/AG126-1)*(AG128/AG$13),\"-\")","v":1.0407223892768111E-7},{"$f":"IFERROR((AI126/AH126-1)*(AH128/AH$13),\"-\")","v":1.0106181588346202E-7},{"$f":"IFERROR((AJ126/AI126-1)*(AI128/AI$13),\"-\")","v":9.7989557314442056E-8},{"$f":"IFERROR((AK126/AJ126-1)*(AJ128/AJ$13),\"-\")","v":9.4867141766962678E-8},{"$f":"IFERROR((AL126/AK126-1)*(AK128/AK$13),\"-\")","v":9.1706373991613508E-8}]
[null,null,null,null,"Qty",{"$f":"+F126","v":"Irrigation"},{"$f":"+G126","v":"Red Cliffs irrigation"},{"$f":"+H126","v":"Garden fee"},{"$f":"+I126","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K127","v":"Property"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X127","v":5},{"$f":"[3]RevenueTariffBasket_FO!Y127","v":5},{"$f":"[3]RevenueTariffBasket_FO!Z127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AA127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AB127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AC127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AD127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AE127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AF127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AG127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AH127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AI127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AJ127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AK127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AL127","v":5},{"$f":"[3]RevenueTariffBasket_FO!AM127","v":5},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X127/W127-1)*(W128/W$13),\"-\")","v":0},{"$f":"IFERROR((Y127/X127-1)*(X128/X$13),\"-\")","v":0},{"$f":"IFERROR((Z127/Y127-1)*(Y128/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA127/Z127-1)*(Z128/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB127/AA127-1)*(AA128/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC127/AB127-1)*(AB128/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD127/AC127-1)*(AC128/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE127/AD127-1)*(AD128/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF127/AE127-1)*(AE128/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG127/AF127-1)*(AF128/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH127/AG127-1)*(AG128/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI127/AH127-1)*(AH128/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ127/AI127-1)*(AI128/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK127/AJ127-1)*(AJ128/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL127/AK127-1)*(AK128/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F126","v":"Irrigation"},{"$f":"+G126","v":"Red Cliffs irrigation"},{"$f":"+H126","v":"Garden fee"},{"$f":"+I126","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W126*W127/10^6","v":2.5960133484162896E-3},2.596618294849023E-3,2.6096098159509207E-3,2.6006248713550603E-3,2.6005338422391854E-3,2.6004000000000001E-3,2.5880139604502984E-3,2.5756869171995227E-3,2.5634185892407148E-3,2.5512086969053912E-3,2.539056961857163E-3,2.5414340327205814E-3,2.5438133290031115E-3,2.5461948527881963E-3,2.5485786061612285E-3,2.5509645912095529E-3,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",2.3302901470145798E-4,5.003246386913851E-3,-3.4430222253690745E-3,-3.5002786014093346E-5,-5.1467216850453745E-5,-4.7631285762581577E-3,-4.7631285762580466E-3,-4.7631285762583797E-3,-4.7631285762581577E-3,-4.7631285762580466E-3,9.3620225899915255E-4,9.362022589989305E-4,9.3620225899915255E-4,9.3620225899915255E-4,9.362022589989305E-4,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X128/W128-1)*(W128/W$13),\"-\")","v":2.5736508888859043E-8},{"$f":"IFERROR((Y128/X128-1)*(X128/X$13),\"-\")","v":5.3552391114868003E-7},{"$f":"IFERROR((Z128/Y128-1)*(Y128/Y$13),\"-\")","v":-3.8215628847308771E-7},{"$f":"IFERROR((AA128/Z128-1)*(Z128/Z$13),\"-\")","v":-3.6630302257981631E-9},{"$f":"IFERROR((AB128/AA128-1)*(AA128/AA$13),\"-\")","v":-5.6661571245033452E-9},{"$f":"IFERROR((AC128/AB128-1)*(AB128/AB$13),\"-\")","v":-5.0911263564323535E-7},{"$f":"IFERROR((AD128/AC128-1)*(AC128/AC$13),\"-\")","v":-5.1413973793644556E-7},{"$f":"IFERROR((AE128/AD128-1)*(AD128/AD$13),\"-\")","v":-5.1984634461830087E-7},{"$f":"IFERROR((AF128/AE128-1)*(AE128/AE$13),\"-\")","v":-5.224947622887938E-7},{"$f":"IFERROR((AG128/AF128-1)*(AF128/AF$13),\"-\")","v":-5.2640839758715627E-7},{"$f":"IFERROR((AH128/AG128-1)*(AG128/AG$13),\"-\")","v":1.0407223892768111E-7},{"$f":"IFERROR((AI128/AH128-1)*(AH128/AH$13),\"-\")","v":1.0106181588343805E-7},{"$f":"IFERROR((AJ128/AI128-1)*(AI128/AI$13),\"-\")","v":9.7989557314442056E-8},{"$f":"IFERROR((AK128/AJ128-1)*(AJ128/AJ$13),\"-\")","v":9.4867141766962678E-8},{"$f":"IFERROR((AL128/AK128-1)*(AK128/AK$13),\"-\")","v":9.1706373991613508E-8}]
[null,null,null,{"$f":"D126+1","v":21},"Price",{"$f":"[3]RevenueTariffBasket_FO!F129","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G129","v":"Red Cliffs drainage"},{"$f":"[3]RevenueTariffBasket_FO!H129","v":"Drainage div 1"},{"$f":"[3]RevenueTariffBasket_FO!J129","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K129","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X129","v":105.93730316742082},{"$f":"[3]RevenueTariffBasket_FO!Y129","v":103.43339253996449},{"$f":"[3]RevenueTariffBasket_FO!Z129","v":100.94429447852761},{"$f":"[3]RevenueTariffBasket_FO!AA129","v":98.652452830188693},{"$f":"[3]RevenueTariffBasket_FO!AB129","v":96.261577608142488},{"$f":"[3]RevenueTariffBasket_FO!AC129","v":93.92},{"$f":"[3]RevenueTariffBasket_FO!AD129","v":90.414008056544105},{"$f":"[3]RevenueTariffBasket_FO!AE129","v":87.038893237317083},{"$f":"[3]RevenueTariffBasket_FO!AF129","v":83.789769957319734},{"$f":"[3]RevenueTariffBasket_FO!AG129","v":80.661935008273872},{"$f":"[3]RevenueTariffBasket_FO!AH129","v":77.650860750580392},{"$f":"[3]RevenueTariffBasket_FO!AI129","v":82.550192926868604},{"$f":"[3]RevenueTariffBasket_FO!AJ129","v":87.75864538259215},{"$f":"[3]RevenueTariffBasket_FO!AK129","v":93.295721867184596},{"$f":"[3]RevenueTariffBasket_FO!AL129","v":99.182156706872021},{"$f":"[3]RevenueTariffBasket_FO!AM129","v":105.43999244714108},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.3635778451894462E-2,-2.4064743506069797E-2,-2.2704023641736626E-2,-2.4235334788498708E-2,-2.4325153049895798E-2,-3.7329556467801228E-2,-3.732955646780145E-2,-3.7329556467801228E-2,-3.732955646780145E-2,-3.7329556467801339E-2,6.3094370480002659E-2,6.3094370480002659E-2,6.3094370480002659E-2,6.3094370480002659E-2,6.3094370480002659E-2,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X129/W129-1)*(W131/W$13),\"-\")","v":-4.5792966554822259E-4},{"$f":"IFERROR((Y129/X129-1)*(X131/X$13),\"-\")","v":-4.4107060014928617E-4},{"$f":"IFERROR((Z129/Y129-1)*(Y131/Y$13),\"-\")","v":-4.2071853962564679E-4},{"$f":"IFERROR((AA129/Z129-1)*(Z131/Z$13),\"-\")","v":-4.149507434274976E-4},{"$f":"IFERROR((AB129/AA129-1)*(AA131/AA$13),\"-\")","v":-4.273483180131169E-4},{"$f":"IFERROR((AC129/AB129-1)*(AB131/AB$13),\"-\")","v":-6.222644139494564E-4},{"$f":"IFERROR((AD129/AC129-1)*(AC131/AC$13),\"-\")","v":-6.0883122195538528E-4},{"$f":"IFERROR((AE129/AD129-1)*(AD131/AD$13),\"-\")","v":-5.9640909172604885E-4},{"$f":"IFERROR((AF129/AE129-1)*(AE131/AE$13),\"-\")","v":-5.8076921148676535E-4},{"$f":"IFERROR((AG129/AF129-1)*(AF131/AF$13),\"-\")","v":-5.6688596524253482E-4},{"$f":"IFERROR((AH129/AG129-1)*(AG131/AG$13),\"-\")","v":9.3372357004733455E-4},{"$f":"IFERROR((AI129/AH129-1)*(AH131/AH$13),\"-\")","v":9.6457003192314641E-4},{"$f":"IFERROR((AJ129/AI129-1)*(AI131/AI$13),\"-\")","v":9.949209750474725E-4},{"$f":"IFERROR((AK129/AJ129-1)*(AJ131/AJ$13),\"-\")","v":1.0246737604248724E-3},{"$f":"IFERROR((AL129/AK129-1)*(AK131/AK$13),\"-\")","v":1.0537296894235317E-3}]
[null,null,null,null,"Qty",{"$f":"+F129","v":"Drainage"},{"$f":"+G129","v":"Red Cliffs drainage"},{"$f":"+H129","v":"Drainage div 1"},{"$f":"+I129","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K130","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X130","v":4298.8},{"$f":"[3]RevenueTariffBasket_FO!Y130","v":4298.8},{"$f":"[3]RevenueTariffBasket_FO!Z130","v":4316},{"$f":"[3]RevenueTariffBasket_FO!AA130","v":4313},{"$f":"[3]RevenueTariffBasket_FO!AB130","v":4311},{"$f":"[3]RevenueTariffBasket_FO!AC130","v":4318},{"$f":"[3]RevenueTariffBasket_FO!AD130","v":4325},{"$f":"[3]RevenueTariffBasket_FO!AE130","v":4332},{"$f":"[3]RevenueTariffBasket_FO!AF130","v":4339},{"$f":"[3]RevenueTariffBasket_FO!AG130","v":4346},{"$f":"[3]RevenueTariffBasket_FO!AH130","v":4353},{"$f":"[3]RevenueTariffBasket_FO!AI130","v":4360},{"$f":"[3]RevenueTariffBasket_FO!AJ130","v":4367},{"$f":"[3]RevenueTariffBasket_FO!AK130","v":4374},{"$f":"[3]RevenueTariffBasket_FO!AL130","v":4381},{"$f":"[3]RevenueTariffBasket_FO!AM130","v":4388},null,null,null,"Qty","Drainage","Revenue cap - Fixed ",0,4.0011165906763679E-3,-6.9508804448559225E-4,-4.6371435195924349E-4,1.6237531895151314E-3,1.6211208893006646E-3,1.6184971098265333E-3,1.615881809787556E-3,1.6132749481447828E-3,1.6106764841232746E-3,1.6080863772112153E-3,1.6055045871559148E-3,1.6029310739638092E-3,1.6003657978966856E-3,1.5978087194703505E-3,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X130/W130-1)*(W131/W$13),\"-\")","v":0},{"$f":"IFERROR((Y130/X130-1)*(X131/X$13),\"-\")","v":7.3334456919175808E-5},{"$f":"IFERROR((Z130/Y130-1)*(Y131/Y$13),\"-\")","v":-1.2880378896789088E-5},{"$f":"IFERROR((AA130/Z130-1)*(Z131/Z$13),\"-\")","v":-7.9395897256102229E-6},{"$f":"IFERROR((AB130/AA130-1)*(AA131/AA$13),\"-\")","v":2.8526364992827772E-5},{"$f":"IFERROR((AC130/AB130-1)*(AB131/AB$13),\"-\")","v":2.7023247409650179E-5},{"$f":"IFERROR((AD130/AC130-1)*(AC131/AC$13),\"-\")","v":2.6397087625643119E-5},{"$f":"IFERROR((AE130/AD130-1)*(AD131/AD$13),\"-\")","v":2.5816717199501334E-5},{"$f":"IFERROR((AF130/AE130-1)*(AE131/AE$13),\"-\")","v":2.5099157563084207E-5},{"$f":"IFERROR((AG130/AF130-1)*(AF131/AF$13),\"-\")","v":2.4459703778780347E-5},{"$f":"IFERROR((AH130/AG130-1)*(AG131/AG$13),\"-\")","v":2.3797814950068067E-5},{"$f":"IFERROR((AI130/AH130-1)*(AH131/AH$13),\"-\")","v":2.4544529077702172E-5},{"$f":"IFERROR((AJ130/AI130-1)*(AI131/AI$13),\"-\")","v":2.527626054288668E-5},{"$f":"IFERROR((AK130/AJ130-1)*(AJ131/AJ$13),\"-\")","v":2.599047787798895E-5},{"$f":"IFERROR((AL130/AK130-1)*(AK131/AK$13),\"-\")","v":2.6684765580779155E-5}]
[null,null,null,null,"Rev",{"$f":"+F129","v":"Drainage"},{"$f":"+G129","v":"Red Cliffs drainage"},{"$f":"+H129","v":"Drainage div 1"},{"$f":"+I129","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W129*W130/10^6","v":0.45540327885610865},0.44463946785079939,0.43567557496932513,0.42548802905660382,0.41498366106870227,0.40554656,0.39104058484455329,0.37705248550405762,0.36356381184481035,0.35055676954595827,0.33801419684727646,0.35991884116114709,0.38324200438577988,0.4080754874470654,0.43451702853280633,0.46267068685805507,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",-2.3635778451894351E-2,-2.0159912759886045E-2,-2.3383330390827184E-2,-2.4687810867891957E-2,-2.2740897905230817E-2,-3.5768951302278862E-2,-3.5771477137229168E-2,-3.5773994809277343E-2,-3.577650435793156E-2,-3.5779005822443422E-2,6.4803918054861187E-2,6.4801173368387976E-2,6.4798437481001114E-2,6.4795710350455282E-2,6.4792991934775612E-2,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X131/W131-1)*(W131/W$13),\"-\")","v":-4.5792966554822042E-4},{"$f":"IFERROR((Y131/X131-1)*(X131/X$13),\"-\")","v":-3.6950091812602923E-4},{"$f":"IFERROR((Z131/Y131-1)*(Y131/Y$13),\"-\")","v":-4.3330648209544966E-4},{"$f":"IFERROR((AA131/Z131-1)*(Z131/Z$13),\"-\")","v":-4.226979145380238E-4},{"$f":"IFERROR((AB131/AA131-1)*(AA131/AA$13),\"-\")","v":-3.9951586121469578E-4},{"$f":"IFERROR((AC131/AB131-1)*(AB131/AB$13),\"-\")","v":-5.9624993237992845E-4},{"$f":"IFERROR((AD131/AC131-1)*(AC131/AC$13),\"-\")","v":-5.8341952590284932E-4},{"$f":"IFERROR((AE131/AD131-1)*(AD131/AD$13),\"-\")","v":-5.7155610112905812E-4},{"$f":"IFERROR((AF131/AE131-1)*(AE131/AE$13),\"-\")","v":-5.5660699434322708E-4},{"$f":"IFERROR((AG131/AF131-1)*(AF131/AF$13),\"-\")","v":-5.4333933135714886E-4},{"$f":"IFERROR((AH131/AG131-1)*(AG131/AG$13),\"-\")","v":9.5902289315047233E-4},{"$f":"IFERROR((AI131/AH131-1)*(AH131/AH$13),\"-\")","v":9.906631826117349E-4},{"$f":"IFERROR((AJ131/AI131-1)*(AI131/AI$13),\"-\")","v":1.0217920253374022E-3},{"$f":"IFERROR((AK131/AJ131-1)*(AJ131/AJ$13),\"-\")","v":1.0523040911430462E-3},{"$f":"IFERROR((AL131/AK131-1)*(AK131/AK$13),\"-\")","v":1.0820981134900393E-3}]
[null,null,null,{"$f":"D129+1","v":22},"Price",{"$f":"[3]RevenueTariffBasket_FO!F132","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G132","v":"Red Cliffs drainage"},{"$f":"[3]RevenueTariffBasket_FO!H132","v":"Drainage div 2"},{"$f":"[3]RevenueTariffBasket_FO!J132","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K132","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X132","v":79.385701357466061},{"$f":"[3]RevenueTariffBasket_FO!Y132","v":83.715026642984014},{"$f":"[3]RevenueTariffBasket_FO!Z132","v":88.304539877300613},{"$f":"[3]RevenueTariffBasket_FO!AA132","v":92.829365351629505},{"$f":"[3]RevenueTariffBasket_FO!AB132","v":90.586768447837144},{"$f":"[3]RevenueTariffBasket_FO!AC132","v":88.4},{"$f":"[3]RevenueTariffBasket_FO!AD132","v":73.042049120928723},{"$f":"[3]RevenueTariffBasket_FO!AE132","v":60.352273074481488},{"$f":"[3]RevenueTariffBasket_FO!AF132","v":49.867123240565398},{"$f":"[3]RevenueTariffBasket_FO!AG132","v":41.203584448606151},{"$f":"[3]RevenueTariffBasket_FO!AH132","v":34.045183701961825},{"$f":"[3]RevenueTariffBasket_FO!AI132","v":43.73773128187203},{"$f":"[3]RevenueTariffBasket_FO!AJ132","v":56.189714070334517},{"$f":"[3]RevenueTariffBasket_FO!AK132","v":72.186733851340534},{"$f":"[3]RevenueTariffBasket_FO!AL132","v":92.738050554975047},{"$f":"[3]RevenueTariffBasket_FO!AM132","v":119.14025696810764},null,null,null,"Price","Drainage","Revenue cap - Fixed ",5.4535328295752139E-2,5.4823051707183934E-2,5.1241142081892344E-2,-2.4158270341476551E-2,-2.4140042583551846E-2,-0.17373247600759367,-0.17373247600759378,-0.17373247600759356,-0.17373247600759367,-0.17373247600759356,0.28469658630015493,0.28469658630015537,0.28469658630015493,0.28469658630015537,0.28469658630015493,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X132/W132-1)*(W134/W$13),\"-\")","v":1.8418443793455749E-6},{"$f":"IFERROR((Y132/X132-1)*(X134/X$13),\"-\")","v":1.8918447333706135E-6},{"$f":"IFERROR((Z132/Y132-1)*(Y134/Y$13),\"-\")","v":1.9245422059193395E-6},{"$f":"IFERROR((AA132/Z132-1)*(Z134/Z$13),\"-\")","v":-9.0242557712587308E-7},{"$f":"IFERROR((AB132/AA132-1)*(AA134/AA$13),\"-\")","v":-9.2575958798639553E-7},{"$f":"IFERROR((AC132/AB132-1)*(AB134/AB$13),\"-\")","v":-6.3126932695056835E-6},{"$f":"IFERROR((AD132/AC132-1)*(AC134/AC$13),\"-\")","v":-5.292686979565904E-6},{"$f":"IFERROR((AE132/AD132-1)*(AD134/AD$13),\"-\")","v":-4.4428766758091295E-6},{"$f":"IFERROR((AF132/AE132-1)*(AE134/AE$13),\"-\")","v":-3.7073657304812243E-6},{"$f":"IFERROR((AG132/AF132-1)*(AF134/AF$13),\"-\")","v":-3.1009911353170908E-6},{"$f":"IFERROR((AH132/AG132-1)*(AG134/AG$13),\"-\")","v":4.2435635515880094E-6},{"$f":"IFERROR((AI132/AH132-1)*(AH134/AH$13),\"-\")","v":5.2890428198934903E-6},{"$f":"IFERROR((AJ132/AI132-1)*(AI134/AI$13),\"-\")","v":6.5820920895622813E-6},{"$f":"IFERROR((AK132/AJ132-1)*(AJ134/AJ$13),\"-\")","v":8.1788858582351608E-6},{"$f":"IFERROR((AL132/AK132-1)*(AK134/AK$13),\"-\")","v":1.0147802968114952E-5}]
[null,null,null,null,"Qty",{"$f":"+F132","v":"Drainage"},{"$f":"+G132","v":"Red Cliffs drainage"},{"$f":"+H132","v":"Drainage div 2"},{"$f":"+I132","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K133","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X133","v":10},{"$f":"[3]RevenueTariffBasket_FO!Y133","v":10},{"$f":"[3]RevenueTariffBasket_FO!Z133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AA133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AB133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AC133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AD133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AE133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AF133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AG133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AH133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AI133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AJ133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AK133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AL133","v":10},{"$f":"[3]RevenueTariffBasket_FO!AM133","v":10},null,null,null,{"$f":"E133","v":"Qty"},{"$f":"F133","v":"Drainage"},{"$f":"I133","v":"Revenue cap - Fixed "},{"$f":"IFERROR(X133/W133-1,\"-\")","v":0},{"$f":"IFERROR(Y133/X133-1,\"-\")","v":0},{"$f":"IFERROR(Z133/Y133-1,\"-\")","v":0},{"$f":"IFERROR(AA133/Z133-1,\"-\")","v":0},{"$f":"IFERROR(AB133/AA133-1,\"-\")","v":0},{"$f":"IFERROR(AC133/AB133-1,\"-\")","v":0},{"$f":"IFERROR(AD133/AC133-1,\"-\")","v":0},{"$f":"IFERROR(AE133/AD133-1,\"-\")","v":0},{"$f":"IFERROR(AF133/AE133-1,\"-\")","v":0},{"$f":"IFERROR(AG133/AF133-1,\"-\")","v":0},{"$f":"IFERROR(AH133/AG133-1,\"-\")","v":0},{"$f":"IFERROR(AI133/AH133-1,\"-\")","v":0},{"$f":"IFERROR(AJ133/AI133-1,\"-\")","v":0},{"$f":"IFERROR(AK133/AJ133-1,\"-\")","v":0},{"$f":"IFERROR(AL133/AK133-1,\"-\")","v":0},null,{"$f":"AP133","v":"Qty"},{"$f":"AQ133","v":"Drainage"},{"$f":"AR133","v":"Revenue cap - Fixed "},{"$f":"IFERROR((X133/W133-1)*(W134/W$13),\"-\")","v":0},{"$f":"IFERROR((Y133/X133-1)*(X134/X$13),\"-\")","v":0},{"$f":"IFERROR((Z133/Y133-1)*(Y134/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA133/Z133-1)*(Z134/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB133/AA133-1)*(AA134/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC133/AB133-1)*(AB134/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD133/AC133-1)*(AC134/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE133/AD133-1)*(AD134/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF133/AE133-1)*(AE134/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG133/AF133-1)*(AF134/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH133/AG133-1)*(AG134/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI133/AH133-1)*(AH134/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ133/AI133-1)*(AI134/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK133/AJ133-1)*(AJ134/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL133/AK133-1)*(AK134/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F132","v":"Drainage"},{"$f":"+G132","v":"Red Cliffs drainage"},{"$f":"+H132","v":"Drainage div 2"},{"$f":"+I132","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132*W133/10^6","v":7.9385701357466063E-4},8.3715026642984015E-4,8.830453987730061E-4,9.2829365351629507E-4,9.0586768447837142E-4,8.8400000000000002E-4,7.3042049120928718E-4,6.0352273074481492E-4,4.9867123240565398E-4,4.1203584448606148E-4,3.4045183701961825E-4,4.3737731281872028E-4,5.6189714070334514E-4,7.218673385134053E-4,9.273805055497505E-4,1.1914025696810762E-3,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",5.4535328295752139E-2,5.4823051707183934E-2,5.1241142081892344E-2,-2.4158270341476551E-2,-2.4140042583551846E-2,-0.17373247600759367,-0.17373247600759367,-0.17373247600759367,-0.17373247600759378,-0.17373247600759356,0.28469658630015493,0.28469658630015537,0.28469658630015493,0.28469658630015537,0.28469658630015471,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X134/W134-1)*(W134/W$13),\"-\")","v":1.8418443793455749E-6},{"$f":"IFERROR((Y134/X134-1)*(X134/X$13),\"-\")","v":1.8918447333706135E-6},{"$f":"IFERROR((Z134/Y134-1)*(Y134/Y$13),\"-\")","v":1.9245422059193395E-6},{"$f":"IFERROR((AA134/Z134-1)*(Z134/Z$13),\"-\")","v":-9.0242557712587308E-7},{"$f":"IFERROR((AB134/AA134-1)*(AA134/AA$13),\"-\")","v":-9.2575958798639553E-7},{"$f":"IFERROR((AC134/AB134-1)*(AB134/AB$13),\"-\")","v":-6.3126932695056835E-6},{"$f":"IFERROR((AD134/AC134-1)*(AC134/AC$13),\"-\")","v":-5.2926869795659006E-6},{"$f":"IFERROR((AE134/AD134-1)*(AD134/AD$13),\"-\")","v":-4.4428766758091329E-6},{"$f":"IFERROR((AF134/AE134-1)*(AE134/AE$13),\"-\")","v":-3.7073657304812264E-6},{"$f":"IFERROR((AG134/AF134-1)*(AF134/AF$13),\"-\")","v":-3.1009911353170908E-6},{"$f":"IFERROR((AH134/AG134-1)*(AG134/AG$13),\"-\")","v":4.2435635515880094E-6},{"$f":"IFERROR((AI134/AH134-1)*(AH134/AH$13),\"-\")","v":5.2890428198934903E-6},{"$f":"IFERROR((AJ134/AI134-1)*(AI134/AI$13),\"-\")","v":6.5820920895622813E-6},{"$f":"IFERROR((AK134/AJ134-1)*(AJ134/AJ$13),\"-\")","v":8.1788858582351608E-6},{"$f":"IFERROR((AL134/AK134-1)*(AK134/AK$13),\"-\")","v":1.0147802968114943E-5}]
[null,null,null,{"$f":"D132+1","v":23},"Price",{"$f":"[3]RevenueTariffBasket_FO!F135","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G135","v":"Red Cliffs drainage"},{"$f":"[3]RevenueTariffBasket_FO!H135","v":"Drainage div 3"},{"$f":"[3]RevenueTariffBasket_FO!J135","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K135","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X135","v":52.923800904977377},{"$f":"[3]RevenueTariffBasket_FO!Y135","v":51.716696269982243},{"$f":"[3]RevenueTariffBasket_FO!Z135","v":51.688343558282213},{"$f":"[3]RevenueTariffBasket_FO!AA135","v":51.472692967409948},{"$f":"[3]RevenueTariffBasket_FO!AB135","v":51.451603053435115},{"$f":"[3]RevenueTariffBasket_FO!AC135","v":51.44},{"$f":"[3]RevenueTariffBasket_FO!AD135","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE135","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF135","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG135","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH135","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI135","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ135","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK135","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL135","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM135","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.2808351145497729E-2,-5.4823130139669551E-4,-4.1721319745737784E-3,-4.0973014542267094E-4,-2.255139343874113E-4,-1,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X135/W135-1)*(W137/W$13),\"-\")","v":0},{"$f":"IFERROR((Y135/X135-1)*(X137/X$13),\"-\")","v":0},{"$f":"IFERROR((Z135/Y135-1)*(Y137/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA135/Z135-1)*(Z137/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB135/AA135-1)*(AA137/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC135/AB135-1)*(AB137/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD135/AC135-1)*(AC137/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE135/AD135-1)*(AD137/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF135/AE135-1)*(AE137/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG135/AF135-1)*(AF137/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH135/AG135-1)*(AG137/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI135/AH135-1)*(AH137/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ135/AI135-1)*(AI137/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK135/AJ135-1)*(AJ137/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL135/AK135-1)*(AK137/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F135","v":"Drainage"},{"$f":"+G135","v":"Red Cliffs drainage"},{"$f":"+H135","v":"Drainage div 3"},{"$f":"+I135","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K136","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X136","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y136","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL136","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM136","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X136/W136-1)*(W137/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y136/X136-1)*(X137/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z136/Y136-1)*(Y137/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA136/Z136-1)*(Z137/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB136/AA136-1)*(AA137/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC136/AB136-1)*(AB137/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD136/AC136-1)*(AC137/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE136/AD136-1)*(AD137/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF136/AE136-1)*(AE137/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG136/AF136-1)*(AF137/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH136/AG136-1)*(AG137/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI136/AH136-1)*(AH137/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ136/AI136-1)*(AI137/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK136/AJ136-1)*(AJ137/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL136/AK136-1)*(AK137/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F135","v":"Drainage"},{"$f":"+G135","v":"Red Cliffs drainage"},{"$f":"+H135","v":"Drainage div 3"},{"$f":"+I135","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W135*W136/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X137/W137-1)*(W137/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y137/X137-1)*(X137/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z137/Y137-1)*(Y137/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA137/Z137-1)*(Z137/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB137/AA137-1)*(AA137/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC137/AB137-1)*(AB137/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD137/AC137-1)*(AC137/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE137/AD137-1)*(AD137/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF137/AE137-1)*(AE137/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG137/AF137-1)*(AF137/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH137/AG137-1)*(AG137/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI137/AH137-1)*(AH137/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ137/AI137-1)*(AI137/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK137/AJ137-1)*(AJ137/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL137/AK137-1)*(AK137/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D135+1","v":24},"Price",{"$f":"[3]RevenueTariffBasket_FO!F138","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G138","v":"Red Cliffs drainage"},{"$f":"[3]RevenueTariffBasket_FO!H138","v":"Drainage div 4"},{"$f":"[3]RevenueTariffBasket_FO!J138","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K138","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X138","v":26.461900452488688},{"$f":"[3]RevenueTariffBasket_FO!Y138","v":26.01239786856128},{"$f":"[3]RevenueTariffBasket_FO!Z138","v":25.583558282208589},{"$f":"[3]RevenueTariffBasket_FO!AA138","v":25.077530017152661},{"$f":"[3]RevenueTariffBasket_FO!AB138","v":24.674910941475826},{"$f":"[3]RevenueTariffBasket_FO!AC138","v":24.28},{"$f":"[3]RevenueTariffBasket_FO!AD138","v":23.175796264652472},{"$f":"[3]RevenueTariffBasket_FO!AE138","v":22.121809411065875},{"$f":"[3]RevenueTariffBasket_FO!AF138","v":21.115755680244412},{"$f":"[3]RevenueTariffBasket_FO!AG138","v":20.155455173785942},{"$f":"[3]RevenueTariffBasket_FO!AH138","v":19.238827130518889},{"$f":"[3]RevenueTariffBasket_FO!AI138","v":20.429232922399258},{"$f":"[3]RevenueTariffBasket_FO!AJ138","v":21.693295280749556},{"$f":"[3]RevenueTariffBasket_FO!AK138","v":23.035571718496151},{"$f":"[3]RevenueTariffBasket_FO!AL138","v":24.460901745474473},{"$f":"[3]RevenueTariffBasket_FO!AM138","v":25.974424317036977},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-1.6986783875726275E-2,-1.6485969056739269E-2,-1.9779432535302677E-2,-1.6054973332758404E-2,-1.6004553873060656E-2,-4.5477913317443552E-2,-4.5477913317443552E-2,-4.5477913317443663E-2,-4.5477913317443441E-2,-4.5477913317443441E-2,6.1875174812086486E-2,6.187517481208693E-2,6.1875174812086708E-2,6.1875174812087153E-2,6.1875174812086486E-2,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X138/W138-1)*(W140/W$13),\"-\")","v":-8.0375612926032718E-6},{"$f":"IFERROR((Y138/X138-1)*(X140/X$13),\"-\")","v":-7.3766999193431765E-6},{"$f":"IFERROR((Z138/Y138-1)*(Y140/Y$13),\"-\")","v":-8.9814977911591698E-6},{"$f":"IFERROR((AA138/Z138-1)*(Z140/Z$13),\"-\")","v":-6.853223453653298E-6},{"$f":"IFERROR((AB138/AA138-1)*(AA140/AA$13),\"-\")","v":-7.1889099213241661E-6},{"$f":"IFERROR((AC138/AB138-1)*(AB140/AB$13),\"-\")","v":-1.907611866971952E-5},{"$f":"IFERROR((AD138/AC138-1)*(AC140/AC$13),\"-\")","v":-1.8476377886765001E-5},{"$f":"IFERROR((AE138/AD138-1)*(AD140/AD$13),\"-\")","v":-1.7917201725971452E-5},{"$f":"IFERROR((AF138/AE138-1)*(AE140/AE$13),\"-\")","v":-1.7271762390683554E-5},{"$f":"IFERROR((AG138/AF138-1)*(AF140/AF$13),\"-\")","v":-1.6689258708291259E-5},{"$f":"IFERROR((AH138/AG138-1)*(AG140/AG$13),\"-\")","v":2.1905198358781235E-5},{"$f":"IFERROR((AI138/AH138-1)*(AH140/AH$13),\"-\")","v":2.2566617113576772E-5},{"$f":"IFERROR((AJ138/AI138-1)*(AI140/AI$13),\"-\")","v":2.3212730487230652E-5},{"$f":"IFERROR((AK138/AJ138-1)*(AJ140/AJ$13),\"-\")","v":2.3841266360425287E-5},{"$f":"IFERROR((AL138/AK138-1)*(AK140/AK$13),\"-\")","v":2.4450069407558603E-5}]
[null,null,null,null,"Qty",{"$f":"+F138","v":"Drainage"},{"$f":"+G138","v":"Red Cliffs drainage"},{"$f":"+H138","v":"Drainage div 4"},{"$f":"+I138","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K139","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!Y139","v":417.3},{"$f":"[3]RevenueTariffBasket_FO!Z139","v":417.3},{"$f":"[3]RevenueTariffBasket_FO!AA139","v":423},{"$f":"[3]RevenueTariffBasket_FO!AB139","v":430},{"$f":"[3]RevenueTariffBasket_FO!AC139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!AD139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!AE139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!AF139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!AG139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!AH139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!AI139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!AJ139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!AK139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!AL139","v":420.3},{"$f":"[3]RevenueTariffBasket_FO!AM139","v":420.3},null,null,null,"Qty","Drainage","Revenue cap - Fixed ",-7.137758743754441E-3,0,1.3659237958303372E-2,1.6548463356973908E-2,-2.2558139534883725E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X139/W139-1)*(W140/W$13),\"-\")","v":-3.3773416918974233E-6},{"$f":"IFERROR((Y139/X139-1)*(X140/X$13),\"-\")","v":0},{"$f":"IFERROR((Z139/Y139-1)*(Y140/Y$13),\"-\")","v":6.2024234179851754E-6},{"$f":"IFERROR((AA139/Z139-1)*(Z140/Z$13),\"-\")","v":7.0638745296782596E-6},{"$f":"IFERROR((AB139/AA139-1)*(AA140/AA$13),\"-\")","v":-1.0132643146142754E-5},{"$f":"IFERROR((AC139/AB139-1)*(AB140/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD139/AC139-1)*(AC140/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE139/AD139-1)*(AD140/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF139/AE139-1)*(AE140/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG139/AF139-1)*(AF140/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH139/AG139-1)*(AG140/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI139/AH139-1)*(AH140/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ139/AI139-1)*(AI140/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK139/AJ139-1)*(AJ140/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL139/AK139-1)*(AK140/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F138","v":"Drainage"},{"$f":"+G138","v":"Red Cliffs drainage"},{"$f":"+H138","v":"Drainage div 4"},{"$f":"+I138","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W138*W139/10^6","v":1.1121936760180995E-2},1.0854973630550623E-2,1.0676018871165645E-2,1.0607795197255574E-2,1.0610211704834605E-2,1.0204884000000001E-2,9.7407871700334343E-3,9.2977964954709877E-3,8.8749521124067265E-3,8.4713378095422325E-3,8.0860790429570888E-3,8.586406597284409E-3,9.1176920064990393E-3,9.6818507932839321E-3,1.028091700362292E-2,1.0917050540450642E-2,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",-2.4003295054343399E-2,-1.6485969056739158E-2,-6.3903665526794384E-3,2.2780488632134777E-4,-3.8201660448482277E-2,-4.5477913317443552E-2,-4.5477913317443552E-2,-4.5477913317443663E-2,-4.547791331744333E-2,-4.5477913317443552E-2,6.1875174812086708E-2,6.1875174812087153E-2,6.1875174812086708E-2,6.1875174812087153E-2,6.1875174812086486E-2,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X140/W140-1)*(W140/W$13),\"-\")","v":-1.1357532811105914E-5},{"$f":"IFERROR((Y140/X140-1)*(X140/X$13),\"-\")","v":-7.3766999193431265E-6},{"$f":"IFERROR((Z140/Y140-1)*(Y140/Y$13),\"-\")","v":-2.9017547887255157E-6},{"$f":"IFERROR((AA140/Z140-1)*(Z140/Z$13),\"-\")","v":9.7240758825106969E-8},{"$f":"IFERROR((AB140/AA140-1)*(AA140/AA$13),\"-\")","v":-1.7159384634357963E-5},{"$f":"IFERROR((AC140/AB140-1)*(AB140/AB$13),\"-\")","v":-1.907611866971952E-5},{"$f":"IFERROR((AD140/AC140-1)*(AC140/AC$13),\"-\")","v":-1.8476377886765001E-5},{"$f":"IFERROR((AE140/AD140-1)*(AD140/AD$13),\"-\")","v":-1.7917201725971452E-5},{"$f":"IFERROR((AF140/AE140-1)*(AE140/AE$13),\"-\")","v":-1.7271762390683514E-5},{"$f":"IFERROR((AG140/AF140-1)*(AF140/AF$13),\"-\")","v":-1.66892587082913E-5},{"$f":"IFERROR((AH140/AG140-1)*(AG140/AG$13),\"-\")","v":2.1905198358781313E-5},{"$f":"IFERROR((AI140/AH140-1)*(AH140/AH$13),\"-\")","v":2.2566617113576854E-5},{"$f":"IFERROR((AJ140/AI140-1)*(AI140/AI$13),\"-\")","v":2.3212730487230652E-5},{"$f":"IFERROR((AK140/AJ140-1)*(AJ140/AJ$13),\"-\")","v":2.3841266360425287E-5},{"$f":"IFERROR((AL140/AK140-1)*(AK140/AK$13),\"-\")","v":2.4450069407558603E-5}]
[null,null,null,{"$f":"D138+1","v":25},"Price",{"$f":"[3]RevenueTariffBasket_FO!F141","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G141","v":"Robinvale irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H141","v":"Service Charge"},{"$f":"[3]RevenueTariffBasket_FO!J141","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K141","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X141","v":112.12669683257919},{"$f":"[3]RevenueTariffBasket_FO!Y141","v":110.03552397868562},{"$f":"[3]RevenueTariffBasket_FO!Z141","v":108.58895705521473},{"$f":"[3]RevenueTariffBasket_FO!AA141","v":106.26072041166381},{"$f":"[3]RevenueTariffBasket_FO!AB141","v":105.08905852417304},{"$f":"[3]RevenueTariffBasket_FO!AC141","v":100},{"$f":"[3]RevenueTariffBasket_FO!AD141","v":97.087378640776706},{"$f":"[3]RevenueTariffBasket_FO!AE141","v":94.259590913375447},{"$f":"[3]RevenueTariffBasket_FO!AF141","v":91.514165935315958},{"$f":"[3]RevenueTariffBasket_FO!AG141","v":88.848704791568878},{"$f":"[3]RevenueTariffBasket_FO!AH141","v":86.260878438416384},{"$f":"[3]RevenueTariffBasket_FO!AI141","v":83.748425668365428},{"$f":"[3]RevenueTariffBasket_FO!AJ141","v":81.309151134335352},{"$f":"[3]RevenueTariffBasket_FO!AK141","v":78.940923431393543},{"$f":"[3]RevenueTariffBasket_FO!AL141","v":76.641673234362671},{"$f":"[3]RevenueTariffBasket_FO!AM141","v":74.409391489672487},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.8650088809946674E-2,-1.3146362839614345E-2,-2.1440823327615877E-2,-1.1026293469041493E-2,-4.8426150121065437E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232886E-2,-2.9126213592233219E-2,-2.9126213592232997E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X141/W141-1)*(W143/W$13),\"-\")","v":-3.1137998408754153E-5},{"$f":"IFERROR((Y141/X141-1)*(X143/X$13),\"-\")","v":-2.0989401627632534E-5},{"$f":"IFERROR((Z141/Y141-1)*(Y143/Y$13),\"-\")","v":-3.4956458941675545E-5},{"$f":"IFERROR((AA141/Z141-1)*(Z143/Z$13),\"-\")","v":-1.6596065656560268E-5},{"$f":"IFERROR((AB141/AA141-1)*(AA143/AA$13),\"-\")","v":-7.6051462545776062E-5},{"$f":"IFERROR((AC141/AB141-1)*(AB143/AB$13),\"-\")","v":-4.2261036935879601E-5},{"$f":"IFERROR((AD141/AC141-1)*(AC143/AC$13),\"-\")","v":-4.1633580581306175E-5},{"$f":"IFERROR((AE141/AD141-1)*(AD143/AD$13),\"-\")","v":-4.1065196321223811E-5},{"$f":"IFERROR((AF141/AE141-1)*(AE143/AE$13),\"-\")","v":-4.0264023244500528E-5},{"$f":"IFERROR((AG141/AF141-1)*(AF143/AF$13),\"-\")","v":-3.9572578894434843E-5},{"$f":"IFERROR((AH141/AG141-1)*(AG143/AG$13),\"-\")","v":-3.8829820312950011E-5},{"$f":"IFERROR((AI141/AH141-1)*(AH143/AH$13),\"-\")","v":-3.6574126151105152E-5},{"$f":"IFERROR((AJ141/AI141-1)*(AI143/AI$13),\"-\")","v":-3.4397195504241806E-5},{"$f":"IFERROR((AK141/AJ141-1)*(AJ143/AJ$13),\"-\")","v":-3.2300960239463409E-5},{"$f":"IFERROR((AL141/AK141-1)*(AK143/AK$13),\"-\")","v":-3.0286948374202538E-5}]
[null,null,null,null,"Qty",{"$f":"+F141","v":"Irrigation"},{"$f":"+G141","v":"Robinvale irrigation"},{"$f":"+H141","v":"Service Charge"},{"$f":"+I141","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K142","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X142","v":350},{"$f":"[3]RevenueTariffBasket_FO!Y142","v":352.00000000000006},{"$f":"[3]RevenueTariffBasket_FO!Z142","v":353.00000000000006},{"$f":"[3]RevenueTariffBasket_FO!AA142","v":352},{"$f":"[3]RevenueTariffBasket_FO!AB142","v":353.00000000000006},{"$f":"[3]RevenueTariffBasket_FO!AC142","v":353},{"$f":"[3]RevenueTariffBasket_FO!AD142","v":353},{"$f":"[3]RevenueTariffBasket_FO!AE142","v":353},{"$f":"[3]RevenueTariffBasket_FO!AF142","v":353},{"$f":"[3]RevenueTariffBasket_FO!AG142","v":353},{"$f":"[3]RevenueTariffBasket_FO!AH142","v":353},{"$f":"[3]RevenueTariffBasket_FO!AI142","v":353},{"$f":"[3]RevenueTariffBasket_FO!AJ142","v":353},{"$f":"[3]RevenueTariffBasket_FO!AK142","v":353},{"$f":"[3]RevenueTariffBasket_FO!AL142","v":353},{"$f":"[3]RevenueTariffBasket_FO!AM142","v":353},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",5.7142857142857828E-3,2.8409090909091717E-3,-2.8328611898018607E-3,2.8409090909091717E-3,-1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X142/W142-1)*(W143/W$13),\"-\")","v":9.5405132539476656E-6},{"$f":"IFERROR((Y142/X142-1)*(X143/X$13),\"-\")","v":4.5357778896078516E-6},{"$f":"IFERROR((Z142/Y142-1)*(Y143/Y$13),\"-\")","v":-4.6186097593196402E-6},{"$f":"IFERROR((AA142/Z142-1)*(Z143/Z$13),\"-\")","v":4.2759531051322623E-6},{"$f":"IFERROR((AB142/AA142-1)*(AA143/AA$13),\"-\")","v":-1.7435638505983437E-19},{"$f":"IFERROR((AC142/AB142-1)*(AB143/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD142/AC142-1)*(AC143/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE142/AD142-1)*(AD143/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF142/AE142-1)*(AE143/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG142/AF142-1)*(AF143/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH142/AG142-1)*(AG143/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI142/AH142-1)*(AH143/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ142/AI142-1)*(AI143/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK142/AJ142-1)*(AJ143/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL142/AK142-1)*(AK143/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F141","v":"Irrigation"},{"$f":"+G141","v":"Robinvale irrigation"},{"$f":"+H141","v":"Service Charge"},{"$f":"+I141","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W141*W142/10^6","v":3.9244343891402717E-2},3.8732504440497348E-2,3.8331901840490804E-2,3.740377358490566E-2,3.7096437659033088E-2,3.5299999999999998E-2,3.4271844660194173E-2,3.3273635592421531E-2,3.2304500575166532E-2,3.1363592791423811E-2,3.0450090088760984E-2,2.9563194260932995E-2,2.870213035042038E-2,2.7866145971281921E-2,2.7054510651730024E-2,2.6266515195854385E-2,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.3042375031717568E-2,-1.0342801370408883E-2,-2.4212945641135408E-2,-8.2167090754874383E-3,-4.8426150121065659E-2,-2.9126213592232997E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,-2.9126213592233219E-2,-2.9126213592232886E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232886E-2,-2.912621359223333E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X143/W143-1)*(W143/W$13),\"-\")","v":-2.177541657428481E-5},{"$f":"IFERROR((Y143/X143-1)*(X143/X$13),\"-\")","v":-1.6513252719921781E-5},{"$f":"IFERROR((Z143/Y143-1)*(Y143/Y$13),\"-\")","v":-3.9476041905126206E-5},{"$f":"IFERROR((AA143/Z143-1)*(Z143/Z$13),\"-\")","v":-1.2367260465224879E-5},{"$f":"IFERROR((AB143/AA143-1)*(AA143/AA$13),\"-\")","v":-7.6051462545776401E-5},{"$f":"IFERROR((AC143/AB143-1)*(AB143/AB$13),\"-\")","v":-4.2261036935879601E-5},{"$f":"IFERROR((AD143/AC143-1)*(AC143/AC$13),\"-\")","v":-4.1633580581306019E-5},{"$f":"IFERROR((AE143/AD143-1)*(AD143/AD$13),\"-\")","v":-4.1065196321223811E-5},{"$f":"IFERROR((AF143/AE143-1)*(AE143/AE$13),\"-\")","v":-4.0264023244500684E-5},{"$f":"IFERROR((AG143/AF143-1)*(AF143/AF$13),\"-\")","v":-3.9572578894434694E-5},{"$f":"IFERROR((AH143/AG143-1)*(AG143/AG$13),\"-\")","v":-3.882982031295016E-5},{"$f":"IFERROR((AI143/AH143-1)*(AH143/AH$13),\"-\")","v":-3.6574126151105017E-5},{"$f":"IFERROR((AJ143/AI143-1)*(AI143/AI$13),\"-\")","v":-3.4397195504241806E-5},{"$f":"IFERROR((AK143/AJ143-1)*(AJ143/AJ$13),\"-\")","v":-3.2300960239463409E-5},{"$f":"IFERROR((AL143/AK143-1)*(AK143/AK$13),\"-\")","v":-3.0286948374202769E-5}]
[null,null,null,{"$f":"D141+1","v":26},"Price",{"$f":"[3]RevenueTariffBasket_FO!F144","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G144","v":"Robinvale irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H144","v":"Delivery Share Fee"},{"$f":"[3]RevenueTariffBasket_FO!J144","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K144","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X144","v":1060.1354932126696},{"$f":"[3]RevenueTariffBasket_FO!Y144","v":1042.8286678507993},{"$f":"[3]RevenueTariffBasket_FO!Z144","v":1026.1222085889572},{"$f":"[3]RevenueTariffBasket_FO!AA144","v":1006.204013722127},{"$f":"[3]RevenueTariffBasket_FO!AB144","v":990.06503816793884},{"$f":"[3]RevenueTariffBasket_FO!AC144","v":974.22},{"$f":"[3]RevenueTariffBasket_FO!AD144","v":927.29379981208604},{"$f":"[3]RevenueTariffBasket_FO!AE144","v":882.62793944893053},{"$f":"[3]RevenueTariffBasket_FO!AF144","v":840.11354292861017},{"$f":"[3]RevenueTariffBasket_FO!AG144","v":799.6469786042835},{"$f":"[3]RevenueTariffBasket_FO!AH144","v":761.12960655521317},{"$f":"[3]RevenueTariffBasket_FO!AI144","v":826.93269183935524},{"$f":"[3]RevenueTariffBasket_FO!AJ144","v":898.42475045421509},{"$f":"[3]RevenueTariffBasket_FO!AK144","v":976.09761978732286},{"$f":"[3]RevenueTariffBasket_FO!AL144","v":1060.4856587853224},{"$f":"[3]RevenueTariffBasket_FO!AM144","v":1152.1694241344214},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.6325107000637384E-2,-1.6020329874775197E-2,-1.9411133196522545E-2,-1.6039466484025655E-2,-1.6004037671362714E-2,-4.8167970466541421E-2,-4.8167970466541421E-2,-4.8167970466541421E-2,-4.816797046654131E-2,-4.8167970466541532E-2,8.6454507507544465E-2,8.6454507507544909E-2,8.6454507507544465E-2,8.6454507507544687E-2,8.6454507507544687E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X144/W144-1)*(W146/W$13),\"-\")","v":-1.8893254667518484E-3},{"$f":"IFERROR((Y144/X144-1)*(X146/X$13),\"-\")","v":-1.783884607296635E-3},{"$f":"IFERROR((Z144/Y144-1)*(Y146/Y$13),\"-\")","v":-2.1945175692869054E-3},{"$f":"IFERROR((AA144/Z144-1)*(Z146/Z$13),\"-\")","v":-1.6852725866427708E-3},{"$f":"IFERROR((AB144/AA144-1)*(AA146/AA$13),\"-\")","v":-1.751088441731802E-3},{"$f":"IFERROR((AC144/AB144-1)*(AB146/AB$13),\"-\")","v":-5.035193611171186E-3},{"$f":"IFERROR((AD144/AC144-1)*(AC146/AC$13),\"-\")","v":-4.8631462238447618E-3},{"$f":"IFERROR((AE144/AD144-1)*(AD146/AD$13),\"-\")","v":-4.7026754588161248E-3},{"$f":"IFERROR((AF144/AE144-1)*(AE146/AE$13),\"-\")","v":-4.5204931192977223E-3},{"$f":"IFERROR((AG144/AF144-1)*(AF146/AF$13),\"-\")","v":-4.3557258524332051E-3},{"$f":"IFERROR((AH144/AG144-1)*(AG146/AG$13),\"-\")","v":7.5207022968449052E-3},{"$f":"IFERROR((AI144/AH144-1)*(AH146/AH$13),\"-\")","v":7.927125724259099E-3},{"$f":"IFERROR((AJ144/AI144-1)*(AI146/AI$13),\"-\")","v":8.3428338244067226E-3},{"$f":"IFERROR((AK144/AJ144-1)*(AJ146/AJ$13),\"-\")","v":8.7670758181816015E-3},{"$f":"IFERROR((AL144/AK144-1)*(AK146/AK$13),\"-\")","v":9.1990635104479048E-3}]
[null,null,null,null,"Qty",{"$f":"+F144","v":"Irrigation"},{"$f":"+G144","v":"Robinvale irrigation"},{"$f":"+H144","v":"Delivery Share Fee"},{"$f":"+I144","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K145","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X145","v":2566},{"$f":"[3]RevenueTariffBasket_FO!Y145","v":2590.38},{"$f":"[3]RevenueTariffBasket_FO!Z145","v":2590.3799999999997},{"$f":"[3]RevenueTariffBasket_FO!AA145","v":2594.98},{"$f":"[3]RevenueTariffBasket_FO!AB145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AC145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AD145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AE145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AF145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AG145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AH145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AI145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AJ145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AK145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AL145","v":2610.4739999999997},{"$f":"[3]RevenueTariffBasket_FO!AM145","v":2610.4739999999997},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",9.5011691348403371E-3,-2.2204460492503131E-16,1.7758012337960594E-3,5.9707589268509498E-3,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X145/W145-1)*(W146/W$13),\"-\")","v":1.0995824290566437E-3},{"$f":"IFERROR((Y145/X145-1)*(X146/X$13),\"-\")","v":-2.4724956099855853E-17},{"$f":"IFERROR((Z145/Y145-1)*(Y146/Y$13),\"-\")","v":2.0076246799568393E-4},{"$f":"IFERROR((AA145/Z145-1)*(Z146/Z$13),\"-\")","v":6.2734981558744591E-4},{"$f":"IFERROR((AB145/AA145-1)*(AA146/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC145/AB145-1)*(AB146/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD145/AC145-1)*(AC146/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE145/AD145-1)*(AD146/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF145/AE145-1)*(AE146/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG145/AF145-1)*(AF146/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH145/AG145-1)*(AG146/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI145/AH145-1)*(AH146/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ145/AI145-1)*(AI146/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK145/AJ145-1)*(AJ146/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL145/AK145-1)*(AK146/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F144","v":"Irrigation"},{"$f":"+G144","v":"Robinvale irrigation"},{"$f":"+H144","v":"Delivery Share Fee"},{"$f":"+I144","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144*W145/10^6","v":2.7203076755837103},2.7013225246273533,2.6580464466846627,2.6110792915286449,2.5845390404464119,2.5431759802799996,2.4206763547706553,2.3040772876050073,2.1930945608630203,2.0874576468250381,1.9869090485426133,2.1586862917966489,2.3453144520172167,2.5480774579166914,2.7683702396319556,3.0077083252978793,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-6.9790454685546566E-3,-1.6020329874775197E-2,-1.7669802277006541E-2,-1.0164475344865975E-2,-1.6004037671362825E-2,-4.816797046654131E-2,-4.8167970466541421E-2,-4.8167970466541421E-2,-4.816797046654131E-2,-4.8167970466541532E-2,8.6454507507544687E-2,8.6454507507544909E-2,8.6454507507544243E-2,8.6454507507544687E-2,8.6454507507544465E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X146/W146-1)*(W146/W$13),\"-\")","v":-8.0769383850559683E-4},{"$f":"IFERROR((Y146/X146-1)*(X146/X$13),\"-\")","v":-1.783884607296635E-3},{"$f":"IFERROR((Z146/Y146-1)*(Y146/Y$13),\"-\")","v":-1.997652128298381E-3},{"$f":"IFERROR((AA146/Z146-1)*(Z146/Z$13),\"-\")","v":-1.0679851273961833E-3},{"$f":"IFERROR((AB146/AA146-1)*(AA146/AA$13),\"-\")","v":-1.7510884417318141E-3},{"$f":"IFERROR((AC146/AB146-1)*(AB146/AB$13),\"-\")","v":-5.0351936111711747E-3},{"$f":"IFERROR((AD146/AC146-1)*(AC146/AC$13),\"-\")","v":-4.8631462238447618E-3},{"$f":"IFERROR((AE146/AD146-1)*(AD146/AD$13),\"-\")","v":-4.7026754588161248E-3},{"$f":"IFERROR((AF146/AE146-1)*(AE146/AE$13),\"-\")","v":-4.5204931192977223E-3},{"$f":"IFERROR((AG146/AF146-1)*(AF146/AF$13),\"-\")","v":-4.3557258524332051E-3},{"$f":"IFERROR((AH146/AG146-1)*(AG146/AG$13),\"-\")","v":7.5207022968449243E-3},{"$f":"IFERROR((AI146/AH146-1)*(AH146/AH$13),\"-\")","v":7.927125724259099E-3},{"$f":"IFERROR((AJ146/AI146-1)*(AI146/AI$13),\"-\")","v":8.3428338244067018E-3},{"$f":"IFERROR((AK146/AJ146-1)*(AJ146/AJ$13),\"-\")","v":8.7670758181816015E-3},{"$f":"IFERROR((AL146/AK146-1)*(AK146/AK$13),\"-\")","v":9.1990635104478805E-3}]
[null,null,null,{"$f":"D144+1","v":27},"Price",{"$f":"[3]RevenueTariffBasket_FO!F147","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G147","v":"Robinvale irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H147","v":"Usage Charge"},{"$f":"[3]RevenueTariffBasket_FO!J147","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K147","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X147","v":89.118298642533944},{"$f":"[3]RevenueTariffBasket_FO!Y147","v":89.777984014209608},{"$f":"[3]RevenueTariffBasket_FO!Z147","v":90.400306748466264},{"$f":"[3]RevenueTariffBasket_FO!AA147","v":91.171698113207555},{"$f":"[3]RevenueTariffBasket_FO!AB147","v":91.805801526717545},{"$f":"[3]RevenueTariffBasket_FO!AC147","v":92.44},{"$f":"[3]RevenueTariffBasket_FO!AD147","v":85.030485159908665},{"$f":"[3]RevenueTariffBasket_FO!AE147","v":78.214878910963293},{"$f":"[3]RevenueTariffBasket_FO!AF147","v":71.945576595875352},{"$f":"[3]RevenueTariffBasket_FO!AG147","v":66.178789301781165},{"$f":"[3]RevenueTariffBasket_FO!AH147","v":60.874238009799058},{"$f":"[3]RevenueTariffBasket_FO!AI147","v":64.4605944631504},{"$f":"[3]RevenueTariffBasket_FO!AJ147","v":68.258238203718761},{"$f":"[3]RevenueTariffBasket_FO!AK147","v":72.279617050988989},{"$f":"[3]RevenueTariffBasket_FO!AL147","v":76.537912177654064},{"$f":"[3]RevenueTariffBasket_FO!AM147","v":81.047081314525755},null,null,null,"Price","Irrigation","Revenue cap - Variable",7.4023559888833912E-3,6.931796710406779E-3,8.5330613632501606E-3,6.9550466497028118E-3,6.9080435303197074E-3,-8.0154855474808939E-2,-8.015485547480905E-2,-8.0154855474808939E-2,-8.0154855474808939E-2,-8.015485547480905E-2,5.8914190478639661E-2,5.8914190478639217E-2,5.8914190478639439E-2,5.8914190478639439E-2,5.8914190478639439E-2,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X147/W147-1)*(W149/W$13),\"-\")","v":5.7820115099329456E-4},{"$f":"IFERROR((Y147/X147-1)*(X149/X$13),\"-\")","v":5.7162102015436323E-4},{"$f":"IFERROR((Z147/Y147-1)*(Y149/Y$13),\"-\")","v":6.5605992191278978E-4},{"$f":"IFERROR((AA147/Z147-1)*(Z149/Z$13),\"-\")","v":4.9333506260853177E-4},{"$f":"IFERROR((AB147/AA147-1)*(AA149/AA$13),\"-\")","v":5.0238980851856721E-4},{"$f":"IFERROR((AC147/AB147-1)*(AB149/AB$13),\"-\")","v":-6.0710755812032899E-3},{"$f":"IFERROR((AD147/AC147-1)*(AC149/AC$13),\"-\")","v":-5.666582270254769E-3},{"$f":"IFERROR((AE147/AD147-1)*(AD149/AD$13),\"-\")","v":-5.2954550267470951E-3},{"$f":"IFERROR((AF147/AE147-1)*(AE149/AE$13),\"-\")","v":-4.9192454619658493E-3},{"$f":"IFERROR((AG147/AF147-1)*(AF149/AF$13),\"-\")","v":-4.5806554296075556E-3},{"$f":"IFERROR((AH147/AG147-1)*(AG149/AG$13),\"-\")","v":3.1299736069061194E-3},{"$f":"IFERROR((AI147/AH147-1)*(AH149/AH$13),\"-\")","v":3.2154906134198402E-3},{"$f":"IFERROR((AJ147/AI147-1)*(AI149/AI$13),\"-\")","v":3.2983315989401373E-3},{"$f":"IFERROR((AK147/AJ147-1)*(AJ149/AJ$13),\"-\")","v":3.3781949380616723E-3},{"$f":"IFERROR((AL147/AK147-1)*(AK149/AK$13),\"-\")","v":3.454798989856827E-3}]
[null,null,null,null,"Qty",{"$f":"+F147","v":"Irrigation"},{"$f":"+G147","v":"Robinvale irrigation"},{"$f":"+H147","v":"Usage Charge"},{"$f":"+I147","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K148","v":"ML WR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X148","v":20602},{"$f":"[3]RevenueTariffBasket_FO!Y148","v":22283},{"$f":"[3]RevenueTariffBasket_FO!Z148","v":19996},{"$f":"[3]RevenueTariffBasket_FO!AA148","v":19334},{"$f":"[3]RevenueTariffBasket_FO!AB148","v":18712},{"$f":"[3]RevenueTariffBasket_FO!AC148","v":19934},{"$f":"[3]RevenueTariffBasket_FO!AD148","v":19934},{"$f":"[3]RevenueTariffBasket_FO!AE148","v":19934},{"$f":"[3]RevenueTariffBasket_FO!AF148","v":19934},{"$f":"[3]RevenueTariffBasket_FO!AG148","v":19934},{"$f":"[3]RevenueTariffBasket_FO!AH148","v":19934},{"$f":"[3]RevenueTariffBasket_FO!AI148","v":19934},{"$f":"[3]RevenueTariffBasket_FO!AJ148","v":19934},{"$f":"[3]RevenueTariffBasket_FO!AK148","v":19934},{"$f":"[3]RevenueTariffBasket_FO!AL148","v":19934},{"$f":"[3]RevenueTariffBasket_FO!AM148","v":19934},null,null,null,"Qty","Irrigation","Revenue cap - Variable",8.1594019998058487E-2,-0.1026342952026208,-3.3106621324264895E-2,-3.2171304437778048E-2,6.5305686190679779E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X148/W148-1)*(W149/W$13),\"-\")","v":6.3733433447266345E-3},{"$f":"IFERROR((Y148/X148-1)*(X149/X$13),\"-\")","v":-8.4635950789594561E-3},{"$f":"IFERROR((Z148/Y148-1)*(Y149/Y$13),\"-\")","v":-2.5453851175073019E-3},{"$f":"IFERROR((AA148/Z148-1)*(Z149/Z$13),\"-\")","v":-2.2819735493345033E-3},{"$f":"IFERROR((AB148/AA148-1)*(AA149/AA$13),\"-\")","v":4.7493781758191729E-3},{"$f":"IFERROR((AC148/AB148-1)*(AB149/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD148/AC148-1)*(AC149/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE148/AD148-1)*(AD149/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF148/AE148-1)*(AE149/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG148/AF148-1)*(AF149/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH148/AG148-1)*(AG149/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI148/AH148-1)*(AH149/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ148/AI148-1)*(AI149/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK148/AJ148-1)*(AJ149/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL148/AK148-1)*(AK149/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F147","v":"Irrigation"},{"$f":"+G147","v":"Robinvale irrigation"},{"$f":"+H147","v":"Usage Charge"},{"$f":"+I147","v":"Revenue cap - Variable"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W147*W148/10^6","v":1.8360151886334843},2.0005228177886325,1.8076445337423315,1.7627136113207547,1.7178701581679388,1.8426989599999999,1.6949976911776194,1.5591353962111423,1.4341631238621793,1.3192079859417059,1.2134670604873343,1.28495749002844,1.3606597203529298,1.4408218862944144,1.5257067413493559,1.6155925189237563,null,null,null,"Rev","Irrigation","Revenue cap - Variable",8.9600363969531527E-2,-9.6413938562074364E-2,-2.4856060792304735E-2,-2.5440010711221483E-2,7.2664864243981997E-2,-8.0154855474808828E-2,-8.015485547480905E-2,-8.0154855474808939E-2,-8.0154855474808828E-2,-8.0154855474809161E-2,5.8914190478639439E-2,5.8914190478639439E-2,5.8914190478639217E-2,5.8914190478639217E-2,5.8914190478639661E-2,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X149/W149-1)*(W149/W$13),\"-\")","v":6.9987222519969725E-3},{"$f":"IFERROR((Y149/X149-1)*(X149/X$13),\"-\")","v":-7.950641979331631E-3},{"$f":"IFERROR((Z149/Y149-1)*(Y149/Y$13),\"-\")","v":-1.911045122995318E-3},{"$f":"IFERROR((AA149/Z149-1)*(Z149/Z$13),\"-\")","v":-1.8045097192149601E-3},{"$f":"IFERROR((AB149/AA149-1)*(AA149/AA$13),\"-\")","v":5.2845768955182421E-3},{"$f":"IFERROR((AC149/AB149-1)*(AB149/AB$13),\"-\")","v":-6.0710755812032812E-3},{"$f":"IFERROR((AD149/AC149-1)*(AC149/AC$13),\"-\")","v":-5.666582270254769E-3},{"$f":"IFERROR((AE149/AD149-1)*(AD149/AD$13),\"-\")","v":-5.2954550267470951E-3},{"$f":"IFERROR((AF149/AE149-1)*(AE149/AE$13),\"-\")","v":-4.9192454619658424E-3},{"$f":"IFERROR((AG149/AF149-1)*(AF149/AF$13),\"-\")","v":-4.5806554296075616E-3},{"$f":"IFERROR((AH149/AG149-1)*(AG149/AG$13),\"-\")","v":3.1299736069061077E-3},{"$f":"IFERROR((AI149/AH149-1)*(AH149/AH$13),\"-\")","v":3.2154906134198519E-3},{"$f":"IFERROR((AJ149/AI149-1)*(AI149/AI$13),\"-\")","v":3.2983315989401248E-3},{"$f":"IFERROR((AK149/AJ149-1)*(AJ149/AJ$13),\"-\")","v":3.3781949380616593E-3},{"$f":"IFERROR((AL149/AK149-1)*(AK149/AK$13),\"-\")","v":3.45479898985684E-3}]
[null,null,null,{"$f":"D147+1","v":28},"Price",{"$f":"[3]RevenueTariffBasket_FO!F150","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G150","v":"Robinvale irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H150","v":"Garden fee"},{"$f":"[3]RevenueTariffBasket_FO!J150","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K150","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X150","v":519.20266968325791},{"$f":"[3]RevenueTariffBasket_FO!Y150","v":519.32365896980468},{"$f":"[3]RevenueTariffBasket_FO!Z150","v":521.9219631901841},{"$f":"[3]RevenueTariffBasket_FO!AA150","v":520.12497427101209},{"$f":"[3]RevenueTariffBasket_FO!AB150","v":520.10676844783711},{"$f":"[3]RevenueTariffBasket_FO!AC150","v":520.08000000000004},{"$f":"[3]RevenueTariffBasket_FO!AD150","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE150","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF150","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG150","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH150","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI150","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ150","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK150","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL150","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM150","v":0},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",2.3302901470168003E-4,5.003246386913629E-3,-3.4430222253689635E-3,-3.5002786014093346E-5,-5.1467216850453745E-5,-1,"-","-","-","-","-","-","-","-","-",null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X150/W150-1)*(W152/W$13),\"-\")","v":0},{"$f":"IFERROR((Y150/X150-1)*(X152/X$13),\"-\")","v":0},{"$f":"IFERROR((Z150/Y150-1)*(Y152/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA150/Z150-1)*(Z152/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB150/AA150-1)*(AA152/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC150/AB150-1)*(AB152/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD150/AC150-1)*(AC152/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE150/AD150-1)*(AD152/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF150/AE150-1)*(AE152/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG150/AF150-1)*(AF152/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH150/AG150-1)*(AG152/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI150/AH150-1)*(AH152/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ150/AI150-1)*(AI152/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK150/AJ150-1)*(AJ152/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL150/AK150-1)*(AK152/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F150","v":"Irrigation"},{"$f":"+G150","v":"Robinvale irrigation"},{"$f":"+H150","v":"Garden fee"},{"$f":"+I150","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K151","v":"Property"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X151","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y151","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL151","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM151","v":0},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X151/W151-1)*(W152/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y151/X151-1)*(X152/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z151/Y151-1)*(Y152/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA151/Z151-1)*(Z152/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB151/AA151-1)*(AA152/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC151/AB151-1)*(AB152/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD151/AC151-1)*(AC152/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE151/AD151-1)*(AD152/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF151/AE151-1)*(AE152/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG151/AF151-1)*(AF152/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH151/AG151-1)*(AG152/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI151/AH151-1)*(AH152/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ151/AI151-1)*(AI152/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK151/AJ151-1)*(AJ152/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL151/AK151-1)*(AK152/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F150","v":"Irrigation"},{"$f":"+G150","v":"Robinvale irrigation"},{"$f":"+H150","v":"Garden fee"},{"$f":"+I150","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W150*W151/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X152/W152-1)*(W152/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y152/X152-1)*(X152/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z152/Y152-1)*(Y152/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA152/Z152-1)*(Z152/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB152/AA152-1)*(AA152/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC152/AB152-1)*(AB152/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD152/AC152-1)*(AC152/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE152/AD152-1)*(AD152/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF152/AE152-1)*(AE152/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG152/AF152-1)*(AF152/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH152/AG152-1)*(AG152/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI152/AH152-1)*(AH152/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ152/AI152-1)*(AI152/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK152/AJ152-1)*(AJ152/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL152/AK152-1)*(AK152/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D150+1","v":29},"Price",{"$f":"[3]RevenueTariffBasket_FO!F153","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G153","v":"Robinvale drainage"},{"$f":"[3]RevenueTariffBasket_FO!H153","v":"Drainage div 1"},{"$f":"[3]RevenueTariffBasket_FO!J153","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K153","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X153","v":101.09342986425339},{"$f":"[3]RevenueTariffBasket_FO!Y153","v":98.811900532859681},{"$f":"[3]RevenueTariffBasket_FO!Z153","v":96.600736196319019},{"$f":"[3]RevenueTariffBasket_FO!AA153","v":94.146998284734138},{"$f":"[3]RevenueTariffBasket_FO!AB153","v":92.058015267175563},{"$f":"[3]RevenueTariffBasket_FO!AC153","v":90},{"$f":"[3]RevenueTariffBasket_FO!AD153","v":87.780090524238133},{"$f":"[3]RevenueTariffBasket_FO!AE153","v":85.614936582704914},{"$f":"[3]RevenueTariffBasket_FO!AF153","v":83.50318759396383},{"$f":"[3]RevenueTariffBasket_FO!AG153","v":81.443526289562044},{"$f":"[3]RevenueTariffBasket_FO!AH153","v":79.434667892343612},{"$f":"[3]RevenueTariffBasket_FO!AI153","v":81.493799306680486},{"$f":"[3]RevenueTariffBasket_FO!AJ153","v":83.606308198307957},{"$f":"[3]RevenueTariffBasket_FO!AK153","v":85.773578235632058},{"$f":"[3]RevenueTariffBasket_FO!AL153","v":87.997028954963312},{"$f":"[3]RevenueTariffBasket_FO!AM153","v":90.278116690296329},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.2568522350634557E-2,-2.2377510447796123E-2,-2.5400819995804347E-2,-2.218852491972978E-2,-2.2355633686026E-2,-2.4665660841798553E-2,-2.4665660841798442E-2,-2.4665660841798442E-2,-2.4665660841798442E-2,-2.4665660841798442E-2,2.5922326724240552E-2,2.5922326724240774E-2,2.5922326724240774E-2,2.5922326724240552E-2,2.5922326724240552E-2,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X153/W153-1)*(W155/W$13),\"-\")","v":-2.4586344433718594E-4},{"$f":"IFERROR((Y153/X153-1)*(X155/X$13),\"-\")","v":-2.3151205048270557E-4},{"$f":"IFERROR((Z153/Y153-1)*(Y155/Y$13),\"-\")","v":-2.6508643013412801E-4},{"$f":"IFERROR((AA153/Z153-1)*(Z155/Z$13),\"-\")","v":-2.1385144739948883E-4},{"$f":"IFERROR((AB153/AA153-1)*(AA155/AA$13),\"-\")","v":-2.2304062697164285E-4},{"$f":"IFERROR((AC153/AB153-1)*(AB155/AB$13),\"-\")","v":-2.3359128932796312E-4},{"$f":"IFERROR((AD153/AC153-1)*(AC155/AC$13),\"-\")","v":-2.311803928209713E-4},{"$f":"IFERROR((AE153/AD153-1)*(AD155/AD$13),\"-\")","v":-2.2907193142863256E-4},{"$f":"IFERROR((AF153/AE153-1)*(AE155/AE$13),\"-\")","v":-2.256346958723905E-4},{"$f":"IFERROR((AG153/AF153-1)*(AF155/AF$13),\"-\")","v":-2.2277877271809329E-4},{"$f":"IFERROR((AH153/AG153-1)*(AG155/AG$13),\"-\")","v":2.3078989977782887E-4},{"$f":"IFERROR((AI153/AH153-1)*(AH155/AH$13),\"-\")","v":2.2970850866156615E-4},{"$f":"IFERROR((AJ153/AI153-1)*(AI155/AI$13),\"-\")","v":2.2828525675150043E-4},{"$f":"IFERROR((AK153/AJ153-1)*(AJ155/AJ$13),\"-\")","v":2.2652804081652457E-4},{"$f":"IFERROR((AL153/AK153-1)*(AK155/AK$13),\"-\")","v":2.2444697626426536E-4}]
[null,null,null,null,"Qty",{"$f":"+F153","v":"Drainage"},{"$f":"+G153","v":"Robinvale drainage"},{"$f":"+H153","v":"Drainage div 1"},{"$f":"+I153","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K154","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X154","v":2533},{"$f":"[3]RevenueTariffBasket_FO!Y154","v":2540},{"$f":"[3]RevenueTariffBasket_FO!Z154","v":2540},{"$f":"[3]RevenueTariffBasket_FO!AA154","v":2544},{"$f":"[3]RevenueTariffBasket_FO!AB154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AC154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AD154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AE154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AF154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AG154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AH154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AI154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AJ154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AK154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AL154","v":2560},{"$f":"[3]RevenueTariffBasket_FO!AM154","v":2560},null,null,null,"Qty","Drainage","Revenue cap - Fixed ",2.7635215159889093E-3,0,1.5748031496063408E-3,6.2893081761006275E-3,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X154/W154-1)*(W155/W$13),\"-\")","v":3.0106043624156495E-5},{"$f":"IFERROR((Y154/X154-1)*(X155/X$13),\"-\")","v":0},{"$f":"IFERROR((Z154/Y154-1)*(Y155/Y$13),\"-\")","v":1.6434860967562505E-5},{"$f":"IFERROR((AA154/Z154-1)*(Z155/Z$13),\"-\")","v":6.0615911218353222E-5},{"$f":"IFERROR((AB154/AA154-1)*(AA155/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC154/AB154-1)*(AB155/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD154/AC154-1)*(AC155/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE154/AD154-1)*(AD155/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF154/AE154-1)*(AE155/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG154/AF154-1)*(AF155/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH154/AG154-1)*(AG155/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI154/AH154-1)*(AH155/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ154/AI154-1)*(AI155/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK154/AJ154-1)*(AJ155/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL154/AK154-1)*(AK155/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F153","v":"Drainage"},{"$f":"+G153","v":"Robinvale drainage"},{"$f":"+H153","v":"Drainage div 1"},{"$f":"+I153","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W153*W154/10^6","v":0.25606965784615388},0.25098222735346359,0.24536586993865031,0.23950996363636365,0.23566851908396944,0.23039999999999999,0.22471703174204963,0.21917423765172458,0.2137681602405474,0.20849542730127885,0.20335274980439966,0.20862412622510204,0.21403214898766837,0.21958036028321806,0.22527239412470607,0.23111197872715861,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",-1.9867369431745829E-2,-2.2377510447796123E-2,-2.3866018137529976E-2,-1.6038767214822447E-2,-2.2355633686026E-2,-2.4665660841798442E-2,-2.4665660841798442E-2,-2.4665660841798553E-2,-2.4665660841798442E-2,-2.4665660841798442E-2,2.5922326724240552E-2,2.5922326724240774E-2,2.5922326724240552E-2,2.592232672424033E-2,2.5922326724240552E-2,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X155/W155-1)*(W155/W$13),\"-\")","v":-2.1643684963145175E-4},{"$f":"IFERROR((Y155/X155-1)*(X155/X$13),\"-\")","v":-2.3151205048270557E-4},{"$f":"IFERROR((Z155/Y155-1)*(Y155/Y$13),\"-\")","v":-2.490690281116586E-4},{"$f":"IFERROR((AA155/Z155-1)*(Z155/Z$13),\"-\")","v":-1.5458051383773641E-4},{"$f":"IFERROR((AB155/AA155-1)*(AA155/AA$13),\"-\")","v":-2.2304062697164285E-4},{"$f":"IFERROR((AC155/AB155-1)*(AB155/AB$13),\"-\")","v":-2.3359128932796207E-4},{"$f":"IFERROR((AD155/AC155-1)*(AC155/AC$13),\"-\")","v":-2.311803928209713E-4},{"$f":"IFERROR((AE155/AD155-1)*(AD155/AD$13),\"-\")","v":-2.2907193142863359E-4},{"$f":"IFERROR((AF155/AE155-1)*(AE155/AE$13),\"-\")","v":-2.256346958723905E-4},{"$f":"IFERROR((AG155/AF155-1)*(AF155/AF$13),\"-\")","v":-2.2277877271809329E-4},{"$f":"IFERROR((AH155/AG155-1)*(AG155/AG$13),\"-\")","v":2.3078989977782887E-4},{"$f":"IFERROR((AI155/AH155-1)*(AH155/AH$13),\"-\")","v":2.2970850866156615E-4},{"$f":"IFERROR((AJ155/AI155-1)*(AI155/AI$13),\"-\")","v":2.2828525675149845E-4},{"$f":"IFERROR((AK155/AJ155-1)*(AJ155/AJ$13),\"-\")","v":2.2652804081652262E-4},{"$f":"IFERROR((AL155/AK155-1)*(AK155/AK$13),\"-\")","v":2.2444697626426536E-4}]
[null,null,null,{"$f":"D153+1","v":30},"Price",{"$f":"[3]RevenueTariffBasket_FO!F156","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G156","v":"Robinvale drainage"},{"$f":"[3]RevenueTariffBasket_FO!H156","v":"Drainage div 2"},{"$f":"[3]RevenueTariffBasket_FO!J156","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K156","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X156","v":75.797647058823529},{"$f":"[3]RevenueTariffBasket_FO!Y156","v":74.119928952042628},{"$f":"[3]RevenueTariffBasket_FO!Z156","v":74.101104294478532},{"$f":"[3]RevenueTariffBasket_FO!AA156","v":73.829948542024027},{"$f":"[3]RevenueTariffBasket_FO!AB156","v":73.814554707379131},{"$f":"[3]RevenueTariffBasket_FO!AC156","v":72.16},{"$f":"[3]RevenueTariffBasket_FO!AD156","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE156","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF156","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG156","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH156","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI156","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ156","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK156","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL156","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM156","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.2134171334881825E-2,-2.5397565580875803E-4,-3.6592673622909411E-3,-2.085039330094185E-4,-2.2415019828247118E-2,-1,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X156/W156-1)*(W158/W$13),\"-\")","v":0},{"$f":"IFERROR((Y156/X156-1)*(X158/X$13),\"-\")","v":0},{"$f":"IFERROR((Z156/Y156-1)*(Y158/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA156/Z156-1)*(Z158/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB156/AA156-1)*(AA158/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC156/AB156-1)*(AB158/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD156/AC156-1)*(AC158/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE156/AD156-1)*(AD158/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF156/AE156-1)*(AE158/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG156/AF156-1)*(AF158/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH156/AG156-1)*(AG158/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI156/AH156-1)*(AH158/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ156/AI156-1)*(AI158/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK156/AJ156-1)*(AJ158/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL156/AK156-1)*(AK158/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F156","v":"Drainage"},{"$f":"+G156","v":"Robinvale drainage"},{"$f":"+H156","v":"Drainage div 2"},{"$f":"+I156","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K157","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X157","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y157","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL157","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM157","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X157/W157-1)*(W158/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y157/X157-1)*(X158/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z157/Y157-1)*(Y158/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA157/Z157-1)*(Z158/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB157/AA157-1)*(AA158/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC157/AB157-1)*(AB158/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD157/AC157-1)*(AC158/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE157/AD157-1)*(AD158/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF157/AE157-1)*(AE158/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG157/AF157-1)*(AF158/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH157/AG157-1)*(AG158/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI157/AH157-1)*(AH158/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ157/AI157-1)*(AI158/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK157/AJ157-1)*(AJ158/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL157/AK157-1)*(AK158/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F156","v":"Drainage"},{"$f":"+G156","v":"Robinvale drainage"},{"$f":"+H156","v":"Drainage div 2"},{"$f":"+I156","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W156*W157/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X158/W158-1)*(W158/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y158/X158-1)*(X158/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z158/Y158-1)*(Y158/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA158/Z158-1)*(Z158/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB158/AA158-1)*(AA158/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC158/AB158-1)*(AB158/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD158/AC158-1)*(AC158/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE158/AD158-1)*(AD158/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF158/AE158-1)*(AE158/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG158/AF158-1)*(AF158/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH158/AG158-1)*(AG158/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI158/AH158-1)*(AH158/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ158/AI158-1)*(AI158/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK158/AJ158-1)*(AJ158/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL158/AK158-1)*(AK158/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D156+1","v":31},"Price",{"$f":"[3]RevenueTariffBasket_FO!F159","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G159","v":"Robinvale drainage"},{"$f":"[3]RevenueTariffBasket_FO!H159","v":"Drainage div 3"},{"$f":"[3]RevenueTariffBasket_FO!J159","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K159","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X159","v":50.501864253393663},{"$f":"[3]RevenueTariffBasket_FO!Y159","v":49.383943161634107},{"$f":"[3]RevenueTariffBasket_FO!Z159","v":49.342822085889573},{"$f":"[3]RevenueTariffBasket_FO!AA159","v":49.134957118353348},{"$f":"[3]RevenueTariffBasket_FO!AB159","v":49.097608142493634},{"$f":"[3]RevenueTariffBasket_FO!AC159","v":48},{"$f":"[3]RevenueTariffBasket_FO!AD159","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE159","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF159","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG159","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH159","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI159","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ159","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK159","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL159","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM159","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.2136234142770883E-2,-8.3268109251510847E-4,-4.21266880873572E-3,-7.6013042546774212E-4,-2.2355633686026E-2,-1,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X159/W159-1)*(W161/W$13),\"-\")","v":0},{"$f":"IFERROR((Y159/X159-1)*(X161/X$13),\"-\")","v":0},{"$f":"IFERROR((Z159/Y159-1)*(Y161/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA159/Z159-1)*(Z161/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB159/AA159-1)*(AA161/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC159/AB159-1)*(AB161/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD159/AC159-1)*(AC161/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE159/AD159-1)*(AD161/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF159/AE159-1)*(AE161/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG159/AF159-1)*(AF161/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH159/AG159-1)*(AG161/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI159/AH159-1)*(AH161/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ159/AI159-1)*(AI161/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK159/AJ159-1)*(AJ161/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL159/AK159-1)*(AK161/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F159","v":"Drainage"},{"$f":"+G159","v":"Robinvale drainage"},{"$f":"+H159","v":"Drainage div 3"},{"$f":"+I159","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K160","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X160","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y160","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL160","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM160","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X160/W160-1)*(W161/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y160/X160-1)*(X161/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z160/Y160-1)*(Y161/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA160/Z160-1)*(Z161/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB160/AA160-1)*(AA161/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC160/AB160-1)*(AB161/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD160/AC160-1)*(AC161/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE160/AD160-1)*(AD161/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF160/AE160-1)*(AE161/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG160/AF160-1)*(AF161/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH160/AG160-1)*(AG161/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI160/AH160-1)*(AH161/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ160/AI160-1)*(AI161/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK160/AJ160-1)*(AJ161/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL160/AK160-1)*(AK161/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F159","v":"Drainage"},{"$f":"+G159","v":"Robinvale drainage"},{"$f":"+H159","v":"Drainage div 3"},{"$f":"+I159","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W159*W160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X161/W161-1)*(W161/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y161/X161-1)*(X161/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z161/Y161-1)*(Y161/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA161/Z161-1)*(Z161/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB161/AA161-1)*(AA161/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC161/AB161-1)*(AB161/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD161/AC161-1)*(AC161/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE161/AD161-1)*(AD161/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF161/AE161-1)*(AE161/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG161/AF161-1)*(AF161/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH161/AG161-1)*(AG161/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI161/AH161-1)*(AH161/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ161/AI161-1)*(AI161/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK161/AJ161-1)*(AJ161/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL161/AK161-1)*(AK161/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D159+1","v":32},"Price",{"$f":"[3]RevenueTariffBasket_FO!F162","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G162","v":"Robinvale drainage"},{"$f":"[3]RevenueTariffBasket_FO!H162","v":"Drainage div 4"},{"$f":"[3]RevenueTariffBasket_FO!J162","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K162","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X162","v":25.2060814479638},{"$f":"[3]RevenueTariffBasket_FO!Y162","v":24.691971580817054},{"$f":"[3]RevenueTariffBasket_FO!Z162","v":24.671411042944786},{"$f":"[3]RevenueTariffBasket_FO!AA162","v":24.567478559176674},{"$f":"[3]RevenueTariffBasket_FO!AB162","v":24.548804071246817},{"$f":"[3]RevenueTariffBasket_FO!AC162","v":24},{"$f":"[3]RevenueTariffBasket_FO!AD162","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE162","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF162","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG162","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH162","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI162","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ162","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK162","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL162","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM162","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ",-2.0396263029145989E-2,-8.3268109251510847E-4,-4.21266880873572E-3,-7.6013042546774212E-4,-2.2355633686026E-2,-1,"-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X162/W162-1)*(W164/W$13),\"-\")","v":0},{"$f":"IFERROR((Y162/X162-1)*(X164/X$13),\"-\")","v":0},{"$f":"IFERROR((Z162/Y162-1)*(Y164/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA162/Z162-1)*(Z164/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB162/AA162-1)*(AA164/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC162/AB162-1)*(AB164/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD162/AC162-1)*(AC164/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE162/AD162-1)*(AD164/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF162/AE162-1)*(AE164/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG162/AF162-1)*(AF164/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH162/AG162-1)*(AG164/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI162/AH162-1)*(AH164/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ162/AI162-1)*(AI164/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK162/AJ162-1)*(AJ164/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL162/AK162-1)*(AK164/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F162","v":"Drainage"},{"$f":"+G162","v":"Robinvale drainage"},{"$f":"+H162","v":"Drainage div 4"},{"$f":"+I162","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K163","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X163","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y163","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL163","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM163","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X163/W163-1)*(W164/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y163/X163-1)*(X164/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z163/Y163-1)*(Y164/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA163/Z163-1)*(Z164/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB163/AA163-1)*(AA164/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC163/AB163-1)*(AB164/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD163/AC163-1)*(AC164/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE163/AD163-1)*(AD164/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF163/AE163-1)*(AE164/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG163/AF163-1)*(AF164/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH163/AG163-1)*(AG164/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI163/AH163-1)*(AH164/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ163/AI163-1)*(AI164/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK163/AJ163-1)*(AJ164/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL163/AK163-1)*(AK164/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F162","v":"Drainage"},{"$f":"+G162","v":"Robinvale drainage"},{"$f":"+H162","v":"Drainage div 4"},{"$f":"+I162","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W162*W163/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X164/W164-1)*(W164/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y164/X164-1)*(X164/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z164/Y164-1)*(Y164/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA164/Z164-1)*(Z164/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB164/AA164-1)*(AA164/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC164/AB164-1)*(AB164/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD164/AC164-1)*(AC164/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE164/AD164-1)*(AD164/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF164/AE164-1)*(AE164/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG164/AF164-1)*(AF164/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH164/AG164-1)*(AG164/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI164/AH164-1)*(AH164/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ164/AI164-1)*(AI164/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK164/AJ164-1)*(AJ164/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL164/AK164-1)*(AK164/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D162+1","v":33},"Price",{"$f":"[3]RevenueTariffBasket_FO!F165","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G165","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H165","v":"Service Charge"},{"$f":"[3]RevenueTariffBasket_FO!J165","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K165","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X165","v":112.12669683257919},{"$f":"[3]RevenueTariffBasket_FO!Y165","v":110.03552397868562},{"$f":"[3]RevenueTariffBasket_FO!Z165","v":108.58895705521473},{"$f":"[3]RevenueTariffBasket_FO!AA165","v":106.2607204116638},{"$f":"[3]RevenueTariffBasket_FO!AB165","v":105.08905852417301},{"$f":"[3]RevenueTariffBasket_FO!AC165","v":100},{"$f":"[3]RevenueTariffBasket_FO!AD165","v":97.087378640776691},{"$f":"[3]RevenueTariffBasket_FO!AE165","v":94.259590913375447},{"$f":"[3]RevenueTariffBasket_FO!AF165","v":91.514165935315958},{"$f":"[3]RevenueTariffBasket_FO!AG165","v":88.848704791568878},{"$f":"[3]RevenueTariffBasket_FO!AH165","v":86.260878438416384},{"$f":"[3]RevenueTariffBasket_FO!AI165","v":83.748425668365414},{"$f":"[3]RevenueTariffBasket_FO!AJ165","v":81.309151134335352},{"$f":"[3]RevenueTariffBasket_FO!AK165","v":78.940923431393543},{"$f":"[3]RevenueTariffBasket_FO!AL165","v":76.641673234362656},{"$f":"[3]RevenueTariffBasket_FO!AM165","v":74.409391489672501},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.8650088809946674E-2,-1.3146362839614345E-2,-2.1440823327615988E-2,-1.1026293469041604E-2,-4.8426150121065215E-2,-2.9126213592233108E-2,-2.9126213592232775E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232775E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X165/W165-1)*(W167/W$13),\"-\")","v":-9.7862280713227351E-6},{"$f":"IFERROR((Y165/X165-1)*(X167/X$13),\"-\")","v":-6.5591880086351658E-6},{"$f":"IFERROR((Z165/Y165-1)*(Y167/Y$13),\"-\")","v":-1.0892947545564676E-5},{"$f":"IFERROR((AA165/Z165-1)*(Z167/Z$13),\"-\")","v":-5.1862705176751355E-6},{"$f":"IFERROR((AB165/AA165-1)*(AA167/AA$13),\"-\")","v":-2.3698756034094408E-5},{"$f":"IFERROR((AC165/AB165-1)*(AB167/AB$13),\"-\")","v":-1.3169161651407291E-5},{"$f":"IFERROR((AD165/AC165-1)*(AC167/AC$13),\"-\")","v":-1.2973637008338938E-5},{"$f":"IFERROR((AE165/AD165-1)*(AD167/AD$13),\"-\")","v":-1.2796520100098071E-5},{"$f":"IFERROR((AF165/AE165-1)*(AE167/AE$13),\"-\")","v":-1.2546862767408096E-5},{"$f":"IFERROR((AG165/AF165-1)*(AF167/AF$13),\"-\")","v":-1.2331398522345135E-5},{"$f":"IFERROR((AH165/AG165-1)*(AG167/AG$13),\"-\")","v":-1.2099944006868368E-5},{"$f":"IFERROR((AI165/AH165-1)*(AH167/AH$13),\"-\")","v":-1.1397036477681406E-5},{"$f":"IFERROR((AJ165/AI165-1)*(AI167/AI$13),\"-\")","v":-1.0718672820018691E-5},{"$f":"IFERROR((AK165/AJ165-1)*(AJ167/AJ$13),\"-\")","v":-1.0065455032127484E-5},{"$f":"IFERROR((AL165/AK165-1)*(AK167/AK$13),\"-\")","v":-9.4378592667485553E-6}]
[null,null,null,null,"Qty",{"$f":"+F165","v":"Irrigation"},{"$f":"+G165","v":"Mildura HPS"},{"$f":"+H165","v":"Service Charge"},{"$f":"+I165","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K166","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X166","v":110},{"$f":"[3]RevenueTariffBasket_FO!Y166","v":110.00000000000001},{"$f":"[3]RevenueTariffBasket_FO!Z166","v":110.00000000000001},{"$f":"[3]RevenueTariffBasket_FO!AA166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AB166","v":110.00000000000001},{"$f":"[3]RevenueTariffBasket_FO!AC166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AD166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AE166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AF166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AG166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AH166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AI166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AJ166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AK166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AL166","v":110},{"$f":"[3]RevenueTariffBasket_FO!AM166","v":110},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",2.2204460492503131E-16,0,-1.1102230246251565E-16,2.2204460492503131E-16,-1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X166/W166-1)*(W167/W$13),\"-\")","v":1.165130722940145E-19},{"$f":"IFERROR((Y166/X166-1)*(X167/X$13),\"-\")","v":0},{"$f":"IFERROR((Z166/Y166-1)*(Y167/Y$13),\"-\")","v":-5.6404555862103088E-20},{"$f":"IFERROR((AA166/Z166-1)*(Z167/Z$13),\"-\")","v":1.0443975496977298E-19},{"$f":"IFERROR((AB166/AA166-1)*(AA167/AA$13),\"-\")","v":-5.4332018007313811E-20},{"$f":"IFERROR((AC166/AB166-1)*(AB167/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD166/AC166-1)*(AC167/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE166/AD166-1)*(AD167/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF166/AE166-1)*(AE167/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG166/AF166-1)*(AF167/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH166/AG166-1)*(AG167/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI166/AH166-1)*(AH167/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ166/AI166-1)*(AI167/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK166/AJ166-1)*(AJ167/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL166/AK166-1)*(AK167/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F165","v":"Irrigation"},{"$f":"+G165","v":"Mildura HPS"},{"$f":"+H165","v":"Service Charge"},{"$f":"+I165","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W165*W166/10^6","v":1.2333936651583711E-2},1.210390763765542E-2,1.1944785276073622E-2,1.1688679245283018E-2,1.1559796437659033E-2,1.0999999999999999E-2,1.0679611650485437E-2,1.0368555000471298E-2,1.0066558252884755E-2,9.7733575270725764E-3,9.4886966282258026E-3,9.2123268235201963E-3,8.9440066247768873E-3,8.6835015774532898E-3,8.4305840557798925E-3,8.1850330638639744E-3,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.8650088809946452E-2,-1.3146362839614456E-2,-2.1440823327615988E-2,-1.1026293469041493E-2,-4.8426150121065437E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233219E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,-2.9126213592232886E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X167/W167-1)*(W167/W$13),\"-\")","v":-9.7862280713226182E-6},{"$f":"IFERROR((Y167/X167-1)*(X167/X$13),\"-\")","v":-6.5591880086352217E-6},{"$f":"IFERROR((Z167/Y167-1)*(Y167/Y$13),\"-\")","v":-1.0892947545564676E-5},{"$f":"IFERROR((AA167/Z167-1)*(Z167/Z$13),\"-\")","v":-5.1862705176750839E-6},{"$f":"IFERROR((AB167/AA167-1)*(AA167/AA$13),\"-\")","v":-2.3698756034094517E-5},{"$f":"IFERROR((AC167/AB167-1)*(AB167/AB$13),\"-\")","v":-1.3169161651407242E-5},{"$f":"IFERROR((AD167/AC167-1)*(AC167/AC$13),\"-\")","v":-1.2973637008339038E-5},{"$f":"IFERROR((AE167/AD167-1)*(AD167/AD$13),\"-\")","v":-1.2796520100098071E-5},{"$f":"IFERROR((AF167/AE167-1)*(AE167/AE$13),\"-\")","v":-1.2546862767408096E-5},{"$f":"IFERROR((AG167/AF167-1)*(AF167/AF$13),\"-\")","v":-1.2331398522345135E-5},{"$f":"IFERROR((AH167/AG167-1)*(AG167/AG$13),\"-\")","v":-1.2099944006868322E-5},{"$f":"IFERROR((AI167/AH167-1)*(AH167/AH$13),\"-\")","v":-1.1397036477681493E-5},{"$f":"IFERROR((AJ167/AI167-1)*(AI167/AI$13),\"-\")","v":-1.071867282001865E-5},{"$f":"IFERROR((AK167/AJ167-1)*(AJ167/AJ$13),\"-\")","v":-1.0065455032127484E-5},{"$f":"IFERROR((AL167/AK167-1)*(AK167/AK$13),\"-\")","v":-9.4378592667485926E-6}]
[null,null,null,{"$f":"D165+1","v":34},"Price",{"$f":"[3]RevenueTariffBasket_FO!F168","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G168","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H168","v":"Delivery Share Fee"},{"$f":"[3]RevenueTariffBasket_FO!J168","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K168","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X168","v":749.09603619909512},{"$f":"[3]RevenueTariffBasket_FO!Y168","v":807.9248312611013},{"$f":"[3]RevenueTariffBasket_FO!Z168","v":871.70871165644178},{"$f":"[3]RevenueTariffBasket_FO!AA168","v":937.30456260720428},{"$f":"[3]RevenueTariffBasket_FO!AB168","v":1007.8461068702289},{"$f":"[3]RevenueTariffBasket_FO!AC168","v":1031.72},{"$f":"[3]RevenueTariffBasket_FO!AD168","v":978.90351961329372},{"$f":"[3]RevenueTariffBasket_FO!AE168","v":928.7908547971291},{"$f":"[3]RevenueTariffBasket_FO!AF168","v":881.24359006857435},{"$f":"[3]RevenueTariffBasket_FO!AG168","v":836.13039580000554},{"$f":"[3]RevenueTariffBasket_FO!AH168","v":793.32666547540202},{"$f":"[3]RevenueTariffBasket_FO!AI168","v":820.97556910143248},{"$f":"[3]RevenueTariffBasket_FO!AJ168","v":849.58808822784874},{"$f":"[3]RevenueTariffBasket_FO!AK168","v":879.19780663956828},{"$f":"[3]RevenueTariffBasket_FO!AL168","v":909.8394785786146},{"$f":"[3]RevenueTariffBasket_FO!AM168","v":941.54906953671377},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",7.8533048126249394E-2,7.8947790595542466E-2,7.5249736607674533E-2,7.5260003073927662E-2,2.3688034281254655E-2,-5.1192649543196134E-2,-5.1192649543196245E-2,-5.1192649543195912E-2,-5.1192649543196467E-2,-5.1192649543196134E-2,3.4851852117515625E-2,3.4851852117515403E-2,3.4851852117515403E-2,3.4851852117515625E-2,3.4851852117515403E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X168/W168-1)*(W170/W$13),\"-\")","v":2.0422684450882795E-3},{"$f":"IFERROR((Y168/X168-1)*(X170/X$13),\"-\")","v":1.8325784642351177E-3},{"$f":"IFERROR((Z168/Y168-1)*(Y170/Y$13),\"-\")","v":1.9446200329647516E-3},{"$f":"IFERROR((AA168/Z168-1)*(Z170/Z$13),\"-\")","v":1.9870243100613429E-3},{"$f":"IFERROR((AB168/AA168-1)*(AA170/AA$13),\"-\")","v":7.0748413452350397E-4},{"$f":"IFERROR((AC168/AB168-1)*(AB170/AB$13),\"-\")","v":-1.4979591195999997E-3},{"$f":"IFERROR((AD168/AC168-1)*(AC170/AC$13),\"-\")","v":-1.4317273497573943E-3},{"$f":"IFERROR((AE168/AD168-1)*(AD170/AD$13),\"-\")","v":-1.3700110444663193E-3},{"$f":"IFERROR((AF168/AE168-1)*(AE170/AE$13),\"-\")","v":-1.3030991405136544E-3},{"$f":"IFERROR((AG168/AF168-1)*(AF170/AF$13),\"-\")","v":-1.2423413455778555E-3},{"$f":"IFERROR((AH168/AG168-1)*(AG170/AG$13),\"-\")","v":8.0499341722571095E-4},{"$f":"IFERROR((AI168/AH168-1)*(AH170/AH$13),\"-\")","v":8.0819528537197306E-4},{"$f":"IFERROR((AJ168/AI168-1)*(AI170/AI$13),\"-\")","v":8.1017865102367046E-4},{"$f":"IFERROR((AK168/AJ168-1)*(AJ170/AJ$13),\"-\")","v":8.1093976947796322E-4},{"$f":"IFERROR((AL168/AK168-1)*(AK170/AK$13),\"-\")","v":8.1048333490680831E-4}]
[null,null,null,null,"Qty",{"$f":"+F168","v":"Irrigation"},{"$f":"+G168","v":"Mildura HPS"},{"$f":"+H168","v":"Delivery Share Fee"},{"$f":"+I168","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K169","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X169","v":816},{"$f":"[3]RevenueTariffBasket_FO!Y169","v":697},{"$f":"[3]RevenueTariffBasket_FO!Z169","v":697},{"$f":"[3]RevenueTariffBasket_FO!AA169","v":700},{"$f":"[3]RevenueTariffBasket_FO!AB169","v":700},{"$f":"[3]RevenueTariffBasket_FO!AC169","v":690},{"$f":"[3]RevenueTariffBasket_FO!AD169","v":685},{"$f":"[3]RevenueTariffBasket_FO!AE169","v":680},{"$f":"[3]RevenueTariffBasket_FO!AF169","v":675},{"$f":"[3]RevenueTariffBasket_FO!AG169","v":670},{"$f":"[3]RevenueTariffBasket_FO!AH169","v":665},{"$f":"[3]RevenueTariffBasket_FO!AI169","v":665},{"$f":"[3]RevenueTariffBasket_FO!AJ169","v":665},{"$f":"[3]RevenueTariffBasket_FO!AK169","v":665},{"$f":"[3]RevenueTariffBasket_FO!AL169","v":665},{"$f":"[3]RevenueTariffBasket_FO!AM169","v":665},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",-0.14583333333333337,0,4.3041606886657924E-3,0,-1.4285714285714235E-2,-7.2463768115942351E-3,-7.2992700729926918E-3,-7.3529411764705621E-3,-7.4074074074074181E-3,-7.4626865671642006E-3,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X169/W169-1)*(W170/W$13),\"-\")","v":-3.7924265263448824E-3},{"$f":"IFERROR((Y169/X169-1)*(X170/X$13),\"-\")","v":0},{"$f":"IFERROR((Z169/Y169-1)*(Y170/Y$13),\"-\")","v":1.1122905511173882E-4},{"$f":"IFERROR((AA169/Z169-1)*(Z170/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB169/AA169-1)*(AA170/AA$13),\"-\")","v":-4.2666757770933413E-4},{"$f":"IFERROR((AC169/AB169-1)*(AB170/AB$13),\"-\")","v":-2.1203778913272189E-4},{"$f":"IFERROR((AD169/AC169-1)*(AC170/AC$13),\"-\")","v":-2.0414189712824154E-4},{"$f":"IFERROR((AE169/AD169-1)*(AD170/AD$13),\"-\")","v":-1.9677845766853338E-4},{"$f":"IFERROR((AF169/AE169-1)*(AE170/AE$13),\"-\")","v":-1.8855414424061428E-4},{"$f":"IFERROR((AG169/AF169-1)*(AF170/AF$13),\"-\")","v":-1.8110420449431042E-4},{"$f":"IFERROR((AH169/AG169-1)*(AG170/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI169/AH169-1)*(AH170/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ169/AI169-1)*(AI170/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK169/AJ169-1)*(AJ170/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL169/AK169-1)*(AK170/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F168","v":"Irrigation"},{"$f":"+G168","v":"Mildura HPS"},{"$f":"+H168","v":"Delivery Share Fee"},{"$f":"+I168","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W168*W169/10^6","v":0.61126236553846158},0.56312360738898759,0.60758097202453998,0.65611319382504307,0.70549227480916032,0.71188680000000004,0.67054891093510627,0.63157778126204778,0.59483942329628769,0.56020736518600378,0.52756223254114243,0.54594875345245264,0.56497607867151944,0.58466654141531293,0.6050432532547787,0.62613013124191474,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-7.8753021392162004E-2,7.8947790595542688E-2,7.9877784254479334E-2,7.5260003073927662E-2,9.0639195058082045E-3,-5.8068065126216428E-2,-5.8118250641421176E-2,-5.8169174178907657E-2,-5.8220852139172719E-2,-5.8273301412276712E-2,3.4851852117515403E-2,3.4851852117515403E-2,3.4851852117515403E-2,3.4851852117515625E-2,3.4851852117515625E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X170/W170-1)*(W170/W$13),\"-\")","v":-2.0479888961653105E-3},{"$f":"IFERROR((Y170/X170-1)*(X170/X$13),\"-\")","v":1.8325784642351229E-3},{"$f":"IFERROR((Z170/Y170-1)*(Y170/Y$13),\"-\")","v":2.0642190451767642E-3},{"$f":"IFERROR((AA170/Z170-1)*(Z170/Z$13),\"-\")","v":1.9870243100613429E-3},{"$f":"IFERROR((AB170/AA170-1)*(AA170/AA$13),\"-\")","v":2.7070964060669096E-4},{"$f":"IFERROR((AC170/AB170-1)*(AB170/AB$13),\"-\")","v":-1.6991421325037344E-3},{"$f":"IFERROR((AD170/AC170-1)*(AC170/AC$13),\"-\")","v":-1.6254186822888693E-3},{"$f":"IFERROR((AE170/AD170-1)*(AD170/AD$13),\"-\")","v":-1.5567158915137762E-3},{"$f":"IFERROR((AF170/AE170-1)*(AE170/AE$13),\"-\")","v":-1.4820006985282396E-3},{"$f":"IFERROR((AG170/AF170-1)*(AF170/AF$13),\"-\")","v":-1.4141743460006878E-3},{"$f":"IFERROR((AH170/AG170-1)*(AG170/AG$13),\"-\")","v":8.0499341722570575E-4},{"$f":"IFERROR((AI170/AH170-1)*(AH170/AH$13),\"-\")","v":8.0819528537197306E-4},{"$f":"IFERROR((AJ170/AI170-1)*(AI170/AI$13),\"-\")","v":8.1017865102367046E-4},{"$f":"IFERROR((AK170/AJ170-1)*(AJ170/AJ$13),\"-\")","v":8.1093976947796322E-4},{"$f":"IFERROR((AL170/AK170-1)*(AK170/AK$13),\"-\")","v":8.1048333490681352E-4}]
[null,null,null,{"$f":"D168+1","v":35},"Price",{"$f":"[3]RevenueTariffBasket_FO!F171","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G171","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H171","v":"Usage Charge"},{"$f":"[3]RevenueTariffBasket_FO!J171","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K171","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X171","v":106.95765610859729},{"$f":"[3]RevenueTariffBasket_FO!Y171","v":104.69880106571938},{"$f":"[3]RevenueTariffBasket_FO!Z171","v":103.00748466257669},{"$f":"[3]RevenueTariffBasket_FO!AA171","v":100.49076329331047},{"$f":"[3]RevenueTariffBasket_FO!AB171","v":98.037582697201017},{"$f":"[3]RevenueTariffBasket_FO!AC171","v":95.64},{"$f":"[3]RevenueTariffBasket_FO!AD171","v":85.888507102325164},{"$f":"[3]RevenueTariffBasket_FO!AE171","v":77.131280345735675},{"$f":"[3]RevenueTariffBasket_FO!AF171","v":69.266943954267575},{"$f":"[3]RevenueTariffBasket_FO!AG171","v":62.204458466880702},{"$f":"[3]RevenueTariffBasket_FO!AH171","v":55.86206684262833},{"$f":"[3]RevenueTariffBasket_FO!AI171","v":60.261858928643782},{"$f":"[3]RevenueTariffBasket_FO!AJ171","v":65.008186176967143},{"$f":"[3]RevenueTariffBasket_FO!AK171","v":70.128342290657088},{"$f":"[3]RevenueTariffBasket_FO!AL171","v":75.651770671584117},{"$f":"[3]RevenueTariffBasket_FO!AM171","v":81.610233734391755},null,null,null,"Price","Irrigation","Revenue cap - Variable",-2.1119152429672106E-2,-1.6154114334901104E-2,-2.4432412630114086E-2,-2.4412000821897983E-2,-2.4455750858384473E-2,-0.10196040252692218,-0.10196040252692218,-0.10196040252692229,-0.10196040252692207,-0.10196040252692218,7.8761713174887005E-2,7.8761713174887227E-2,7.8761713174887005E-2,7.8761713174887005E-2,7.8761713174887005E-2,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X171/W171-1)*(W173/W$13),\"-\")","v":-3.2990954478152239E-4},{"$f":"IFERROR((Y171/X171-1)*(X173/X$13),\"-\")","v":-2.9678870911174272E-4},{"$f":"IFERROR((Z171/Y171-1)*(Y173/Y$13),\"-\")","v":-3.3801888359454734E-4},{"$f":"IFERROR((AA171/Z171-1)*(Z173/Z$13),\"-\")","v":-3.7474309150404786E-4},{"$f":"IFERROR((AB171/AA171-1)*(AA173/AA$13),\"-\")","v":-3.5616593832635133E-4},{"$f":"IFERROR((AC171/AB171-1)*(AB173/AB$13),\"-\")","v":-1.406487544418119E-3},{"$f":"IFERROR((AD171/AC171-1)*(AC173/AC$13),\"-\")","v":-1.2816581857391829E-3},{"$f":"IFERROR((AE171/AD171-1)*(AD173/AD$13),\"-\")","v":-1.1693245491755124E-3},{"$f":"IFERROR((AF171/AE171-1)*(AE173/AE$13),\"-\")","v":-1.0605009049320666E-3},{"$f":"IFERROR((AG171/AF171-1)*(AF173/AF$13),\"-\")","v":-9.6409746334039082E-4},{"$f":"IFERROR((AH171/AG171-1)*(AG173/AG$13),\"-\")","v":6.7594022411098659E-4},{"$f":"IFERROR((AI171/AH171-1)*(AH173/AH$13),\"-\")","v":7.0742372067631506E-4},{"$f":"IFERROR((AJ171/AI171-1)*(AI173/AI$13),\"-\")","v":7.3925018757706987E-4},{"$f":"IFERROR((AK171/AJ171-1)*(AJ173/AJ$13),\"-\")","v":7.7134130944765699E-4},{"$f":"IFERROR((AL171/AK171-1)*(AK173/AK$13),\"-\")","v":8.0361757082703881E-4}]
[null,null,null,null,"Qty",{"$f":"+F171","v":"Irrigation"},{"$f":"+G171","v":"Mildura HPS"},{"$f":"+H171","v":"Usage Charge"},{"$f":"+I171","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K172","v":"ML WR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X172","v":3433},{"$f":"[3]RevenueTariffBasket_FO!Y172","v":4257},{"$f":"[3]RevenueTariffBasket_FO!Z172","v":3157.768},{"$f":"[3]RevenueTariffBasket_FO!AA172","v":3796.1550000000002},{"$f":"[3]RevenueTariffBasket_FO!AB172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AC172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AD172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AE172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AF172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AG172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AH172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AI172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AJ172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AK172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AL172","v":3509},{"$f":"[3]RevenueTariffBasket_FO!AM172","v":3509},null,null,null,"Qty","Irrigation","Revenue cap - Variable",0.24002330323332366,-0.25821752407798915,0.2021639968484068,-7.5643644687848677E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X172/W172-1)*(W173/W$13),\"-\")","v":3.7494865842915151E-3},{"$f":"IFERROR((Y172/X172-1)*(X173/X$13),\"-\")","v":-4.7440573993935342E-3},{"$f":"IFERROR((Z172/Y172-1)*(Y173/Y$13),\"-\")","v":2.7969095624016957E-3},{"$f":"IFERROR((AA172/Z172-1)*(Z173/Z$13),\"-\")","v":-1.1611884445592217E-3},{"$f":"IFERROR((AB172/AA172-1)*(AA173/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC172/AB172-1)*(AB173/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD172/AC172-1)*(AC173/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE172/AD172-1)*(AD173/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF172/AE172-1)*(AE173/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG172/AF172-1)*(AF173/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH172/AG172-1)*(AG173/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI172/AH172-1)*(AH173/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ172/AI172-1)*(AI173/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK172/AJ172-1)*(AJ173/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL172/AK172-1)*(AK173/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F171","v":"Irrigation"},{"$f":"+G171","v":"Mildura HPS"},{"$f":"+H171","v":"Usage Charge"},{"$f":"+I171","v":"Revenue cap - Variable"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W171*W172/10^6","v":0.36718563342081451},0.44570279613676739,0.32527373882797544,0.38147851352971701,0.34401387768447833,0.33560076,0.30138277142205899,0.27065366273318653,0.24305770633552493,0.21827544476028438,0.19601999255078281,0.21145886298061103,0.22811372529497773,0.2460803530979157,0.26546206328658867,0.28637031017398068,null,null,null,"Rev","Irrigation","Revenue cap - Variable",0.21383506207599345,-0.27020036300565942,0.17279223002833954,-9.8209032793455608E-2,-2.4455750858384362E-2,-0.10196040252692218,-0.10196040252692207,-0.1019604025269224,-0.10196040252692207,-0.10196040252692218,7.8761713174887005E-2,7.8761713174887449E-2,7.8761713174887005E-2,7.8761713174887005E-2,7.8761713174887005E-2,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X173/W173-1)*(W173/W$13),\"-\")","v":3.3403910608033275E-3},{"$f":"IFERROR((Y173/X173-1)*(X173/X$13),\"-\")","v":-4.964210062864142E-3},{"$f":"IFERROR((Z173/Y173-1)*(Y173/Y$13),\"-\")","v":2.3905554302894407E-3},{"$f":"IFERROR((AA173/Z173-1)*(Z173/Z$13),\"-\")","v":-1.5075846028003125E-3},{"$f":"IFERROR((AB173/AA173-1)*(AA173/AA$13),\"-\")","v":-3.5616593832634976E-4},{"$f":"IFERROR((AC173/AB173-1)*(AB173/AB$13),\"-\")","v":-1.406487544418119E-3},{"$f":"IFERROR((AD173/AC173-1)*(AC173/AC$13),\"-\")","v":-1.2816581857391814E-3},{"$f":"IFERROR((AE173/AD173-1)*(AD173/AD$13),\"-\")","v":-1.1693245491755137E-3},{"$f":"IFERROR((AF173/AE173-1)*(AE173/AE$13),\"-\")","v":-1.0605009049320666E-3},{"$f":"IFERROR((AG173/AF173-1)*(AF173/AF$13),\"-\")","v":-9.6409746334039082E-4},{"$f":"IFERROR((AH173/AG173-1)*(AG173/AG$13),\"-\")","v":6.7594022411098659E-4},{"$f":"IFERROR((AI173/AH173-1)*(AH173/AH$13),\"-\")","v":7.0742372067631712E-4},{"$f":"IFERROR((AJ173/AI173-1)*(AI173/AI$13),\"-\")","v":7.3925018757706987E-4},{"$f":"IFERROR((AK173/AJ173-1)*(AJ173/AJ$13),\"-\")","v":7.7134130944765699E-4},{"$f":"IFERROR((AL173/AK173-1)*(AK173/AK$13),\"-\")","v":8.0361757082703881E-4}]
[null,null,null,{"$f":"D171+1","v":36},"Price",{"$f":"[3]RevenueTariffBasket_FO!F174","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G174","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H174","v":"Garden fee"},{"$f":"[3]RevenueTariffBasket_FO!J174","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K174","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X174","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y174","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL174","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM174","v":0},null,null,null,"Price","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X174/W174-1)*(W176/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y174/X174-1)*(X176/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z174/Y174-1)*(Y176/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA174/Z174-1)*(Z176/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB174/AA174-1)*(AA176/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC174/AB174-1)*(AB176/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD174/AC174-1)*(AC176/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE174/AD174-1)*(AD176/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF174/AE174-1)*(AE176/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG174/AF174-1)*(AF176/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH174/AG174-1)*(AG176/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI174/AH174-1)*(AH176/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ174/AI174-1)*(AI176/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK174/AJ174-1)*(AJ176/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL174/AK174-1)*(AK176/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F174","v":"Irrigation"},{"$f":"+G174","v":"Mildura HPS"},{"$f":"+H174","v":"Garden fee"},{"$f":"+I174","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K175","v":"Property"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X175","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y175","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL175","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM175","v":0},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X175/W175-1)*(W176/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y175/X175-1)*(X176/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z175/Y175-1)*(Y176/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA175/Z175-1)*(Z176/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB175/AA175-1)*(AA176/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC175/AB175-1)*(AB176/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD175/AC175-1)*(AC176/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE175/AD175-1)*(AD176/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF175/AE175-1)*(AE176/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG175/AF175-1)*(AF176/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH175/AG175-1)*(AG176/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI175/AH175-1)*(AH176/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ175/AI175-1)*(AI176/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK175/AJ175-1)*(AJ176/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL175/AK175-1)*(AK176/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F174","v":"Irrigation"},{"$f":"+G174","v":"Mildura HPS"},{"$f":"+H174","v":"Garden fee"},{"$f":"+I174","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W174*W175/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X176/W176-1)*(W176/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y176/X176-1)*(X176/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z176/Y176-1)*(Y176/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA176/Z176-1)*(Z176/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB176/AA176-1)*(AA176/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC176/AB176-1)*(AB176/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD176/AC176-1)*(AC176/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE176/AD176-1)*(AD176/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF176/AE176-1)*(AE176/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG176/AF176-1)*(AF176/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH176/AG176-1)*(AG176/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI176/AH176-1)*(AH176/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ176/AI176-1)*(AI176/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK176/AJ176-1)*(AJ176/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL176/AK176-1)*(AK176/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D174+1","v":37},"Price",{"$f":"[3]RevenueTariffBasket_FO!F177","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G177","v":"Other drainage"},{"$f":"[3]RevenueTariffBasket_FO!H177","v":"Drainage charge"},{"$f":"[3]RevenueTariffBasket_FO!J177","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K177","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X177","v":3.4086515837104074},{"$f":"[3]RevenueTariffBasket_FO!Y177","v":3.4331083481349913},{"$f":"[3]RevenueTariffBasket_FO!Z177","v":3.4314110429447857},{"$f":"[3]RevenueTariffBasket_FO!AA177","v":3.4003430531732421},{"$f":"[3]RevenueTariffBasket_FO!AB177","v":3.2367430025445292},{"$f":"[3]RevenueTariffBasket_FO!AC177","v":3.2},{"$f":"[3]RevenueTariffBasket_FO!AD177","v":3.4466019417475726},{"$f":"[3]RevenueTariffBasket_FO!AE177","v":3.4216231501555283},{"$f":"[3]RevenueTariffBasket_FO!AF177","v":3.4043269727937537},{"$f":"[3]RevenueTariffBasket_FO!AG177","v":3.3762507820796173},{"$f":"[3]RevenueTariffBasket_FO!AH177","v":3.355548171254398},{"$f":"[3]RevenueTariffBasket_FO!AI177","v":3.3327434749449014},{"$f":"[3]RevenueTariffBasket_FO!AJ177","v":3.3100937620083819},{"$f":"[3]RevenueTariffBasket_FO!AK177","v":3.2875979791597807},{"$f":"[3]RevenueTariffBasket_FO!AL177","v":3.2652550802722864},{"$f":"[3]RevenueTariffBasket_FO!AM177","v":3.2430640263286885},null,null,null,"Price","Drainage","Revenue cap - Fixed ",7.1749088529493577E-3,-4.9439313242982674E-4,-9.0539983064463758E-3,-4.8112807463952634E-2,-1.1351844281626278E-2,7.7063106796116276E-2,-7.2473677013537019E-3,-5.0549626895610711E-3,-8.2472074329263956E-3,-6.131834440469941E-3,-6.7961165048545658E-3,-6.7961165048545658E-3,-6.7961165048545658E-3,-6.7961165048545658E-3,-6.7961165048543437E-3,null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X177/W177-1)*(W179/W$13),\"-\")","v":6.0466173315328655E-5},{"$f":"IFERROR((Y177/X177-1)*(X179/X$13),\"-\")","v":-4.0905755079378921E-6},{"$f":"IFERROR((Z177/Y177-1)*(Y179/Y$13),\"-\")","v":-7.7264372504903819E-5},{"$f":"IFERROR((AA177/Z177-1)*(Z179/Z$13),\"-\")","v":-3.8472143779205823E-4},{"$f":"IFERROR((AB177/AA177-1)*(AA179/AA$13),\"-\")","v":-9.0981204872134098E-5},{"$f":"IFERROR((AC177/AB177-1)*(AB179/AB$13),\"-\")","v":5.9287007062928823E-4},{"$f":"IFERROR((AD177/AC177-1)*(AC179/AC$13),\"-\")","v":-6.0936190176879528E-5},{"$f":"IFERROR((AE177/AD177-1)*(AD179/AD$13),\"-\")","v":-4.2866830019316318E-5},{"$f":"IFERROR((AF177/AE177-1)*(AE179/AE$13),\"-\")","v":-7.0273229403626056E-5},{"$f":"IFERROR((AG177/AF177-1)*(AF179/AF$13),\"-\")","v":-5.2455527241596206E-5},{"$f":"IFERROR((AH177/AG177-1)*(AG179/AG$13),\"-\")","v":-5.8398095426389161E-5},{"$f":"IFERROR((AI177/AH177-1)*(AH179/AH$13),\"-\")","v":-5.6270774770745202E-5},{"$f":"IFERROR((AJ177/AI177-1)*(AI179/AI$13),\"-\")","v":-5.4138672790869852E-5},{"$f":"IFERROR((AK177/AJ177-1)*(AJ179/AJ$13),\"-\")","v":-5.2008656714789795E-5},{"$f":"IFERROR((AL177/AK177-1)*(AK179/AK$13),\"-\")","v":-4.9887455651708847E-5}]
[null,null,null,null,"Qty",{"$f":"+F177","v":"Drainage"},{"$f":"+G177","v":"Other drainage"},{"$f":"+H177","v":"Drainage charge"},{"$f":"+I177","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K178","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X178","v":58114},{"$f":"[3]RevenueTariffBasket_FO!Y178","v":58466.299999999996},{"$f":"[3]RevenueTariffBasket_FO!Z178","v":58471},{"$f":"[3]RevenueTariffBasket_FO!AA178","v":58439},{"$f":"[3]RevenueTariffBasket_FO!AB178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AC178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AD178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AE178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AF178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AG178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AH178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AI178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AJ178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AK178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AL178","v":58490},{"$f":"[3]RevenueTariffBasket_FO!AM178","v":58490},null,null,null,"Qty","Drainage","Revenue cap - Fixed ",6.0622225281343756E-3,8.0388189435787183E-5,-5.4727984812985575E-4,8.7270487174651024E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X178/W178-1)*(W179/W$13),\"-\")","v":5.1089066854359144E-5},{"$f":"IFERROR((Y178/X178-1)*(X179/X$13),\"-\")","v":6.6512646973342961E-7},{"$f":"IFERROR((Z178/Y178-1)*(Y179/Y$13),\"-\")","v":-4.6703381886238711E-6},{"$f":"IFERROR((AA178/Z178-1)*(Z179/Z$13),\"-\")","v":6.9783554675748765E-6},{"$f":"IFERROR((AB178/AA178-1)*(AA179/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC178/AB178-1)*(AB179/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD178/AC178-1)*(AC179/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE178/AD178-1)*(AD179/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF178/AE178-1)*(AE179/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG178/AF178-1)*(AF179/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH178/AG178-1)*(AG179/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI178/AH178-1)*(AH179/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ178/AI178-1)*(AI179/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK178/AJ178-1)*(AJ179/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL178/AK178-1)*(AK179/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F177","v":"Drainage"},{"$f":"+G177","v":"Other drainage"},{"$f":"+H177","v":"Drainage charge"},{"$f":"+I177","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W177*W178/10^6","v":0.19809037813574662},0.20072114261456483,0.20063803509202457,0.19871264768439109,0.18931709821882953,0.187168,0.20159174757281551,0.20013073805259687,0.19911908463870667,0.19747690824383682,0.19626601253666973,0.19493216584952727,0.19360738413987028,0.19229160580105559,0.19098476964512603,0.18968681489996497,null,null,null,"Rev","Drainage","Revenue cap - Fixed ",1.3280627275169321E-2,-4.1404468636296876E-4,-9.5963230837582403E-3,-4.7282090873673077E-2,-1.1351844281626389E-2,7.7063106796116276E-2,-7.2473677013534799E-3,-5.0549626895610711E-3,-8.2472074329265066E-3,-6.131834440470052E-3,-6.7961165048545658E-3,-6.7961165048544547E-3,-6.7961165048545658E-3,-6.7961165048546768E-3,-6.7961165048544547E-3,null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X179/W179-1)*(W179/W$13),\"-\")","v":1.1192179956774945E-4},{"$f":"IFERROR((Y179/X179-1)*(X179/X$13),\"-\")","v":-3.4257778721644846E-6},{"$f":"IFERROR((Z179/Y179-1)*(Y179/Y$13),\"-\")","v":-8.1892425459478447E-5},{"$f":"IFERROR((AA179/Z179-1)*(Z179/Z$13),\"-\")","v":-3.7807883059750788E-4},{"$f":"IFERROR((AB179/AA179-1)*(AA179/AA$13),\"-\")","v":-9.0981204872134992E-5},{"$f":"IFERROR((AC179/AB179-1)*(AB179/AB$13),\"-\")","v":5.9287007062928823E-4},{"$f":"IFERROR((AD179/AC179-1)*(AC179/AC$13),\"-\")","v":-6.0936190176877664E-5},{"$f":"IFERROR((AE179/AD179-1)*(AD179/AD$13),\"-\")","v":-4.2866830019316318E-5},{"$f":"IFERROR((AF179/AE179-1)*(AE179/AE$13),\"-\")","v":-7.0273229403627004E-5},{"$f":"IFERROR((AG179/AF179-1)*(AF179/AF$13),\"-\")","v":-5.2455527241597154E-5},{"$f":"IFERROR((AH179/AG179-1)*(AG179/AG$13),\"-\")","v":-5.8398095426389161E-5},{"$f":"IFERROR((AI179/AH179-1)*(AH179/AH$13),\"-\")","v":-5.627077477074428E-5},{"$f":"IFERROR((AJ179/AI179-1)*(AI179/AI$13),\"-\")","v":-5.4138672790869852E-5},{"$f":"IFERROR((AK179/AJ179-1)*(AJ179/AJ$13),\"-\")","v":-5.2008656714790642E-5},{"$f":"IFERROR((AL179/AK179-1)*(AK179/AK$13),\"-\")","v":-4.988745565170966E-5}]
[null,null,null,{"$f":"D177+1","v":38},"Price",{"$f":"[3]RevenueTariffBasket_FO!F180","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G180","v":"Millewa Urban (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H180","v":"Urban service charge"},{"$f":"[3]RevenueTariffBasket_FO!J180","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K180","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X180","v":112.12669683257919},{"$f":"[3]RevenueTariffBasket_FO!Y180","v":110.0355239786856},{"$f":"[3]RevenueTariffBasket_FO!Z180","v":108.58895705521473},{"$f":"[3]RevenueTariffBasket_FO!AA180","v":106.2607204116638},{"$f":"[3]RevenueTariffBasket_FO!AB180","v":105.08905852417301},{"$f":"[3]RevenueTariffBasket_FO!AC180","v":100},{"$f":"[3]RevenueTariffBasket_FO!AD180","v":97.087378640776691},{"$f":"[3]RevenueTariffBasket_FO!AE180","v":94.259590913375447},{"$f":"[3]RevenueTariffBasket_FO!AF180","v":91.514165935315958},{"$f":"[3]RevenueTariffBasket_FO!AG180","v":88.848704791568878},{"$f":"[3]RevenueTariffBasket_FO!AH180","v":86.260878438416398},{"$f":"[3]RevenueTariffBasket_FO!AI180","v":83.748425668365442},{"$f":"[3]RevenueTariffBasket_FO!AJ180","v":81.309151134335366},{"$f":"[3]RevenueTariffBasket_FO!AK180","v":78.940923431393543},{"$f":"[3]RevenueTariffBasket_FO!AL180","v":76.641673234362671},{"$f":"[3]RevenueTariffBasket_FO!AM180","v":74.409391489672501},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.8650088809946785E-2,-1.3146362839614234E-2,-2.1440823327615988E-2,-1.1026293469041604E-2,-4.8426150121065215E-2,-2.9126213592233108E-2,-2.9126213592232775E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232886E-2,-2.9126213592232886E-2,-2.9126213592233219E-2,-2.9126213592233219E-2,-2.9126213592232886E-2,-2.9126213592232886E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X180/W180-1)*(W182/W$13),\"-\")","v":-8.5407081349726177E-6},{"$f":"IFERROR((Y180/X180-1)*(X182/X$13),\"-\")","v":-5.7243822620815498E-6},{"$f":"IFERROR((Z180/Y180-1)*(Y182/Y$13),\"-\")","v":-9.5065724034018973E-6},{"$f":"IFERROR((AA180/Z180-1)*(Z182/Z$13),\"-\")","v":-4.526199724516482E-6},{"$f":"IFERROR((AB180/AA180-1)*(AA182/AA$13),\"-\")","v":-2.0682550720664204E-5},{"$f":"IFERROR((AC180/AB180-1)*(AB182/AB$13),\"-\")","v":-1.1493086532137272E-5},{"$f":"IFERROR((AD180/AC180-1)*(AC182/AC$13),\"-\")","v":-1.0732736070534939E-5},{"$f":"IFERROR((AE180/AD180-1)*(AD182/AD$13),\"-\")","v":-1.0586212082808407E-5},{"$f":"IFERROR((AF180/AE180-1)*(AE182/AE$13),\"-\")","v":-1.0379677380310335E-5},{"$f":"IFERROR((AG180/AF180-1)*(AF182/AF$13),\"-\")","v":-1.0201429686667301E-5},{"$f":"IFERROR((AH180/AG180-1)*(AG182/AG$13),\"-\")","v":-1.0009953678409212E-5},{"$f":"IFERROR((AI180/AH180-1)*(AH182/AH$13),\"-\")","v":-9.4284574497183269E-6},{"$f":"IFERROR((AJ180/AI180-1)*(AI182/AI$13),\"-\")","v":-8.8672656965609881E-6},{"$f":"IFERROR((AK180/AJ180-1)*(AJ182/AJ$13),\"-\")","v":-8.3268764356690375E-6},{"$f":"IFERROR((AL180/AK180-1)*(AK182/AK$13),\"-\")","v":-7.8076835752192918E-6}]
[null,null,null,null,"Qty",{"$f":"+F180","v":"Irrigation"},{"$f":"+G180","v":"Millewa Urban (Irrigation)"},{"$f":"+H180","v":"Urban service charge"},{"$f":"+I180","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K181","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X181","v":96},{"$f":"[3]RevenueTariffBasket_FO!Y181","v":96},{"$f":"[3]RevenueTariffBasket_FO!Z181","v":96},{"$f":"[3]RevenueTariffBasket_FO!AA181","v":96},{"$f":"[3]RevenueTariffBasket_FO!AB181","v":96},{"$f":"[3]RevenueTariffBasket_FO!AC181","v":96},{"$f":"[3]RevenueTariffBasket_FO!AD181","v":91},{"$f":"[3]RevenueTariffBasket_FO!AE181","v":91},{"$f":"[3]RevenueTariffBasket_FO!AF181","v":91},{"$f":"[3]RevenueTariffBasket_FO!AG181","v":91},{"$f":"[3]RevenueTariffBasket_FO!AH181","v":91},{"$f":"[3]RevenueTariffBasket_FO!AI181","v":91},{"$f":"[3]RevenueTariffBasket_FO!AJ181","v":91},{"$f":"[3]RevenueTariffBasket_FO!AK181","v":91},{"$f":"[3]RevenueTariffBasket_FO!AL181","v":91},{"$f":"[3]RevenueTariffBasket_FO!AM181","v":91},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,-5.208333333333337E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X181/W181-1)*(W182/W$13),\"-\")","v":0},{"$f":"IFERROR((Y181/X181-1)*(X182/X$13),\"-\")","v":0},{"$f":"IFERROR((Z181/Y181-1)*(Y182/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA181/Z181-1)*(Z182/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB181/AA181-1)*(AA182/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC181/AB181-1)*(AB182/AB$13),\"-\")","v":-2.0551873486287078E-5},{"$f":"IFERROR((AD181/AC181-1)*(AC182/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE181/AD181-1)*(AD182/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF181/AE181-1)*(AE182/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG181/AF181-1)*(AF182/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH181/AG181-1)*(AG182/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI181/AH181-1)*(AH182/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ181/AI181-1)*(AI182/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK181/AJ181-1)*(AJ182/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL181/AK181-1)*(AK182/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F180","v":"Irrigation"},{"$f":"+G180","v":"Millewa Urban (Irrigation)"},{"$f":"+H180","v":"Urban service charge"},{"$f":"+I180","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W180*W181/10^6","v":1.0764162895927602E-2},1.0563410301953818E-2,1.0424539877300614E-2,1.0201029159519724E-2,1.0088549618320609E-2,9.5999999999999992E-3,8.8349514563106791E-3,8.5776227731171658E-3,8.3277891001137527E-3,8.0852321360327679E-3,7.8497399378958926E-3,7.6211067358212545E-3,7.3991327532245185E-3,7.1836240322568131E-3,6.9743922643270033E-3,6.7712546255601974E-3,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.8650088809946785E-2,-1.3146362839614234E-2,-2.1440823327615988E-2,-1.1026293469041604E-2,-4.8426150121065326E-2,-7.969255663430419E-2,-2.9126213592232775E-2,-2.9126213592233108E-2,-2.9126213592233219E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X182/W182-1)*(W182/W$13),\"-\")","v":-8.5407081349726177E-6},{"$f":"IFERROR((Y182/X182-1)*(X182/X$13),\"-\")","v":-5.7243822620815498E-6},{"$f":"IFERROR((Z182/Y182-1)*(Y182/Y$13),\"-\")","v":-9.5065724034018973E-6},{"$f":"IFERROR((AA182/Z182-1)*(Z182/Z$13),\"-\")","v":-4.526199724516482E-6},{"$f":"IFERROR((AB182/AA182-1)*(AA182/AA$13),\"-\")","v":-2.0682550720664252E-5},{"$f":"IFERROR((AC182/AB182-1)*(AB182/AB$13),\"-\")","v":-3.144636176154214E-5},{"$f":"IFERROR((AD182/AC182-1)*(AC182/AC$13),\"-\")","v":-1.0732736070534939E-5},{"$f":"IFERROR((AE182/AD182-1)*(AD182/AD$13),\"-\")","v":-1.0586212082808407E-5},{"$f":"IFERROR((AF182/AE182-1)*(AE182/AE$13),\"-\")","v":-1.0379677380310374E-5},{"$f":"IFERROR((AG182/AF182-1)*(AF182/AF$13),\"-\")","v":-1.0201429686667301E-5},{"$f":"IFERROR((AH182/AG182-1)*(AG182/AG$13),\"-\")","v":-1.0009953678409288E-5},{"$f":"IFERROR((AI182/AH182-1)*(AH182/AH$13),\"-\")","v":-9.4284574497182913E-6},{"$f":"IFERROR((AJ182/AI182-1)*(AI182/AI$13),\"-\")","v":-8.8672656965609542E-6},{"$f":"IFERROR((AK182/AJ182-1)*(AJ182/AJ$13),\"-\")","v":-8.3268764356690697E-6},{"$f":"IFERROR((AL182/AK182-1)*(AK182/AK$13),\"-\")","v":-7.8076835752193223E-6}]
[null,null,null,{"$f":"D180+1","v":39},"Price",{"$f":"[3]RevenueTariffBasket_FO!F183","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G183","v":"Millewa Urban (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H183","v":"Urban access - offtake"},{"$f":"[3]RevenueTariffBasket_FO!J183","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K183","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X183","v":633.74009049773758},{"$f":"[3]RevenueTariffBasket_FO!Y183","v":607.45111012433392},{"$f":"[3]RevenueTariffBasket_FO!Z183","v":585.45736196319024},{"$f":"[3]RevenueTariffBasket_FO!AA183","v":559.52644939965694},{"$f":"[3]RevenueTariffBasket_FO!AB183","v":536.58473282442753},{"$f":"[3]RevenueTariffBasket_FO!AC183","v":514.58000000000004},{"$f":"[3]RevenueTariffBasket_FO!AD183","v":501.12395570030651},{"$f":"[3]RevenueTariffBasket_FO!AE183","v":488.01978113553315},{"$f":"[3]RevenueTariffBasket_FO!AF183","v":475.25827506439458},{"$f":"[3]RevenueTariffBasket_FO!AG183","v":462.83047685408229},{"$f":"[3]RevenueTariffBasket_FO!AH183","v":450.72766018845823},{"$f":"[3]RevenueTariffBasket_FO!AI183","v":479.79391856528264},{"$f":"[3]RevenueTariffBasket_FO!AJ183","v":510.73458459588835},{"$f":"[3]RevenueTariffBasket_FO!AK183","v":543.67053397081042},{"$f":"[3]RevenueTariffBasket_FO!AL183","v":578.73043734051771},{"$f":"[3]RevenueTariffBasket_FO!AM183","v":616.05126299217306},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-4.1482274464846314E-2,-3.6206614482344079E-2,-4.4291718318444584E-2,-4.1002023407194943E-2,-4.1008868643356511E-2,-2.6149567219273084E-2,-2.6149567219273417E-2,-2.6149567219273084E-2,-2.6149567219273306E-2,-2.6149567219273084E-2,6.4487407683547104E-2,6.4487407683546438E-2,6.4487407683547104E-2,6.4487407683546882E-2,6.4487407683546882E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X183/W183-1)*(W185/W$13),\"-\")","v":-9.1710763659153479E-5},{"$f":"IFERROR((Y183/X183-1)*(X185/X$13),\"-\")","v":-7.343500529608439E-5},{"$f":"IFERROR((Z183/Y183-1)*(Y185/Y$13),\"-\")","v":-9.0439314132041823E-5},{"$f":"IFERROR((AA183/Z183-1)*(Z185/Z$13),\"-\")","v":-7.5700707800998175E-5},{"$f":"IFERROR((AB183/AA183-1)*(AA185/AA$13),\"-\")","v":-7.6388040896701676E-5},{"$f":"IFERROR((AC183/AB183-1)*(AB185/AB$13),\"-\")","v":-4.5353694892000865E-5},{"$f":"IFERROR((AD183/AC183-1)*(AC185/AC$13),\"-\")","v":-4.4817308793569255E-5},{"$f":"IFERROR((AE183/AD183-1)*(AD185/AD$13),\"-\")","v":-4.4340991618805825E-5},{"$f":"IFERROR((AF183/AE183-1)*(AE185/AE$13),\"-\")","v":-4.3609203263530284E-5},{"$f":"IFERROR((AG183/AF183-1)*(AF185/AF$13),\"-\")","v":-4.2991720339561155E-5},{"$f":"IFERROR((AH183/AG183-1)*(AG185/AG$13),\"-\")","v":1.0435079236068191E-4},{"$f":"IFERROR((AI183/AH183-1)*(AH185/AH$13),\"-\")","v":1.077660790569764E-4},{"$f":"IFERROR((AJ183/AI183-1)*(AI185/AI$13),\"-\")","v":1.1112426748527633E-4},{"$f":"IFERROR((AK183/AJ183-1)*(AJ185/AJ$13),\"-\")","v":1.1441397193052839E-4},{"$f":"IFERROR((AL183/AK183-1)*(AK185/AK$13),\"-\")","v":1.1762425878476252E-4}]
[null,null,null,null,"Qty",{"$f":"+F183","v":"Irrigation"},{"$f":"+G183","v":"Millewa Urban (Irrigation)"},{"$f":"+H183","v":"Urban access - offtake"},{"$f":"+I183","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K184","v":"Service"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X184","v":82},{"$f":"[3]RevenueTariffBasket_FO!Y184","v":81},{"$f":"[3]RevenueTariffBasket_FO!Z184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AA184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AB184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AC184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AD184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AE184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AF184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AG184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AH184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AI184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AJ184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AK184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AL184","v":82},{"$f":"[3]RevenueTariffBasket_FO!AM184","v":82},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",-1.2195121951219523E-2,1.2345679012345734E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X184/W184-1)*(W185/W$13),\"-\")","v":-2.6961490455655802E-5},{"$f":"IFERROR((Y184/X184-1)*(X185/X$13),\"-\")","v":2.5039761839579529E-5},{"$f":"IFERROR((Z184/Y184-1)*(Y185/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA184/Z184-1)*(Z185/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB184/AA184-1)*(AA185/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC184/AB184-1)*(AB185/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD184/AC184-1)*(AC185/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE184/AD184-1)*(AD185/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF184/AE184-1)*(AE185/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG184/AF184-1)*(AF185/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH184/AG184-1)*(AG185/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI184/AH184-1)*(AH185/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ184/AI184-1)*(AI185/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK184/AJ184-1)*(AJ185/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL184/AK184-1)*(AK185/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F183","v":"Irrigation"},{"$f":"+G183","v":"Millewa Urban (Irrigation)"},{"$f":"+H183","v":"Urban access - offtake"},{"$f":"+I183","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W183*W184/10^6","v":5.1966687420814478E-2},4.9203539920071045E-2,4.8007503680981604E-2,4.588116885077187E-2,4.3999948091603056E-2,4.2195560000000007E-2,4.1092164367425132E-2,4.0017622053113718E-2,3.8971178555280359E-2,3.7952099102034752E-2,3.6959668135453573E-2,3.9343101322353177E-2,4.1880235936862846E-2,4.4580983785606453E-2,4.7455895861922448E-2,5.0516203565358193E-2,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-5.3171515020153048E-2,-2.4307930710520953E-2,-4.4291718318444695E-2,-4.1002023407194943E-2,-4.10088686433564E-2,-2.6149567219273195E-2,-2.6149567219273417E-2,-2.6149567219272973E-2,-2.6149567219273306E-2,-2.6149567219273306E-2,6.4487407683547326E-2,6.448740768354666E-2,6.4487407683546882E-2,6.4487407683546882E-2,6.4487407683547104E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X185/W185-1)*(W185/W$13),\"-\")","v":-1.1755383016774637E-4},{"$f":"IFERROR((Y185/X185-1)*(X185/X$13),\"-\")","v":-4.9301848460159892E-5},{"$f":"IFERROR((Z185/Y185-1)*(Y185/Y$13),\"-\")","v":-9.0439314132042053E-5},{"$f":"IFERROR((AA185/Z185-1)*(Z185/Z$13),\"-\")","v":-7.5700707800998175E-5},{"$f":"IFERROR((AB185/AA185-1)*(AA185/AA$13),\"-\")","v":-7.6388040896701459E-5},{"$f":"IFERROR((AC185/AB185-1)*(AB185/AB$13),\"-\")","v":-4.5353694892001062E-5},{"$f":"IFERROR((AD185/AC185-1)*(AC185/AC$13),\"-\")","v":-4.4817308793569255E-5},{"$f":"IFERROR((AE185/AD185-1)*(AD185/AD$13),\"-\")","v":-4.4340991618805635E-5},{"$f":"IFERROR((AF185/AE185-1)*(AE185/AE$13),\"-\")","v":-4.3609203263530284E-5},{"$f":"IFERROR((AG185/AF185-1)*(AF185/AF$13),\"-\")","v":-4.2991720339561521E-5},{"$f":"IFERROR((AH185/AG185-1)*(AG185/AG$13),\"-\")","v":1.0435079236068226E-4},{"$f":"IFERROR((AI185/AH185-1)*(AH185/AH$13),\"-\")","v":1.0776607905697677E-4},{"$f":"IFERROR((AJ185/AI185-1)*(AI185/AI$13),\"-\")","v":1.1112426748527594E-4},{"$f":"IFERROR((AK185/AJ185-1)*(AJ185/AJ$13),\"-\")","v":1.1441397193052839E-4},{"$f":"IFERROR((AL185/AK185-1)*(AK185/AK$13),\"-\")","v":1.1762425878476293E-4}]
[null,null,null,{"$f":"D183+1","v":40},"Price",{"$f":"[3]RevenueTariffBasket_FO!F186","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G186","v":"Millewa Urban (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H186","v":"Urban access - no offtake"},{"$f":"[3]RevenueTariffBasket_FO!J186","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K186","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X186","v":316.87004524886879},{"$f":"[3]RevenueTariffBasket_FO!Y186","v":303.72005328596805},{"$f":"[3]RevenueTariffBasket_FO!Z186","v":292.73411042944787},{"$f":"[3]RevenueTariffBasket_FO!AA186","v":279.76322469982847},{"$f":"[3]RevenueTariffBasket_FO!AB186","v":268.29236641221377},{"$f":"[3]RevenueTariffBasket_FO!AC186","v":257.29000000000002},{"$f":"[3]RevenueTariffBasket_FO!AD186","v":254.48380650609153},{"$f":"[3]RevenueTariffBasket_FO!AE186","v":251.70821941711623},{"$f":"[3]RevenueTariffBasket_FO!AF186","v":248.96290491716834},{"$f":"[3]RevenueTariffBasket_FO!AG186","v":246.24753283118318},{"$f":"[3]RevenueTariffBasket_FO!AH186","v":243.56177658522773},{"$f":"[3]RevenueTariffBasket_FO!AI186","v":250.34286097336329},{"$f":"[3]RevenueTariffBasket_FO!AJ186","v":257.31273978615667},{"$f":"[3]RevenueTariffBasket_FO!AK186","v":264.4766693119447},{"$f":"[3]RevenueTariffBasket_FO!AL186","v":271.84005218113538},{"$f":"[3]RevenueTariffBasket_FO!AM186","v":279.40844144056592},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-4.1499637343671236E-2,-3.6171279234487486E-2,-4.4309444193540659E-2,-4.1002023407194943E-2,-4.1008868643356511E-2,-1.0906733623181952E-2,-1.0906733623181841E-2,-1.0906733623181841E-2,-1.0906733623182063E-2,-1.0906733623181841E-2,2.7841332425831977E-2,2.7841332425832421E-2,2.7841332425832199E-2,2.7841332425831977E-2,2.7841332425832199E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X186/W186-1)*(W188/W$13),\"-\")","v":-8.9511366092365465E-6},{"$f":"IFERROR((Y186/X186-1)*(X188/X$13),\"-\")","v":-7.2456304878050581E-6},{"$f":"IFERROR((Z186/Y186-1)*(Y188/Y$13),\"-\")","v":-8.82704260800665E-6},{"$f":"IFERROR((AA186/Z186-1)*(Z188/Z$13),\"-\")","v":-6.9238452257010525E-6},{"$f":"IFERROR((AB186/AA186-1)*(AA188/AA$13),\"-\")","v":-6.9867110576251537E-6},{"$f":"IFERROR((AC186/AB186-1)*(AB188/AB$13),\"-\")","v":-1.7301760099454718E-6},{"$f":"IFERROR((AD186/AC186-1)*(AC188/AC$13),\"-\")","v":-1.7364743387946083E-6},{"$f":"IFERROR((AE186/AD186-1)*(AD188/AD$13),\"-\")","v":-1.7449097942490183E-6},{"$f":"IFERROR((AF186/AE186-1)*(AE188/AE$13),\"-\")","v":-1.7429732224024742E-6},{"$f":"IFERROR((AG186/AF186-1)*(AF188/AF$13),\"-\")","v":-1.745188612324028E-6},{"$f":"IFERROR((AH186/AG186-1)*(AG188/AG$13),\"-\")","v":4.4533125546959255E-6},{"$f":"IFERROR((AI186/AH186-1)*(AH188/AH$13),\"-\")","v":4.4407370436404521E-6},{"$f":"IFERROR((AJ186/AI186-1)*(AI188/AI$13),\"-\")","v":4.4214776727842901E-6},{"$f":"IFERROR((AK186/AJ186-1)*(AJ188/AJ$13),\"-\")","v":4.3956503288383495E-6},{"$f":"IFERROR((AL186/AK186-1)*(AK188/AK$13),\"-\")","v":4.3634150374926715E-6}]
[null,null,null,null,"Qty",{"$f":"+F186","v":"Irrigation"},{"$f":"+G186","v":"Millewa Urban (Irrigation)"},{"$f":"+H186","v":"Urban access - no offtake"},{"$f":"+I186","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K187","v":"Service"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X187","v":16},{"$f":"[3]RevenueTariffBasket_FO!Y187","v":16},{"$f":"[3]RevenueTariffBasket_FO!Z187","v":16},{"$f":"[3]RevenueTariffBasket_FO!AA187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AB187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AC187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AD187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AE187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AF187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AG187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AH187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AI187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AJ187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AK187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AL187","v":15},{"$f":"[3]RevenueTariffBasket_FO!AM187","v":15},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,-6.25E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X187/W187-1)*(W188/W$13),\"-\")","v":0},{"$f":"IFERROR((Y187/X187-1)*(X188/X$13),\"-\")","v":0},{"$f":"IFERROR((Z187/Y187-1)*(Y188/Y$13),\"-\")","v":-1.2450848189173176E-5},{"$f":"IFERROR((AA187/Z187-1)*(Z188/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB187/AA187-1)*(AA188/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC187/AB187-1)*(AB188/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD187/AC187-1)*(AC188/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE187/AD187-1)*(AD188/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF187/AE187-1)*(AE188/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG187/AF187-1)*(AF188/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH187/AG187-1)*(AG188/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI187/AH187-1)*(AH188/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ187/AI187-1)*(AI188/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK187/AJ187-1)*(AJ188/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL187/AK187-1)*(AK188/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F186","v":"Irrigation"},{"$f":"+G186","v":"Millewa Urban (Irrigation)"},{"$f":"+H186","v":"Urban access - no offtake"},{"$f":"+I186","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W186*W187/10^6","v":5.0699207239819008E-3},4.8595208525754885E-3,4.683745766871166E-3,4.1964483704974272E-3,4.0243854961832066E-3,3.8593500000000005E-3,3.8172570975913726E-3,3.7756232912567432E-3,3.734443573757525E-3,3.6937129924677478E-3,3.653426648778416E-3,3.7551429146004491E-3,3.8596910967923499E-3,3.9671500396791706E-3,4.0776007827170307E-3,4.1911266216084885E-3,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-4.1499637343671347E-2,-3.6171279234487486E-2,-0.10404010393144436,-4.1002023407194943E-2,-4.1008868643356511E-2,-1.0906733623182174E-2,-1.0906733623181841E-2,-1.090673362318173E-2,-1.0906733623182063E-2,-1.0906733623181952E-2,2.7841332425831977E-2,2.7841332425832643E-2,2.7841332425832199E-2,2.7841332425831977E-2,2.7841332425831977E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X188/W188-1)*(W188/W$13),\"-\")","v":-8.9511366092365702E-6},{"$f":"IFERROR((Y188/X188-1)*(X188/X$13),\"-\")","v":-7.2456304878050581E-6},{"$f":"IFERROR((Z188/Y188-1)*(Y188/Y$13),\"-\")","v":-2.072620063417941E-5},{"$f":"IFERROR((AA188/Z188-1)*(Z188/Z$13),\"-\")","v":-6.9238452257010525E-6},{"$f":"IFERROR((AB188/AA188-1)*(AA188/AA$13),\"-\")","v":-6.9867110576251537E-6},{"$f":"IFERROR((AC188/AB188-1)*(AB188/AB$13),\"-\")","v":-1.730176009945507E-6},{"$f":"IFERROR((AD188/AC188-1)*(AC188/AC$13),\"-\")","v":-1.7364743387946083E-6},{"$f":"IFERROR((AE188/AD188-1)*(AD188/AD$13),\"-\")","v":-1.7449097942490005E-6},{"$f":"IFERROR((AF188/AE188-1)*(AE188/AE$13),\"-\")","v":-1.7429732224024742E-6},{"$f":"IFERROR((AG188/AF188-1)*(AF188/AF$13),\"-\")","v":-1.7451886123240458E-6},{"$f":"IFERROR((AH188/AG188-1)*(AG188/AG$13),\"-\")","v":4.4533125546959255E-6},{"$f":"IFERROR((AI188/AH188-1)*(AH188/AH$13),\"-\")","v":4.4407370436404877E-6},{"$f":"IFERROR((AJ188/AI188-1)*(AI188/AI$13),\"-\")","v":4.4214776727842901E-6},{"$f":"IFERROR((AK188/AJ188-1)*(AJ188/AJ$13),\"-\")","v":4.3956503288383495E-6},{"$f":"IFERROR((AL188/AK188-1)*(AK188/AK$13),\"-\")","v":4.3634150374926359E-6}]
[null,null,null,{"$f":"D186+1","v":41},"Price",{"$f":"[3]RevenueTariffBasket_FO!F189","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G189","v":"Millewa Urban (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H189","v":"Usage Charge"},{"$f":"[3]RevenueTariffBasket_FO!J189","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K189","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X189","v":0.62790950226244346},{"$f":"[3]RevenueTariffBasket_FO!Y189","v":0.67121669626998226},{"$f":"[3]RevenueTariffBasket_FO!Z189","v":0.72754601226993876},{"$f":"[3]RevenueTariffBasket_FO!AA189","v":0.77570325900514581},{"$f":"[3]RevenueTariffBasket_FO!AB189","v":0.7461323155216284},{"$f":"[3]RevenueTariffBasket_FO!AC189","v":0.8},{"$f":"[3]RevenueTariffBasket_FO!AD189","v":0.81507667509133774},{"$f":"[3]RevenueTariffBasket_FO!AE189","v":0.83043748284743768},{"$f":"[3]RevenueTariffBasket_FO!AF189","v":0.8460877779881365},{"$f":"[3]RevenueTariffBasket_FO!AG189","v":0.8620330161474854},{"$f":"[3]RevenueTariffBasket_FO!AH189","v":0.87827875577556236},{"$f":"[3]RevenueTariffBasket_FO!AI189","v":0.8678393663309536},{"$f":"[3]RevenueTariffBasket_FO!AJ189","v":0.85752406146798765},{"$f":"[3]RevenueTariffBasket_FO!AK189","v":0.84733136629357042},{"$f":"[3]RevenueTariffBasket_FO!AL189","v":0.83725982344546879},{"$f":"[3]RevenueTariffBasket_FO!AM189","v":0.82730799288393675},null,null,null,"Price","Irrigation","Revenue cap - Variable",6.8970438974879533E-2,8.3921208028620464E-2,6.6191341747523058E-2,-3.8121463510985776E-2,7.2195887187532115E-2,1.8845843864172096E-2,1.8845843864172096E-2,1.8845843864172096E-2,1.8845843864172318E-2,1.8845843864172318E-2,-1.188619145796177E-2,-1.188619145796177E-2,-1.1886191457961437E-2,-1.1886191457961659E-2,-1.1886191457961659E-2,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X189/W189-1)*(W191/W$13),\"-\")","v":1.031101713588949E-4},{"$f":"IFERROR((Y189/X189-1)*(X191/X$13),\"-\")","v":1.0603196342667145E-4},{"$f":"IFERROR((Z189/Y189-1)*(Y191/Y$13),\"-\")","v":8.1855023830891763E-5},{"$f":"IFERROR((AA189/Z189-1)*(Z191/Z$13),\"-\")","v":-4.9549135286154684E-5},{"$f":"IFERROR((AB189/AA189-1)*(AA191/AA$13),\"-\")","v":1.044636167699796E-4},{"$f":"IFERROR((AC189/AB189-1)*(AB191/AB$13),\"-\")","v":2.8387576649611251E-5},{"$f":"IFERROR((AD189/AC189-1)*(AC191/AC$13),\"-\")","v":2.9347940956530824E-5},{"$f":"IFERROR((AE189/AD189-1)*(AD191/AD$13),\"-\")","v":3.0377601468350258E-5},{"$f":"IFERROR((AF189/AE189-1)*(AE191/AE$13),\"-\")","v":3.1256651300475418E-5},{"$f":"IFERROR((AG189/AF189-1)*(AF191/AF$13),\"-\")","v":3.2237795511758609E-5},{"$f":"IFERROR((AH189/AG189-1)*(AG191/AG$13),\"-\")","v":-2.0936746708406795E-5},{"$f":"IFERROR((AI189/AH189-1)*(AH191/AH$13),\"-\")","v":-2.0070674597677039E-5},{"$f":"IFERROR((AJ189/AI189-1)*(AI191/AI$13),\"-\")","v":-1.9211233000327887E-5},{"$f":"IFERROR((AK189/AJ189-1)*(AJ191/AJ$13),\"-\")","v":-1.8360809760267331E-5},{"$f":"IFERROR((AL189/AK189-1)*(AK191/AK$13),\"-\")","v":-1.7521694667780314E-5}]
[null,null,null,null,"Qty",{"$f":"+F189","v":"Irrigation"},{"$f":"+G189","v":"Millewa Urban (Irrigation)"},{"$f":"+H189","v":"Usage Charge"},{"$f":"+I189","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K190","v":"kL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X190","v":55964},{"$f":"[3]RevenueTariffBasket_FO!Y190","v":45665},{"$f":"[3]RevenueTariffBasket_FO!Z190","v":39963},{"$f":"[3]RevenueTariffBasket_FO!AA190","v":41640},{"$f":"[3]RevenueTariffBasket_FO!AB190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AC190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AD190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AE190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AF190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AG190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AH190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AI190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AJ190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AK190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AL190","v":45808},{"$f":"[3]RevenueTariffBasket_FO!AM190","v":45808},null,null,null,"Qty","Irrigation","Revenue cap - Variable",-0.18402901865484955,-0.12486587101719038,4.1963816530290465E-2,0.10009606147934669,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X190/W190-1)*(W191/W$13),\"-\")","v":-2.7512168880673628E-4},{"$f":"IFERROR((Y190/X190-1)*(X191/X$13),\"-\")","v":-1.5776433371191364E-4},{"$f":"IFERROR((Z190/Y190-1)*(Y191/Y$13),\"-\")","v":5.1894237394736527E-5},{"$f":"IFERROR((AA190/Z190-1)*(Z191/Z$13),\"-\")","v":1.3010185955799247E-4},{"$f":"IFERROR((AB190/AA190-1)*(AA191/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC190/AB190-1)*(AB191/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD190/AC190-1)*(AC191/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE190/AD190-1)*(AD191/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF190/AE190-1)*(AE191/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG190/AF190-1)*(AF191/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH190/AG190-1)*(AG191/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI190/AH190-1)*(AH191/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ190/AI190-1)*(AI191/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK190/AJ190-1)*(AJ191/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL190/AK190-1)*(AK191/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F189","v":"Irrigation"},{"$f":"+G189","v":"Millewa Urban (Irrigation)"},{"$f":"+H189","v":"Usage Charge"},{"$f":"+I189","v":"Revenue cap - Variable"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W189*W190/10^6","v":3.514032738461538E-2},3.065111043516874E-2,2.9074921288343561E-2,3.2300283704974272E-2,3.4178829109414756E-2,3.6646400000000003E-2,3.7337032332584001E-2,3.8040680214275424E-2,3.8757588934080558E-2,3.9488008403684015E-2,4.0232193244566956E-2,3.9753985692888322E-2,3.9281462207725576E-2,3.8814555227175869E-2,3.8353197992390037E-2,3.7897324538027376E-2,null,null,null,"Rev","Irrigation","Revenue cap - Variable",-0.12775114188071124,-5.1423557725878588E-2,0.11093279959880031,5.8158789613082851E-2,7.2195887187532115E-2,1.8845843864172096E-2,1.8845843864172096E-2,1.8845843864172096E-2,1.8845843864172318E-2,1.8845843864172096E-2,-1.1886191457961659E-2,-1.188619145796177E-2,-1.1886191457961548E-2,-1.1886191457961437E-2,-1.188619145796177E-2,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X191/W191-1)*(W191/W$13),\"-\")","v":-1.9098678109635213E-4},{"$f":"IFERROR((Y191/X191-1)*(X191/X$13),\"-\")","v":-6.4972143754176573E-5},{"$f":"IFERROR((Z191/Y191-1)*(Y191/Y$13),\"-\")","v":1.3718421042775036E-4},{"$f":"IFERROR((AA191/Z191-1)*(Z191/Z$13),\"-\")","v":7.5593050979986691E-5},{"$f":"IFERROR((AB191/AA191-1)*(AA191/AA$13),\"-\")","v":1.044636167699796E-4},{"$f":"IFERROR((AC191/AB191-1)*(AB191/AB$13),\"-\")","v":2.8387576649611251E-5},{"$f":"IFERROR((AD191/AC191-1)*(AC191/AC$13),\"-\")","v":2.9347940956530824E-5},{"$f":"IFERROR((AE191/AD191-1)*(AD191/AD$13),\"-\")","v":3.0377601468350258E-5},{"$f":"IFERROR((AF191/AE191-1)*(AE191/AE$13),\"-\")","v":3.1256651300475418E-5},{"$f":"IFERROR((AG191/AF191-1)*(AF191/AF$13),\"-\")","v":3.2237795511758229E-5},{"$f":"IFERROR((AH191/AG191-1)*(AG191/AG$13),\"-\")","v":-2.0936746708406601E-5},{"$f":"IFERROR((AI191/AH191-1)*(AH191/AH$13),\"-\")","v":-2.0070674597677039E-5},{"$f":"IFERROR((AJ191/AI191-1)*(AI191/AI$13),\"-\")","v":-1.9211233000328066E-5},{"$f":"IFERROR((AK191/AJ191-1)*(AJ191/AJ$13),\"-\")","v":-1.8360809760266988E-5},{"$f":"IFERROR((AL191/AK191-1)*(AK191/AK$13),\"-\")","v":-1.752169466778048E-5}]
[null,null,null,{"$f":"D189+1","v":42},"Price",{"$f":"[3]RevenueTariffBasket_FO!F192","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G192","v":"Millewa Rural (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H192","v":"Rural service charge"},{"$f":"[3]RevenueTariffBasket_FO!J192","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K192","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X192","v":112.12669683257919},{"$f":"[3]RevenueTariffBasket_FO!Y192","v":110.03552397868562},{"$f":"[3]RevenueTariffBasket_FO!Z192","v":108.58895705521472},{"$f":"[3]RevenueTariffBasket_FO!AA192","v":106.2607204116638},{"$f":"[3]RevenueTariffBasket_FO!AB192","v":105.089058524173},{"$f":"[3]RevenueTariffBasket_FO!AC192","v":99.999999999999986},{"$f":"[3]RevenueTariffBasket_FO!AD192","v":97.087378640776691},{"$f":"[3]RevenueTariffBasket_FO!AE192","v":94.259590913375447},{"$f":"[3]RevenueTariffBasket_FO!AF192","v":91.514165935315958},{"$f":"[3]RevenueTariffBasket_FO!AG192","v":88.848704791568892},{"$f":"[3]RevenueTariffBasket_FO!AH192","v":86.260878438416384},{"$f":"[3]RevenueTariffBasket_FO!AI192","v":83.748425668365428},{"$f":"[3]RevenueTariffBasket_FO!AJ192","v":81.309151134335352},{"$f":"[3]RevenueTariffBasket_FO!AK192","v":78.940923431393557},{"$f":"[3]RevenueTariffBasket_FO!AL192","v":76.641673234362671},{"$f":"[3]RevenueTariffBasket_FO!AM192","v":74.409391489672501},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.8650088809946674E-2,-1.3146362839614456E-2,-2.1440823327615877E-2,-1.1026293469041715E-2,-4.8426150121065215E-2,-2.9126213592232997E-2,-2.9126213592232775E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592233219E-2,-2.9126213592232886E-2,-2.9126213592233219E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,-2.9126213592232886E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X192/W192-1)*(W194/W$13),\"-\")","v":-1.6458656301770051E-5},{"$f":"IFERROR((Y192/X192-1)*(X194/X$13),\"-\")","v":-1.109099063278319E-5},{"$f":"IFERROR((Z192/Y192-1)*(Y194/Y$13),\"-\")","v":-1.8617037623328618E-5},{"$f":"IFERROR((AA192/Z192-1)*(Z194/Z$13),\"-\")","v":-8.8638077938448658E-6},{"$f":"IFERROR((AB192/AA192-1)*(AA194/AA$13),\"-\")","v":-4.0718771731307655E-5},{"$f":"IFERROR((AC192/AB192-1)*(AB194/AB$13),\"-\")","v":-2.2627014110145163E-5},{"$f":"IFERROR((AD192/AC192-1)*(AC194/AC$13),\"-\")","v":-2.229106722341872E-5},{"$f":"IFERROR((AE192/AD192-1)*(AD194/AD$13),\"-\")","v":-2.1986748171986684E-5},{"$f":"IFERROR((AF192/AE192-1)*(AE194/AE$13),\"-\")","v":-2.1557791482182922E-5},{"$f":"IFERROR((AG192/AF192-1)*(AF194/AF$13),\"-\")","v":-2.1187584733847712E-5},{"$f":"IFERROR((AH192/AG192-1)*(AG194/AG$13),\"-\")","v":-2.0789903793619125E-5},{"$f":"IFERROR((AI192/AH192-1)*(AH194/AH$13),\"-\")","v":-1.9582180857107292E-5},{"$f":"IFERROR((AJ192/AI192-1)*(AI194/AI$13),\"-\")","v":-1.8416628754395684E-5},{"$f":"IFERROR((AK192/AJ192-1)*(AJ194/AJ$13),\"-\")","v":-1.7294281827928135E-5},{"$f":"IFERROR((AL192/AK192-1)*(AK194/AK$13),\"-\")","v":-1.621595819468622E-5}]
[null,null,null,null,"Qty",{"$f":"+F192","v":"Irrigation"},{"$f":"+G192","v":"Millewa Rural (Irrigation)"},{"$f":"+H192","v":"Rural service charge"},{"$f":"+I192","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K193","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X193","v":185},{"$f":"[3]RevenueTariffBasket_FO!Y193","v":186},{"$f":"[3]RevenueTariffBasket_FO!Z193","v":188},{"$f":"[3]RevenueTariffBasket_FO!AA193","v":188},{"$f":"[3]RevenueTariffBasket_FO!AB193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AC193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AD193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AE193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AF193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AG193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AH193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AI193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AJ193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AK193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AL193","v":189},{"$f":"[3]RevenueTariffBasket_FO!AM193","v":189},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",5.4054054054053502E-3,1.0752688172043001E-2,0,5.3191489361701372E-3,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X193/W193-1)*(W194/W$13),\"-\")","v":4.7702566269737269E-6},{"$f":"IFERROR((Y193/X193-1)*(X194/X$13),\"-\")","v":9.0715557792154338E-6},{"$f":"IFERROR((Z193/Y193-1)*(Y194/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA193/Z193-1)*(Z194/Z$13),\"-\")","v":4.2759531051320794E-6},{"$f":"IFERROR((AB193/AA193-1)*(AA194/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC193/AB193-1)*(AB194/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD193/AC193-1)*(AC194/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE193/AD193-1)*(AD194/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF193/AE193-1)*(AE194/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG193/AF193-1)*(AF194/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH193/AG193-1)*(AG194/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI193/AH193-1)*(AH194/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ193/AI193-1)*(AI194/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK193/AJ193-1)*(AJ194/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL193/AK193-1)*(AK194/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F192","v":"Irrigation"},{"$f":"+G192","v":"Millewa Rural (Irrigation)"},{"$f":"+H192","v":"Rural service charge"},{"$f":"+I192","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W192*W193/10^6","v":2.0743438914027149E-2},2.0466607460035525E-2,2.0414723926380367E-2,1.9977015437392793E-2,1.9861832061068698E-2,1.8899999999999997E-2,1.8349514563106795E-2,1.7815062682627957E-2,1.7296177361774717E-2,1.6792405205606518E-2,1.6303306024860697E-2,1.5828452451321064E-2,1.5367429564389383E-2,1.4919834528533382E-2,1.4485276241294545E-2,1.4063374991548102E-2,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.3345494695405802E-2,-2.5350334077823833E-3,-2.1440823327615877E-2,-5.7657950300471494E-3,-4.8426150121065326E-2,-2.9126213592232886E-2,-2.9126213592232997E-2,-2.9126213592232886E-2,-2.9126213592233219E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X194/W194-1)*(W194/W$13),\"-\")","v":-1.1777365384535536E-5},{"$f":"IFERROR((Y194/X194-1)*(X194/X$13),\"-\")","v":-2.1386928173611419E-6},{"$f":"IFERROR((Z194/Y194-1)*(Y194/Y$13),\"-\")","v":-1.8617037623328618E-5},{"$f":"IFERROR((AA194/Z194-1)*(Z194/Z$13),\"-\")","v":-4.6350026025096873E-6},{"$f":"IFERROR((AB194/AA194-1)*(AA194/AA$13),\"-\")","v":-4.071877173130775E-5},{"$f":"IFERROR((AC194/AB194-1)*(AB194/AB$13),\"-\")","v":-2.2627014110145078E-5},{"$f":"IFERROR((AD194/AC194-1)*(AC194/AC$13),\"-\")","v":-2.2291067223418889E-5},{"$f":"IFERROR((AE194/AD194-1)*(AD194/AD$13),\"-\")","v":-2.1986748171986518E-5},{"$f":"IFERROR((AF194/AE194-1)*(AE194/AE$13),\"-\")","v":-2.1557791482183084E-5},{"$f":"IFERROR((AG194/AF194-1)*(AF194/AF$13),\"-\")","v":-2.1187584733847549E-5},{"$f":"IFERROR((AH194/AG194-1)*(AG194/AG$13),\"-\")","v":-2.0789903793619284E-5},{"$f":"IFERROR((AI194/AH194-1)*(AH194/AH$13),\"-\")","v":-1.9582180857107143E-5},{"$f":"IFERROR((AJ194/AI194-1)*(AI194/AI$13),\"-\")","v":-1.8416628754395755E-5},{"$f":"IFERROR((AK194/AJ194-1)*(AJ194/AJ$13),\"-\")","v":-1.7294281827928071E-5},{"$f":"IFERROR((AL194/AK194-1)*(AK194/AK$13),\"-\")","v":-1.6215958194686281E-5}]
[null,null,null,{"$f":"D192+1","v":43},"Price",{"$f":"[3]RevenueTariffBasket_FO!F195","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G195","v":"Millewa Rural (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H195","v":"Rural access - house"},{"$f":"[3]RevenueTariffBasket_FO!J195","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K195","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X195","v":633.74009049773758},{"$f":"[3]RevenueTariffBasket_FO!Y195","v":607.45111012433392},{"$f":"[3]RevenueTariffBasket_FO!Z195","v":585.45736196319024},{"$f":"[3]RevenueTariffBasket_FO!AA195","v":559.52644939965694},{"$f":"[3]RevenueTariffBasket_FO!AB195","v":536.58473282442753},{"$f":"[3]RevenueTariffBasket_FO!AC195","v":514.58000000000004},{"$f":"[3]RevenueTariffBasket_FO!AD195","v":502.02054807912629},{"$f":"[3]RevenueTariffBasket_FO!AE195","v":489.76763708979422},{"$f":"[3]RevenueTariffBasket_FO!AF195","v":477.81378522919096},{"$f":"[3]RevenueTariffBasket_FO!AG195","v":466.15169330428762},{"$f":"[3]RevenueTariffBasket_FO!AH195","v":454.77424027484784},{"$f":"[3]RevenueTariffBasket_FO!AI195","v":482.69698101067451},{"$f":"[3]RevenueTariffBasket_FO!AJ195","v":512.33415361434174},{"$f":"[3]RevenueTariffBasket_FO!AK195","v":543.79102270357737},{"$f":"[3]RevenueTariffBasket_FO!AL195","v":577.17931605160277},{"$f":"[3]RevenueTariffBasket_FO!AM195","v":612.61762141922986},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-4.1482274464846314E-2,-3.6206614482344079E-2,-4.4291718318444584E-2,-4.1002023407194943E-2,-4.1008868643356511E-2,-2.4407190176209292E-2,-2.4407190176209292E-2,-2.4407190176209292E-2,-2.4407190176209403E-2,-2.4407190176209403E-2,6.1399125682561229E-2,6.1399125682561229E-2,6.1399125682561229E-2,6.1399125682561229E-2,6.1399125682561229E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X195/W195-1)*(W197/W$13),\"-\")","v":-1.107239707592219E-4},{"$f":"IFERROR((Y195/X195-1)*(X197/X$13),\"-\")","v":-8.884729035822558E-5},{"$f":"IFERROR((Z195/Y195-1)*(Y197/Y$13),\"-\")","v":-1.0808600957244022E-4},{"$f":"IFERROR((AA195/Z195-1)*(Z197/Z$13),\"-\")","v":-9.0471577615827098E-5},{"$f":"IFERROR((AB195/AA195-1)*(AA197/AA$13),\"-\")","v":-9.0361463011951978E-5},{"$f":"IFERROR((AC195/AB195-1)*(AB197/AB$13),\"-\")","v":-5.0075331785371181E-5},{"$f":"IFERROR((AD195/AC195-1)*(AC197/AC$13),\"-\")","v":-4.9571637475019783E-5},{"$f":"IFERROR((AE195/AD195-1)*(AD197/AD$13),\"-\")","v":-4.913254054070538E-5},{"$f":"IFERROR((AF195/AE195-1)*(AE197/AE$13),\"-\")","v":-4.8408129468513487E-5},{"$f":"IFERROR((AG195/AF195-1)*(AF197/AF$13),\"-\")","v":-4.7808080000576713E-5},{"$f":"IFERROR((AH195/AG195-1)*(AG197/AG$13),\"-\")","v":1.1858303109062564E-4},{"$f":"IFERROR((AI195/AH195-1)*(AH197/AH$13),\"-\")","v":1.2210883141712385E-4},{"$f":"IFERROR((AJ195/AI195-1)*(AI197/AI$13),\"-\")","v":1.2554866573165159E-4},{"$f":"IFERROR((AK195/AJ195-1)*(AJ197/AJ$13),\"-\")","v":1.288903640120946E-4},{"$f":"IFERROR((AL195/AK195-1)*(AK197/AK$13),\"-\")","v":1.3212240928819582E-4}]
[null,null,null,null,"Qty",{"$f":"+F195","v":"Irrigation"},{"$f":"+G195","v":"Millewa Rural (Irrigation)"},{"$f":"+H195","v":"Rural access - house"},{"$f":"+I195","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K196","v":"Service"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X196","v":99},{"$f":"[3]RevenueTariffBasket_FO!Y196","v":98},{"$f":"[3]RevenueTariffBasket_FO!Z196","v":98},{"$f":"[3]RevenueTariffBasket_FO!AA196","v":98},{"$f":"[3]RevenueTariffBasket_FO!AB196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AC196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AD196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AE196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AF196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AG196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AH196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AI196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AJ196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AK196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AL196","v":97},{"$f":"[3]RevenueTariffBasket_FO!AM196","v":97},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",-1.0101010101010055E-2,0,0,-1.0204081632653073E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X196/W196-1)*(W197/W$13),\"-\")","v":-2.696149045565566E-5},{"$f":"IFERROR((Y196/X196-1)*(X197/X$13),\"-\")","v":0},{"$f":"IFERROR((Z196/Y196-1)*(Y197/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA196/Z196-1)*(Z197/Z$13),\"-\")","v":-2.251545867038383E-5},{"$f":"IFERROR((AB196/AA196-1)*(AA197/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC196/AB196-1)*(AB197/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD196/AC196-1)*(AC197/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE196/AD196-1)*(AD197/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF196/AE196-1)*(AE197/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG196/AF196-1)*(AF197/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH196/AG196-1)*(AG197/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI196/AH196-1)*(AH197/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ196/AI196-1)*(AI197/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK196/AJ196-1)*(AJ197/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL196/AK196-1)*(AK197/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F195","v":"Irrigation"},{"$f":"+G195","v":"Millewa Rural (Irrigation)"},{"$f":"+H195","v":"Rural access - house"},{"$f":"+I195","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W195*W196/10^6","v":6.2740268959276022E-2},5.9530208792184729E-2,5.7374821472392645E-2,5.4833592041166383E-2,5.2048719083969477E-2,4.9914260000000002E-2,4.8695993163675254E-2,4.7507460797710038E-2,4.6347937167231526E-2,4.5216714250515898E-2,4.4113101306660241E-2,4.6821607158035426E-2,4.9696412900591153E-2,5.2747729202247004E-2,5.5986393657005473E-2,5.9423909277665297E-2,null,null,null,{"$f":"E197","v":"Rev"},{"$f":"F197","v":"Irrigation"},{"$f":"I197","v":"Revenue cap - Fixed "},{"$f":"IFERROR(X197/W197-1,\"-\")","v":-5.1164271692474061E-2},{"$f":"IFERROR(Y197/X197-1,\"-\")","v":-3.6206614482344079E-2},{"$f":"IFERROR(Z197/Y197-1,\"-\")","v":-4.4291718318444584E-2},{"$f":"IFERROR(AA197/Z197-1,\"-\")","v":-5.0787717045896907E-2},{"$f":"IFERROR(AB197/AA197-1,\"-\")","v":-4.1008868643356622E-2},{"$f":"IFERROR(AC197/AB197-1,\"-\")","v":-2.440719017620907E-2},{"$f":"IFERROR(AD197/AC197-1,\"-\")","v":-2.4407190176209403E-2},{"$f":"IFERROR(AE197/AD197-1,\"-\")","v":-2.4407190176209181E-2},{"$f":"IFERROR(AF197/AE197-1,\"-\")","v":-2.4407190176209514E-2},{"$f":"IFERROR(AG197/AF197-1,\"-\")","v":-2.4407190176209403E-2},{"$f":"IFERROR(AH197/AG197-1,\"-\")","v":6.1399125682561229E-2},{"$f":"IFERROR(AI197/AH197-1,\"-\")","v":6.1399125682561229E-2},{"$f":"IFERROR(AJ197/AI197-1,\"-\")","v":6.1399125682561229E-2},{"$f":"IFERROR(AK197/AJ197-1,\"-\")","v":6.1399125682561229E-2},{"$f":"IFERROR(AL197/AK197-1,\"-\")","v":6.1399125682561229E-2},null,{"$f":"AP197","v":"Rev"},{"$f":"AQ197","v":"Irrigation"},{"$f":"AR197","v":"Revenue cap - Fixed "},{"$f":"IFERROR((X197/W197-1)*(W197/W$13),\"-\")","v":-1.3656703726781466E-4},{"$f":"IFERROR((Y197/X197-1)*(X197/X$13),\"-\")","v":-8.884729035822558E-5},{"$f":"IFERROR((Z197/Y197-1)*(Y197/Y$13),\"-\")","v":-1.0808600957244022E-4},{"$f":"IFERROR((AA197/Z197-1)*(Z197/Z$13),\"-\")","v":-1.120638569227838E-4},{"$f":"IFERROR((AB197/AA197-1)*(AA197/AA$13),\"-\")","v":-9.0361463011952222E-5},{"$f":"IFERROR((AC197/AB197-1)*(AB197/AB$13),\"-\")","v":-5.0075331785370727E-5},{"$f":"IFERROR((AD197/AC197-1)*(AC197/AC$13),\"-\")","v":-4.9571637475020013E-5},{"$f":"IFERROR((AE197/AD197-1)*(AD197/AD$13),\"-\")","v":-4.9132540540705156E-5},{"$f":"IFERROR((AF197/AE197-1)*(AE197/AE$13),\"-\")","v":-4.8408129468513711E-5},{"$f":"IFERROR((AG197/AF197-1)*(AF197/AF$13),\"-\")","v":-4.7808080000576713E-5},{"$f":"IFERROR((AH197/AG197-1)*(AG197/AG$13),\"-\")","v":1.1858303109062564E-4},{"$f":"IFERROR((AI197/AH197-1)*(AH197/AH$13),\"-\")","v":1.2210883141712385E-4},{"$f":"IFERROR((AJ197/AI197-1)*(AI197/AI$13),\"-\")","v":1.2554866573165159E-4},{"$f":"IFERROR((AK197/AJ197-1)*(AJ197/AJ$13),\"-\")","v":1.288903640120946E-4},{"$f":"IFERROR((AL197/AK197-1)*(AK197/AK$13),\"-\")","v":1.3212240928819582E-4}]
[null,null,null,{"$f":"D195+1","v":44},"Price",{"$f":"[3]RevenueTariffBasket_FO!F198","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G198","v":"Millewa Rural (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H198","v":"Rural access - scrubland"},{"$f":"[3]RevenueTariffBasket_FO!J198","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K198","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X198","v":0.65033484162895927},{"$f":"[3]RevenueTariffBasket_FO!Y198","v":0.63820603907637652},{"$f":"[3]RevenueTariffBasket_FO!Z198","v":0.62981595092024534},{"$f":"[3]RevenueTariffBasket_FO!AA198","v":0.61631217838765007},{"$f":"[3]RevenueTariffBasket_FO!AB198","v":0.59900763358778619},{"$f":"[3]RevenueTariffBasket_FO!AC198","v":0.59},{"$f":"[3]RevenueTariffBasket_FO!AD198","v":0.59443478134537919},{"$f":"[3]RevenueTariffBasket_FO!AE198","v":0.59890289707309952},{"$f":"[3]RevenueTariffBasket_FO!AF198","v":0.60340459774366451},{"$f":"[3]RevenueTariffBasket_FO!AG198","v":0.60794013580093498},{"$f":"[3]RevenueTariffBasket_FO!AH198","v":0.61250976558628623},{"$f":"[3]RevenueTariffBasket_FO!AI198","v":0.61627939841663026},{"$f":"[3]RevenueTariffBasket_FO!AJ198","v":0.62007223109206089},{"$f":"[3]RevenueTariffBasket_FO!AK198","v":0.62388840639380816},{"$f":"[3]RevenueTariffBasket_FO!AL198","v":0.62772806798183522},{"$f":"[3]RevenueTariffBasket_FO!AM198","v":0.6315913604002471},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.8650088809946785E-2,-1.3146362839614456E-2,-2.1440823327615766E-2,-2.8077564271299593E-2,-1.5037593984962294E-2,7.5165785514901273E-3,7.5165785514899053E-3,7.5165785514901273E-3,7.5165785514899053E-3,7.5165785514901273E-3,6.1544044554715516E-3,6.1544044554715516E-3,6.1544044554717736E-3,6.1544044554715516E-3,6.1544044554713295E-3,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X198/W198-1)*(W200/W$13),\"-\")","v":-4.5217177837837215E-6},{"$f":"IFERROR((Y198/X198-1)*(X200/X$13),\"-\")","v":-3.0306668564917137E-6},{"$f":"IFERROR((Z198/Y198-1)*(Y200/Y$13),\"-\")","v":-5.0330765107485178E-6},{"$f":"IFERROR((AA198/Z198-1)*(Z200/Z$13),\"-\")","v":-6.102013567067378E-6},{"$f":"IFERROR((AB198/AA198-1)*(AA200/AA$13),\"-\")","v":-3.3416344768580008E-6},{"$f":"IFERROR((AC198/AB198-1)*(AB200/AB$13),\"-\")","v":1.5973733598115175E-6},{"$f":"IFERROR((AD198/AC198-1)*(AC200/AC$13),\"-\")","v":1.6330499810912026E-6},{"$f":"IFERROR((AE198/AD198-1)*(AD200/AD$13),\"-\")","v":1.671548735658312E-6},{"$f":"IFERROR((AF198/AE198-1)*(AE200/AE$13),\"-\")","v":1.7007940737811281E-6},{"$f":"IFERROR((AG198/AF198-1)*(AF200/AF$13),\"-\")","v":1.7346759017036451E-6},{"$f":"IFERROR((AH198/AG198-1)*(AG200/AG$13),\"-\")","v":1.4462541953349958E-6},{"$f":"IFERROR((AI198/AH198-1)*(AH200/AH$13),\"-\")","v":1.4117411270805069E-6},{"$f":"IFERROR((AJ198/AI198-1)*(AI200/AI$13),\"-\")","v":1.3759606071340192E-6},{"$f":"IFERROR((AK198/AJ198-1)*(AJ200/AJ$13),\"-\")","v":1.3390606756129573E-6},{"$f":"IFERROR((AL198/AK198-1)*(AK200/AK$13),\"-\")","v":1.3011944364898526E-6}]
[null,null,null,null,"Qty",{"$f":"+F198","v":"Irrigation"},{"$f":"+G198","v":"Millewa Rural (Irrigation)"},{"$f":"+H198","v":"Rural access - scrubland"},{"$f":"+I198","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K199","v":"ha"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!Y199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!Z199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AA199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AB199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AC199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AD199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AE199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AF199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AG199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AH199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AI199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AJ199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AK199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AL199","v":8763},{"$f":"[3]RevenueTariffBasket_FO!AM199","v":8763},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X199/W199-1)*(W200/W$13),\"-\")","v":0},{"$f":"IFERROR((Y199/X199-1)*(X200/X$13),\"-\")","v":0},{"$f":"IFERROR((Z199/Y199-1)*(Y200/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA199/Z199-1)*(Z200/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB199/AA199-1)*(AA200/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC199/AB199-1)*(AB200/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD199/AC199-1)*(AC200/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE199/AD199-1)*(AD200/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF199/AE199-1)*(AE200/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG199/AF199-1)*(AF200/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH199/AG199-1)*(AG200/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI199/AH199-1)*(AH200/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ199/AI199-1)*(AI200/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK199/AJ199-1)*(AJ200/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL199/AK199-1)*(AK200/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F198","v":"Irrigation"},{"$f":"+G198","v":"Millewa Rural (Irrigation)"},{"$f":"+H198","v":"Rural access - scrubland"},{"$f":"+I198","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W198*W199/10^6","v":5.69888421719457E-3},5.5925995204262873E-3,5.5190771779141095E-3,5.4007436192109771E-3,5.2491038931297704E-3,5.17017E-3,5.2090319889295583E-3,5.248186087051571E-3,5.2876344900277322E-3,5.3273794100235925E-3,5.3674230758326263E-3,5.400456368324931E-3,5.4336929610597296E-3,5.4671341052289412E-3,5.500781059724822E-3,5.5346350911873654E-3,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.8650088809946785E-2,-1.3146362839614456E-2,-2.1440823327615766E-2,-2.8077564271299482E-2,-1.5037593984962294E-2,7.5165785514903494E-3,7.5165785514899053E-3,7.5165785514901273E-3,7.5165785514899053E-3,7.5165785514901273E-3,6.1544044554715516E-3,6.1544044554715516E-3,6.1544044554717736E-3,6.1544044554713295E-3,6.1544044554713295E-3,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X200/W200-1)*(W200/W$13),\"-\")","v":-4.5217177837837215E-6},{"$f":"IFERROR((Y200/X200-1)*(X200/X$13),\"-\")","v":-3.0306668564917137E-6},{"$f":"IFERROR((Z200/Y200-1)*(Y200/Y$13),\"-\")","v":-5.0330765107485178E-6},{"$f":"IFERROR((AA200/Z200-1)*(Z200/Z$13),\"-\")","v":-6.1020135670673543E-6},{"$f":"IFERROR((AB200/AA200-1)*(AA200/AA$13),\"-\")","v":-3.3416344768580008E-6},{"$f":"IFERROR((AC200/AB200-1)*(AB200/AB$13),\"-\")","v":1.5973733598115647E-6},{"$f":"IFERROR((AD200/AC200-1)*(AC200/AC$13),\"-\")","v":1.6330499810912026E-6},{"$f":"IFERROR((AE200/AD200-1)*(AD200/AD$13),\"-\")","v":1.671548735658312E-6},{"$f":"IFERROR((AF200/AE200-1)*(AE200/AE$13),\"-\")","v":1.7007940737811281E-6},{"$f":"IFERROR((AG200/AF200-1)*(AF200/AF$13),\"-\")","v":1.7346759017036451E-6},{"$f":"IFERROR((AH200/AG200-1)*(AG200/AG$13),\"-\")","v":1.4462541953349958E-6},{"$f":"IFERROR((AI200/AH200-1)*(AH200/AH$13),\"-\")","v":1.4117411270805069E-6},{"$f":"IFERROR((AJ200/AI200-1)*(AI200/AI$13),\"-\")","v":1.3759606071340192E-6},{"$f":"IFERROR((AK200/AJ200-1)*(AJ200/AJ$13),\"-\")","v":1.339060675612909E-6},{"$f":"IFERROR((AL200/AK200-1)*(AK200/AK$13),\"-\")","v":1.3011944364898526E-6}]
[null,null,null,{"$f":"D198+1","v":45},"Price",{"$f":"[3]RevenueTariffBasket_FO!F201","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G201","v":"Millewa Rural (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H201","v":"Rural access - stocked"},{"$f":"[3]RevenueTariffBasket_FO!J201","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K201","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X201","v":2.623764705882353},{"$f":"[3]RevenueTariffBasket_FO!Y201","v":2.5968383658969807},{"$f":"[3]RevenueTariffBasket_FO!Z201","v":2.5844171779141103},{"$f":"[3]RevenueTariffBasket_FO!AA201","v":2.5502572898799314},{"$f":"[3]RevenueTariffBasket_FO!AB201","v":2.469592875318066},{"$f":"[3]RevenueTariffBasket_FO!AC201","v":2.44},{"$f":"[3]RevenueTariffBasket_FO!AD201","v":2.4101806433702579},{"$f":"[3]RevenueTariffBasket_FO!AE201","v":2.380725710523226},{"$f":"[3]RevenueTariffBasket_FO!AF201","v":2.3516307478184362},{"$f":"[3]RevenueTariffBasket_FO!AG201","v":2.322891356043574},{"$f":"[3]RevenueTariffBasket_FO!AH201","v":2.294503189749308},{"$f":"[3]RevenueTariffBasket_FO!AI201","v":2.3733349131377355},{"$f":"[3]RevenueTariffBasket_FO!AJ201","v":2.4548750400882717},{"$f":"[3]RevenueTariffBasket_FO!AK201","v":2.5392166226051103},{"$f":"[3]RevenueTariffBasket_FO!AL201","v":2.6264559096589557},{"$f":"[3]RevenueTariffBasket_FO!AM201","v":2.716692457024469},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.0262482731399181E-2,-4.7831964230010682E-3,-1.3217636969024227E-2,-3.1629912355103262E-2,-1.1982896295914647E-2,-1.2221047799074625E-2,-1.2221047799074403E-2,-1.2221047799074403E-2,-1.2221047799074403E-2,-1.2221047799074736E-2,3.4356772193914642E-2,3.4356772193914198E-2,3.4356772193914198E-2,3.4356772193914864E-2,3.4356772193914642E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X201/W201-1)*(W203/W$13),\"-\")","v":-2.5339584087566316E-4},{"$f":"IFERROR((Y201/X201-1)*(X203/X$13),\"-\")","v":-1.1325866552898205E-4},{"$f":"IFERROR((Z201/Y201-1)*(Y203/Y$13),\"-\")","v":-3.213893545823562E-4},{"$f":"IFERROR((AA201/Z201-1)*(Z203/Z$13),\"-\")","v":-7.1801184002298255E-4},{"$f":"IFERROR((AB201/AA201-1)*(AA203/AA$13),\"-\")","v":-2.7712265174735301E-4},{"$f":"IFERROR((AC201/AB201-1)*(AB203/AB$13),\"-\")","v":-2.7112472501444152E-4},{"$f":"IFERROR((AD201/AC201-1)*(AC203/AC$13),\"-\")","v":-2.7175011155316641E-4},{"$f":"IFERROR((AE201/AD201-1)*(AD203/AD$13),\"-\")","v":-2.727073632203213E-4},{"$f":"IFERROR((AF201/AE201-1)*(AE203/AE$13),\"-\")","v":-2.7204272819174839E-4},{"$f":"IFERROR((AG201/AF201-1)*(AF203/AF$13),\"-\")","v":-2.7202655378812541E-4},{"$f":"IFERROR((AH201/AG201-1)*(AG203/AG$13),\"-\")","v":7.6345462781130956E-4},{"$f":"IFERROR((AI201/AH201-1)*(AH203/AH$13),\"-\")","v":7.6612458060948906E-4},{"$f":"IFERROR((AJ201/AI201-1)*(AI203/AI$13),\"-\")","v":7.6763728342465836E-4},{"$f":"IFERROR((AK201/AJ201-1)*(AJ203/AJ$13),\"-\")","v":7.679908488717514E-4},{"$f":"IFERROR((AL201/AK201-1)*(AK203/AK$13),\"-\")","v":7.6719138287785591E-4}]
[null,null,null,null,"Qty",{"$f":"+F201","v":"Irrigation"},{"$f":"+G201","v":"Millewa Rural (Irrigation)"},{"$f":"+H201","v":"Rural access - stocked"},{"$f":"+I201","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K202","v":"ha"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!Y202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!Z202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AA202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AB202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AC202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AD202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AE202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AF202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AG202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AH202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AI202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AJ202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AK202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AL202","v":221202.2},{"$f":"[3]RevenueTariffBasket_FO!AM202","v":221202.2},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X202/W202-1)*(W203/W$13),\"-\")","v":0},{"$f":"IFERROR((Y202/X202-1)*(X203/X$13),\"-\")","v":0},{"$f":"IFERROR((Z202/Y202-1)*(Y203/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA202/Z202-1)*(Z203/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB202/AA202-1)*(AA203/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC202/AB202-1)*(AB203/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD202/AC202-1)*(AC203/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE202/AD202-1)*(AD203/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF202/AE202-1)*(AE203/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG202/AF202-1)*(AF203/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH202/AG202-1)*(AG203/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI202/AH202-1)*(AH203/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ202/AI202-1)*(AI203/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK202/AJ202-1)*(AJ203/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL202/AK202-1)*(AK203/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F201","v":"Irrigation"},{"$f":"+G201","v":"Millewa Rural (Irrigation)"},{"$f":"+H201","v":"Rural access - stocked"},{"$f":"+I201","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W201*W202/10^6","v":0.5803825252235294},0.57442635958081711,0.57167876547239271,0.56412252308747857,0.546279377124682,0.53973336800000005,0.53313726071091649,0.52662176476430078,0.52018589500508328,0.51382867831782186,0.50754915347956442,0.52498690412287596,0.54302375959261395,0.56168030319682016,0.58097782541956233,0.60093834821721803,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-1.026248273139907E-2,-4.7831964230009572E-3,-1.3217636969024449E-2,-3.162991235510304E-2,-1.1982896295914758E-2,-1.2221047799074625E-2,-1.2221047799074403E-2,-1.2221047799074514E-2,-1.2221047799074403E-2,-1.2221047799074625E-2,3.435677219391442E-2,3.435677219391442E-2,3.4356772193914198E-2,3.4356772193914864E-2,3.435677219391442E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X203/W203-1)*(W203/W$13),\"-\")","v":-2.5339584087566045E-4},{"$f":"IFERROR((Y203/X203-1)*(X203/X$13),\"-\")","v":-1.1325866552897943E-4},{"$f":"IFERROR((Z203/Y203-1)*(Y203/Y$13),\"-\")","v":-3.2138935458236162E-4},{"$f":"IFERROR((AA203/Z203-1)*(Z203/Z$13),\"-\")","v":-7.1801184002297745E-4},{"$f":"IFERROR((AB203/AA203-1)*(AA203/AA$13),\"-\")","v":-2.7712265174735555E-4},{"$f":"IFERROR((AC203/AB203-1)*(AB203/AB$13),\"-\")","v":-2.7112472501444152E-4},{"$f":"IFERROR((AD203/AC203-1)*(AC203/AC$13),\"-\")","v":-2.7175011155316641E-4},{"$f":"IFERROR((AE203/AD203-1)*(AD203/AD$13),\"-\")","v":-2.7270736322032373E-4},{"$f":"IFERROR((AF203/AE203-1)*(AE203/AE$13),\"-\")","v":-2.7204272819174839E-4},{"$f":"IFERROR((AG203/AF203-1)*(AF203/AF$13),\"-\")","v":-2.7202655378812292E-4},{"$f":"IFERROR((AH203/AG203-1)*(AG203/AG$13),\"-\")","v":7.6345462781130468E-4},{"$f":"IFERROR((AI203/AH203-1)*(AH203/AH$13),\"-\")","v":7.6612458060949405E-4},{"$f":"IFERROR((AJ203/AI203-1)*(AI203/AI$13),\"-\")","v":7.6763728342465836E-4},{"$f":"IFERROR((AK203/AJ203-1)*(AJ203/AJ$13),\"-\")","v":7.679908488717514E-4},{"$f":"IFERROR((AL203/AK203-1)*(AK203/AK$13),\"-\")","v":7.6719138287785103E-4}]
[null,null,null,{"$f":"D201+1","v":46},"Price",{"$f":"[3]RevenueTariffBasket_FO!F204","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G204","v":"Millewa Rural (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H204","v":"Usage Charge"},{"$f":"[3]RevenueTariffBasket_FO!J204","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K204","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X204","v":0.2242533936651584},{"$f":"[3]RevenueTariffBasket_FO!Y204","v":0.19806394316163412},{"$f":"[3]RevenueTariffBasket_FO!Z204","v":0.17374233128834357},{"$f":"[3]RevenueTariffBasket_FO!AA204","v":0.15939108061749571},{"$f":"[3]RevenueTariffBasket_FO!AB204","v":0.13661577608142494},{"$f":"[3]RevenueTariffBasket_FO!AC204","v":0.12},{"$f":"[3]RevenueTariffBasket_FO!AD204","v":0.12970671178263046},{"$f":"[3]RevenueTariffBasket_FO!AE204","v":0.14019859234551976},{"$f":"[3]RevenueTariffBasket_FO!AF204","v":0.15153915341409027},{"$f":"[3]RevenueTariffBasket_FO!AG204","v":0.16379704413054361},{"$f":"[3]RevenueTariffBasket_FO!AH204","v":0.17704646661572684},{"$f":"[3]RevenueTariffBasket_FO!AI204","v":0.1754800049138148},{"$f":"[3]RevenueTariffBasket_FO!AJ204","v":0.17392740286304667},{"$f":"[3]RevenueTariffBasket_FO!AK204","v":0.1723885378367859},{"$f":"[3]RevenueTariffBasket_FO!AL204","v":0.17086328829336483},{"$f":"[3]RevenueTariffBasket_FO!AM204","v":0.16935153376648557},null,null,null,"Price","Irrigation","Revenue cap - Variable",-0.11678507992895204,-0.12279676696854613,-8.2600771869639877E-2,-0.14288945433983602,-0.12162413857329124,8.088926485525394E-2,8.0889264855254162E-2,8.0889264855253717E-2,8.0889264855254162E-2,8.0889264855253717E-2,-8.8477433741278588E-3,-8.8477433741278588E-3,-8.8477433741277478E-3,-8.8477433741281919E-3,-8.8477433741275258E-3,null,"Price","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X204/W204-1)*(W206/W$13),\"-\")","v":-9.6458513656147969E-4},{"$f":"IFERROR((Y204/X204-1)*(X206/X$13),\"-\")","v":-8.8440701558589827E-4},{"$f":"IFERROR((Z204/Y204-1)*(Y206/Y$13),\"-\")","v":-4.6820089243126511E-4},{"$f":"IFERROR((AA204/Z204-1)*(Z206/Z$13),\"-\")","v":-6.874382498033854E-4},{"$f":"IFERROR((AB204/AA204-1)*(AA206/AA$13),\"-\")","v":-5.7416764099500305E-4},{"$f":"IFERROR((AC204/AB204-1)*(AB206/AB$13),\"-\")","v":3.2566884221397791E-4},{"$f":"IFERROR((AD204/AC204-1)*(AC206/AC$13),\"-\")","v":3.5718914514488808E-4},{"$f":"IFERROR((AE204/AD204-1)*(AD206/AD$13),\"-\")","v":3.9223543090178203E-4},{"$f":"IFERROR((AF204/AE204-1)*(AE206/AE$13),\"-\")","v":4.2816238822164813E-4},{"$f":"IFERROR((AG204/AF204-1)*(AF206/AF$13),\"-\")","v":4.6849410213994252E-4},{"$f":"IFERROR((AH204/AG204-1)*(AG206/AG$13),\"-\")","v":-5.5980298842147632E-5},{"$f":"IFERROR((AI204/AH204-1)*(AH206/AH$13),\"-\")","v":-5.382962930038741E-5},{"$f":"IFERROR((AJ204/AI204-1)*(AI206/AI$13),\"-\")","v":-5.1683041567270804E-5},{"$f":"IFERROR((AK204/AJ204-1)*(AJ206/AJ$13),\"-\")","v":-4.9547079586126757E-5},{"$f":"IFERROR((AL204/AK204-1)*(AK206/AK$13),\"-\")","v":-4.7428101890352628E-5}]
[null,null,null,null,"Qty",{"$f":"+F204","v":"Irrigation"},{"$f":"+G204","v":"Millewa Rural (Irrigation)"},{"$f":"+H204","v":"Usage Charge"},{"$f":"+I204","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K205","v":"kL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X205","v":865728},{"$f":"[3]RevenueTariffBasket_FO!Y205","v":882147},{"$f":"[3]RevenueTariffBasket_FO!Z205","v":767038},{"$f":"[3]RevenueTariffBasket_FO!AA205","v":750083},{"$f":"[3]RevenueTariffBasket_FO!AB205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AC205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AD205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AE205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AF205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AG205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AH205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AI205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AJ205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AK205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AL205","v":816249},{"$f":"[3]RevenueTariffBasket_FO!AM205","v":816249},null,null,null,"Qty","Irrigation","Revenue cap - Variable",1.896554113994231E-2,-0.13048732240771665,-2.210451111939693E-2,8.821157125278134E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X205/W205-1)*(W206/W$13),\"-\")","v":1.5664568711656464E-4},{"$f":"IFERROR((Y205/X205-1)*(X206/X$13),\"-\")","v":-9.3979594277073929E-4},{"$f":"IFERROR((Z205/Y205-1)*(Y206/Y$13),\"-\")","v":-1.2529364555081594E-4},{"$f":"IFERROR((AA205/Z205-1)*(Z206/Z$13),\"-\")","v":4.2438406973125981E-4},{"$f":"IFERROR((AB205/AA205-1)*(AA206/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC205/AB205-1)*(AB206/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD205/AC205-1)*(AC206/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE205/AD205-1)*(AD206/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF205/AE205-1)*(AE206/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG205/AF205-1)*(AF206/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH205/AG205-1)*(AG206/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI205/AH205-1)*(AH206/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ205/AI205-1)*(AI206/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK205/AJ205-1)*(AJ206/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL205/AK205-1)*(AK206/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F204","v":"Irrigation"},{"$f":"+G204","v":"Millewa Rural (Irrigation)"},{"$f":"+H204","v":"Usage Charge"},{"$f":"+I204","v":"Revenue cap - Variable"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W204*W205/10^6","v":0.19414244199095027},0.17472151326820604,0.13326697030674847,0.11955653992281304,0.11151249061068703,9.7949879999999989E-2,0.10587297378586033,0.11443696080343817,0.12369368243509776,0.1336991734745121,0.14451400132862041,0.14323537853089641,0.14196806865955897,0.14071197162073865,0.13946698820617076,0.13823302008536006,null,null,null,"Rev","Irrigation","Revenue cap - Variable",-0.10003443102693388,-0.23726066805421275,-0.10287943330877358,-6.7282386369824088E-2,-0.12162413857329135,8.088926485525394E-2,8.0889264855254162E-2,8.0889264855253717E-2,8.0889264855254384E-2,8.0889264855253717E-2,-8.8477433741278588E-3,-8.8477433741278588E-3,-8.8477433741277478E-3,-8.8477433741280809E-3,-8.8477433741277478E-3,null,"Rev","Irrigation","Revenue cap - Variable",{"$f":"IFERROR((X206/W206-1)*(W206/W$13),\"-\")","v":-8.2623332853534997E-4},{"$f":"IFERROR((Y206/X206-1)*(X206/X$13),\"-\")","v":-1.7087990549742333E-3},{"$f":"IFERROR((Z206/Y206-1)*(Y206/Y$13),\"-\")","v":-5.8314518614922264E-4},{"$f":"IFERROR((AA206/Z206-1)*(Z206/Z$13),\"-\")","v":-3.2369418822654386E-4},{"$f":"IFERROR((AB206/AA206-1)*(AA206/AA$13),\"-\")","v":-5.741676409950036E-4},{"$f":"IFERROR((AC206/AB206-1)*(AB206/AB$13),\"-\")","v":3.2566884221397791E-4},{"$f":"IFERROR((AD206/AC206-1)*(AC206/AC$13),\"-\")","v":3.5718914514488808E-4},{"$f":"IFERROR((AE206/AD206-1)*(AD206/AD$13),\"-\")","v":3.9223543090178203E-4},{"$f":"IFERROR((AF206/AE206-1)*(AE206/AE$13),\"-\")","v":4.2816238822164927E-4},{"$f":"IFERROR((AG206/AF206-1)*(AF206/AF$13),\"-\")","v":4.6849410213994252E-4},{"$f":"IFERROR((AH206/AG206-1)*(AG206/AG$13),\"-\")","v":-5.5980298842147632E-5},{"$f":"IFERROR((AI206/AH206-1)*(AH206/AH$13),\"-\")","v":-5.382962930038741E-5},{"$f":"IFERROR((AJ206/AI206-1)*(AI206/AI$13),\"-\")","v":-5.1683041567270804E-5},{"$f":"IFERROR((AK206/AJ206-1)*(AJ206/AJ$13),\"-\")","v":-4.9547079586126133E-5},{"$f":"IFERROR((AL206/AK206-1)*(AK206/AK$13),\"-\")","v":-4.7428101890353821E-5}]
[null,null,null,{"$f":"D204+1","v":47},"Price",{"$f":"[3]RevenueTariffBasket_FO!F207","v":"Domestic and stock"},{"$f":"[3]RevenueTariffBasket_FO!G207","v":"Other stock and domestic (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H207","v":"Service Charge"},{"$f":"[3]RevenueTariffBasket_FO!J207","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K207","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X207","v":112.12669683257919},{"$f":"[3]RevenueTariffBasket_FO!Y207","v":110.0355239786856},{"$f":"[3]RevenueTariffBasket_FO!Z207","v":108.58895705521473},{"$f":"[3]RevenueTariffBasket_FO!AA207","v":106.2607204116638},{"$f":"[3]RevenueTariffBasket_FO!AB207","v":105.08905852417301},{"$f":"[3]RevenueTariffBasket_FO!AC207","v":100},{"$f":"[3]RevenueTariffBasket_FO!AD207","v":97.087378640776691},{"$f":"[3]RevenueTariffBasket_FO!AE207","v":94.259590913375447},{"$f":"[3]RevenueTariffBasket_FO!AF207","v":91.514165935315944},{"$f":"[3]RevenueTariffBasket_FO!AG207","v":88.848704791568878},{"$f":"[3]RevenueTariffBasket_FO!AH207","v":86.260878438416398},{"$f":"[3]RevenueTariffBasket_FO!AI207","v":83.748425668365414},{"$f":"[3]RevenueTariffBasket_FO!AJ207","v":81.309151134335352},{"$f":"[3]RevenueTariffBasket_FO!AK207","v":78.940923431393543},{"$f":"[3]RevenueTariffBasket_FO!AL207","v":76.641673234362656},{"$f":"[3]RevenueTariffBasket_FO!AM207","v":74.409391489672487},null,null,null,"Price","Domestic and stock","Revenue cap - Fixed ",-1.8650088809946785E-2,-1.3146362839614234E-2,-2.1440823327615988E-2,-1.1026293469041604E-2,-4.8426150121065215E-2,-2.9126213592233108E-2,-2.9126213592232775E-2,-2.9126213592233219E-2,-2.9126213592232997E-2,-2.9126213592232886E-2,-2.9126213592233219E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,null,"Price","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((X207/W207-1)*(W209/W$13),\"-\")","v":-1.0675885168715772E-6},{"$f":"IFERROR((Y207/X207-1)*(X209/X$13),\"-\")","v":-7.1554778276019383E-7},{"$f":"IFERROR((Z207/Y207-1)*(Y209/Y$13),\"-\")","v":-1.1883215504252374E-6},{"$f":"IFERROR((AA207/Z207-1)*(Z209/Z$13),\"-\")","v":-5.6577496556456025E-7},{"$f":"IFERROR((AB207/AA207-1)*(AA209/AA$13),\"-\")","v":-2.5853188400830264E-6},{"$f":"IFERROR((AC207/AB207-1)*(AB209/AB$13),\"-\")","v":-1.436635816517159E-6},{"$f":"IFERROR((AD207/AC207-1)*(AC209/AC$13),\"-\")","v":-1.4153058554551567E-6},{"$f":"IFERROR((AE207/AD207-1)*(AD209/AD$13),\"-\")","v":-1.3959840109197948E-6},{"$f":"IFERROR((AF207/AE207-1)*(AE209/AE$13),\"-\")","v":-1.3687486655354232E-6},{"$f":"IFERROR((AG207/AF207-1)*(AF209/AF$13),\"-\")","v":-1.3452434751649187E-6},{"$f":"IFERROR((AH207/AG207-1)*(AG209/AG$13),\"-\")","v":-1.3199938916583725E-6},{"$f":"IFERROR((AI207/AH207-1)*(AH209/AH$13),\"-\")","v":-1.2433130702925169E-6},{"$f":"IFERROR((AJ207/AI207-1)*(AI209/AI$13),\"-\")","v":-1.1693097621838574E-6},{"$f":"IFERROR((AK207/AJ207-1)*(AJ209/AJ$13),\"-\")","v":-1.0980496398684528E-6},{"$f":"IFERROR((AL207/AK207-1)*(AK209/AK$13),\"-\")","v":-1.0295846472816685E-6}]
[null,null,null,null,"Qty",{"$f":"+F207","v":"Domestic and stock"},{"$f":"+G207","v":"Other stock and domestic (Irrigation)"},{"$f":"+H207","v":"Service Charge"},{"$f":"+I207","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K208","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X208","v":12},{"$f":"[3]RevenueTariffBasket_FO!Y208","v":12.000000000000002},{"$f":"[3]RevenueTariffBasket_FO!Z208","v":12.000000000000002},{"$f":"[3]RevenueTariffBasket_FO!AA208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AB208","v":12.000000000000002},{"$f":"[3]RevenueTariffBasket_FO!AC208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AD208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AE208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AF208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AG208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AH208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AI208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AJ208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AK208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AL208","v":12},{"$f":"[3]RevenueTariffBasket_FO!AM208","v":12},null,null,null,"Qty","Domestic and stock","Revenue cap - Fixed ",2.2204460492503131E-16,0,-1.1102230246251565E-16,2.2204460492503131E-16,-1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,null,"Qty","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((X208/W208-1)*(W209/W$13),\"-\")","v":1.2710516977528853E-20},{"$f":"IFERROR((Y208/X208-1)*(X209/X$13),\"-\")","v":0},{"$f":"IFERROR((Z208/Y208-1)*(Y209/Y$13),\"-\")","v":-6.1532242758657913E-21},{"$f":"IFERROR((AA208/Z208-1)*(Z209/Z$13),\"-\")","v":1.1393427814884324E-20},{"$f":"IFERROR((AB208/AA208-1)*(AA209/AA$13),\"-\")","v":-5.9271292371615068E-21},{"$f":"IFERROR((AC208/AB208-1)*(AB209/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD208/AC208-1)*(AC209/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE208/AD208-1)*(AD209/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF208/AE208-1)*(AE209/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG208/AF208-1)*(AF209/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH208/AG208-1)*(AG209/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI208/AH208-1)*(AH209/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ208/AI208-1)*(AI209/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK208/AJ208-1)*(AJ209/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL208/AK208-1)*(AK209/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F207","v":"Domestic and stock"},{"$f":"+G207","v":"Other stock and domestic (Irrigation)"},{"$f":"+H207","v":"Service Charge"},{"$f":"+I207","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W207*W208/10^6","v":1.3455203619909502E-3},1.3204262877442275E-3,1.303067484662577E-3,1.2751286449399655E-3,1.2610687022900763E-3,1.1999999999999999E-3,1.1650485436893203E-3,1.1311150909605052E-3,1.0981699912237914E-3,1.0661844574988266E-3,1.0351305412609967E-3,1.004981108020385E-3,9.7570981361202417E-4,9.4729108117672252E-4,9.197000788123519E-4,8.929126978760698E-4,null,null,null,"Rev","Domestic and stock","Revenue cap - Fixed ",-1.8650088809946563E-2,-1.3146362839614234E-2,-2.1440823327616099E-2,-1.1026293469041493E-2,-4.8426150121065437E-2,-2.9126213592232997E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232886E-2,-2.9126213592233219E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,null,"Rev","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((X209/W209-1)*(W209/W$13),\"-\")","v":-1.0675885168715645E-6},{"$f":"IFERROR((Y209/X209-1)*(X209/X$13),\"-\")","v":-7.1554778276019383E-7},{"$f":"IFERROR((Z209/Y209-1)*(Y209/Y$13),\"-\")","v":-1.1883215504252435E-6},{"$f":"IFERROR((AA209/Z209-1)*(Z209/Z$13),\"-\")","v":-5.6577496556455453E-7},{"$f":"IFERROR((AB209/AA209-1)*(AA209/AA$13),\"-\")","v":-2.5853188400830382E-6},{"$f":"IFERROR((AC209/AB209-1)*(AB209/AB$13),\"-\")","v":-1.4366358165171535E-6},{"$f":"IFERROR((AD209/AC209-1)*(AC209/AC$13),\"-\")","v":-1.415305855455162E-6},{"$f":"IFERROR((AE209/AD209-1)*(AD209/AD$13),\"-\")","v":-1.3959840109197896E-6},{"$f":"IFERROR((AF209/AE209-1)*(AE209/AE$13),\"-\")","v":-1.3687486655354232E-6},{"$f":"IFERROR((AG209/AF209-1)*(AF209/AF$13),\"-\")","v":-1.3452434751649187E-6},{"$f":"IFERROR((AH209/AG209-1)*(AG209/AG$13),\"-\")","v":-1.3199938916583725E-6},{"$f":"IFERROR((AI209/AH209-1)*(AH209/AH$13),\"-\")","v":-1.2433130702925216E-6},{"$f":"IFERROR((AJ209/AI209-1)*(AI209/AI$13),\"-\")","v":-1.1693097621838574E-6},{"$f":"IFERROR((AK209/AJ209-1)*(AJ209/AJ$13),\"-\")","v":-1.0980496398684528E-6},{"$f":"IFERROR((AL209/AK209-1)*(AK209/AK$13),\"-\")","v":-1.0295846472816685E-6}]
[null,null,null,{"$f":"D207+1","v":48},"Price",{"$f":"[3]RevenueTariffBasket_FO!F210","v":"Domestic and stock"},{"$f":"[3]RevenueTariffBasket_FO!G210","v":"Other stock and domestic (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H210","v":"Usage Charge"},{"$f":"[3]RevenueTariffBasket_FO!J210","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K210","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X210","v":461.37893212669684},{"$f":"[3]RevenueTariffBasket_FO!Y210","v":455.50305506216699},{"$f":"[3]RevenueTariffBasket_FO!Z210","v":451.82779141104294},{"$f":"[3]RevenueTariffBasket_FO!AA210","v":444.4142109777016},{"$f":"[3]RevenueTariffBasket_FO!AB210","v":438.63122137404577},{"$f":"[3]RevenueTariffBasket_FO!AC210","v":432.92},{"$f":"[3]RevenueTariffBasket_FO!AD210","v":424.51378640776699},{"$f":"[3]RevenueTariffBasket_FO!AE210","v":416.2708002639269},{"$f":"[3]RevenueTariffBasket_FO!AF210","v":408.18787210346233},{"$f":"[3]RevenueTariffBasket_FO!AG210","v":400.2618940043659},{"$f":"[3]RevenueTariffBasket_FO!AH210","v":392.4898183926307},{"$f":"[3]RevenueTariffBasket_FO!AI210","v":384.86865687044366},{"$f":"[3]RevenueTariffBasket_FO!AJ210","v":377.39547906713403},{"$f":"[3]RevenueTariffBasket_FO!AK210","v":370.06741151243239},{"$f":"[3]RevenueTariffBasket_FO!AL210","v":362.88163653160848},{"$f":"[3]RevenueTariffBasket_FO!AM210","v":355.83539116206271},null,null,null,"Price","Domestic and stock","Revenue cap - Variable",-1.2735468950533457E-2,-8.0685817806918081E-3,-1.6407977938207363E-2,-1.3012611795048978E-2,-1.3020553703758098E-2,-1.9417475728155331E-2,-1.941747572815522E-2,-1.9417475728155331E-2,-1.9417475728155553E-2,-1.941747572815522E-2,-1.9417475728155442E-2,-1.9417475728155442E-2,-1.9417475728155331E-2,-1.9417475728155331E-2,-1.9417475728155331E-2,null,"Price","Domestic and stock","Revenue cap - Variable",{"$f":"IFERROR((X210/W210-1)*(W212/W$13),\"-\")","v":-5.0245997625256991E-7},{"$f":"IFERROR((Y210/X210-1)*(X212/X$13),\"-\")","v":-4.3631470576877E-7},{"$f":"IFERROR((Z210/Y210-1)*(Y212/Y$13),\"-\")","v":-8.4190845709841487E-7},{"$f":"IFERROR((AA210/Z210-1)*(Z212/Z$13),\"-\")","v":-4.13756039228517E-6},{"$f":"IFERROR((AB210/AA210-1)*(AA212/AA$13),\"-\")","v":-7.2534674871934255E-7},{"$f":"IFERROR((AC210/AB210-1)*(AB212/AB$13),\"-\")","v":-1.0365806294776769E-6},{"$f":"IFERROR((AD210/AC210-1)*(AC212/AC$13),\"-\")","v":-1.0314022550884737E-6},{"$f":"IFERROR((AE210/AD210-1)*(AD212/AD$13),\"-\")","v":-1.027494701512236E-6},{"$f":"IFERROR((AF210/AE210-1)*(AE212/AE$13),\"-\")","v":-1.0175229876874463E-6},{"$f":"IFERROR((AG210/AF210-1)*(AF212/AF$13),\"-\")","v":-1.0100498041955694E-6},{"$f":"IFERROR((AH210/AG210-1)*(AG212/AG$13),\"-\")","v":-1.0010025637640736E-6},{"$f":"IFERROR((AI210/AH210-1)*(AH212/AH$13),\"-\")","v":-9.5228104809955331E-7},{"$f":"IFERROR((AJ210/AI210-1)*(AI212/AI$13),\"-\")","v":-9.0455627630435279E-7},{"$f":"IFERROR((AK210/AJ210-1)*(AJ212/AJ$13),\"-\")","v":-8.5792507923436882E-7},{"$f":"IFERROR((AL210/AK210-1)*(AK212/AK$13),\"-\")","v":-8.1247652438142436E-7}]
[null,null,null,null,"Qty",{"$f":"+F210","v":"Domestic and stock"},{"$f":"+G210","v":"Other stock and domestic (Irrigation)"},{"$f":"+H210","v":"Usage Charge"},{"$f":"+I210","v":"Revenue cap - Variable"},{"$f":"[3]RevenueTariffBasket_FO!K211","v":"kL"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X211","v":2.0099999999999998},{"$f":"[3]RevenueTariffBasket_FO!Y211","v":2.88},{"$f":"[3]RevenueTariffBasket_FO!Z211","v":2.67},{"$f":"[3]RevenueTariffBasket_FO!AA211","v":17.78},{"$f":"[3]RevenueTariffBasket_FO!AB211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AC211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AD211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AE211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AF211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AG211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AH211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AI211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AJ211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AK211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AL211","v":3},{"$f":"[3]RevenueTariffBasket_FO!AM211","v":3},null,null,null,"Qty","Domestic and stock","Revenue cap - Variable",0.43283582089552253,-7.291666666666663E-2,5.6591760299625475,-0.83127109111361075,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Domestic and stock","Revenue cap - Variable",{"$f":"IFERROR((X211/W211-1)*(W212/W$13),\"-\")","v":1.7076927212744376E-5},{"$f":"IFERROR((Y211/X211-1)*(X212/X$13),\"-\")","v":-3.9430242918822241E-6},{"$f":"IFERROR((Z211/Y211-1)*(Y212/Y$13),\"-\")","v":2.9037753328151067E-4},{"$f":"IFERROR((AA211/Z211-1)*(Z212/Z$13),\"-\")","v":-2.643154499661616E-4},{"$f":"IFERROR((AB211/AA211-1)*(AA212/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC211/AB211-1)*(AB212/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD211/AC211-1)*(AC212/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE211/AD211-1)*(AD212/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF211/AE211-1)*(AE212/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG211/AF211-1)*(AF212/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH211/AG211-1)*(AG212/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI211/AH211-1)*(AH212/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ211/AI211-1)*(AI212/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK211/AJ211-1)*(AJ212/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL211/AK211-1)*(AK212/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F210","v":"Domestic and stock"},{"$f":"+G210","v":"Other stock and domestic (Irrigation)"},{"$f":"+H210","v":"Usage Charge"},{"$f":"+I210","v":"Revenue cap - Variable"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W210*W211/10^6","v":9.2737165357466051E-4},1.311848798579041E-3,1.2063802030674847E-3,7.9016846711835349E-3,1.3158936641221373E-3,1.2987599999999999E-3,1.2735413592233011E-3,1.2488124007917806E-3,1.224563616310387E-3,1.2007856820130979E-3,1.1774694551778921E-3,1.1546059706113311E-3,1.1321864372014019E-3,1.1102022345372969E-3,1.0886449095948256E-3,1.0675061734861881E-3,null,null,null,"Rev","Domestic and stock","Revenue cap - Variable",0.41458798478729553,-8.0396914359183058E-2,5.5499124165762828,-0.83346669490355163,-1.3020553703758209E-2,-1.941747572815522E-2,-1.9417475728155331E-2,-1.941747572815522E-2,-1.9417475728155331E-2,-1.9417475728155331E-2,-1.9417475728155331E-2,-1.9417475728155664E-2,-1.9417475728155442E-2,-1.9417475728154887E-2,-1.9417475728155442E-2,null,"Rev","Domestic and stock","Revenue cap - Variable",{"$f":"IFERROR((X212/W212-1)*(W212/W$13),\"-\")","v":1.6356984560203382E-5},{"$f":"IFERROR((Y212/X212-1)*(X212/X$13),\"-\")","v":-4.3475243836886915E-6},{"$f":"IFERROR((Z212/Y212-1)*(Y212/Y$13),\"-\")","v":2.8477111666457813E-4},{"$f":"IFERROR((AA212/Z212-1)*(Z212/Z$13),\"-\")","v":-2.6501357601660348E-4},{"$f":"IFERROR((AB212/AA212-1)*(AA212/AA$13),\"-\")","v":-7.2534674871934869E-7},{"$f":"IFERROR((AC212/AB212-1)*(AB212/AB$13),\"-\")","v":-1.036580629477671E-6},{"$f":"IFERROR((AD212/AC212-1)*(AC212/AC$13),\"-\")","v":-1.0314022550884796E-6},{"$f":"IFERROR((AE212/AD212-1)*(AD212/AD$13),\"-\")","v":-1.0274947015122301E-6},{"$f":"IFERROR((AF212/AE212-1)*(AE212/AE$13),\"-\")","v":-1.0175229876874346E-6},{"$f":"IFERROR((AG212/AF212-1)*(AF212/AF$13),\"-\")","v":-1.0100498041955751E-6},{"$f":"IFERROR((AH212/AG212-1)*(AG212/AG$13),\"-\")","v":-1.0010025637640679E-6},{"$f":"IFERROR((AI212/AH212-1)*(AH212/AH$13),\"-\")","v":-9.5228104809956411E-7},{"$f":"IFERROR((AJ212/AI212-1)*(AI212/AI$13),\"-\")","v":-9.0455627630435798E-7},{"$f":"IFERROR((AK212/AJ212-1)*(AJ212/AJ$13),\"-\")","v":-8.5792507923434924E-7},{"$f":"IFERROR((AL212/AK212-1)*(AK212/AK$13),\"-\")","v":-8.1247652438142891E-7}]
[null,null,null,{"$f":"D210+1","v":49},"Price",{"$f":"[3]RevenueTariffBasket_FO!F213","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G213","v":"Diversions (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H213","v":"Service Charge"},{"$f":"[3]RevenueTariffBasket_FO!J213","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K213","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X213","v":112.12669683257919},{"$f":"[3]RevenueTariffBasket_FO!Y213","v":110.0355239786856},{"$f":"[3]RevenueTariffBasket_FO!Z213","v":108.58895705521472},{"$f":"[3]RevenueTariffBasket_FO!AA213","v":106.2607204116638},{"$f":"[3]RevenueTariffBasket_FO!AB213","v":105.08905852417304},{"$f":"[3]RevenueTariffBasket_FO!AC213","v":100.00000000000001},{"$f":"[3]RevenueTariffBasket_FO!AD213","v":97.087378640776691},{"$f":"[3]RevenueTariffBasket_FO!AE213","v":94.259590913375433},{"$f":"[3]RevenueTariffBasket_FO!AF213","v":91.514165935315958},{"$f":"[3]RevenueTariffBasket_FO!AG213","v":88.848704791568878},{"$f":"[3]RevenueTariffBasket_FO!AH213","v":86.260878438416398},{"$f":"[3]RevenueTariffBasket_FO!AI213","v":83.748425668365414},{"$f":"[3]RevenueTariffBasket_FO!AJ213","v":81.309151134335352},{"$f":"[3]RevenueTariffBasket_FO!AK213","v":78.940923431393543},{"$f":"[3]RevenueTariffBasket_FO!AL213","v":76.641673234362656},{"$f":"[3]RevenueTariffBasket_FO!AM213","v":74.409391489672487},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",-1.8650088809946785E-2,-1.3146362839614345E-2,-2.1440823327615877E-2,-1.1026293469041382E-2,-4.8426150121065326E-2,-2.9126213592233219E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232886E-2,-2.9126213592233219E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X213/W213-1)*(W215/W$13),\"-\")","v":-1.0453470894367528E-4},{"$f":"IFERROR((Y213/X213-1)*(X215/X$13),\"-\")","v":-7.0958488457053146E-5},{"$f":"IFERROR((Z213/Y213-1)*(Y215/Y$13),\"-\")","v":-1.1883215504252313E-4},{"$f":"IFERROR((AA213/Z213-1)*(Z215/Z$13),\"-\")","v":-5.8746300591118995E-5},{"$f":"IFERROR((AB213/AA213-1)*(AA215/AA$13),\"-\")","v":-2.6154808932173351E-4},{"$f":"IFERROR((AC213/AB213-1)*(AB215/AB$13),\"-\")","v":-1.453396567709865E-4},{"$f":"IFERROR((AD213/AC213-1)*(AC215/AC$13),\"-\")","v":-1.4318177571021447E-4},{"$f":"IFERROR((AE213/AD213-1)*(AD215/AD$13),\"-\")","v":-1.4122704910471818E-4},{"$f":"IFERROR((AF213/AE213-1)*(AE215/AE$13),\"-\")","v":-1.3847173999666752E-4},{"$f":"IFERROR((AG213/AF213-1)*(AF215/AF$13),\"-\")","v":-1.3609379823751762E-4},{"$f":"IFERROR((AH213/AG213-1)*(AG215/AG$13),\"-\")","v":-1.3353938203943867E-4},{"$f":"IFERROR((AI213/AH213-1)*(AH215/AH$13),\"-\")","v":-1.2578183894459296E-4},{"$f":"IFERROR((AJ213/AI213-1)*(AI215/AI$13),\"-\")","v":-1.1829517094093356E-4},{"$f":"IFERROR((AK213/AJ213-1)*(AJ215/AJ$13),\"-\")","v":-1.1108602190002514E-4},{"$f":"IFERROR((AL213/AK213-1)*(AK215/AK$13),\"-\")","v":-1.0415964681666212E-4}]
[null,null,null,null,"Qty",{"$f":"+F213","v":"Irrigation"},{"$f":"+G213","v":"Diversions (Irrigation)"},{"$f":"+H213","v":"Service Charge"},{"$f":"+I213","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K214","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X214","v":1175},{"$f":"[3]RevenueTariffBasket_FO!Y214","v":1190.0000000000002},{"$f":"[3]RevenueTariffBasket_FO!Z214","v":1200.0000000000002},{"$f":"[3]RevenueTariffBasket_FO!AA214","v":1246},{"$f":"[3]RevenueTariffBasket_FO!AB214","v":1214.0000000000002},{"$f":"[3]RevenueTariffBasket_FO!AC214","v":1214},{"$f":"[3]RevenueTariffBasket_FO!AD214","v":1214},{"$f":"[3]RevenueTariffBasket_FO!AE214","v":1214},{"$f":"[3]RevenueTariffBasket_FO!AF214","v":1214},{"$f":"[3]RevenueTariffBasket_FO!AG214","v":1214},{"$f":"[3]RevenueTariffBasket_FO!AH214","v":1214},{"$f":"[3]RevenueTariffBasket_FO!AI214","v":1214},{"$f":"[3]RevenueTariffBasket_FO!AJ214","v":1214},{"$f":"[3]RevenueTariffBasket_FO!AK214","v":1214},{"$f":"[3]RevenueTariffBasket_FO!AL214","v":1214},{"$f":"[3]RevenueTariffBasket_FO!AM214","v":1214},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",1.276595744680864E-2,8.4033613445377853E-3,3.8333333333333108E-2,-2.5682182985553581E-2,-2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X214/W214-1)*(W215/W$13),\"-\")","v":7.1553849404607357E-5},{"$f":"IFERROR((Y214/X214-1)*(X215/X$13),\"-\")","v":4.5357778896077044E-5},{"$f":"IFERROR((Z214/Y214-1)*(Y215/Y$13),\"-\")","v":2.1245604892869015E-4},{"$f":"IFERROR((AA214/Z214-1)*(Z215/Z$13),\"-\")","v":-1.3683049936422749E-4},{"$f":"IFERROR((AB214/AA214-1)*(AA215/AA$13),\"-\")","v":-1.1992558156523453E-18},{"$f":"IFERROR((AC214/AB214-1)*(AB215/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD214/AC214-1)*(AC215/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE214/AD214-1)*(AD215/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF214/AE214-1)*(AE215/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG214/AF214-1)*(AF215/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH214/AG214-1)*(AG215/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI214/AH214-1)*(AH215/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ214/AI214-1)*(AI215/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK214/AJ214-1)*(AJ215/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL214/AK214-1)*(AK215/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F213","v":"Irrigation"},{"$f":"+G213","v":"Diversions (Irrigation)"},{"$f":"+H213","v":"Service Charge"},{"$f":"+I213","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W213*W214/10^6","v":0.13174886877828054},0.13094227353463589,0.1303067484662577,0.13240085763293311,0.1275781170483461,0.12140000000000001,0.11786407766990291,0.11443114336883778,0.11109819744547357,0.10786232761696461,0.1047207064242375,0.10167058876139562,9.8709309477083118E-2,9.5834281045711761E-2,9.3042991306516262E-2,9.0333001268462401E-2,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",-6.1222176032651454E-3,-4.8534751323840997E-3,1.6070611778158828E-2,-3.6425297168070747E-2,-4.8426150121065659E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592232997E-2,-2.9126213592233219E-2,-2.9126213592232886E-2,-2.9126213592233108E-2,-2.9126213592233108E-2,-2.9126213592232997E-2,-2.9126213592233108E-2,-2.9126213592232886E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X215/W215-1)*(W215/W$13),\"-\")","v":-3.4315345185157502E-5},{"$f":"IFERROR((Y215/X215-1)*(X215/X$13),\"-\")","v":-2.6196999379942159E-5},{"$f":"IFERROR((Z215/Y215-1)*(Y215/Y$13),\"-\")","v":8.9068661276204769E-5},{"$f":"IFERROR((AA215/Z215-1)*(Z215/Z$13),\"-\")","v":-1.9406806671384166E-4},{"$f":"IFERROR((AB215/AA215-1)*(AA215/AA$13),\"-\")","v":-2.6154808932173529E-4},{"$f":"IFERROR((AC215/AB215-1)*(AB215/AB$13),\"-\")","v":-1.4533965677098593E-4},{"$f":"IFERROR((AD215/AC215-1)*(AC215/AC$13),\"-\")","v":-1.4318177571021447E-4},{"$f":"IFERROR((AE215/AD215-1)*(AD215/AD$13),\"-\")","v":-1.4122704910471818E-4},{"$f":"IFERROR((AF215/AE215-1)*(AE215/AE$13),\"-\")","v":-1.3847173999666806E-4},{"$f":"IFERROR((AG215/AF215-1)*(AF215/AF$13),\"-\")","v":-1.3609379823751762E-4},{"$f":"IFERROR((AH215/AG215-1)*(AG215/AG$13),\"-\")","v":-1.3353938203943815E-4},{"$f":"IFERROR((AI215/AH215-1)*(AH215/AH$13),\"-\")","v":-1.2578183894459345E-4},{"$f":"IFERROR((AJ215/AI215-1)*(AI215/AI$13),\"-\")","v":-1.1829517094093356E-4},{"$f":"IFERROR((AK215/AJ215-1)*(AJ215/AJ$13),\"-\")","v":-1.1108602190002514E-4},{"$f":"IFERROR((AL215/AK215-1)*(AK215/AK$13),\"-\")","v":-1.0415964681666173E-4}]
[null,null,null,{"$f":"D213+1","v":50},"Price",{"$f":"[3]RevenueTariffBasket_FO!F216","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G216","v":"Diversions (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H216","v":"Operational fee"},{"$f":"[3]RevenueTariffBasket_FO!J216","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K216","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X216","v":2.5004253393665157},{"$f":"[3]RevenueTariffBasket_FO!Y216","v":2.684866785079929},{"$f":"[3]RevenueTariffBasket_FO!Z216","v":2.6821472392638039},{"$f":"[3]RevenueTariffBasket_FO!AA216","v":2.7202744425385936},{"$f":"[3]RevenueTariffBasket_FO!AB216","v":2.9004580152671751},{"$f":"[3]RevenueTariffBasket_FO!AC216","v":3.12},{"$f":"[3]RevenueTariffBasket_FO!AD216","v":2.9457558901517067},{"$f":"[3]RevenueTariffBasket_FO!AE216","v":2.7812428731934209},{"$f":"[3]RevenueTariffBasket_FO!AF216","v":2.6259174921961459},{"$f":"[3]RevenueTariffBasket_FO!AG216","v":2.4792666409260242},{"$f":"[3]RevenueTariffBasket_FO!AH216","v":2.3408058688347664},{"$f":"[3]RevenueTariffBasket_FO!AI216","v":2.5192994162252149},{"$f":"[3]RevenueTariffBasket_FO!AJ216","v":2.7114036379924698},{"$f":"[3]RevenueTariffBasket_FO!AK216","v":2.9181563893402602},{"$f":"[3]RevenueTariffBasket_FO!AL216","v":3.1406746650795179},{"$f":"[3]RevenueTariffBasket_FO!AM216","v":3.3801606342634596},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",7.3764028387322877E-2,-1.0129164810849245E-3,1.4215179061256578E-2,6.6237277353689228E-2,7.5692178124013187E-2,-5.5847471105222257E-2,-5.5847471105222257E-2,-5.5847471105222257E-2,-5.5847471105222146E-2,-5.5847471105222368E-2,7.6253033097230416E-2,7.6253033097230416E-2,7.6253033097230416E-2,7.6253033097230638E-2,7.6253033097230416E-2,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X216/W216-1)*(W218/W$13),\"-\")","v":4.6338113219102431E-3},{"$f":"IFERROR((Y216/X216-1)*(X218/X$13),\"-\")","v":-7.0988675032840448E-5},{"$f":"IFERROR((Z216/Y216-1)*(Y218/Y$13),\"-\")","v":1.0625394191580376E-3},{"$f":"IFERROR((AA216/Z216-1)*(Z218/Z$13),\"-\")","v":4.8495942228317535E-3},{"$f":"IFERROR((AB216/AA216-1)*(AA218/AA$13),\"-\")","v":6.2225554673208021E-3},{"$f":"IFERROR((AC216/AB216-1)*(AB218/AB$13),\"-\")","v":-4.8900573234860363E-3},{"$f":"IFERROR((AD216/AC216-1)*(AC218/AC$13),\"-\")","v":-4.8182933739701226E-3},{"$f":"IFERROR((AE216/AD216-1)*(AD218/AD$13),\"-\")","v":-4.6647742567370969E-3},{"$f":"IFERROR((AF216/AE216-1)*(AE218/AE$13),\"-\")","v":-4.4877134349697537E-3},{"$f":"IFERROR((AG216/AF216-1)*(AF218/AF$13),\"-\")","v":-4.3160286081088371E-3},{"$f":"IFERROR((AH216/AG216-1)*(AG218/AG$13),\"-\")","v":5.6313505251173578E-3},{"$f":"IFERROR((AI216/AH216-1)*(AH218/AH$13),\"-\")","v":5.8799380677852526E-3},{"$f":"IFERROR((AJ216/AI216-1)*(AI218/AI$13),\"-\")","v":6.130183024865659E-3},{"$f":"IFERROR((AK216/AJ216-1)*(AJ218/AJ$13),\"-\")","v":6.3814218146707891E-3},{"$f":"IFERROR((AL216/AK216-1)*(AK218/AK$13),\"-\")","v":6.6329870562682252E-3}]
[null,null,null,null,"Qty",{"$f":"+F216","v":"Irrigation"},{"$f":"+G216","v":"Diversions (Irrigation)"},{"$f":"+H216","v":"Operational fee"},{"$f":"+I216","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K217","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X217","v":590537},{"$f":"[3]RevenueTariffBasket_FO!Y217","v":633248},{"$f":"[3]RevenueTariffBasket_FO!Z217","v":655216},{"$f":"[3]RevenueTariffBasket_FO!AA217","v":668852},{"$f":"[3]RevenueTariffBasket_FO!AB217","v":669508},{"$f":"[3]RevenueTariffBasket_FO!AC217","v":682770},{"$f":"[3]RevenueTariffBasket_FO!AD217","v":702216},{"$f":"[3]RevenueTariffBasket_FO!AE217","v":708759},{"$f":"[3]RevenueTariffBasket_FO!AF217","v":715106},{"$f":"[3]RevenueTariffBasket_FO!AG217","v":719570},{"$f":"[3]RevenueTariffBasket_FO!AH217","v":720605},{"$f":"[3]RevenueTariffBasket_FO!AI217","v":720605},{"$f":"[3]RevenueTariffBasket_FO!AJ217","v":720605},{"$f":"[3]RevenueTariffBasket_FO!AK217","v":720605},{"$f":"[3]RevenueTariffBasket_FO!AL217","v":720605},{"$f":"[3]RevenueTariffBasket_FO!AM217","v":720605},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",7.2325696781065263E-2,3.469098994390829E-2,2.0811457595663052E-2,9.8078498681331006E-4,1.9808575849728394E-2,2.8481040467507324E-2,9.3176458525581207E-3,8.9550891064522631E-3,6.24243119201906E-3,1.4383590199702478E-3,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X217/W217-1)*(W218/W$13),\"-\")","v":4.5434562067212889E-3},{"$f":"IFERROR((Y217/X217-1)*(X218/X$13),\"-\")","v":2.4312640357652231E-3},{"$f":"IFERROR((Z217/Y217-1)*(Y218/Y$13),\"-\")","v":1.5555902581485476E-3},{"$f":"IFERROR((AA217/Z217-1)*(Z218/Z$13),\"-\")","v":7.1808646066353262E-5},{"$f":"IFERROR((AB217/AA217-1)*(AA218/AA$13),\"-\")","v":1.6284372442238156E-3},{"$f":"IFERROR((AC217/AB217-1)*(AB218/AB$13),\"-\")","v":2.4938268065214674E-3},{"$f":"IFERROR((AD217/AC217-1)*(AC218/AC$13),\"-\")","v":8.0388870586089751E-4},{"$f":"IFERROR((AE217/AD217-1)*(AD218/AD$13),\"-\")","v":7.4799213471743258E-4},{"$f":"IFERROR((AF217/AE217-1)*(AE218/AE$13),\"-\")","v":5.0162060650009736E-4},{"$f":"IFERROR((AG217/AF217-1)*(AF218/AF$13),\"-\")","v":1.1115988881979048E-4},{"$f":"IFERROR((AH217/AG217-1)*(AG218/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI217/AH217-1)*(AH218/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ217/AI217-1)*(AI218/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK217/AJ217-1)*(AJ218/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL217/AK217-1)*(AK218/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F216","v":"Irrigation"},{"$f":"+G216","v":"Diversions (Irrigation)"},{"$f":"+H216","v":"Operational fee"},{"$f":"+I216","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W216*W217/10^6","v":1.4765936786334841},1.700186521918295,1.7573857855214725,1.8194610014408232,1.9418798448854957,2.1302423999999998,2.0685569181587709,1.971230917561696,1.8778093541744172,1.7840058968111394,1.6867964131116768,1.8154197558289711,1.9538510185555635,2.1028380849405384,2.2631858670296259,2.43576065385342,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",0.15142475991887983,3.3642934387363876E-2,3.5322475253167562E-2,6.7283026867698492E-2,9.7000108225342441E-2,-2.8957024722270575E-2,-4.7050192210183472E-2,-4.7392501078887372E-2,-4.9953663908825607E-2,-5.448944079905893E-2,7.6253033097230416E-2,7.6253033097230416E-2,7.6253033097230416E-2,7.6253033097230416E-2,7.6253033097230416E-2,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X218/W218-1)*(W218/W$13),\"-\")","v":9.512411161240698E-3},{"$f":"IFERROR((Y218/X218-1)*(X218/X$13),\"-\")","v":2.3578126933206764E-3},{"$f":"IFERROR((Z218/Y218-1)*(Y218/Y$13),\"-\")","v":2.6402426713721008E-3},{"$f":"IFERROR((AA218/Z218-1)*(Z218/Z$13),\"-\")","v":4.9261592781040019E-3},{"$f":"IFERROR((AB218/AA218-1)*(AA218/AA$13),\"-\")","v":7.9742526734981993E-3},{"$f":"IFERROR((AC218/AB218-1)*(AB218/AB$13),\"-\")","v":-2.535504437483193E-3},{"$f":"IFERROR((AD218/AC218-1)*(AC218/AC$13),\"-\")","v":-4.0592998193815979E-3},{"$f":"IFERROR((AE218/AD218-1)*(AD218/AD$13),\"-\")","v":-3.958555591150238E-3},{"$f":"IFERROR((AF218/AE218-1)*(AE218/AE$13),\"-\")","v":-4.0141070707969467E-3},{"$f":"IFERROR((AG218/AF218-1)*(AF218/AF$13),\"-\")","v":-4.2110767179679761E-3},{"$f":"IFERROR((AH218/AG218-1)*(AG218/AG$13),\"-\")","v":5.6313505251173578E-3},{"$f":"IFERROR((AI218/AH218-1)*(AH218/AH$13),\"-\")","v":5.8799380677852526E-3},{"$f":"IFERROR((AJ218/AI218-1)*(AI218/AI$13),\"-\")","v":6.130183024865659E-3},{"$f":"IFERROR((AK218/AJ218-1)*(AJ218/AJ$13),\"-\")","v":6.3814218146707709E-3},{"$f":"IFERROR((AL218/AK218-1)*(AK218/AK$13),\"-\")","v":6.6329870562682252E-3}]
[null,null,null,{"$f":"D216+1","v":51},"Price",{"$f":"[3]RevenueTariffBasket_FO!F219","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G219","v":"Diversions (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H219","v":"Annual permits - stock and domestic (minimum charge inc Service Fee)"},{"$f":"[3]RevenueTariffBasket_FO!J219","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K219","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X219","v":158.55836199095023},{"$f":"[3]RevenueTariffBasket_FO!Y219","v":158.59420071047958},{"$f":"[3]RevenueTariffBasket_FO!Z219","v":159.38687116564418},{"$f":"[3]RevenueTariffBasket_FO!AA219","v":158.83852487135505},{"$f":"[3]RevenueTariffBasket_FO!AB219","v":158.81058524173028},{"$f":"[3]RevenueTariffBasket_FO!AC219","v":158.80000000000001},{"$f":"[3]RevenueTariffBasket_FO!AD219","v":159.02006325479311},{"$f":"[3]RevenueTariffBasket_FO!AE219","v":159.2404314707708},{"$f":"[3]RevenueTariffBasket_FO!AF219","v":159.46110507054482},{"$f":"[3]RevenueTariffBasket_FO!AG219","v":159.68208447731263},{"$f":"[3]RevenueTariffBasket_FO!AH219","v":159.90337011485812},{"$f":"[3]RevenueTariffBasket_FO!AI219","v":159.91631744106124},{"$f":"[3]RevenueTariffBasket_FO!AJ219","v":159.92926581560533},{"$f":"[3]RevenueTariffBasket_FO!AK219","v":159.94221523857527},{"$f":"[3]RevenueTariffBasket_FO!AL219","v":159.95516571005604},{"$f":"[3]RevenueTariffBasket_FO!AM219","v":159.96811723013241},null,null,null,"Price","Irrigation","Revenue cap - Fixed ",2.2602856815212569E-4,4.9981049219551821E-3,-3.440347942580857E-3,-1.758995788169182E-4,-6.6653250563541988E-5,1.3857887581429917E-3,1.3857887581429917E-3,1.3857887581429917E-3,1.3857887581429917E-3,1.3857887581429917E-3,8.0969689343124429E-5,8.0969689343124429E-5,8.0969689342902385E-5,8.0969689343346474E-5,8.0969689343124429E-5,null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X219/W219-1)*(W221/W$13),\"-\")","v":4.6198495035053037E-7},{"$f":"IFERROR((Y219/X219-1)*(X221/X$13),\"-\")","v":9.9004324173357252E-6},{"$f":"IFERROR((Z219/Y219-1)*(Y221/Y$13),\"-\")","v":-7.3700019443120927E-6},{"$f":"IFERROR((AA219/Z219-1)*(Z221/Z$13),\"-\")","v":-3.564019606795693E-7},{"$f":"IFERROR((AB219/AA219-1)*(AA221/AA$13),\"-\")","v":-1.4339901832966661E-7},{"$f":"IFERROR((AC219/AB219-1)*(AB221/AB$13),\"-\")","v":2.8945357897526355E-6},{"$f":"IFERROR((AD219/AC219-1)*(AC221/AC$13),\"-\")","v":2.9503683484241578E-6},{"$f":"IFERROR((AE219/AD219-1)*(AD221/AD$13),\"-\")","v":3.0015461789618072E-6},{"$f":"IFERROR((AF219/AE219-1)*(AE221/AE$13),\"-\")","v":3.0354769722697536E-6},{"$f":"IFERROR((AG219/AF219-1)*(AF221/AF$13),\"-\")","v":3.0771082637719936E-6},{"$f":"IFERROR((AH219/AG219-1)*(AG221/AG$13),\"-\")","v":1.8196082255263427E-7},{"$f":"IFERROR((AI219/AH219-1)*(AH221/AH$13),\"-\")","v":1.7654639628593022E-7},{"$f":"IFERROR((AJ219/AI219-1)*(AI221/AI$13),\"-\")","v":1.7103316059722418E-7},{"$f":"IFERROR((AK219/AJ219-1)*(AJ221/AJ$13),\"-\")","v":1.6544174709006352E-7},{"$f":"IFERROR((AL219/AK219-1)*(AK221/AK$13),\"-\")","v":1.597929371998234E-7}]
[null,null,null,null,"Qty",{"$f":"+F219","v":"Irrigation"},{"$f":"+G219","v":"Diversions (Irrigation)"},{"$f":"+H219","v":"Annual permits - stock and domestic (minimum charge inc Service Fee)"},{"$f":"+I219","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K220","v":"ML Supp"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X220","v":303},{"$f":"[3]RevenueTariffBasket_FO!Y220","v":303},{"$f":"[3]RevenueTariffBasket_FO!Z220","v":316},{"$f":"[3]RevenueTariffBasket_FO!AA220","v":317},{"$f":"[3]RevenueTariffBasket_FO!AB220","v":320},{"$f":"[3]RevenueTariffBasket_FO!AC220","v":320},{"$f":"[3]RevenueTariffBasket_FO!AD220","v":321},{"$f":"[3]RevenueTariffBasket_FO!AE220","v":321},{"$f":"[3]RevenueTariffBasket_FO!AF220","v":321},{"$f":"[3]RevenueTariffBasket_FO!AG220","v":321},{"$f":"[3]RevenueTariffBasket_FO!AH220","v":321},{"$f":"[3]RevenueTariffBasket_FO!AI220","v":321},{"$f":"[3]RevenueTariffBasket_FO!AJ220","v":321},{"$f":"[3]RevenueTariffBasket_FO!AK220","v":321},{"$f":"[3]RevenueTariffBasket_FO!AL220","v":321},{"$f":"[3]RevenueTariffBasket_FO!AM220","v":321},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ",0,4.2904290429042868E-2,3.1645569620253333E-3,9.4637223974762819E-3,0,3.1250000000000444E-3,0,0,0,0,0,0,0,0,0,null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X220/W220-1)*(W221/W$13),\"-\")","v":0},{"$f":"IFERROR((Y220/X220-1)*(X221/X$13),\"-\")","v":8.4986416739790845E-5},{"$f":"IFERROR((Z220/Y220-1)*(Y221/Y$13),\"-\")","v":6.7791954047290176E-6},{"$f":"IFERROR((AA220/Z220-1)*(Z221/Z$13),\"-\")","v":1.9175084104654453E-5},{"$f":"IFERROR((AB220/AA220-1)*(AA221/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC220/AB220-1)*(AB221/AB$13),\"-\")","v":6.5272750192448648E-6},{"$f":"IFERROR((AD220/AC220-1)*(AC221/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE220/AD220-1)*(AD221/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF220/AE220-1)*(AE221/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG220/AF220-1)*(AF221/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH220/AG220-1)*(AG221/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI220/AH220-1)*(AH221/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ220/AI220-1)*(AI221/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK220/AJ220-1)*(AJ221/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL220/AK220-1)*(AK221/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F219","v":"Irrigation"},{"$f":"+G219","v":"Diversions (Irrigation)"},{"$f":"+H219","v":"Annual permits - stock and domestic (minimum charge inc Service Fee)"},{"$f":"+I219","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W219*W220/10^6","v":4.8043183683257919E-2},4.8054042815275318E-2,5.0366251288343565E-2,5.0351812384219548E-2,5.0819387277353689E-2,5.0816E-2,5.1045440304788595E-2,5.1116178502117429E-2,5.1187014727644885E-2,5.1257949117217351E-2,5.1328981806869456E-2,5.1333137898580655E-2,5.1337294326809314E-2,5.1341451091582661E-2,5.1345608192927987E-2,5.1349765630872506E-2,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ",2.2602856815212569E-4,4.8116835496164523E-2,-2.8667815758920412E-4,9.2861581538756788E-3,-6.665325056365301E-5,4.5151193480124086E-3,1.3857887581429917E-3,1.3857887581427697E-3,1.3857887581429917E-3,1.3857887581429917E-3,8.0969689343124429E-5,8.0969689343124429E-5,8.0969689342902385E-5,8.0969689343346474E-5,8.0969689343124429E-5,null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X221/W221-1)*(W221/W$13),\"-\")","v":4.6198495035053037E-7},{"$f":"IFERROR((Y221/X221-1)*(X221/X$13),\"-\")","v":9.5311620184933204E-5},{"$f":"IFERROR((Z221/Y221-1)*(Y221/Y$13),\"-\")","v":-6.1412933054650943E-7},{"$f":"IFERROR((AA221/Z221-1)*(Z221/Z$13),\"-\")","v":1.8815309254757238E-5},{"$f":"IFERROR((AB221/AA221-1)*(AA221/AA$13),\"-\")","v":-1.4339901832990545E-7},{"$f":"IFERROR((AC221/AB221-1)*(AB221/AB$13),\"-\")","v":9.4308562333408441E-6},{"$f":"IFERROR((AD221/AC221-1)*(AC221/AC$13),\"-\")","v":2.9503683484241578E-6},{"$f":"IFERROR((AE221/AD221-1)*(AD221/AD$13),\"-\")","v":3.0015461789613261E-6},{"$f":"IFERROR((AF221/AE221-1)*(AE221/AE$13),\"-\")","v":3.0354769722697536E-6},{"$f":"IFERROR((AG221/AF221-1)*(AF221/AF$13),\"-\")","v":3.0771082637719936E-6},{"$f":"IFERROR((AH221/AG221-1)*(AG221/AG$13),\"-\")","v":1.8196082255263427E-7},{"$f":"IFERROR((AI221/AH221-1)*(AH221/AH$13),\"-\")","v":1.7654639628593022E-7},{"$f":"IFERROR((AJ221/AI221-1)*(AI221/AI$13),\"-\")","v":1.7103316059722418E-7},{"$f":"IFERROR((AK221/AJ221-1)*(AJ221/AJ$13),\"-\")","v":1.6544174709006352E-7},{"$f":"IFERROR((AL221/AK221-1)*(AK221/AK$13),\"-\")","v":1.597929371998234E-7}]
[null,null,null,{"$f":"D219+1","v":52},"Price",{"$f":"[3]RevenueTariffBasket_FO!F222","v":"Domestic and stock"},{"$f":"[3]RevenueTariffBasket_FO!G222","v":"Other stock and domestic (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H222","v":"Connection Charge"},{"$f":"[3]RevenueTariffBasket_FO!J222","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K222","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X222","v":338.75717647058826},{"$f":"[3]RevenueTariffBasket_FO!Y222","v":341.55026642984012},{"$f":"[3]RevenueTariffBasket_FO!Z222","v":343.26055214723931},{"$f":"[3]RevenueTariffBasket_FO!AA222","v":342.07451114922816},{"$f":"[3]RevenueTariffBasket_FO!AB222","v":288.99491094147584},{"$f":"[3]RevenueTariffBasket_FO!AC222","v":289},{"$f":"[3]RevenueTariffBasket_FO!AD222","v":341.56216216216217},{"$f":"[3]RevenueTariffBasket_FO!AE222","v":341.56216216216217},{"$f":"[3]RevenueTariffBasket_FO!AF222","v":341.56216216216211},{"$f":"[3]RevenueTariffBasket_FO!AG222","v":341.56216216216211},{"$f":"[3]RevenueTariffBasket_FO!AH222","v":341.56216216216211},{"$f":"[3]RevenueTariffBasket_FO!AI222","v":341.56216216216211},{"$f":"[3]RevenueTariffBasket_FO!AJ222","v":341.56216216216211},{"$f":"[3]RevenueTariffBasket_FO!AK222","v":341.56216216216217},{"$f":"[3]RevenueTariffBasket_FO!AL222","v":341.56216216216217},{"$f":"[3]RevenueTariffBasket_FO!AM222","v":341.56216216216222},null,null,null,"Price","Domestic and stock","Revenue cap - Fixed ",8.2451093386486374E-3,5.0074202408814106E-3,-3.4552207953753022E-3,-0.15516970273355635,1.7609509134874912E-5,0.18187599364069951,0,-1.1102230246251565E-16,0,0,0,0,2.2204460492503131E-16,0,2.2204460492503131E-16,null,"Price","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((X222/W222-1)*(W224/W$13),\"-\")","v":1.4259322281917721E-6},{"$f":"IFERROR((Y222/X222-1)*(X224/X$13),\"-\")","v":8.459969138759865E-7},{"$f":"IFERROR((Z222/Y222-1)*(Y224/Y$13),\"-\")","v":-6.0535001093142505E-7},{"$f":"IFERROR((AA222/Z222-1)*(Z224/Z$13),\"-\")","v":-2.5631207518438566E-5},{"$f":"IFERROR((AB222/AA222-1)*(AA224/AA$13),\"-\")","v":2.585318840074527E-9},{"$f":"IFERROR((AC222/AB222-1)*(AB224/AB$13),\"-\")","v":2.5926021766139081E-5},{"$f":"IFERROR((AD222/AC222-1)*(AC224/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE222/AD222-1)*(AD224/AD$13),\"-\")","v":-1.928194533757029E-20},{"$f":"IFERROR((AF222/AE222-1)*(AE224/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG222/AF222-1)*(AF224/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH222/AG222-1)*(AG224/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI222/AH222-1)*(AH224/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ222/AI222-1)*(AI224/AI$13),\"-\")","v":3.7446919573615515E-20},{"$f":"IFERROR((AK222/AJ222-1)*(AJ224/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL222/AK222-1)*(AK224/AK$13),\"-\")","v":3.4980259729967621E-20}]
[null,null,null,null,"Qty",{"$f":"+F222","v":"Domestic and stock"},{"$f":"+G222","v":"Other stock and domestic (Irrigation)"},{"$f":"+H222","v":"Connection Charge"},{"$f":"+I222","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K223","v":"Cust"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X223","v":12},{"$f":"[3]RevenueTariffBasket_FO!Y223","v":12},{"$f":"[3]RevenueTariffBasket_FO!Z223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AA223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AB223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AC223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AD223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AE223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AF223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AG223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AH223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AI223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AJ223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AK223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AL223","v":12},{"$f":"[3]RevenueTariffBasket_FO!AM223","v":12},null,null,null,"Qty","Domestic and stock","Revenue cap - Fixed ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((X223/W223-1)*(W224/W$13),\"-\")","v":0},{"$f":"IFERROR((Y223/X223-1)*(X224/X$13),\"-\")","v":0},{"$f":"IFERROR((Z223/Y223-1)*(Y224/Y$13),\"-\")","v":0},{"$f":"IFERROR((AA223/Z223-1)*(Z224/Z$13),\"-\")","v":0},{"$f":"IFERROR((AB223/AA223-1)*(AA224/AA$13),\"-\")","v":0},{"$f":"IFERROR((AC223/AB223-1)*(AB224/AB$13),\"-\")","v":0},{"$f":"IFERROR((AD223/AC223-1)*(AC224/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE223/AD223-1)*(AD224/AD$13),\"-\")","v":0},{"$f":"IFERROR((AF223/AE223-1)*(AE224/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG223/AF223-1)*(AF224/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH223/AG223-1)*(AG224/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI223/AH223-1)*(AH224/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ223/AI223-1)*(AI224/AI$13),\"-\")","v":0},{"$f":"IFERROR((AK223/AJ223-1)*(AJ224/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL223/AK223-1)*(AK224/AK$13),\"-\")","v":0}]
[null,null,null,null,"Rev",{"$f":"+F222","v":"Domestic and stock"},{"$f":"+G222","v":"Other stock and domestic (Irrigation)"},{"$f":"+H222","v":"Connection Charge"},{"$f":"+I222","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W222*W223/10^6","v":4.0650861176470586E-3},4.0986031971580817E-3,4.1191266257668722E-3,4.1048941337907385E-3,3.4679389312977102E-3,3.4680000000000002E-3,4.0987459459459457E-3,4.0987459459459457E-3,4.0987459459459448E-3,4.0987459459459448E-3,4.0987459459459448E-3,4.0987459459459448E-3,4.0987459459459448E-3,4.0987459459459457E-3,4.0987459459459457E-3,4.0987459459459466E-3,null,null,null,"Rev","Domestic and stock","Revenue cap - Fixed ",8.2451093386486374E-3,5.0074202408814106E-3,-3.4552207953753022E-3,-0.15516970273355635,1.7609509134874912E-5,0.18187599364069951,0,-2.2204460492503131E-16,0,0,0,0,2.2204460492503131E-16,0,2.2204460492503131E-16,null,"Rev","Domestic and stock","Revenue cap - Fixed ",{"$f":"IFERROR((X224/W224-1)*(W224/W$13),\"-\")","v":1.4259322281917721E-6},{"$f":"IFERROR((Y224/X224-1)*(X224/X$13),\"-\")","v":8.459969138759865E-7},{"$f":"IFERROR((Z224/Y224-1)*(Y224/Y$13),\"-\")","v":-6.0535001093142505E-7},{"$f":"IFERROR((AA224/Z224-1)*(Z224/Z$13),\"-\")","v":-2.5631207518438566E-5},{"$f":"IFERROR((AB224/AA224-1)*(AA224/AA$13),\"-\")","v":2.585318840074527E-9},{"$f":"IFERROR((AC224/AB224-1)*(AB224/AB$13),\"-\")","v":2.5926021766139081E-5},{"$f":"IFERROR((AD224/AC224-1)*(AC224/AC$13),\"-\")","v":0},{"$f":"IFERROR((AE224/AD224-1)*(AD224/AD$13),\"-\")","v":-3.856389067514058E-20},{"$f":"IFERROR((AF224/AE224-1)*(AE224/AE$13),\"-\")","v":0},{"$f":"IFERROR((AG224/AF224-1)*(AF224/AF$13),\"-\")","v":0},{"$f":"IFERROR((AH224/AG224-1)*(AG224/AG$13),\"-\")","v":0},{"$f":"IFERROR((AI224/AH224-1)*(AH224/AH$13),\"-\")","v":0},{"$f":"IFERROR((AJ224/AI224-1)*(AI224/AI$13),\"-\")","v":3.7446919573615515E-20},{"$f":"IFERROR((AK224/AJ224-1)*(AJ224/AJ$13),\"-\")","v":0},{"$f":"IFERROR((AL224/AK224-1)*(AK224/AK$13),\"-\")","v":3.4980259729967621E-20}]
[null,null,null,{"$f":"D222+1","v":53},"Price",{"$f":"[3]RevenueTariffBasket_FO!F225","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G225","v":"Mildura Drainage"},{"$f":"[3]RevenueTariffBasket_FO!H225","v":"Region"},{"$f":"[3]RevenueTariffBasket_FO!J225","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K225","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X225","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y225","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL225","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM225","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X225/W225-1)*(W227/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y225/X225-1)*(X227/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z225/Y225-1)*(Y227/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA225/Z225-1)*(Z227/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB225/AA225-1)*(AA227/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC225/AB225-1)*(AB227/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD225/AC225-1)*(AC227/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE225/AD225-1)*(AD227/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF225/AE225-1)*(AE227/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG225/AF225-1)*(AF227/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH225/AG225-1)*(AG227/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI225/AH225-1)*(AH227/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ225/AI225-1)*(AI227/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK225/AJ225-1)*(AJ227/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL225/AK225-1)*(AK227/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F225","v":"Drainage"},{"$f":"+G225","v":"Mildura Drainage"},{"$f":"+H225","v":"Region"},{"$f":"+I225","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K226","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X226","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y226","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL226","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM226","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X226/W226-1)*(W227/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y226/X226-1)*(X227/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z226/Y226-1)*(Y227/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA226/Z226-1)*(Z227/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB226/AA226-1)*(AA227/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC226/AB226-1)*(AB227/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD226/AC226-1)*(AC227/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE226/AD226-1)*(AD227/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF226/AE226-1)*(AE227/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG226/AF226-1)*(AF227/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH226/AG226-1)*(AG227/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI226/AH226-1)*(AH227/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ226/AI226-1)*(AI227/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK226/AJ226-1)*(AJ227/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL226/AK226-1)*(AK227/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F225","v":"Drainage"},{"$f":"+G225","v":"Mildura Drainage"},{"$f":"+H225","v":"Region"},{"$f":"+I225","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W225*W226/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X227/W227-1)*(W227/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y227/X227-1)*(X227/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z227/Y227-1)*(Y227/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA227/Z227-1)*(Z227/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB227/AA227-1)*(AA227/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC227/AB227-1)*(AB227/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD227/AC227-1)*(AC227/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE227/AD227-1)*(AD227/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF227/AE227-1)*(AE227/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG227/AF227-1)*(AF227/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH227/AG227-1)*(AG227/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI227/AH227-1)*(AH227/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ227/AI227-1)*(AI227/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK227/AJ227-1)*(AJ227/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL227/AK227-1)*(AK227/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D225+1","v":54},"Price",{"$f":"[3]RevenueTariffBasket_FO!F228","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G228","v":"Mildura Drainage"},{"$f":"[3]RevenueTariffBasket_FO!H228","v":"District"},{"$f":"[3]RevenueTariffBasket_FO!J228","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K228","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X228","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y228","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL228","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM228","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X228/W228-1)*(W230/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y228/X228-1)*(X230/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z228/Y228-1)*(Y230/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA228/Z228-1)*(Z230/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB228/AA228-1)*(AA230/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC228/AB228-1)*(AB230/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD228/AC228-1)*(AC230/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE228/AD228-1)*(AD230/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF228/AE228-1)*(AE230/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG228/AF228-1)*(AF230/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH228/AG228-1)*(AG230/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI228/AH228-1)*(AH230/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ228/AI228-1)*(AI230/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK228/AJ228-1)*(AJ230/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL228/AK228-1)*(AK230/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F228","v":"Drainage"},{"$f":"+G228","v":"Mildura Drainage"},{"$f":"+H228","v":"District"},{"$f":"+I228","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K229","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X229","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y229","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL229","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM229","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X229/W229-1)*(W230/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y229/X229-1)*(X230/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z229/Y229-1)*(Y230/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA229/Z229-1)*(Z230/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB229/AA229-1)*(AA230/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC229/AB229-1)*(AB230/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD229/AC229-1)*(AC230/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE229/AD229-1)*(AD230/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF229/AE229-1)*(AE230/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG229/AF229-1)*(AF230/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH229/AG229-1)*(AG230/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI229/AH229-1)*(AH230/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ229/AI229-1)*(AI230/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK229/AJ229-1)*(AJ230/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL229/AK229-1)*(AK230/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F228","v":"Drainage"},{"$f":"+G228","v":"Mildura Drainage"},{"$f":"+H228","v":"District"},{"$f":"+I228","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W228*W229/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X230/W230-1)*(W230/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y230/X230-1)*(X230/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z230/Y230-1)*(Y230/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA230/Z230-1)*(Z230/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB230/AA230-1)*(AA230/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC230/AB230-1)*(AB230/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD230/AC230-1)*(AC230/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE230/AD230-1)*(AD230/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF230/AE230-1)*(AE230/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG230/AF230-1)*(AF230/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH230/AG230-1)*(AG230/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI230/AH230-1)*(AH230/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ230/AI230-1)*(AI230/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK230/AJ230-1)*(AJ230/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL230/AK230-1)*(AK230/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D228+1","v":55},"Price",{"$f":"[3]RevenueTariffBasket_FO!F231","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G231","v":"Merbein drainage"},{"$f":"[3]RevenueTariffBasket_FO!H231","v":"Region"},{"$f":"[3]RevenueTariffBasket_FO!J231","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K231","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X231","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y231","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL231","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM231","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X231/W231-1)*(W233/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y231/X231-1)*(X233/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z231/Y231-1)*(Y233/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA231/Z231-1)*(Z233/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB231/AA231-1)*(AA233/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC231/AB231-1)*(AB233/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD231/AC231-1)*(AC233/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE231/AD231-1)*(AD233/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF231/AE231-1)*(AE233/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG231/AF231-1)*(AF233/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH231/AG231-1)*(AG233/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI231/AH231-1)*(AH233/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ231/AI231-1)*(AI233/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK231/AJ231-1)*(AJ233/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL231/AK231-1)*(AK233/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F231","v":"Drainage"},{"$f":"+G231","v":"Merbein drainage"},{"$f":"+H231","v":"Region"},{"$f":"+I231","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K232","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X232","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y232","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL232","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM232","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X232/W232-1)*(W233/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y232/X232-1)*(X233/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z232/Y232-1)*(Y233/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA232/Z232-1)*(Z233/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB232/AA232-1)*(AA233/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC232/AB232-1)*(AB233/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD232/AC232-1)*(AC233/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE232/AD232-1)*(AD233/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF232/AE232-1)*(AE233/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG232/AF232-1)*(AF233/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH232/AG232-1)*(AG233/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI232/AH232-1)*(AH233/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ232/AI232-1)*(AI233/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK232/AJ232-1)*(AJ233/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL232/AK232-1)*(AK233/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F231","v":"Drainage"},{"$f":"+G231","v":"Merbein drainage"},{"$f":"+H231","v":"Region"},{"$f":"+I231","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W231*W232/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X233/W233-1)*(W233/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y233/X233-1)*(X233/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z233/Y233-1)*(Y233/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA233/Z233-1)*(Z233/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB233/AA233-1)*(AA233/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC233/AB233-1)*(AB233/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD233/AC233-1)*(AC233/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE233/AD233-1)*(AD233/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF233/AE233-1)*(AE233/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG233/AF233-1)*(AF233/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH233/AG233-1)*(AG233/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI233/AH233-1)*(AH233/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ233/AI233-1)*(AI233/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK233/AJ233-1)*(AJ233/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL233/AK233-1)*(AK233/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D231+1","v":56},"Price",{"$f":"[3]RevenueTariffBasket_FO!F234","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G234","v":"Merbein drainage"},{"$f":"[3]RevenueTariffBasket_FO!H234","v":"District"},{"$f":"[3]RevenueTariffBasket_FO!J234","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K234","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X234","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y234","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL234","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM234","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X234/W234-1)*(W236/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y234/X234-1)*(X236/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z234/Y234-1)*(Y236/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA234/Z234-1)*(Z236/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB234/AA234-1)*(AA236/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC234/AB234-1)*(AB236/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD234/AC234-1)*(AC236/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE234/AD234-1)*(AD236/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF234/AE234-1)*(AE236/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG234/AF234-1)*(AF236/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH234/AG234-1)*(AG236/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI234/AH234-1)*(AH236/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ234/AI234-1)*(AI236/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK234/AJ234-1)*(AJ236/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL234/AK234-1)*(AK236/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F234","v":"Drainage"},{"$f":"+G234","v":"Merbein drainage"},{"$f":"+H234","v":"District"},{"$f":"+I234","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K235","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X235","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y235","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL235","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM235","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X235/W235-1)*(W236/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y235/X235-1)*(X236/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z235/Y235-1)*(Y236/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA235/Z235-1)*(Z236/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB235/AA235-1)*(AA236/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC235/AB235-1)*(AB236/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD235/AC235-1)*(AC236/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE235/AD235-1)*(AD236/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF235/AE235-1)*(AE236/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG235/AF235-1)*(AF236/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH235/AG235-1)*(AG236/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI235/AH235-1)*(AH236/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ235/AI235-1)*(AI236/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK235/AJ235-1)*(AJ236/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL235/AK235-1)*(AK236/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F234","v":"Drainage"},{"$f":"+G234","v":"Merbein drainage"},{"$f":"+H234","v":"District"},{"$f":"+I234","v":"Revenue cap - Fixed "},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W234*W235/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X236/W236-1)*(W236/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y236/X236-1)*(X236/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z236/Y236-1)*(Y236/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA236/Z236-1)*(Z236/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB236/AA236-1)*(AA236/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC236/AB236-1)*(AB236/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD236/AC236-1)*(AC236/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE236/AD236-1)*(AD236/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF236/AE236-1)*(AE236/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG236/AF236-1)*(AF236/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH236/AG236-1)*(AG236/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI236/AH236-1)*(AH236/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ236/AI236-1)*(AI236/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK236/AJ236-1)*(AJ236/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL236/AK236-1)*(AK236/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D234+1","v":57},"Price",{"$f":"[3]RevenueTariffBasket_FO!F237","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G237","v":"Red Cliffs drainage"},{"$f":"[3]RevenueTariffBasket_FO!H237","v":"Region"},{"$f":"[3]RevenueTariffBasket_FO!J237","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K237","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X237","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y237","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL237","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM237","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X237/W237-1)*(W239/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y237/X237-1)*(X239/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z237/Y237-1)*(Y239/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA237/Z237-1)*(Z239/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB237/AA237-1)*(AA239/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC237/AB237-1)*(AB239/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD237/AC237-1)*(AC239/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE237/AD237-1)*(AD239/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF237/AE237-1)*(AE239/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG237/AF237-1)*(AF239/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH237/AG237-1)*(AG239/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI237/AH237-1)*(AH239/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ237/AI237-1)*(AI239/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK237/AJ237-1)*(AJ239/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL237/AK237-1)*(AK239/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F237","v":"Drainage"},{"$f":"+G237","v":"Red Cliffs drainage"},{"$f":"+H237","v":"Region"},{"$f":"+I237","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K238","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X238","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y238","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL238","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM238","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X238/W238-1)*(W239/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y238/X238-1)*(X239/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z238/Y238-1)*(Y239/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA238/Z238-1)*(Z239/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB238/AA238-1)*(AA239/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC238/AB238-1)*(AB239/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD238/AC238-1)*(AC239/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE238/AD238-1)*(AD239/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF238/AE238-1)*(AE239/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG238/AF238-1)*(AF239/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH238/AG238-1)*(AG239/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI238/AH238-1)*(AH239/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ238/AI238-1)*(AI239/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK238/AJ238-1)*(AJ239/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL238/AK238-1)*(AK239/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F237","v":"Drainage"},{"$f":"+G237","v":"Red Cliffs drainage"},{"$f":"+H237","v":"Region"},{"$f":"+I237","v":"Revenue cap - Fixed "},"$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},0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X239/W239-1)*(W239/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y239/X239-1)*(X239/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z239/Y239-1)*(Y239/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA239/Z239-1)*(Z239/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB239/AA239-1)*(AA239/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC239/AB239-1)*(AB239/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD239/AC239-1)*(AC239/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE239/AD239-1)*(AD239/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF239/AE239-1)*(AE239/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG239/AF239-1)*(AF239/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH239/AG239-1)*(AG239/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI239/AH239-1)*(AH239/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ239/AI239-1)*(AI239/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK239/AJ239-1)*(AJ239/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL239/AK239-1)*(AK239/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D237+1","v":58},"Price",{"$f":"[3]RevenueTariffBasket_FO!F240","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G240","v":"Red Cliffs drainage"},{"$f":"[3]RevenueTariffBasket_FO!H240","v":"District"},{"$f":"[3]RevenueTariffBasket_FO!J240","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K240","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X240","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y240","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL240","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM240","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X240/W240-1)*(W242/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y240/X240-1)*(X242/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z240/Y240-1)*(Y242/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA240/Z240-1)*(Z242/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB240/AA240-1)*(AA242/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC240/AB240-1)*(AB242/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD240/AC240-1)*(AC242/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE240/AD240-1)*(AD242/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF240/AE240-1)*(AE242/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG240/AF240-1)*(AF242/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH240/AG240-1)*(AG242/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI240/AH240-1)*(AH242/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ240/AI240-1)*(AI242/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK240/AJ240-1)*(AJ242/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL240/AK240-1)*(AK242/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F240","v":"Drainage"},"Red Cliffs drainage","District","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K241","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X241","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y241","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL241","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM241","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X241/W241-1)*(W242/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y241/X241-1)*(X242/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z241/Y241-1)*(Y242/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA241/Z241-1)*(Z242/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB241/AA241-1)*(AA242/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC241/AB241-1)*(AB242/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD241/AC241-1)*(AC242/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE241/AD241-1)*(AD242/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF241/AE241-1)*(AE242/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG241/AF241-1)*(AF242/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH241/AG241-1)*(AG242/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI241/AH241-1)*(AH242/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ241/AI241-1)*(AI242/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK241/AJ241-1)*(AJ242/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL241/AK241-1)*(AK242/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F240","v":"Drainage"},"Red Cliffs drainage","District","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W240*W241/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH240*AH241/10^6","v":0},0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X242/W242-1)*(W242/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y242/X242-1)*(X242/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z242/Y242-1)*(Y242/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA242/Z242-1)*(Z242/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB242/AA242-1)*(AA242/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC242/AB242-1)*(AB242/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD242/AC242-1)*(AC242/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE242/AD242-1)*(AD242/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF242/AE242-1)*(AE242/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG242/AF242-1)*(AF242/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH242/AG242-1)*(AG242/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI242/AH242-1)*(AH242/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ242/AI242-1)*(AI242/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK242/AJ242-1)*(AJ242/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL242/AK242-1)*(AK242/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D240+1","v":59},"Price",{"$f":"[3]RevenueTariffBasket_FO!F243","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G243","v":"Robinvale drainage"},{"$f":"[3]RevenueTariffBasket_FO!H243","v":"Region"},{"$f":"[3]RevenueTariffBasket_FO!J243","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K243","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X243","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y243","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL243","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM243","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X243/W243-1)*(W245/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y243/X243-1)*(X245/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z243/Y243-1)*(Y245/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA243/Z243-1)*(Z245/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB243/AA243-1)*(AA245/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC243/AB243-1)*(AB245/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD243/AC243-1)*(AC245/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE243/AD243-1)*(AD245/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF243/AE243-1)*(AE245/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG243/AF243-1)*(AF245/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH243/AG243-1)*(AG245/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI243/AH243-1)*(AH245/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ243/AI243-1)*(AI245/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK243/AJ243-1)*(AJ245/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL243/AK243-1)*(AK245/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F243","v":"Drainage"},"Robinvale drainage","Region","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K244","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X244","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y244","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL244","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM244","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X244/W244-1)*(W245/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y244/X244-1)*(X245/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z244/Y244-1)*(Y245/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA244/Z244-1)*(Z245/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB244/AA244-1)*(AA245/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC244/AB244-1)*(AB245/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD244/AC244-1)*(AC245/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE244/AD244-1)*(AD245/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF244/AE244-1)*(AE245/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG244/AF244-1)*(AF245/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH244/AG244-1)*(AG245/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI244/AH244-1)*(AH245/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ244/AI244-1)*(AI245/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK244/AJ244-1)*(AJ245/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL244/AK244-1)*(AK245/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F243","v":"Drainage"},"Robinvale drainage","Region","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W243*W244/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH243*AH244/10^6","v":0},0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X245/W245-1)*(W245/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y245/X245-1)*(X245/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z245/Y245-1)*(Y245/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA245/Z245-1)*(Z245/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB245/AA245-1)*(AA245/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC245/AB245-1)*(AB245/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD245/AC245-1)*(AC245/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE245/AD245-1)*(AD245/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF245/AE245-1)*(AE245/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG245/AF245-1)*(AF245/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH245/AG245-1)*(AG245/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI245/AH245-1)*(AH245/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ245/AI245-1)*(AI245/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK245/AJ245-1)*(AJ245/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL245/AK245-1)*(AK245/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D243+1","v":60},"Price",{"$f":"[3]RevenueTariffBasket_FO!F246","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G246","v":"Robinvale drainage"},{"$f":"[3]RevenueTariffBasket_FO!H246","v":"District"},{"$f":"[3]RevenueTariffBasket_FO!J246","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K246","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X246","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y246","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL246","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM246","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X246/W246-1)*(W248/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y246/X246-1)*(X248/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z246/Y246-1)*(Y248/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA246/Z246-1)*(Z248/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB246/AA246-1)*(AA248/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC246/AB246-1)*(AB248/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD246/AC246-1)*(AC248/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE246/AD246-1)*(AD248/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF246/AE246-1)*(AE248/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG246/AF246-1)*(AF248/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH246/AG246-1)*(AG248/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI246/AH246-1)*(AH248/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ246/AI246-1)*(AI248/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK246/AJ246-1)*(AJ248/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL246/AK246-1)*(AK248/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F246","v":"Drainage"},"Robinvale drainage","District","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K247","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X247","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y247","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL247","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM247","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X247/W247-1)*(W248/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y247/X247-1)*(X248/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z247/Y247-1)*(Y248/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA247/Z247-1)*(Z248/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB247/AA247-1)*(AA248/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC247/AB247-1)*(AB248/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD247/AC247-1)*(AC248/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE247/AD247-1)*(AD248/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF247/AE247-1)*(AE248/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG247/AF247-1)*(AF248/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH247/AG247-1)*(AG248/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI247/AH247-1)*(AH248/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ247/AI247-1)*(AI248/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK247/AJ247-1)*(AJ248/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL247/AK247-1)*(AK248/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F246","v":"Drainage"},"Robinvale drainage","District","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W246*W247/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH246*AH247/10^6","v":0},0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X248/W248-1)*(W248/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y248/X248-1)*(X248/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z248/Y248-1)*(Y248/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA248/Z248-1)*(Z248/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB248/AA248-1)*(AA248/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC248/AB248-1)*(AB248/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD248/AC248-1)*(AC248/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE248/AD248-1)*(AD248/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF248/AE248-1)*(AE248/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG248/AF248-1)*(AF248/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH248/AG248-1)*(AG248/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI248/AH248-1)*(AH248/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ248/AI248-1)*(AI248/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK248/AJ248-1)*(AJ248/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL248/AK248-1)*(AK248/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D246+1","v":61},"Price",{"$f":"[3]RevenueTariffBasket_FO!F249","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G249","v":"Other drainage"},{"$f":"[3]RevenueTariffBasket_FO!H249","v":"Region"},{"$f":"[3]RevenueTariffBasket_FO!J249","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K249","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X249","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y249","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL249","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM249","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X249/W249-1)*(W251/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y249/X249-1)*(X251/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z249/Y249-1)*(Y251/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA249/Z249-1)*(Z251/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB249/AA249-1)*(AA251/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC249/AB249-1)*(AB251/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD249/AC249-1)*(AC251/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE249/AD249-1)*(AD251/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF249/AE249-1)*(AE251/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG249/AF249-1)*(AF251/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH249/AG249-1)*(AG251/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI249/AH249-1)*(AH251/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ249/AI249-1)*(AI251/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK249/AJ249-1)*(AJ251/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL249/AK249-1)*(AK251/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F249","v":"Drainage"},"Other drainage","Region","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K250","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X250","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y250","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL250","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM250","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X250/W250-1)*(W251/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y250/X250-1)*(X251/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z250/Y250-1)*(Y251/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA250/Z250-1)*(Z251/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB250/AA250-1)*(AA251/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC250/AB250-1)*(AB251/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD250/AC250-1)*(AC251/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE250/AD250-1)*(AD251/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF250/AE250-1)*(AE251/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG250/AF250-1)*(AF251/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH250/AG250-1)*(AG251/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI250/AH250-1)*(AH251/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ250/AI250-1)*(AI251/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK250/AJ250-1)*(AJ251/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL250/AK250-1)*(AK251/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F249","v":"Drainage"},"Other drainage","Region","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W249*W250/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH249*AH250/10^6","v":0},0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X251/W251-1)*(W251/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y251/X251-1)*(X251/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z251/Y251-1)*(Y251/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA251/Z251-1)*(Z251/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB251/AA251-1)*(AA251/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC251/AB251-1)*(AB251/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD251/AC251-1)*(AC251/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE251/AD251-1)*(AD251/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF251/AE251-1)*(AE251/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG251/AF251-1)*(AF251/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH251/AG251-1)*(AG251/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI251/AH251-1)*(AH251/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ251/AI251-1)*(AI251/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK251/AJ251-1)*(AJ251/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL251/AK251-1)*(AK251/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D249+1","v":62},"Price",{"$f":"[3]RevenueTariffBasket_FO!F252","v":"Drainage"},{"$f":"[3]RevenueTariffBasket_FO!G252","v":"Other drainage"},{"$f":"[3]RevenueTariffBasket_FO!H252","v":"District"},{"$f":"[3]RevenueTariffBasket_FO!J252","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K252","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X252","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y252","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL252","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM252","v":0},null,null,null,"Price","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X252/W252-1)*(W254/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y252/X252-1)*(X254/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z252/Y252-1)*(Y254/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA252/Z252-1)*(Z254/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB252/AA252-1)*(AA254/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC252/AB252-1)*(AB254/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD252/AC252-1)*(AC254/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE252/AD252-1)*(AD254/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF252/AE252-1)*(AE254/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG252/AF252-1)*(AF254/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH252/AG252-1)*(AG254/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI252/AH252-1)*(AH254/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ252/AI252-1)*(AI254/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK252/AJ252-1)*(AJ254/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL252/AK252-1)*(AK254/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F252","v":"Drainage"},"Other drainage","District","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K253","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X253","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y253","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL253","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM253","v":0},null,null,null,"Qty","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X253/W253-1)*(W254/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y253/X253-1)*(X254/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z253/Y253-1)*(Y254/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA253/Z253-1)*(Z254/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB253/AA253-1)*(AA254/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC253/AB253-1)*(AB254/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD253/AC253-1)*(AC254/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE253/AD253-1)*(AD254/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF253/AE253-1)*(AE254/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG253/AF253-1)*(AF254/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH253/AG253-1)*(AG254/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI253/AH253-1)*(AH254/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ253/AI253-1)*(AI254/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK253/AJ253-1)*(AJ254/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL253/AK253-1)*(AK254/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F252","v":"Drainage"},"Other drainage","District","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W252*W253/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH252*AH253/10^6","v":0},0,0,0,0,null,null,null,"Rev","Drainage","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Drainage","Revenue cap - Fixed ",{"$f":"IFERROR((X254/W254-1)*(W254/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y254/X254-1)*(X254/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z254/Y254-1)*(Y254/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA254/Z254-1)*(Z254/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB254/AA254-1)*(AA254/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC254/AB254-1)*(AB254/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD254/AC254-1)*(AC254/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE254/AD254-1)*(AD254/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF254/AE254-1)*(AE254/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG254/AF254-1)*(AF254/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH254/AG254-1)*(AG254/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI254/AH254-1)*(AH254/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ254/AI254-1)*(AI254/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK254/AJ254-1)*(AJ254/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL254/AK254-1)*(AK254/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D252+1","v":63},"Price",{"$f":"[3]RevenueTariffBasket_FO!F255","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G255","v":"Diversions (Irrigation)"},{"$f":"[3]RevenueTariffBasket_FO!H255","v":"Region"},{"$f":"[3]RevenueTariffBasket_FO!J255","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K255","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X255","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y255","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL255","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM255","v":0},null,null,null,"Price","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X255/W255-1)*(W257/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y255/X255-1)*(X257/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z255/Y255-1)*(Y257/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA255/Z255-1)*(Z257/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB255/AA255-1)*(AA257/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC255/AB255-1)*(AB257/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD255/AC255-1)*(AC257/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE255/AD255-1)*(AD257/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF255/AE255-1)*(AE257/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG255/AF255-1)*(AF257/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH255/AG255-1)*(AG257/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI255/AH255-1)*(AH257/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ255/AI255-1)*(AI257/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK255/AJ255-1)*(AJ257/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL255/AK255-1)*(AK257/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F255","v":"Irrigation"},"Diversions (Irrigation)","Region","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K256","v":"ML VR"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X256","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y256","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL256","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM256","v":0},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X256/W256-1)*(W257/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y256/X256-1)*(X257/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z256/Y256-1)*(Y257/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA256/Z256-1)*(Z257/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB256/AA256-1)*(AA257/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC256/AB256-1)*(AB257/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD256/AC256-1)*(AC257/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE256/AD256-1)*(AD257/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF256/AE256-1)*(AE257/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG256/AF256-1)*(AF257/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH256/AG256-1)*(AG257/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI256/AH256-1)*(AH257/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ256/AI256-1)*(AI257/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK256/AJ256-1)*(AJ257/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL256/AK256-1)*(AK257/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F255","v":"Irrigation"},"Diversions (Irrigation)","Region","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W255*W256/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH255*AH256/10^6","v":0},0,0,0,0,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X257/W257-1)*(W257/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y257/X257-1)*(X257/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z257/Y257-1)*(Y257/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA257/Z257-1)*(Z257/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB257/AA257-1)*(AA257/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC257/AB257-1)*(AB257/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD257/AC257-1)*(AC257/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE257/AD257-1)*(AD257/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF257/AE257-1)*(AE257/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG257/AF257-1)*(AF257/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH257/AG257-1)*(AG257/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI257/AH257-1)*(AH257/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ257/AI257-1)*(AI257/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK257/AJ257-1)*(AJ257/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL257/AK257-1)*(AK257/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D255+1","v":64},"Price",{"$f":"[3]RevenueTariffBasket_FO!F258","v":"Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!G258","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H258","v":"Customer charge"},{"$f":"[3]RevenueTariffBasket_FO!J258","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K258","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X258","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y258","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL258","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM258","v":0},null,null,null,"Price","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X258/W258-1)*(W260/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y258/X258-1)*(X260/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z258/Y258-1)*(Y260/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA258/Z258-1)*(Z260/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB258/AA258-1)*(AA260/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC258/AB258-1)*(AB260/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD258/AC258-1)*(AC260/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE258/AD258-1)*(AD260/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF258/AE258-1)*(AE260/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG258/AF258-1)*(AF260/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH258/AG258-1)*(AG260/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI258/AH258-1)*(AH260/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ258/AI258-1)*(AI260/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK258/AJ258-1)*(AJ260/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL258/AK258-1)*(AK260/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F258","v":"Irrigation"},"Mildura Irrigation","Customer charge","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K259","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X259","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y259","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL259","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM259","v":0},null,null,null,"Qty","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X259/W259-1)*(W260/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y259/X259-1)*(X260/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z259/Y259-1)*(Y260/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA259/Z259-1)*(Z260/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB259/AA259-1)*(AA260/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC259/AB259-1)*(AB260/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD259/AC259-1)*(AC260/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE259/AD259-1)*(AD260/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF259/AE259-1)*(AE260/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG259/AF259-1)*(AF260/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH259/AG259-1)*(AG260/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI259/AH259-1)*(AH260/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ259/AI259-1)*(AI260/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK259/AJ259-1)*(AJ260/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL259/AK259-1)*(AK260/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F258","v":"Irrigation"},"Mildura Irrigation","Customer charge","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W258*W259/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH258*AH259/10^6","v":0},0,0,0,0,null,null,null,"Rev","Irrigation","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Irrigation","Revenue cap - Fixed ",{"$f":"IFERROR((X260/W260-1)*(W260/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y260/X260-1)*(X260/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z260/Y260-1)*(Y260/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA260/Z260-1)*(Z260/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB260/AA260-1)*(AA260/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC260/AB260-1)*(AB260/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD260/AC260-1)*(AC260/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE260/AD260-1)*(AD260/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF260/AE260-1)*(AE260/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG260/AF260-1)*(AF260/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH260/AG260-1)*(AG260/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI260/AH260-1)*(AH260/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ260/AI260-1)*(AI260/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK260/AJ260-1)*(AJ260/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL260/AK260-1)*(AK260/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D258+1","v":65},"Price",{"$f":"[3]RevenueTariffBasket_FO!F261","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G261","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H261","v":"Service point charge"},{"$f":"[3]RevenueTariffBasket_FO!J261","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K261","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X261","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y261","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL261","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM261","v":0},null,null,null,{"$f":"E261","v":"Price"},{"$f":"F261","v":"[Service]"},{"$f":"I261","v":"Revenue cap - Fixed "},{"$f":"IFERROR(X261/W261-1,\"-\")","v":"-"},{"$f":"IFERROR(Y261/X261-1,\"-\")","v":"-"},{"$f":"IFERROR(Z261/Y261-1,\"-\")","v":"-"},{"$f":"IFERROR(AA261/Z261-1,\"-\")","v":"-"},{"$f":"IFERROR(AB261/AA261-1,\"-\")","v":"-"},{"$f":"IFERROR(AC261/AB261-1,\"-\")","v":"-"},{"$f":"IFERROR(AD261/AC261-1,\"-\")","v":"-"},{"$f":"IFERROR(AE261/AD261-1,\"-\")","v":"-"},{"$f":"IFERROR(AF261/AE261-1,\"-\")","v":"-"},{"$f":"IFERROR(AG261/AF261-1,\"-\")","v":"-"},{"$f":"IFERROR(AH261/AG261-1,\"-\")","v":"-"},{"$f":"IFERROR(AI261/AH261-1,\"-\")","v":"-"},{"$f":"IFERROR(AJ261/AI261-1,\"-\")","v":"-"},{"$f":"IFERROR(AK261/AJ261-1,\"-\")","v":"-"},{"$f":"IFERROR(AL261/AK261-1,\"-\")","v":"-"},null,{"$f":"AP261","v":"Price"},{"$f":"AQ261","v":"[Service]"},{"$f":"AR261","v":"Revenue cap - Fixed "},{"$f":"IFERROR((X261/W261-1)*(W263/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y261/X261-1)*(X263/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z261/Y261-1)*(Y263/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA261/Z261-1)*(Z263/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB261/AA261-1)*(AA263/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC261/AB261-1)*(AB263/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD261/AC261-1)*(AC263/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE261/AD261-1)*(AD263/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF261/AE261-1)*(AE263/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG261/AF261-1)*(AF263/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH261/AG261-1)*(AG263/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI261/AH261-1)*(AH263/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ261/AI261-1)*(AI263/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK261/AJ261-1)*(AJ263/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL261/AK261-1)*(AK263/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F261","v":"[Service]"},"Mildura Irrigation","Service point charge","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K262","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X262","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y262","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL262","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM262","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X262/W262-1)*(W263/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y262/X262-1)*(X263/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z262/Y262-1)*(Y263/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA262/Z262-1)*(Z263/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB262/AA262-1)*(AA263/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC262/AB262-1)*(AB263/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD262/AC262-1)*(AC263/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE262/AD262-1)*(AD263/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF262/AE262-1)*(AE263/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG262/AF262-1)*(AF263/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH262/AG262-1)*(AG263/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI262/AH262-1)*(AH263/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ262/AI262-1)*(AI263/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK262/AJ262-1)*(AJ263/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL262/AK262-1)*(AK263/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},"Mildura Irrigation","Service point charge","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W261*W262/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH261*AH262/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X263/W263-1)*(W263/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y263/X263-1)*(X263/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z263/Y263-1)*(Y263/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA263/Z263-1)*(Z263/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB263/AA263-1)*(AA263/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC263/AB263-1)*(AB263/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD263/AC263-1)*(AC263/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE263/AD263-1)*(AD263/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF263/AE263-1)*(AE263/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG263/AF263-1)*(AF263/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH263/AG263-1)*(AG263/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI263/AH263-1)*(AH263/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ263/AI263-1)*(AI263/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK263/AJ263-1)*(AJ263/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL263/AK263-1)*(AK263/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D261+1","v":66},"Price",{"$f":"[3]RevenueTariffBasket_FO!F264","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G264","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H264","v":"Delivery Capacity Share Mildura South"},{"$f":"[3]RevenueTariffBasket_FO!J264","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K264","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X264","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y264","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL264","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM264","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X264/W264-1)*(W266/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y264/X264-1)*(X266/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z264/Y264-1)*(Y266/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA264/Z264-1)*(Z266/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB264/AA264-1)*(AA266/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC264/AB264-1)*(AB266/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD264/AC264-1)*(AC266/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE264/AD264-1)*(AD266/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF264/AE264-1)*(AE266/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG264/AF264-1)*(AF266/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH264/AG264-1)*(AG266/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI264/AH264-1)*(AH266/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ264/AI264-1)*(AI266/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK264/AJ264-1)*(AJ266/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL264/AK264-1)*(AK266/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F264","v":"[Service]"},"Mildura Irrigation","Delivery Capacity Share Mildura South","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K265","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X265","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y265","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL265","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM265","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X265/W265-1)*(W266/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y265/X265-1)*(X266/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z265/Y265-1)*(Y266/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA265/Z265-1)*(Z266/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB265/AA265-1)*(AA266/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC265/AB265-1)*(AB266/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD265/AC265-1)*(AC266/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE265/AD265-1)*(AD266/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF265/AE265-1)*(AE266/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG265/AF265-1)*(AF266/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH265/AG265-1)*(AG266/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI265/AH265-1)*(AH266/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ265/AI265-1)*(AI266/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK265/AJ265-1)*(AJ266/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL265/AK265-1)*(AK266/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},"Mildura Irrigation","Delivery Capacity Share Mildura South","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W264*W265/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH264*AH265/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X266/W266-1)*(W266/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y266/X266-1)*(X266/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z266/Y266-1)*(Y266/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA266/Z266-1)*(Z266/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB266/AA266-1)*(AA266/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC266/AB266-1)*(AB266/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD266/AC266-1)*(AC266/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE266/AD266-1)*(AD266/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF266/AE266-1)*(AE266/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG266/AF266-1)*(AF266/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH266/AG266-1)*(AG266/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI266/AH266-1)*(AH266/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ266/AI266-1)*(AI266/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK266/AJ266-1)*(AJ266/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL266/AK266-1)*(AK266/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D264+1","v":67},"Price",{"$f":"[3]RevenueTariffBasket_FO!F267","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G267","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H267","v":"Delivery Capacity Share Other Areas"},{"$f":"[3]RevenueTariffBasket_FO!J267","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K267","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X267","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y267","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL267","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM267","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X267/W267-1)*(W269/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y267/X267-1)*(X269/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z267/Y267-1)*(Y269/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA267/Z267-1)*(Z269/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB267/AA267-1)*(AA269/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC267/AB267-1)*(AB269/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD267/AC267-1)*(AC269/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE267/AD267-1)*(AD269/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF267/AE267-1)*(AE269/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG267/AF267-1)*(AF269/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH267/AG267-1)*(AG269/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI267/AH267-1)*(AH269/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ267/AI267-1)*(AI269/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK267/AJ267-1)*(AJ269/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL267/AK267-1)*(AK269/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F267","v":"[Service]"},"Mildura Irrigation","Delivery Capacity Share Other Areas","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K268","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X268","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y268","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL268","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM268","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X268/W268-1)*(W269/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y268/X268-1)*(X269/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z268/Y268-1)*(Y269/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA268/Z268-1)*(Z269/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB268/AA268-1)*(AA269/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC268/AB268-1)*(AB269/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD268/AC268-1)*(AC269/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE268/AD268-1)*(AD269/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF268/AE268-1)*(AE269/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG268/AF268-1)*(AF269/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH268/AG268-1)*(AG269/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI268/AH268-1)*(AH269/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ268/AI268-1)*(AI269/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK268/AJ268-1)*(AJ269/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL268/AK268-1)*(AK269/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},"Mildura Irrigation","Delivery Capacity Share Other Areas","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W267*W268/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH267*AH268/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X269/W269-1)*(W269/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y269/X269-1)*(X269/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z269/Y269-1)*(Y269/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA269/Z269-1)*(Z269/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB269/AA269-1)*(AA269/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC269/AB269-1)*(AB269/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD269/AC269-1)*(AC269/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE269/AD269-1)*(AD269/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF269/AE269-1)*(AE269/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG269/AF269-1)*(AF269/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH269/AG269-1)*(AG269/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI269/AH269-1)*(AH269/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ269/AI269-1)*(AI269/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK269/AJ269-1)*(AJ269/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL269/AK269-1)*(AK269/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D267+1","v":68},"Price",{"$f":"[3]RevenueTariffBasket_FO!F270","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G270","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H270","v":"Metered use charge"},{"$f":"[3]RevenueTariffBasket_FO!J270","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K270","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X270","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y270","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL270","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM270","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X270/W270-1)*(W272/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y270/X270-1)*(X272/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z270/Y270-1)*(Y272/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA270/Z270-1)*(Z272/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB270/AA270-1)*(AA272/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC270/AB270-1)*(AB272/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD270/AC270-1)*(AC272/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE270/AD270-1)*(AD272/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF270/AE270-1)*(AE272/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG270/AF270-1)*(AF272/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH270/AG270-1)*(AG272/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI270/AH270-1)*(AH272/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ270/AI270-1)*(AI272/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK270/AJ270-1)*(AJ272/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL270/AK270-1)*(AK272/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F270","v":"[Service]"},"Mildura Irrigation","Metered use charge","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K271","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X271","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y271","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL271","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM271","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X271/W271-1)*(W272/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y271/X271-1)*(X272/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z271/Y271-1)*(Y272/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA271/Z271-1)*(Z272/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB271/AA271-1)*(AA272/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC271/AB271-1)*(AB272/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD271/AC271-1)*(AC272/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE271/AD271-1)*(AD272/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF271/AE271-1)*(AE272/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG271/AF271-1)*(AF272/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH271/AG271-1)*(AG272/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI271/AH271-1)*(AH272/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ271/AI271-1)*(AI272/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK271/AJ271-1)*(AJ272/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL271/AK271-1)*(AK272/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},"Mildura Irrigation","Metered use charge","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W270*W271/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH270*AH271/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X272/W272-1)*(W272/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y272/X272-1)*(X272/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z272/Y272-1)*(Y272/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA272/Z272-1)*(Z272/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB272/AA272-1)*(AA272/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC272/AB272-1)*(AB272/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD272/AC272-1)*(AC272/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE272/AD272-1)*(AD272/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF272/AE272-1)*(AE272/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG272/AF272-1)*(AF272/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH272/AG272-1)*(AG272/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI272/AH272-1)*(AH272/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ272/AI272-1)*(AI272/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK272/AJ272-1)*(AJ272/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL272/AK272-1)*(AK272/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D270+1","v":69},"Price",{"$f":"[3]RevenueTariffBasket_FO!F273","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G273","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H273","v":"High pressure levy/Mildura south"},{"$f":"[3]RevenueTariffBasket_FO!J273","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K273","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X273","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y273","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL273","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM273","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X273/W273-1)*(W275/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y273/X273-1)*(X275/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z273/Y273-1)*(Y275/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA273/Z273-1)*(Z275/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB273/AA273-1)*(AA275/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC273/AB273-1)*(AB275/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD273/AC273-1)*(AC275/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE273/AD273-1)*(AD275/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF273/AE273-1)*(AE275/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG273/AF273-1)*(AF275/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH273/AG273-1)*(AG275/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI273/AH273-1)*(AH275/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ273/AI273-1)*(AI275/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK273/AJ273-1)*(AJ275/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL273/AK273-1)*(AK275/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F273","v":"[Service]"},"Mildura Irrigation","High pressure levy/Mildura south","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K274","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X274","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y274","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL274","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM274","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X274/W274-1)*(W275/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y274/X274-1)*(X275/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z274/Y274-1)*(Y275/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA274/Z274-1)*(Z275/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB274/AA274-1)*(AA275/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC274/AB274-1)*(AB275/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD274/AC274-1)*(AC275/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE274/AD274-1)*(AD275/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF274/AE274-1)*(AE275/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG274/AF274-1)*(AF275/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH274/AG274-1)*(AG275/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI274/AH274-1)*(AH275/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ274/AI274-1)*(AI275/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK274/AJ274-1)*(AJ275/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL274/AK274-1)*(AK275/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},"Mildura Irrigation","High pressure levy/Mildura south","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W273*W274/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH273*AH274/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X275/W275-1)*(W275/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y275/X275-1)*(X275/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z275/Y275-1)*(Y275/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA275/Z275-1)*(Z275/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB275/AA275-1)*(AA275/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC275/AB275-1)*(AB275/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD275/AC275-1)*(AC275/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE275/AD275-1)*(AD275/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF275/AE275-1)*(AE275/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG275/AF275-1)*(AF275/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH275/AG275-1)*(AG275/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI275/AH275-1)*(AH275/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ275/AI275-1)*(AI275/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK275/AJ275-1)*(AJ275/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL275/AK275-1)*(AK275/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D273+1","v":70},"Price",{"$f":"[3]RevenueTariffBasket_FO!F276","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G276","v":"Mildura Irrigation"},{"$f":"[3]RevenueTariffBasket_FO!H276","v":"Drainage fee"},{"$f":"[3]RevenueTariffBasket_FO!J276","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K276","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X276","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y276","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL276","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM276","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X276/W276-1)*(W278/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y276/X276-1)*(X278/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z276/Y276-1)*(Y278/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA276/Z276-1)*(Z278/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB276/AA276-1)*(AA278/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC276/AB276-1)*(AB278/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD276/AC276-1)*(AC278/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE276/AD276-1)*(AD278/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF276/AE276-1)*(AE278/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG276/AF276-1)*(AF278/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH276/AG276-1)*(AG278/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI276/AH276-1)*(AH278/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ276/AI276-1)*(AI278/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK276/AJ276-1)*(AJ278/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL276/AK276-1)*(AK278/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F276","v":"[Service]"},"Mildura Irrigation","Drainage fee","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K277","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X277","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y277","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL277","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM277","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X277/W277-1)*(W278/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y277/X277-1)*(X278/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z277/Y277-1)*(Y278/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA277/Z277-1)*(Z278/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB277/AA277-1)*(AA278/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC277/AB277-1)*(AB278/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD277/AC277-1)*(AC278/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE277/AD277-1)*(AD278/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF277/AE277-1)*(AE278/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG277/AF277-1)*(AF278/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH277/AG277-1)*(AG278/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI277/AH277-1)*(AH278/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ277/AI277-1)*(AI278/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK277/AJ277-1)*(AJ278/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL277/AK277-1)*(AK278/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},"Mildura Irrigation","Drainage fee","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W276*W277/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH276*AH277/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X278/W278-1)*(W278/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y278/X278-1)*(X278/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z278/Y278-1)*(Y278/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA278/Z278-1)*(Z278/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB278/AA278-1)*(AA278/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC278/AB278-1)*(AB278/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD278/AC278-1)*(AC278/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE278/AD278-1)*(AD278/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF278/AE278-1)*(AE278/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG278/AF278-1)*(AF278/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH278/AG278-1)*(AG278/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI278/AH278-1)*(AH278/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ278/AI278-1)*(AI278/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK278/AJ278-1)*(AJ278/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL278/AK278-1)*(AK278/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D276+1","v":71},"Price",{"$f":"[3]RevenueTariffBasket_FO!F279","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G279","v":"Mildura - Domestic and stock"},{"$f":"[3]RevenueTariffBasket_FO!H279","v":"Customer charge"},{"$f":"[3]RevenueTariffBasket_FO!J279","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K279","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X279","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y279","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL279","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM279","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X279/W279-1)*(W281/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y279/X279-1)*(X281/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z279/Y279-1)*(Y281/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA279/Z279-1)*(Z281/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB279/AA279-1)*(AA281/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC279/AB279-1)*(AB281/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD279/AC279-1)*(AC281/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE279/AD279-1)*(AD281/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF279/AE279-1)*(AE281/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG279/AF279-1)*(AF281/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH279/AG279-1)*(AG281/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI279/AH279-1)*(AH281/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ279/AI279-1)*(AI281/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK279/AJ279-1)*(AJ281/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL279/AK279-1)*(AK281/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F279","v":"[Service]"},"Mildura - Domestic and stock","Customer charge","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K280","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X280","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y280","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL280","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM280","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X280/W280-1)*(W281/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y280/X280-1)*(X281/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z280/Y280-1)*(Y281/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA280/Z280-1)*(Z281/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB280/AA280-1)*(AA281/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC280/AB280-1)*(AB281/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD280/AC280-1)*(AC281/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE280/AD280-1)*(AD281/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF280/AE280-1)*(AE281/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG280/AF280-1)*(AF281/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH280/AG280-1)*(AG281/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI280/AH280-1)*(AH281/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ280/AI280-1)*(AI281/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK280/AJ280-1)*(AJ281/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL280/AK280-1)*(AK281/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},"Mildura - Domestic and stock","Customer charge","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W279*W280/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH279*AH280/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X281/W281-1)*(W281/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y281/X281-1)*(X281/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z281/Y281-1)*(Y281/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA281/Z281-1)*(Z281/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB281/AA281-1)*(AA281/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC281/AB281-1)*(AB281/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD281/AC281-1)*(AC281/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE281/AD281-1)*(AD281/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF281/AE281-1)*(AE281/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG281/AF281-1)*(AF281/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH281/AG281-1)*(AG281/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI281/AH281-1)*(AH281/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ281/AI281-1)*(AI281/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK281/AJ281-1)*(AJ281/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL281/AK281-1)*(AK281/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D279+1","v":72},"Price",{"$f":"[3]RevenueTariffBasket_FO!F282","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G282","v":"Mildura - Domestic and stock"},{"$f":"[3]RevenueTariffBasket_FO!H282","v":"Service point charge - Benetook and Mid Area and Mildura South"},{"$f":"[3]RevenueTariffBasket_FO!J282","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K282","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X282","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y282","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL282","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM282","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X282/W282-1)*(W284/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y282/X282-1)*(X284/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z282/Y282-1)*(Y284/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA282/Z282-1)*(Z284/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB282/AA282-1)*(AA284/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC282/AB282-1)*(AB284/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD282/AC282-1)*(AC284/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE282/AD282-1)*(AD284/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF282/AE282-1)*(AE284/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG282/AF282-1)*(AF284/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH282/AG282-1)*(AG284/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI282/AH282-1)*(AH284/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ282/AI282-1)*(AI284/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK282/AJ282-1)*(AJ284/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL282/AK282-1)*(AK284/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F282","v":"[Service]"},"Mildura - Domestic and stock","Service point charge - Benetook and Mid Area and Mildura South","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K283","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X283","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y283","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL283","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM283","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X283/W283-1)*(W284/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y283/X283-1)*(X284/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z283/Y283-1)*(Y284/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA283/Z283-1)*(Z284/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB283/AA283-1)*(AA284/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC283/AB283-1)*(AB284/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD283/AC283-1)*(AC284/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE283/AD283-1)*(AD284/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF283/AE283-1)*(AE284/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG283/AF283-1)*(AF284/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH283/AG283-1)*(AG284/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI283/AH283-1)*(AH284/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ283/AI283-1)*(AI284/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK283/AJ283-1)*(AJ284/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL283/AK283-1)*(AK284/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},"Mildura - Domestic and stock","Service point charge - Benetook and Mid Area and Mildura South","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W282*W283/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH282*AH283/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X284/W284-1)*(W284/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y284/X284-1)*(X284/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z284/Y284-1)*(Y284/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA284/Z284-1)*(Z284/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB284/AA284-1)*(AA284/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC284/AB284-1)*(AB284/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD284/AC284-1)*(AC284/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE284/AD284-1)*(AD284/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF284/AE284-1)*(AE284/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG284/AF284-1)*(AF284/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH284/AG284-1)*(AG284/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI284/AH284-1)*(AH284/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ284/AI284-1)*(AI284/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK284/AJ284-1)*(AJ284/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL284/AK284-1)*(AK284/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D282+1","v":73},"Price",{"$f":"[3]RevenueTariffBasket_FO!F285","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G285","v":"Mildura - Domestic and stock"},{"$f":"[3]RevenueTariffBasket_FO!H285","v":"Service point charge - Other Areas"},{"$f":"[3]RevenueTariffBasket_FO!J285","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K285","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X285","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y285","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL285","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM285","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X285/W285-1)*(W287/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y285/X285-1)*(X287/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z285/Y285-1)*(Y287/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA285/Z285-1)*(Z287/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB285/AA285-1)*(AA287/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC285/AB285-1)*(AB287/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD285/AC285-1)*(AC287/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE285/AD285-1)*(AD287/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF285/AE285-1)*(AE287/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG285/AF285-1)*(AF287/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH285/AG285-1)*(AG287/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI285/AH285-1)*(AH287/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ285/AI285-1)*(AI287/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK285/AJ285-1)*(AJ287/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL285/AK285-1)*(AK287/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F285","v":"[Service]"},"Mildura - Domestic and stock","Service point charge - Other Areas","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K286","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X286","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y286","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL286","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM286","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X286/W286-1)*(W287/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y286/X286-1)*(X287/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z286/Y286-1)*(Y287/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA286/Z286-1)*(Z287/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB286/AA286-1)*(AA287/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC286/AB286-1)*(AB287/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD286/AC286-1)*(AC287/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE286/AD286-1)*(AD287/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF286/AE286-1)*(AE287/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG286/AF286-1)*(AF287/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH286/AG286-1)*(AG287/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI286/AH286-1)*(AH287/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ286/AI286-1)*(AI287/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK286/AJ286-1)*(AJ287/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL286/AK286-1)*(AK287/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},"Mildura - Domestic and stock","Service point charge - Other Areas","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285*W286/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH285*AH286/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X287/W287-1)*(W287/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y287/X287-1)*(X287/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z287/Y287-1)*(Y287/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA287/Z287-1)*(Z287/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB287/AA287-1)*(AA287/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC287/AB287-1)*(AB287/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD287/AC287-1)*(AC287/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE287/AD287-1)*(AD287/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF287/AE287-1)*(AE287/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG287/AF287-1)*(AF287/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH287/AG287-1)*(AG287/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI287/AH287-1)*(AH287/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ287/AI287-1)*(AI287/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK287/AJ287-1)*(AJ287/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL287/AK287-1)*(AK287/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D285+1","v":74},"Price",{"$f":"[3]RevenueTariffBasket_FO!F288","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G288","v":"Mildura - Domestic and stock"},{"$f":"[3]RevenueTariffBasket_FO!H288","v":"Delivery Capacity Charge Mildura south"},{"$f":"[3]RevenueTariffBasket_FO!J288","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K288","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X288","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y288","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL288","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM288","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X288/W288-1)*(W290/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y288/X288-1)*(X290/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z288/Y288-1)*(Y290/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA288/Z288-1)*(Z290/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB288/AA288-1)*(AA290/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC288/AB288-1)*(AB290/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD288/AC288-1)*(AC290/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE288/AD288-1)*(AD290/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF288/AE288-1)*(AE290/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG288/AF288-1)*(AF290/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH288/AG288-1)*(AG290/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI288/AH288-1)*(AH290/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ288/AI288-1)*(AI290/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK288/AJ288-1)*(AJ290/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL288/AK288-1)*(AK290/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F288","v":"[Service]"},"Mildura - Domestic and stock","Delivery Capacity Charge Mildura south","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K289","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X289","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y289","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL289","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM289","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X289/W289-1)*(W290/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y289/X289-1)*(X290/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z289/Y289-1)*(Y290/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA289/Z289-1)*(Z290/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB289/AA289-1)*(AA290/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC289/AB289-1)*(AB290/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD289/AC289-1)*(AC290/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE289/AD289-1)*(AD290/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF289/AE289-1)*(AE290/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG289/AF289-1)*(AF290/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH289/AG289-1)*(AG290/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI289/AH289-1)*(AH290/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ289/AI289-1)*(AI290/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK289/AJ289-1)*(AJ290/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL289/AK289-1)*(AK290/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},"Mildura - Domestic and stock","Delivery Capacity Charge Mildura south","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W288*W289/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH288*AH289/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X290/W290-1)*(W290/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y290/X290-1)*(X290/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z290/Y290-1)*(Y290/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA290/Z290-1)*(Z290/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB290/AA290-1)*(AA290/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC290/AB290-1)*(AB290/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD290/AC290-1)*(AC290/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE290/AD290-1)*(AD290/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF290/AE290-1)*(AE290/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG290/AF290-1)*(AF290/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH290/AG290-1)*(AG290/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI290/AH290-1)*(AH290/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ290/AI290-1)*(AI290/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK290/AJ290-1)*(AJ290/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL290/AK290-1)*(AK290/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D288+1","v":75},"Price",{"$f":"[3]RevenueTariffBasket_FO!F291","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G291","v":"Mildura - Domestic and stock"},{"$f":"[3]RevenueTariffBasket_FO!H291","v":"Delivery Capacity Charge Other Areas"},{"$f":"[3]RevenueTariffBasket_FO!J291","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K291","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X291","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y291","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL291","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM291","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X291/W291-1)*(W293/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y291/X291-1)*(X293/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z291/Y291-1)*(Y293/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA291/Z291-1)*(Z293/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB291/AA291-1)*(AA293/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC291/AB291-1)*(AB293/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD291/AC291-1)*(AC293/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE291/AD291-1)*(AD293/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF291/AE291-1)*(AE293/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG291/AF291-1)*(AF293/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH291/AG291-1)*(AG293/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI291/AH291-1)*(AH293/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ291/AI291-1)*(AI293/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK291/AJ291-1)*(AJ293/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL291/AK291-1)*(AK293/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F291","v":"[Service]"},"Mildura - Domestic and stock","Delivery Capacity Charge Other Areas","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K292","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X292","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y292","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL292","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM292","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X292/W292-1)*(W293/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y292/X292-1)*(X293/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z292/Y292-1)*(Y293/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA292/Z292-1)*(Z293/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB292/AA292-1)*(AA293/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC292/AB292-1)*(AB293/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD292/AC292-1)*(AC293/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE292/AD292-1)*(AD293/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF292/AE292-1)*(AE293/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG292/AF292-1)*(AF293/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH292/AG292-1)*(AG293/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI292/AH292-1)*(AH293/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ292/AI292-1)*(AI293/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK292/AJ292-1)*(AJ293/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL292/AK292-1)*(AK293/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},"Mildura - Domestic and stock","Delivery Capacity Charge Other Areas","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W291*W292/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH291*AH292/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X293/W293-1)*(W293/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y293/X293-1)*(X293/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z293/Y293-1)*(Y293/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA293/Z293-1)*(Z293/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB293/AA293-1)*(AA293/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC293/AB293-1)*(AB293/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD293/AC293-1)*(AC293/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE293/AD293-1)*(AD293/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF293/AE293-1)*(AE293/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG293/AF293-1)*(AF293/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH293/AG293-1)*(AG293/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI293/AH293-1)*(AH293/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ293/AI293-1)*(AI293/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK293/AJ293-1)*(AJ293/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL293/AK293-1)*(AK293/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D291+1","v":76},"Price",{"$f":"[3]RevenueTariffBasket_FO!F294","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G294","v":"Mildura - Domestic and stock"},{"$f":"[3]RevenueTariffBasket_FO!H294","v":"Metered use charge"},{"$f":"[3]RevenueTariffBasket_FO!J294","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K294","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X294","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y294","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL294","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM294","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X294/W294-1)*(W296/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y294/X294-1)*(X296/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z294/Y294-1)*(Y296/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA294/Z294-1)*(Z296/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB294/AA294-1)*(AA296/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC294/AB294-1)*(AB296/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD294/AC294-1)*(AC296/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE294/AD294-1)*(AD296/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF294/AE294-1)*(AE296/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG294/AF294-1)*(AF296/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH294/AG294-1)*(AG296/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI294/AH294-1)*(AH296/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ294/AI294-1)*(AI296/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK294/AJ294-1)*(AJ296/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL294/AK294-1)*(AK296/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F294","v":"[Service]"},"Mildura - Domestic and stock","Metered use charge","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K295","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X295","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y295","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL295","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM295","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X295/W295-1)*(W296/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y295/X295-1)*(X296/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z295/Y295-1)*(Y296/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA295/Z295-1)*(Z296/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB295/AA295-1)*(AA296/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC295/AB295-1)*(AB296/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD295/AC295-1)*(AC296/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE295/AD295-1)*(AD296/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF295/AE295-1)*(AE296/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG295/AF295-1)*(AF296/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH295/AG295-1)*(AG296/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI295/AH295-1)*(AH296/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ295/AI295-1)*(AI296/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK295/AJ295-1)*(AJ296/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL295/AK295-1)*(AK296/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},"Mildura - Domestic and stock","Metered use charge","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W294*W295/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH294*AH295/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X296/W296-1)*(W296/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y296/X296-1)*(X296/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z296/Y296-1)*(Y296/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA296/Z296-1)*(Z296/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB296/AA296-1)*(AA296/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC296/AB296-1)*(AB296/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD296/AC296-1)*(AC296/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE296/AD296-1)*(AD296/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF296/AE296-1)*(AE296/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG296/AF296-1)*(AF296/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH296/AG296-1)*(AG296/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI296/AH296-1)*(AH296/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ296/AI296-1)*(AI296/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK296/AJ296-1)*(AJ296/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL296/AK296-1)*(AK296/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D294+1","v":77},"Price",{"$f":"[3]RevenueTariffBasket_FO!F297","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G297","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H297","v":"Service point charge"},{"$f":"[3]RevenueTariffBasket_FO!J297","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K297","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X297","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y297","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL297","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM297","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X297/W297-1)*(W299/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y297/X297-1)*(X299/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z297/Y297-1)*(Y299/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA297/Z297-1)*(Z299/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB297/AA297-1)*(AA299/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC297/AB297-1)*(AB299/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD297/AC297-1)*(AC299/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE297/AD297-1)*(AD299/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF297/AE297-1)*(AE299/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG297/AF297-1)*(AF299/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH297/AG297-1)*(AG299/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI297/AH297-1)*(AH299/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ297/AI297-1)*(AI299/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK297/AJ297-1)*(AJ299/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL297/AK297-1)*(AK299/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F297","v":"[Service]"},"Mildura HPS","Service point charge","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K298","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X298","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y298","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL298","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM298","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X298/W298-1)*(W299/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y298/X298-1)*(X299/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z298/Y298-1)*(Y299/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA298/Z298-1)*(Z299/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB298/AA298-1)*(AA299/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC298/AB298-1)*(AB299/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD298/AC298-1)*(AC299/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE298/AD298-1)*(AD299/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF298/AE298-1)*(AE299/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG298/AF298-1)*(AF299/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH298/AG298-1)*(AG299/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI298/AH298-1)*(AH299/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ298/AI298-1)*(AI299/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK298/AJ298-1)*(AJ299/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL298/AK298-1)*(AK299/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},"Mildura HPS","Service point charge","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W297*W298/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH297*AH298/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X299/W299-1)*(W299/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y299/X299-1)*(X299/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z299/Y299-1)*(Y299/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA299/Z299-1)*(Z299/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB299/AA299-1)*(AA299/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC299/AB299-1)*(AB299/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD299/AC299-1)*(AC299/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE299/AD299-1)*(AD299/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF299/AE299-1)*(AE299/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG299/AF299-1)*(AF299/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH299/AG299-1)*(AG299/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI299/AH299-1)*(AH299/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ299/AI299-1)*(AI299/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK299/AJ299-1)*(AJ299/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL299/AK299-1)*(AK299/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D297+1","v":78},"Price",{"$f":"[3]RevenueTariffBasket_FO!F300","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G300","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H300","v":"Auxilliary supply"},{"$f":"[3]RevenueTariffBasket_FO!J300","v":"Revenue cap - Fixed "},{"$f":"[3]RevenueTariffBasket_FO!K300","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X300","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y300","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL300","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM300","v":0},null,null,null,"Price","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X300/W300-1)*(W302/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y300/X300-1)*(X302/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z300/Y300-1)*(Y302/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA300/Z300-1)*(Z302/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB300/AA300-1)*(AA302/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC300/AB300-1)*(AB302/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD300/AC300-1)*(AC302/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE300/AD300-1)*(AD302/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF300/AE300-1)*(AE302/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG300/AF300-1)*(AF302/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH300/AG300-1)*(AG302/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI300/AH300-1)*(AH302/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ300/AI300-1)*(AI302/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK300/AJ300-1)*(AJ302/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL300/AK300-1)*(AK302/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F300","v":"[Service]"},"Mildura HPS","Auxilliary supply","Revenue cap - Fixed ",{"$f":"[3]RevenueTariffBasket_FO!K301","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X301","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y301","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL301","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM301","v":0},null,null,null,"Qty","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X301/W301-1)*(W302/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y301/X301-1)*(X302/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z301/Y301-1)*(Y302/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA301/Z301-1)*(Z302/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB301/AA301-1)*(AA302/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC301/AB301-1)*(AB302/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD301/AC301-1)*(AC302/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE301/AD301-1)*(AD302/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF301/AE301-1)*(AE302/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG301/AF301-1)*(AF302/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH301/AG301-1)*(AG302/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI301/AH301-1)*(AH302/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ301/AI301-1)*(AI302/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK301/AJ301-1)*(AJ302/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL301/AK301-1)*(AK302/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},"Mildura HPS","Auxilliary supply","Revenue cap - Fixed ","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W300*W301/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH300*AH301/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","Revenue cap - Fixed ","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","Revenue cap - Fixed ",{"$f":"IFERROR((X302/W302-1)*(W302/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y302/X302-1)*(X302/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z302/Y302-1)*(Y302/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA302/Z302-1)*(Z302/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB302/AA302-1)*(AA302/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC302/AB302-1)*(AB302/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD302/AC302-1)*(AC302/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE302/AD302-1)*(AD302/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF302/AE302-1)*(AE302/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG302/AF302-1)*(AF302/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH302/AG302-1)*(AG302/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI302/AH302-1)*(AH302/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ302/AI302-1)*(AI302/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK302/AJ302-1)*(AJ302/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL302/AK302-1)*(AK302/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D300+1","v":79},"Price",{"$f":"[3]RevenueTariffBasket_FO!F303","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G303","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H303","v":"Delivery Capacity Share Mildura South"},{"$f":"[3]RevenueTariffBasket_FO!J303","v":"[Price]"},{"$f":"[3]RevenueTariffBasket_FO!K303","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X303","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y303","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL303","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM303","v":0},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X303/W303-1)*(W305/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y303/X303-1)*(X305/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z303/Y303-1)*(Y305/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA303/Z303-1)*(Z305/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB303/AA303-1)*(AA305/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC303/AB303-1)*(AB305/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD303/AC303-1)*(AC305/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE303/AD303-1)*(AD305/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF303/AE303-1)*(AE305/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG303/AF303-1)*(AF305/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH303/AG303-1)*(AG305/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI303/AH303-1)*(AH305/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ303/AI303-1)*(AI305/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK303/AJ303-1)*(AJ305/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL303/AK303-1)*(AK305/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F303","v":"[Service]"},"Mildura HPS","Delivery Capacity Share Mildura South","[Price]",{"$f":"[3]RevenueTariffBasket_FO!K304","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X304","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y304","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL304","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM304","v":0},null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X304/W304-1)*(W305/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y304/X304-1)*(X305/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z304/Y304-1)*(Y305/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA304/Z304-1)*(Z305/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB304/AA304-1)*(AA305/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC304/AB304-1)*(AB305/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD304/AC304-1)*(AC305/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE304/AD304-1)*(AD305/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF304/AE304-1)*(AE305/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG304/AF304-1)*(AF305/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH304/AG304-1)*(AG305/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI304/AH304-1)*(AH305/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ304/AI304-1)*(AI305/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK304/AJ304-1)*(AJ305/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL304/AK304-1)*(AK305/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},"Mildura HPS","Delivery Capacity Share Mildura South","[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,{"$f":"AH303*AH304/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X305/W305-1)*(W305/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y305/X305-1)*(X305/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z305/Y305-1)*(Y305/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA305/Z305-1)*(Z305/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB305/AA305-1)*(AA305/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC305/AB305-1)*(AB305/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD305/AC305-1)*(AC305/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE305/AD305-1)*(AD305/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF305/AE305-1)*(AE305/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG305/AF305-1)*(AF305/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH305/AG305-1)*(AG305/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI305/AH305-1)*(AH305/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ305/AI305-1)*(AI305/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK305/AJ305-1)*(AJ305/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL305/AK305-1)*(AK305/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D303+1","v":80},"Price",{"$f":"[3]RevenueTariffBasket_FO!F306","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G306","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H306","v":"Delivery Capacity Share Other Areas"},{"$f":"[3]RevenueTariffBasket_FO!J306","v":"[Price]"},{"$f":"[3]RevenueTariffBasket_FO!K306","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X306","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y306","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL306","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM306","v":0},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X306/W306-1)*(W308/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y306/X306-1)*(X308/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z306/Y306-1)*(Y308/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA306/Z306-1)*(Z308/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB306/AA306-1)*(AA308/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC306/AB306-1)*(AB308/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD306/AC306-1)*(AC308/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE306/AD306-1)*(AD308/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF306/AE306-1)*(AE308/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG306/AF306-1)*(AF308/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH306/AG306-1)*(AG308/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI306/AH306-1)*(AH308/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ306/AI306-1)*(AI308/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK306/AJ306-1)*(AJ308/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL306/AK306-1)*(AK308/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F306","v":"[Service]"},"Mildura HPS","Delivery Capacity Share Other Areas","[Price]",{"$f":"[3]RevenueTariffBasket_FO!K307","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X307","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y307","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL307","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM307","v":0},null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X307/W307-1)*(W308/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y307/X307-1)*(X308/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z307/Y307-1)*(Y308/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA307/Z307-1)*(Z308/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB307/AA307-1)*(AA308/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC307/AB307-1)*(AB308/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD307/AC307-1)*(AC308/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE307/AD307-1)*(AD308/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF307/AE307-1)*(AE308/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG307/AF307-1)*(AF308/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH307/AG307-1)*(AG308/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI307/AH307-1)*(AH308/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ307/AI307-1)*(AI308/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK307/AJ307-1)*(AJ308/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL307/AK307-1)*(AK308/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},"Mildura HPS","Delivery Capacity Share Other Areas","[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,{"$f":"AH306*AH307/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X308/W308-1)*(W308/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y308/X308-1)*(X308/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z308/Y308-1)*(Y308/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA308/Z308-1)*(Z308/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB308/AA308-1)*(AA308/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC308/AB308-1)*(AB308/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD308/AC308-1)*(AC308/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE308/AD308-1)*(AD308/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF308/AE308-1)*(AE308/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG308/AF308-1)*(AF308/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH308/AG308-1)*(AG308/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI308/AH308-1)*(AH308/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ308/AI308-1)*(AI308/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK308/AJ308-1)*(AJ308/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL308/AK308-1)*(AK308/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D306+1","v":81},"Price",{"$f":"[3]RevenueTariffBasket_FO!F309","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G309","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H309","v":"Metered use charge"},{"$f":"[3]RevenueTariffBasket_FO!J309","v":"[Price]"},{"$f":"[3]RevenueTariffBasket_FO!K309","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X309","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y309","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL309","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM309","v":0},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X309/W309-1)*(W311/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y309/X309-1)*(X311/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z309/Y309-1)*(Y311/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA309/Z309-1)*(Z311/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB309/AA309-1)*(AA311/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC309/AB309-1)*(AB311/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD309/AC309-1)*(AC311/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE309/AD309-1)*(AD311/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF309/AE309-1)*(AE311/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG309/AF309-1)*(AF311/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH309/AG309-1)*(AG311/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI309/AH309-1)*(AH311/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ309/AI309-1)*(AI311/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK309/AJ309-1)*(AJ311/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL309/AK309-1)*(AK311/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F309","v":"[Service]"},"Mildura HPS","Metered use charge","[Price]",{"$f":"[3]RevenueTariffBasket_FO!K310","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X310","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y310","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL310","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM310","v":0},null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X310/W310-1)*(W311/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y310/X310-1)*(X311/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z310/Y310-1)*(Y311/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA310/Z310-1)*(Z311/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB310/AA310-1)*(AA311/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC310/AB310-1)*(AB311/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD310/AC310-1)*(AC311/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE310/AD310-1)*(AD311/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF310/AE310-1)*(AE311/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG310/AF310-1)*(AF311/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH310/AG310-1)*(AG311/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI310/AH310-1)*(AH311/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ310/AI310-1)*(AI311/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK310/AJ310-1)*(AJ311/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL310/AK310-1)*(AK311/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},"Mildura HPS","Metered use charge","[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,{"$f":"AH309*AH310/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X311/W311-1)*(W311/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y311/X311-1)*(X311/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z311/Y311-1)*(Y311/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA311/Z311-1)*(Z311/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB311/AA311-1)*(AA311/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC311/AB311-1)*(AB311/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD311/AC311-1)*(AC311/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE311/AD311-1)*(AD311/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF311/AE311-1)*(AE311/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG311/AF311-1)*(AF311/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH311/AG311-1)*(AG311/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI311/AH311-1)*(AH311/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ311/AI311-1)*(AI311/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK311/AJ311-1)*(AJ311/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL311/AK311-1)*(AK311/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D309+1","v":82},"Price",{"$f":"[3]RevenueTariffBasket_FO!F312","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G312","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H312","v":"High pressure levy/Mildura south"},{"$f":"[3]RevenueTariffBasket_FO!J312","v":"[Price]"},{"$f":"[3]RevenueTariffBasket_FO!K312","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X312","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y312","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL312","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM312","v":0},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X312/W312-1)*(W314/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y312/X312-1)*(X314/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z312/Y312-1)*(Y314/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA312/Z312-1)*(Z314/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB312/AA312-1)*(AA314/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC312/AB312-1)*(AB314/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD312/AC312-1)*(AC314/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE312/AD312-1)*(AD314/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF312/AE312-1)*(AE314/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG312/AF312-1)*(AF314/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH312/AG312-1)*(AG314/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI312/AH312-1)*(AH314/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ312/AI312-1)*(AI314/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK312/AJ312-1)*(AJ314/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL312/AK312-1)*(AK314/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F312","v":"[Service]"},"Mildura HPS","High pressure levy/Mildura south","[Price]",{"$f":"[3]RevenueTariffBasket_FO!K313","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X313","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y313","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL313","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM313","v":0},null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X313/W313-1)*(W314/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y313/X313-1)*(X314/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z313/Y313-1)*(Y314/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA313/Z313-1)*(Z314/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB313/AA313-1)*(AA314/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC313/AB313-1)*(AB314/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD313/AC313-1)*(AC314/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE313/AD313-1)*(AD314/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF313/AE313-1)*(AE314/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG313/AF313-1)*(AF314/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH313/AG313-1)*(AG314/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI313/AH313-1)*(AH314/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ313/AI313-1)*(AI314/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK313/AJ313-1)*(AJ314/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL313/AK313-1)*(AK314/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},"Mildura HPS","High pressure levy/Mildura south","[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,{"$f":"AH312*AH313/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X314/W314-1)*(W314/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y314/X314-1)*(X314/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z314/Y314-1)*(Y314/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA314/Z314-1)*(Z314/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB314/AA314-1)*(AA314/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC314/AB314-1)*(AB314/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD314/AC314-1)*(AC314/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE314/AD314-1)*(AD314/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF314/AE314-1)*(AE314/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG314/AF314-1)*(AF314/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH314/AG314-1)*(AG314/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI314/AH314-1)*(AH314/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ314/AI314-1)*(AI314/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK314/AJ314-1)*(AJ314/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL314/AK314-1)*(AK314/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D312+1","v":83},"Price",{"$f":"[3]RevenueTariffBasket_FO!F315","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G315","v":"Mildura HPS"},{"$f":"[3]RevenueTariffBasket_FO!H315","v":"Drainage fee"},{"$f":"[3]RevenueTariffBasket_FO!J315","v":"[Price]"},{"$f":"[3]RevenueTariffBasket_FO!K315","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X315","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y315","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL315","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM315","v":0},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X315/W315-1)*(W317/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y315/X315-1)*(X317/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z315/Y315-1)*(Y317/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA315/Z315-1)*(Z317/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB315/AA315-1)*(AA317/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC315/AB315-1)*(AB317/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD315/AC315-1)*(AC317/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE315/AD315-1)*(AD317/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF315/AE315-1)*(AE317/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG315/AF315-1)*(AF317/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH315/AG315-1)*(AG317/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI315/AH315-1)*(AH317/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ315/AI315-1)*(AI317/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK315/AJ315-1)*(AJ317/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL315/AK315-1)*(AK317/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F315","v":"[Service]"},"Mildura HPS","Drainage fee","[Price]",{"$f":"[3]RevenueTariffBasket_FO!K316","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X316","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y316","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL316","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM316","v":0},null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X316/W316-1)*(W317/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y316/X316-1)*(X317/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z316/Y316-1)*(Y317/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA316/Z316-1)*(Z317/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB316/AA316-1)*(AA317/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC316/AB316-1)*(AB317/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD316/AC316-1)*(AC317/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE316/AD316-1)*(AD317/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF316/AE316-1)*(AE317/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG316/AF316-1)*(AF317/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH316/AG316-1)*(AG317/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI316/AH316-1)*(AH317/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ316/AI316-1)*(AI317/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK316/AJ316-1)*(AJ317/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL316/AK316-1)*(AK317/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},"Mildura HPS","Drainage fee","[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,{"$f":"AH315*AH316/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X317/W317-1)*(W317/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y317/X317-1)*(X317/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z317/Y317-1)*(Y317/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA317/Z317-1)*(Z317/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB317/AA317-1)*(AA317/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC317/AB317-1)*(AB317/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD317/AC317-1)*(AC317/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE317/AD317-1)*(AD317/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF317/AE317-1)*(AE317/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG317/AF317-1)*(AF317/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH317/AG317-1)*(AG317/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI317/AH317-1)*(AH317/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ317/AI317-1)*(AI317/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK317/AJ317-1)*(AJ317/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL317/AK317-1)*(AK317/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D315+1","v":84},"Price",{"$f":"[3]RevenueTariffBasket_FO!F318","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G318","v":0},{"$f":"[3]RevenueTariffBasket_FO!H318","v":0},{"$f":"[3]RevenueTariffBasket_FO!J318","v":"[Price]"},{"$f":"[3]RevenueTariffBasket_FO!K318","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X318","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y318","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL318","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM318","v":0},null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X318/W318-1)*(W320/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y318/X318-1)*(X320/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z318/Y318-1)*(Y320/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA318/Z318-1)*(Z320/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB318/AA318-1)*(AA320/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC318/AB318-1)*(AB320/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD318/AC318-1)*(AC320/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE318/AD318-1)*(AD320/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF318/AE318-1)*(AE320/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG318/AF318-1)*(AF320/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH318/AG318-1)*(AG320/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI318/AH318-1)*(AH320/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ318/AI318-1)*(AI320/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK318/AJ318-1)*(AJ320/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL318/AK318-1)*(AK320/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F318","v":"[Service]"},0,0,"[Price]",{"$f":"[3]RevenueTariffBasket_FO!K319","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]RevenueTariffBasket_FO!X319","v":0},{"$f":"[3]RevenueTariffBasket_FO!Y319","v":0},{"$f":"[3]RevenueTariffBasket_FO!Z319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AA319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AB319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AC319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AD319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AE319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AF319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AG319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AH319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AI319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AJ319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AK319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AL319","v":0},{"$f":"[3]RevenueTariffBasket_FO!AM319","v":0},null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X319/W319-1)*(W320/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y319/X319-1)*(X320/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z319/Y319-1)*(Y320/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA319/Z319-1)*(Z320/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB319/AA319-1)*(AA320/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC319/AB319-1)*(AB320/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD319/AC319-1)*(AC320/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE319/AD319-1)*(AD320/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF319/AE319-1)*(AE320/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG319/AF319-1)*(AF320/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH319/AG319-1)*(AG320/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI319/AH319-1)*(AH320/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ319/AI319-1)*(AI320/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK319/AJ319-1)*(AJ320/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL319/AK319-1)*(AK320/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH318*AH319/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X320/W320-1)*(W320/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y320/X320-1)*(X320/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z320/Y320-1)*(Y320/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA320/Z320-1)*(Z320/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB320/AA320-1)*(AA320/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC320/AB320-1)*(AB320/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD320/AC320-1)*(AC320/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE320/AD320-1)*(AD320/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF320/AE320-1)*(AE320/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG320/AF320-1)*(AF320/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH320/AG320-1)*(AG320/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI320/AH320-1)*(AH320/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ320/AI320-1)*(AI320/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK320/AJ320-1)*(AJ320/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL320/AK320-1)*(AK320/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D318+1","v":85},"Price",{"$f":"[3]RevenueTariffBasket_FO!F321","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G321","v":0},{"$f":"[3]RevenueTariffBasket_FO!H321","v":0},{"$f":"[3]RevenueTariffBasket_FO!J321","v":"[Price]"},{"$f":"[3]RevenueTariffBasket_FO!K321","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X321/W321-1)*(W323/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y321/X321-1)*(X323/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z321/Y321-1)*(Y323/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA321/Z321-1)*(Z323/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB321/AA321-1)*(AA323/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC321/AB321-1)*(AB323/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD321/AC321-1)*(AC323/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE321/AD321-1)*(AD323/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF321/AE321-1)*(AE323/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG321/AF321-1)*(AF323/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH321/AG321-1)*(AG323/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI321/AH321-1)*(AH323/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ321/AI321-1)*(AI323/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK321/AJ321-1)*(AJ323/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL321/AK321-1)*(AK323/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},0,0,"[Price]",{"$f":"[3]RevenueTariffBasket_FO!K322","v":"[Pricing Unit]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X322/W322-1)*(W323/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y322/X322-1)*(X323/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z322/Y322-1)*(Y323/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA322/Z322-1)*(Z323/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB322/AA322-1)*(AA323/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC322/AB322-1)*(AB323/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD322/AC322-1)*(AC323/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE322/AD322-1)*(AD323/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF322/AE322-1)*(AE323/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG322/AF322-1)*(AF323/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH322/AG322-1)*(AG323/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI322/AH322-1)*(AH323/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ322/AI322-1)*(AI323/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK322/AJ322-1)*(AJ323/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL322/AK322-1)*(AK323/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH321*AH322/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X323/W323-1)*(W323/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y323/X323-1)*(X323/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z323/Y323-1)*(Y323/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA323/Z323-1)*(Z323/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB323/AA323-1)*(AA323/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC323/AB323-1)*(AB323/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD323/AC323-1)*(AC323/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE323/AD323-1)*(AD323/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF323/AE323-1)*(AE323/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG323/AF323-1)*(AF323/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH323/AG323-1)*(AG323/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI323/AH323-1)*(AH323/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ323/AI323-1)*(AI323/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK323/AJ323-1)*(AJ323/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL323/AK323-1)*(AK323/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D321+1","v":86},"Price",{"$f":"[3]RevenueTariffBasket_FO!F324","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G324","v":0},{"$f":"[3]RevenueTariffBasket_FO!H324","v":0},{"$f":"[3]RevenueTariffBasket_FO!J324","v":"[Price]"},"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X324/W324-1)*(W326/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y324/X324-1)*(X326/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z324/Y324-1)*(Y326/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA324/Z324-1)*(Z326/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB324/AA324-1)*(AA326/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC324/AB324-1)*(AB326/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD324/AC324-1)*(AC326/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE324/AD324-1)*(AD326/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF324/AE324-1)*(AE326/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG324/AF324-1)*(AF326/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH324/AG324-1)*(AG326/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI324/AH324-1)*(AH326/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ324/AI324-1)*(AI326/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK324/AJ324-1)*(AJ326/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL324/AK324-1)*(AK326/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E325","v":"Qty"},{"$f":"F325","v":"[Service]"},{"$f":"I325","v":"[Price]"},{"$f":"IFERROR(X325/W325-1,\"-\")","v":"-"},{"$f":"IFERROR(Y325/X325-1,\"-\")","v":"-"},{"$f":"IFERROR(Z325/Y325-1,\"-\")","v":"-"},{"$f":"IFERROR(AA325/Z325-1,\"-\")","v":"-"},{"$f":"IFERROR(AB325/AA325-1,\"-\")","v":"-"},{"$f":"IFERROR(AC325/AB325-1,\"-\")","v":"-"},{"$f":"IFERROR(AD325/AC325-1,\"-\")","v":"-"},{"$f":"IFERROR(AE325/AD325-1,\"-\")","v":"-"},{"$f":"IFERROR(AF325/AE325-1,\"-\")","v":"-"},{"$f":"IFERROR(AG325/AF325-1,\"-\")","v":"-"},{"$f":"IFERROR(AH325/AG325-1,\"-\")","v":"-"},{"$f":"IFERROR(AI325/AH325-1,\"-\")","v":"-"},{"$f":"IFERROR(AJ325/AI325-1,\"-\")","v":"-"},{"$f":"IFERROR(AK325/AJ325-1,\"-\")","v":"-"},{"$f":"IFERROR(AL325/AK325-1,\"-\")","v":"-"},null,{"$f":"AP325","v":"Qty"},{"$f":"AQ325","v":"[Service]"},{"$f":"AR325","v":"[Price]"},{"$f":"IFERROR((X325/W325-1)*(W326/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y325/X325-1)*(X326/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z325/Y325-1)*(Y326/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA325/Z325-1)*(Z326/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB325/AA325-1)*(AA326/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC325/AB325-1)*(AB326/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD325/AC325-1)*(AC326/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE325/AD325-1)*(AD326/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF325/AE325-1)*(AE326/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG325/AF325-1)*(AF326/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH325/AG325-1)*(AG326/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI325/AH325-1)*(AH326/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ325/AI325-1)*(AI326/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK325/AJ325-1)*(AJ326/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL325/AK325-1)*(AK326/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH324*AH325/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X326/W326-1)*(W326/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y326/X326-1)*(X326/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z326/Y326-1)*(Y326/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA326/Z326-1)*(Z326/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB326/AA326-1)*(AA326/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC326/AB326-1)*(AB326/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD326/AC326-1)*(AC326/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE326/AD326-1)*(AD326/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF326/AE326-1)*(AE326/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG326/AF326-1)*(AF326/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH326/AG326-1)*(AG326/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI326/AH326-1)*(AH326/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ326/AI326-1)*(AI326/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK326/AJ326-1)*(AJ326/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL326/AK326-1)*(AK326/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D324+1","v":87},"Price",{"$f":"[3]RevenueTariffBasket_FO!F327","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G327","v":0},{"$f":"[3]RevenueTariffBasket_FO!H327","v":0},{"$f":"[3]RevenueTariffBasket_FO!J327","v":"[Price]"},"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X327/W327-1)*(W329/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y327/X327-1)*(X329/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z327/Y327-1)*(Y329/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA327/Z327-1)*(Z329/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB327/AA327-1)*(AA329/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC327/AB327-1)*(AB329/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD327/AC327-1)*(AC329/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE327/AD327-1)*(AD329/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF327/AE327-1)*(AE329/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG327/AF327-1)*(AF329/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH327/AG327-1)*(AG329/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI327/AH327-1)*(AH329/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ327/AI327-1)*(AI329/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK327/AJ327-1)*(AJ329/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL327/AK327-1)*(AK329/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F327","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X328/W328-1)*(W329/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y328/X328-1)*(X329/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z328/Y328-1)*(Y329/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA328/Z328-1)*(Z329/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB328/AA328-1)*(AA329/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC328/AB328-1)*(AB329/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD328/AC328-1)*(AC329/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE328/AD328-1)*(AD329/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF328/AE328-1)*(AE329/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG328/AF328-1)*(AF329/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH328/AG328-1)*(AG329/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI328/AH328-1)*(AH329/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ328/AI328-1)*(AI329/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK328/AJ328-1)*(AJ329/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL328/AK328-1)*(AK329/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH327*AH328/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X329/W329-1)*(W329/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y329/X329-1)*(X329/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z329/Y329-1)*(Y329/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA329/Z329-1)*(Z329/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB329/AA329-1)*(AA329/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC329/AB329-1)*(AB329/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD329/AC329-1)*(AC329/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE329/AD329-1)*(AD329/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF329/AE329-1)*(AE329/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG329/AF329-1)*(AF329/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH329/AG329-1)*(AG329/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI329/AH329-1)*(AH329/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ329/AI329-1)*(AI329/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK329/AJ329-1)*(AJ329/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL329/AK329-1)*(AK329/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D327+1","v":88},"Price",{"$f":"[3]RevenueTariffBasket_FO!F330","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G330","v":0},{"$f":"[3]RevenueTariffBasket_FO!H330","v":0},{"$f":"[3]RevenueTariffBasket_FO!J330","v":"[Price]"},"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X330/W330-1)*(W332/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y330/X330-1)*(X332/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z330/Y330-1)*(Y332/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA330/Z330-1)*(Z332/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB330/AA330-1)*(AA332/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC330/AB330-1)*(AB332/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD330/AC330-1)*(AC332/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE330/AD330-1)*(AD332/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF330/AE330-1)*(AE332/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG330/AF330-1)*(AF332/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH330/AG330-1)*(AG332/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI330/AH330-1)*(AH332/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ330/AI330-1)*(AI332/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK330/AJ330-1)*(AJ332/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL330/AK330-1)*(AK332/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F330","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X331/W331-1)*(W332/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y331/X331-1)*(X332/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z331/Y331-1)*(Y332/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA331/Z331-1)*(Z332/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB331/AA331-1)*(AA332/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC331/AB331-1)*(AB332/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD331/AC331-1)*(AC332/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE331/AD331-1)*(AD332/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF331/AE331-1)*(AE332/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG331/AF331-1)*(AF332/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH331/AG331-1)*(AG332/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI331/AH331-1)*(AH332/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ331/AI331-1)*(AI332/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK331/AJ331-1)*(AJ332/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL331/AK331-1)*(AK332/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH330*AH331/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X332/W332-1)*(W332/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y332/X332-1)*(X332/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z332/Y332-1)*(Y332/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA332/Z332-1)*(Z332/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB332/AA332-1)*(AA332/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC332/AB332-1)*(AB332/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD332/AC332-1)*(AC332/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE332/AD332-1)*(AD332/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF332/AE332-1)*(AE332/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG332/AF332-1)*(AF332/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH332/AG332-1)*(AG332/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI332/AH332-1)*(AH332/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ332/AI332-1)*(AI332/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK332/AJ332-1)*(AJ332/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL332/AK332-1)*(AK332/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D330+1","v":89},"Price",{"$f":"[3]RevenueTariffBasket_FO!F333","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G333","v":0},{"$f":"[3]RevenueTariffBasket_FO!H333","v":0},{"$f":"[3]RevenueTariffBasket_FO!J333","v":"[Price]"},"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X333/W333-1)*(W335/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y333/X333-1)*(X335/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z333/Y333-1)*(Y335/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA333/Z333-1)*(Z335/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB333/AA333-1)*(AA335/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC333/AB333-1)*(AB335/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD333/AC333-1)*(AC335/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE333/AD333-1)*(AD335/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF333/AE333-1)*(AE335/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG333/AF333-1)*(AF335/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH333/AG333-1)*(AG335/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI333/AH333-1)*(AH335/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ333/AI333-1)*(AI335/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK333/AJ333-1)*(AJ335/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL333/AK333-1)*(AK335/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F333","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X334/W334-1)*(W335/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y334/X334-1)*(X335/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z334/Y334-1)*(Y335/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA334/Z334-1)*(Z335/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB334/AA334-1)*(AA335/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC334/AB334-1)*(AB335/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD334/AC334-1)*(AC335/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE334/AD334-1)*(AD335/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF334/AE334-1)*(AE335/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG334/AF334-1)*(AF335/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH334/AG334-1)*(AG335/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI334/AH334-1)*(AH335/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ334/AI334-1)*(AI335/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK334/AJ334-1)*(AJ335/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL334/AK334-1)*(AK335/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH333*AH334/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X335/W335-1)*(W335/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y335/X335-1)*(X335/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z335/Y335-1)*(Y335/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA335/Z335-1)*(Z335/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB335/AA335-1)*(AA335/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC335/AB335-1)*(AB335/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD335/AC335-1)*(AC335/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE335/AD335-1)*(AD335/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF335/AE335-1)*(AE335/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG335/AF335-1)*(AF335/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH335/AG335-1)*(AG335/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI335/AH335-1)*(AH335/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ335/AI335-1)*(AI335/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK335/AJ335-1)*(AJ335/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL335/AK335-1)*(AK335/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D333+1","v":90},"Price",{"$f":"[3]RevenueTariffBasket_FO!F336","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G336","v":0},{"$f":"[3]RevenueTariffBasket_FO!H336","v":0},{"$f":"[3]RevenueTariffBasket_FO!J336","v":"[Price]"},"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X336/W336-1)*(W338/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y336/X336-1)*(X338/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z336/Y336-1)*(Y338/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA336/Z336-1)*(Z338/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB336/AA336-1)*(AA338/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC336/AB336-1)*(AB338/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD336/AC336-1)*(AC338/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE336/AD336-1)*(AD338/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF336/AE336-1)*(AE338/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG336/AF336-1)*(AF338/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH336/AG336-1)*(AG338/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI336/AH336-1)*(AH338/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ336/AI336-1)*(AI338/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK336/AJ336-1)*(AJ338/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL336/AK336-1)*(AK338/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F336","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X337/W337-1)*(W338/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y337/X337-1)*(X338/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z337/Y337-1)*(Y338/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA337/Z337-1)*(Z338/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB337/AA337-1)*(AA338/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC337/AB337-1)*(AB338/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD337/AC337-1)*(AC338/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE337/AD337-1)*(AD338/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF337/AE337-1)*(AE338/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG337/AF337-1)*(AF338/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH337/AG337-1)*(AG338/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI337/AH337-1)*(AH338/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ337/AI337-1)*(AI338/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK337/AJ337-1)*(AJ338/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL337/AK337-1)*(AK338/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH336*AH337/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X338/W338-1)*(W338/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y338/X338-1)*(X338/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z338/Y338-1)*(Y338/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA338/Z338-1)*(Z338/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB338/AA338-1)*(AA338/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC338/AB338-1)*(AB338/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD338/AC338-1)*(AC338/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE338/AD338-1)*(AD338/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF338/AE338-1)*(AE338/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG338/AF338-1)*(AF338/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH338/AG338-1)*(AG338/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI338/AH338-1)*(AH338/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ338/AI338-1)*(AI338/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK338/AJ338-1)*(AJ338/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL338/AK338-1)*(AK338/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D336+1","v":91},"Price",{"$f":"[3]RevenueTariffBasket_FO!F339","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G339","v":0},{"$f":"[3]RevenueTariffBasket_FO!H339","v":0},{"$f":"[3]RevenueTariffBasket_FO!J339","v":"[Price]"},"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X339/W339-1)*(W341/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y339/X339-1)*(X341/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z339/Y339-1)*(Y341/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA339/Z339-1)*(Z341/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB339/AA339-1)*(AA341/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC339/AB339-1)*(AB341/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD339/AC339-1)*(AC341/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE339/AD339-1)*(AD341/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF339/AE339-1)*(AE341/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG339/AF339-1)*(AF341/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH339/AG339-1)*(AG341/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI339/AH339-1)*(AH341/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ339/AI339-1)*(AI341/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK339/AJ339-1)*(AJ341/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL339/AK339-1)*(AK341/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]",{"$f":"IFERROR((X340/W340-1)*(W341/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y340/X340-1)*(X341/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z340/Y340-1)*(Y341/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA340/Z340-1)*(Z341/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB340/AA340-1)*(AA341/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC340/AB340-1)*(AB341/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD340/AC340-1)*(AC341/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE340/AD340-1)*(AD341/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF340/AE340-1)*(AE341/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG340/AF340-1)*(AF341/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH340/AG340-1)*(AG341/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI340/AH340-1)*(AH341/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ340/AI340-1)*(AI341/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK340/AJ340-1)*(AJ341/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL340/AK340-1)*(AK341/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH339*AH340/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X341/W341-1)*(W341/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y341/X341-1)*(X341/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z341/Y341-1)*(Y341/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA341/Z341-1)*(Z341/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB341/AA341-1)*(AA341/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC341/AB341-1)*(AB341/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD341/AC341-1)*(AC341/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE341/AD341-1)*(AD341/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF341/AE341-1)*(AE341/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG341/AF341-1)*(AF341/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH341/AG341-1)*(AG341/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI341/AH341-1)*(AH341/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ341/AI341-1)*(AI341/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK341/AJ341-1)*(AJ341/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL341/AK341-1)*(AK341/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D339+1","v":92},"Price",{"$f":"[3]RevenueTariffBasket_FO!F342","v":"[Service]"},{"$f":"[3]RevenueTariffBasket_FO!G342","v":0},{"$f":"[3]RevenueTariffBasket_FO!H342","v":0},{"$f":"[3]RevenueTariffBasket_FO!J342","v":"[Price]"},"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X342/W342-1)*(W344/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y342/X342-1)*(X344/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z342/Y342-1)*(Y344/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA342/Z342-1)*(Z344/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB342/AA342-1)*(AA344/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC342/AB342-1)*(AB344/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD342/AC342-1)*(AC344/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE342/AD342-1)*(AD344/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF342/AE342-1)*(AE344/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG342/AF342-1)*(AF344/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH342/AG342-1)*(AG344/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI342/AH342-1)*(AH344/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ342/AI342-1)*(AI344/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK342/AJ342-1)*(AJ344/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL342/AK342-1)*(AK344/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F342","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X343/W343-1)*(W344/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y343/X343-1)*(X344/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z343/Y343-1)*(Y344/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA343/Z343-1)*(Z344/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB343/AA343-1)*(AA344/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC343/AB343-1)*(AB344/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD343/AC343-1)*(AC344/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE343/AD343-1)*(AD344/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF343/AE343-1)*(AE344/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG343/AF343-1)*(AF344/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH343/AG343-1)*(AG344/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI343/AH343-1)*(AH344/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ343/AI343-1)*(AI344/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK343/AJ343-1)*(AJ344/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL343/AK343-1)*(AK344/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH342*AH343/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X344/W344-1)*(W344/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y344/X344-1)*(X344/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z344/Y344-1)*(Y344/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA344/Z344-1)*(Z344/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB344/AA344-1)*(AA344/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC344/AB344-1)*(AB344/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD344/AC344-1)*(AC344/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE344/AD344-1)*(AD344/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF344/AE344-1)*(AE344/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG344/AF344-1)*(AF344/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH344/AG344-1)*(AG344/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI344/AH344-1)*(AH344/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ344/AI344-1)*(AI344/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK344/AJ344-1)*(AJ344/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL344/AK344-1)*(AK344/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D342+1","v":93},"Price","[Service]",null,null,{"$f":"[3]RevenueTariffBasket_FO!J345","v":"[Price]"},"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X345/W345-1)*(W347/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y345/X345-1)*(X347/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z345/Y345-1)*(Y347/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA345/Z345-1)*(Z347/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB345/AA345-1)*(AA347/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC345/AB345-1)*(AB347/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD345/AC345-1)*(AC347/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE345/AD345-1)*(AD347/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF345/AE345-1)*(AE347/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG345/AF345-1)*(AF347/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH345/AG345-1)*(AG347/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI345/AH345-1)*(AH347/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ345/AI345-1)*(AI347/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK345/AJ345-1)*(AJ347/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL345/AK345-1)*(AK347/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F345","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X346/W346-1)*(W347/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y346/X346-1)*(X347/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z346/Y346-1)*(Y347/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA346/Z346-1)*(Z347/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB346/AA346-1)*(AA347/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC346/AB346-1)*(AB347/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD346/AC346-1)*(AC347/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE346/AD346-1)*(AD347/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF346/AE346-1)*(AE347/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG346/AF346-1)*(AF347/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH346/AG346-1)*(AG347/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI346/AH346-1)*(AH347/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ346/AI346-1)*(AI347/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK346/AJ346-1)*(AJ347/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL346/AK346-1)*(AK347/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH345*AH346/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X347/W347-1)*(W347/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y347/X347-1)*(X347/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z347/Y347-1)*(Y347/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA347/Z347-1)*(Z347/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB347/AA347-1)*(AA347/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC347/AB347-1)*(AB347/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD347/AC347-1)*(AC347/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE347/AD347-1)*(AD347/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF347/AE347-1)*(AE347/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG347/AF347-1)*(AF347/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH347/AG347-1)*(AG347/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI347/AH347-1)*(AH347/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ347/AI347-1)*(AI347/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK347/AJ347-1)*(AJ347/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL347/AK347-1)*(AK347/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X348/W348-1)*(W350/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y348/X348-1)*(X350/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z348/Y348-1)*(Y350/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA348/Z348-1)*(Z350/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB348/AA348-1)*(AA350/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC348/AB348-1)*(AB350/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD348/AC348-1)*(AC350/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE348/AD348-1)*(AD350/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF348/AE348-1)*(AE350/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG348/AF348-1)*(AF350/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH348/AG348-1)*(AG350/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI348/AH348-1)*(AH350/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ348/AI348-1)*(AI350/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK348/AJ348-1)*(AJ350/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL348/AK348-1)*(AK350/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F348","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X349/W349-1)*(W350/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y349/X349-1)*(X350/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z349/Y349-1)*(Y350/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA349/Z349-1)*(Z350/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB349/AA349-1)*(AA350/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC349/AB349-1)*(AB350/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD349/AC349-1)*(AC350/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE349/AD349-1)*(AD350/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF349/AE349-1)*(AE350/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG349/AF349-1)*(AF350/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH349/AG349-1)*(AG350/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI349/AH349-1)*(AH350/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ349/AI349-1)*(AI350/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK349/AJ349-1)*(AJ350/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL349/AK349-1)*(AK350/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH348*AH349/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X350/W350-1)*(W350/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y350/X350-1)*(X350/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z350/Y350-1)*(Y350/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA350/Z350-1)*(Z350/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB350/AA350-1)*(AA350/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC350/AB350-1)*(AB350/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD350/AC350-1)*(AC350/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE350/AD350-1)*(AD350/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF350/AE350-1)*(AE350/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG350/AF350-1)*(AF350/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH350/AG350-1)*(AG350/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI350/AH350-1)*(AH350/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ350/AI350-1)*(AI350/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK350/AJ350-1)*(AJ350/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL350/AK350-1)*(AK350/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X351/W351-1)*(W353/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y351/X351-1)*(X353/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z351/Y351-1)*(Y353/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA351/Z351-1)*(Z353/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB351/AA351-1)*(AA353/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC351/AB351-1)*(AB353/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD351/AC351-1)*(AC353/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE351/AD351-1)*(AD353/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF351/AE351-1)*(AE353/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG351/AF351-1)*(AF353/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH351/AG351-1)*(AG353/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI351/AH351-1)*(AH353/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ351/AI351-1)*(AI353/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK351/AJ351-1)*(AJ353/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL351/AK351-1)*(AK353/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F351","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X352/W352-1)*(W353/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y352/X352-1)*(X353/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z352/Y352-1)*(Y353/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA352/Z352-1)*(Z353/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB352/AA352-1)*(AA353/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC352/AB352-1)*(AB353/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD352/AC352-1)*(AC353/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE352/AD352-1)*(AD353/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF352/AE352-1)*(AE353/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG352/AF352-1)*(AF353/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH352/AG352-1)*(AG353/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI352/AH352-1)*(AH353/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ352/AI352-1)*(AI353/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK352/AJ352-1)*(AJ353/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL352/AK352-1)*(AK353/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH351*AH352/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X353/W353-1)*(W353/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y353/X353-1)*(X353/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z353/Y353-1)*(Y353/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA353/Z353-1)*(Z353/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB353/AA353-1)*(AA353/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC353/AB353-1)*(AB353/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD353/AC353-1)*(AC353/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE353/AD353-1)*(AD353/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF353/AE353-1)*(AE353/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG353/AF353-1)*(AF353/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH353/AG353-1)*(AG353/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI353/AH353-1)*(AH353/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ353/AI353-1)*(AI353/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK353/AJ353-1)*(AJ353/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL353/AK353-1)*(AK353/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X354/W354-1)*(W356/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y354/X354-1)*(X356/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z354/Y354-1)*(Y356/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA354/Z354-1)*(Z356/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB354/AA354-1)*(AA356/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC354/AB354-1)*(AB356/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD354/AC354-1)*(AC356/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE354/AD354-1)*(AD356/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF354/AE354-1)*(AE356/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG354/AF354-1)*(AF356/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH354/AG354-1)*(AG356/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI354/AH354-1)*(AH356/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ354/AI354-1)*(AI356/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK354/AJ354-1)*(AJ356/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL354/AK354-1)*(AK356/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F354","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X355/W355-1)*(W356/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y355/X355-1)*(X356/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z355/Y355-1)*(Y356/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA355/Z355-1)*(Z356/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB355/AA355-1)*(AA356/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC355/AB355-1)*(AB356/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD355/AC355-1)*(AC356/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE355/AD355-1)*(AD356/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF355/AE355-1)*(AE356/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG355/AF355-1)*(AF356/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH355/AG355-1)*(AG356/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI355/AH355-1)*(AH356/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ355/AI355-1)*(AI356/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK355/AJ355-1)*(AJ356/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL355/AK355-1)*(AK356/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH354*AH355/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X356/W356-1)*(W356/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y356/X356-1)*(X356/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z356/Y356-1)*(Y356/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA356/Z356-1)*(Z356/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB356/AA356-1)*(AA356/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC356/AB356-1)*(AB356/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD356/AC356-1)*(AC356/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE356/AD356-1)*(AD356/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF356/AE356-1)*(AE356/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG356/AF356-1)*(AF356/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH356/AG356-1)*(AG356/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI356/AH356-1)*(AH356/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ356/AI356-1)*(AI356/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK356/AJ356-1)*(AJ356/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL356/AK356-1)*(AK356/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X357/W357-1)*(W359/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y357/X357-1)*(X359/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z357/Y357-1)*(Y359/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA357/Z357-1)*(Z359/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB357/AA357-1)*(AA359/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC357/AB357-1)*(AB359/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD357/AC357-1)*(AC359/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE357/AD357-1)*(AD359/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF357/AE357-1)*(AE359/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG357/AF357-1)*(AF359/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH357/AG357-1)*(AG359/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI357/AH357-1)*(AH359/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ357/AI357-1)*(AI359/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK357/AJ357-1)*(AJ359/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL357/AK357-1)*(AK359/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X358/W358-1)*(W359/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y358/X358-1)*(X359/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z358/Y358-1)*(Y359/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA358/Z358-1)*(Z359/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB358/AA358-1)*(AA359/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC358/AB358-1)*(AB359/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD358/AC358-1)*(AC359/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE358/AD358-1)*(AD359/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF358/AE358-1)*(AE359/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG358/AF358-1)*(AF359/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH358/AG358-1)*(AG359/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI358/AH358-1)*(AH359/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ358/AI358-1)*(AI359/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK358/AJ358-1)*(AJ359/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL358/AK358-1)*(AK359/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH357*AH358/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X359/W359-1)*(W359/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y359/X359-1)*(X359/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z359/Y359-1)*(Y359/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA359/Z359-1)*(Z359/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB359/AA359-1)*(AA359/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC359/AB359-1)*(AB359/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD359/AC359-1)*(AC359/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE359/AD359-1)*(AD359/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF359/AE359-1)*(AE359/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG359/AF359-1)*(AF359/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH359/AG359-1)*(AG359/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI359/AH359-1)*(AH359/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ359/AI359-1)*(AI359/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK359/AJ359-1)*(AJ359/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL359/AK359-1)*(AK359/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X360/W360-1)*(W362/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y360/X360-1)*(X362/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z360/Y360-1)*(Y362/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA360/Z360-1)*(Z362/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB360/AA360-1)*(AA362/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC360/AB360-1)*(AB362/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD360/AC360-1)*(AC362/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE360/AD360-1)*(AD362/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF360/AE360-1)*(AE362/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG360/AF360-1)*(AF362/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH360/AG360-1)*(AG362/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI360/AH360-1)*(AH362/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ360/AI360-1)*(AI362/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK360/AJ360-1)*(AJ362/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL360/AK360-1)*(AK362/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F360","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X361/W361-1)*(W362/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y361/X361-1)*(X362/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z361/Y361-1)*(Y362/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA361/Z361-1)*(Z362/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB361/AA361-1)*(AA362/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC361/AB361-1)*(AB362/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD361/AC361-1)*(AC362/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE361/AD361-1)*(AD362/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF361/AE361-1)*(AE362/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG361/AF361-1)*(AF362/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH361/AG361-1)*(AG362/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI361/AH361-1)*(AH362/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ361/AI361-1)*(AI362/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK361/AJ361-1)*(AJ362/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL361/AK361-1)*(AK362/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH360*AH361/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X362/W362-1)*(W362/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y362/X362-1)*(X362/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z362/Y362-1)*(Y362/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA362/Z362-1)*(Z362/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB362/AA362-1)*(AA362/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC362/AB362-1)*(AB362/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD362/AC362-1)*(AC362/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE362/AD362-1)*(AD362/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF362/AE362-1)*(AE362/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG362/AF362-1)*(AF362/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH362/AG362-1)*(AG362/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI362/AH362-1)*(AH362/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ362/AI362-1)*(AI362/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK362/AJ362-1)*(AJ362/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL362/AK362-1)*(AK362/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X363/W363-1)*(W365/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y363/X363-1)*(X365/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z363/Y363-1)*(Y365/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA363/Z363-1)*(Z365/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB363/AA363-1)*(AA365/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC363/AB363-1)*(AB365/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD363/AC363-1)*(AC365/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE363/AD363-1)*(AD365/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF363/AE363-1)*(AE365/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG363/AF363-1)*(AF365/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH363/AG363-1)*(AG365/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI363/AH363-1)*(AH365/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ363/AI363-1)*(AI365/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK363/AJ363-1)*(AJ365/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL363/AK363-1)*(AK365/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F363","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X364/W364-1)*(W365/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y364/X364-1)*(X365/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z364/Y364-1)*(Y365/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA364/Z364-1)*(Z365/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB364/AA364-1)*(AA365/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC364/AB364-1)*(AB365/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD364/AC364-1)*(AC365/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE364/AD364-1)*(AD365/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF364/AE364-1)*(AE365/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG364/AF364-1)*(AF365/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH364/AG364-1)*(AG365/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI364/AH364-1)*(AH365/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ364/AI364-1)*(AI365/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK364/AJ364-1)*(AJ365/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL364/AK364-1)*(AK365/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH363*AH364/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X365/W365-1)*(W365/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y365/X365-1)*(X365/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z365/Y365-1)*(Y365/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA365/Z365-1)*(Z365/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB365/AA365-1)*(AA365/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC365/AB365-1)*(AB365/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD365/AC365-1)*(AC365/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE365/AD365-1)*(AD365/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF365/AE365-1)*(AE365/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG365/AF365-1)*(AF365/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH365/AG365-1)*(AG365/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI365/AH365-1)*(AH365/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ365/AI365-1)*(AI365/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK365/AJ365-1)*(AJ365/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL365/AK365-1)*(AK365/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X366/W366-1)*(W368/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y366/X366-1)*(X368/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z366/Y366-1)*(Y368/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA366/Z366-1)*(Z368/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB366/AA366-1)*(AA368/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC366/AB366-1)*(AB368/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD366/AC366-1)*(AC368/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE366/AD366-1)*(AD368/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF366/AE366-1)*(AE368/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG366/AF366-1)*(AF368/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH366/AG366-1)*(AG368/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI366/AH366-1)*(AH368/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ366/AI366-1)*(AI368/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK366/AJ366-1)*(AJ368/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL366/AK366-1)*(AK368/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F366","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X367/W367-1)*(W368/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y367/X367-1)*(X368/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z367/Y367-1)*(Y368/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA367/Z367-1)*(Z368/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB367/AA367-1)*(AA368/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC367/AB367-1)*(AB368/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD367/AC367-1)*(AC368/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE367/AD367-1)*(AD368/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF367/AE367-1)*(AE368/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG367/AF367-1)*(AF368/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH367/AG367-1)*(AG368/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI367/AH367-1)*(AH368/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ367/AI367-1)*(AI368/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK367/AJ367-1)*(AJ368/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL367/AK367-1)*(AK368/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH366*AH367/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X368/W368-1)*(W368/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y368/X368-1)*(X368/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z368/Y368-1)*(Y368/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA368/Z368-1)*(Z368/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB368/AA368-1)*(AA368/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC368/AB368-1)*(AB368/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD368/AC368-1)*(AC368/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE368/AD368-1)*(AD368/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF368/AE368-1)*(AE368/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG368/AF368-1)*(AF368/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH368/AG368-1)*(AG368/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI368/AH368-1)*(AH368/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ368/AI368-1)*(AI368/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK368/AJ368-1)*(AJ368/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL368/AK368-1)*(AK368/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X369/W369-1)*(W371/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y369/X369-1)*(X371/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z369/Y369-1)*(Y371/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA369/Z369-1)*(Z371/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB369/AA369-1)*(AA371/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC369/AB369-1)*(AB371/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD369/AC369-1)*(AC371/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE369/AD369-1)*(AD371/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF369/AE369-1)*(AE371/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG369/AF369-1)*(AF371/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH369/AG369-1)*(AG371/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI369/AH369-1)*(AH371/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ369/AI369-1)*(AI371/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK369/AJ369-1)*(AJ371/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL369/AK369-1)*(AK371/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X370/W370-1)*(W371/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y370/X370-1)*(X371/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z370/Y370-1)*(Y371/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA370/Z370-1)*(Z371/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB370/AA370-1)*(AA371/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC370/AB370-1)*(AB371/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD370/AC370-1)*(AC371/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE370/AD370-1)*(AD371/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF370/AE370-1)*(AE371/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG370/AF370-1)*(AF371/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH370/AG370-1)*(AG371/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI370/AH370-1)*(AH371/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ370/AI370-1)*(AI371/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK370/AJ370-1)*(AJ371/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL370/AK370-1)*(AK371/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH369*AH370/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X371/W371-1)*(W371/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y371/X371-1)*(X371/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z371/Y371-1)*(Y371/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA371/Z371-1)*(Z371/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB371/AA371-1)*(AA371/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC371/AB371-1)*(AB371/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD371/AC371-1)*(AC371/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE371/AD371-1)*(AD371/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF371/AE371-1)*(AE371/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG371/AF371-1)*(AF371/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH371/AG371-1)*(AG371/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI371/AH371-1)*(AH371/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ371/AI371-1)*(AI371/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK371/AJ371-1)*(AJ371/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL371/AK371-1)*(AK371/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X372/W372-1)*(W374/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y372/X372-1)*(X374/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z372/Y372-1)*(Y374/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA372/Z372-1)*(Z374/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB372/AA372-1)*(AA374/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC372/AB372-1)*(AB374/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD372/AC372-1)*(AC374/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE372/AD372-1)*(AD374/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF372/AE372-1)*(AE374/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG372/AF372-1)*(AF374/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH372/AG372-1)*(AG374/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI372/AH372-1)*(AH374/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ372/AI372-1)*(AI374/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK372/AJ372-1)*(AJ374/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL372/AK372-1)*(AK374/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X373/W373-1)*(W374/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y373/X373-1)*(X374/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z373/Y373-1)*(Y374/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA373/Z373-1)*(Z374/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB373/AA373-1)*(AA374/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC373/AB373-1)*(AB374/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD373/AC373-1)*(AC374/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE373/AD373-1)*(AD374/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF373/AE373-1)*(AE374/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG373/AF373-1)*(AF374/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH373/AG373-1)*(AG374/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI373/AH373-1)*(AH374/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ373/AI373-1)*(AI374/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK373/AJ373-1)*(AJ374/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL373/AK373-1)*(AK374/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH372*AH373/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X374/W374-1)*(W374/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y374/X374-1)*(X374/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z374/Y374-1)*(Y374/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA374/Z374-1)*(Z374/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB374/AA374-1)*(AA374/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC374/AB374-1)*(AB374/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD374/AC374-1)*(AC374/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE374/AD374-1)*(AD374/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF374/AE374-1)*(AE374/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG374/AF374-1)*(AF374/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH374/AG374-1)*(AG374/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI374/AH374-1)*(AH374/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ374/AI374-1)*(AI374/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK374/AJ374-1)*(AJ374/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL374/AK374-1)*(AK374/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X375/W375-1)*(W377/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y375/X375-1)*(X377/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z375/Y375-1)*(Y377/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA375/Z375-1)*(Z377/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB375/AA375-1)*(AA377/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC375/AB375-1)*(AB377/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD375/AC375-1)*(AC377/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE375/AD375-1)*(AD377/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF375/AE375-1)*(AE377/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG375/AF375-1)*(AF377/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH375/AG375-1)*(AG377/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI375/AH375-1)*(AH377/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ375/AI375-1)*(AI377/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK375/AJ375-1)*(AJ377/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL375/AK375-1)*(AK377/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X376/W376-1)*(W377/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y376/X376-1)*(X377/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z376/Y376-1)*(Y377/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA376/Z376-1)*(Z377/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB376/AA376-1)*(AA377/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC376/AB376-1)*(AB377/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD376/AC376-1)*(AC377/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE376/AD376-1)*(AD377/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF376/AE376-1)*(AE377/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG376/AF376-1)*(AF377/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH376/AG376-1)*(AG377/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI376/AH376-1)*(AH377/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ376/AI376-1)*(AI377/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK376/AJ376-1)*(AJ377/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL376/AK376-1)*(AK377/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH375*AH376/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X377/W377-1)*(W377/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y377/X377-1)*(X377/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z377/Y377-1)*(Y377/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA377/Z377-1)*(Z377/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB377/AA377-1)*(AA377/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC377/AB377-1)*(AB377/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD377/AC377-1)*(AC377/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE377/AD377-1)*(AD377/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF377/AE377-1)*(AE377/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG377/AF377-1)*(AF377/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH377/AG377-1)*(AG377/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI377/AH377-1)*(AH377/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ377/AI377-1)*(AI377/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK377/AJ377-1)*(AJ377/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL377/AK377-1)*(AK377/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X378/W378-1)*(W380/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y378/X378-1)*(X380/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z378/Y378-1)*(Y380/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA378/Z378-1)*(Z380/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB378/AA378-1)*(AA380/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC378/AB378-1)*(AB380/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD378/AC378-1)*(AC380/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE378/AD378-1)*(AD380/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF378/AE378-1)*(AE380/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG378/AF378-1)*(AF380/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH378/AG378-1)*(AG380/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI378/AH378-1)*(AH380/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ378/AI378-1)*(AI380/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK378/AJ378-1)*(AJ380/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL378/AK378-1)*(AK380/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X379/W379-1)*(W380/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y379/X379-1)*(X380/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z379/Y379-1)*(Y380/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA379/Z379-1)*(Z380/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB379/AA379-1)*(AA380/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC379/AB379-1)*(AB380/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD379/AC379-1)*(AC380/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE379/AD379-1)*(AD380/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF379/AE379-1)*(AE380/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG379/AF379-1)*(AF380/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH379/AG379-1)*(AG380/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI379/AH379-1)*(AH380/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ379/AI379-1)*(AI380/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK379/AJ379-1)*(AJ380/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL379/AK379-1)*(AK380/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH378*AH379/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X380/W380-1)*(W380/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y380/X380-1)*(X380/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z380/Y380-1)*(Y380/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA380/Z380-1)*(Z380/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB380/AA380-1)*(AA380/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC380/AB380-1)*(AB380/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD380/AC380-1)*(AC380/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE380/AD380-1)*(AD380/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF380/AE380-1)*(AE380/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG380/AF380-1)*(AF380/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH380/AG380-1)*(AG380/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI380/AH380-1)*(AH380/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ380/AI380-1)*(AI380/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK380/AJ380-1)*(AJ380/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL380/AK380-1)*(AK380/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X381/W381-1)*(W383/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y381/X381-1)*(X383/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z381/Y381-1)*(Y383/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA381/Z381-1)*(Z383/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB381/AA381-1)*(AA383/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC381/AB381-1)*(AB383/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD381/AC381-1)*(AC383/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE381/AD381-1)*(AD383/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF381/AE381-1)*(AE383/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG381/AF381-1)*(AF383/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH381/AG381-1)*(AG383/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI381/AH381-1)*(AH383/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ381/AI381-1)*(AI383/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK381/AJ381-1)*(AJ383/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL381/AK381-1)*(AK383/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X382/W382-1)*(W383/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y382/X382-1)*(X383/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z382/Y382-1)*(Y383/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA382/Z382-1)*(Z383/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB382/AA382-1)*(AA383/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC382/AB382-1)*(AB383/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD382/AC382-1)*(AC383/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE382/AD382-1)*(AD383/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF382/AE382-1)*(AE383/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG382/AF382-1)*(AF383/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH382/AG382-1)*(AG383/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI382/AH382-1)*(AH383/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ382/AI382-1)*(AI383/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK382/AJ382-1)*(AJ383/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL382/AK382-1)*(AK383/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH381*AH382/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X383/W383-1)*(W383/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y383/X383-1)*(X383/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z383/Y383-1)*(Y383/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA383/Z383-1)*(Z383/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB383/AA383-1)*(AA383/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC383/AB383-1)*(AB383/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD383/AC383-1)*(AC383/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE383/AD383-1)*(AD383/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF383/AE383-1)*(AE383/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG383/AF383-1)*(AF383/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH383/AG383-1)*(AG383/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI383/AH383-1)*(AH383/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ383/AI383-1)*(AI383/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK383/AJ383-1)*(AJ383/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL383/AK383-1)*(AK383/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X384/W384-1)*(W386/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y384/X384-1)*(X386/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z384/Y384-1)*(Y386/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA384/Z384-1)*(Z386/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB384/AA384-1)*(AA386/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC384/AB384-1)*(AB386/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD384/AC384-1)*(AC386/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE384/AD384-1)*(AD386/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF384/AE384-1)*(AE386/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG384/AF384-1)*(AF386/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH384/AG384-1)*(AG386/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI384/AH384-1)*(AH386/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ384/AI384-1)*(AI386/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK384/AJ384-1)*(AJ386/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL384/AK384-1)*(AK386/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X385/W385-1)*(W386/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y385/X385-1)*(X386/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z385/Y385-1)*(Y386/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA385/Z385-1)*(Z386/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB385/AA385-1)*(AA386/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC385/AB385-1)*(AB386/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD385/AC385-1)*(AC386/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE385/AD385-1)*(AD386/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF385/AE385-1)*(AE386/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG385/AF385-1)*(AF386/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH385/AG385-1)*(AG386/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI385/AH385-1)*(AH386/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ385/AI385-1)*(AI386/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK385/AJ385-1)*(AJ386/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL385/AK385-1)*(AK386/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH384*AH385/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X386/W386-1)*(W386/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y386/X386-1)*(X386/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z386/Y386-1)*(Y386/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA386/Z386-1)*(Z386/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB386/AA386-1)*(AA386/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC386/AB386-1)*(AB386/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD386/AC386-1)*(AC386/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE386/AD386-1)*(AD386/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF386/AE386-1)*(AE386/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG386/AF386-1)*(AF386/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH386/AG386-1)*(AG386/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI386/AH386-1)*(AH386/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ386/AI386-1)*(AI386/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK386/AJ386-1)*(AJ386/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL386/AK386-1)*(AK386/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X387/W387-1)*(W389/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y387/X387-1)*(X389/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z387/Y387-1)*(Y389/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA387/Z387-1)*(Z389/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB387/AA387-1)*(AA389/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC387/AB387-1)*(AB389/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD387/AC387-1)*(AC389/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE387/AD387-1)*(AD389/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF387/AE387-1)*(AE389/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG387/AF387-1)*(AF389/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH387/AG387-1)*(AG389/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI387/AH387-1)*(AH389/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ387/AI387-1)*(AI389/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK387/AJ387-1)*(AJ389/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL387/AK387-1)*(AK389/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X388/W388-1)*(W389/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y388/X388-1)*(X389/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z388/Y388-1)*(Y389/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA388/Z388-1)*(Z389/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB388/AA388-1)*(AA389/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC388/AB388-1)*(AB389/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD388/AC388-1)*(AC389/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE388/AD388-1)*(AD389/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF388/AE388-1)*(AE389/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG388/AF388-1)*(AF389/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH388/AG388-1)*(AG389/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI388/AH388-1)*(AH389/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ388/AI388-1)*(AI389/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK388/AJ388-1)*(AJ389/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL388/AK388-1)*(AK389/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH387*AH388/10^6","v":0},0,0,0,0,null,null,null,{"$f":"E389","v":"Rev"},{"$f":"F389","v":"[Service]"},{"$f":"I389","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP389","v":"Rev"},{"$f":"AQ389","v":"[Service]"},{"$f":"AR389","v":"[Price]"},{"$f":"IFERROR((X389/W389-1)*(W389/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y389/X389-1)*(X389/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z389/Y389-1)*(Y389/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA389/Z389-1)*(Z389/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB389/AA389-1)*(AA389/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC389/AB389-1)*(AB389/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD389/AC389-1)*(AC389/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE389/AD389-1)*(AD389/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF389/AE389-1)*(AE389/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG389/AF389-1)*(AF389/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH389/AG389-1)*(AG389/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI389/AH389-1)*(AH389/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ389/AI389-1)*(AI389/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK389/AJ389-1)*(AJ389/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL389/AK389-1)*(AK389/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IFERROR(X390/W390-1,\"-\")","v":"-"},{"$f":"IFERROR(Y390/X390-1,\"-\")","v":"-"},{"$f":"IFERROR(Z390/Y390-1,\"-\")","v":"-"},{"$f":"IFERROR(AA390/Z390-1,\"-\")","v":"-"},{"$f":"IFERROR(AB390/AA390-1,\"-\")","v":"-"},{"$f":"IFERROR(AC390/AB390-1,\"-\")","v":"-"},{"$f":"IFERROR(AD390/AC390-1,\"-\")","v":"-"},{"$f":"IFERROR(AE390/AD390-1,\"-\")","v":"-"},{"$f":"IFERROR(AF390/AE390-1,\"-\")","v":"-"},{"$f":"IFERROR(AG390/AF390-1,\"-\")","v":"-"},{"$f":"IFERROR(AH390/AG390-1,\"-\")","v":"-"},{"$f":"IFERROR(AI390/AH390-1,\"-\")","v":"-"},{"$f":"IFERROR(AJ390/AI390-1,\"-\")","v":"-"},{"$f":"IFERROR(AK390/AJ390-1,\"-\")","v":"-"},{"$f":"IFERROR(AL390/AK390-1,\"-\")","v":"-"},null,"Price","[Service]","[Price]",{"$f":"IFERROR((X390/W390-1)*(W392/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y390/X390-1)*(X392/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z390/Y390-1)*(Y392/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA390/Z390-1)*(Z392/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB390/AA390-1)*(AA392/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC390/AB390-1)*(AB392/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD390/AC390-1)*(AC392/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE390/AD390-1)*(AD392/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF390/AE390-1)*(AE392/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG390/AF390-1)*(AF392/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH390/AG390-1)*(AG392/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI390/AH390-1)*(AH392/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ390/AI390-1)*(AI392/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK390/AJ390-1)*(AJ392/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL390/AK390-1)*(AK392/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X391/W391-1)*(W392/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y391/X391-1)*(X392/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z391/Y391-1)*(Y392/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA391/Z391-1)*(Z392/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB391/AA391-1)*(AA392/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC391/AB391-1)*(AB392/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD391/AC391-1)*(AC392/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE391/AD391-1)*(AD392/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF391/AE391-1)*(AE392/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG391/AF391-1)*(AF392/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH391/AG391-1)*(AG392/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI391/AH391-1)*(AH392/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ391/AI391-1)*(AI392/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK391/AJ391-1)*(AJ392/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL391/AK391-1)*(AK392/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH390*AH391/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X392/W392-1)*(W392/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y392/X392-1)*(X392/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z392/Y392-1)*(Y392/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA392/Z392-1)*(Z392/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB392/AA392-1)*(AA392/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC392/AB392-1)*(AB392/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD392/AC392-1)*(AC392/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE392/AD392-1)*(AD392/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF392/AE392-1)*(AE392/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG392/AF392-1)*(AF392/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH392/AG392-1)*(AG392/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI392/AH392-1)*(AH392/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ392/AI392-1)*(AI392/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK392/AJ392-1)*(AJ392/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL392/AK392-1)*(AK392/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X393/W393-1)*(W395/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y393/X393-1)*(X395/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z393/Y393-1)*(Y395/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA393/Z393-1)*(Z395/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB393/AA393-1)*(AA395/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC393/AB393-1)*(AB395/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD393/AC393-1)*(AC395/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE393/AD393-1)*(AD395/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF393/AE393-1)*(AE395/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG393/AF393-1)*(AF395/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH393/AG393-1)*(AG395/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI393/AH393-1)*(AH395/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ393/AI393-1)*(AI395/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK393/AJ393-1)*(AJ395/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL393/AK393-1)*(AK395/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X394/W394-1)*(W395/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y394/X394-1)*(X395/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z394/Y394-1)*(Y395/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA394/Z394-1)*(Z395/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB394/AA394-1)*(AA395/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC394/AB394-1)*(AB395/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD394/AC394-1)*(AC395/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE394/AD394-1)*(AD395/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF394/AE394-1)*(AE395/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG394/AF394-1)*(AF395/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH394/AG394-1)*(AG395/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI394/AH394-1)*(AH395/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ394/AI394-1)*(AI395/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK394/AJ394-1)*(AJ395/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL394/AK394-1)*(AK395/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH393*AH394/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X395/W395-1)*(W395/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y395/X395-1)*(X395/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z395/Y395-1)*(Y395/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA395/Z395-1)*(Z395/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB395/AA395-1)*(AA395/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC395/AB395-1)*(AB395/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD395/AC395-1)*(AC395/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE395/AD395-1)*(AD395/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF395/AE395-1)*(AE395/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG395/AF395-1)*(AF395/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH395/AG395-1)*(AG395/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI395/AH395-1)*(AH395/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ395/AI395-1)*(AI395/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK395/AJ395-1)*(AJ395/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL395/AK395-1)*(AK395/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X396/W396-1)*(W398/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y396/X396-1)*(X398/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z396/Y396-1)*(Y398/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA396/Z396-1)*(Z398/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB396/AA396-1)*(AA398/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC396/AB396-1)*(AB398/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD396/AC396-1)*(AC398/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE396/AD396-1)*(AD398/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF396/AE396-1)*(AE398/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG396/AF396-1)*(AF398/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH396/AG396-1)*(AG398/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI396/AH396-1)*(AH398/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ396/AI396-1)*(AI398/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK396/AJ396-1)*(AJ398/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL396/AK396-1)*(AK398/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X397/W397-1)*(W398/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y397/X397-1)*(X398/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z397/Y397-1)*(Y398/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA397/Z397-1)*(Z398/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB397/AA397-1)*(AA398/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC397/AB397-1)*(AB398/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD397/AC397-1)*(AC398/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE397/AD397-1)*(AD398/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF397/AE397-1)*(AE398/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG397/AF397-1)*(AF398/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH397/AG397-1)*(AG398/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI397/AH397-1)*(AH398/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ397/AI397-1)*(AI398/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK397/AJ397-1)*(AJ398/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL397/AK397-1)*(AK398/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH396*AH397/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X398/W398-1)*(W398/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y398/X398-1)*(X398/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z398/Y398-1)*(Y398/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA398/Z398-1)*(Z398/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB398/AA398-1)*(AA398/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC398/AB398-1)*(AB398/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD398/AC398-1)*(AC398/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE398/AD398-1)*(AD398/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF398/AE398-1)*(AE398/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG398/AF398-1)*(AF398/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH398/AG398-1)*(AG398/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI398/AH398-1)*(AH398/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ398/AI398-1)*(AI398/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK398/AJ398-1)*(AJ398/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL398/AK398-1)*(AK398/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X399/W399-1)*(W401/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y399/X399-1)*(X401/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z399/Y399-1)*(Y401/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA399/Z399-1)*(Z401/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB399/AA399-1)*(AA401/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC399/AB399-1)*(AB401/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD399/AC399-1)*(AC401/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE399/AD399-1)*(AD401/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF399/AE399-1)*(AE401/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG399/AF399-1)*(AF401/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH399/AG399-1)*(AG401/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI399/AH399-1)*(AH401/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ399/AI399-1)*(AI401/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK399/AJ399-1)*(AJ401/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL399/AK399-1)*(AK401/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X400/W400-1)*(W401/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y400/X400-1)*(X401/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z400/Y400-1)*(Y401/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA400/Z400-1)*(Z401/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB400/AA400-1)*(AA401/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC400/AB400-1)*(AB401/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD400/AC400-1)*(AC401/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE400/AD400-1)*(AD401/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF400/AE400-1)*(AE401/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG400/AF400-1)*(AF401/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH400/AG400-1)*(AG401/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI400/AH400-1)*(AH401/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ400/AI400-1)*(AI401/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK400/AJ400-1)*(AJ401/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL400/AK400-1)*(AK401/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH399*AH400/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X401/W401-1)*(W401/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y401/X401-1)*(X401/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z401/Y401-1)*(Y401/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA401/Z401-1)*(Z401/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB401/AA401-1)*(AA401/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC401/AB401-1)*(AB401/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD401/AC401-1)*(AC401/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE401/AD401-1)*(AD401/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF401/AE401-1)*(AE401/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG401/AF401-1)*(AF401/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH401/AG401-1)*(AG401/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI401/AH401-1)*(AH401/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ401/AI401-1)*(AI401/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK401/AJ401-1)*(AJ401/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL401/AK401-1)*(AK401/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X402/W402-1)*(W404/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y402/X402-1)*(X404/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z402/Y402-1)*(Y404/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA402/Z402-1)*(Z404/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB402/AA402-1)*(AA404/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC402/AB402-1)*(AB404/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD402/AC402-1)*(AC404/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE402/AD402-1)*(AD404/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF402/AE402-1)*(AE404/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG402/AF402-1)*(AF404/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH402/AG402-1)*(AG404/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI402/AH402-1)*(AH404/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ402/AI402-1)*(AI404/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK402/AJ402-1)*(AJ404/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL402/AK402-1)*(AK404/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X403/W403-1)*(W404/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y403/X403-1)*(X404/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z403/Y403-1)*(Y404/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA403/Z403-1)*(Z404/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB403/AA403-1)*(AA404/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC403/AB403-1)*(AB404/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD403/AC403-1)*(AC404/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE403/AD403-1)*(AD404/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF403/AE403-1)*(AE404/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG403/AF403-1)*(AF404/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH403/AG403-1)*(AG404/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI403/AH403-1)*(AH404/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ403/AI403-1)*(AI404/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK403/AJ403-1)*(AJ404/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL403/AK403-1)*(AK404/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH402*AH403/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X404/W404-1)*(W404/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y404/X404-1)*(X404/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z404/Y404-1)*(Y404/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA404/Z404-1)*(Z404/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB404/AA404-1)*(AA404/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC404/AB404-1)*(AB404/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD404/AC404-1)*(AC404/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE404/AD404-1)*(AD404/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF404/AE404-1)*(AE404/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG404/AF404-1)*(AF404/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH404/AG404-1)*(AG404/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI404/AH404-1)*(AH404/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ404/AI404-1)*(AI404/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK404/AJ404-1)*(AJ404/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL404/AK404-1)*(AK404/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X405/W405-1)*(W407/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y405/X405-1)*(X407/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z405/Y405-1)*(Y407/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA405/Z405-1)*(Z407/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB405/AA405-1)*(AA407/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC405/AB405-1)*(AB407/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD405/AC405-1)*(AC407/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE405/AD405-1)*(AD407/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF405/AE405-1)*(AE407/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG405/AF405-1)*(AF407/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH405/AG405-1)*(AG407/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI405/AH405-1)*(AH407/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ405/AI405-1)*(AI407/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK405/AJ405-1)*(AJ407/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL405/AK405-1)*(AK407/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X406/W406-1)*(W407/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y406/X406-1)*(X407/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z406/Y406-1)*(Y407/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA406/Z406-1)*(Z407/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB406/AA406-1)*(AA407/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC406/AB406-1)*(AB407/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD406/AC406-1)*(AC407/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE406/AD406-1)*(AD407/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF406/AE406-1)*(AE407/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG406/AF406-1)*(AF407/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH406/AG406-1)*(AG407/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI406/AH406-1)*(AH407/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ406/AI406-1)*(AI407/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK406/AJ406-1)*(AJ407/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL406/AK406-1)*(AK407/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH405*AH406/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X407/W407-1)*(W407/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y407/X407-1)*(X407/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z407/Y407-1)*(Y407/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA407/Z407-1)*(Z407/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB407/AA407-1)*(AA407/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC407/AB407-1)*(AB407/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD407/AC407-1)*(AC407/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE407/AD407-1)*(AD407/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF407/AE407-1)*(AE407/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG407/AF407-1)*(AF407/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH407/AG407-1)*(AG407/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI407/AH407-1)*(AH407/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ407/AI407-1)*(AI407/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK407/AJ407-1)*(AJ407/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL407/AK407-1)*(AK407/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X408/W408-1)*(W410/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y408/X408-1)*(X410/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z408/Y408-1)*(Y410/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA408/Z408-1)*(Z410/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB408/AA408-1)*(AA410/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC408/AB408-1)*(AB410/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD408/AC408-1)*(AC410/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE408/AD408-1)*(AD410/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF408/AE408-1)*(AE410/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG408/AF408-1)*(AF410/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH408/AG408-1)*(AG410/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI408/AH408-1)*(AH410/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ408/AI408-1)*(AI410/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK408/AJ408-1)*(AJ410/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL408/AK408-1)*(AK410/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X409/W409-1)*(W410/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y409/X409-1)*(X410/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z409/Y409-1)*(Y410/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA409/Z409-1)*(Z410/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB409/AA409-1)*(AA410/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC409/AB409-1)*(AB410/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD409/AC409-1)*(AC410/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE409/AD409-1)*(AD410/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF409/AE409-1)*(AE410/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG409/AF409-1)*(AF410/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH409/AG409-1)*(AG410/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI409/AH409-1)*(AH410/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ409/AI409-1)*(AI410/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK409/AJ409-1)*(AJ410/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL409/AK409-1)*(AK410/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH408*AH409/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X410/W410-1)*(W410/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y410/X410-1)*(X410/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z410/Y410-1)*(Y410/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA410/Z410-1)*(Z410/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB410/AA410-1)*(AA410/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC410/AB410-1)*(AB410/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD410/AC410-1)*(AC410/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE410/AD410-1)*(AD410/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF410/AE410-1)*(AE410/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG410/AF410-1)*(AF410/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH410/AG410-1)*(AG410/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI410/AH410-1)*(AH410/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ410/AI410-1)*(AI410/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK410/AJ410-1)*(AJ410/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL410/AK410-1)*(AK410/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X411/W411-1)*(W413/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y411/X411-1)*(X413/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z411/Y411-1)*(Y413/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA411/Z411-1)*(Z413/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB411/AA411-1)*(AA413/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC411/AB411-1)*(AB413/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD411/AC411-1)*(AC413/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE411/AD411-1)*(AD413/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF411/AE411-1)*(AE413/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG411/AF411-1)*(AF413/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH411/AG411-1)*(AG413/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI411/AH411-1)*(AH413/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ411/AI411-1)*(AI413/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK411/AJ411-1)*(AJ413/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL411/AK411-1)*(AK413/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X412/W412-1)*(W413/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y412/X412-1)*(X413/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z412/Y412-1)*(Y413/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA412/Z412-1)*(Z413/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB412/AA412-1)*(AA413/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC412/AB412-1)*(AB413/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD412/AC412-1)*(AC413/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE412/AD412-1)*(AD413/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF412/AE412-1)*(AE413/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG412/AF412-1)*(AF413/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH412/AG412-1)*(AG413/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI412/AH412-1)*(AH413/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ412/AI412-1)*(AI413/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK412/AJ412-1)*(AJ413/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL412/AK412-1)*(AK413/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH411*AH412/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X413/W413-1)*(W413/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y413/X413-1)*(X413/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z413/Y413-1)*(Y413/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA413/Z413-1)*(Z413/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB413/AA413-1)*(AA413/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC413/AB413-1)*(AB413/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD413/AC413-1)*(AC413/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE413/AD413-1)*(AD413/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF413/AE413-1)*(AE413/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG413/AF413-1)*(AF413/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH413/AG413-1)*(AG413/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI413/AH413-1)*(AH413/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ413/AI413-1)*(AI413/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK413/AJ413-1)*(AJ413/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL413/AK413-1)*(AK413/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X414/W414-1)*(W416/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y414/X414-1)*(X416/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z414/Y414-1)*(Y416/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA414/Z414-1)*(Z416/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB414/AA414-1)*(AA416/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC414/AB414-1)*(AB416/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD414/AC414-1)*(AC416/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE414/AD414-1)*(AD416/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF414/AE414-1)*(AE416/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG414/AF414-1)*(AF416/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH414/AG414-1)*(AG416/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI414/AH414-1)*(AH416/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ414/AI414-1)*(AI416/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK414/AJ414-1)*(AJ416/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL414/AK414-1)*(AK416/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X415/W415-1)*(W416/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y415/X415-1)*(X416/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z415/Y415-1)*(Y416/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA415/Z415-1)*(Z416/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB415/AA415-1)*(AA416/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC415/AB415-1)*(AB416/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD415/AC415-1)*(AC416/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE415/AD415-1)*(AD416/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF415/AE415-1)*(AE416/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG415/AF415-1)*(AF416/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH415/AG415-1)*(AG416/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI415/AH415-1)*(AH416/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ415/AI415-1)*(AI416/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK415/AJ415-1)*(AJ416/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL415/AK415-1)*(AK416/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH414*AH415/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X416/W416-1)*(W416/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y416/X416-1)*(X416/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z416/Y416-1)*(Y416/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA416/Z416-1)*(Z416/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB416/AA416-1)*(AA416/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC416/AB416-1)*(AB416/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD416/AC416-1)*(AC416/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE416/AD416-1)*(AD416/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF416/AE416-1)*(AE416/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG416/AF416-1)*(AF416/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH416/AG416-1)*(AG416/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI416/AH416-1)*(AH416/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ416/AI416-1)*(AI416/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK416/AJ416-1)*(AJ416/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL416/AK416-1)*(AK416/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X417/W417-1)*(W419/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y417/X417-1)*(X419/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z417/Y417-1)*(Y419/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA417/Z417-1)*(Z419/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB417/AA417-1)*(AA419/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC417/AB417-1)*(AB419/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD417/AC417-1)*(AC419/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE417/AD417-1)*(AD419/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF417/AE417-1)*(AE419/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG417/AF417-1)*(AF419/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH417/AG417-1)*(AG419/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI417/AH417-1)*(AH419/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ417/AI417-1)*(AI419/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK417/AJ417-1)*(AJ419/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL417/AK417-1)*(AK419/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X418/W418-1)*(W419/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y418/X418-1)*(X419/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z418/Y418-1)*(Y419/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA418/Z418-1)*(Z419/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB418/AA418-1)*(AA419/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC418/AB418-1)*(AB419/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD418/AC418-1)*(AC419/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE418/AD418-1)*(AD419/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF418/AE418-1)*(AE419/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG418/AF418-1)*(AF419/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH418/AG418-1)*(AG419/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI418/AH418-1)*(AH419/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ418/AI418-1)*(AI419/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK418/AJ418-1)*(AJ419/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL418/AK418-1)*(AK419/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH417*AH418/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X419/W419-1)*(W419/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y419/X419-1)*(X419/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z419/Y419-1)*(Y419/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA419/Z419-1)*(Z419/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB419/AA419-1)*(AA419/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC419/AB419-1)*(AB419/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD419/AC419-1)*(AC419/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE419/AD419-1)*(AD419/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF419/AE419-1)*(AE419/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG419/AF419-1)*(AF419/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH419/AG419-1)*(AG419/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI419/AH419-1)*(AH419/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ419/AI419-1)*(AI419/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK419/AJ419-1)*(AJ419/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL419/AK419-1)*(AK419/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X420/W420-1)*(W422/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y420/X420-1)*(X422/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z420/Y420-1)*(Y422/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA420/Z420-1)*(Z422/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB420/AA420-1)*(AA422/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC420/AB420-1)*(AB422/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD420/AC420-1)*(AC422/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE420/AD420-1)*(AD422/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF420/AE420-1)*(AE422/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG420/AF420-1)*(AF422/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH420/AG420-1)*(AG422/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI420/AH420-1)*(AH422/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ420/AI420-1)*(AI422/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK420/AJ420-1)*(AJ422/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL420/AK420-1)*(AK422/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X421/W421-1)*(W422/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y421/X421-1)*(X422/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z421/Y421-1)*(Y422/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA421/Z421-1)*(Z422/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB421/AA421-1)*(AA422/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC421/AB421-1)*(AB422/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD421/AC421-1)*(AC422/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE421/AD421-1)*(AD422/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF421/AE421-1)*(AE422/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG421/AF421-1)*(AF422/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH421/AG421-1)*(AG422/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI421/AH421-1)*(AH422/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ421/AI421-1)*(AI422/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK421/AJ421-1)*(AJ422/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL421/AK421-1)*(AK422/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH420*AH421/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-",{"$f":"IFERROR(Y422/X422-1,\"-\")","v":"-"},{"$f":"IFERROR(Z422/Y422-1,\"-\")","v":"-"},{"$f":"IFERROR(AA422/Z422-1,\"-\")","v":"-"},{"$f":"IFERROR(AB422/AA422-1,\"-\")","v":"-"},{"$f":"IFERROR(AC422/AB422-1,\"-\")","v":"-"},{"$f":"IFERROR(AD422/AC422-1,\"-\")","v":"-"},{"$f":"IFERROR(AE422/AD422-1,\"-\")","v":"-"},{"$f":"IFERROR(AF422/AE422-1,\"-\")","v":"-"},{"$f":"IFERROR(AG422/AF422-1,\"-\")","v":"-"},{"$f":"IFERROR(AH422/AG422-1,\"-\")","v":"-"},{"$f":"IFERROR(AI422/AH422-1,\"-\")","v":"-"},{"$f":"IFERROR(AJ422/AI422-1,\"-\")","v":"-"},{"$f":"IFERROR(AK422/AJ422-1,\"-\")","v":"-"},{"$f":"IFERROR(AL422/AK422-1,\"-\")","v":"-"},null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X422/W422-1)*(W422/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y422/X422-1)*(X422/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z422/Y422-1)*(Y422/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA422/Z422-1)*(Z422/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB422/AA422-1)*(AA422/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC422/AB422-1)*(AB422/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD422/AC422-1)*(AC422/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE422/AD422-1)*(AD422/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF422/AE422-1)*(AE422/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG422/AF422-1)*(AF422/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH422/AG422-1)*(AG422/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI422/AH422-1)*(AH422/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ422/AI422-1)*(AI422/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK422/AJ422-1)*(AJ422/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL422/AK422-1)*(AK422/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X423/W423-1)*(W425/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y423/X423-1)*(X425/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z423/Y423-1)*(Y425/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA423/Z423-1)*(Z425/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB423/AA423-1)*(AA425/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC423/AB423-1)*(AB425/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD423/AC423-1)*(AC425/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE423/AD423-1)*(AD425/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF423/AE423-1)*(AE425/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG423/AF423-1)*(AF425/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH423/AG423-1)*(AG425/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI423/AH423-1)*(AH425/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ423/AI423-1)*(AI425/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK423/AJ423-1)*(AJ425/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL423/AK423-1)*(AK425/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X424/W424-1)*(W425/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y424/X424-1)*(X425/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z424/Y424-1)*(Y425/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA424/Z424-1)*(Z425/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB424/AA424-1)*(AA425/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC424/AB424-1)*(AB425/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD424/AC424-1)*(AC425/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE424/AD424-1)*(AD425/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF424/AE424-1)*(AE425/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG424/AF424-1)*(AF425/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH424/AG424-1)*(AG425/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI424/AH424-1)*(AH425/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ424/AI424-1)*(AI425/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK424/AJ424-1)*(AJ425/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL424/AK424-1)*(AK425/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH423*AH424/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X425/W425-1)*(W425/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y425/X425-1)*(X425/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z425/Y425-1)*(Y425/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA425/Z425-1)*(Z425/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB425/AA425-1)*(AA425/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC425/AB425-1)*(AB425/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD425/AC425-1)*(AC425/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE425/AD425-1)*(AD425/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF425/AE425-1)*(AE425/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG425/AF425-1)*(AF425/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH425/AG425-1)*(AG425/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI425/AH425-1)*(AH425/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ425/AI425-1)*(AI425/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK425/AJ425-1)*(AJ425/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL425/AK425-1)*(AK425/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IFERROR((X426/W426-1)*(W428/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y426/X426-1)*(X428/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z426/Y426-1)*(Y428/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA426/Z426-1)*(Z428/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB426/AA426-1)*(AA428/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC426/AB426-1)*(AB428/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD426/AC426-1)*(AC428/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE426/AD426-1)*(AD428/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF426/AE426-1)*(AE428/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG426/AF426-1)*(AF428/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH426/AG426-1)*(AG428/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI426/AH426-1)*(AH428/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ426/AI426-1)*(AI428/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK426/AJ426-1)*(AJ428/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL426/AK426-1)*(AK428/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X427/W427-1)*(W428/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y427/X427-1)*(X428/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z427/Y427-1)*(Y428/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA427/Z427-1)*(Z428/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB427/AA427-1)*(AA428/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC427/AB427-1)*(AB428/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD427/AC427-1)*(AC428/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE427/AD427-1)*(AD428/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF427/AE427-1)*(AE428/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG427/AF427-1)*(AF428/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH427/AG427-1)*(AG428/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI427/AH427-1)*(AH428/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ427/AI427-1)*(AI428/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK427/AJ427-1)*(AJ428/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL427/AK427-1)*(AK428/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH426*AH427/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X428/W428-1)*(W428/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y428/X428-1)*(X428/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z428/Y428-1)*(Y428/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA428/Z428-1)*(Z428/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB428/AA428-1)*(AA428/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC428/AB428-1)*(AB428/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD428/AC428-1)*(AC428/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE428/AD428-1)*(AD428/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF428/AE428-1)*(AE428/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG428/AF428-1)*(AF428/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH428/AG428-1)*(AG428/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI428/AH428-1)*(AH428/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ428/AI428-1)*(AI428/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK428/AJ428-1)*(AJ428/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL428/AK428-1)*(AK428/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X429/W429-1)*(W431/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y429/X429-1)*(X431/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z429/Y429-1)*(Y431/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA429/Z429-1)*(Z431/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB429/AA429-1)*(AA431/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC429/AB429-1)*(AB431/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD429/AC429-1)*(AC431/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE429/AD429-1)*(AD431/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF429/AE429-1)*(AE431/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG429/AF429-1)*(AF431/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH429/AG429-1)*(AG431/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI429/AH429-1)*(AH431/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ429/AI429-1)*(AI431/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK429/AJ429-1)*(AJ431/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL429/AK429-1)*(AK431/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$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":"IFERROR((X430/W430-1)*(W431/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y430/X430-1)*(X431/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z430/Y430-1)*(Y431/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA430/Z430-1)*(Z431/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB430/AA430-1)*(AA431/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC430/AB430-1)*(AB431/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD430/AC430-1)*(AC431/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE430/AD430-1)*(AD431/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF430/AE430-1)*(AE431/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG430/AF430-1)*(AF431/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH430/AG430-1)*(AG431/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI430/AH430-1)*(AH431/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ430/AI430-1)*(AI431/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK430/AJ430-1)*(AJ431/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL430/AK430-1)*(AK431/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH429*AH430/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X431/W431-1)*(W431/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y431/X431-1)*(X431/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z431/Y431-1)*(Y431/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA431/Z431-1)*(Z431/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB431/AA431-1)*(AA431/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC431/AB431-1)*(AB431/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD431/AC431-1)*(AC431/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE431/AD431-1)*(AD431/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF431/AE431-1)*(AE431/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG431/AF431-1)*(AF431/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH431/AG431-1)*(AG431/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI431/AH431-1)*(AH431/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ431/AI431-1)*(AI431/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK431/AJ431-1)*(AJ431/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL431/AK431-1)*(AK431/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X432/W432-1)*(W434/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y432/X432-1)*(X434/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z432/Y432-1)*(Y434/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA432/Z432-1)*(Z434/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB432/AA432-1)*(AA434/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC432/AB432-1)*(AB434/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD432/AC432-1)*(AC434/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE432/AD432-1)*(AD434/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF432/AE432-1)*(AE434/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG432/AF432-1)*(AF434/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH432/AG432-1)*(AG434/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI432/AH432-1)*(AH434/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ432/AI432-1)*(AI434/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK432/AJ432-1)*(AJ434/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL432/AK432-1)*(AK434/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X433/W433-1)*(W434/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y433/X433-1)*(X434/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z433/Y433-1)*(Y434/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA433/Z433-1)*(Z434/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB433/AA433-1)*(AA434/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC433/AB433-1)*(AB434/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD433/AC433-1)*(AC434/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE433/AD433-1)*(AD434/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF433/AE433-1)*(AE434/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG433/AF433-1)*(AF434/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH433/AG433-1)*(AG434/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI433/AH433-1)*(AH434/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ433/AI433-1)*(AI434/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK433/AJ433-1)*(AJ434/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL433/AK433-1)*(AK434/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH432*AH433/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X434/W434-1)*(W434/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y434/X434-1)*(X434/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z434/Y434-1)*(Y434/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA434/Z434-1)*(Z434/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB434/AA434-1)*(AA434/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC434/AB434-1)*(AB434/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD434/AC434-1)*(AC434/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE434/AD434-1)*(AD434/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF434/AE434-1)*(AE434/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG434/AF434-1)*(AF434/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH434/AG434-1)*(AG434/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI434/AH434-1)*(AH434/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ434/AI434-1)*(AI434/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK434/AJ434-1)*(AJ434/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL434/AK434-1)*(AK434/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X435/W435-1)*(W437/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y435/X435-1)*(X437/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z435/Y435-1)*(Y437/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA435/Z435-1)*(Z437/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB435/AA435-1)*(AA437/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC435/AB435-1)*(AB437/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD435/AC435-1)*(AC437/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE435/AD435-1)*(AD437/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF435/AE435-1)*(AE437/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG435/AF435-1)*(AF437/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH435/AG435-1)*(AG437/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI435/AH435-1)*(AH437/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ435/AI435-1)*(AI437/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK435/AJ435-1)*(AJ437/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL435/AK435-1)*(AK437/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X436/W436-1)*(W437/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y436/X436-1)*(X437/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z436/Y436-1)*(Y437/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA436/Z436-1)*(Z437/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB436/AA436-1)*(AA437/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC436/AB436-1)*(AB437/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD436/AC436-1)*(AC437/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE436/AD436-1)*(AD437/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF436/AE436-1)*(AE437/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG436/AF436-1)*(AF437/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH436/AG436-1)*(AG437/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI436/AH436-1)*(AH437/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ436/AI436-1)*(AI437/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK436/AJ436-1)*(AJ437/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL436/AK436-1)*(AK437/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH435*AH436/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X437/W437-1)*(W437/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y437/X437-1)*(X437/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z437/Y437-1)*(Y437/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA437/Z437-1)*(Z437/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB437/AA437-1)*(AA437/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC437/AB437-1)*(AB437/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD437/AC437-1)*(AC437/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE437/AD437-1)*(AD437/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF437/AE437-1)*(AE437/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG437/AF437-1)*(AF437/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH437/AG437-1)*(AG437/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI437/AH437-1)*(AH437/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ437/AI437-1)*(AI437/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK437/AJ437-1)*(AJ437/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL437/AK437-1)*(AK437/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X438/W438-1)*(W440/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y438/X438-1)*(X440/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z438/Y438-1)*(Y440/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA438/Z438-1)*(Z440/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB438/AA438-1)*(AA440/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC438/AB438-1)*(AB440/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD438/AC438-1)*(AC440/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE438/AD438-1)*(AD440/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF438/AE438-1)*(AE440/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG438/AF438-1)*(AF440/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH438/AG438-1)*(AG440/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI438/AH438-1)*(AH440/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ438/AI438-1)*(AI440/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK438/AJ438-1)*(AJ440/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL438/AK438-1)*(AK440/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X439/W439-1)*(W440/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y439/X439-1)*(X440/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z439/Y439-1)*(Y440/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA439/Z439-1)*(Z440/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB439/AA439-1)*(AA440/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC439/AB439-1)*(AB440/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD439/AC439-1)*(AC440/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE439/AD439-1)*(AD440/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF439/AE439-1)*(AE440/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG439/AF439-1)*(AF440/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH439/AG439-1)*(AG440/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI439/AH439-1)*(AH440/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ439/AI439-1)*(AI440/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK439/AJ439-1)*(AJ440/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL439/AK439-1)*(AK440/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH438*AH439/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X440/W440-1)*(W440/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y440/X440-1)*(X440/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z440/Y440-1)*(Y440/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA440/Z440-1)*(Z440/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB440/AA440-1)*(AA440/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC440/AB440-1)*(AB440/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD440/AC440-1)*(AC440/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE440/AD440-1)*(AD440/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF440/AE440-1)*(AE440/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG440/AF440-1)*(AF440/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH440/AG440-1)*(AG440/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI440/AH440-1)*(AH440/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ440/AI440-1)*(AI440/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK440/AJ440-1)*(AJ440/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL440/AK440-1)*(AK440/AK$13),\"-\")","v":"-"}]
[null,null,null,{"$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":"IFERROR((X441/W441-1)*(W443/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y441/X441-1)*(X443/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z441/Y441-1)*(Y443/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA441/Z441-1)*(Z443/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB441/AA441-1)*(AA443/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC441/AB441-1)*(AB443/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD441/AC441-1)*(AC443/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE441/AD441-1)*(AD443/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF441/AE441-1)*(AE443/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG441/AF441-1)*(AF443/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH441/AG441-1)*(AG443/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI441/AH441-1)*(AH443/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ441/AI441-1)*(AI443/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK441/AJ441-1)*(AJ443/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL441/AK441-1)*(AK443/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Qty",{"$f":"+F441","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IFERROR((X442/W442-1)*(W443/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y442/X442-1)*(X443/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z442/Y442-1)*(Y443/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA442/Z442-1)*(Z443/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB442/AA442-1)*(AA443/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC442/AB442-1)*(AB443/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD442/AC442-1)*(AC443/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE442/AD442-1)*(AD443/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF442/AE442-1)*(AE443/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG442/AF442-1)*(AF443/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH442/AG442-1)*(AG443/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI442/AH442-1)*(AH443/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ442/AI442-1)*(AI443/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK442/AJ442-1)*(AJ443/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL442/AK442-1)*(AK443/AK$13),\"-\")","v":"-"}]
[null,null,null,null,"Rev",{"$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,{"$f":"AH441*AH442/10^6","v":0},0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IFERROR((X443/W443-1)*(W443/W$13),\"-\")","v":"-"},{"$f":"IFERROR((Y443/X443-1)*(X443/X$13),\"-\")","v":"-"},{"$f":"IFERROR((Z443/Y443-1)*(Y443/Y$13),\"-\")","v":"-"},{"$f":"IFERROR((AA443/Z443-1)*(Z443/Z$13),\"-\")","v":"-"},{"$f":"IFERROR((AB443/AA443-1)*(AA443/AA$13),\"-\")","v":"-"},{"$f":"IFERROR((AC443/AB443-1)*(AB443/AB$13),\"-\")","v":"-"},{"$f":"IFERROR((AD443/AC443-1)*(AC443/AC$13),\"-\")","v":"-"},{"$f":"IFERROR((AE443/AD443-1)*(AD443/AD$13),\"-\")","v":"-"},{"$f":"IFERROR((AF443/AE443-1)*(AE443/AE$13),\"-\")","v":"-"},{"$f":"IFERROR((AG443/AF443-1)*(AF443/AF$13),\"-\")","v":"-"},{"$f":"IFERROR((AH443/AG443-1)*(AG443/AG$13),\"-\")","v":"-"},{"$f":"IFERROR((AI443/AH443-1)*(AH443/AH$13),\"-\")","v":"-"},{"$f":"IFERROR((AJ443/AI443-1)*(AI443/AI$13),\"-\")","v":"-"},{"$f":"IFERROR((AK443/AJ443-1)*(AJ443/AJ$13),\"-\")","v":"-"},{"$f":"IFERROR((AL443/AK443-1)*(AK443/AK$13),\"-\")","v":"-"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":21.846843514246164},22.630914310185084,21.911652739088098,23.279786245104994,22.096375178820967,22.835564828279995,22.498166866759693,22.152658307316681,21.95031646752102,21.694828191672727,21.478486815527052,22.107183734637044,22.78904551757326,23.527754537268191,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":24.327277676828647},25.19188808210918]
[null,null,null,null,null,null,null,null,"Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,1.6521989516307691,1.6218151856376555,1.592896879582822,1.5577004724135848,1.5189226120325698,1.4871506768,1.4713519961429298,1.4407749659497295,1.4117113017529082,1.383040887748068,1.3557872617961035,1.4295376594589124,1.5086007236827956,1.5933706892480306,1.6842729420782496,1.7817668493120897]
[null,null,null,null,null,null,null,null,"Domestic and stock",null,null,null,null,null,null,null,null,null,null,null,null,null,6.3379781332126694E-3,6.7308782834813504E-3,6.6285743134969341E-3,1.328170744991424E-2,6.0449012977099236E-3,5.9667599999999998E-3,6.5373358488585668E-3,6.4786734376982317E-3,6.4214795534801236E-3,6.3657160854578695E-3,6.3113459423848337E-3,6.2583330245776607E-3,6.206642196759371E-3,6.1562392616599654E-3,6.1070909343531234E-3,6.0591648173082043E-3]
[null,null,null,null,null,null,null,null,"Surface water diversions",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,"Groundwater diversions",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,"Bulk water services",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W448:W454)","v":23.505380444010147},24.259460374106219,23.511178192984413,24.850768424968493,23.621342692151245,24.328682265079994,23.976056198751479,23.599911946704108,23.36844924882741,23.084234795506251,22.840585423265541,{"$f":"SUM(AH448:AH454)","v":23.542979727120535},24.303852883452816,25.12728146577788,26.017657709841249,26.979714096238578]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W13","v":23.505380444010147},24.259460374106215,23.511178192984413,24.850768424968496,23.621342692151249,24.328682265079998,23.976056198751483,23.599911946704104,23.36844924882741,23.084234795506251,22.840585423265537,{"$f":"+AH13","v":23.542979727120535},24.303852883452812,25.12728146577788,26.017657709841245,26.979714096238578]
[null,null,null,null,null,null,null,null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W456-W455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(W455,2)=ROUND(W466,2),0,1)","v":0},{"$f":"IF(ROUND(X455,2)=ROUND(X466,2),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Price cap - Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I462)","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$444,$I462)","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,16.751595082745702,16.964651015272107,17.042787109074848,18.341329055356368,17.156787165764474,17.252657845079998,17.230745018129795,17.177984549894823,17.150622498846996,17.143423552514683,17.154610082350576,17.494947519588841,17.869411447471165,18.280434195776611,18.730651581168381,19.222919772251501]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,6.7537853612644341,7.2948093588341028,6.4683910839095713,6.5094393696121191,6.4645555263867687,7.0760244200000004,6.7453111806216874,6.421927396809278,6.2178267499804063,5.9408112429915692,5.6859753409149594,6.0480322075316959,6.4344414359816469,6.8468472700012688,7.2870061286728731,7.7567943239870774]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W462:W465)","v":23.505380444010136},24.259460374106212,23.511178192984417,24.850768424968486,23.621342692151241,24.328682265079998,23.976056198751483,23.599911946704101,23.368449248827403,23.084234795506251,22.840585423265537,{"$f":"SUM(AH462:AH465)","v":23.542979727120539},24.303852883452812,25.12728146577788,26.017657709841252,26.979714096238578]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((W462+W464)/W466,\"\")","v":0.71267066375071164},0.69930042769540102,0.72488018121356013,0.73805882947781032,0.72632565342973621,0.70914888266856435,0.71866469094392016,0.72788341705206461,0.73392214931453315,0.74264638634900515,0.7510582484841567,{"$f":"IFERROR((AH462+AH464)/AH466,\"\")","v":0.74310676568418332},0.73525014873824746,0.72751340890870597,0.71992074728861777,0.71249531050188175]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((W463+W465)/W466,\"\")","v":0.2873293362492883},0.30069957230459893,0.27511981878643993,0.26194117052218974,0.27367434657026385,0.29085111733143565,0.28133530905607984,0.27211658294793539,0.2660778506854668,0.25735361365099491,0.24894175151584319,{"$f":"IFERROR((AH463+AH465)/AH466,\"\")","v":0.25689323431581657},0.26474985126175249,0.27248659109129403,0.28007925271138234,0.2875046894981183]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"8 - Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Irrigation"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W475:W478)","v":21.846843514246153},22.63091431018508,21.911652739088098,23.279786245104983,22.096375178820963,22.835564828279999,22.498166866759696,22.152658307316678,21.950316467521013,21.694828191672727,21.478486815527052,22.107183734637051,22.789045517573257,23.527754537268187,24.327277676828654,25.19188808210918]
[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$71,$F$69:$F$444,$I$474,$I$69:$I$444,$I475)","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$474,$I$69:$I$444,$I475)","v":0},0,0,0]
[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,15.093985524635292,15.337416800149557,15.444468035381595,16.778248560164048,15.633135546098318,15.760839168279997,15.754129227497232,15.731979722908191,15.733714281156919,15.755217734363169,15.79368894406727,16.060306133075965,16.35573626802881,16.682017469501456,17.041360193065376,17.436161264295588]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,6.7528579896108596,7.2934975100355235,6.4671847037065042,6.5015376849409359,6.4632396327226465,7.0747256600000004,6.7440376392624639,6.4206785844084866,6.2166021863640957,5.9396104573095556,5.6847978714597813,6.0468776015610848,6.4333092495444451,6.8457370677667315,7.2859174837632779,7.7557268178135912]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W474-W448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Drainage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W482:W485)","v":1.6521989516307691},1.6218151856376555,1.592896879582822,1.5577004724135848,1.5189226120325698,1.4871506768,1.4713519961429298,1.4407749659497295,1.4117113017529082,1.383040887748068,1.3557872617961035,1.4295376594589124,1.5086007236827956,1.5933706892480306,1.6842729420782496,1.7817668493120897]
[null,null,null,null,null,null,null,null,{"$f":"I475","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$481,$I$69:$I$444,$I482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6521989516307691,1.6218151856376555,1.592896879582822,1.5577004724135848,1.5189226120325698,1.4871506768,1.4713519961429298,1.4407749659497295,1.4117113017529082,1.383040887748068,1.3557872617961035,1.4295376594589124,1.5086007236827956,1.5933706892480306,1.6842729420782496,1.7817668493120897]
[null,null,null,null,null,null,null,null,{"$f":"I478","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W481-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,{"$f":"I450","v":"Domestic and stock"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W489:W492)","v":6.3379781332126694E-3},6.7308782834813504E-3,6.6285743134969341E-3,1.3281707449914238E-2,6.0449012977099245E-3,5.9667599999999998E-3,6.5373358488585668E-3,6.4786734376982309E-3,6.4214795534801227E-3,6.3657160854578695E-3,6.3113459423848337E-3,6.2583330245776616E-3,6.206642196759371E-3,6.1562392616599654E-3,6.1070909343531226E-3,6.0591648173082043E-3]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$488,$I$69:$I$444,$I489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,5.4106064796380091E-3,5.419029484902309E-3,5.4221941104294494E-3,5.380022778730704E-3,4.7290076335877868E-3,4.6680000000000003E-3,5.263794489635266E-3,5.2298610369064507E-3,5.1969159371697358E-3,5.1649304034447714E-3,5.1338764872069413E-3,5.1037270539663303E-3,5.0744557595579689E-3,5.0460370271226684E-3,5.0184460247582972E-3,4.991658643822016E-3]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,9.2737165357466051E-4,1.311848798579041E-3,1.2063802030674847E-3,7.9016846711835349E-3,1.3158936641221373E-3,1.2987599999999999E-3,1.2735413592233011E-3,1.2488124007917806E-3,1.224563616310387E-3,1.2007856820130979E-3,1.1774694551778921E-3,1.1546059706113311E-3,1.1321864372014019E-3,1.1102022345372969E-3,1.0886449095948256E-3,1.0675061734861881E-3]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W488-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,{"$f":"I451","v":"Surface water diversions"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W496:W499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$495,$I$69:$I$444,$I496)","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,{"$f":"I490","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I491","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,{"$f":"I492","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W495-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,{"$f":"I452","v":"Groundwater diversions"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W503:W506)","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,{"$f":"I496","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$502,$I$69:$I$444,$I503)","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,{"$f":"I497","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I498","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,{"$f":"I499","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W502-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,{"$f":"I453","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W510:W513)","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,{"$f":"I503","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$509,$I$69:$I$444,$I510)","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,{"$f":"I504","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I505","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,{"$f":"I506","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W509-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,{"$f":"I454","v":"Bulk water services"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W517:W520)","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,{"$f":"I503","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$516,$I$69:$I$444,$I517)","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,{"$f":"I504","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I505","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,{"$f":"I506","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W516-W454","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,{"$f":"SUM(W475:W478,W482:W485,W489:W492,W496:W499,W503:W506,W510:W513,W517:W520)","v":23.505380444010136},24.259460374106215,23.511178192984417,24.850768424968482,23.621342692151241,24.328682265079998,23.976056198751483,23.599911946704104,23.368449248827403,23.084234795506251,22.840585423265541,23.542979727120542,24.303852883452812,25.127281465777877,26.017657709841256,26.979714096238578]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W522-W456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"AG6+1","v":2029},{"$f":"AH6+1","v":2030},2031,2032,2033]
[null,"$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"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},"2029-30","2030-31","2031-32","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$1989,$E12,W$31:W$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E14,W$31:W$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E16,W$31:W$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($D$31:$G$1989,$E16,AK$31:AK$1989)","v":0},0]
[null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net capital expenditure - non-prescribed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W16-W17-W18","v":0},{"$f":"+X16-X17-X18","v":0},{"$f":"+Y16-Y17-Y18","v":0},{"$f":"+Z16-Z17-Z18","v":0},{"$f":"+AA16-AA17-AA18","v":0},{"$f":"+AB16-AB17-AB18","v":0},{"$f":"+AC16-AC17-AC18","v":0},0,0,0,0,{"$f":"+AH16-AH17-AH18","v":0},0,0,0,0]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E21,W$31:W$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($D$31:$G$1989,$E21,AK$31:AK$1989)","v":0},0]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" "]
[]
[null,"Total Non Prescribed Services"]
[]
[]
[null,null,null,"[Not prescribed service 1]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W35-W36-W37","v":0},{"$f":"+X35-X36-X37","v":0},{"$f":"+Y35-Y36-Y37","v":0},{"$f":"+Z35-Z36-Z37","v":0},{"$f":"+AA35-AA36-AA37","v":0},{"$f":"+AB35-AB36-AB37","v":0},{"$f":"+AC35-AC36-AC37","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 2]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W50-W51-W52","v":0},0,0,0,0,{"$f":"+AB50-AB51-AB52","v":0},0,0,0,0,0,{"$f":"+AH50-AH51-AH52","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 3]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W65-W66-W67","v":0},0,0,0,0,{"$f":"+AB65-AB66-AB67","v":0},0,0,0,0,0,{"$f":"+AH65-AH66-AH67","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 4]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W80-W81-W82","v":0},0,0,0,0,{"$f":"+AB80-AB81-AB82","v":0},0,0,0,0,0,{"$f":"+AH80-AH81-AH82","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 5]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W95-W96-W97","v":0},0,0,0,0,{"$f":"+AB95-AB96-AB97","v":0},0,0,0,0,0,{"$f":"+AH95-AH96-AH97","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 6]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W110-W111-W112","v":0},0,0,0,0,{"$f":"+AB110-AB111-AB112","v":0},0,0,0,0,0,{"$f":"+AH110-AH111-AH112","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 7]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W125-W126-W127","v":0},0,0,0,0,{"$f":"+AB125-AB126-AB127","v":0},0,0,0,0,0,{"$f":"+AH125-AH126-AH127","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 8]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W140-W141-W142","v":0},0,0,0,0,{"$f":"+AB140-AB141-AB142","v":0},0,0,0,0,0,{"$f":"+AH140-AH141-AH142","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 9]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155-W156-W157","v":0},0,0,0,0,{"$f":"+AB155-AB156-AB157","v":0},0,0,0,0,0,{"$f":"+AH155-AH156-AH157","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 10]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W170-W171-W172","v":0},0,0,0,0,{"$f":"+AB170-AB171-AB172","v":0},0,0,0,0,0,{"$f":"+AH170-AH171-AH172","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 11]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W185-W186-W187","v":0},0,0,0,0,{"$f":"+AB185-AB186-AB187","v":0},0,0,0,0,0,{"$f":"+AH185-AH186-AH187","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 12]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W200-W201-W202","v":0},0,0,0,0,{"$f":"+AB200-AB201-AB202","v":0},0,0,0,0,0,{"$f":"+AH200-AH201-AH202","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 13]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W215-W216-W217","v":0},0,0,0,0,{"$f":"+AB215-AB216-AB217","v":0},0,0,0,0,0,{"$f":"+AH215-AH216-AH217","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 14]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W230-W231-W232","v":0},0,0,0,0,{"$f":"+AB230-AB231-AB232","v":0},0,0,0,0,0,{"$f":"+AH230-AH231-AH232","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 15]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W245-W246-W247","v":0},0,0,0,0,{"$f":"+AB245-AB246-AB247","v":0},0,0,0,0,0,{"$f":"+AH245-AH246-AH247","v":0},0,0,0,0]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]

{"sheet":"Finance&Tax_FO","index":15,"n_rows":246,"n_cols":38,"rows_kept":246,"cut":false,"hidden":false,"merged":[[245,3,245,7],[148,3,148,7],[150,3,150,7],[136,3,136,7],[137,3,137,7],[138,3,138,7],[139,3,139,7],[140,3,140,7],[141,3,141,7],[144,3,144,7],[145,3,145,7],[146,3,146,7],[147,3,147,7],[142,3,142,7],[143,3,143,7],[151,3,151,7],[152,3,152,7],[153,3,153,7],[154,3,154,7],[155,3,155,7],[156,3,156,7],[157,3,157,7],[158,3,158,7],[159,3,159,7],[133,3,133,7],[134,3,134,7],[135,3,135,7],[130,3,130,7],[131,3,131,7],[120,3,120,7],[121,3,121,7],[122,3,122,7],[123,3,123,7],[124,3,124,7],[125,3,125,7],[126,3,126,7],[127,3,127,7],[128,3,128,7],[129,3,129,7],[132,3,132,7],[114,3,114,7],[115,3,115,7],[116,3,116,7],[117,3,117,7],[118,3,118,7],[119,3,119,7],[81,3,81,7],[61,3,61,7],[62,3,62,7],[63,3,63,7],[93,3,93,7],[94,3,94,7],[95,3,95,7],[87,3,87,7],[82,3,82,7],[83,3,83,7],[112,3,112,7],[113,3,113,7],[72,3,72,7],[73,3,73,7],[74,3,74,7],[75,3,75,7],[76,3,76,7],[89,3,89,7],[110,3,110,7],[111,3,111,7],[106,3,106,7],[107,3,107,7],[96,3,96,7],[97,3,97,7],[98,3,98,7],[99,3,99,7],[108,3,108,7],[109,3,109,7],[70,3,70,7],[71,3,71,7],[100,3,100,7],[101,3,101,7],[102,3,102,7],[103,3,103,7],[104,3,104,7],[105,3,105,7],[88,3,88,7],[90,3,90,7],[91,3,91,7],[92,3,92,7],[2,1,2,5],[54,3,54,7],[84,3,84,7],[85,3,85,7],[86,3,86,7],[45,3,45,7],[46,3,46,7],[47,3,47,7],[48,3,48,7],[49,3,49,7],[50,3,50,7],[51,3,51,7],[52,3,52,7],[53,3,53,7],[64,3,64,7],[65,3,65,7],[66,3,66,7],[67,3,67,7],[68,3,68,7],[69,3,69,7],[77,3,77,7],[78,3,78,7],[79,3,79,7],[80,3,80,7],[160,3,160,7],[161,3,161,7],[162,3,162,7],[163,3,163,7],[164,3,164,7],[165,3,165,7],[166,3,166,7],[167,3,167,7],[168,3,168,7],[169,3,169,7],[170,3,170,7],[171,3,171,7],[172,3,172,7],[173,3,173,7],[174,3,174,7],[175,3,175,7],[176,3,176,7],[177,3,177,7],[178,3,178,7],[179,3,179,7],[180,3,180,7],[181,3,181,7],[182,3,182,7],[183,3,183,7],[184,3,184,7],[185,3,185,7],[186,3,186,7],[187,3,187,7],[188,3,188,7],[189,3,189,7],[190,3,190,7],[191,3,191,7],[192,3,192,7],[193,3,193,7],[194,3,194,7],[195,3,195,7],[196,3,196,7],[197,3,197,7],[198,3,198,7],[199,3,199,7],[200,3,200,7],[201,3,201,7],[202,3,202,7],[203,3,203,7],[204,3,204,7],[205,3,205,7],[206,3,206,7],[207,3,207,7],[208,3,208,7],[209,3,209,7],[210,3,210,7],[211,3,211,7],[212,3,212,7],[213,3,213,7],[229,3,229,7],[230,3,230,7],[231,3,231,7],[214,3,214,7],[215,3,215,7],[216,3,216,7],[217,3,217,7],[218,3,218,7],[219,3,219,7],[220,3,220,7],[221,3,221,7],[222,3,222,7],[241,3,241,7],[242,3,242,7],[243,3,243,7],[244,3,244,7],[55,3,55,7],[56,3,56,7],[57,3,57,7],[58,3,58,7],[59,3,59,7],[232,3,232,7],[233,3,233,7],[234,3,234,7],[235,3,235,7],[236,3,236,7],[237,3,237,7],[238,3,238,7],[239,3,239,7],[240,3,240,7],[223,3,223,7],[224,3,224,7],[225,3,225,7],[226,3,226,7],[227,3,227,7],[228,3,228,7]]}
[80,"Cash, debt and tax assumptions"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"AG6+1","v":2029},{"$f":"AH6+1","v":2030},2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,"Finance and tax summary"]
[]
[null,null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W26","v":0.89135931249623135},{"$f":"+X26","v":-23.940420149200712},2.1846048622740022,5.5057983009677303,0.37550359249609189,0,0,0,0,0,0,{"$f":"+AH26","v":0},0,0,0,0]
[null,null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W27","v":0.1285793633400302},0.17687868959324859,0.24442801580284404,6.4286102987447843E-2,4.0269325536361922E-2,2.3859976057267574E-2,4.3703267591173364E-2,5.7708062453179526E-2,6.7548550249687533E-2,7.0904799928647122E-2,7.400435858474072E-2,{"$f":"+AH27","v":8.4819505066446893E-2},9.6294707221622478E-2,0.10916905196082972,0.12345559596848062,0.13922489423869999]
[null,null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W29","v":47.686393829579735},{"$f":"+X29","v":27.094162606571938},56.684599018338844,58.558801840339719,51.803575215902889,54.91159891007009,55.694624311916606,60.258945875591486,63.32793369952315,66.735230332884399,72.176631120670223,{"$f":"+AH29","v":76.810938280605043},86.09866027257091,102.76274663306252,125.07856127866502,136.34962670923326]
[null,null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W30","v":3.6776621916957395},4.1014957134842982,4.3767066165964978,3.8268405222580077,3.9754528382447365,4.0541244505909484,4.2902279859092811,4.5943806571993955,4.8491293017003434,5.1774721960955734,5.5482016160859207,{"$f":"+AH30","v":6.0768576391552998},7.043916159807158,8.4846529001709481,9.7240518450924309,10.539502870378973]
[]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W37","v":12.501472398249998},{"$f":"+X37","v":12.118314417499999},{"$f":"+Y37","v":12.379870235249999},{"$f":"+Z37","v":12.98112122175},{"$f":"+AA37","v":18.02476558},{"$f":"+AB37","v":18.404497370000001},{"$f":"+AC37","v":18.693266943145741},19.423451788416074,19.936553917027496,22.406148745543078,22.755544865179537,{"$f":"+AH37","v":23.49862927094776},24.526441028968659,26.919349269536113,28.48402772371433,28.524827532114177]
[null,null,null,null,"Tax depreciation - existing assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W39","v":6.5890724000781242},{"$f":"+X39","v":6.6831089718464831},{"$f":"+Y39","v":6.8433953386623525},{"$f":"+Z39","v":6.8208505608584451},{"$f":"+AA39","v":7.0029189030672336},{"$f":"+AB39","v":7.2244395951217122},{"$f":"+AC39","v":6.7285444976242799},6.3252648425060993,5.9888720195469878,5.7019421485266175,5.4524300231104537,{"$f":"+AH39","v":5.231831270675106},5.0340149301672188,4.8544719850335145,4.6898242180846488,4.5374976988045832]
[null,null,null,null,"Tax depreciation - new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC42+AC45","v":0.73290648801299996},2.0078407839649595,2.6257153088926746,3.7021434211956907,4.1937696239060598,{"$f":"AH42+AH45","v":4.6079819742149777},5.2755128765738561,6.8402450594662172,7.8973170315588481,8.3761023858609907]
[null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X35","v":79.400000000000006},null,null,null,null,{"$f":"AC35","v":79.400000000000006}]
[]
[]
[]
[null,null,"Cash and Debt",null,null,null,"$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,{"$f":"'[3]Finance&Tax_FO'!W26","v":0.89135931249623135},{"$f":"'[3]Finance&Tax_FO'!X26","v":-23.940420149200712},{"$f":"'[3]Finance&Tax_FO'!Y26","v":2.1846048622740022},{"$f":"'[3]Finance&Tax_FO'!Z26","v":5.5057983009677303},{"$f":"'[3]Finance&Tax_FO'!AA26","v":0.37550359249609189},{"$f":"'[3]Finance&Tax_FO'!AB26","v":0},{"$f":"'[3]Finance&Tax_FO'!AC26","v":0},{"$f":"'[3]Finance&Tax_FO'!AD26","v":0},{"$f":"'[3]Finance&Tax_FO'!AE26","v":0},{"$f":"'[3]Finance&Tax_FO'!AF26","v":0},{"$f":"'[3]Finance&Tax_FO'!AG26","v":0},{"$f":"'[3]Finance&Tax_FO'!AH26","v":0},{"$f":"'[3]Finance&Tax_FO'!AI26","v":0},{"$f":"'[3]Finance&Tax_FO'!AJ26","v":0},{"$f":"'[3]Finance&Tax_FO'!AK26","v":0},{"$f":"'[3]Finance&Tax_FO'!AL26","v":0}]
[null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Finance&Tax_FO'!W27","v":0.1285793633400302},{"$f":"'[3]Finance&Tax_FO'!X27","v":0.17687868959324859},{"$f":"'[3]Finance&Tax_FO'!Y27","v":0.24442801580284404},{"$f":"'[3]Finance&Tax_FO'!Z27","v":6.4286102987447843E-2},{"$f":"'[3]Finance&Tax_FO'!AA27","v":4.0269325536361922E-2},{"$f":"'[3]Finance&Tax_FO'!AB27","v":2.3859976057267574E-2},{"$f":"'[3]Finance&Tax_FO'!AC27","v":4.3703267591173364E-2},{"$f":"'[3]Finance&Tax_FO'!AD27","v":5.7708062453179526E-2},{"$f":"'[3]Finance&Tax_FO'!AE27","v":6.7548550249687533E-2},{"$f":"'[3]Finance&Tax_FO'!AF27","v":7.0904799928647122E-2},{"$f":"'[3]Finance&Tax_FO'!AG27","v":7.400435858474072E-2},{"$f":"'[3]Finance&Tax_FO'!AH27","v":8.4819505066446893E-2},{"$f":"'[3]Finance&Tax_FO'!AI27","v":9.6294707221622478E-2},{"$f":"'[3]Finance&Tax_FO'!AJ27","v":0.10916905196082972},{"$f":"'[3]Finance&Tax_FO'!AK27","v":0.12345559596848062},{"$f":"'[3]Finance&Tax_FO'!AL27","v":0.13922489423869999}]
[]
[null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Finance&Tax_FO'!W29","v":47.686393829579735},{"$f":"'[3]Finance&Tax_FO'!X29","v":27.094162606571938},{"$f":"'[3]Finance&Tax_FO'!Y29","v":56.684599018338844},{"$f":"'[3]Finance&Tax_FO'!Z29","v":58.558801840339719},{"$f":"'[3]Finance&Tax_FO'!AA29","v":51.803575215902889},{"$f":"'[3]Finance&Tax_FO'!AB29","v":54.91159891007009},{"$f":"'[3]Finance&Tax_FO'!AC29","v":55.694624311916606},{"$f":"'[3]Finance&Tax_FO'!AD29","v":60.258945875591486},{"$f":"'[3]Finance&Tax_FO'!AE29","v":63.32793369952315},{"$f":"'[3]Finance&Tax_FO'!AF29","v":66.735230332884399},{"$f":"'[3]Finance&Tax_FO'!AG29","v":72.176631120670223},{"$f":"'[3]Finance&Tax_FO'!AH29","v":76.810938280605043},{"$f":"'[3]Finance&Tax_FO'!AI29","v":86.09866027257091},{"$f":"'[3]Finance&Tax_FO'!AJ29","v":102.76274663306252},{"$f":"'[3]Finance&Tax_FO'!AK29","v":125.07856127866502},{"$f":"'[3]Finance&Tax_FO'!AL29","v":136.34962670923326}]
[null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Finance&Tax_FO'!W30","v":3.6776621916957395},{"$f":"'[3]Finance&Tax_FO'!X30","v":4.1014957134842982},{"$f":"'[3]Finance&Tax_FO'!Y30","v":4.3767066165964978},{"$f":"'[3]Finance&Tax_FO'!Z30","v":3.8268405222580077},{"$f":"'[3]Finance&Tax_FO'!AA30","v":3.9754528382447365},{"$f":"'[3]Finance&Tax_FO'!AB30","v":4.0541244505909484},{"$f":"'[3]Finance&Tax_FO'!AC30","v":4.2902279859092811},{"$f":"'[3]Finance&Tax_FO'!AD30","v":4.5943806571993955},{"$f":"'[3]Finance&Tax_FO'!AE30","v":4.8491293017003434},{"$f":"'[3]Finance&Tax_FO'!AF30","v":5.1774721960955734},{"$f":"'[3]Finance&Tax_FO'!AG30","v":5.5482016160859207},{"$f":"'[3]Finance&Tax_FO'!AH30","v":6.0768576391552998},{"$f":"'[3]Finance&Tax_FO'!AI30","v":7.043916159807158},{"$f":"'[3]Finance&Tax_FO'!AJ30","v":8.4846529001709481},{"$f":"'[3]Finance&Tax_FO'!AK30","v":9.7240518450924309},{"$f":"'[3]Finance&Tax_FO'!AL30","v":10.539502870378973}]
[]
[]
[null,null,"Depreciation",null,null,null,"$m, MOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter positive values"]
[null,null,null,"Tax losses brought forward (enter a positive value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Finance&Tax_FO'!$X$35","v":79.400000000000006},null,null,null,null,{"$f":"'[3]Finance&Tax_FO'!$AC$35","v":79.400000000000006}]
[]
[null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Finance&Tax_FO'!W37","v":12.501472398249998},{"$f":"'[3]Finance&Tax_FO'!X37","v":12.118314417499999},{"$f":"'[3]Finance&Tax_FO'!Y37","v":12.379870235249999},{"$f":"'[3]Finance&Tax_FO'!Z37","v":12.98112122175},{"$f":"'[3]Finance&Tax_FO'!AA37","v":18.02476558},{"$f":"'[3]Finance&Tax_FO'!AB37","v":18.404497370000001},{"$f":"'[3]Finance&Tax_FO'!AC37","v":18.693266943145741},{"$f":"'[3]Finance&Tax_FO'!AD37","v":19.423451788416074},{"$f":"'[3]Finance&Tax_FO'!AE37","v":19.936553917027496},{"$f":"'[3]Finance&Tax_FO'!AF37","v":22.406148745543078},{"$f":"'[3]Finance&Tax_FO'!AG37","v":22.755544865179537},{"$f":"'[3]Finance&Tax_FO'!AH37","v":23.49862927094776},{"$f":"'[3]Finance&Tax_FO'!AI37","v":24.526441028968659},{"$f":"'[3]Finance&Tax_FO'!AJ37","v":26.919349269536113},{"$f":"'[3]Finance&Tax_FO'!AK37","v":28.48402772371433},{"$f":"'[3]Finance&Tax_FO'!AL37","v":28.524827532114177}]
[]
[null,null,null,"Tax depreciation - existing assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Finance&Tax_FO'!W39","v":6.5890724000781242},{"$f":"'[3]Finance&Tax_FO'!X39","v":6.6831089718464831},{"$f":"'[3]Finance&Tax_FO'!Y39","v":6.8433953386623525},{"$f":"'[3]Finance&Tax_FO'!Z39","v":6.8208505608584451},{"$f":"'[3]Finance&Tax_FO'!AA39","v":7.0029189030672336},{"$f":"'[3]Finance&Tax_FO'!AB39","v":7.2244395951217122},{"$f":"'[3]Finance&Tax_FO'!AC39","v":6.7285444976242799},{"$f":"'[3]Finance&Tax_FO'!AD39","v":6.3252648425060993},{"$f":"'[3]Finance&Tax_FO'!AE39","v":5.9888720195469878},{"$f":"'[3]Finance&Tax_FO'!AF39","v":5.7019421485266175},{"$f":"'[3]Finance&Tax_FO'!AG39","v":5.4524300231104537},{"$f":"'[3]Finance&Tax_FO'!AH39","v":5.231831270675106},{"$f":"'[3]Finance&Tax_FO'!AI39","v":5.0340149301672188},{"$f":"'[3]Finance&Tax_FO'!AJ39","v":4.8544719850335145},{"$f":"'[3]Finance&Tax_FO'!AK39","v":4.6898242180846488},{"$f":"'[3]Finance&Tax_FO'!AL39","v":4.5374976988045832}]
[]
[]
[null,null,null,"Tax depreciation - new assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Prescribed Tax Depreciation - new assets"]
[]
[]
[null,null,null,{"$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:AC1056)","v":0.73290648801299996},{"$f":"SUM(AD46:AD1056)","v":2.0078407839649595},{"$f":"SUM(AE46:AE1056)","v":2.6257153088926746},{"$f":"SUM(AF46:AF1056)","v":3.7021434211956907},{"$f":"SUM(AG46:AG1056)","v":4.1937696239060598},{"$f":"SUM(AH46:AH1056)","v":4.6079819742149777},5.2755128765738561,6.8402450594662172,7.8973170315588481,8.3761023858609907]
[null,null,null,{"$f":"+'Capex_FO input'!C42","v":"ROB - Decommission selected section of reduntant channel (rubbish dumping /ongoing opex)  "},null,null,null,null,{"$f":"+'Capex_FO input'!M42","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN42","v":3.4762500000000002E-3},{"$f":"+'Capex_FO input'!CO42","v":6.9525000000000003E-3},{"$f":"+'Capex_FO input'!CP42","v":6.9525000000000003E-3},{"$f":"+'Capex_FO input'!CQ42","v":1.25237686095E-2},{"$f":"+'Capex_FO input'!CR42","v":3.4527747222202504E-2},{"$f":"+'Capex_FO input'!CS42","v":5.4990383726190382E-2},{"$f":"+'Capex_FO input'!CT42","v":5.902031022697575E-2},{"$f":"+'Capex_FO input'!CU42","v":5.902031022697575E-2},{"$f":"+'Capex_FO input'!CV42","v":6.5478937486930511E-2},{"$f":"+'Capex_FO input'!CW42","v":9.0987579424088222E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C43","v":"ROB - Decommision and seal the old suction  "},null,null,null,null,{"$f":"+'Capex_FO input'!M43","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN43","v":0},{"$f":"+'Capex_FO input'!CO43","v":0},{"$f":"+'Capex_FO input'!CP43","v":0},{"$f":"+'Capex_FO input'!CQ43","v":3.7985922337500006E-3},{"$f":"+'Capex_FO input'!CR43","v":7.5971844675000013E-3},{"$f":"+'Capex_FO input'!CS43","v":7.5971844675000013E-3},{"$f":"+'Capex_FO input'!CT43","v":7.5971844675000013E-3},{"$f":"+'Capex_FO input'!CU43","v":7.5971844675000013E-3},{"$f":"+'Capex_FO input'!CV43","v":7.5971844675000013E-3},{"$f":"+'Capex_FO input'!CW43","v":7.5971844675000013E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C44","v":"ROB - Decommision the ols PS ( main and relift ) and rising main "},null,null,null,null,{"$f":"+'Capex_FO input'!M44","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN44","v":0},{"$f":"+'Capex_FO input'!CO44","v":0},{"$f":"+'Capex_FO input'!CP44","v":0},{"$f":"+'Capex_FO input'!CQ44","v":5.5712686095000007E-3},{"$f":"+'Capex_FO input'!CR44","v":3.1487797222965005E-2},{"$f":"+'Capex_FO input'!CS44","v":5.1833057226930004E-2},{"$f":"+'Capex_FO input'!CT44","v":5.1833057226930004E-2},{"$f":"+'Capex_FO input'!CU44","v":5.1833057226930004E-2},{"$f":"+'Capex_FO input'!CV44","v":5.1833057226930004E-2},{"$f":"+'Capex_FO input'!CW44","v":5.1833057226930004E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C45","v":"BTS: Customer CRM, Portal Phase 2"},null,null,null,null,{"$f":"+'Capex_FO input'!M45","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN45","v":3.4443199999999993E-2},{"$f":"+'Capex_FO input'!CO45","v":0.10436289599999998},{"$f":"+'Capex_FO input'!CP45","v":0.10749378287999999},{"$f":"+'Capex_FO input'!CQ45","v":0.14196798175999997},{"$f":"+'Capex_FO input'!CR45","v":7.0952991999999993E-2},{"$f":"+'Capex_FO input'!CS45","v":7.3081581759999986E-2},{"$f":"+'Capex_FO input'!CT45","v":0},{"$f":"+'Capex_FO input'!CU45","v":0},{"$f":"+'Capex_FO input'!CV45","v":0},{"$f":"+'Capex_FO input'!CW45","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C46","v":"BTS: INFOR Asset Management "},null,null,null,null,{"$f":"+'Capex_FO input'!M46","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN46","v":3.1542719999999996E-2},{"$f":"+'Capex_FO input'!CO46","v":9.557444159999999E-2},{"$f":"+'Capex_FO input'!CP46","v":9.8441674847999983E-2},{"$f":"+'Capex_FO input'!CQ46","v":0.16448036509344},{"$f":"+'Capex_FO input'!CR46","v":0.16941477604624319},{"$f":"+'Capex_FO input'!CS46","v":0.13793056179872637},{"$f":"+'Capex_FO input'!CT46","v":6.893516359488E-2},{"$f":"+'Capex_FO input'!CU46","v":7.1003218502726395E-2},{"$f":"+'Capex_FO input'!CV46","v":0},{"$f":"+'Capex_FO input'!CW46","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C47","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN47","v":0},{"$f":"+'Capex_FO input'!CO47","v":0},{"$f":"+'Capex_FO input'!CP47","v":0},{"$f":"+'Capex_FO input'!CQ47","v":0},{"$f":"+'Capex_FO input'!CR47","v":0},{"$f":"+'Capex_FO input'!CS47","v":0},{"$f":"+'Capex_FO input'!CT47","v":0},{"$f":"+'Capex_FO input'!CU47","v":0},{"$f":"+'Capex_FO input'!CV47","v":0},{"$f":"+'Capex_FO input'!CW47","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C48","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN48","v":0},{"$f":"+'Capex_FO input'!CO48","v":0},{"$f":"+'Capex_FO input'!CP48","v":0},{"$f":"+'Capex_FO input'!CQ48","v":0},{"$f":"+'Capex_FO input'!CR48","v":0},{"$f":"+'Capex_FO input'!CS48","v":0},{"$f":"+'Capex_FO input'!CT48","v":0},{"$f":"+'Capex_FO input'!CU48","v":0},{"$f":"+'Capex_FO input'!CV48","v":0},{"$f":"+'Capex_FO input'!CW48","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C49","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN49","v":0},{"$f":"+'Capex_FO input'!CO49","v":0},{"$f":"+'Capex_FO input'!CP49","v":0},{"$f":"+'Capex_FO input'!CQ49","v":0},{"$f":"+'Capex_FO input'!CR49","v":0},{"$f":"+'Capex_FO input'!CS49","v":0},{"$f":"+'Capex_FO input'!CT49","v":0},{"$f":"+'Capex_FO input'!CU49","v":0},{"$f":"+'Capex_FO input'!CV49","v":0},{"$f":"+'Capex_FO input'!CW49","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C50","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN50","v":0},{"$f":"+'Capex_FO input'!CO50","v":0},{"$f":"+'Capex_FO input'!CP50","v":0},{"$f":"+'Capex_FO input'!CQ50","v":0},{"$f":"+'Capex_FO input'!CR50","v":0},{"$f":"+'Capex_FO input'!CS50","v":0},{"$f":"+'Capex_FO input'!CT50","v":0},{"$f":"+'Capex_FO input'!CU50","v":0},{"$f":"+'Capex_FO input'!CV50","v":0},{"$f":"+'Capex_FO input'!CW50","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C51","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN51","v":0},{"$f":"+'Capex_FO input'!CO51","v":0},{"$f":"+'Capex_FO input'!CP51","v":0},{"$f":"+'Capex_FO input'!CQ51","v":0},{"$f":"+'Capex_FO input'!CR51","v":0},{"$f":"+'Capex_FO input'!CS51","v":0},{"$f":"+'Capex_FO input'!CT51","v":0},{"$f":"+'Capex_FO input'!CU51","v":0},{"$f":"+'Capex_FO input'!CV51","v":0},{"$f":"+'Capex_FO input'!CW51","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C52","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN52","v":0},{"$f":"+'Capex_FO input'!CO52","v":0},{"$f":"+'Capex_FO input'!CP52","v":0},{"$f":"+'Capex_FO input'!CQ52","v":0},{"$f":"+'Capex_FO input'!CR52","v":0},{"$f":"+'Capex_FO input'!CS52","v":0},{"$f":"+'Capex_FO input'!CT52","v":0},{"$f":"+'Capex_FO input'!CU52","v":0},{"$f":"+'Capex_FO input'!CV52","v":0},{"$f":"+'Capex_FO input'!CW52","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C53","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN53","v":0},{"$f":"+'Capex_FO input'!CO53","v":0},{"$f":"+'Capex_FO input'!CP53","v":0},{"$f":"+'Capex_FO input'!CQ53","v":0},{"$f":"+'Capex_FO input'!CR53","v":0},{"$f":"+'Capex_FO input'!CS53","v":0},{"$f":"+'Capex_FO input'!CT53","v":0},{"$f":"+'Capex_FO input'!CU53","v":0},{"$f":"+'Capex_FO input'!CV53","v":0},{"$f":"+'Capex_FO input'!CW53","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C54","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN54","v":0},{"$f":"+'Capex_FO input'!CO54","v":0},{"$f":"+'Capex_FO input'!CP54","v":0},{"$f":"+'Capex_FO input'!CQ54","v":0},{"$f":"+'Capex_FO input'!CR54","v":0},{"$f":"+'Capex_FO input'!CS54","v":0},{"$f":"+'Capex_FO input'!CT54","v":0},{"$f":"+'Capex_FO input'!CU54","v":0},{"$f":"+'Capex_FO input'!CV54","v":0},{"$f":"+'Capex_FO input'!CW54","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C55","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN55","v":0},{"$f":"+'Capex_FO input'!CO55","v":0},{"$f":"+'Capex_FO input'!CP55","v":0},{"$f":"+'Capex_FO input'!CQ55","v":0},{"$f":"+'Capex_FO input'!CR55","v":0},{"$f":"+'Capex_FO input'!CS55","v":0},{"$f":"+'Capex_FO input'!CT55","v":0},{"$f":"+'Capex_FO input'!CU55","v":0},{"$f":"+'Capex_FO input'!CV55","v":0},{"$f":"+'Capex_FO input'!CW55","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C56","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN56","v":0},{"$f":"+'Capex_FO input'!CO56","v":0},{"$f":"+'Capex_FO input'!CP56","v":0},{"$f":"+'Capex_FO input'!CQ56","v":0},{"$f":"+'Capex_FO input'!CR56","v":0},{"$f":"+'Capex_FO input'!CS56","v":0},{"$f":"+'Capex_FO input'!CT56","v":0},{"$f":"+'Capex_FO input'!CU56","v":0},{"$f":"+'Capex_FO input'!CV56","v":0},{"$f":"+'Capex_FO input'!CW56","v":0}]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C58","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN58","v":0},{"$f":"+'Capex_FO input'!CO58","v":0},{"$f":"+'Capex_FO input'!CP58","v":0},{"$f":"+'Capex_FO input'!CQ58","v":0},{"$f":"+'Capex_FO input'!CR58","v":0},{"$f":"+'Capex_FO input'!CS58","v":0},{"$f":"+'Capex_FO input'!CT58","v":0},{"$f":"+'Capex_FO input'!CU58","v":0},{"$f":"+'Capex_FO input'!CV58","v":0},{"$f":"+'Capex_FO input'!CW58","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C59","v":"Ongoing capital programs"},null,null,null,null,{"$f":"+'Capex_FO input'!M59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN59","v":0},{"$f":"+'Capex_FO input'!CO59","v":0},{"$f":"+'Capex_FO input'!CP59","v":0},{"$f":"+'Capex_FO input'!CQ59","v":0},{"$f":"+'Capex_FO input'!CR59","v":0},{"$f":"+'Capex_FO input'!CS59","v":0},{"$f":"+'Capex_FO input'!CT59","v":0},{"$f":"+'Capex_FO input'!CU59","v":0},{"$f":"+'Capex_FO input'!CV59","v":0},{"$f":"+'Capex_FO input'!CW59","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C60","v":"Upgrade Metermade"},null,null,null,null,{"$f":"+'Capex_FO input'!M60","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN60","v":0},{"$f":"+'Capex_FO input'!CO60","v":0},{"$f":"+'Capex_FO input'!CP60","v":0},{"$f":"+'Capex_FO input'!CQ60","v":0},{"$f":"+'Capex_FO input'!CR60","v":0},{"$f":"+'Capex_FO input'!CS60","v":8.955392223967501E-2},{"$f":"+'Capex_FO input'!CT60","v":0.27134838438621528},{"$f":"+'Capex_FO input'!CU60","v":0.45859668039715185},{"$f":"+'Capex_FO input'!CV60","v":0.55360443650122304},{"$f":"+'Capex_FO input'!CW60","v":0.55360443650122304}]
[null,null,null,{"$f":"+'Capex_FO input'!C61","v":"LMW Control Network Systems - Rural OT Firewall Install"},null,null,null,null,{"$f":"+'Capex_FO input'!M61","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN61","v":3.638475E-3},{"$f":"+'Capex_FO input'!CO61","v":7.2769499999999999E-3},{"$f":"+'Capex_FO input'!CP61","v":7.2769499999999999E-3},{"$f":"+'Capex_FO input'!CQ61","v":7.2769499999999999E-3},{"$f":"+'Capex_FO input'!CR61","v":7.2769499999999999E-3},{"$f":"+'Capex_FO input'!CS61","v":7.2769499999999999E-3},{"$f":"+'Capex_FO input'!CT61","v":7.2769499999999999E-3},{"$f":"+'Capex_FO input'!CU61","v":7.2769499999999999E-3},{"$f":"+'Capex_FO input'!CV61","v":7.2769499999999999E-3},{"$f":"+'Capex_FO input'!CW61","v":7.2769499999999999E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C62","v":"Upgrade Control System - Rubicon"},null,null,null,null,{"$f":"+'Capex_FO input'!M62","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN62","v":0},{"$f":"+'Capex_FO input'!CO62","v":0},{"$f":"+'Capex_FO input'!CP62","v":0},{"$f":"+'Capex_FO input'!CQ62","v":0},{"$f":"+'Capex_FO input'!CR62","v":0},{"$f":"+'Capex_FO input'!CS62","v":0},{"$f":"+'Capex_FO input'!CT62","v":0},{"$f":"+'Capex_FO input'!CU62","v":0},{"$f":"+'Capex_FO input'!CV62","v":9.7857988787193359E-2},{"$f":"+'Capex_FO input'!CW62","v":0.29650970602519588}]
[null,null,null,{"$f":"+'Capex_FO input'!C63","v":"MER Minor Capital - New"},null,null,null,null,{"$f":"+'Capex_FO input'!M63","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN63","v":2.201625E-3},{"$f":"+'Capex_FO input'!CO63","v":6.6709237500000001E-3},{"$f":"+'Capex_FO input'!CP63","v":1.1274301462500001E-2},{"$f":"+'Capex_FO input'!CQ63","v":1.6015780506375005E-2},{"$f":"+'Capex_FO input'!CR63","v":2.0899503921566254E-2},{"$f":"+'Capex_FO input'!CS63","v":2.6064069922572753E-2},{"$f":"+'Capex_FO input'!CT63","v":3.1517903786968962E-2},{"$f":"+'Capex_FO input'!CU63","v":3.7135352667297061E-2},{"$f":"+'Capex_FO input'!CV63","v":4.2921325014034999E-2},{"$f":"+'Capex_FO input'!CW63","v":4.8880876531175066E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C64","v":"MER Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M64","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN64","v":2.5724250000000001E-3},{"$f":"+'Capex_FO input'!CO64","v":7.7944477500000008E-3},{"$f":"+'Capex_FO input'!CP64","v":1.3173131182500001E-2},{"$f":"+'Capex_FO input'!CQ64","v":1.8713175117975003E-2},{"$f":"+'Capex_FO input'!CR64","v":2.4419420371514254E-2},{"$f":"+'Capex_FO input'!CS64","v":3.0431183866019198E-2},{"$f":"+'Capex_FO input'!CT64","v":3.6757631148718793E-2},{"$f":"+'Capex_FO input'!CU64","v":4.3273871849899385E-2},{"$f":"+'Capex_FO input'!CV64","v":4.9985599772115398E-2},{"$f":"+'Capex_FO input'!CW64","v":5.6898679531997884E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C65","v":"MDA Minor Capital - New"},null,null,null,null,{"$f":"+'Capex_FO input'!M65","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN65","v":3.0822750000000002E-3},{"$f":"+'Capex_FO input'!CO65","v":9.3392932500000001E-3},{"$f":"+'Capex_FO input'!CP65","v":1.5784022047500002E-2},{"$f":"+'Capex_FO input'!CQ65","v":2.2422092708925003E-2},{"$f":"+'Capex_FO input'!CR65","v":2.925930549019275E-2},{"$f":"+'Capex_FO input'!CS65","v":3.6489697891601849E-2},{"$f":"+'Capex_FO input'!CT65","v":4.4125065301756541E-2},{"$f":"+'Capex_FO input'!CU65","v":5.1989493734215866E-2},{"$f":"+'Capex_FO input'!CV65","v":6.0089855019648988E-2},{"$f":"+'Capex_FO input'!CW65","v":6.8433227143645095E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C66","v":"MDA Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M66","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN66","v":5.1448500000000003E-3},{"$f":"+'Capex_FO input'!CO66","v":1.5588895500000002E-2},{"$f":"+'Capex_FO input'!CP66","v":2.6346262365000001E-2},{"$f":"+'Capex_FO input'!CQ66","v":3.7426350235950007E-2},{"$f":"+'Capex_FO input'!CR66","v":4.8838840743028508E-2},{"$f":"+'Capex_FO input'!CS66","v":6.0889233908710302E-2},{"$f":"+'Capex_FO input'!CT66","v":7.3596666812753467E-2},{"$f":"+'Capex_FO input'!CU66","v":8.6685322703917933E-2},{"$f":"+'Capex_FO input'!CV66","v":0.10016663827181732},{"$f":"+'Capex_FO input'!CW66","v":0.11405239330675371}]
[null,null,null,{"$f":"+'Capex_FO input'!C67","v":"MILL Minor Capital - New"},null,null,null,null,{"$f":"+'Capex_FO input'!M67","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN67","v":3.0127499999999999E-4},{"$f":"+'Capex_FO input'!CO67","v":9.1286324999999995E-4},{"$f":"+'Capex_FO input'!CP67","v":1.5427991474999997E-3},{"$f":"+'Capex_FO input'!CQ67","v":2.1916331219250002E-3},{"$f":"+'Capex_FO input'!CR67","v":2.8599321155827499E-3},{"$f":"+'Capex_FO input'!CS67","v":3.5482800790502321E-3},{"$f":"+'Capex_FO input'!CT67","v":4.257278481421739E-3},{"$f":"+'Capex_FO input'!CU67","v":4.9875468358643923E-3},{"$f":"+'Capex_FO input'!CV67","v":5.7397232409403236E-3},{"$f":"+'Capex_FO input'!CW67","v":6.5144649381685326E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C68","v":"MILL Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M68","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN68","v":1.2746249999999999E-3},{"$f":"+'Capex_FO input'!CO68","v":3.86211375E-3},{"$f":"+'Capex_FO input'!CP68","v":6.5272271625000005E-3},{"$f":"+'Capex_FO input'!CQ68","v":9.2722939773750013E-3},{"$f":"+'Capex_FO input'!CR68","v":1.2099712796696251E-2},{"$f":"+'Capex_FO input'!CS68","v":1.5092552710612847E-2},{"$f":"+'Capex_FO input'!CT68","v":1.8255776351962648E-2},{"$f":"+'Capex_FO input'!CU68","v":2.1513896702552941E-2},{"$f":"+'Capex_FO input'!CV68","v":2.4869760663660947E-2},{"$f":"+'Capex_FO input'!CW68","v":2.832630054360219E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C69","v":"RC Minor Capital - New"},null,null,null,null,{"$f":"+'Capex_FO input'!M69","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN69","v":2.5724250000000001E-3},{"$f":"+'Capex_FO input'!CO69","v":7.7944477500000008E-3},{"$f":"+'Capex_FO input'!CP69","v":1.3173131182500001E-2},{"$f":"+'Capex_FO input'!CQ69","v":1.8713175117975003E-2},{"$f":"+'Capex_FO input'!CR69","v":2.4419420371514254E-2},{"$f":"+'Capex_FO input'!CS69","v":3.0431183866019198E-2},{"$f":"+'Capex_FO input'!CT69","v":3.6757631148718793E-2},{"$f":"+'Capex_FO input'!CU69","v":4.3273871849899385E-2},{"$f":"+'Capex_FO input'!CV69","v":4.9985599772115398E-2},{"$f":"+'Capex_FO input'!CW69","v":5.6898679531997884E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C70","v":"RC Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M70","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN70","v":4.8899249999999998E-3},{"$f":"+'Capex_FO input'!CO70","v":1.481647275E-2},{"$f":"+'Capex_FO input'!CP70","v":2.5040816932499998E-2},{"$f":"+'Capex_FO input'!CQ70","v":3.5571891440474998E-2},{"$f":"+'Capex_FO input'!CR70","v":4.6418898183689251E-2},{"$f":"+'Capex_FO input'!CS70","v":5.7886843072590857E-2},{"$f":"+'Capex_FO input'!CT70","v":6.9994354251550442E-2},{"$f":"+'Capex_FO input'!CU70","v":8.2465090765878823E-2},{"$f":"+'Capex_FO input'!CV70","v":9.5309949375637054E-2},{"$f":"+'Capex_FO input'!CW70","v":0.10854015374368801}]
[null,null,null,{"$f":"+'Capex_FO input'!C71","v":"ROB Minor Capital - New"},null,null,null,null,{"$f":"+'Capex_FO input'!M71","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN71","v":9.7335000000000021E-4},{"$f":"+'Capex_FO input'!CO71","v":2.9492505000000002E-3},{"$f":"+'Capex_FO input'!CP71","v":4.9844280150000003E-3},{"$f":"+'Capex_FO input'!CQ71","v":7.0806608554499998E-3},{"$f":"+'Capex_FO input'!CR71","v":9.2397806811135002E-3},{"$f":"+'Capex_FO input'!CS71","v":1.1517406454890713E-2},{"$f":"+'Capex_FO input'!CT71","v":1.3917093355225044E-2},{"$f":"+'Capex_FO input'!CU71","v":1.6388770862569405E-2},{"$f":"+'Capex_FO input'!CV71","v":1.89345986951341E-2},{"$f":"+'Capex_FO input'!CW71","v":2.1556801362675734E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C72","v":"ROB Minor Capital - Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M72","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN72","v":1.4600250000000002E-3},{"$f":"+'Capex_FO input'!CO72","v":4.4238757500000003E-3},{"$f":"+'Capex_FO input'!CP72","v":7.4766420225000005E-3},{"$f":"+'Capex_FO input'!CQ72","v":1.0620991283175001E-2},{"$f":"+'Capex_FO input'!CR72","v":1.3859671021670251E-2},{"$f":"+'Capex_FO input'!CS72","v":1.7302975859007971E-2},{"$f":"+'Capex_FO input'!CT72","v":2.0957044548153426E-2},{"$f":"+'Capex_FO input'!CU72","v":2.4720735297973251E-2},{"$f":"+'Capex_FO input'!CV72","v":2.8597336770287668E-2},{"$f":"+'Capex_FO input'!CW72","v":3.2590236286771518E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C73","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN73","v":0},{"$f":"+'Capex_FO input'!CO73","v":0},{"$f":"+'Capex_FO input'!CP73","v":0},{"$f":"+'Capex_FO input'!CQ73","v":0},{"$f":"+'Capex_FO input'!CR73","v":0},{"$f":"+'Capex_FO input'!CS73","v":0},{"$f":"+'Capex_FO input'!CT73","v":0},{"$f":"+'Capex_FO input'!CU73","v":0},{"$f":"+'Capex_FO input'!CV73","v":0},{"$f":"+'Capex_FO input'!CW73","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C74","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN74","v":0},{"$f":"+'Capex_FO input'!CO74","v":0},{"$f":"+'Capex_FO input'!CP74","v":0},{"$f":"+'Capex_FO input'!CQ74","v":0},{"$f":"+'Capex_FO input'!CR74","v":0},{"$f":"+'Capex_FO input'!CS74","v":0},{"$f":"+'Capex_FO input'!CT74","v":0},{"$f":"+'Capex_FO input'!CU74","v":0},{"$f":"+'Capex_FO input'!CV74","v":0},{"$f":"+'Capex_FO input'!CW74","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C75","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN75","v":0},{"$f":"+'Capex_FO input'!CO75","v":0},{"$f":"+'Capex_FO input'!CP75","v":0},{"$f":"+'Capex_FO input'!CQ75","v":0},{"$f":"+'Capex_FO input'!CR75","v":0},{"$f":"+'Capex_FO input'!CS75","v":0},{"$f":"+'Capex_FO input'!CT75","v":0},{"$f":"+'Capex_FO input'!CU75","v":0},{"$f":"+'Capex_FO input'!CV75","v":0},{"$f":"+'Capex_FO input'!CW75","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C76","v":"Pumps - Irrigation"},null,null,null,null,{"$f":"+'Capex_FO input'!M76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN76","v":0},{"$f":"+'Capex_FO input'!CO76","v":0},{"$f":"+'Capex_FO input'!CP76","v":0},{"$f":"+'Capex_FO input'!CQ76","v":0},{"$f":"+'Capex_FO input'!CR76","v":0},{"$f":"+'Capex_FO input'!CS76","v":0},{"$f":"+'Capex_FO input'!CT76","v":0},{"$f":"+'Capex_FO input'!CU76","v":0},{"$f":"+'Capex_FO input'!CV76","v":0},{"$f":"+'Capex_FO input'!CW76","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C77","v":"MER - WARGAN RELIFT PUMP STATION - Telemetry Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M77","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN77","v":0},{"$f":"+'Capex_FO input'!CO77","v":0},{"$f":"+'Capex_FO input'!CP77","v":0},{"$f":"+'Capex_FO input'!CQ77","v":2.3298032367000004E-3},{"$f":"+'Capex_FO input'!CR77","v":4.6596064734000008E-3},{"$f":"+'Capex_FO input'!CS77","v":4.6596064734000008E-3},{"$f":"+'Capex_FO input'!CT77","v":4.6596064734000008E-3},{"$f":"+'Capex_FO input'!CU77","v":4.6596064734000008E-3},{"$f":"+'Capex_FO input'!CV77","v":4.6596064734000008E-3},{"$f":"+'Capex_FO input'!CW77","v":4.6596064734000008E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C78","v":"MER - River PS Upgrade Control System"},null,null,null,null,{"$f":"+'Capex_FO input'!M78","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN78","v":0},{"$f":"+'Capex_FO input'!CO78","v":0},{"$f":"+'Capex_FO input'!CP78","v":0},{"$f":"+'Capex_FO input'!CQ78","v":0},{"$f":"+'Capex_FO input'!CR78","v":0},{"$f":"+'Capex_FO input'!CS78","v":0},{"$f":"+'Capex_FO input'!CT78","v":0},{"$f":"+'Capex_FO input'!CU78","v":0},{"$f":"+'Capex_FO input'!CV78","v":1.1742958654463205E-2},{"$f":"+'Capex_FO input'!CW78","v":3.5581164723023515E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C79","v":"MER - Main PS (M1 - M4) VSD Refurb"},null,null,null,null,{"$f":"+'Capex_FO input'!M79","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN79","v":0},{"$f":"+'Capex_FO input'!CO79","v":8.59329E-3},{"$f":"+'Capex_FO input'!CP79","v":2.6037668700000002E-2},{"$f":"+'Capex_FO input'!CQ79","v":3.4888757399999998E-2},{"$f":"+'Capex_FO input'!CR79","v":3.4888757399999998E-2},{"$f":"+'Capex_FO input'!CS79","v":3.4888757399999998E-2},{"$f":"+'Capex_FO input'!CT79","v":3.4888757399999998E-2},{"$f":"+'Capex_FO input'!CU79","v":3.4888757399999998E-2},{"$f":"+'Capex_FO input'!CV79","v":3.4888757399999998E-2},{"$f":"+'Capex_FO input'!CW79","v":3.4888757399999998E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C80","v":"MER - Main PS VSD Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M80","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN80","v":0},{"$f":"+'Capex_FO input'!CO80","v":0},{"$f":"+'Capex_FO input'!CP80","v":0},{"$f":"+'Capex_FO input'!CQ80","v":0},{"$f":"+'Capex_FO input'!CR80","v":0},{"$f":"+'Capex_FO input'!CS80","v":0},{"$f":"+'Capex_FO input'!CT80","v":0},{"$f":"+'Capex_FO input'!CU80","v":1.7101396098732822E-2},{"$f":"+'Capex_FO input'!CV80","v":5.1817230179160449E-2},{"$f":"+'Capex_FO input'!CW80","v":6.9431668160855248E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C81","v":"MDA - Mildura Central Pump Station Upgrade to Control System"},null,null,null,null,{"$f":"+'Capex_FO input'!M81","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN81","v":0},{"$f":"+'Capex_FO input'!CO81","v":0},{"$f":"+'Capex_FO input'!CP81","v":0},{"$f":"+'Capex_FO input'!CQ81","v":0},{"$f":"+'Capex_FO input'!CR81","v":0},{"$f":"+'Capex_FO input'!CS81","v":0},{"$f":"+'Capex_FO input'!CT81","v":1.1068864788823834E-2},{"$f":"+'Capex_FO input'!CU81","v":3.353866031013622E-2},{"$f":"+'Capex_FO input'!CV81","v":4.4939591042624766E-2},{"$f":"+'Capex_FO input'!CW81","v":4.4939591042624766E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C82","v":"MDA Irr Central PS Modernisation"},null,null,null,null,{"$f":"+'Capex_FO input'!M82","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN82","v":0},{"$f":"+'Capex_FO input'!CO82","v":0},{"$f":"+'Capex_FO input'!CP82","v":0},{"$f":"+'Capex_FO input'!CQ82","v":0},{"$f":"+'Capex_FO input'!CR82","v":0},{"$f":"+'Capex_FO input'!CS82","v":0},{"$f":"+'Capex_FO input'!CT82","v":0},{"$f":"+'Capex_FO input'!CU82","v":0},{"$f":"+'Capex_FO input'!CV82","v":0},{"$f":"+'Capex_FO input'!CW82","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C83","v":"MDA - MILDURA 17TH ST HIGH PRESSURE PUMP STATION - Control Systems Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M83","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN83","v":7.7250000000000001E-3},{"$f":"+'Capex_FO input'!CO83","v":3.3273120000000003E-2},{"$f":"+'Capex_FO input'!CP83","v":5.1096239999999994E-2},{"$f":"+'Capex_FO input'!CQ83","v":5.1096239999999994E-2},{"$f":"+'Capex_FO input'!CR83","v":5.1096239999999994E-2},{"$f":"+'Capex_FO input'!CS83","v":5.1096239999999994E-2},{"$f":"+'Capex_FO input'!CT83","v":5.1096239999999994E-2},{"$f":"+'Capex_FO input'!CU83","v":3.822124000000001E-2},{"$f":"+'Capex_FO input'!CV83","v":5.9410400000000111E-3},{"$f":"+'Capex_FO input'!CW83","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C84","v":"MDA - BENETOOK PRESSURE PUMP STATION - Radio Telemetry Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M84","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN84","v":0},{"$f":"+'Capex_FO input'!CO84","v":0},{"$f":"+'Capex_FO input'!CP84","v":4.9172714999999997E-3},{"$f":"+'Capex_FO input'!CQ84","v":9.8345429999999994E-3},{"$f":"+'Capex_FO input'!CR84","v":9.8345429999999994E-3},{"$f":"+'Capex_FO input'!CS84","v":9.8345429999999994E-3},{"$f":"+'Capex_FO input'!CT84","v":9.8345429999999994E-3},{"$f":"+'Capex_FO input'!CU84","v":9.8345429999999994E-3},{"$f":"+'Capex_FO input'!CV84","v":9.8345429999999994E-3},{"$f":"+'Capex_FO input'!CW84","v":1.6390905000000027E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C85","v":"MDA - Low flow Pumps -17th st HP Relift PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M85","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN85","v":0},{"$f":"+'Capex_FO input'!CO85","v":0},{"$f":"+'Capex_FO input'!CP85","v":4.0977262500000002E-3},{"$f":"+'Capex_FO input'!CQ85","v":5.0402032875000002E-2},{"$f":"+'Capex_FO input'!CR85","v":9.2608613250000013E-2},{"$f":"+'Capex_FO input'!CS85","v":9.2608613250000013E-2},{"$f":"+'Capex_FO input'!CT85","v":9.2608613250000013E-2},{"$f":"+'Capex_FO input'!CU85","v":9.2608613250000013E-2},{"$f":"+'Capex_FO input'!CV85","v":9.2608613250000013E-2},{"$f":"+'Capex_FO input'!CW85","v":8.5779069500000013E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C86","v":"MDA - Mid Area VSD replacement (9 VSDs)"},null,null,null,null,{"$f":"+'Capex_FO input'!M86","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN86","v":0},{"$f":"+'Capex_FO input'!CO86","v":0},{"$f":"+'Capex_FO input'!CP86","v":0},{"$f":"+'Capex_FO input'!CQ86","v":1.6882632150000004E-2},{"$f":"+'Capex_FO input'!CR86","v":6.1587842083200006E-2},{"$f":"+'Capex_FO input'!CS86","v":8.9410419866400012E-2},{"$f":"+'Capex_FO input'!CT86","v":8.9410419866400012E-2},{"$f":"+'Capex_FO input'!CU86","v":8.9410419866400012E-2},{"$f":"+'Capex_FO input'!CV86","v":8.9410419866400012E-2},{"$f":"+'Capex_FO input'!CW86","v":8.9410419866400012E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C87","v":"MDA - VSD Replacement - Central PS"},null,null,null,null,{"$f":"+'Capex_FO input'!M87","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN87","v":0},{"$f":"+'Capex_FO input'!CO87","v":0},{"$f":"+'Capex_FO input'!CP87","v":0},{"$f":"+'Capex_FO input'!CQ87","v":3.0388737870000002E-2},{"$f":"+'Capex_FO input'!CR87","v":9.2077875746100005E-2},{"$f":"+'Capex_FO input'!CS87","v":0.12337827575220001},{"$f":"+'Capex_FO input'!CT87","v":0.12337827575220001},{"$f":"+'Capex_FO input'!CU87","v":0.12337827575220001},{"$f":"+'Capex_FO input'!CV87","v":0.12337827575220001},{"$f":"+'Capex_FO input'!CW87","v":0.12337827575220001}]
[null,null,null,{"$f":"+'Capex_FO input'!C88","v":"MDA - CP- central PS and rising main"},null,null,null,null,{"$f":"+'Capex_FO input'!M88","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN88","v":0},{"$f":"+'Capex_FO input'!CO88","v":1.5913500000000001E-2},{"$f":"+'Capex_FO input'!CP88","v":4.8217905000000005E-2},{"$f":"+'Capex_FO input'!CQ88","v":6.4608810000000003E-2},{"$f":"+'Capex_FO input'!CR88","v":6.4608810000000003E-2},{"$f":"+'Capex_FO input'!CS88","v":6.4608810000000003E-2},{"$f":"+'Capex_FO input'!CT88","v":6.4608810000000003E-2},{"$f":"+'Capex_FO input'!CU88","v":6.4608810000000003E-2},{"$f":"+'Capex_FO input'!CV88","v":3.8086310000000012E-2},{"$f":"+'Capex_FO input'!CW88","v":5.4636350000000101E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C89","v":"MDA - Central Main Pump Danfoss VSD Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M89","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN89","v":0},{"$f":"+'Capex_FO input'!CO89","v":0},{"$f":"+'Capex_FO input'!CP89","v":0},{"$f":"+'Capex_FO input'!CQ89","v":0},{"$f":"+'Capex_FO input'!CR89","v":0},{"$f":"+'Capex_FO input'!CS89","v":0},{"$f":"+'Capex_FO input'!CT89","v":0},{"$f":"+'Capex_FO input'!CU89","v":5.7004653662442728E-2},{"$f":"+'Capex_FO input'!CV89","v":0.17272410059720147},{"$f":"+'Capex_FO input'!CW89","v":0.23143889386951746}]
[null,null,null,{"$f":"+'Capex_FO input'!C90","v":"MILL - Millewa Replace River Pump Station"},null,null,null,null,{"$f":"+'Capex_FO input'!M90","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN90","v":0.16222500000000001},{"$f":"+'Capex_FO input'!CO90","v":0.32445000000000002},{"$f":"+'Capex_FO input'!CP90","v":0.32445000000000002},{"$f":"+'Capex_FO input'!CQ90","v":0.32445000000000002},{"$f":"+'Capex_FO input'!CR90","v":0.32445000000000002},{"$f":"+'Capex_FO input'!CS90","v":0.32445000000000002},{"$f":"+'Capex_FO input'!CT90","v":0.32445000000000002},{"$f":"+'Capex_FO input'!CU90","v":0.32445000000000002},{"$f":"+'Capex_FO input'!CV90","v":0.32445000000000002},{"$f":"+'Capex_FO input'!CW90","v":0.32445000000000002}]
[null,null,null,{"$f":"+'Capex_FO input'!C91","v":"RC - Red Cliffs Main Pump Station Extend Suctions"},null,null,null,null,{"$f":"+'Capex_FO input'!M91","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN91","v":0},{"$f":"+'Capex_FO input'!CO91","v":0},{"$f":"+'Capex_FO input'!CP91","v":0},{"$f":"+'Capex_FO input'!CQ91","v":0},{"$f":"+'Capex_FO input'!CR91","v":0},{"$f":"+'Capex_FO input'!CS91","v":0},{"$f":"+'Capex_FO input'!CT91","v":0.27672161972059578},{"$f":"+'Capex_FO input'!CU91","v":0.83846650775340525},{"$f":"+'Capex_FO input'!CV91","v":1.1234897760656191},{"$f":"+'Capex_FO input'!CW91","v":1.1234897760656191}]
[null,null,null,{"$f":"+'Capex_FO input'!C92","v":"RC - Pump refurbishment RC main irrigation PS ( Pump 1 and pump 2)"},null,null,null,null,{"$f":"+'Capex_FO input'!M92","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN92","v":0},{"$f":"+'Capex_FO input'!CO92","v":1.1935125E-3},{"$f":"+'Capex_FO input'!CP92","v":8.5336143749999999E-3},{"$f":"+'Capex_FO input'!CQ92","v":1.9744993395E-2},{"$f":"+'Capex_FO input'!CR92","v":2.4809783040000002E-2},{"$f":"+'Capex_FO input'!CS92","v":2.4809783040000002E-2},{"$f":"+'Capex_FO input'!CT92","v":2.4809783040000002E-2},{"$f":"+'Capex_FO input'!CU92","v":2.4809783040000002E-2},{"$f":"+'Capex_FO input'!CV92","v":2.4809783040000002E-2},{"$f":"+'Capex_FO input'!CW92","v":2.4809783040000002E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C93","v":"RC - VSD Replacement  - main PS "},null,null,null,null,{"$f":"+'Capex_FO input'!M93","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN93","v":0},{"$f":"+'Capex_FO input'!CO93","v":0},{"$f":"+'Capex_FO input'!CP93","v":0},{"$f":"+'Capex_FO input'!CQ93","v":0},{"$f":"+'Capex_FO input'!CR93","v":0},{"$f":"+'Capex_FO input'!CS93","v":1.6119706003141502E-2},{"$f":"+'Capex_FO input'!CT93","v":4.8842709189518753E-2},{"$f":"+'Capex_FO input'!CU93","v":6.5446006372754495E-2},{"$f":"+'Capex_FO input'!CV93","v":6.5446006372754495E-2},{"$f":"+'Capex_FO input'!CW93","v":6.5446006372754495E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C94","v":"RC - Pillars pressure pit remediation and insert 3 x isolation valves "},null,null,null,null,{"$f":"+'Capex_FO input'!M94","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN94","v":7.6477500000000009E-3},{"$f":"+'Capex_FO input'!CO94","v":2.1740467500000003E-2},{"$f":"+'Capex_FO input'!CP94","v":2.8185435000000005E-2},{"$f":"+'Capex_FO input'!CQ94","v":2.8185435000000005E-2},{"$f":"+'Capex_FO input'!CR94","v":2.8185435000000005E-2},{"$f":"+'Capex_FO input'!CS94","v":2.8185435000000005E-2},{"$f":"+'Capex_FO input'!CT94","v":2.8185435000000005E-2},{"$f":"+'Capex_FO input'!CU94","v":2.8185435000000005E-2},{"$f":"+'Capex_FO input'!CV94","v":2.8185435000000005E-2},{"$f":"+'Capex_FO input'!CW94","v":2.8185435000000005E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C95","v":"RC - Main PS Upgrade Control System"},null,null,null,null,{"$f":"+'Capex_FO input'!M95","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN95","v":0},{"$f":"+'Capex_FO input'!CO95","v":0},{"$f":"+'Capex_FO input'!CP95","v":0},{"$f":"+'Capex_FO input'!CQ95","v":0},{"$f":"+'Capex_FO input'!CR95","v":0},{"$f":"+'Capex_FO input'!CS95","v":0},{"$f":"+'Capex_FO input'!CT95","v":1.1068864788823834E-2},{"$f":"+'Capex_FO input'!CU95","v":3.353866031013622E-2},{"$f":"+'Capex_FO input'!CV95","v":4.4939591042624766E-2},{"$f":"+'Capex_FO input'!CW95","v":4.4939591042624766E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C96","v":"RC - Minor VSD Replacement (Relift A, B & C)"},null,null,null,null,{"$f":"+'Capex_FO input'!M96","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN96","v":0},{"$f":"+'Capex_FO input'!CO96","v":0},{"$f":"+'Capex_FO input'!CP96","v":0},{"$f":"+'Capex_FO input'!CQ96","v":7.5971844675000013E-3},{"$f":"+'Capex_FO input'!CR96","v":2.3280305603242506E-2},{"$f":"+'Capex_FO input'!CS96","v":3.1366242271485004E-2},{"$f":"+'Capex_FO input'!CT96","v":3.1366242271485004E-2},{"$f":"+'Capex_FO input'!CU96","v":3.1366242271485004E-2},{"$f":"+'Capex_FO input'!CV96","v":3.1366242271485004E-2},{"$f":"+'Capex_FO input'!CW96","v":3.1366242271485004E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C97","v":"RC - Main PS Danfoss VSD Refurbishment"},null,null,null,null,{"$f":"+'Capex_FO input'!M97","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN97","v":8.3430000000000015E-3},{"$f":"+'Capex_FO input'!CO97","v":2.5279290000000003E-2},{"$f":"+'Capex_FO input'!CP97","v":3.3872579999999999E-2},{"$f":"+'Capex_FO input'!CQ97","v":3.3872579999999999E-2},{"$f":"+'Capex_FO input'!CR97","v":3.3872579999999999E-2},{"$f":"+'Capex_FO input'!CS97","v":3.3872579999999999E-2},{"$f":"+'Capex_FO input'!CT97","v":3.3872579999999999E-2},{"$f":"+'Capex_FO input'!CU97","v":3.3872579999999999E-2},{"$f":"+'Capex_FO input'!CV97","v":3.3872579999999999E-2},{"$f":"+'Capex_FO input'!CW97","v":3.3872579999999999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C98","v":"ROB - ROBINVALE HIGH PRESSURE PUMP STATION - SCADA & Control Systems Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M98","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN98","v":0},{"$f":"+'Capex_FO input'!CO98","v":0},{"$f":"+'Capex_FO input'!CP98","v":5.4089986499999999E-3},{"$f":"+'Capex_FO input'!CQ98","v":2.1935210570775E-2},{"$f":"+'Capex_FO input'!CR98","v":3.3052423841550008E-2},{"$f":"+'Capex_FO input'!CS98","v":3.3052423841550008E-2},{"$f":"+'Capex_FO input'!CT98","v":3.3052423841550008E-2},{"$f":"+'Capex_FO input'!CU98","v":3.3052423841550008E-2},{"$f":"+'Capex_FO input'!CV98","v":3.3052423841550008E-2},{"$f":"+'Capex_FO input'!CW98","v":3.3052423841550008E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C99","v":"ROB - HPPS Spare Pump"},null,null,null,null,{"$f":"+'Capex_FO input'!M99","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN99","v":0},{"$f":"+'Capex_FO input'!CO99","v":0},{"$f":"+'Capex_FO input'!CP99","v":0},{"$f":"+'Capex_FO input'!CQ99","v":0},{"$f":"+'Capex_FO input'!CR99","v":0},{"$f":"+'Capex_FO input'!CS99","v":0},{"$f":"+'Capex_FO input'!CT99","v":0},{"$f":"+'Capex_FO input'!CU99","v":4.2753490246832053E-2},{"$f":"+'Capex_FO input'!CV99","v":8.5506980493664106E-2},{"$f":"+'Capex_FO input'!CW99","v":8.5506980493664106E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C100","v":"ROB - HPPS VSD Replacements x 5"},null,null,null,null,{"$f":"+'Capex_FO input'!M100","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN100","v":0},{"$f":"+'Capex_FO input'!CO100","v":0},{"$f":"+'Capex_FO input'!CP100","v":0},{"$f":"+'Capex_FO input'!CQ100","v":0},{"$f":"+'Capex_FO input'!CR100","v":0},{"$f":"+'Capex_FO input'!CS100","v":0},{"$f":"+'Capex_FO input'!CT100","v":0},{"$f":"+'Capex_FO input'!CU100","v":0},{"$f":"+'Capex_FO input'!CV100","v":2.9357396636158013E-2},{"$f":"+'Capex_FO input'!CW100","v":8.8952911807558779E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C101","v":"ROB - Peak day capacity enhancement"},null,null,null,null,{"$f":"+'Capex_FO input'!M101","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN101","v":0},{"$f":"+'Capex_FO input'!CO101","v":0},{"$f":"+'Capex_FO input'!CP101","v":0},{"$f":"+'Capex_FO input'!CQ101","v":0},{"$f":"+'Capex_FO input'!CR101","v":0},{"$f":"+'Capex_FO input'!CS101","v":2.6866176671902504E-2},{"$f":"+'Capex_FO input'!CT101","v":0.10907667728792417},{"$f":"+'Capex_FO input'!CU101","v":0.36393728905059297},{"$f":"+'Capex_FO input'!CV101","v":0.56345357686914244},{"$f":"+'Capex_FO input'!CW101","v":0.56345357686914244}]
[null,null,null,{"$f":"+'Capex_FO input'!C102","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN102","v":0},{"$f":"+'Capex_FO input'!CO102","v":0},{"$f":"+'Capex_FO input'!CP102","v":0},{"$f":"+'Capex_FO input'!CQ102","v":0},{"$f":"+'Capex_FO input'!CR102","v":0},{"$f":"+'Capex_FO input'!CS102","v":0},{"$f":"+'Capex_FO input'!CT102","v":0},{"$f":"+'Capex_FO input'!CU102","v":0},{"$f":"+'Capex_FO input'!CV102","v":0},{"$f":"+'Capex_FO input'!CW102","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C103","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN103","v":0},{"$f":"+'Capex_FO input'!CO103","v":0},{"$f":"+'Capex_FO input'!CP103","v":0},{"$f":"+'Capex_FO input'!CQ103","v":0},{"$f":"+'Capex_FO input'!CR103","v":0},{"$f":"+'Capex_FO input'!CS103","v":0},{"$f":"+'Capex_FO input'!CT103","v":0},{"$f":"+'Capex_FO input'!CU103","v":0},{"$f":"+'Capex_FO input'!CV103","v":0},{"$f":"+'Capex_FO input'!CW103","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C104","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN104","v":0},{"$f":"+'Capex_FO input'!CO104","v":0},{"$f":"+'Capex_FO input'!CP104","v":0},{"$f":"+'Capex_FO input'!CQ104","v":0},{"$f":"+'Capex_FO input'!CR104","v":0},{"$f":"+'Capex_FO input'!CS104","v":0},{"$f":"+'Capex_FO input'!CT104","v":0},{"$f":"+'Capex_FO input'!CU104","v":0},{"$f":"+'Capex_FO input'!CV104","v":0},{"$f":"+'Capex_FO input'!CW104","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C105","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN105","v":0},{"$f":"+'Capex_FO input'!CO105","v":0},{"$f":"+'Capex_FO input'!CP105","v":0},{"$f":"+'Capex_FO input'!CQ105","v":0},{"$f":"+'Capex_FO input'!CR105","v":0},{"$f":"+'Capex_FO input'!CS105","v":0},{"$f":"+'Capex_FO input'!CT105","v":0},{"$f":"+'Capex_FO input'!CU105","v":0},{"$f":"+'Capex_FO input'!CV105","v":0},{"$f":"+'Capex_FO input'!CW105","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C106","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN106","v":0},{"$f":"+'Capex_FO input'!CO106","v":0},{"$f":"+'Capex_FO input'!CP106","v":0},{"$f":"+'Capex_FO input'!CQ106","v":0},{"$f":"+'Capex_FO input'!CR106","v":0},{"$f":"+'Capex_FO input'!CS106","v":0},{"$f":"+'Capex_FO input'!CT106","v":0},{"$f":"+'Capex_FO input'!CU106","v":0},{"$f":"+'Capex_FO input'!CV106","v":0},{"$f":"+'Capex_FO input'!CW106","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C107","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN107","v":0},{"$f":"+'Capex_FO input'!CO107","v":0},{"$f":"+'Capex_FO input'!CP107","v":0},{"$f":"+'Capex_FO input'!CQ107","v":0},{"$f":"+'Capex_FO input'!CR107","v":0},{"$f":"+'Capex_FO input'!CS107","v":0},{"$f":"+'Capex_FO input'!CT107","v":0},{"$f":"+'Capex_FO input'!CU107","v":0},{"$f":"+'Capex_FO input'!CV107","v":0},{"$f":"+'Capex_FO input'!CW107","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C108","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN108","v":0},{"$f":"+'Capex_FO input'!CO108","v":0},{"$f":"+'Capex_FO input'!CP108","v":0},{"$f":"+'Capex_FO input'!CQ108","v":0},{"$f":"+'Capex_FO input'!CR108","v":0},{"$f":"+'Capex_FO input'!CS108","v":0},{"$f":"+'Capex_FO input'!CT108","v":0},{"$f":"+'Capex_FO input'!CU108","v":0},{"$f":"+'Capex_FO input'!CV108","v":0},{"$f":"+'Capex_FO input'!CW108","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C109","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN109","v":0},{"$f":"+'Capex_FO input'!CO109","v":0},{"$f":"+'Capex_FO input'!CP109","v":0},{"$f":"+'Capex_FO input'!CQ109","v":0},{"$f":"+'Capex_FO input'!CR109","v":0},{"$f":"+'Capex_FO input'!CS109","v":0},{"$f":"+'Capex_FO input'!CT109","v":0},{"$f":"+'Capex_FO input'!CU109","v":0},{"$f":"+'Capex_FO input'!CV109","v":0},{"$f":"+'Capex_FO input'!CW109","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C110","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN110","v":0},{"$f":"+'Capex_FO input'!CO110","v":0},{"$f":"+'Capex_FO input'!CP110","v":0},{"$f":"+'Capex_FO input'!CQ110","v":0},{"$f":"+'Capex_FO input'!CR110","v":0},{"$f":"+'Capex_FO input'!CS110","v":0},{"$f":"+'Capex_FO input'!CT110","v":0},{"$f":"+'Capex_FO input'!CU110","v":0},{"$f":"+'Capex_FO input'!CV110","v":0},{"$f":"+'Capex_FO input'!CW110","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C111","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN111","v":0},{"$f":"+'Capex_FO input'!CO111","v":0},{"$f":"+'Capex_FO input'!CP111","v":0},{"$f":"+'Capex_FO input'!CQ111","v":0},{"$f":"+'Capex_FO input'!CR111","v":0},{"$f":"+'Capex_FO input'!CS111","v":0},{"$f":"+'Capex_FO input'!CT111","v":0},{"$f":"+'Capex_FO input'!CU111","v":0},{"$f":"+'Capex_FO input'!CV111","v":0},{"$f":"+'Capex_FO input'!CW111","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C112","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN112","v":0},{"$f":"+'Capex_FO input'!CO112","v":0},{"$f":"+'Capex_FO input'!CP112","v":0},{"$f":"+'Capex_FO input'!CQ112","v":0},{"$f":"+'Capex_FO input'!CR112","v":0},{"$f":"+'Capex_FO input'!CS112","v":0},{"$f":"+'Capex_FO input'!CT112","v":0},{"$f":"+'Capex_FO input'!CU112","v":0},{"$f":"+'Capex_FO input'!CV112","v":0},{"$f":"+'Capex_FO input'!CW112","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C113","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN113","v":0},{"$f":"+'Capex_FO input'!CO113","v":0},{"$f":"+'Capex_FO input'!CP113","v":0},{"$f":"+'Capex_FO input'!CQ113","v":0},{"$f":"+'Capex_FO input'!CR113","v":0},{"$f":"+'Capex_FO input'!CS113","v":0},{"$f":"+'Capex_FO input'!CT113","v":0},{"$f":"+'Capex_FO input'!CU113","v":0},{"$f":"+'Capex_FO input'!CV113","v":0},{"$f":"+'Capex_FO input'!CW113","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C114","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN114","v":0},{"$f":"+'Capex_FO input'!CO114","v":0},{"$f":"+'Capex_FO input'!CP114","v":0},{"$f":"+'Capex_FO input'!CQ114","v":0},{"$f":"+'Capex_FO input'!CR114","v":0},{"$f":"+'Capex_FO input'!CS114","v":0},{"$f":"+'Capex_FO input'!CT114","v":0},{"$f":"+'Capex_FO input'!CU114","v":0},{"$f":"+'Capex_FO input'!CV114","v":0},{"$f":"+'Capex_FO input'!CW114","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C115","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN115","v":0},{"$f":"+'Capex_FO input'!CO115","v":0},{"$f":"+'Capex_FO input'!CP115","v":0},{"$f":"+'Capex_FO input'!CQ115","v":0},{"$f":"+'Capex_FO input'!CR115","v":0},{"$f":"+'Capex_FO input'!CS115","v":0},{"$f":"+'Capex_FO input'!CT115","v":0},{"$f":"+'Capex_FO input'!CU115","v":0},{"$f":"+'Capex_FO input'!CV115","v":0},{"$f":"+'Capex_FO input'!CW115","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C116","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN116","v":0},{"$f":"+'Capex_FO input'!CO116","v":0},{"$f":"+'Capex_FO input'!CP116","v":0},{"$f":"+'Capex_FO input'!CQ116","v":0},{"$f":"+'Capex_FO input'!CR116","v":0},{"$f":"+'Capex_FO input'!CS116","v":0},{"$f":"+'Capex_FO input'!CT116","v":0},{"$f":"+'Capex_FO input'!CU116","v":0},{"$f":"+'Capex_FO input'!CV116","v":0},{"$f":"+'Capex_FO input'!CW116","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C117","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN117","v":0},{"$f":"+'Capex_FO input'!CO117","v":0},{"$f":"+'Capex_FO input'!CP117","v":0},{"$f":"+'Capex_FO input'!CQ117","v":0},{"$f":"+'Capex_FO input'!CR117","v":0},{"$f":"+'Capex_FO input'!CS117","v":0},{"$f":"+'Capex_FO input'!CT117","v":0},{"$f":"+'Capex_FO input'!CU117","v":0},{"$f":"+'Capex_FO input'!CV117","v":0},{"$f":"+'Capex_FO input'!CW117","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C118","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN118","v":0},{"$f":"+'Capex_FO input'!CO118","v":0},{"$f":"+'Capex_FO input'!CP118","v":0},{"$f":"+'Capex_FO input'!CQ118","v":0},{"$f":"+'Capex_FO input'!CR118","v":0},{"$f":"+'Capex_FO input'!CS118","v":0},{"$f":"+'Capex_FO input'!CT118","v":0},{"$f":"+'Capex_FO input'!CU118","v":0},{"$f":"+'Capex_FO input'!CV118","v":0},{"$f":"+'Capex_FO input'!CW118","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C119","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN119","v":0},{"$f":"+'Capex_FO input'!CO119","v":0},{"$f":"+'Capex_FO input'!CP119","v":0},{"$f":"+'Capex_FO input'!CQ119","v":0},{"$f":"+'Capex_FO input'!CR119","v":0},{"$f":"+'Capex_FO input'!CS119","v":0},{"$f":"+'Capex_FO input'!CT119","v":0},{"$f":"+'Capex_FO input'!CU119","v":0},{"$f":"+'Capex_FO input'!CV119","v":0},{"$f":"+'Capex_FO input'!CW119","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C120","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN120","v":0},{"$f":"+'Capex_FO input'!CO120","v":0},{"$f":"+'Capex_FO input'!CP120","v":0},{"$f":"+'Capex_FO input'!CQ120","v":0},{"$f":"+'Capex_FO input'!CR120","v":0},{"$f":"+'Capex_FO input'!CS120","v":0},{"$f":"+'Capex_FO input'!CT120","v":0},{"$f":"+'Capex_FO input'!CU120","v":0},{"$f":"+'Capex_FO input'!CV120","v":0},{"$f":"+'Capex_FO input'!CW120","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C121","v":"Pumps - Drainage"},null,null,null,null,{"$f":"+'Capex_FO input'!M121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN121","v":0},{"$f":"+'Capex_FO input'!CO121","v":0},{"$f":"+'Capex_FO input'!CP121","v":0},{"$f":"+'Capex_FO input'!CQ121","v":0},{"$f":"+'Capex_FO input'!CR121","v":0},{"$f":"+'Capex_FO input'!CS121","v":0},{"$f":"+'Capex_FO input'!CT121","v":0},{"$f":"+'Capex_FO input'!CU121","v":0},{"$f":"+'Capex_FO input'!CV121","v":0},{"$f":"+'Capex_FO input'!CW121","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C122","v":"MER - Drainage PS Switchboards Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M122","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN122","v":6.9525000000000001E-4},{"$f":"+'Capex_FO input'!CO122","v":2.3214397500000003E-3},{"$f":"+'Capex_FO input'!CP122","v":3.2523794999999999E-3},{"$f":"+'Capex_FO input'!CQ122","v":3.2523794999999999E-3},{"$f":"+'Capex_FO input'!CR122","v":3.2523794999999999E-3},{"$f":"+'Capex_FO input'!CS122","v":4.0583648001570752E-3},{"$f":"+'Capex_FO input'!CT122","v":6.0265809031406527E-3},{"$f":"+'Capex_FO input'!CU122","v":7.1888117059671552E-3},{"$f":"+'Capex_FO input'!CV122","v":7.1888117059671552E-3},{"$f":"+'Capex_FO input'!CW122","v":7.1888117059671552E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C123","v":"MER Drainage Pumps"},null,null,null,null,{"$f":"+'Capex_FO input'!M123","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN123","v":0},{"$f":"+'Capex_FO input'!CO123","v":5.0127525E-4},{"$f":"+'Capex_FO input'!CP123","v":1.0025505E-3},{"$f":"+'Capex_FO input'!CQ123","v":1.0025505E-3},{"$f":"+'Capex_FO input'!CR123","v":1.0025505E-3},{"$f":"+'Capex_FO input'!CS123","v":1.0025505E-3},{"$f":"+'Capex_FO input'!CT123","v":1.6113380633853108E-3},{"$f":"+'Capex_FO input'!CU123","v":2.2201256267706218E-3},{"$f":"+'Capex_FO input'!CV123","v":2.2201256267706218E-3},{"$f":"+'Capex_FO input'!CW123","v":2.2201256267706218E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C124","v":"MDA - Drainage PS Switchboard Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M124","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN124","v":3.2445000000000004E-3},{"$f":"+'Capex_FO input'!CO124","v":1.1334660750000001E-2},{"$f":"+'Capex_FO input'!CP124","v":1.6180321500000001E-2},{"$f":"+'Capex_FO input'!CQ124","v":1.6180321500000001E-2},{"$f":"+'Capex_FO input'!CR124","v":1.6180321500000001E-2},{"$f":"+'Capex_FO input'!CS124","v":2.0075917117425863E-2},{"$f":"+'Capex_FO input'!CT124","v":2.9921027558844539E-2},{"$f":"+'Capex_FO input'!CU124","v":3.5870542382837343E-2},{"$f":"+'Capex_FO input'!CV124","v":3.5870542382837343E-2},{"$f":"+'Capex_FO input'!CW124","v":3.5870542382837343E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C125","v":"MDA Drainage Pumps"},null,null,null,null,{"$f":"+'Capex_FO input'!M125","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN125","v":4.8667500000000011E-4},{"$f":"+'Capex_FO input'!CO125","v":1.4746252500000001E-3},{"$f":"+'Capex_FO input'!CP125","v":2.4922140075000002E-3},{"$f":"+'Capex_FO input'!CQ125","v":3.5403304277249999E-3},{"$f":"+'Capex_FO input'!CR125","v":4.6198903405567501E-3},{"$f":"+'Capex_FO input'!CS125","v":5.7587032274453564E-3},{"$f":"+'Capex_FO input'!CT125","v":6.958546677612522E-3},{"$f":"+'Capex_FO input'!CU125","v":8.1943854312847026E-3},{"$f":"+'Capex_FO input'!CV125","v":9.46729934756705E-3},{"$f":"+'Capex_FO input'!CW125","v":1.0778400681337867E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C126","v":"RC - Drainage PS Switchboards Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M126","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN126","v":1.1587500000000001E-3},{"$f":"+'Capex_FO input'!CO126","v":4.3942117499999999E-3},{"$f":"+'Capex_FO input'!CP126","v":6.4709234999999997E-3},{"$f":"+'Capex_FO input'!CQ126","v":6.4709234999999997E-3},{"$f":"+'Capex_FO input'!CR126","v":6.4709234999999997E-3},{"$f":"+'Capex_FO input'!CS126","v":7.8948308636108324E-3},{"$f":"+'Capex_FO input'!CT126","v":1.1864577128651148E-2},{"$f":"+'Capex_FO input'!CU126","v":1.441041603008063E-2},{"$f":"+'Capex_FO input'!CV126","v":1.441041603008063E-2},{"$f":"+'Capex_FO input'!CW126","v":1.441041603008063E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C127","v":"RC Drainage Pumps"},null,null,null,null,{"$f":"+'Capex_FO input'!M127","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN127","v":0},{"$f":"+'Capex_FO input'!CO127","v":1.1935124999999998E-3},{"$f":"+'Capex_FO input'!CP127","v":2.3870249999999997E-3},{"$f":"+'Capex_FO input'!CQ127","v":3.8220487327500002E-3},{"$f":"+'Capex_FO input'!CR127","v":5.2570724655000003E-3},{"$f":"+'Capex_FO input'!CS127","v":5.2570724655000003E-3},{"$f":"+'Capex_FO input'!CT127","v":6.7329211040098444E-3},{"$f":"+'Capex_FO input'!CU127","v":8.2087697425196893E-3},{"$f":"+'Capex_FO input'!CV127","v":7.9810260406891695E-3},{"$f":"+'Capex_FO input'!CW127","v":9.3446323388586498E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C128","v":"ROB Replace Drainage Pumps"},null,null,null,null,{"$f":"+'Capex_FO input'!M128","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN128","v":0},{"$f":"+'Capex_FO input'!CO128","v":0},{"$f":"+'Capex_FO input'!CP128","v":0},{"$f":"+'Capex_FO input'!CQ128","v":6.3309870562500018E-4},{"$f":"+'Capex_FO input'!CR128","v":1.2661974112500004E-3},{"$f":"+'Capex_FO input'!CS128","v":1.2661974112500004E-3},{"$f":"+'Capex_FO input'!CT128","v":1.2661974112500004E-3},{"$f":"+'Capex_FO input'!CU128","v":1.2661974112500004E-3},{"$f":"+'Capex_FO input'!CV128","v":2.0294897237901083E-3},{"$f":"+'Capex_FO input'!CW128","v":2.7927820363302168E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C129","v":0},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'!CN129","v":0},{"$f":"+'Capex_FO input'!CO129","v":0},{"$f":"+'Capex_FO input'!CP129","v":0},{"$f":"+'Capex_FO input'!CQ129","v":0},{"$f":"+'Capex_FO input'!CR129","v":0},{"$f":"+'Capex_FO input'!CS129","v":0},{"$f":"+'Capex_FO input'!CT129","v":0},{"$f":"+'Capex_FO input'!CU129","v":0},{"$f":"+'Capex_FO input'!CV129","v":0},{"$f":"+'Capex_FO input'!CW129","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C130","v":0},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'!CN130","v":0},{"$f":"+'Capex_FO input'!CO130","v":0},{"$f":"+'Capex_FO input'!CP130","v":0},{"$f":"+'Capex_FO input'!CQ130","v":0},{"$f":"+'Capex_FO input'!CR130","v":0},{"$f":"+'Capex_FO input'!CS130","v":0},{"$f":"+'Capex_FO input'!CT130","v":0},{"$f":"+'Capex_FO input'!CU130","v":0},{"$f":"+'Capex_FO input'!CV130","v":0},{"$f":"+'Capex_FO input'!CW130","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C131","v":0},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'!CN131","v":0},{"$f":"+'Capex_FO input'!CO131","v":0},{"$f":"+'Capex_FO input'!CP131","v":0},{"$f":"+'Capex_FO input'!CQ131","v":0},{"$f":"+'Capex_FO input'!CR131","v":0},{"$f":"+'Capex_FO input'!CS131","v":0},{"$f":"+'Capex_FO input'!CT131","v":0},{"$f":"+'Capex_FO input'!CU131","v":0},{"$f":"+'Capex_FO input'!CV131","v":0},{"$f":"+'Capex_FO input'!CW131","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C132","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN132","v":0},{"$f":"+'Capex_FO input'!CO132","v":0},{"$f":"+'Capex_FO input'!CP132","v":0},{"$f":"+'Capex_FO input'!CQ132","v":0},{"$f":"+'Capex_FO input'!CR132","v":0},{"$f":"+'Capex_FO input'!CS132","v":0},{"$f":"+'Capex_FO input'!CT132","v":0},{"$f":"+'Capex_FO input'!CU132","v":0},{"$f":"+'Capex_FO input'!CV132","v":0},{"$f":"+'Capex_FO input'!CW132","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C133","v":"Reticulation - Irrigation"},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'!CN133","v":0},{"$f":"+'Capex_FO input'!CO133","v":0},{"$f":"+'Capex_FO input'!CP133","v":0},{"$f":"+'Capex_FO input'!CQ133","v":0},{"$f":"+'Capex_FO input'!CR133","v":0},{"$f":"+'Capex_FO input'!CS133","v":0},{"$f":"+'Capex_FO input'!CT133","v":0},{"$f":"+'Capex_FO input'!CU133","v":0},{"$f":"+'Capex_FO input'!CV133","v":0},{"$f":"+'Capex_FO input'!CW133","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C134","v":"MER D&S Metering Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M134","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN134","v":5.4075E-4},{"$f":"+'Capex_FO input'!CO134","v":1.6384724999999999E-3},{"$f":"+'Capex_FO input'!CP134","v":2.7691266750000006E-3},{"$f":"+'Capex_FO input'!CQ134","v":3.9337004752500009E-3},{"$f":"+'Capex_FO input'!CR134","v":5.1332114895075009E-3},{"$f":"+'Capex_FO input'!CS134","v":6.4582617564323992E-3},{"$f":"+'Capex_FO input'!CT134","v":7.9126174536047218E-3},{"$f":"+'Capex_FO input'!CU134","v":8.5093538216922133E-3},{"$f":"+'Capex_FO input'!CV134","v":8.9437422808223317E-3},{"$f":"+'Capex_FO input'!CW134","v":9.3911623937263516E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C135","v":"MER Irrigation Meter Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M135","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN135","v":2.4565500000000001E-3},{"$f":"+'Capex_FO input'!CO135","v":7.4433464999999997E-3},{"$f":"+'Capex_FO input'!CP135","v":1.2579746894999999E-2},{"$f":"+'Capex_FO input'!CQ135","v":1.7870239301849999E-2},{"$f":"+'Capex_FO input'!CR135","v":2.3319446480905497E-2},{"$f":"+'Capex_FO input'!CS135","v":2.9066460758692174E-2},{"$f":"+'Capex_FO input'!CT135","v":3.5120216348171966E-2},{"$f":"+'Capex_FO input'!CU135","v":4.1355584605336157E-2},{"$f":"+'Capex_FO input'!CV135","v":4.7778013910215272E-2},{"$f":"+'Capex_FO input'!CW135","v":5.4393116094240752E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C136","v":"MER - Meridian Road Bridge ( Drainage )- replace existing  pipe/ headwall  ( New section: 500 DN PE 70 m section) "},null,null,null,null,{"$f":"+'Capex_FO input'!M136","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN136","v":6.9525000000000001E-4},{"$f":"+'Capex_FO input'!CO136","v":3.3001200000000001E-3},{"$f":"+'Capex_FO input'!CP136","v":5.20974E-3},{"$f":"+'Capex_FO input'!CQ136","v":5.20974E-3},{"$f":"+'Capex_FO input'!CR136","v":5.20974E-3},{"$f":"+'Capex_FO input'!CS136","v":5.20974E-3},{"$f":"+'Capex_FO input'!CT136","v":5.20974E-3},{"$f":"+'Capex_FO input'!CU136","v":5.20974E-3},{"$f":"+'Capex_FO input'!CV136","v":5.20974E-3},{"$f":"+'Capex_FO input'!CW136","v":5.20974E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C137","v":"MER - Channel Reserve Reinstatement (selected sections)"},null,null,null,null,{"$f":"+'Capex_FO input'!M137","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN137","v":0},{"$f":"+'Capex_FO input'!CO137","v":0},{"$f":"+'Capex_FO input'!CP137","v":2.4586357500000003E-3},{"$f":"+'Capex_FO input'!CQ137","v":4.9172715000000006E-3},{"$f":"+'Capex_FO input'!CR137","v":4.9172715000000006E-3},{"$f":"+'Capex_FO input'!CS137","v":4.9172715000000006E-3},{"$f":"+'Capex_FO input'!CT137","v":4.9172715000000006E-3},{"$f":"+'Capex_FO input'!CU137","v":7.9100158172782445E-3},{"$f":"+'Capex_FO input'!CV137","v":1.0902760134556488E-2},{"$f":"+'Capex_FO input'!CW137","v":1.0902760134556488E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C138","v":"MER - Mains Replacement and upgrade Tight Spurs Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M138","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN138","v":3.7080000000000004E-3},{"$f":"+'Capex_FO input'!CO138","v":1.3431303000000002E-2},{"$f":"+'Capex_FO input'!CP138","v":2.5593195375000002E-2},{"$f":"+'Capex_FO input'!CQ138","v":3.83240112885E-2},{"$f":"+'Capex_FO input'!CR138","v":4.9681548827930251E-2},{"$f":"+'Capex_FO input'!CS138","v":5.902210986308392E-2},{"$f":"+'Capex_FO input'!CT138","v":7.0839466333986967E-2},{"$f":"+'Capex_FO input'!CU138","v":8.5642689380940232E-2},{"$f":"+'Capex_FO input'!CV138","v":0.10126909006615734},{"$f":"+'Capex_FO input'!CW138","v":0.11502714042572644}]
[null,null,null,{"$f":"+'Capex_FO input'!C139","v":"MER - Isolation, Scour & Air Valve Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M139","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN139","v":6.9525000000000003E-3},{"$f":"+'Capex_FO input'!CO139","v":1.6292025000000002E-2},{"$f":"+'Capex_FO input'!CP139","v":1.8679050000000003E-2},{"$f":"+'Capex_FO input'!CQ139","v":2.6276234467500003E-2},{"$f":"+'Capex_FO input'!CR139","v":3.7629466935732006E-2},{"$f":"+'Capex_FO input'!CS139","v":4.9848360588113289E-2},{"$f":"+'Capex_FO input'!CT139","v":6.1216783246828839E-2},{"$f":"+'Capex_FO input'!CU139","v":6.4122360253895089E-2},{"$f":"+'Capex_FO input'!CV139","v":7.3369940194284861E-2},{"$f":"+'Capex_FO input'!CW139","v":8.7183476033496285E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C140","v":"MER - Pipeline Extension of Merbein Termination Structure"},null,null,null,null,{"$f":"+'Capex_FO input'!M140","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN140","v":0},{"$f":"+'Capex_FO input'!CO140","v":0},{"$f":"+'Capex_FO input'!CP140","v":0},{"$f":"+'Capex_FO input'!CQ140","v":6.5842265385000018E-3},{"$f":"+'Capex_FO input'!CR140","v":2.0602298078448752E-2},{"$f":"+'Capex_FO input'!CS140","v":2.8036143079897501E-2},{"$f":"+'Capex_FO input'!CT140","v":2.8036143079897501E-2},{"$f":"+'Capex_FO input'!CU140","v":2.8036143079897501E-2},{"$f":"+'Capex_FO input'!CV140","v":2.8036143079897501E-2},{"$f":"+'Capex_FO input'!CW140","v":2.8036143079897501E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C141","v":"MER - Improve safety and accessibility to the clusters "},null,null,null,null,{"$f":"+'Capex_FO input'!M141","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN141","v":2.8968750000000001E-3},{"$f":"+'Capex_FO input'!CO141","v":5.7937500000000003E-3},{"$f":"+'Capex_FO input'!CP141","v":5.7937500000000003E-3},{"$f":"+'Capex_FO input'!CQ141","v":5.7937500000000003E-3},{"$f":"+'Capex_FO input'!CR141","v":5.7937500000000003E-3},{"$f":"+'Capex_FO input'!CS141","v":9.3132191440192282E-3},{"$f":"+'Capex_FO input'!CT141","v":1.2832688288038456E-2},{"$f":"+'Capex_FO input'!CU141","v":1.2832688288038456E-2},{"$f":"+'Capex_FO input'!CV141","v":1.2832688288038456E-2},{"$f":"+'Capex_FO input'!CW141","v":1.2832688288038456E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C142","v":"MER - MERBEIN RURAL (IP) RADIO TELEMETRY NETWORK - Base Station Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M142","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN142","v":9.6176249999999994E-3},{"$f":"+'Capex_FO input'!CO142","v":1.9235249999999999E-2},{"$f":"+'Capex_FO input'!CP142","v":1.9235249999999999E-2},{"$f":"+'Capex_FO input'!CQ142","v":1.9235249999999999E-2},{"$f":"+'Capex_FO input'!CR142","v":1.9235249999999999E-2},{"$f":"+'Capex_FO input'!CS142","v":1.9235249999999999E-2},{"$f":"+'Capex_FO input'!CT142","v":1.9235249999999999E-2},{"$f":"+'Capex_FO input'!CU142","v":1.9235249999999999E-2},{"$f":"+'Capex_FO input'!CV142","v":1.9235249999999999E-2},{"$f":"+'Capex_FO input'!CW142","v":1.9235249999999999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C143","v":"MDA D & S Metering Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M143","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN143","v":4.4032500000000004E-4},{"$f":"+'Capex_FO input'!CO143","v":1.33418475E-3},{"$f":"+'Capex_FO input'!CP143","v":2.2548602924999999E-3},{"$f":"+'Capex_FO input'!CQ143","v":3.2031561012750005E-3},{"$f":"+'Capex_FO input'!CR143","v":4.1799007843132509E-3},{"$f":"+'Capex_FO input'!CS143","v":5.2128139845145508E-3},{"$f":"+'Capex_FO input'!CT143","v":6.3035807573937914E-3},{"$f":"+'Capex_FO input'!CU143","v":7.4270705334594104E-3},{"$f":"+'Capex_FO input'!CV143","v":8.5842650028069983E-3},{"$f":"+'Capex_FO input'!CW143","v":9.7761753062350146E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C144","v":"MDA Irrigation Meter Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M144","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN144","v":2.1243750000000002E-2},{"$f":"+'Capex_FO input'!CO144","v":6.4368562500000004E-2},{"$f":"+'Capex_FO input'!CP144","v":0.108787119375},{"$f":"+'Capex_FO input'!CQ144","v":0.15453823295625002},{"$f":"+'Capex_FO input'!CR144","v":0.20166187994493751},{"$f":"+'Capex_FO input'!CS144","v":0.25136343733240141},{"$f":"+'Capex_FO input'!CT144","v":0.30372024243060503},{"$f":"+'Capex_FO input'!CU144","v":0.32224150168175469},{"$f":"+'Capex_FO input'!CV144","v":0.33423714871043891},{"$f":"+'Capex_FO input'!CW144","v":0.3465926651499836}]
[null,null,null,{"$f":"+'Capex_FO input'!C145","v":"MDA Channel Reserve Reinstatement (selected sections)"},null,null,null,null,{"$f":"+'Capex_FO input'!M145","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN145","v":0},{"$f":"+'Capex_FO input'!CO145","v":7.1610749999999994E-3},{"$f":"+'Capex_FO input'!CP145","v":1.4322149999999999E-2},{"$f":"+'Capex_FO input'!CQ145","v":1.9386939644999997E-2},{"$f":"+'Capex_FO input'!CR145","v":2.4451729290000002E-2},{"$f":"+'Capex_FO input'!CS145","v":2.4451729290000002E-2},{"$f":"+'Capex_FO input'!CT145","v":3.2753377881617876E-2},{"$f":"+'Capex_FO input'!CU145","v":4.1055026473235744E-2},{"$f":"+'Capex_FO input'!CV145","v":3.4991380800467348E-2},{"$f":"+'Capex_FO input'!CW145","v":3.8475835127698955E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C146","v":"MDA Pipe culverts repair"},null,null,null,null,{"$f":"+'Capex_FO input'!M146","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN146","v":0},{"$f":"+'Capex_FO input'!CO146","v":1.3526475E-2},{"$f":"+'Capex_FO input'!CP146","v":4.0165673999999998E-2},{"$f":"+'Capex_FO input'!CQ146","v":5.8343187645000003E-2},{"$f":"+'Capex_FO input'!CR146","v":6.340797729E-2},{"$f":"+'Capex_FO input'!CS146","v":6.340797729E-2},{"$f":"+'Capex_FO input'!CT146","v":7.9088869074167095E-2},{"$f":"+'Capex_FO input'!CU146","v":0.10997100183498557},{"$f":"+'Capex_FO input'!CV146","v":0.10849959713886859},{"$f":"+'Capex_FO input'!CW146","v":8.8007711466100189E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C147","v":"MDA Dow Avenue bridge replacement and siphon/ pipes installation"},null,null,null,null,{"$f":"+'Capex_FO input'!M147","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN147","v":0},{"$f":"+'Capex_FO input'!CO147","v":0},{"$f":"+'Capex_FO input'!CP147","v":0},{"$f":"+'Capex_FO input'!CQ147","v":4.2206580375000009E-3},{"$f":"+'Capex_FO input'!CR147","v":3.4524982746749998E-2},{"$f":"+'Capex_FO input'!CS147","v":6.0608649418499999E-2},{"$f":"+'Capex_FO input'!CT147","v":6.0608649418499999E-2},{"$f":"+'Capex_FO input'!CU147","v":6.0608649418499999E-2},{"$f":"+'Capex_FO input'!CV147","v":6.0608649418499999E-2},{"$f":"+'Capex_FO input'!CW147","v":6.0608649418499999E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C148","v":"MDA - Mains Replacement and upgrade tight spurs Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M148","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN148","v":2.2402499999999995E-2},{"$f":"+'Capex_FO input'!CO148","v":8.458874999999999E-2},{"$f":"+'Capex_FO input'!CP148","v":0.17354521499999997},{"$f":"+'Capex_FO input'!CQ148","v":0.26762573151899993},{"$f":"+'Capex_FO input'!CR148","v":0.33374824859768998},{"$f":"+'Capex_FO input'!CS148","v":0.38093360160688566},{"$f":"+'Capex_FO input'!CT148","v":0.45302450900982405},{"$f":"+'Capex_FO input'!CU148","v":0.51881193262569947},{"$f":"+'Capex_FO input'!CV148","v":0.55410328632292916},{"$f":"+'Capex_FO input'!CW148","v":0.53554163109971342}]
[null,null,null,{"$f":"+'Capex_FO input'!C149","v":"MDA - Isolation, Scour & Air Valve Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M149","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN149","v":1.1587499999999999E-2},{"$f":"+'Capex_FO input'!CO149","v":2.7153374999999997E-2},{"$f":"+'Capex_FO input'!CP149","v":3.113175E-2},{"$f":"+'Capex_FO input'!CQ149","v":4.3793724112500002E-2},{"$f":"+'Capex_FO input'!CR149","v":6.2107159337212503E-2},{"$f":"+'Capex_FO input'!CS149","v":8.1191708785376251E-2},{"$f":"+'Capex_FO input'!CT149","v":0.10015922951573941},{"$f":"+'Capex_FO input'!CU149","v":8.6381161910151327E-2},{"$f":"+'Capex_FO input'!CV149","v":9.0566735228230347E-2},{"$f":"+'Capex_FO input'!CW149","v":0.10996693225335788}]
[null,null,null,{"$f":"+'Capex_FO input'!C150","v":"MDA - MILDURA RURAL (IP) RADIO TELEMETRY NETWORK - Base Station Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M150","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN150","v":5.4075000000000008E-3},{"$f":"+'Capex_FO input'!CO150","v":1.0815000000000002E-2},{"$f":"+'Capex_FO input'!CP150","v":1.0815000000000002E-2},{"$f":"+'Capex_FO input'!CQ150","v":1.0815000000000002E-2},{"$f":"+'Capex_FO input'!CR150","v":1.0815000000000002E-2},{"$f":"+'Capex_FO input'!CS150","v":1.0815000000000002E-2},{"$f":"+'Capex_FO input'!CT150","v":1.0815000000000002E-2},{"$f":"+'Capex_FO input'!CU150","v":1.8025000000000035E-3},{"$f":"+'Capex_FO input'!CV150","v":0},{"$f":"+'Capex_FO input'!CW150","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C151","v":"Refurbishment/replacement of bridges"},null,null,null,null,{"$f":"+'Capex_FO input'!M151","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN151","v":0},{"$f":"+'Capex_FO input'!CO151","v":0},{"$f":"+'Capex_FO input'!CP151","v":0},{"$f":"+'Capex_FO input'!CQ151","v":0},{"$f":"+'Capex_FO input'!CR151","v":0},{"$f":"+'Capex_FO input'!CS151","v":0},{"$f":"+'Capex_FO input'!CT151","v":6.9180404930148945E-2},{"$f":"+'Capex_FO input'!CU151","v":0.20961662693835131},{"$f":"+'Capex_FO input'!CV151","v":0.28087244401640477},{"$f":"+'Capex_FO input'!CW151","v":0.28087244401640477}]
[null,null,null,{"$f":"+'Capex_FO input'!C152","v":"MILL - MILLEWA RURAL (IP) RADIO TELEMETRY NETWORK - SCADA & Control Systems Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M152","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN152","v":0},{"$f":"+'Capex_FO input'!CO152","v":0},{"$f":"+'Capex_FO input'!CP152","v":4.9172715000000006E-3},{"$f":"+'Capex_FO input'!CQ152","v":2.7561306757500004E-2},{"$f":"+'Capex_FO input'!CR152","v":4.5288070515000008E-2},{"$f":"+'Capex_FO input'!CS152","v":4.5288070515000008E-2},{"$f":"+'Capex_FO input'!CT152","v":4.5288070515000008E-2},{"$f":"+'Capex_FO input'!CU152","v":4.5288070515000008E-2},{"$f":"+'Capex_FO input'!CV152","v":4.5288070515000008E-2},{"$f":"+'Capex_FO input'!CW152","v":4.5288070515000008E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C153","v":"MILL Old Mail Rd Culvert renewal and Channel Refurishment"},null,null,null,null,{"$f":"+'Capex_FO input'!M153","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN153","v":0},{"$f":"+'Capex_FO input'!CO153","v":0},{"$f":"+'Capex_FO input'!CP153","v":0},{"$f":"+'Capex_FO input'!CQ153","v":0},{"$f":"+'Capex_FO input'!CR153","v":0},{"$f":"+'Capex_FO input'!CS153","v":0},{"$f":"+'Capex_FO input'!CT153","v":4.1508242958089372E-2},{"$f":"+'Capex_FO input'!CU153","v":8.3016485916178745E-2},{"$f":"+'Capex_FO input'!CV153","v":8.3016485916178745E-2},{"$f":"+'Capex_FO input'!CW153","v":8.3016485916178745E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C154","v":"PD D&S Metering Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M154","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN154","v":5.0985000000000006E-4},{"$f":"+'Capex_FO input'!CO154","v":1.5448455000000002E-3},{"$f":"+'Capex_FO input'!CP154","v":2.6108908649999998E-3},{"$f":"+'Capex_FO input'!CQ154","v":3.7089175909499998E-3},{"$f":"+'Capex_FO input'!CR154","v":4.8398851186784997E-3},{"$f":"+'Capex_FO input'!CS154","v":6.031647848910757E-3},{"$f":"+'Capex_FO input'!CT154","v":7.2860296377218851E-3},{"$f":"+'Capex_FO input'!CU154","v":8.5780428801973466E-3},{"$f":"+'Capex_FO input'!CV154","v":9.9088165199470741E-3},{"$f":"+'Capex_FO input'!CW154","v":1.127951336888929E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C155","v":"PD Metering Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M155","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN155","v":9.7798499999999997E-3},{"$f":"+'Capex_FO input'!CO155","v":2.9632945500000001E-2},{"$f":"+'Capex_FO input'!CP155","v":5.0081633864999996E-2},{"$f":"+'Capex_FO input'!CQ155","v":7.1143782880949996E-2},{"$f":"+'Capex_FO input'!CR155","v":9.2837796367378503E-2},{"$f":"+'Capex_FO input'!CS155","v":0.11577368614518171},{"$f":"+'Capex_FO input'!CT155","v":0.13998870850310088},{"$f":"+'Capex_FO input'!CU155","v":0.16493018153175765},{"$f":"+'Capex_FO input'!CV155","v":0.19061989875127411},{"$f":"+'Capex_FO input'!CW155","v":0.21708030748737603}]
[null,null,null,{"$f":"+'Capex_FO input'!C156","v":"PD - Air valve Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M156","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN156","v":1.228275E-3},{"$f":"+'Capex_FO input'!CO156","v":3.7216732499999999E-3},{"$f":"+'Capex_FO input'!CP156","v":6.2898734474999994E-3},{"$f":"+'Capex_FO input'!CQ156","v":8.9351196509249997E-3},{"$f":"+'Capex_FO input'!CR156","v":1.1659723240452748E-2},{"$f":"+'Capex_FO input'!CS156","v":1.4546663467682039E-2},{"$f":"+'Capex_FO input'!CT156","v":1.7600810431743916E-2},{"$f":"+'Capex_FO input'!CU156","v":2.0746581804727649E-2},{"$f":"+'Capex_FO input'!CV156","v":2.3986726318900895E-2},{"$f":"+'Capex_FO input'!CW156","v":2.7324075168499339E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C157","v":"RC D&S Metering Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M157","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN157","v":6.1800000000000006E-4},{"$f":"+'Capex_FO input'!CO157","v":1.8725400000000002E-3},{"$f":"+'Capex_FO input'!CP157","v":3.1647161999999998E-3},{"$f":"+'Capex_FO input'!CQ157","v":4.495657686E-3},{"$f":"+'Capex_FO input'!CR157","v":5.8665274165799995E-3},{"$f":"+'Capex_FO input'!CS157","v":7.3680771613170749E-3},{"$f":"+'Capex_FO input'!CT157","v":9.004227320635938E-3},{"$f":"+'Capex_FO input'!CU157","v":9.6594619847343664E-3},{"$f":"+'Capex_FO input'!CV157","v":1.0128353688755747E-2},{"$f":"+'Capex_FO input'!CW157","v":1.061131214389777E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C158","v":"RC Irrigation Meter Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M158","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN158","v":4.8899249999999998E-3},{"$f":"+'Capex_FO input'!CO158","v":1.481647275E-2},{"$f":"+'Capex_FO input'!CP158","v":2.5040816932499998E-2},{"$f":"+'Capex_FO input'!CQ158","v":3.5571891440474998E-2},{"$f":"+'Capex_FO input'!CR158","v":4.6418898183689251E-2},{"$f":"+'Capex_FO input'!CS158","v":5.7886843072590857E-2},{"$f":"+'Capex_FO input'!CT158","v":6.9994354251550442E-2},{"$f":"+'Capex_FO input'!CU158","v":8.2465090765878823E-2},{"$f":"+'Capex_FO input'!CV158","v":9.5309949375637054E-2},{"$f":"+'Capex_FO input'!CW158","v":0.10854015374368801}]
[null,null,null,{"$f":"+'Capex_FO input'!C159","v":"RC - Channel Reservce Reinstatement (selected sections)"},null,null,null,null,{"$f":"+'Capex_FO input'!M159","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN159","v":0},{"$f":"+'Capex_FO input'!CO159","v":0},{"$f":"+'Capex_FO input'!CP159","v":1.229317875E-2},{"$f":"+'Capex_FO input'!CQ159","v":2.4586357499999999E-2},{"$f":"+'Capex_FO input'!CR159","v":2.4586357499999999E-2},{"$f":"+'Capex_FO input'!CS159","v":2.4586357499999999E-2},{"$f":"+'Capex_FO input'!CT159","v":2.4586357499999999E-2},{"$f":"+'Capex_FO input'!CU159","v":3.9550079086391215E-2},{"$f":"+'Capex_FO input'!CV159","v":5.4513800672782435E-2},{"$f":"+'Capex_FO input'!CW159","v":5.4513800672782435E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C160","v":"RC - Mains Replacement and upgrade Tight Spurs Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M160","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN160","v":3.0127500000000007E-3},{"$f":"+'Capex_FO input'!CO160","v":1.0322145000000001E-2},{"$f":"+'Capex_FO input'!CP160","v":1.9044334350000001E-2},{"$f":"+'Capex_FO input'!CQ160","v":2.7673654105350002E-2},{"$f":"+'Capex_FO input'!CR160","v":3.4537963511218503E-2},{"$f":"+'Capex_FO input'!CS160","v":4.0879163715787648E-2},{"$f":"+'Capex_FO input'!CT160","v":4.9789868532557541E-2},{"$f":"+'Capex_FO input'!CU160","v":6.0406846916377641E-2},{"$f":"+'Capex_FO input'!CV160","v":7.0901973702169982E-2},{"$f":"+'Capex_FO input'!CW160","v":7.9245639400132434E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C161","v":"RC - Isolation, Scour & Air Valve Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M161","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN161","v":3.8934000000000009E-3},{"$f":"+'Capex_FO input'!CO161","v":9.1474042500000012E-3},{"$f":"+'Capex_FO input'!CP161","v":1.0508008500000002E-2},{"$f":"+'Capex_FO input'!CQ161","v":1.4762431801800004E-2},{"$f":"+'Capex_FO input'!CR161","v":2.0060201770470003E-2},{"$f":"+'Capex_FO input'!CS161","v":2.5831995531594844E-2},{"$f":"+'Capex_FO input'!CT161","v":3.2220772344173261E-2},{"$f":"+'Capex_FO input'!CU161","v":3.3881102062496837E-2},{"$f":"+'Capex_FO input'!CV161","v":3.9048003870460646E-2},{"$f":"+'Capex_FO input'!CW161","v":4.5484906656904647E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C162","v":"RC - Drainage design/ Overflow management from the system tank for the PS "},null,null,null,null,{"$f":"+'Capex_FO input'!M162","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN162","v":1.1587500000000001E-4},{"$f":"+'Capex_FO input'!CO162","v":7.2734737499999995E-3},{"$f":"+'Capex_FO input'!CP162","v":1.4315197499999998E-2},{"$f":"+'Capex_FO input'!CQ162","v":1.4315197499999998E-2},{"$f":"+'Capex_FO input'!CR162","v":1.4315197499999998E-2},{"$f":"+'Capex_FO input'!CS162","v":1.4315197499999998E-2},{"$f":"+'Capex_FO input'!CT162","v":1.4315197499999998E-2},{"$f":"+'Capex_FO input'!CU162","v":1.4315197499999998E-2},{"$f":"+'Capex_FO input'!CV162","v":1.4315197499999998E-2},{"$f":"+'Capex_FO input'!CW162","v":1.4315197499999998E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C163","v":"RC - RED CLIFFS RURAL (IP) RADIO TELEMETRY NETWORK - Base Station Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!M163","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN163","v":1.0660500000000002E-2},{"$f":"+'Capex_FO input'!CO163","v":2.1321000000000003E-2},{"$f":"+'Capex_FO input'!CP163","v":2.1321000000000003E-2},{"$f":"+'Capex_FO input'!CQ163","v":2.1321000000000003E-2},{"$f":"+'Capex_FO input'!CR163","v":2.1321000000000003E-2},{"$f":"+'Capex_FO input'!CS163","v":2.1321000000000003E-2},{"$f":"+'Capex_FO input'!CT163","v":2.1321000000000003E-2},{"$f":"+'Capex_FO input'!CU163","v":2.1321000000000003E-2},{"$f":"+'Capex_FO input'!CV163","v":2.1321000000000003E-2},{"$f":"+'Capex_FO input'!CW163","v":2.1321000000000003E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C164","v":"RC - Improve safety and accessibility to the clusters "},null,null,null,null,{"$f":"+'Capex_FO input'!M164","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN164","v":2.8968750000000001E-3},{"$f":"+'Capex_FO input'!CO164","v":5.7937500000000003E-3},{"$f":"+'Capex_FO input'!CP164","v":5.7937500000000003E-3},{"$f":"+'Capex_FO input'!CQ164","v":5.7937500000000003E-3},{"$f":"+'Capex_FO input'!CR164","v":5.7937500000000003E-3},{"$f":"+'Capex_FO input'!CS164","v":9.3132191440192282E-3},{"$f":"+'Capex_FO input'!CT164","v":1.2832688288038456E-2},{"$f":"+'Capex_FO input'!CU164","v":1.2832688288038456E-2},{"$f":"+'Capex_FO input'!CV164","v":1.2832688288038456E-2},{"$f":"+'Capex_FO input'!CW164","v":1.2832688288038456E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C165","v":"ROB D&S Metering Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M165","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN165","v":1.62225E-4},{"$f":"+'Capex_FO input'!CO165","v":4.9154175E-4},{"$f":"+'Capex_FO input'!CP165","v":8.3073800250000013E-4},{"$f":"+'Capex_FO input'!CQ165","v":1.1801101425750003E-3},{"$f":"+'Capex_FO input'!CR165","v":1.53996344685225E-3},{"$f":"+'Capex_FO input'!CS165","v":1.9374785269297202E-3},{"$f":"+'Capex_FO input'!CT165","v":2.3737852360814168E-3},{"$f":"+'Capex_FO input'!CU165","v":2.8231811465076646E-3},{"$f":"+'Capex_FO input'!CV165","v":3.2860589342466992E-3},{"$f":"+'Capex_FO input'!CW165","v":3.7628230556179055E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C166","v":"ROB Irrigation Meter Replacement"},null,null,null,null,{"$f":"+'Capex_FO input'!M166","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN166","v":1.9467000000000004E-3},{"$f":"+'Capex_FO input'!CO166","v":5.8985010000000004E-3},{"$f":"+'Capex_FO input'!CP166","v":9.9688560300000006E-3},{"$f":"+'Capex_FO input'!CQ166","v":1.41613217109E-2},{"$f":"+'Capex_FO input'!CR166","v":1.8479561362227E-2},{"$f":"+'Capex_FO input'!CS166","v":2.3061679086453325E-2},{"$f":"+'Capex_FO input'!CT166","v":2.7915591225765951E-2},{"$f":"+'Capex_FO input'!CU166","v":3.2915120729257952E-2},{"$f":"+'Capex_FO input'!CV166","v":3.8064636117854711E-2},{"$f":"+'Capex_FO input'!CW166","v":4.3368636968109379E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C167","v":"ROB - Control cards for 3 VSDs (Pumps 2,3, 4)"},null,null,null,null,{"$f":"+'Capex_FO input'!M167","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN167","v":0},{"$f":"+'Capex_FO input'!CO167","v":0},{"$f":"+'Capex_FO input'!CP167","v":4.4255443500000003E-3},{"$f":"+'Capex_FO input'!CQ167","v":8.8510887000000007E-3},{"$f":"+'Capex_FO input'!CR167","v":8.8510887000000007E-3},{"$f":"+'Capex_FO input'!CS167","v":8.8510887000000007E-3},{"$f":"+'Capex_FO input'!CT167","v":8.8510887000000007E-3},{"$f":"+'Capex_FO input'!CU167","v":8.8510887000000007E-3},{"$f":"+'Capex_FO input'!CV167","v":8.8510887000000007E-3},{"$f":"+'Capex_FO input'!CW167","v":8.8510887000000007E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C168","v":"ROB - Bermad valve replacement program for WP5"},null,null,null,null,{"$f":"+'Capex_FO input'!M168","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN168","v":9.0382500000000014E-4},{"$f":"+'Capex_FO input'!CO168","v":2.7385897500000001E-3},{"$f":"+'Capex_FO input'!CP168","v":4.6283974425000004E-3},{"$f":"+'Capex_FO input'!CQ168","v":6.5748993657750009E-3},{"$f":"+'Capex_FO input'!CR168","v":8.5797963467482505E-3},{"$f":"+'Capex_FO input'!CS168","v":1.0698572590494504E-2},{"$f":"+'Capex_FO input'!CT168","v":1.2934644474896949E-2},{"$f":"+'Capex_FO input'!CU168","v":1.5237798515831468E-2},{"$f":"+'Capex_FO input'!CV168","v":1.7610047177994022E-2},{"$f":"+'Capex_FO input'!CW168","v":2.0053463300021453E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C169","v":"ROB - Program to install  bypass/ sluice valves in reticulation "},null,null,null,null,{"$f":"+'Capex_FO input'!M169","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN169","v":0},{"$f":"+'Capex_FO input'!CO169","v":0},{"$f":"+'Capex_FO input'!CP169","v":0},{"$f":"+'Capex_FO input'!CQ169","v":9.1166213610000008E-3},{"$f":"+'Capex_FO input'!CR169","v":2.723210772375375E-2},{"$f":"+'Capex_FO input'!CS169","v":3.6230972725507501E-2},{"$f":"+'Capex_FO input'!CT169","v":3.6230972725507501E-2},{"$f":"+'Capex_FO input'!CU169","v":3.6230972725507501E-2},{"$f":"+'Capex_FO input'!CV169","v":4.6799635514524388E-2},{"$f":"+'Capex_FO input'!CW169","v":6.8858783346933516E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C170","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN170","v":0},{"$f":"+'Capex_FO input'!CO170","v":0},{"$f":"+'Capex_FO input'!CP170","v":0},{"$f":"+'Capex_FO input'!CQ170","v":0},{"$f":"+'Capex_FO input'!CR170","v":0},{"$f":"+'Capex_FO input'!CS170","v":0},{"$f":"+'Capex_FO input'!CT170","v":0},{"$f":"+'Capex_FO input'!CU170","v":0},{"$f":"+'Capex_FO input'!CV170","v":0},{"$f":"+'Capex_FO input'!CW170","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C171","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN171","v":0},{"$f":"+'Capex_FO input'!CO171","v":0},{"$f":"+'Capex_FO input'!CP171","v":0},{"$f":"+'Capex_FO input'!CQ171","v":0},{"$f":"+'Capex_FO input'!CR171","v":0},{"$f":"+'Capex_FO input'!CS171","v":0},{"$f":"+'Capex_FO input'!CT171","v":0},{"$f":"+'Capex_FO input'!CU171","v":0},{"$f":"+'Capex_FO input'!CV171","v":0},{"$f":"+'Capex_FO input'!CW171","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C172","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN172","v":0},{"$f":"+'Capex_FO input'!CO172","v":0},{"$f":"+'Capex_FO input'!CP172","v":0},{"$f":"+'Capex_FO input'!CQ172","v":0},{"$f":"+'Capex_FO input'!CR172","v":0},{"$f":"+'Capex_FO input'!CS172","v":0},{"$f":"+'Capex_FO input'!CT172","v":0},{"$f":"+'Capex_FO input'!CU172","v":0},{"$f":"+'Capex_FO input'!CV172","v":0},{"$f":"+'Capex_FO input'!CW172","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C173","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN173","v":0},{"$f":"+'Capex_FO input'!CO173","v":0},{"$f":"+'Capex_FO input'!CP173","v":0},{"$f":"+'Capex_FO input'!CQ173","v":0},{"$f":"+'Capex_FO input'!CR173","v":0},{"$f":"+'Capex_FO input'!CS173","v":0},{"$f":"+'Capex_FO input'!CT173","v":0},{"$f":"+'Capex_FO input'!CU173","v":0},{"$f":"+'Capex_FO input'!CV173","v":0},{"$f":"+'Capex_FO input'!CW173","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C174","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M174","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN174","v":0},{"$f":"+'Capex_FO input'!CO174","v":0},{"$f":"+'Capex_FO input'!CP174","v":0},{"$f":"+'Capex_FO input'!CQ174","v":0},{"$f":"+'Capex_FO input'!CR174","v":0},{"$f":"+'Capex_FO input'!CS174","v":0},{"$f":"+'Capex_FO input'!CT174","v":0},{"$f":"+'Capex_FO input'!CU174","v":0},{"$f":"+'Capex_FO input'!CV174","v":0},{"$f":"+'Capex_FO input'!CW174","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C175","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN175","v":0},{"$f":"+'Capex_FO input'!CO175","v":0},{"$f":"+'Capex_FO input'!CP175","v":0},{"$f":"+'Capex_FO input'!CQ175","v":0},{"$f":"+'Capex_FO input'!CR175","v":0},{"$f":"+'Capex_FO input'!CS175","v":0},{"$f":"+'Capex_FO input'!CT175","v":0},{"$f":"+'Capex_FO input'!CU175","v":0},{"$f":"+'Capex_FO input'!CV175","v":0},{"$f":"+'Capex_FO input'!CW175","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C176","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN176","v":0},{"$f":"+'Capex_FO input'!CO176","v":0},{"$f":"+'Capex_FO input'!CP176","v":0},{"$f":"+'Capex_FO input'!CQ176","v":0},{"$f":"+'Capex_FO input'!CR176","v":0},{"$f":"+'Capex_FO input'!CS176","v":0},{"$f":"+'Capex_FO input'!CT176","v":0},{"$f":"+'Capex_FO input'!CU176","v":0},{"$f":"+'Capex_FO input'!CV176","v":0},{"$f":"+'Capex_FO input'!CW176","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C177","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN177","v":0},{"$f":"+'Capex_FO input'!CO177","v":0},{"$f":"+'Capex_FO input'!CP177","v":0},{"$f":"+'Capex_FO input'!CQ177","v":0},{"$f":"+'Capex_FO input'!CR177","v":0},{"$f":"+'Capex_FO input'!CS177","v":0},{"$f":"+'Capex_FO input'!CT177","v":0},{"$f":"+'Capex_FO input'!CU177","v":0},{"$f":"+'Capex_FO input'!CV177","v":0},{"$f":"+'Capex_FO input'!CW177","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C178","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M178","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN178","v":0},{"$f":"+'Capex_FO input'!CO178","v":0},{"$f":"+'Capex_FO input'!CP178","v":0},{"$f":"+'Capex_FO input'!CQ178","v":0},{"$f":"+'Capex_FO input'!CR178","v":0},{"$f":"+'Capex_FO input'!CS178","v":0},{"$f":"+'Capex_FO input'!CT178","v":0},{"$f":"+'Capex_FO input'!CU178","v":0},{"$f":"+'Capex_FO input'!CV178","v":0},{"$f":"+'Capex_FO input'!CW178","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C179","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN179","v":0},{"$f":"+'Capex_FO input'!CO179","v":0},{"$f":"+'Capex_FO input'!CP179","v":0},{"$f":"+'Capex_FO input'!CQ179","v":0},{"$f":"+'Capex_FO input'!CR179","v":0},{"$f":"+'Capex_FO input'!CS179","v":0},{"$f":"+'Capex_FO input'!CT179","v":0},{"$f":"+'Capex_FO input'!CU179","v":0},{"$f":"+'Capex_FO input'!CV179","v":0},{"$f":"+'Capex_FO input'!CW179","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C180","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN180","v":0},{"$f":"+'Capex_FO input'!CO180","v":0},{"$f":"+'Capex_FO input'!CP180","v":0},{"$f":"+'Capex_FO input'!CQ180","v":0},{"$f":"+'Capex_FO input'!CR180","v":0},{"$f":"+'Capex_FO input'!CS180","v":0},{"$f":"+'Capex_FO input'!CT180","v":0},{"$f":"+'Capex_FO input'!CU180","v":0},{"$f":"+'Capex_FO input'!CV180","v":0},{"$f":"+'Capex_FO input'!CW180","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C181","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN181","v":0},{"$f":"+'Capex_FO input'!CO181","v":0},{"$f":"+'Capex_FO input'!CP181","v":0},{"$f":"+'Capex_FO input'!CQ181","v":0},{"$f":"+'Capex_FO input'!CR181","v":0},{"$f":"+'Capex_FO input'!CS181","v":0},{"$f":"+'Capex_FO input'!CT181","v":0},{"$f":"+'Capex_FO input'!CU181","v":0},{"$f":"+'Capex_FO input'!CV181","v":0},{"$f":"+'Capex_FO input'!CW181","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C182","v":"Reticulation - Drainage"},null,null,null,null,{"$f":"+'Capex_FO input'!M182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN182","v":0},{"$f":"+'Capex_FO input'!CO182","v":0},{"$f":"+'Capex_FO input'!CP182","v":0},{"$f":"+'Capex_FO input'!CQ182","v":0},{"$f":"+'Capex_FO input'!CR182","v":0},{"$f":"+'Capex_FO input'!CS182","v":0},{"$f":"+'Capex_FO input'!CT182","v":0},{"$f":"+'Capex_FO input'!CU182","v":0},{"$f":"+'Capex_FO input'!CV182","v":0},{"$f":"+'Capex_FO input'!CW182","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C183","v":"MER Drainage Pit Lids"},null,null,null,null,{"$f":"+'Capex_FO input'!M183","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN183","v":8.4974999999999992E-4},{"$f":"+'Capex_FO input'!CO183","v":2.5747424999999998E-3},{"$f":"+'Capex_FO input'!CP183","v":4.3514847749999992E-3},{"$f":"+'Capex_FO input'!CQ183","v":6.1815293182499991E-3},{"$f":"+'Capex_FO input'!CR183","v":8.0664751977974989E-3},{"$f":"+'Capex_FO input'!CS183","v":1.0007969453731424E-2},{"$f":"+'Capex_FO input'!CT183","v":1.2007708537343367E-2},{"$f":"+'Capex_FO input'!CU183","v":1.265118979346367E-2},{"$f":"+'Capex_FO input'!CV183","v":1.303072548726758E-2},{"$f":"+'Capex_FO input'!CW183","v":1.3421647251885606E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C184","v":"MER Minor Drainage Pipeline Replacements"},null,null,null,null,{"$f":"+'Capex_FO input'!M184","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN184","v":0},{"$f":"+'Capex_FO input'!CO184","v":0},{"$f":"+'Capex_FO input'!CP184","v":1.8439768125E-3},{"$f":"+'Capex_FO input'!CQ184","v":3.687953625E-3},{"$f":"+'Capex_FO input'!CR184","v":6.7397426255947504E-3},{"$f":"+'Capex_FO input'!CS184","v":9.7915316261895004E-3},{"$f":"+'Capex_FO input'!CT184","v":9.7915316261895004E-3},{"$f":"+'Capex_FO input'!CU184","v":1.1929206138531103E-2},{"$f":"+'Capex_FO input'!CV184","v":1.4066880650872707E-2},{"$f":"+'Capex_FO input'!CW184","v":1.7876883586313293E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C185","v":"MDA Drainage Pit Lids"},null,null,null,null,{"$f":"+'Capex_FO input'!M185","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN185","v":9.7335000000000021E-4},{"$f":"+'Capex_FO input'!CO185","v":2.9492505000000002E-3},{"$f":"+'Capex_FO input'!CP185","v":4.9844280150000003E-3},{"$f":"+'Capex_FO input'!CQ185","v":7.0806608554499998E-3},{"$f":"+'Capex_FO input'!CR185","v":9.2397806811135002E-3},{"$f":"+'Capex_FO input'!CS185","v":1.1517406454890713E-2},{"$f":"+'Capex_FO input'!CT185","v":1.3917093355225044E-2},{"$f":"+'Capex_FO input'!CU185","v":1.6388770862569405E-2},{"$f":"+'Capex_FO input'!CV185","v":1.89345986951341E-2},{"$f":"+'Capex_FO input'!CW185","v":2.1556801362675734E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C186","v":"MDA Minor Drainage Pipeline Replacements"},null,null,null,null,{"$f":"+'Capex_FO input'!M186","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN186","v":0},{"$f":"+'Capex_FO input'!CO186","v":0},{"$f":"+'Capex_FO input'!CP186","v":3.687953625E-3},{"$f":"+'Capex_FO input'!CQ186","v":7.37590725E-3},{"$f":"+'Capex_FO input'!CR186","v":1.7731122918684752E-2},{"$f":"+'Capex_FO input'!CS186","v":2.8086338587369506E-2},{"$f":"+'Capex_FO input'!CT186","v":2.8086338587369506E-2},{"$f":"+'Capex_FO input'!CU186","v":3.2361687612052714E-2},{"$f":"+'Capex_FO input'!CV186","v":3.6637036636735912E-2},{"$f":"+'Capex_FO input'!CW186","v":4.945799889567884E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C187","v":"MCMA Bumbang Works"},null,null,null,null,{"$f":"+'Capex_FO input'!M187","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN187","v":0},{"$f":"+'Capex_FO input'!CO187","v":0},{"$f":"+'Capex_FO input'!CP187","v":0},{"$f":"+'Capex_FO input'!CQ187","v":0},{"$f":"+'Capex_FO input'!CR187","v":0},{"$f":"+'Capex_FO input'!CS187","v":0},{"$f":"+'Capex_FO input'!CT187","v":0},{"$f":"+'Capex_FO input'!CU187","v":0},{"$f":"+'Capex_FO input'!CV187","v":0},{"$f":"+'Capex_FO input'!CW187","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C188","v":"RC Drainage Pit Lids"},null,null,null,null,{"$f":"+'Capex_FO input'!M188","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN188","v":4.8667500000000004E-3},{"$f":"+'Capex_FO input'!CO188","v":1.4746252500000001E-2},{"$f":"+'Capex_FO input'!CP188","v":2.4922140074999998E-2},{"$f":"+'Capex_FO input'!CQ188","v":3.5403304277249997E-2},{"$f":"+'Capex_FO input'!CR188","v":4.6198903405567503E-2},{"$f":"+'Capex_FO input'!CS188","v":5.7587032274453553E-2},{"$f":"+'Capex_FO input'!CT188","v":6.9585466776125204E-2},{"$f":"+'Capex_FO input'!CU188","v":7.3832604312847022E-2},{"$f":"+'Capex_FO input'!CV188","v":7.6584905975670498E-2},{"$f":"+'Capex_FO input'!CW188","v":7.9419776688378643E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C189","v":"RC Minor Drainage Pipeline Replacements"},null,null,null,null,{"$f":"+'Capex_FO input'!M189","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN189","v":0},{"$f":"+'Capex_FO input'!CO189","v":0},{"$f":"+'Capex_FO input'!CP189","v":2.6799129675000003E-3},{"$f":"+'Capex_FO input'!CQ189","v":5.3598259350000005E-3},{"$f":"+'Capex_FO input'!CR189","v":1.0785228602724E-2},{"$f":"+'Capex_FO input'!CS189","v":1.6210631270448E-2},{"$f":"+'Capex_FO input'!CT189","v":1.6210631270448E-2},{"$f":"+'Capex_FO input'!CU189","v":1.9459896529207238E-2},{"$f":"+'Capex_FO input'!CV189","v":2.2709161787966475E-2},{"$f":"+'Capex_FO input'!CW189","v":2.9361547865719879E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C190","v":"ROB Drainage Pit Lids"},null,null,null,null,{"$f":"+'Capex_FO input'!M190","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN190","v":7.4160000000000014E-4},{"$f":"+'Capex_FO input'!CO190","v":2.2470480000000002E-3},{"$f":"+'Capex_FO input'!CP190","v":3.7976594400000001E-3},{"$f":"+'Capex_FO input'!CQ190","v":5.3947892232000007E-3},{"$f":"+'Capex_FO input'!CR190","v":7.0398328998959999E-3},{"$f":"+'Capex_FO input'!CS190","v":8.7879602402366856E-3},{"$f":"+'Capex_FO input'!CT190","v":1.0642263754131395E-2},{"$f":"+'Capex_FO input'!CU190","v":1.2552196373442947E-2},{"$f":"+'Capex_FO input'!CV190","v":1.4519426971333847E-2},{"$f":"+'Capex_FO input'!CW190","v":1.6545674487161474E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C191","v":"ROB Minor Drainage Pipeline Replacements"},null,null,null,null,{"$f":"+'Capex_FO input'!M191","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN191","v":0},{"$f":"+'Capex_FO input'!CO191","v":0},{"$f":"+'Capex_FO input'!CP191","v":1.0572133725E-3},{"$f":"+'Capex_FO input'!CQ191","v":2.114426745E-3},{"$f":"+'Capex_FO input'!CR191","v":2.114426745E-3},{"$f":"+'Capex_FO input'!CS191","v":2.114426745E-3},{"$f":"+'Capex_FO input'!CT191","v":2.114426745E-3},{"$f":"+'Capex_FO input'!CU191","v":4.9646594281221373E-3},{"$f":"+'Capex_FO input'!CV191","v":1.1249707517674762E-2},{"$f":"+'Capex_FO input'!CW191","v":1.4684522924105251E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C192","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN192","v":0},{"$f":"+'Capex_FO input'!CO192","v":0},{"$f":"+'Capex_FO input'!CP192","v":0},{"$f":"+'Capex_FO input'!CQ192","v":0},{"$f":"+'Capex_FO input'!CR192","v":0},{"$f":"+'Capex_FO input'!CS192","v":0},{"$f":"+'Capex_FO input'!CT192","v":0},{"$f":"+'Capex_FO input'!CU192","v":0},{"$f":"+'Capex_FO input'!CV192","v":0},{"$f":"+'Capex_FO input'!CW192","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C193","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN193","v":0},{"$f":"+'Capex_FO input'!CO193","v":0},{"$f":"+'Capex_FO input'!CP193","v":0},{"$f":"+'Capex_FO input'!CQ193","v":0},{"$f":"+'Capex_FO input'!CR193","v":0},{"$f":"+'Capex_FO input'!CS193","v":0},{"$f":"+'Capex_FO input'!CT193","v":0},{"$f":"+'Capex_FO input'!CU193","v":0},{"$f":"+'Capex_FO input'!CV193","v":0},{"$f":"+'Capex_FO input'!CW193","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C194","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN194","v":0},{"$f":"+'Capex_FO input'!CO194","v":0},{"$f":"+'Capex_FO input'!CP194","v":0},{"$f":"+'Capex_FO input'!CQ194","v":0},{"$f":"+'Capex_FO input'!CR194","v":0},{"$f":"+'Capex_FO input'!CS194","v":0},{"$f":"+'Capex_FO input'!CT194","v":0},{"$f":"+'Capex_FO input'!CU194","v":0},{"$f":"+'Capex_FO input'!CV194","v":0},{"$f":"+'Capex_FO input'!CW194","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C195","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN195","v":0},{"$f":"+'Capex_FO input'!CO195","v":0},{"$f":"+'Capex_FO input'!CP195","v":0},{"$f":"+'Capex_FO input'!CQ195","v":0},{"$f":"+'Capex_FO input'!CR195","v":0},{"$f":"+'Capex_FO input'!CS195","v":0},{"$f":"+'Capex_FO input'!CT195","v":0},{"$f":"+'Capex_FO input'!CU195","v":0},{"$f":"+'Capex_FO input'!CV195","v":0},{"$f":"+'Capex_FO input'!CW195","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C196","v":"Treatment"},null,null,null,null,{"$f":"+'Capex_FO input'!M196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN196","v":0},{"$f":"+'Capex_FO input'!CO196","v":0},{"$f":"+'Capex_FO input'!CP196","v":0},{"$f":"+'Capex_FO input'!CQ196","v":0},{"$f":"+'Capex_FO input'!CR196","v":0},{"$f":"+'Capex_FO input'!CS196","v":0},{"$f":"+'Capex_FO input'!CT196","v":0},{"$f":"+'Capex_FO input'!CU196","v":0},{"$f":"+'Capex_FO input'!CV196","v":0},{"$f":"+'Capex_FO input'!CW196","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C197","v":"MILL - Solution for better sludge management / redesign of the sludge beds "},null,null,null,null,{"$f":"+'Capex_FO input'!M197","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN197","v":0},{"$f":"+'Capex_FO input'!CO197","v":9.5481000000000003E-3},{"$f":"+'Capex_FO input'!CP197","v":1.9096200000000001E-2},{"$f":"+'Capex_FO input'!CQ197","v":1.9096200000000001E-2},{"$f":"+'Capex_FO input'!CR197","v":1.9096200000000001E-2},{"$f":"+'Capex_FO input'!CS197","v":1.9096200000000001E-2},{"$f":"+'Capex_FO input'!CT197","v":1.9096200000000001E-2},{"$f":"+'Capex_FO input'!CU197","v":1.9096200000000001E-2},{"$f":"+'Capex_FO input'!CV197","v":1.9096200000000001E-2},{"$f":"+'Capex_FO input'!CW197","v":1.9096200000000001E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C198","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN198","v":0},{"$f":"+'Capex_FO input'!CO198","v":0},{"$f":"+'Capex_FO input'!CP198","v":0},{"$f":"+'Capex_FO input'!CQ198","v":0},{"$f":"+'Capex_FO input'!CR198","v":0},{"$f":"+'Capex_FO input'!CS198","v":0},{"$f":"+'Capex_FO input'!CT198","v":0},{"$f":"+'Capex_FO input'!CU198","v":0},{"$f":"+'Capex_FO input'!CV198","v":0},{"$f":"+'Capex_FO input'!CW198","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C199","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN199","v":0},{"$f":"+'Capex_FO input'!CO199","v":0},{"$f":"+'Capex_FO input'!CP199","v":0},{"$f":"+'Capex_FO input'!CQ199","v":0},{"$f":"+'Capex_FO input'!CR199","v":0},{"$f":"+'Capex_FO input'!CS199","v":0},{"$f":"+'Capex_FO input'!CT199","v":0},{"$f":"+'Capex_FO input'!CU199","v":0},{"$f":"+'Capex_FO input'!CV199","v":0},{"$f":"+'Capex_FO input'!CW199","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C200","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN200","v":0},{"$f":"+'Capex_FO input'!CO200","v":0},{"$f":"+'Capex_FO input'!CP200","v":0},{"$f":"+'Capex_FO input'!CQ200","v":0},{"$f":"+'Capex_FO input'!CR200","v":0},{"$f":"+'Capex_FO input'!CS200","v":0},{"$f":"+'Capex_FO input'!CT200","v":0},{"$f":"+'Capex_FO input'!CU200","v":0},{"$f":"+'Capex_FO input'!CV200","v":0},{"$f":"+'Capex_FO input'!CW200","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C201","v":"Storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN201","v":0},{"$f":"+'Capex_FO input'!CO201","v":0},{"$f":"+'Capex_FO input'!CP201","v":0},{"$f":"+'Capex_FO input'!CQ201","v":0},{"$f":"+'Capex_FO input'!CR201","v":0},{"$f":"+'Capex_FO input'!CS201","v":0},{"$f":"+'Capex_FO input'!CT201","v":0},{"$f":"+'Capex_FO input'!CU201","v":0},{"$f":"+'Capex_FO input'!CV201","v":0},{"$f":"+'Capex_FO input'!CW201","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C202","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN202","v":0},{"$f":"+'Capex_FO input'!CO202","v":0},{"$f":"+'Capex_FO input'!CP202","v":0},{"$f":"+'Capex_FO input'!CQ202","v":0},{"$f":"+'Capex_FO input'!CR202","v":0},{"$f":"+'Capex_FO input'!CS202","v":0},{"$f":"+'Capex_FO input'!CT202","v":0},{"$f":"+'Capex_FO input'!CU202","v":0},{"$f":"+'Capex_FO input'!CV202","v":0},{"$f":"+'Capex_FO input'!CW202","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C203","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN203","v":0},{"$f":"+'Capex_FO input'!CO203","v":0},{"$f":"+'Capex_FO input'!CP203","v":0},{"$f":"+'Capex_FO input'!CQ203","v":0},{"$f":"+'Capex_FO input'!CR203","v":0},{"$f":"+'Capex_FO input'!CS203","v":0},{"$f":"+'Capex_FO input'!CT203","v":0},{"$f":"+'Capex_FO input'!CU203","v":0},{"$f":"+'Capex_FO input'!CV203","v":0},{"$f":"+'Capex_FO input'!CW203","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C204","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN204","v":0},{"$f":"+'Capex_FO input'!CO204","v":0},{"$f":"+'Capex_FO input'!CP204","v":0},{"$f":"+'Capex_FO input'!CQ204","v":0},{"$f":"+'Capex_FO input'!CR204","v":0},{"$f":"+'Capex_FO input'!CS204","v":0},{"$f":"+'Capex_FO input'!CT204","v":0},{"$f":"+'Capex_FO input'!CU204","v":0},{"$f":"+'Capex_FO input'!CV204","v":0},{"$f":"+'Capex_FO input'!CW204","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C205","v":"Corporate"},null,null,null,null,{"$f":"+'Capex_FO input'!M205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN205","v":0},{"$f":"+'Capex_FO input'!CO205","v":0},{"$f":"+'Capex_FO input'!CP205","v":0},{"$f":"+'Capex_FO input'!CQ205","v":0},{"$f":"+'Capex_FO input'!CR205","v":0},{"$f":"+'Capex_FO input'!CS205","v":0},{"$f":"+'Capex_FO input'!CT205","v":0},{"$f":"+'Capex_FO input'!CU205","v":0},{"$f":"+'Capex_FO input'!CV205","v":0},{"$f":"+'Capex_FO input'!CW205","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C206","v":"Motor Vehicles"},null,null,null,null,{"$f":"+'Capex_FO input'!M206","v":4.4444444444444446},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN206","v":0.13780338801299996},{"$f":"+'Capex_FO input'!CO206","v":0.37113572276495987},{"$f":"+'Capex_FO input'!CP206","v":0.54508648274617399},{"$f":"+'Capex_FO input'!CQ206","v":0.67998906958858751},{"$f":"+'Capex_FO input'!CR206","v":0.78989554794115613},{"$f":"+'Capex_FO input'!CS206","v":0.62627864078492135},{"$f":"+'Capex_FO input'!CT206","v":0.49553314729222242},{"$f":"+'Capex_FO input'!CU206","v":0.3814352787413105},{"$f":"+'Capex_FO input'!CV206","v":0.30862900781919511},{"$f":"+'Capex_FO input'!CW206","v":0.21727075634038623}]
[null,null,null,{"$f":"+'Capex_FO input'!C207","v":"Computer Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M207","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN207","v":2.0393999999999999E-2},{"$f":"+'Capex_FO input'!CO207","v":6.4827994E-2},{"$f":"+'Capex_FO input'!CP207","v":6.9475582659999979E-2},{"$f":"+'Capex_FO input'!CQ207","v":0.1056166518198},{"$f":"+'Capex_FO input'!CR207","v":0.11638374115246999},{"$f":"+'Capex_FO input'!CS207","v":0.13535604390212386},{"$f":"+'Capex_FO input'!CT207","v":0.17792144844706914},{"$f":"+'Capex_FO input'!CU207","v":0.18672300079668513},{"$f":"+'Capex_FO input'!CV207","v":0.2306277013784413},{"$f":"+'Capex_FO input'!CW207","v":0.23794995775984645}]
[null,null,null,{"$f":"+'Capex_FO input'!C208","v":"Business Transformation"},null,null,null,null,{"$f":"+'Capex_FO input'!M208","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN208","v":0.13505359999999997},{"$f":"+'Capex_FO input'!CO208","v":0.36860115599999993},{"$f":"+'Capex_FO input'!CP208","v":0.29843668667999995},{"$f":"+'Capex_FO input'!CQ208","v":0.50469907744959985},{"$f":"+'Capex_FO input'!CR208","v":0.29302172611148797},{"$f":"+'Capex_FO input'!CS208","v":0.26818786522457599},{"$f":"+'Capex_FO input'!CT208","v":6.3388656179200004E-2},{"$f":"+'Capex_FO input'!CU208","v":6.5290315864575996E-2},{"$f":"+'Capex_FO input'!CV208","v":0},{"$f":"+'Capex_FO input'!CW208","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C209","v":"General equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M209","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN209","v":8.33682E-3},{"$f":"+'Capex_FO input'!CO209","v":2.5163492249999996E-2},{"$f":"+'Capex_FO input'!CP209","v":4.3840291957499992E-2},{"$f":"+'Capex_FO input'!CQ209","v":5.8391399825775001E-2},{"$f":"+'Capex_FO input'!CR209","v":6.7250645459648248E-2},{"$f":"+'Capex_FO input'!CS209","v":7.908963857204096E-2},{"$f":"+'Capex_FO input'!CT209","v":9.4848746913980736E-2},{"$f":"+'Capex_FO input'!CU209","v":9.8036903832850686E-2},{"$f":"+'Capex_FO input'!CV209","v":9.8703552709286768E-2},{"$f":"+'Capex_FO input'!CW209","v":9.7018559102015914E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C210","v":"Buildings"},null,null,null,null,{"$f":"+'Capex_FO input'!M210","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN210","v":6.2206850000000001E-3},{"$f":"+'Capex_FO input'!CO210","v":1.540817685E-2},{"$f":"+'Capex_FO input'!CP210","v":2.1790301938500001E-2},{"$f":"+'Capex_FO input'!CQ210","v":2.7162879997590001E-2},{"$f":"+'Capex_FO input'!CR210","v":3.0945416848165354E-2},{"$f":"+'Capex_FO input'!CS210","v":3.6418523644046796E-2},{"$f":"+'Capex_FO input'!CT210","v":4.3823618068815878E-2},{"$f":"+'Capex_FO input'!CU210","v":5.1450865326328026E-2},{"$f":"+'Capex_FO input'!CV210","v":5.9306930001565526E-2},{"$f":"+'Capex_FO input'!CW210","v":6.7398676617060171E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C211","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN211","v":0},{"$f":"+'Capex_FO input'!CO211","v":0},{"$f":"+'Capex_FO input'!CP211","v":0},{"$f":"+'Capex_FO input'!CQ211","v":0},{"$f":"+'Capex_FO input'!CR211","v":0},{"$f":"+'Capex_FO input'!CS211","v":0},{"$f":"+'Capex_FO input'!CT211","v":0},{"$f":"+'Capex_FO input'!CU211","v":0},{"$f":"+'Capex_FO input'!CV211","v":0},{"$f":"+'Capex_FO input'!CW211","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C212","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN212","v":0},{"$f":"+'Capex_FO input'!CO212","v":0},{"$f":"+'Capex_FO input'!CP212","v":0},{"$f":"+'Capex_FO input'!CQ212","v":0},{"$f":"+'Capex_FO input'!CR212","v":0},{"$f":"+'Capex_FO input'!CS212","v":0},{"$f":"+'Capex_FO input'!CT212","v":0},{"$f":"+'Capex_FO input'!CU212","v":0},{"$f":"+'Capex_FO input'!CV212","v":0},{"$f":"+'Capex_FO input'!CW212","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C213","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN213","v":0},{"$f":"+'Capex_FO input'!CO213","v":0},{"$f":"+'Capex_FO input'!CP213","v":0},{"$f":"+'Capex_FO input'!CQ213","v":0},{"$f":"+'Capex_FO input'!CR213","v":0},{"$f":"+'Capex_FO input'!CS213","v":0},{"$f":"+'Capex_FO input'!CT213","v":0},{"$f":"+'Capex_FO input'!CU213","v":0},{"$f":"+'Capex_FO input'!CV213","v":0},{"$f":"+'Capex_FO input'!CW213","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C214","v":"Customer contributions Mildura Customer Contributions (Mainly meters)"},null,null,null,null,{"$f":"+'Capex_FO input'!M214","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN214","v":0},{"$f":"+'Capex_FO input'!CO214","v":0},{"$f":"+'Capex_FO input'!CP214","v":0},{"$f":"+'Capex_FO input'!CQ214","v":0},{"$f":"+'Capex_FO input'!CR214","v":0},{"$f":"+'Capex_FO input'!CS214","v":0},{"$f":"+'Capex_FO input'!CT214","v":0},{"$f":"+'Capex_FO input'!CU214","v":0},{"$f":"+'Capex_FO input'!CV214","v":0},{"$f":"+'Capex_FO input'!CW214","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C215","v":"Customer contributions Merbein Customer Contributions (Mainly meters)"},null,null,null,null,{"$f":"+'Capex_FO input'!M215","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN215","v":0},{"$f":"+'Capex_FO input'!CO215","v":0},{"$f":"+'Capex_FO input'!CP215","v":0},{"$f":"+'Capex_FO input'!CQ215","v":0},{"$f":"+'Capex_FO input'!CR215","v":0},{"$f":"+'Capex_FO input'!CS215","v":0},{"$f":"+'Capex_FO input'!CT215","v":0},{"$f":"+'Capex_FO input'!CU215","v":0},{"$f":"+'Capex_FO input'!CV215","v":0},{"$f":"+'Capex_FO input'!CW215","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C216","v":"Customer contributions Red Cliffs Customer Contributions (Mainly meters)"},null,null,null,null,{"$f":"+'Capex_FO input'!M216","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN216","v":0},{"$f":"+'Capex_FO input'!CO216","v":0},{"$f":"+'Capex_FO input'!CP216","v":0},{"$f":"+'Capex_FO input'!CQ216","v":0},{"$f":"+'Capex_FO input'!CR216","v":0},{"$f":"+'Capex_FO input'!CS216","v":0},{"$f":"+'Capex_FO input'!CT216","v":0},{"$f":"+'Capex_FO input'!CU216","v":0},{"$f":"+'Capex_FO input'!CV216","v":0},{"$f":"+'Capex_FO input'!CW216","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C217","v":"Customer contributions Robinvale Customer Contributions (Mainly meters)"},null,null,null,null,{"$f":"+'Capex_FO input'!M217","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN217","v":0},{"$f":"+'Capex_FO input'!CO217","v":0},{"$f":"+'Capex_FO input'!CP217","v":0},{"$f":"+'Capex_FO input'!CQ217","v":0},{"$f":"+'Capex_FO input'!CR217","v":0},{"$f":"+'Capex_FO input'!CS217","v":0},{"$f":"+'Capex_FO input'!CT217","v":0},{"$f":"+'Capex_FO input'!CU217","v":0},{"$f":"+'Capex_FO input'!CV217","v":0},{"$f":"+'Capex_FO input'!CW217","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C218","v":"Customer contributions Millewa Customer Contributions (Mainly meters)"},null,null,null,null,{"$f":"+'Capex_FO input'!M218","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN218","v":0},{"$f":"+'Capex_FO input'!CO218","v":0},{"$f":"+'Capex_FO input'!CP218","v":0},{"$f":"+'Capex_FO input'!CQ218","v":0},{"$f":"+'Capex_FO input'!CR218","v":0},{"$f":"+'Capex_FO input'!CS218","v":0},{"$f":"+'Capex_FO input'!CT218","v":0},{"$f":"+'Capex_FO input'!CU218","v":0},{"$f":"+'Capex_FO input'!CV218","v":0},{"$f":"+'Capex_FO input'!CW218","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C219","v":"Customer contributions Divertors Customer Contributions (Mainly meters)"},null,null,null,null,{"$f":"+'Capex_FO input'!M219","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN219","v":0},{"$f":"+'Capex_FO input'!CO219","v":0},{"$f":"+'Capex_FO input'!CP219","v":0},{"$f":"+'Capex_FO input'!CQ219","v":0},{"$f":"+'Capex_FO input'!CR219","v":0},{"$f":"+'Capex_FO input'!CS219","v":0},{"$f":"+'Capex_FO input'!CT219","v":0},{"$f":"+'Capex_FO input'!CU219","v":0},{"$f":"+'Capex_FO input'!CV219","v":0},{"$f":"+'Capex_FO input'!CW219","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C220","v":"Customer contributions Other DR Customer Contributions"},null,null,null,null,{"$f":"+'Capex_FO input'!M220","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN220","v":0},{"$f":"+'Capex_FO input'!CO220","v":0},{"$f":"+'Capex_FO input'!CP220","v":0},{"$f":"+'Capex_FO input'!CQ220","v":0},{"$f":"+'Capex_FO input'!CR220","v":0},{"$f":"+'Capex_FO input'!CS220","v":0},{"$f":"+'Capex_FO input'!CT220","v":0},{"$f":"+'Capex_FO input'!CU220","v":0},{"$f":"+'Capex_FO input'!CV220","v":0},{"$f":"+'Capex_FO input'!CW220","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C221","v":"Customer contributions Corporate 0"},null,null,null,null,{"$f":"+'Capex_FO input'!M221","v":6.666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN221","v":0},{"$f":"+'Capex_FO input'!CO221","v":0},{"$f":"+'Capex_FO input'!CP221","v":0},{"$f":"+'Capex_FO input'!CQ221","v":0},{"$f":"+'Capex_FO input'!CR221","v":0},{"$f":"+'Capex_FO input'!CS221","v":0},{"$f":"+'Capex_FO input'!CT221","v":0},{"$f":"+'Capex_FO input'!CU221","v":0},{"$f":"+'Capex_FO input'!CV221","v":0},{"$f":"+'Capex_FO input'!CW221","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C222","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN222","v":0},{"$f":"+'Capex_FO input'!CO222","v":0},{"$f":"+'Capex_FO input'!CP222","v":0},{"$f":"+'Capex_FO input'!CQ222","v":0},{"$f":"+'Capex_FO input'!CR222","v":0},{"$f":"+'Capex_FO input'!CS222","v":0},{"$f":"+'Capex_FO input'!CT222","v":0},{"$f":"+'Capex_FO input'!CU222","v":0},{"$f":"+'Capex_FO input'!CV222","v":0},{"$f":"+'Capex_FO input'!CW222","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C223","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN223","v":0},{"$f":"+'Capex_FO input'!CO223","v":0},{"$f":"+'Capex_FO input'!CP223","v":0},{"$f":"+'Capex_FO input'!CQ223","v":0},{"$f":"+'Capex_FO input'!CR223","v":0},{"$f":"+'Capex_FO input'!CS223","v":0},{"$f":"+'Capex_FO input'!CT223","v":0},{"$f":"+'Capex_FO input'!CU223","v":0},{"$f":"+'Capex_FO input'!CV223","v":0},{"$f":"+'Capex_FO input'!CW223","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C224","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!M224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN224","v":0},{"$f":"+'Capex_FO input'!CO224","v":0},{"$f":"+'Capex_FO input'!CP224","v":0},{"$f":"+'Capex_FO input'!CQ224","v":0},{"$f":"+'Capex_FO input'!CR224","v":0},{"$f":"+'Capex_FO input'!CS224","v":0},{"$f":"+'Capex_FO input'!CT224","v":0},{"$f":"+'Capex_FO input'!CU224","v":0},{"$f":"+'Capex_FO input'!CV224","v":0},{"$f":"+'Capex_FO input'!CW224","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C225","v":"Mildura SMP "},null,null,null,null,{"$f":"+'Capex_FO input'!M225","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN225","v":0},{"$f":"+'Capex_FO input'!CO225","v":0},{"$f":"+'Capex_FO input'!CP225","v":0},{"$f":"+'Capex_FO input'!CQ225","v":0},{"$f":"+'Capex_FO input'!CR225","v":0},{"$f":"+'Capex_FO input'!CS225","v":0},{"$f":"+'Capex_FO input'!CT225","v":0},{"$f":"+'Capex_FO input'!CU225","v":0},{"$f":"+'Capex_FO input'!CV225","v":0},{"$f":"+'Capex_FO input'!CW225","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C226","v":"Mildura SMP "},null,null,null,null,{"$f":"+'Capex_FO input'!M226","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN226","v":0},{"$f":"+'Capex_FO input'!CO226","v":0},{"$f":"+'Capex_FO input'!CP226","v":0},{"$f":"+'Capex_FO input'!CQ226","v":0},{"$f":"+'Capex_FO input'!CR226","v":0},{"$f":"+'Capex_FO input'!CS226","v":0},{"$f":"+'Capex_FO input'!CT226","v":0},{"$f":"+'Capex_FO input'!CU226","v":0},{"$f":"+'Capex_FO input'!CV226","v":0},{"$f":"+'Capex_FO input'!CW226","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C227","v":"Merbein SMP "},null,null,null,null,{"$f":"+'Capex_FO input'!M227","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN227","v":0},{"$f":"+'Capex_FO input'!CO227","v":0},{"$f":"+'Capex_FO input'!CP227","v":0},{"$f":"+'Capex_FO input'!CQ227","v":0},{"$f":"+'Capex_FO input'!CR227","v":0},{"$f":"+'Capex_FO input'!CS227","v":0},{"$f":"+'Capex_FO input'!CT227","v":0},{"$f":"+'Capex_FO input'!CU227","v":0},{"$f":"+'Capex_FO input'!CV227","v":0},{"$f":"+'Capex_FO input'!CW227","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C228","v":"Merbein SMP "},null,null,null,null,{"$f":"+'Capex_FO input'!M228","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN228","v":0},{"$f":"+'Capex_FO input'!CO228","v":0},{"$f":"+'Capex_FO input'!CP228","v":0},{"$f":"+'Capex_FO input'!CQ228","v":0},{"$f":"+'Capex_FO input'!CR228","v":0},{"$f":"+'Capex_FO input'!CS228","v":0},{"$f":"+'Capex_FO input'!CT228","v":0},{"$f":"+'Capex_FO input'!CU228","v":0},{"$f":"+'Capex_FO input'!CV228","v":0},{"$f":"+'Capex_FO input'!CW228","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C229","v":"Red Cliffs SMP "},null,null,null,null,{"$f":"+'Capex_FO input'!M229","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN229","v":0},{"$f":"+'Capex_FO input'!CO229","v":0},{"$f":"+'Capex_FO input'!CP229","v":0},{"$f":"+'Capex_FO input'!CQ229","v":0},{"$f":"+'Capex_FO input'!CR229","v":0},{"$f":"+'Capex_FO input'!CS229","v":0},{"$f":"+'Capex_FO input'!CT229","v":0},{"$f":"+'Capex_FO input'!CU229","v":0},{"$f":"+'Capex_FO input'!CV229","v":0},{"$f":"+'Capex_FO input'!CW229","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C230","v":"Red Cliffs SMP "},null,null,null,null,{"$f":"+'Capex_FO input'!M230","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN230","v":0},{"$f":"+'Capex_FO input'!CO230","v":0},{"$f":"+'Capex_FO input'!CP230","v":0},{"$f":"+'Capex_FO input'!CQ230","v":0},{"$f":"+'Capex_FO input'!CR230","v":0},{"$f":"+'Capex_FO input'!CS230","v":0},{"$f":"+'Capex_FO input'!CT230","v":0},{"$f":"+'Capex_FO input'!CU230","v":0},{"$f":"+'Capex_FO input'!CV230","v":0},{"$f":"+'Capex_FO input'!CW230","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C231","v":"Robinvale 0 "},null,null,null,null,{"$f":"+'Capex_FO input'!M231","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN231","v":0},{"$f":"+'Capex_FO input'!CO231","v":0},{"$f":"+'Capex_FO input'!CP231","v":0},{"$f":"+'Capex_FO input'!CQ231","v":0},{"$f":"+'Capex_FO input'!CR231","v":0},{"$f":"+'Capex_FO input'!CS231","v":0},{"$f":"+'Capex_FO input'!CT231","v":0},{"$f":"+'Capex_FO input'!CU231","v":0},{"$f":"+'Capex_FO input'!CV231","v":0},{"$f":"+'Capex_FO input'!CW231","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C232","v":"Millewa 0 "},null,null,null,null,{"$f":"+'Capex_FO input'!M232","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN232","v":0},{"$f":"+'Capex_FO input'!CO232","v":0},{"$f":"+'Capex_FO input'!CP232","v":0},{"$f":"+'Capex_FO input'!CQ232","v":0},{"$f":"+'Capex_FO input'!CR232","v":0},{"$f":"+'Capex_FO input'!CS232","v":0},{"$f":"+'Capex_FO input'!CT232","v":0},{"$f":"+'Capex_FO input'!CU232","v":0},{"$f":"+'Capex_FO input'!CV232","v":0},{"$f":"+'Capex_FO input'!CW232","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C233","v":"Divertors 0 "},null,null,null,null,{"$f":"+'Capex_FO input'!M233","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN233","v":0},{"$f":"+'Capex_FO input'!CO233","v":0},{"$f":"+'Capex_FO input'!CP233","v":0},{"$f":"+'Capex_FO input'!CQ233","v":0},{"$f":"+'Capex_FO input'!CR233","v":0},{"$f":"+'Capex_FO input'!CS233","v":0},{"$f":"+'Capex_FO input'!CT233","v":0},{"$f":"+'Capex_FO input'!CU233","v":0},{"$f":"+'Capex_FO input'!CV233","v":0},{"$f":"+'Capex_FO input'!CW233","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C234","v":"Corporate BoM WDTP Project "},null,null,null,null,{"$f":"+'Capex_FO input'!M234","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN234","v":0},{"$f":"+'Capex_FO input'!CO234","v":0},{"$f":"+'Capex_FO input'!CP234","v":0},{"$f":"+'Capex_FO input'!CQ234","v":0},{"$f":"+'Capex_FO input'!CR234","v":0},{"$f":"+'Capex_FO input'!CS234","v":0},{"$f":"+'Capex_FO input'!CT234","v":0},{"$f":"+'Capex_FO input'!CU234","v":0},{"$f":"+'Capex_FO input'!CV234","v":0},{"$f":"+'Capex_FO input'!CW234","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C235","v":"Mildura SMP "},null,null,null,null,{"$f":"+'Capex_FO input'!M235","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN235","v":0},{"$f":"+'Capex_FO input'!CO235","v":0},{"$f":"+'Capex_FO input'!CP235","v":0},{"$f":"+'Capex_FO input'!CQ235","v":0},{"$f":"+'Capex_FO input'!CR235","v":0},{"$f":"+'Capex_FO input'!CS235","v":0},{"$f":"+'Capex_FO input'!CT235","v":0},{"$f":"+'Capex_FO input'!CU235","v":0},{"$f":"+'Capex_FO input'!CV235","v":0},{"$f":"+'Capex_FO input'!CW235","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C236","v":"Merbein SMP "},null,null,null,null,{"$f":"+'Capex_FO input'!M236","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN236","v":0},{"$f":"+'Capex_FO input'!CO236","v":0},{"$f":"+'Capex_FO input'!CP236","v":0},{"$f":"+'Capex_FO input'!CQ236","v":0},{"$f":"+'Capex_FO input'!CR236","v":0},{"$f":"+'Capex_FO input'!CS236","v":0},{"$f":"+'Capex_FO input'!CT236","v":0},{"$f":"+'Capex_FO input'!CU236","v":0},{"$f":"+'Capex_FO input'!CV236","v":0},{"$f":"+'Capex_FO input'!CW236","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C237","v":"Red Cliffs SMP "},null,null,null,null,{"$f":"+'Capex_FO input'!M237","v":22.222222222222221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN237","v":0},{"$f":"+'Capex_FO input'!CO237","v":0},{"$f":"+'Capex_FO input'!CP237","v":0},{"$f":"+'Capex_FO input'!CQ237","v":0},{"$f":"+'Capex_FO input'!CR237","v":0},{"$f":"+'Capex_FO input'!CS237","v":0},{"$f":"+'Capex_FO input'!CT237","v":0},{"$f":"+'Capex_FO input'!CU237","v":0},{"$f":"+'Capex_FO input'!CV237","v":0},{"$f":"+'Capex_FO input'!CW237","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C238","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN238","v":0},{"$f":"+'Capex_FO input'!CO238","v":0},{"$f":"+'Capex_FO input'!CP238","v":0},{"$f":"+'Capex_FO input'!CQ238","v":0},{"$f":"+'Capex_FO input'!CR238","v":0},{"$f":"+'Capex_FO input'!CS238","v":0},{"$f":"+'Capex_FO input'!CT238","v":0},{"$f":"+'Capex_FO input'!CU238","v":0},{"$f":"+'Capex_FO input'!CV238","v":0},{"$f":"+'Capex_FO input'!CW238","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C239","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN239","v":0},{"$f":"+'Capex_FO input'!CO239","v":0},{"$f":"+'Capex_FO input'!CP239","v":0},{"$f":"+'Capex_FO input'!CQ239","v":0},{"$f":"+'Capex_FO input'!CR239","v":0},{"$f":"+'Capex_FO input'!CS239","v":0},{"$f":"+'Capex_FO input'!CT239","v":0},{"$f":"+'Capex_FO input'!CU239","v":0},{"$f":"+'Capex_FO input'!CV239","v":0},{"$f":"+'Capex_FO input'!CW239","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C240","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN240","v":0},{"$f":"+'Capex_FO input'!CO240","v":0},{"$f":"+'Capex_FO input'!CP240","v":0},{"$f":"+'Capex_FO input'!CQ240","v":0},{"$f":"+'Capex_FO input'!CR240","v":0},{"$f":"+'Capex_FO input'!CS240","v":0},{"$f":"+'Capex_FO input'!CT240","v":0},{"$f":"+'Capex_FO input'!CU240","v":0},{"$f":"+'Capex_FO input'!CV240","v":0},{"$f":"+'Capex_FO input'!CW240","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C241","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN241","v":0},{"$f":"+'Capex_FO input'!CO241","v":0},{"$f":"+'Capex_FO input'!CP241","v":0},{"$f":"+'Capex_FO input'!CQ241","v":0},{"$f":"+'Capex_FO input'!CR241","v":0},{"$f":"+'Capex_FO input'!CS241","v":0},{"$f":"+'Capex_FO input'!CT241","v":0},{"$f":"+'Capex_FO input'!CU241","v":0},{"$f":"+'Capex_FO input'!CV241","v":0},{"$f":"+'Capex_FO input'!CW241","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C242","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CN242","v":0},{"$f":"+'Capex_FO input'!CO242","v":0},{"$f":"+'Capex_FO input'!CP242","v":0},{"$f":"+'Capex_FO input'!CQ242","v":0},{"$f":"+'Capex_FO input'!CR242","v":0},{"$f":"+'Capex_FO input'!CS242","v":0},{"$f":"+'Capex_FO input'!CT242","v":0},{"$f":"+'Capex_FO input'!CU242","v":0},{"$f":"+'Capex_FO input'!CV242","v":0},{"$f":"+'Capex_FO input'!CW242","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,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"AG6+1","v":2029},{"$f":"AH6+1","v":2030},2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,"2004-05",{"$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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,"Revenue requirement and RAV outputs"]
[]
[]
[null,null,null,"Revenue requirement - Building Blocks"]
[]
[null,null,null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!AC15","v":20.721541940000005},{"$f":"ExpSummary_FO!AD15","v":20.821553100000003},{"$f":"ExpSummary_FO!AE15","v":21.458317359999999},{"$f":"ExpSummary_FO!AF15","v":21.808967559999999},{"$f":"ExpSummary_FO!AG15","v":21.391658249999999},{"$f":"ExpSummary_FO!AH15","v":21.389169057765212},{"$f":"ExpSummary_FO!AI15","v":21.387999566173328},{"$f":"ExpSummary_FO!AJ15","v":21.386839709229811},{"$f":"ExpSummary_FO!AK15","v":21.385690470467949},{"$f":"ExpSummary_FO!AL15","v":21.384551213572117}]
[null,null,null,null,null,"Return on assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC47+AC64","v":2.9421398758802471},{"$f":"+AD47+AD64","v":2.8505160748977616},2.8218292344124971,2.8045712849412832,2.8210724558098876,2.8274084690860741,2.8887743620328221,3.1876811412999433,3.4453626668324535,3.503023600903262]
[null,null,null,null,null,"Regulatory depreciation of assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!AC17","v":3.3273098695150378},{"$f":"RollForward_FO!AD17","v":3.5902181183295707},{"$f":"RollForward_FO!AE17","v":3.7800179208644984},{"$f":"RollForward_FO!AF17","v":3.9553189140908378},{"$f":"RollForward_FO!AG17","v":4.0818164061985707},{"$f":"RollForward_FO!AH17","v":4.2948264058904453},{"$f":"RollForward_FO!AI17","v":4.5842262305651564},{"$f":"RollForward_FO!AJ17","v":5.0733970637961265},{"$f":"RollForward_FO!AK17","v":5.5046372935604291},{"$f":"RollForward_FO!AL17","v":5.7351893399025107}]
[null,null,null,null,null,"Adjustments from last period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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!AC58+RevenueTariffBasket_FO!AC61","v":0},{"$f":"RevenuePriceCap_FO!AD58+RevenueTariffBasket_FO!AD61","v":0},{"$f":"RevenuePriceCap_FO!AE58+RevenueTariffBasket_FO!AE61","v":0},{"$f":"RevenuePriceCap_FO!AF58+RevenueTariffBasket_FO!AF61","v":0},{"$f":"RevenuePriceCap_FO!AG58+RevenueTariffBasket_FO!AG61","v":0},{"$f":"RevenuePriceCap_FO!AH58+RevenueTariffBasket_FO!AH61","v":0},{"$f":"RevenuePriceCap_FO!AI58+RevenueTariffBasket_FO!AI61","v":0},{"$f":"RevenuePriceCap_FO!AJ58+RevenueTariffBasket_FO!AJ61","v":0},{"$f":"RevenuePriceCap_FO!AK58+RevenueTariffBasket_FO!AK61","v":0},{"$f":"RevenuePriceCap_FO!AL58+RevenueTariffBasket_FO!AL61","v":0}]
[null,null,null,null,null,"Tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[3]Rev&RAV_FO'!AC20","v":0},{"$f":"'[3]Rev&RAV_FO'!AD20","v":0},{"$f":"'[3]Rev&RAV_FO'!AE20","v":0},{"$f":"'[3]Rev&RAV_FO'!AF20","v":0},{"$f":"'[3]Rev&RAV_FO'!AG20","v":0},{"$f":"'[3]Rev&RAV_FO'!AH20","v":0},{"$f":"'[3]Rev&RAV_FO'!AI20","v":0},{"$f":"'[3]Rev&RAV_FO'!AJ20","v":0},{"$f":"'[3]Rev&RAV_FO'!AK20","v":0},{"$f":"'[3]Rev&RAV_FO'!AL20","v":0}]
[]
[]
[null,null,null,"Total revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Determination_Lookup!M10","v":34.481331360200102},{"$f":"Determination_Lookup!N10","v":29.012643134348},{"$f":"Determination_Lookup!O10","v":28.73888103950021},{"$f":"Determination_Lookup!P10","v":28.716890048392418},{"$f":"Determination_Lookup!Q10","v":28.680467553418971},{"$f":"Determination_Lookup!R10","v":28.667541956958029},{"$f":"+SUM(AC15:AC22)","v":26.99099168539529},27.262287293227335,28.060164515276995,28.56885775903212,28.294547112008456,28.511403932741729,28.861000158771308,29.64791791432588,30.335690430860829,30.62276415437789]
[]
[]
[]
[]
[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,{"$f":"'[3]Rev&RAV_FO'!AC28","v":0.3},{"$f":"'[3]Rev&RAV_FO'!AD28","v":0.3},{"$f":"'[3]Rev&RAV_FO'!AE28","v":0.3},{"$f":"'[3]Rev&RAV_FO'!AF28","v":0.3},{"$f":"'[3]Rev&RAV_FO'!AG28","v":0.3},{"$f":"'[3]Rev&RAV_FO'!AH28","v":0.3},{"$f":"'[3]Rev&RAV_FO'!AI28","v":0.3},{"$f":"'[3]Rev&RAV_FO'!AJ28","v":0.3},{"$f":"'[3]Rev&RAV_FO'!AK28","v":0.3},{"$f":"'[3]Rev&RAV_FO'!AL28","v":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,{"$f":"+RollForward_FO!W24","v":94.81770344429907},{"$f":"+RollForward_FO!X24","v":96.716142954034581},{"$f":"+RollForward_FO!Y24","v":102.30303024976868},{"$f":"+RollForward_FO!Z24","v":103.29911534463183},{"$f":"+RollForward_FO!AA24","v":105.42616199663854},{"$f":"+RollForward_FO!AB24","v":110.23538408816746},{"$f":"AB43","v":112.15847836175364},{"$f":"AC43","v":106.6437156962219},103.25313620744225,100.02709102053873,97.038228373842159,94.118985146337806,91.060827170050786,87.678880999319318,84.353149828587846,81.210571157856378]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W25","v":8.1965487169683282},{"$f":"+RollForward_FO!X25","v":13.781067306061283},{"$f":"+RollForward_FO!Y25","v":12.956773247392638},{"$f":"+RollForward_FO!Z25","v":5.655977539515435},{"$f":"+RollForward_FO!AA25","v":8.3384201615139943},{"$f":"+RollForward_FO!AB25","v":5.5416657692307689}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W26","v":2.442644209954751},{"$f":"+RollForward_FO!X26","v":0.88028419182948503},{"$f":"+RollForward_FO!Y26","v":3.4218617300613494},{"$f":"+RollForward_FO!Z26","v":0},{"$f":"+RollForward_FO!AA26","v":0},{"$f":"+RollForward_FO!AB26","v":0}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W27","v":0.29470035475113121},{"$f":"+RollForward_FO!X27","v":0.19211872380106573},{"$f":"+RollForward_FO!Y27","v":5.327113619631902},{"$f":"+RollForward_FO!Z27","v":0.59932852744425391},{"$f":"+RollForward_FO!AA27","v":0.18665343200580292},{"$f":"+RollForward_FO!AB27","v":0.17161990950226247}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!W17","v":3.1520924676581448},{"$f":"RollForward_FO!X17","v":2.5067115143058643},{"$f":"RollForward_FO!Y17","v":2.7174344607503462},{"$f":"RollForward_FO!Z17","v":2.8314811470799004},{"$f":"RollForward_FO!AA17","v":2.9055055368596743},{"$f":"RollForward_FO!AB17","v":3.0555030261423397},{"$f":"RollForward_FO!AC15","v":3.1245626655317298},{"$f":"RollForward_FO!AD15","v":3.0167540087796461},{"$f":"RollForward_FO!AE15","v":2.8942576869035133},{"$f":"RollForward_FO!AF15","v":2.810262646696569},{"$f":"RollForward_FO!AG15","v":2.6857807275043521},{"$f":"RollForward_FO!AH15","v":2.8246954762870264},{"$f":"RollForward_FO!AI15","v":3.148483670731471},{"$f":"RollForward_FO!AJ15","v":3.092268670731471},{"$f":"RollForward_FO!AK15","v":2.9091161707314694},{"$f":"RollForward_FO!AL15","v":2.7120238096203595}]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W24","v":0.40867217486877849},{"$f":"ExpSummary_FO!X24","v":4.6150655803907652},{"$f":"ExpSummary_FO!Y24","v":0.49427834208588961},{"$f":"ExpSummary_FO!Z24","v":9.8121212984562611E-2},{"$f":"ExpSummary_FO!AA24","v":0.43703910111959277},{"$f":"ExpSummary_FO!AB24","v":0.39144856000000011},{"$f":"ExpSummary_FO!AC24","v":2.3902000000000005},{"$f":"ExpSummary_FO!AD24","v":0.37382547999999993},{"$f":"ExpSummary_FO!AE24","v":0.33178750000000001},{"$f":"ExpSummary_FO!AF24","v":0.17860000000000001},{"$f":"ExpSummary_FO!AG24","v":0.23346249999999999},{"$f":"ExpSummary_FO!AH24","v":0.23346250000000004},{"$f":"ExpSummary_FO!AI24","v":0.23346249999999996},{"$f":"ExpSummary_FO!AJ24","v":0.23346249999999996},{"$f":"ExpSummary_FO!AK24","v":0.23346250000000002},{"$f":"ExpSummary_FO!AL24","v":0.23346249999999996}]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W37:W38)-SUM(W39:W42)","v":96.716142954034581},102.30303024976868,103.29911534463183,105.42616199663854,110.23538408816746,112.15847836175364,106.6437156962219,103.25313620744225,100.02709102053873,97.038228373842159,94.118985146337806,91.060827170050786,87.678880999319318,84.353149828587846,81.210571157856378,78.265084848236015]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(W37,W43)","v":95.766923199166825},99.509586601901631,102.80107279720025,104.36263867063519,107.830773042403,111.19693122496055,109.40109702898778,104.94842595183208,101.64011361399049,98.532659697190439,95.578606760089983,92.589906158194296,89.369854084685045,86.016015413953582,82.781860493222112,79.737828003046189]
[]
[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,{"$f":"Determination_Lookup!M9","v":4.8877321814086132},{"$f":"Determination_Lookup!N9","v":3.5406342207973469},{"$f":"Determination_Lookup!O9","v":3.8276433451876257},{"$f":"Determination_Lookup!P9","v":3.9352179054292109},{"$f":"Determination_Lookup!Q9","v":4.0036836636056234},{"$f":"Determination_Lookup!R9","v":4.0629069633863075},{"$f":"+AC45*KeyAssumptionsPriceControl_FO!AC42","v":2.7897279742391881},{"$f":"+AD45*KeyAssumptionsPriceControl_FO!AD42","v":2.4767828524632369},{"$f":"+AE45*KeyAssumptionsPriceControl_FO!AE42","v":2.2970665676761852},{"$f":"+AF45*KeyAssumptionsPriceControl_FO!AF42","v":2.1381587154290327},{"$f":"+AG45*KeyAssumptionsPriceControl_FO!AG42","v":2.0167086026378986},{"$f":"+AH45*KeyAssumptionsPriceControl_FO!AH42","v":1.9073520668588024},{"$f":"+AI45*KeyAssumptionsPriceControl_FO!AI42","v":1.7963340671021695},{"$f":"+AJ45*KeyAssumptionsPriceControl_FO!AJ42","v":1.7547267144446532},{"$f":"+AK45*KeyAssumptionsPriceControl_FO!AK42","v":1.7218626982590199},{"$f":"+AL45*KeyAssumptionsPriceControl_FO!AL42","v":1.6585468224633606}]
[]
[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,{"$f":"+W47+W41","v":8.0398246490667589},6.0473457351032112,6.5450778059379715,6.7666990525091109,6.9091892004652973,7.1184099895286472,5.9142906397709183,5.493536861242883,5.1913242545796985,4.9484213621256021,4.7024893301422512,4.7320475431458284,4.94481773783364,4.8469953851761245,4.6309788689904892,4.3705706320837203]
[]
[]
[null,null,null,null,"New capital expenditure"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB60","v":0},{"$f":"+AC60","v":11.953874638514426},{"$f":"+AD60","v":19.71843234746224},{"$f":"+AE60","v":26.720741699998989},{"$f":"+AF60","v":34.699771619102457},{"$f":"+AG60","v":41.543247638905974},{"$f":"+AH60","v":47.782616655003913},{"$f":"+AI60","v":60.917910203767512},{"$f":"+AJ60","v":79.56781791930014},{"$f":"+AK60","v":86.153332905068467}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC18","v":16.078241751999997},{"$f":"+ExpSummary_FO!AD18","v":8.5096417280000001},{"$f":"+ExpSummary_FO!AE18","v":8.059689495999999},{"$f":"+ExpSummary_FO!AF18","v":9.295706096},{"$f":"+ExpSummary_FO!AG18","v":8.4111316079999998},{"$f":"+ExpSummary_FO!AH18","v":7.8811198552036208},{"$f":"+ExpSummary_FO!AI18","v":14.742656018099549},{"$f":"+ExpSummary_FO!AJ18","v":20.802656018099551},{"$f":"+ExpSummary_FO!AK18","v":9.3526560180995499},{"$f":"+ExpSummary_FO!AL18","v":8.2416560180995493}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC20","v":3.9216199095022626},{"$f":"+ExpSummary_FO!AD20","v":0.17161990950226247},{"$f":"+ExpSummary_FO!AE20","v":0.17161990950226247},{"$f":"+ExpSummary_FO!AF20","v":0.17161990950226247},{"$f":"+ExpSummary_FO!AG20","v":0.17161990950226247},{"$f":"+ExpSummary_FO!AH20","v":0.17161990950226247},{"$f":"+ExpSummary_FO!AI20","v":0.17161990950226247},{"$f":"+ExpSummary_FO!AJ20","v":0.17161990950226247},{"$f":"+ExpSummary_FO!AK20","v":0.17161990950226247},{"$f":"+ExpSummary_FO!AL20","v":0.17161990950226247}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC19","v":0},{"$f":"+ExpSummary_FO!AD19","v":0},{"$f":"+ExpSummary_FO!AE19","v":0},{"$f":"+ExpSummary_FO!AF19","v":0},{"$f":"+ExpSummary_FO!AG19","v":0},{"$f":"+ExpSummary_FO!AH19","v":0},{"$f":"+ExpSummary_FO!AI19","v":0},{"$f":"+ExpSummary_FO!AJ19","v":0},{"$f":"+ExpSummary_FO!AK19","v":0},{"$f":"+ExpSummary_FO!AL19","v":0}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!AC16","v":0.20274720398330814},{"$f":"+RollForward_FO!AD16","v":0.57346410954992466},{"$f":"+RollForward_FO!AE16","v":0.88576023396098524},{"$f":"+RollForward_FO!AF16","v":1.1450562673942688},{"$f":"+RollForward_FO!AG16","v":1.3960356786942183},{"$f":"+RollForward_FO!AH16","v":1.4701309296034188},{"$f":"+RollForward_FO!AI16","v":1.4357425598336853},{"$f":"+RollForward_FO!AJ16","v":1.9811283930646555},{"$f":"+RollForward_FO!AK16","v":2.5955211228289596},{"$f":"+RollForward_FO!AL16","v":3.0231655302821512}]
[null,null,null,null,null,"less disposals (all disposals included in existing assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AC54:AC55)-SUM(AC56:AC59)","v":11.953874638514426},19.71843234746224,26.720741699998989,34.699771619102457,41.543247638905974,{"$f":"+SUM(AH54:AH55)-SUM(AH56:AH59)","v":47.782616655003913},60.917910203767512,79.56781791930014,86.153332905068467,91.200203483383603]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(AC54,AC60)","v":5.9769373192572131},15.836153492988334,23.219587023730615,30.710256659550723,38.121509629004215,{"$f":"+AVERAGE(AH54,AH60)","v":44.662932146954944},54.350263429385713,70.242864061533822,82.860575412184303,88.676768194226042]
[]
[null,null,null,null,null,"Return on assets (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC62*KeyAssumptionsPriceControl_FO!AC42","v":0.15241190164105892},{"$f":"+AD62*KeyAssumptionsPriceControl_FO!AD42","v":0.37373322243452467},{"$f":"+AE62*KeyAssumptionsPriceControl_FO!AE42","v":0.52476266673631189},{"$f":"+AF62*KeyAssumptionsPriceControl_FO!AF42","v":0.6664125695122507},{"$f":"+AG62*KeyAssumptionsPriceControl_FO!AG42","v":0.804363853171989},{"$f":"+AH62*KeyAssumptionsPriceControl_FO!AH42","v":0.92005640222727181},{"$f":"+AI62*KeyAssumptionsPriceControl_FO!AI42","v":1.0924402949306529},{"$f":"+AJ62*KeyAssumptionsPriceControl_FO!AJ42","v":1.4329544268552901},{"$f":"+AK62*KeyAssumptionsPriceControl_FO!AK42","v":1.7234999685734333},{"$f":"+AL62*KeyAssumptionsPriceControl_FO!AL42","v":1.8444767784399017}]
[]
[null,null,null,null,"Return on and of new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC64+AC58","v":0.35515910562436703},0.94719733198444933,1.410522900697297,1.8114688369065195,2.2003995318662071,{"$f":"+AH64+AH58","v":2.3901873318306905},2.5281828547643381,3.4140828199199458,4.3190210914023925,4.8676423087220524]
[]
[]
[null,null,null,null,"Rolled forward RAV"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W37","v":94.81770344429907},{"$f":"+W78","v":96.716142954034581},102.30303024976868,103.29911534463183,105.42616199663854,110.23538408816746,112.15847836175364,118.59759033473632,122.97156855490449,126.74783272053773,131.73799999294462,135.66223278524379,138.84344382505469,148.59679120308684,163.920967747888,167.36390406292486]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W55+W38","v":8.1965487169683282},13.781067306061283,12.956773247392638,5.655977539515435,8.3384201615139943,5.5416657692307689,16.078241751999997,8.5096417280000001,8.059689495999999,9.295706096,8.4111316079999998,7.8811198552036208,14.742656018099549,20.802656018099551,9.3526560180995499,8.2416560180995493]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.442644209954751,0.88028419182948503,3.4218617300613494,0,0,0,3.9216199095022626,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29470035475113121,0.19211872380106573,5.327113619631902,0.59932852744425391,0.18665343200580292,0.17161990950226247,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1520924676581448,2.5067115143058643,2.7174344607503462,2.8314811470799004,2.9055055368596743,3.0555030261423397,3.3273098695150378,3.5902181183295707,3.7800179208644984,3.9553189140908378,4.0818164061985707,4.2948264058904453,4.5842262305651564,5.0733970637961265,5.5046372935604291,5.7351893399025107]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40867217486877849,4.6150655803907652,0.49427834208588961,9.8121212984562611E-2,0.43703910111959277,0.39144856000000011,2.3902000000000005,0.37382547999999993,0.33178750000000001,0.17860000000000001,0.23346249999999999,0.23346250000000004,0.23346249999999996,0.23346249999999996,0.23346250000000002,0.23346249999999996]
[]
[null,null,null,null,"Rolled forward RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W71:W72)-SUM(W73:W76)","v":96.716142954034581},{"$f":"+SUM(X71:X72)-SUM(X73:X76)","v":102.30303024976868},{"$f":"+SUM(Y71:Y72)-SUM(Y73:Y76)","v":103.29911534463183},{"$f":"+SUM(Z71:Z72)-SUM(Z73:Z76)","v":105.42616199663854},{"$f":"+SUM(AA71:AA72)-SUM(AA73:AA76)","v":110.23538408816746},{"$f":"+SUM(AB71:AB72)-SUM(AB73:AB76)","v":112.15847836175364},{"$f":"+SUM(AC71:AC72)-SUM(AC73:AC76)","v":118.59759033473632},122.97156855490449,126.74783272053773,131.73799999294462,135.66223278524379,138.84344382505469,148.59679120308684,163.920967747888,167.36390406292486,169.46528833161963]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W30","v":96.716142954034581},{"$f":"+RollForward_FO!X30","v":102.30303024976868},{"$f":"+RollForward_FO!Y30","v":103.29911534463183},{"$f":"+RollForward_FO!Z30","v":105.42616199663854},{"$f":"+RollForward_FO!AA30","v":110.23538408816746},{"$f":"+RollForward_FO!AB30","v":112.15847836175364},{"$f":"+RollForward_FO!AC30","v":118.59759033473632},{"$f":"+RollForward_FO!AD30","v":122.97156855490449},{"$f":"+RollForward_FO!AE30","v":126.74783272053773},{"$f":"+RollForward_FO!AF30","v":131.73799999294462},{"$f":"+RollForward_FO!AG30","v":135.66223278524379},{"$f":"+RollForward_FO!AH30","v":138.84344382505469},{"$f":"+RollForward_FO!AI30","v":148.59679120308684},{"$f":"+RollForward_FO!AJ30","v":163.920967747888},{"$f":"+RollForward_FO!AK30","v":167.36390406292486},{"$f":"+RollForward_FO!AL30","v":169.46528833161963}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(W79,2)=ROUND(W78,2),0,1)","v":0},{"$f":"IF(ROUND(X79,2)=ROUND(X78,2),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Benchmark tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W78-W79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AG78-AG79","v":0},{"$f":"+AH78-AH79","v":0},0,0,0,{"$f":"+AL78-AL79","v":0}]
[]
[null,null,null,null,null,"Parameters"]
[null,null,null,null,null,"Forecast inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"+AH28","v":0.3},0.3,0.3,0.3,0.3]
[]
[]
[null,null,null,null,null,"Gearing (Debt/Assets)",null,{"$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},{"$f":"KeyAssumptionsPriceControl_FO!AL32","v":3.7533000000000004E-2}]
[null,null,null,null,null,"Franking credit value",null,0.5]
[]
[]
[null,null,null,null,null,"Taxation calculation"]
[]
[null,null,null,null,null,"$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,{"$f":"SUM(AC15:AC19)","v":26.99099168539529},27.262287293227335,28.060164515276995,28.56885775903212,28.294547112008456,28.511403932741729,28.861000158771308,29.64791791432588,30.335690430860829,30.62276415437789]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC73","v":3.9216199095022626},0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247,0.17161990950226247]
[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,{"$f":"+AC74","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!AC23","v":0},{"$f":"ExpSummary_FO!AD23","v":0},{"$f":"ExpSummary_FO!AE23","v":0},{"$f":"ExpSummary_FO!AF23","v":0},{"$f":"ExpSummary_FO!AG23","v":0},{"$f":"ExpSummary_FO!AH23","v":0},{"$f":"ExpSummary_FO!AI23","v":0},{"$f":"ExpSummary_FO!AJ23","v":0},{"$f":"ExpSummary_FO!AK23","v":0},{"$f":"ExpSummary_FO!AL23","v":0}]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC15","v":20.721541940000005},20.821553100000003,21.458317359999999,21.808967559999999,21.391658249999999,21.389169057765212,21.387999566173328,21.386839709229811,21.385690470467949,21.384551213572117]
[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,{"$f":"+AC62+AC45","v":115.378034348245},120.78457944482041,124.8597006377211,129.24291635674115,133.70011638909421,137.25283830514923,143.72011751407075,156.25887947548739,165.64243590540642,168.41459619727223]
[null,null,null,null,null,"Debt (60% of ARAV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC103*AC86","v":69.226820608946994},72.470747666892237,74.91582038263266,77.545749814044683,80.22006983345652,82.351702983089538,86.232070508442447,93.755327685292428,99.385461543243849,101.04875771836333]
[]
[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$85","v":27.800721435957151},28.922560589384879,30.662099390285086,32.154501099427513,32.801134911011346,{"$f":"+AH98*AH$85","v":34.044107343156227},35.49538982529586,37.557095389303967,39.581195387132645,41.154434327860507]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC99*AC$85","v":4.0392685067873302},0.18207156199095023,0.18753370885067877,0.19315972011619914,0.19895451171968512,{"$f":"+AH99*AH$85","v":0.20492314707127568},0.21107084148341396,0.2174029667279164,0.22392505572975388,0.2306428074016465]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC100*AC$85","v":0},0,0,0,0,{"$f":"+AH100*AH$85","v":0},0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC101*AC$85","v":0},0,0,0,0,{"$f":"+AH101*AH$85","v":0},0,0,0,0]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC102*AC$85","v":21.343188198200007},22.089585683790002,23.448082753840719,24.546185125784206,24.798794815510707,{"$f":"+AH102*AH$85","v":25.53978643427158},26.304541700155038,27.092208679084955,27.903475443539207,28.739048640842793]
[null,null,null,null,null,"Tax depreciation (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!AC19","v":0.73290648801299996},{"$f":"+'Finance&Tax_FO'!AD19","v":2.0078407839649595},{"$f":"+'Finance&Tax_FO'!AE19","v":2.6257153088926746},{"$f":"+'Finance&Tax_FO'!AF19","v":3.7021434211956907},{"$f":"+'Finance&Tax_FO'!AG19","v":4.1937696239060598},{"$f":"+'Finance&Tax_FO'!AH19","v":4.6079819742149777},{"$f":"+'Finance&Tax_FO'!AI19","v":5.2755128765738561},{"$f":"+'Finance&Tax_FO'!AJ19","v":6.8402450594662172},{"$f":"+'Finance&Tax_FO'!AK19","v":7.8973170315588481},{"$f":"+'Finance&Tax_FO'!AL19","v":8.3761023858609907}]
[null,null,null,null,null,"Tax depreciation (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!AC18","v":6.7285444976242799},{"$f":"+'Finance&Tax_FO'!AD18","v":6.3252648425060993},{"$f":"+'Finance&Tax_FO'!AE18","v":5.9888720195469878},{"$f":"+'Finance&Tax_FO'!AF18","v":5.7019421485266175},{"$f":"+'Finance&Tax_FO'!AG18","v":5.4524300231104537},{"$f":"+'Finance&Tax_FO'!AH18","v":5.231831270675106},{"$f":"+'Finance&Tax_FO'!AI18","v":5.0340149301672188},{"$f":"+'Finance&Tax_FO'!AJ18","v":4.8544719850335145},{"$f":"+'Finance&Tax_FO'!AK18","v":4.6898242180846488},{"$f":"+'Finance&Tax_FO'!AL18","v":4.5374976988045832}]
[null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC104*AC$91*AC$85","v":3.2507920559725414},3.2515594711648004,3.330504165559546,3.4184573303104799,3.5350254573429134,3.6616205676771378,3.8579718345840832,4.3735386734019119,4.867109981662173,5.0970219585382939]
[null,null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!AC20","v":79.400000000000006},{"$f":"IF(AC116<0,-AC116,0)","v":79.615441297065345},{"$f":"IF(AD116<0,-AD116,0)","v":84.18505992711539},{"$f":"IF(AE116<0,-AE116,0)","v":88.728601075819569},{"$f":"IF(AF116<0,-AF116,0)","v":93.749668282092841},{"$f":"IF(AG116<0,-AG116,0)","v":98.729598779231935},{"$f":"IF(AH116<0,-AH116,0)","v":103.52178853584323},{"$f":"IF(AI116<0,-AI116,0)","v":108.28736921054417},{"$f":"IF(AJ116<0,-AJ116,0)","v":113.67333525149887},{"$f":"IF(AK116<0,-AK116,0)","v":119.22594148348134}]
[null,null,null,null,null,"Before tax net income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC107:AC108,AC110)-SUM(AC111:AC115)","v":-79.615441297065345},-84.18505992711539,-88.728601075819569,-93.749668282092841,-98.729598779231935,{"$f":"SUM(AH107:AH108,AH110)-SUM(AH111:AH115)","v":-103.52178853584323},-108.28736921054417,-113.67333525149887,-119.22594148348134,-124.59053503226585]
[null,null,null,null,null,"Benchmark gross tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC116<0,0,AC116*AC$87/(1-AC87*(1-$H$92)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Franking benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC117*$H92","v":0},0,0,0,0,{"$f":"+AH117*$H92","v":0},0,0,0,0]
[]
[null,null,null,null,null,"Benchmark tax liability (MOD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC117-AC118","v":0},{"$f":"AD117-AD118","v":0},0,0,0,{"$f":"AH117-AH118","v":0},0,0,0,0]
[]
[null,null,null,null,"Benchmark tax liability (real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC120/AC85","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Indicators_FO","index":17,"n_rows":252,"n_cols":38,"rows_kept":252,"cut":false,"hidden":false,"merged":[[57,4,57,8],[58,4,58,8],[59,4,59,8],[47,4,47,8],[48,4,48,8],[49,4,49,8],[54,4,54,8],[55,4,55,8],[56,4,56,8],[35,4,35,8],[36,4,36,8],[37,4,37,8],[38,4,38,8],[39,4,39,8],[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],[44,4,44,8],[25,4,25,8],[26,4,26,8],[31,4,31,8],[32,4,32,8],[33,4,33,8],[34,4,34,8]]}
[80,"Financial indicators"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"AG6+1","v":2029},{"$f":"AH6+1","v":2030},2031,2032,{"$f":"AK6+1","v":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"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},"2029-30","2030-31","2031-32",{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,"Adjustments to financial indicator inputs"]
[]
[null,null,null,"All adjustments must be defined and explained"]
[null,null,null,"[Note: any adjustments due to non-prescribed services should be included on the Non Prescribed worksheet, rather than below]"]
[]
[null,null,1,"Revenue adjustments"]
[null,null,null,null,{"$f":"[3]Indicators_FO!E16","v":"SMP Government Grants made to Equity - Capital"},{"$f":"[3]Indicators_FO!F16","v":0},{"$f":"[3]Indicators_FO!G16","v":0},{"$f":"[3]Indicators_FO!H16","v":0},{"$f":"[3]Indicators_FO!I16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Indicators_FO!W16","v":-2.1784679999999996},{"$f":"[3]Indicators_FO!X16","v":-0.8},{"$f":"[3]Indicators_FO!Y16","v":-3.1512059999999997},{"$f":"[3]Indicators_FO!Z16","v":0},{"$f":"[3]Indicators_FO!AA16","v":0},{"$f":"[3]Indicators_FO!AB16","v":0},{"$f":"[3]Indicators_FO!AC16","v":0},{"$f":"[3]Indicators_FO!AD16","v":0},{"$f":"[3]Indicators_FO!AE16","v":0},{"$f":"[3]Indicators_FO!AF16","v":0},{"$f":"[3]Indicators_FO!AG16","v":0},{"$f":"[3]Indicators_FO!AH16","v":0},{"$f":"[3]Indicators_FO!AI16","v":0},{"$f":"[3]Indicators_FO!AJ16","v":0},{"$f":"[3]Indicators_FO!AK16","v":0},{"$f":"[3]Indicators_FO!AL16","v":0}]
[null,null,null,null,{"$f":"[3]Indicators_FO!E17","v":"Interest Revenue Correction"},{"$f":"[3]Indicators_FO!F17","v":0},{"$f":"[3]Indicators_FO!G17","v":0},{"$f":"[3]Indicators_FO!H17","v":0},{"$f":"[3]Indicators_FO!I17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Indicators_FO!W17","v":0.90016443444967043},{"$f":"[3]Indicators_FO!X17","v":-0.16074689627279895},{"$f":"[3]Indicators_FO!Y17","v":0.44336366758988477},{"$f":"[3]Indicators_FO!Z17","v":0.86211571233182316},{"$f":"[3]Indicators_FO!AA17","v":0.72885694183775684},{"$f":"[3]Indicators_FO!AB17","v":0.44477002394273246},{"$f":"[3]Indicators_FO!AC17","v":0.58566563438109154},{"$f":"[3]Indicators_FO!AD17","v":0.30471751654342183},{"$f":"[3]Indicators_FO!AE17","v":6.1792875331309699E-2},{"$f":"[3]Indicators_FO!AF17","v":1.3060230090202879E-3},{"$f":"[3]Indicators_FO!AG17","v":3.1438665707509451E-2},{"$f":"[3]Indicators_FO!AH17","v":7.9021075184955922E-2},{"$f":"[3]Indicators_FO!AI17","v":0.15356965620938701},{"$f":"[3]Indicators_FO!AJ17","v":0.13370791116257083},{"$f":"[3]Indicators_FO!AK17","v":0.11091844898666867},{"$f":"[3]Indicators_FO!AL17","v":8.4893384220157991E-2}]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,{"$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,{"$f":"+SUM(W16:W19)","v":-1.2783035655503292},{"$f":"+SUM(X16:X19)","v":-0.96074689627279897},{"$f":"+SUM(Y16:Y19)","v":-2.7078423324101148},{"$f":"+SUM(Z16:Z19)","v":0.86211571233182316},{"$f":"+SUM(AA16:AA19)","v":0.72885694183775684},{"$f":"+SUM(AB16:AB19)","v":0.44477002394273246},{"$f":"+SUM(AC16:AC19)","v":0.58566563438109154},0.30471751654342183,6.1792875331309699E-2,1.3060230090202879E-3,3.1438665707509451E-2,{"$f":"+SUM(AH16:AH19)","v":7.9021075184955922E-2},0.15356965620938701,0.13370791116257083,0.11091844898666867,{"$f":"+SUM(AL16:AL19)","v":8.4893384220157991E-2}]
[]
[]
[null,null,2,"Operating expenditure adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,{"$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},{"$f":"+SUM(Y24:Y27)","v":0},{"$f":"+SUM(Z24:Z27)","v":0},{"$f":"+SUM(AA24:AA27)","v":0},{"$f":"+SUM(AB24:AB27)","v":0},{"$f":"+SUM(AC24:AC27)","v":0},0,0,0,0,{"$f":"+SUM(AH24:AH27)","v":0},0,0,0,{"$f":"+SUM(AL24:AL27)","v":0}]
[]
[]
[null,null,3,"Operating cash flow adjustments"]
[null,null,null,null,{"$f":"[3]Indicators_FO!E32","v":"Interest Revenue Correction"},{"$f":"[3]Indicators_FO!F32","v":0},{"$f":"[3]Indicators_FO!G32","v":0},{"$f":"[3]Indicators_FO!H32","v":0},{"$f":"[3]Indicators_FO!I32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Indicators_FO!W32","v":0.90016443444967043},{"$f":"[3]Indicators_FO!X32","v":-0.16074689627279895},{"$f":"[3]Indicators_FO!Y32","v":0.44336366758988477},{"$f":"[3]Indicators_FO!Z32","v":0.86211571233182316},{"$f":"[3]Indicators_FO!AA32","v":0.72885694183775684},{"$f":"[3]Indicators_FO!AB32","v":0.44477002394273246},{"$f":"[3]Indicators_FO!AC32","v":0.58566563438109154},{"$f":"[3]Indicators_FO!AD32","v":0.30471751654342183},{"$f":"[3]Indicators_FO!AE32","v":6.1792875331309699E-2},{"$f":"[3]Indicators_FO!AF32","v":1.3060230090202879E-3},{"$f":"[3]Indicators_FO!AG32","v":3.1438665707509451E-2},{"$f":"[3]Indicators_FO!AH32","v":7.9021075184955922E-2},{"$f":"[3]Indicators_FO!AI32","v":0.15356965620938701},{"$f":"[3]Indicators_FO!AJ32","v":0.13370791116257083},{"$f":"[3]Indicators_FO!AK32","v":0.11091844898666867},{"$f":"[3]Indicators_FO!AL32","v":8.4893384220157991E-2}]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,null,"[Adjustment 7]"]
[null,null,null,null,"[Adjustment 8]"]
[null,null,null,null,"[Adjustment 9]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D31))","v":"Total operating cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W32:W40)","v":0.90016443444967043},{"$f":"+SUM(X32:X40)","v":-0.16074689627279895},{"$f":"+SUM(Y32:Y40)","v":0.44336366758988477},{"$f":"+SUM(Z32:Z40)","v":0.86211571233182316},{"$f":"+SUM(AA32:AA40)","v":0.72885694183775684},{"$f":"+SUM(AB32:AB40)","v":0.44477002394273246},{"$f":"+SUM(AC32:AC40)","v":0.58566563438109154},0.30471751654342183,6.1792875331309699E-2,1.3060230090202879E-3,3.1438665707509451E-2,{"$f":"+SUM(AH32:AH40)","v":7.9021075184955922E-2},0.15356965620938701,0.13370791116257083,0.11091844898666867,{"$f":"+SUM(AL32:AL40)","v":8.4893384220157991E-2}]
[]
[]
[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},{"$f":"+SUM(X45:X50)","v":0},{"$f":"+SUM(Y45:Y50)","v":0},{"$f":"+SUM(Z45:Z50)","v":0},{"$f":"+SUM(AA45:AA50)","v":0},{"$f":"+SUM(AB45:AB50)","v":0},{"$f":"+SUM(AC45:AC50)","v":0},0,0,0,0,{"$f":"+SUM(AH45:AH50)","v":0},0,0,0,{"$f":"+SUM(AL45:AL50)","v":0}]
[]
[]
[null,null,5,"Interest payment adjustments"]
[null,null,null,null,{"$f":"[3]Indicators_FO!E55","v":"Interest expense adjustment"},{"$f":"[3]Indicators_FO!F55","v":0},{"$f":"[3]Indicators_FO!G55","v":0},{"$f":"[3]Indicators_FO!H55","v":0},{"$f":"[3]Indicators_FO!I55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Indicators_FO!W55","v":-0.41000000000000014},{"$f":"[3]Indicators_FO!X55","v":-2.2400000000000002},{"$f":"[3]Indicators_FO!Y55","v":-1.56},{"$f":"[3]Indicators_FO!Z55","v":-0.89999999999999991},{"$f":"[3]Indicators_FO!AA55","v":-1.4499999999999997},{"$f":"[3]Indicators_FO!AB55","v":-1.835},{"$f":"[3]Indicators_FO!AC55","v":-1.49},{"$f":"[3]Indicators_FO!AD55","v":-1.52},{"$f":"[3]Indicators_FO!AE55","v":-1.66},{"$f":"[3]Indicators_FO!AF55","v":-1.86},{"$f":"[3]Indicators_FO!AG55","v":-2.13},{"$f":"[3]Indicators_FO!AH55","v":-2.19},{"$f":"[3]Indicators_FO!AI55","v":-2.58},{"$f":"[3]Indicators_FO!AJ55","v":-3.16},{"$f":"[3]Indicators_FO!AK55","v":-3.75},{"$f":"[3]Indicators_FO!AL55","v":-4.26}]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,{"$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,{"$f":"+SUM(W55:W60)","v":-0.41000000000000014},-2.2400000000000002,-1.56,-0.89999999999999991,-1.4499999999999997,-1.835,-1.49,-1.52,-1.66,-1.86,-2.13,{"$f":"+SUM(AH55:AH60)","v":-2.19},-2.58,-3.16,-3.75,{"$f":"+SUM(AL55:AL60)","v":-4.26}]
[]
[]
[]
[]
[]
[null,null,null,"Other inputs required for the calculation of indicators"]
[null,null,null,null,null,"RP3",null,"RP4",null,"RP5"]
[null,null,null,null,"Dividend plus tax equivalents benchmark",0,null,0,null,{"$f":"[3]Indicators_FO!$J$69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Only for Metro businesses"]
[null,null,null,null,"Marginal Interest Rate - Borrowings",{"$f":"Determination_Lookup!W20","v":6.5000000000000002E-2},null,{"$f":"Determination_Lookup!X20","v":0.05},null,{"$f":"[3]Indicators_FO!$J$70","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[null,null,null,null,"Marginal Interest Rate - Cash",{"$f":"Determination_Lookup!W21","v":4.4999999999999998E-2},null,{"$f":"Determination_Lookup!X21","v":3.5000000000000003E-2},null,{"$f":"[3]Indicators_FO!$J$71","v":3.5000000000000003E-2},null,null,null,null,null,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[]
[]
[]
[]
[]
[null,null,null,"Dividends - whole of business"]
[null,null,null,"$m, MOD"]
[null,null,null,null,null,"RP3",null,"RP4",null,"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$47=1,(RevenuePriceCap_FO!W17+RevenuePriceCap_FO!W15)*'Rev&RAV_FO'!W85,(RevenueTariffBasket_FO!W17+RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85)","v":26.01321891080001},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!X17+RevenuePriceCap_FO!X15)*'Rev&RAV_FO'!X85,(RevenueTariffBasket_FO!X17+RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85)","v":27.223710569399998},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!Y17+RevenuePriceCap_FO!Y15)*'Rev&RAV_FO'!Y85,(RevenueTariffBasket_FO!Y17+RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85)","v":26.052341815979997},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!Z17+RevenuePriceCap_FO!Z15)*'Rev&RAV_FO'!Z85,(RevenueTariffBasket_FO!Z17+RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85)","v":27.400054732750011},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AA17+RevenuePriceCap_FO!AA15)*'Rev&RAV_FO'!AA85,(RevenueTariffBasket_FO!AA17+RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85)","v":26.368568777300815},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AB17+RevenuePriceCap_FO!AB15)*'Rev&RAV_FO'!AB85,(RevenueTariffBasket_FO!AB17+RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85)","v":28.518447611731581},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AC17+RevenuePriceCap_FO!AC15)*'Rev&RAV_FO'!AC85,(RevenueTariffBasket_FO!AC17+RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85)","v":29.133116392299861},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AD17+RevenuePriceCap_FO!AD15)*'Rev&RAV_FO'!AD85,(RevenueTariffBasket_FO!AD17+RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85)","v":29.710492394688167},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AE17+RevenuePriceCap_FO!AE15)*'Rev&RAV_FO'!AE85,(RevenueTariffBasket_FO!AE17+RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85)","v":30.453303462060681},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AF17+RevenuePriceCap_FO!AF15)*'Rev&RAV_FO'!AF85,(RevenueTariffBasket_FO!AF17+RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85)","v":31.142871233858148},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AG17+RevenuePriceCap_FO!AG15)*'Rev&RAV_FO'!AG85,(RevenueTariffBasket_FO!AG17+RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85)","v":31.75880469568467},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AH17+RevenuePriceCap_FO!AH15)*'Rev&RAV_FO'!AH85,(RevenueTariffBasket_FO!AH17+RevenueTariffBasket_FO!AH15)*'Rev&RAV_FO'!AH85)","v":33.518465678561263},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AI17+RevenuePriceCap_FO!AI15)*'Rev&RAV_FO'!AI85,(RevenueTariffBasket_FO!AI17+RevenueTariffBasket_FO!AI15)*'Rev&RAV_FO'!AI85)","v":35.423440898591586},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AJ17+RevenuePriceCap_FO!AJ15)*'Rev&RAV_FO'!AJ85,(RevenueTariffBasket_FO!AJ17+RevenueTariffBasket_FO!AJ15)*'Rev&RAV_FO'!AJ85)","v":37.464989254405083},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AK17+RevenuePriceCap_FO!AK15)*'Rev&RAV_FO'!AK85,(RevenueTariffBasket_FO!AK17+RevenueTariffBasket_FO!AK15)*'Rev&RAV_FO'!AK85)","v":39.710698697593962},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,(RevenuePriceCap_FO!AL17+RevenuePriceCap_FO!AL15)*'Rev&RAV_FO'!AL85,(RevenueTariffBasket_FO!AL17+RevenueTariffBasket_FO!AL15)*'Rev&RAV_FO'!AL85)","v":42.149803378999096}]
[null,null,null,null,"(less income not received)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!W15,RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85","v":2.9074966908794762E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!X15,RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85","v":9.8015755367237042E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!Y15,RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85","v":1.7229984067789198E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!Z15,RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85","v":2.9558580186844225E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AA15,RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85","v":3.6792812251815986E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AB15,RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85","v":4.1667563499999997E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AC15,RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85","v":4.1091314400000002E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AD15,RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85","v":4.2324053832000004E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AE15,RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85","v":4.3593775446960005E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AF15,RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85","v":4.4901588710368812E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AG15,RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85","v":4.624863637167987E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AH15,RevenueTariffBasket_FO!AH15)*'Rev&RAV_FO'!AH85","v":4.9040388726392159E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AI15,RevenueTariffBasket_FO!AI15)*'Rev&RAV_FO'!AI85","v":5.0511600388183926E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AJ15,RevenueTariffBasket_FO!AJ15)*'Rev&RAV_FO'!AJ85","v":5.2026948399829444E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AK15,RevenueTariffBasket_FO!AK15)*'Rev&RAV_FO'!AK85","v":5.3587756851824334E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AL15,RevenueTariffBasket_FO!AL15)*'Rev&RAV_FO'!AL85","v":5.5195389557379064E-2}]
[null,null,null,null,"Government and developer contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W23+NotPres_FO!W21)*'Rev&RAV_FO'!W85","v":0},{"$f":"+(ExpSummary_FO!X23+NotPres_FO!X21)*'Rev&RAV_FO'!X85","v":0},{"$f":"+(ExpSummary_FO!Y23+NotPres_FO!Y21)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+(ExpSummary_FO!Z23+NotPres_FO!Z21)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+(ExpSummary_FO!AA23+NotPres_FO!AA21)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+(ExpSummary_FO!AB23+NotPres_FO!AB21)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+(ExpSummary_FO!AC23+NotPres_FO!AC21)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+(ExpSummary_FO!AD23+NotPres_FO!AD21)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+(ExpSummary_FO!AE23+NotPres_FO!AE21)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+(ExpSummary_FO!AF23+NotPres_FO!AF21)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+(ExpSummary_FO!AG23+NotPres_FO!AG21)*'Rev&RAV_FO'!AG85","v":0},{"$f":"+(ExpSummary_FO!AH23+NotPres_FO!AH21)*'Rev&RAV_FO'!AH85","v":0},{"$f":"+(ExpSummary_FO!AI23+NotPres_FO!AI21)*'Rev&RAV_FO'!AI85","v":0},{"$f":"+(ExpSummary_FO!AJ23+NotPres_FO!AJ21)*'Rev&RAV_FO'!AJ85","v":0},{"$f":"+(ExpSummary_FO!AK23+NotPres_FO!AK21)*'Rev&RAV_FO'!AK85","v":0},{"$f":"+(ExpSummary_FO!AL23+NotPres_FO!AL21)*'Rev&RAV_FO'!AL85","v":0}]
[null,null,null,null,"Developer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W20+NotPres_FO!W18)*'Rev&RAV_FO'!W85","v":0.26282800000000001},{"$f":"+(ExpSummary_FO!X20+NotPres_FO!X18)*'Rev&RAV_FO'!X85","v":0.174597},{"$f":"+(ExpSummary_FO!Y20+NotPres_FO!Y18)*'Rev&RAV_FO'!Y85","v":4.9057599999999999},{"$f":"+(ExpSummary_FO!Z20+NotPres_FO!Z18)*'Rev&RAV_FO'!Z85","v":0.56401699999999999},{"$f":"+(ExpSummary_FO!AA20+NotPres_FO!AA18)*'Rev&RAV_FO'!AA85","v":0.17761452488687784},{"$f":"+(ExpSummary_FO!AB20+NotPres_FO!AB18)*'Rev&RAV_FO'!AB85","v":0.17161990950226247},{"$f":"+(ExpSummary_FO!AC20+NotPres_FO!AC18)*'Rev&RAV_FO'!AC85","v":4.0392685067873302},{"$f":"+(ExpSummary_FO!AD20+NotPres_FO!AD18)*'Rev&RAV_FO'!AD85","v":0.18207156199095023},{"$f":"+(ExpSummary_FO!AE20+NotPres_FO!AE18)*'Rev&RAV_FO'!AE85","v":0.18753370885067877},{"$f":"+(ExpSummary_FO!AF20+NotPres_FO!AF18)*'Rev&RAV_FO'!AF85","v":0.19315972011619914},{"$f":"+(ExpSummary_FO!AG20+NotPres_FO!AG18)*'Rev&RAV_FO'!AG85","v":0.19895451171968512},{"$f":"+(ExpSummary_FO!AH20+NotPres_FO!AH18)*'Rev&RAV_FO'!AH85","v":0.20492314707127568},{"$f":"+(ExpSummary_FO!AI20+NotPres_FO!AI18)*'Rev&RAV_FO'!AI85","v":0.21107084148341396},{"$f":"+(ExpSummary_FO!AJ20+NotPres_FO!AJ18)*'Rev&RAV_FO'!AJ85","v":0.2174029667279164},{"$f":"+(ExpSummary_FO!AK20+NotPres_FO!AK18)*'Rev&RAV_FO'!AK85","v":0.22392505572975388},{"$f":"+(ExpSummary_FO!AL20+NotPres_FO!AL18)*'Rev&RAV_FO'!AL85","v":0.2306428074016465}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W19+NotPres_FO!W17)*'Rev&RAV_FO'!W85","v":2.1784679999999996},{"$f":"+(ExpSummary_FO!X19+NotPres_FO!X17)*'Rev&RAV_FO'!X85","v":0.8},{"$f":"+(ExpSummary_FO!Y19+NotPres_FO!Y17)*'Rev&RAV_FO'!Y85","v":3.1512059999999997},{"$f":"+(ExpSummary_FO!Z19+NotPres_FO!Z17)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+(ExpSummary_FO!AA19+NotPres_FO!AA17)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+(ExpSummary_FO!AB19+NotPres_FO!AB17)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+(ExpSummary_FO!AC19+NotPres_FO!AC17)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+(ExpSummary_FO!AD19+NotPres_FO!AD17)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+(ExpSummary_FO!AE19+NotPres_FO!AE17)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+(ExpSummary_FO!AF19+NotPres_FO!AF17)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+(ExpSummary_FO!AG19+NotPres_FO!AG17)*'Rev&RAV_FO'!AG85","v":0},{"$f":"+(ExpSummary_FO!AH19+NotPres_FO!AH17)*'Rev&RAV_FO'!AH85","v":0},{"$f":"+(ExpSummary_FO!AI19+NotPres_FO!AI17)*'Rev&RAV_FO'!AI85","v":0},{"$f":"+(ExpSummary_FO!AJ19+NotPres_FO!AJ17)*'Rev&RAV_FO'!AJ85","v":0},{"$f":"+(ExpSummary_FO!AK19+NotPres_FO!AK17)*'Rev&RAV_FO'!AK85","v":0},{"$f":"+(ExpSummary_FO!AL19+NotPres_FO!AL17)*'Rev&RAV_FO'!AL85","v":0}]
[null,null,null,null,"Investment income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":-0.90016443444967043},0.16074689627279895,-0.44336366758988477,-0.86211571233182316,-0.72885694183775684,-0.38277002394273246,{"$f":"+AC189","v":-0.52366563438109148},-0.24271751654342183,2.0712466869030055E-4,6.0693976990979712E-2,3.0561334292490548E-2,{"$f":"+AH189","v":-1.7021075184955922E-2},-9.1569656209387021E-2,-7.1707911162570831E-2,-4.8918448986668667E-2,{"$f":"+AL189","v":-2.2893384220157992E-2}]
[null,null,null,null,"Proceeds from asset disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W24+NotPres_FO!W22)*'Rev&RAV_FO'!W85","v":0.36447357000000019},{"$f":"+(ExpSummary_FO!X24+NotPres_FO!X22)*'Rev&RAV_FO'!X85","v":4.1941596800000012},{"$f":"+(ExpSummary_FO!Y24+NotPres_FO!Y22)*'Rev&RAV_FO'!Y85","v":0.45518288000000001},{"$f":"+(ExpSummary_FO!Z24+NotPres_FO!Z22)*'Rev&RAV_FO'!Z85","v":9.2340060000000002E-2},{"$f":"+(ExpSummary_FO!AA24+NotPres_FO!AA22)*'Rev&RAV_FO'!AA85","v":0.41587497999999989},{"$f":"+(ExpSummary_FO!AB24+NotPres_FO!AB22)*'Rev&RAV_FO'!AB85","v":0.39144856000000011},{"$f":"+(ExpSummary_FO!AC24+NotPres_FO!AC22)*'Rev&RAV_FO'!AC85","v":2.4619060000000008},{"$f":"+(ExpSummary_FO!AD24+NotPres_FO!AD22)*'Rev&RAV_FO'!AD85","v":0.39659145173199989},{"$f":"+(ExpSummary_FO!AE24+NotPres_FO!AE22)*'Rev&RAV_FO'!AE85","v":0.3625531595125},{"$f":"+(ExpSummary_FO!AF24+NotPres_FO!AF22)*'Rev&RAV_FO'!AF85","v":0.20101587346600003},{"$f":"+(ExpSummary_FO!AG24+NotPres_FO!AG22)*'Rev&RAV_FO'!AG85","v":0.27064702357126375},{"$f":"+(ExpSummary_FO!AH24+NotPres_FO!AH22)*'Rev&RAV_FO'!AH85","v":0.27876643427840175},{"$f":"+(ExpSummary_FO!AI24+NotPres_FO!AI22)*'Rev&RAV_FO'!AI85","v":0.28712942730675373},{"$f":"+(ExpSummary_FO!AJ24+NotPres_FO!AJ22)*'Rev&RAV_FO'!AJ85","v":0.29574331012595634},{"$f":"+(ExpSummary_FO!AK24+NotPres_FO!AK22)*'Rev&RAV_FO'!AK85","v":0.30461560942973509},{"$f":"+(ExpSummary_FO!AL24+NotPres_FO!AL22)*'Rev&RAV_FO'!AL85","v":0.31375407771262709}]
[null,null,null,null,"Other non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12*'Rev&RAV_FO'!W85","v":0},{"$f":"+NotPres_FO!X12*'Rev&RAV_FO'!X85","v":0},{"$f":"+NotPres_FO!Y12*'Rev&RAV_FO'!Y85","v":0},{"$f":"+NotPres_FO!Z12*'Rev&RAV_FO'!Z85","v":0},{"$f":"+NotPres_FO!AA12*'Rev&RAV_FO'!AA85","v":0},{"$f":"+NotPres_FO!AB12*'Rev&RAV_FO'!AB85","v":0},{"$f":"+NotPres_FO!AC12*'Rev&RAV_FO'!AC85","v":0},{"$f":"+NotPres_FO!AD12*'Rev&RAV_FO'!AD85","v":0},{"$f":"+NotPres_FO!AE12*'Rev&RAV_FO'!AE85","v":0},{"$f":"+NotPres_FO!AF12*'Rev&RAV_FO'!AF85","v":0},{"$f":"+NotPres_FO!AG12*'Rev&RAV_FO'!AG85","v":0},{"$f":"+NotPres_FO!AH12*'Rev&RAV_FO'!AH85","v":0},{"$f":"+NotPres_FO!AI12*'Rev&RAV_FO'!AI85","v":0},{"$f":"+NotPres_FO!AJ12*'Rev&RAV_FO'!AJ85","v":0},{"$f":"+NotPres_FO!AK12*'Rev&RAV_FO'!AK85","v":0},{"$f":"+NotPres_FO!AL12*'Rev&RAV_FO'!AL85","v":0}]
[null,null,null,null,"Revenue adjustments 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W20","v":-1.2783035655503292},-0.96074689627279897,-2.7078423324101148,0.86211571233182316,0.72885694183775684,0.44477002394273246,0.58566563438109154,0.30471751654342183,6.1792875331309699E-2,1.3060230090202879E-3,3.1438665707509451E-2,{"$f":"+AH20","v":7.9021075184955922E-2},0.15356965620938701,0.13370791116257083,0.11091844898666867,{"$f":"+AL20","v":8.4893384220157991E-2}]
[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,{"$f":"+(W83-W84)+SUM(W85:W91)","v":26.611445513891216},{"$f":"+(X83-X84)+SUM(X85:X91)","v":31.494451494032763},{"$f":"+(Y83-Y84)+SUM(Y85:Y91)","v":31.396054711912207},{"$f":"+(Z83-Z84)+SUM(Z85:Z91)","v":28.026853212563168},{"$f":"+(AA83-AA84)+SUM(AA85:AA91)","v":26.92526546993588},{"$f":"+(AB83-AB84)+SUM(AB85:AB91)","v":29.101848517733846},{"$f":"+(AC83-AC84)+SUM(AC85:AC91)","v":35.655199584687196},30.308831354579116,31.021796554976898,31.554145238729976,32.244157594603941,{"$f":"+(AH83-AH84)+SUM(AH85:AH91)","v":34.015114871184551},35.933129566993571,37.988108582859127,40.247651605901623,{"$f":"+(AL83-AL84)+SUM(AL85:AL91)","v":42.701004874555991}]
[]
[null,null,null,null,"Expenditure from ordinary activities"]
[null,null,null,null,"Operating expenditure (prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!W15*'Rev&RAV_FO'!W85","v":21.227667689999997},{"$f":"+ExpSummary_FO!X15*'Rev&RAV_FO'!X85","v":22.431484069999993},{"$f":"+ExpSummary_FO!Y15*'Rev&RAV_FO'!Y85","v":21.640776119999998},{"$f":"+ExpSummary_FO!Z15*'Rev&RAV_FO'!Z85","v":21.74925756},{"$f":"+ExpSummary_FO!AA15*'Rev&RAV_FO'!AA85","v":21.73874541},{"$f":"+ExpSummary_FO!AB15*'Rev&RAV_FO'!AB85","v":22.152988877000002},{"$f":"+ExpSummary_FO!AC15*'Rev&RAV_FO'!AC85","v":21.343188198200007},{"$f":"+ExpSummary_FO!AD15*'Rev&RAV_FO'!AD85","v":22.089585683790002},{"$f":"+ExpSummary_FO!AE15*'Rev&RAV_FO'!AE85","v":23.448082753840719},{"$f":"+ExpSummary_FO!AF15*'Rev&RAV_FO'!AF85","v":24.546185125784206},{"$f":"+ExpSummary_FO!AG15*'Rev&RAV_FO'!AG85","v":24.798794815510707},{"$f":"+ExpSummary_FO!AH15*'Rev&RAV_FO'!AH85","v":25.53978643427158},{"$f":"+ExpSummary_FO!AI15*'Rev&RAV_FO'!AI85","v":26.304541700155038},{"$f":"+ExpSummary_FO!AJ15*'Rev&RAV_FO'!AJ85","v":27.092208679084955},{"$f":"+ExpSummary_FO!AK15*'Rev&RAV_FO'!AK85","v":27.903475443539207},{"$f":"+ExpSummary_FO!AL15*'Rev&RAV_FO'!AL85","v":28.739048640842793}]
[null,null,null,null,"Operating expenditure (non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W14*'Rev&RAV_FO'!W85","v":0},{"$f":"+NotPres_FO!X14*'Rev&RAV_FO'!X85","v":0},{"$f":"+NotPres_FO!Y14*'Rev&RAV_FO'!Y85","v":0},{"$f":"+NotPres_FO!Z14*'Rev&RAV_FO'!Z85","v":0},{"$f":"+NotPres_FO!AA14*'Rev&RAV_FO'!AA85","v":0},{"$f":"+NotPres_FO!AB14*'Rev&RAV_FO'!AB85","v":0},{"$f":"+NotPres_FO!AC14*'Rev&RAV_FO'!AC85","v":0},{"$f":"+NotPres_FO!AD14*'Rev&RAV_FO'!AD85","v":0},{"$f":"+NotPres_FO!AE14*'Rev&RAV_FO'!AE85","v":0},{"$f":"+NotPres_FO!AF14*'Rev&RAV_FO'!AF85","v":0},{"$f":"+NotPres_FO!AG14*'Rev&RAV_FO'!AG85","v":0},{"$f":"+NotPres_FO!AH14*'Rev&RAV_FO'!AH85","v":0},{"$f":"+NotPres_FO!AI14*'Rev&RAV_FO'!AI85","v":0},{"$f":"+NotPres_FO!AJ14*'Rev&RAV_FO'!AJ85","v":0},{"$f":"+NotPres_FO!AK14*'Rev&RAV_FO'!AK85","v":0},{"$f":"+NotPres_FO!AL14*'Rev&RAV_FO'!AL85","v":0}]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!W17","v":12.501472398249998},{"$f":"+'Finance&Tax_FO'!X17","v":12.118314417499999},{"$f":"+'Finance&Tax_FO'!Y17","v":12.379870235249999},{"$f":"+'Finance&Tax_FO'!Z17","v":12.98112122175},{"$f":"+'Finance&Tax_FO'!AA17","v":18.02476558},{"$f":"+'Finance&Tax_FO'!AB17","v":18.404497370000001},{"$f":"+'Finance&Tax_FO'!AC17","v":18.693266943145741},{"$f":"+'Finance&Tax_FO'!AD17","v":19.423451788416074},{"$f":"+'Finance&Tax_FO'!AE17","v":19.936553917027496},{"$f":"+'Finance&Tax_FO'!AF17","v":22.406148745543078},{"$f":"+'Finance&Tax_FO'!AG17","v":22.755544865179537},{"$f":"+'Finance&Tax_FO'!AH17","v":23.49862927094776},{"$f":"+'Finance&Tax_FO'!AI17","v":24.526441028968659},{"$f":"+'Finance&Tax_FO'!AJ17","v":26.919349269536113},{"$f":"+'Finance&Tax_FO'!AK17","v":28.48402772371433},{"$f":"+'Finance&Tax_FO'!AL17","v":28.524827532114177}]
[null,null,null,null,"Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W195","v":1.7060316756975202},{"$f":"+X195","v":1.5601218914569974},{"$f":"+Y195","v":1.608888533826033},{"$f":"+Z195","v":1.5214716363974372},{"$f":"+AA195","v":1.4529042380151296},{"$f":"+AB195","v":1.765508493740338},{"$f":"+AC195","v":2.1390413931876111},2.833703325579866,3.3658948626042449,3.7066746541808429,3.9196556812623404,{"$f":"+AH195","v":4.5028211928003827},4.9520511259473281,5.9154666658552202,6.6825127719439923,{"$f":"+AL195","v":6.973945591745129}]
[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,{"$f":"Capex_FO_AC!W26*'Rev&RAV_FO'!W85","v":0.39198983000000009},{"$f":"Capex_FO_AC!X26*'Rev&RAV_FO'!X85","v":3.3805864800000003},{"$f":"Capex_FO_AC!Y26*'Rev&RAV_FO'!Y85","v":0.19479631999999997},{"$f":"Capex_FO_AC!Z26*'Rev&RAV_FO'!Z85","v":0.20142296999999998},{"$f":"Capex_FO_AC!AA26*'Rev&RAV_FO'!AA85","v":0.11069043999999997},{"$f":"Capex_FO_AC!AB26*'Rev&RAV_FO'!AB85","v":0.44694857025000007},{"$f":"Capex_FO_AC!AC26*'Rev&RAV_FO'!AC85","v":1.1700429199999998},{"$f":"Capex_FO_AC!AD26*'Rev&RAV_FO'!AD85","v":0.2660652328},{"$f":"Capex_FO_AC!AE26*'Rev&RAV_FO'!AE85","v":0.23008459711999998},{"$f":"Capex_FO_AC!AF26*'Rev&RAV_FO'!AF85","v":0.13542122001920004},{"$f":"Capex_FO_AC!AG26*'Rev&RAV_FO'!AG85","v":0.18743143233282403},{"$f":"Capex_FO_AC!AH26*'Rev&RAV_FO'!AH85","v":0.19305437530280867},{"$f":"Capex_FO_AC!AI26*'Rev&RAV_FO'!AI85","v":0.19884600656189297},{"$f":"Capex_FO_AC!AJ26*'Rev&RAV_FO'!AJ85","v":0.20481138675874974},{"$f":"Capex_FO_AC!AK26*'Rev&RAV_FO'!AK85","v":0.21095572836151227},{"$f":"Capex_FO_AC!AL26*'Rev&RAV_FO'!AL85","v":0.21728440021235768}]
[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},0,0,0,{"$f":"+AL28","v":0}]
[null,null,null,null,"Total expenditure from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W95:W100)","v":35.827161593947508},{"$f":"+SUM(X95:X100)","v":39.490506858956984},{"$f":"+SUM(Y95:Y100)","v":35.824331209076028},{"$f":"+SUM(Z95:Z100)","v":36.453273388147437},{"$f":"+SUM(AA95:AA100)","v":41.327105668015129},{"$f":"+SUM(AB95:AB100)","v":42.769943310990342},{"$f":"+SUM(AC95:AC100)","v":43.345539454533359},44.612806030585951,46.980616130592459,50.794429745527324,51.661426794285411,{"$f":"+SUM(AH95:AH100)","v":53.734291273322526},55.981879861632919,60.131836001235037,63.280971667559044,{"$f":"+SUM(AL95:AL100)","v":64.455106164914469}]
[]
[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,{"$f":"+W92-W101","v":-9.2157160800562927},{"$f":"+X92-X101","v":-7.9960553649242208},{"$f":"+Y92-Y101","v":-4.4282764971638215},{"$f":"+Z92-Z101","v":-8.4264201755842691},{"$f":"+AA92-AA101","v":-14.401840198079249},{"$f":"+AB92-AB101","v":-13.668094793256497},{"$f":"+AC92-AC101","v":-7.6903398698461629},-14.303974676006835,-15.958819575615561,-19.240284506797348,-19.417269199681471,{"$f":"+AH92-AH101","v":-19.719176402137975},-20.048750294639348,-22.14372741837591,-23.03332006165742,{"$f":"+AL92-AL101","v":-21.754101290358477}]
[]
[null,null,null,null,"Prima facie income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!W87*W103","v":-2.7647148240168877},{"$f":"'Rev&RAV_FO'!X87*X103","v":-2.398816609477266},{"$f":"'Rev&RAV_FO'!Y87*Y103","v":-1.3284829491491463},{"$f":"'Rev&RAV_FO'!Z87*Z103","v":-2.5279260526752805},{"$f":"'Rev&RAV_FO'!AA87*AA103","v":-4.3205520594237745},{"$f":"'Rev&RAV_FO'!AB87*AB103","v":-4.1004284379769489},{"$f":"'Rev&RAV_FO'!AC87*AC103","v":-2.3071019609538488},{"$f":"'Rev&RAV_FO'!AD87*AD103","v":-4.2911924028020501},{"$f":"'Rev&RAV_FO'!AE87*AE103","v":-4.787645872684668},{"$f":"'Rev&RAV_FO'!AF87*AF103","v":-5.7720853520392046},{"$f":"'Rev&RAV_FO'!AG87*AG103","v":-5.8251807599044412},{"$f":"'Rev&RAV_FO'!AH87*AH103","v":-5.9157529206413928},{"$f":"'Rev&RAV_FO'!AI87*AI103","v":-6.0146250883918038},{"$f":"'Rev&RAV_FO'!AJ87*AJ103","v":-6.6431182255127732},{"$f":"'Rev&RAV_FO'!AK87*AK103","v":-6.9099960184972256},{"$f":"'Rev&RAV_FO'!AL87*AL103","v":-6.5262303871075433}]
[]
[null,null,null,null,"Return to government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$80)","v":0},0,0,0,{"$f":"IF(AC103<=0,0,AC103*$J$80)","v":0},0,0,0,0,{"$f":"IF(AH103<=0,0,AH103*$J$80)","v":0},0,0,0,{"$f":"IF(AL103<=0,0,AL103*$J$80)","v":0}]
[]
[null,null,null,null,"Dividend payments (offset)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W107<=0,0,IF(W107-W174<=0,0,W107-W174))","v":0},{"$f":"IF(X107<=0,0,IF(X107-X174<=0,0,X107-X174))","v":0},{"$f":"IF(Y107<=0,0,IF(Y107-Y174<=0,0,Y107-Y174))","v":0},{"$f":"IF(Z107<=0,0,IF(Z107-Z174<=0,0,Z107-Z174))","v":0},{"$f":"IF(AA107<=0,0,IF(AA107-AA174<=0,0,AA107-AA174))","v":0},{"$f":"IF(AB107<=0,0,IF(AB107-AB174<=0,0,AB107-AB174))","v":0},{"$f":"IF(AC107<=0,0,IF(AC107-AC174<=0,0,AC107-AC174))","v":0},0,0,0,0,{"$f":"IF(AH107<=0,0,IF(AH107-AH174<=0,0,AH107-AH174))","v":0},0,0,0,{"$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,{"$f":"W103-W105-W109","v":-6.4510012560394046},{"$f":"X103-X105-X109","v":-5.5972387554469547},{"$f":"Y103-Y105-Y109","v":-3.0997935480146754},{"$f":"Z103-Z105-Z109","v":-5.8984941229089891},{"$f":"AA103-AA105-AA109","v":-10.081288138655474},{"$f":"AB103-AB105-AB109","v":-9.5676663552795489},{"$f":"AC103-AC105-AC109","v":-5.3832379088923137},-10.012782273204785,-11.171173702930894,-13.468199154758143,-13.592088439777029,{"$f":"AH103-AH105-AH109","v":-13.803423481496583},-14.034125206247545,-15.500609192863138,-16.123324043160196,{"$f":"AL103-AL105-AL109","v":-15.227870903250935}]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash flow statement"]
[null,null,null,"$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,{"$f":"+W83","v":26.01321891080001},27.223710569399998,26.052341815979997,27.400054732750011,26.368568777300815,28.518447611731581,{"$f":"+AC83","v":29.133116392299861},29.710492394688167,30.453303462060681,31.142871233858148,31.75880469568467,{"$f":"+AH83","v":33.518465678561263},35.423440898591586,37.464989254405083,39.710698697593962,{"$f":"+AL83","v":42.149803378999096}]
[null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W90","v":0},{"$f":"+X90","v":0},{"$f":"+Y90","v":0},{"$f":"+Z90","v":0},{"$f":"+AA90","v":0},{"$f":"+AB90","v":0},{"$f":"+AC90","v":0},0,0,0,0,{"$f":"+AH90","v":0},0,0,0,{"$f":"+AL90","v":0}]
[null,null,null,null,"Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":0.26282800000000001},{"$f":"+X86","v":0.174597},4.9057599999999999,0.56401699999999999,0.17761452488687784,0.17161990950226247,{"$f":"+AC86","v":4.0392685067873302},0.18207156199095023,0.18753370885067877,0.19315972011619914,0.19895451171968512,{"$f":"+AH86","v":0.20492314707127568},0.21107084148341396,0.2174029667279164,0.22392505572975388,{"$f":"+AL86","v":0.2306428074016465}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W87","v":2.1784679999999996},0.8,3.1512059999999997,0,0,0,{"$f":"+AC87","v":0},0,0,0,0,{"$f":"+AH87","v":0},0,0,0,{"$f":"+AL87","v":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,{"$f":"-W84","v":-2.9074966908794762E-2},{"$f":"-X84","v":-9.8015755367237042E-2},{"$f":"-Y84","v":-1.7229984067789198E-2},{"$f":"-Z84","v":-2.9558580186844225E-2},{"$f":"-AA84","v":-3.6792812251815986E-2},{"$f":"-AB84","v":-4.1667563499999997E-2},{"$f":"-AC84","v":-4.1091314400000002E-2},-4.2324053832000004E-2,-4.3593775446960005E-2,-4.4901588710368812E-2,-4.624863637167987E-2,{"$f":"-AH84","v":-4.9040388726392159E-2},-5.0511600388183926E-2,-5.2026948399829444E-2,-5.3587756851824334E-2,{"$f":"-AL84","v":-5.5195389557379064E-2}]
[]
[null,null,null,null,"Payments to suppliers and employees (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(W95:W96)","v":-21.227667689999997},{"$f":"-SUM(X95:X96)","v":-22.431484069999993},{"$f":"-SUM(Y95:Y96)","v":-21.640776119999998},{"$f":"-SUM(Z95:Z96)","v":-21.74925756},{"$f":"-SUM(AA95:AA96)","v":-21.73874541},{"$f":"-SUM(AB95:AB96)","v":-22.152988877000002},{"$f":"-SUM(AC95:AC96)","v":-21.343188198200007},-22.089585683790002,-23.448082753840719,-24.546185125784206,-24.798794815510707,{"$f":"-SUM(AH95:AH96)","v":-25.53978643427158},-26.304541700155038,-27.092208679084955,-27.903475443539207,{"$f":"-SUM(AL95:AL96)","v":-28.739048640842793}]
[null,null,null,null,"Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W174","v":0},{"$f":"-X174","v":0},{"$f":"-Y174","v":0},{"$f":"-Z174","v":0},{"$f":"-AA174","v":0},{"$f":"-AB174","v":0},{"$f":"-AC174","v":0},0,0,0,0,{"$f":"-AH174","v":0},0,0,0,{"$f":"-AL174","v":0}]
[null,null,null,null,"Interest received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":-0.90016443444967043},{"$f":"+X189","v":0.16074689627279895},{"$f":"+Y189","v":-0.44336366758988477},{"$f":"+Z189","v":-0.86211571233182316},{"$f":"+AA189","v":-0.72885694183775684},{"$f":"+AB189","v":-0.38277002394273246},{"$f":"+AC189","v":-0.52366563438109148},-0.24271751654342183,2.0712466869030055E-4,6.0693976990979712E-2,3.0561334292490548E-2,{"$f":"+AH189","v":-1.7021075184955922E-2},-9.1569656209387021E-2,-7.1707911162570831E-2,-4.8918448986668667E-2,{"$f":"+AL189","v":-2.2893384220157992E-2}]
[null,null,null,null,"Interest paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-1.7060316756975202},{"$f":"-X195","v":-1.5601218914569974},{"$f":"-Y195","v":-1.608888533826033},{"$f":"-Z195","v":-1.5214716363974372},{"$f":"-AA195","v":-1.4529042380151296},{"$f":"-AB195","v":-1.765508493740338},{"$f":"-AC195","v":-2.1390413931876111},-2.833703325579866,-3.3658948626042449,-3.7066746541808429,-3.9196556812623404,{"$f":"-AH195","v":-4.5028211928003827},-4.9520511259473281,-5.9154666658552202,-6.6825127719439923,{"$f":"-AL195","v":-6.973945591745129}]
[null,null,null,null,"Operating Adjustments 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W41","v":0.90016443444967043},-0.16074689627279895,0.44336366758988477,0.86211571233182316,0.72885694183775684,0.44477002394273246,0.58566563438109154,0.30471751654342183,6.1792875331309699E-2,1.3060230090202879E-3,3.1438665707509451E-2,{"$f":"+AH41","v":7.9021075184955922E-2},0.15356965620938701,0.13370791116257083,0.11091844898666867,{"$f":"+AL41","v":8.4893384220157991E-2}]
[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,{"$f":"+SUM(W122:W132)","v":5.4917405781936957},{"$f":"+SUM(X122:X132)","v":4.1086858525757712},{"$f":"+SUM(Y122:Y132)","v":10.842413178086176},{"$f":"+SUM(Z122:Z132)","v":4.6637839561657293},{"$f":"+SUM(AA122:AA132)","v":3.3177408419207488},{"$f":"+SUM(AB122:AB132)","v":4.7919025869935039},{"$f":"+SUM(AC122:AC132)","v":9.7110639932995753},4.988950893477246,3.8452657790194356,3.1002695852989284,3.2550600742596276,{"$f":"+SUM(AH122:AH132)","v":3.6937408098341873},4.3894073135844485,4.6846899277929968,5.3570477809886876,{"$f":"+SUM(AL122:AL132)","v":6.6742565642554421}]
[]
[null,null,null,"Investing activities"]
[null,null,null,null,"Payment for property, plant, equipment and WIP (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-('Rev&RAV_FO'!W38+NotPres_FO!W16)*'Rev&RAV_FO'!W85","v":-7.3100777500000023},{"$f":"-('Rev&RAV_FO'!X38+NotPres_FO!X16)*'Rev&RAV_FO'!X85","v":-12.524198375000003},{"$f":"-('Rev&RAV_FO'!Y38+NotPres_FO!Y16)*'Rev&RAV_FO'!Y85","v":-11.931943725},{"$f":"-('Rev&RAV_FO'!Z38+NotPres_FO!Z16)*'Rev&RAV_FO'!Z85","v":-5.3227359249999973},{"$f":"-('Rev&RAV_FO'!AA38+NotPres_FO!AA16)*'Rev&RAV_FO'!AA85","v":-7.9346225749999997},{"$f":"-('Rev&RAV_FO'!AB38+NotPres_FO!AB16)*'Rev&RAV_FO'!AB85","v":-5.5416657692307689},{"$f":"-('Rev&RAV_FO'!AC55+NotPres_FO!AC16)*'Rev&RAV_FO'!AC85","v":-16.560589004559997},{"$f":"-('Rev&RAV_FO'!AD55+NotPres_FO!AD16)*'Rev&RAV_FO'!AD85","v":-9.0278789092352003},{"$f":"-('Rev&RAV_FO'!AE55+NotPres_FO!AE16)*'Rev&RAV_FO'!AE85","v":-8.8070403238955901},{"$f":"-('Rev&RAV_FO'!AF55+NotPres_FO!AF16)*'Rev&RAV_FO'!AF85","v":-10.462399106218706},{"$f":"-('Rev&RAV_FO'!AG55+NotPres_FO!AG16)*'Rev&RAV_FO'!AG85","v":-9.7508068086796715},{"$f":"-('Rev&RAV_FO'!AH55+NotPres_FO!AH16)*'Rev&RAV_FO'!AH85","v":-9.4104692623261847},{"$f":"-('Rev&RAV_FO'!AI55+NotPres_FO!AI16)*'Rev&RAV_FO'!AI85","v":-18.131607343609318},{"$f":"-('Rev&RAV_FO'!AJ55+NotPres_FO!AJ16)*'Rev&RAV_FO'!AJ85","v":-26.352182257126557},{"$f":"-('Rev&RAV_FO'!AK55+NotPres_FO!AK16)*'Rev&RAV_FO'!AK85","v":-12.203094769995497},{"$f":"-('Rev&RAV_FO'!AL55+NotPres_FO!AL16)*'Rev&RAV_FO'!AL85","v":-11.076096515644041}]
[null,null,null,null,"Proceeds from sale of property, plant and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W89","v":0.36447357000000019},{"$f":"+X89","v":4.1941596800000012},{"$f":"+Y89","v":0.45518288000000001},{"$f":"+Z89","v":9.2340060000000002E-2},{"$f":"+AA89","v":0.41587497999999989},{"$f":"+AB89","v":0.39144856000000011},{"$f":"+AC89","v":2.4619060000000008},0.39659145173199989,0.3625531595125,0.20101587346600003,0.27064702357126375,{"$f":"+AH89","v":0.27876643427840175},0.28712942730675373,0.29574331012595634,0.30461560942973509,{"$f":"+AL89","v":0.31375407771262709}]
[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},0,0,0,{"$f":"+AL51","v":0}]
[null,null,null,"Net cash (outflow) from investing activities ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W136:W138)","v":-6.9456041800000019},{"$f":"+SUM(X136:X138)","v":-8.3300386950000025},{"$f":"+SUM(Y136:Y138)","v":-11.476760844999999},{"$f":"+SUM(Z136:Z138)","v":-5.2303958649999975},{"$f":"+SUM(AA136:AA138)","v":-7.5187475949999998},{"$f":"+SUM(AB136:AB138)","v":-5.1502172092307692},{"$f":"+SUM(AC136:AC138)","v":-14.098683004559996},-8.6312874575032001,-8.4444871643830908,-10.261383232752706,-9.4801597851084072,{"$f":"+SUM(AH136:AH138)","v":-9.1317028280477821},-17.844477916302566,-26.056438947000601,-11.898479160565762,{"$f":"+SUM(AL136:AL138)","v":-10.762342437931414}]
[]
[null,null,null,"Dividend payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W109","v":0},{"$f":"-X109","v":0},{"$f":"-Y109","v":0},{"$f":"-Z109","v":0},{"$f":"-AA109","v":0},{"$f":"-AB109","v":0},{"$f":"-AC109","v":0},0,0,0,0,{"$f":"-AH109","v":0},0,0,0,{"$f":"-AL109","v":0}]
[]
[null,null,null,"Net cash (outflow) for cash or debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W133+W139+W141","v":-1.4538636018063062},{"$f":"X133+X139+X141","v":-4.2213528424242313},{"$f":"Y133+Y139+Y141","v":-0.63434766691382372},{"$f":"Z133+Z139+Z141","v":-0.56661190883426826},{"$f":"AA133+AA139+AA141","v":-4.201006753079251},{"$f":"AB133+AB139+AB141","v":-0.35831462223726529},{"$f":"AC133+AC139+AC141","v":-4.387619011260421},-3.6423365640259542,-4.5992213853636557,-7.161113647453778,-6.2250997108487791,{"$f":"AH133+AH139+AH141","v":-5.4379620182135948},-13.455070602718116,-21.371749019207606,-6.541431379577074,{"$f":"AL133+AL139+AL141","v":-4.088085873675972}]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash and debt"]
[]
[]
[null,null,null,"Target cash balance"]
[]
[null,null,null,"Target Cash ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Indicators_FO!W154","v":-21.756992},{"$f":"[3]Indicators_FO!X154","v":-17.087},{"$f":"[3]Indicators_FO!Y154","v":-21.178999999999998},{"$f":"[3]Indicators_FO!Z154","v":-21.562000000000001},{"$f":"[3]Indicators_FO!AA154","v":-11.618},{"$f":"[3]Indicators_FO!AB154","v":-16.248000000000001},{"$f":"[3]Indicators_FO!AC154","v":-8.6839999999999993},{"$f":"[3]Indicators_FO!AD154","v":-2.1030000000000002},{"$f":"[3]Indicators_FO!AE154","v":-0.54600000000000004},{"$f":"[3]Indicators_FO!AF154","v":-1.5780000000000001},{"$f":"[3]Indicators_FO!AG154","v":-3.38},{"$f":"[3]Indicators_FO!AH154","v":-6},{"$f":"[3]Indicators_FO!AI154","v":-6},{"$f":"[3]Indicators_FO!AJ154","v":-6},{"$f":"[3]Indicators_FO!AK154","v":-6},{"$f":"[3]Indicators_FO!AL154","v":-6}]
[null,null,null,"Cash at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J157","v":-21.756992},{"$f":"+W157","v":-21.756992},{"$f":"+X157","v":-17.087},{"$f":"+Y157","v":-21.178999999999998},{"$f":"+Z157","v":-21.562000000000001},{"$f":"+AA157","v":-11.618},{"$f":"+AB157","v":-16.248000000000001},-8.6839999999999993,-2.1029999999999998,-0.54600000000000004,-1.5780000000000001,{"$f":"+AG157","v":-3.38},{"$f":"+AH157","v":-6},{"$f":"+AI157","v":-6},{"$f":"+AJ157","v":-6},{"$f":"+AK157","v":-6}]
[null,null,null,"Increase in Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W159-W143+(W154-W155)>=0,W154-W155,W143-W159)","v":0},{"$f":"IF(X159-X143+(X154-X155)>=0,X154-X155,X143-X159)","v":4.6699920000000006},{"$f":"IF(Y159-Y143+(Y154-Y155)>=0,Y154-Y155,Y143-Y159)","v":-4.0919999999999987},{"$f":"IF(Z159-Z143+(Z154-Z155)>=0,Z154-Z155,Z143-Z159)","v":-0.38300000000000267},{"$f":"IF(AA159-AA143+(AA154-AA155)>=0,AA154-AA155,AA143-AA159)","v":9.9440000000000008},{"$f":"IF(AB159-AB143+(AB154-AB155)>=0,AB154-AB155,AB143-AB159)","v":-4.6300000000000008},{"$f":"IF(AC159-AC143+(AC154-AC155)>=0,AC154-AC155,AC143-AC159)","v":7.5640000000000018},6.5809999999999995,1.5569999999999997,-1.032,-1.8019999999999998,{"$f":"IF(AH159-AH143+(AH154-AH155)>=0,AH154-AH155,AH143-AH159)","v":-2.62},0,0,0,{"$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>>>",{"$f":"[3]Indicators_FO!J157","v":-21.756992},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155+W156","v":-21.756992},{"$f":"+X155+X156","v":-17.087},{"$f":"+Y155+Y156","v":-21.178999999999998},{"$f":"+Z155+Z156","v":-21.562000000000001},{"$f":"+AA155+AA156","v":-11.618},{"$f":"+AB155+AB156","v":-16.248000000000001},{"$f":"+AC155+AC156","v":-8.6839999999999993},-2.1029999999999998,-0.54600000000000004,-1.5780000000000001,-3.38,{"$f":"+AH155+AH156","v":-6},-6,-6,-6,{"$f":"+AL155+AL156","v":-6}]
[]
[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,{"$f":"+J161","v":24.623104999999999},{"$f":"+W161","v":26.076968601806307},{"$f":"+X161","v":34.968313444230539},{"$f":"+Y161","v":31.510661111144366},{"$f":"+Z161","v":31.694273019978631},{"$f":"+AA161","v":45.839279773057882},{"$f":"+AB161","v":41.567594395295146},53.519213406555565,63.742549970581521,69.898771355945172,76.02788500339895,{"$f":"+AG161","v":80.450984714247724},{"$f":"+AH161","v":83.268946732461316},{"$f":"+AI161","v":96.72401733517944},{"$f":"+AJ161","v":118.09576635438705},{"$f":"+AK161","v":124.63719773396413}]
[null,null,null,"Increase in Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(W143-W156)","v":1.4538636018063062},{"$f":"-(X143-X156)","v":8.8913448424242318},{"$f":"-(Y143-Y156)","v":-3.457652333086175},{"$f":"-(Z143-Z156)","v":0.18361190883426559},{"$f":"-(AA143-AA156)","v":14.145006753079251},{"$f":"-(AB143-AB156)","v":-4.2716853777627355},{"$f":"-(AC143-AC156)","v":11.951619011260423},10.223336564025953,6.1562213853636552,6.129113647453778,4.4230997108487795,{"$f":"-(AH143-AH156)","v":2.8179620182135947},13.455070602718116,21.371749019207606,6.541431379577074,{"$f":"-(AL143-AL156)","v":4.088085873675972}]
[null,null,null,"Debt at the end of the financial year",null,null,null,null,"Enter 2017-18 closing balance here>>>",{"$f":"[3]Indicators_FO!J161","v":24.623104999999999},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W159+W160","v":26.076968601806307},{"$f":"+X159+X160","v":34.968313444230539},{"$f":"+Y159+Y160","v":31.510661111144366},{"$f":"+Z159+Z160","v":31.694273019978631},{"$f":"+AA159+AA160","v":45.839279773057882},{"$f":"+AB159+AB160","v":41.567594395295146},{"$f":"+AC159+AC160","v":53.519213406555565},63.742549970581521,69.898771355945172,76.02788500339895,80.450984714247724,{"$f":"+AH159+AH160","v":83.268946732461316},96.72401733517944,118.09576635438705,124.63719773396413,{"$f":"+AL159+AL160","v":128.72528360764011}]
[]
[]
[null,null,null,"TAX PAYABLE CALCULATION"]
[null,null,null,null,"Revenue from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W83,W85:W86,W88:W90)-W84","v":25.711281079441545},{"$f":"+SUM(X83,X85:X86,X88:X90)-X84","v":31.655198390305561},{"$f":"+SUM(Y83,Y85:Y86,Y88:Y90)-Y84","v":30.952691044322322},{"$f":"+SUM(Z83,Z85:Z86,Z88:Z90)-Z84","v":27.164737500231343},{"$f":"+SUM(AA83,AA85:AA86,AA88:AA90)-AA84","v":26.196408528098122},{"$f":"+SUM(AB83,AB85:AB86,AB88:AB90)-AB84","v":28.657078493791111},{"$f":"+SUM(AC83,AC85:AC86,AC88:AC90)-AC84","v":35.069533950306102},30.004113838035693,30.960003679645592,31.552839215720958,32.212718928896429,{"$f":"+SUM(AH83,AH85:AH86,AH88:AH90)-AH84","v":33.936093795999597},35.77955991078418,37.85440067169656,40.13673315691495,{"$f":"+SUM(AL83,AL85:AL86,AL88:AL90)-AL84","v":42.616111490335832}]
[null,null,null,null,"less Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W128","v":-21.227667689999997},{"$f":"+X128","v":-22.431484069999993},{"$f":"+Y128","v":-21.640776119999998},{"$f":"+Z128","v":-21.74925756},{"$f":"+AA128","v":-21.73874541},{"$f":"+AB128","v":-22.152988877000002},{"$f":"+AC128","v":-21.343188198200007},-22.089585683790002,-23.448082753840719,-24.546185125784206,-24.798794815510707,{"$f":"+AH128","v":-25.53978643427158},-26.304541700155038,-27.092208679084955,-27.903475443539207,{"$f":"+AL128","v":-28.739048640842793}]
[null,null,null,null,"less Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-1.7060316756975202},{"$f":"-X195","v":-1.5601218914569974},{"$f":"-Y195","v":-1.608888533826033},{"$f":"-Z195","v":-1.5214716363974372},{"$f":"-AA195","v":-1.4529042380151296},{"$f":"-AB195","v":-1.765508493740338},{"$f":"-AC195","v":-2.1390413931876111},-2.833703325579866,-3.3658948626042449,-3.7066746541808429,-3.9196556812623404,{"$f":"-AH195","v":-4.5028211928003827},-4.9520511259473281,-5.9154666658552202,-6.6825127719439923,{"$f":"-AL195","v":-6.973945591745129}]
[null,null,null,null,"less Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Finance&Tax_FO'!W18","v":-6.5890724000781242},{"$f":"-'Finance&Tax_FO'!X18","v":-6.6831089718464831},{"$f":"-'Finance&Tax_FO'!Y18","v":-6.8433953386623525},{"$f":"-'Finance&Tax_FO'!Z18","v":-6.8208505608584451},{"$f":"-'Finance&Tax_FO'!AA18","v":-7.0029189030672336},{"$f":"-'Finance&Tax_FO'!AB18","v":-7.2244395951217122},{"$f":"-SUM('Rev&RAV_FO'!AC112:AC113)","v":-7.4614509856372795},{"$f":"-SUM('Rev&RAV_FO'!AD112:AD113)","v":-8.3331056264710597},{"$f":"-SUM('Rev&RAV_FO'!AE112:AE113)","v":-8.6145873284396615},{"$f":"-SUM('Rev&RAV_FO'!AF112:AF113)","v":-9.4040855697223087},{"$f":"-SUM('Rev&RAV_FO'!AG112:AG113)","v":-9.6461996470165126},{"$f":"-SUM('Rev&RAV_FO'!AH112:AH113)","v":-9.8398132448900846},{"$f":"-SUM('Rev&RAV_FO'!AI112:AI113)","v":-10.309527806741075},{"$f":"-SUM('Rev&RAV_FO'!AJ112:AJ113)","v":-11.694717044499733},{"$f":"-SUM('Rev&RAV_FO'!AK112:AK113)","v":-12.587141249643498},{"$f":"-SUM('Rev&RAV_FO'!AL112:AL113)","v":-12.913600084665575}]
[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,{"$f":"J172","v":-79.400000000000006},{"$f":"-'Finance&Tax_FO'!X20","v":-79.400000000000006},{"$f":"IF(X172<0,X172,0)","v":-78.419516542997911},{"$f":"IF(Y172<0,Y172,0)","v":-77.559885491163968},{"$f":"IF(Z172<0,Z172,0)","v":-80.486727748188514},{"$f":"IF(AA172<0,AA172,0)","v":-84.484887771172751},{"$f":"-'Finance&Tax_FO'!AC20","v":-79.400000000000006},{"$f":"IF(AC172<0,AC172,0)","v":-75.274146626718803},-78.526427424524044,-82.994988689763076,-89.099094823729473,{"$f":"IF(AG172<0,AG172,0)","v":-95.251026038622598},{"$f":"IF(AH172<0,AH172,0)","v":-101.19735311458504},{"$f":"IF(AI172<0,AI172,0)","v":-106.98391383664431},{"$f":"IF(AJ172<0,AJ172,0)","v":-113.83190555438765},{"$f":"IF(AK172<0,AK172,0)","v":-120.8683018625994}]
[null,null,null,null,"add taxable income adjustment"]
[]
[null,null,null,null,"Taxable Income",null,null,null,"Enter 2017-18 closing balance here>>>",{"$f":"[3]Indicators_FO!J172","v":-79.400000000000006},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W165:W171)","v":-83.211490686334102},{"$f":"+SUM(X165:X171)","v":-78.419516542997911},{"$f":"+SUM(Y165:Y171)","v":-77.559885491163968},{"$f":"+SUM(Z165:Z171)","v":-80.486727748188514},{"$f":"+SUM(AA165:AA171)","v":-84.484887771172751},{"$f":"+SUM(AB165:AB171)","v":-86.970746243243696},{"$f":"+SUM(AC165:AC171)","v":-75.274146626718803},-78.526427424524044,-82.994988689763076,-89.099094823729473,-95.251026038622598,{"$f":"+SUM(AH165:AH171)","v":-101.19735311458504},-106.98391383664431,-113.83190555438765,-120.8683018625994,{"$f":"+SUM(AL165:AL171)","v":-126.87878468951706}]
[]
[null,null,null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX('Rev&RAV_FO'!W87*W172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!X87*X172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!Y87*Y172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!Z87*Z172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AA87*AA172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AB87*AB172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AC87*AC172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AD87*AD172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AE87*AE172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AF87*AF172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AG87*AG172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AH87*AH172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AI87*AI172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AJ87*AJ172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AK87*AK172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!AL87*AL172,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"Interest adjustments"]
[]
[null,null,null,null,null,{"$f":"F79","v":"RP3"},null,{"$f":"H79","v":"RP4"},null,{"$f":"J79","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,{"$f":"'Finance&Tax_FO'!W12*'Rev&RAV_FO'!W85","v":0.79495725610035162},{"$f":"'Finance&Tax_FO'!X12*'Rev&RAV_FO'!X85","v":-21.756992},{"$f":"'Finance&Tax_FO'!Y12*'Rev&RAV_FO'!Y85","v":2.0118112573483748},{"$f":"'Finance&Tax_FO'!Z12*'Rev&RAV_FO'!Z85","v":5.18140501931265},{"$f":"'Finance&Tax_FO'!AA12*'Rev&RAV_FO'!AA85","v":0.35731939915487682},{"$f":"'Finance&Tax_FO'!AB12*'Rev&RAV_FO'!AB85","v":0},{"$f":"'Finance&Tax_FO'!AC12*'Rev&RAV_FO'!AC85","v":0},{"$f":"'Finance&Tax_FO'!AD12*'Rev&RAV_FO'!AD85","v":0},{"$f":"'Finance&Tax_FO'!AE12*'Rev&RAV_FO'!AE85","v":0},{"$f":"'Finance&Tax_FO'!AF12*'Rev&RAV_FO'!AF85","v":0},{"$f":"'Finance&Tax_FO'!AG12*'Rev&RAV_FO'!AG85","v":0},{"$f":"'Finance&Tax_FO'!AH12*'Rev&RAV_FO'!AH85","v":0},{"$f":"'Finance&Tax_FO'!AI12*'Rev&RAV_FO'!AI85","v":0},{"$f":"'Finance&Tax_FO'!AJ12*'Rev&RAV_FO'!AJ85","v":0},{"$f":"'Finance&Tax_FO'!AK12*'Rev&RAV_FO'!AK85","v":0},{"$f":"'Finance&Tax_FO'!AL12*'Rev&RAV_FO'!AL85","v":0}]
[null,null,null,"Adjusted Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155","v":-21.756992},{"$f":"+X155","v":-21.756992},{"$f":"+Y155","v":-17.087},{"$f":"+Z155","v":-21.178999999999998},{"$f":"+AA155","v":-21.562000000000001},{"$f":"+AB155","v":-11.618},{"$f":"+AC155","v":-16.248000000000001},-8.6839999999999993,-2.1029999999999998,-0.54600000000000004,-1.5780000000000001,{"$f":"+AH155","v":-3.38},-6,-6,-6,{"$f":"+AL155","v":-6}]
[null,null,null,"Forecast Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W13*'Rev&RAV_FO'!W85","v":0.11467328207484534},{"$f":"'Finance&Tax_FO'!X13*'Rev&RAV_FO'!X85","v":0.16074689627279895},{"$f":"'Finance&Tax_FO'!Y13*'Rev&RAV_FO'!Y85","v":0.22509472641730835},{"$f":"'Finance&Tax_FO'!Z13*'Rev&RAV_FO'!Z85","v":6.0498463344119596E-2},{"$f":"'Finance&Tax_FO'!AA13*'Rev&RAV_FO'!AA85","v":3.8319237132664011E-2},{"$f":"'Finance&Tax_FO'!AB13*'Rev&RAV_FO'!AB85","v":2.3859976057267574E-2},{"$f":"'Finance&Tax_FO'!AC13*'Rev&RAV_FO'!AC85","v":4.5014365618908564E-2},{"$f":"'Finance&Tax_FO'!AD13*'Rev&RAV_FO'!AD85","v":6.1222483456578158E-2},{"$f":"'Finance&Tax_FO'!AE13*'Rev&RAV_FO'!AE85","v":7.3812124668690304E-2},{"$f":"'Finance&Tax_FO'!AF13*'Rev&RAV_FO'!AF85","v":7.9803976990979714E-2},{"$f":"'Finance&Tax_FO'!AG13*'Rev&RAV_FO'!AG85","v":8.5791334292490556E-2},{"$f":"'Finance&Tax_FO'!AH13*'Rev&RAV_FO'!AH85","v":0.10127892481504408},{"$f":"'Finance&Tax_FO'!AI13*'Rev&RAV_FO'!AI85","v":0.118430343790613},{"$f":"'Finance&Tax_FO'!AJ13*'Rev&RAV_FO'!AJ85","v":0.13829208883742919},{"$f":"'Finance&Tax_FO'!AK13*'Rev&RAV_FO'!AK85","v":0.16108155101333135},{"$f":"'Finance&Tax_FO'!AL13*'Rev&RAV_FO'!AL85","v":0.18710661577984203}]
[null,null,null,"Adjusted Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W188+(W187-W186)*$F$184","v":-0.90016443444967043},{"$f":"X188+(X187-X186)*$H$184","v":0.16074689627279895},{"$f":"Y188+(Y187-Y186)*$H$184","v":-0.44336366758988477},-0.86211571233182316,-0.72885694183775684,-0.38277002394273246,{"$f":"AC188+(AC187-AC186)*$J$184","v":-0.52366563438109148},{"$f":"AD188+(AD187-AD186)*$J$184","v":-0.24271751654342183},{"$f":"AE188+(AE187-AE186)*$J$184","v":2.0712466869030055E-4},{"$f":"AF188+(AF187-AF186)*$J$184","v":6.0693976990979712E-2},{"$f":"AG188+(AG187-AG186)*$J$184","v":3.0561334292490548E-2},-1.7021075184955922E-2,-9.1569656209387021E-2,-7.1707911162570831E-2,-4.8918448986668667E-2,{"$f":"AL188+(AL187-AL186)*$J$184","v":-2.2893384220157992E-2}]
[]
[null,null,null,"Forecast Debt  (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W14*'Rev&RAV_FO'!W85","v":42.529027588123974},{"$f":"'Finance&Tax_FO'!X14*'Rev&RAV_FO'!X85","v":24.623104999999999},{"$f":"'Finance&Tax_FO'!Y14*'Rev&RAV_FO'!Y85","v":52.201071412368535},{"$f":"'Finance&Tax_FO'!Z14*'Rev&RAV_FO'!Z85","v":55.108606090263201},{"$f":"'Finance&Tax_FO'!AA14*'Rev&RAV_FO'!AA85","v":49.294927505689678},{"$f":"'Finance&Tax_FO'!AB14*'Rev&RAV_FO'!AB85","v":54.91159891007009},{"$f":"'Finance&Tax_FO'!AC14*'Rev&RAV_FO'!AC85","v":57.365463041274104},{"$f":"'Finance&Tax_FO'!AD14*'Rev&RAV_FO'!AD85","v":63.928715679415006},{"$f":"'Finance&Tax_FO'!AE14*'Rev&RAV_FO'!AE85","v":69.200143007678832},{"$f":"'Finance&Tax_FO'!AF14*'Rev&RAV_FO'!AF85","v":75.111089677040638},{"$f":"'Finance&Tax_FO'!AG14*'Rev&RAV_FO'!AG85","v":83.672497228507552},{"$f":"'Finance&Tax_FO'!AH14*'Rev&RAV_FO'!AH85","v":91.716277252503744},{"$f":"'Finance&Tax_FO'!AI14*'Rev&RAV_FO'!AI85","v":105.8904921173295},{"$f":"'Finance&Tax_FO'!AJ14*'Rev&RAV_FO'!AJ85","v":130.1767729159796},{"$f":"'Finance&Tax_FO'!AK14*'Rev&RAV_FO'!AK85","v":163.19915262834508},{"$f":"'Finance&Tax_FO'!AL14*'Rev&RAV_FO'!AL85","v":183.2424966519954}]
[null,null,null,"Adjusted Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W159","v":24.623104999999999},{"$f":"+X159","v":26.076968601806307},{"$f":"+Y159","v":34.968313444230539},{"$f":"+Z159","v":31.510661111144366},{"$f":"+AA159","v":31.694273019978631},{"$f":"+AB159","v":45.839279773057882},{"$f":"+AC159","v":41.567594395295146},53.519213406555565,63.742549970581521,69.898771355945172,76.02788500339895,{"$f":"+AH159","v":80.450984714247724},83.268946732461316,96.72401733517944,118.09576635438705,{"$f":"+AL159","v":124.63719773396413}]
[null,null,null,"Forecast Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W15*'Rev&RAV_FO'!W85","v":3.2799166439255787},{"$f":"'Finance&Tax_FO'!X15*'Rev&RAV_FO'!X85","v":3.7274287113666822},{"$f":"'Finance&Tax_FO'!Y15*'Rev&RAV_FO'!Y85","v":4.0305264322329331},{"$f":"'Finance&Tax_FO'!Z15*'Rev&RAV_FO'!Z85","v":3.601368885353379},{"$f":"'Finance&Tax_FO'!AA15*'Rev&RAV_FO'!AA85","v":3.7829369623006817},{"$f":"'Finance&Tax_FO'!AB15*'Rev&RAV_FO'!AB85","v":4.0541244505909484},{"$f":"'Finance&Tax_FO'!AC15*'Rev&RAV_FO'!AC85","v":4.4189348254865592},{"$f":"'Finance&Tax_FO'!AD15*'Rev&RAV_FO'!AD85","v":4.8741784392228382},{"$f":"'Finance&Tax_FO'!AE15*'Rev&RAV_FO'!AE85","v":5.2987745144591107},{"$f":"'Finance&Tax_FO'!AF15*'Rev&RAV_FO'!AF85","v":5.8272905702356166},{"$f":"'Finance&Tax_FO'!AG15*'Rev&RAV_FO'!AG85","v":6.4318862925177704},{"$f":"'Finance&Tax_FO'!AH15*'Rev&RAV_FO'!AH85","v":7.2560858197131841},{"$f":"'Finance&Tax_FO'!AI15*'Rev&RAV_FO'!AI85","v":8.6631283951907374},{"$f":"'Finance&Tax_FO'!AJ15*'Rev&RAV_FO'!AJ85","v":10.748104444895228},{"$f":"'Finance&Tax_FO'!AK15*'Rev&RAV_FO'!AK85","v":12.687682085641894},{"$f":"'Finance&Tax_FO'!AL15*'Rev&RAV_FO'!AL85","v":14.164210537646692}]
[null,null,null,"Interest paid adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W61","v":-0.41000000000000014},-2.2400000000000002,-1.56,-0.89999999999999991,-1.4499999999999997,-1.835,-1.49,-1.52,-1.66,-1.86,-2.13,{"$f":"AH61","v":-2.19},-2.58,-3.16,-3.75,{"$f":"AL61","v":-4.26}]
[null,null,null,"Adjusted Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W194+W193+(W192-W191)*$F$183","v":1.7060316756975202},{"$f":"X194+X193+(X192-X191)*$H$183","v":1.5601218914569974},{"$f":"Y194+Y193+(Y192-Y191)*$H$183","v":1.608888533826033},1.5214716363974372,1.4529042380151296,1.765508493740338,{"$f":"AC194+AC193+(AC192-AC191)*$J$183","v":2.1390413931876111},{"$f":"AD194+AD193+(AD192-AD191)*$J$183","v":2.833703325579866},{"$f":"AE194+AE193+(AE192-AE191)*$J$183","v":3.3658948626042449},{"$f":"AF194+AF193+(AF192-AF191)*$J$183","v":3.7066746541808429},{"$f":"AG194+AG193+(AG192-AG191)*$J$183","v":3.9196556812623404},4.5028211928003827,4.9520511259473281,5.9154666658552202,6.6825127719439923,{"$f":"AL194+AL193+(AL192-AL191)*$J$183","v":6.973945591745129}]
[]
[]
[]
[]
[]
[null,null,null,"Financial indicators"]
[]
[]
[null,null,null,"Funds from operations ($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,{"$f":"+W83","v":26.01321891080001},27.223710569399998,26.052341815979997,27.400054732750011,26.368568777300815,28.518447611731581,{"$f":"+AC83","v":29.133116392299861},29.710492394688167,30.453303462060681,31.142871233858148,31.75880469568467,{"$f":"+AH83","v":33.518465678561263},35.423440898591586,37.464989254405083,39.710698697593962,{"$f":"+AL83","v":42.149803378999096}]
[null,null,null,null,"plus developer charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":0.26282800000000001},0.174597,4.9057599999999999,0.56401699999999999,0.17761452488687784,0.17161990950226247,{"$f":"+AC86","v":4.0392685067873302},0.18207156199095023,0.18753370885067877,0.19315972011619914,0.19895451171968512,{"$f":"+AH86","v":0.20492314707127568},0.21107084148341396,0.2174029667279164,0.22392505572975388,{"$f":"+AL86","v":0.2306428074016465}]
[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,{"$f":"+W90","v":0},{"$f":"+X90","v":0},{"$f":"+Y90","v":0},{"$f":"+Z90","v":0},{"$f":"+AA90","v":0},{"$f":"+AB90","v":0},{"$f":"+AC90","v":0},0,0,0,0,{"$f":"+AH90","v":0},0,0,0,{"$f":"+AL90","v":0}]
[null,null,null,null,"plus operating adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132","v":0.90016443444967043},-0.16074689627279895,0.44336366758988477,0.86211571233182316,0.72885694183775684,0.44477002394273246,{"$f":"AC132","v":0.58566563438109154},0.30471751654342183,6.1792875331309699E-2,1.3060230090202879E-3,3.1438665707509451E-2,{"$f":"AH132","v":7.9021075184955922E-2},0.15356965620938701,0.13370791116257083,0.11091844898666867,{"$f":"AL132","v":8.4893384220157991E-2}]
[null,null,null,null,"less Income not received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W84","v":-2.9074966908794762E-2},{"$f":"-X84","v":-9.8015755367237042E-2},{"$f":"-Y84","v":-1.7229984067789198E-2},{"$f":"-Z84","v":-2.9558580186844225E-2},{"$f":"-AA84","v":-3.6792812251815986E-2},{"$f":"-AB84","v":-4.1667563499999997E-2},{"$f":"-AC84","v":-4.1091314400000002E-2},-4.2324053832000004E-2,-4.3593775446960005E-2,-4.4901588710368812E-2,-4.624863637167987E-2,{"$f":"-AH84","v":-4.9040388726392159E-2},-5.0511600388183926E-2,-5.2026948399829444E-2,-5.3587756851824334E-2,{"$f":"-AL84","v":-5.5195389557379064E-2}]
[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,{"$f":"+W128","v":-21.227667689999997},{"$f":"+X128","v":-22.431484069999993},{"$f":"+Y128","v":-21.640776119999998},{"$f":"+Z128","v":-21.74925756},{"$f":"+AA128","v":-21.73874541},{"$f":"+AB128","v":-22.152988877000002},{"$f":"+AC128","v":-21.343188198200007},-22.089585683790002,-23.448082753840719,-24.546185125784206,-24.798794815510707,{"$f":"+AH128","v":-25.53978643427158},-26.304541700155038,-27.092208679084955,-27.903475443539207,{"$f":"+AL128","v":-28.739048640842793}]
[null,null,null,null,"less Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W174","v":0},{"$f":"-X174","v":0},{"$f":"-Y174","v":0},{"$f":"-Z174","v":0},{"$f":"-AA174","v":0},{"$f":"-AB174","v":0},{"$f":"-AC174","v":0},0,0,0,0,{"$f":"-AH174","v":0},0,0,0,{"$f":"-AL174","v":0}]
[null,null,null,null,"plus Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":-0.90016443444967043},{"$f":"+X189","v":0.16074689627279895},{"$f":"+Y189","v":-0.44336366758988477},{"$f":"+Z189","v":-0.86211571233182316},{"$f":"+AA189","v":-0.72885694183775684},{"$f":"+AB189","v":-0.38277002394273246},{"$f":"+AC189","v":-0.52366563438109148},-0.24271751654342183,2.0712466869030055E-4,6.0693976990979712E-2,3.0561334292490548E-2,{"$f":"+AH189","v":-1.7021075184955922E-2},-9.1569656209387021E-2,-7.1707911162570831E-2,-4.8918448986668667E-2,{"$f":"+AL189","v":-2.2893384220157992E-2}]
[null,null,null,null,"less Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-1.7060316756975202},{"$f":"-X195","v":-1.5601218914569974},{"$f":"-Y195","v":-1.608888533826033},{"$f":"-Z195","v":-1.5214716363974372},{"$f":"-AA195","v":-1.4529042380151296},{"$f":"-AB195","v":-1.765508493740338},{"$f":"-AC195","v":-2.1390413931876111},-2.833703325579866,-3.3658948626042449,-3.7066746541808429,-3.9196556812623404,{"$f":"-AH195","v":-4.5028211928003827},-4.9520511259473281,-5.9154666658552202,-6.6825127719439923,{"$f":"-AL195","v":-6.973945591745129}]
[]
[null,null,null,"Funds from operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W205:W214)","v":3.3132725781936978},3.3086858525757714,7.6912071780861773,4.663783956165731,3.3177408419207506,4.7919025869935057,{"$f":"+SUM(AC205:AC214)","v":9.711063993299577},4.9889508934772477,3.845265779019436,3.1002695852989297,3.2550600742596263,{"$f":"+SUM(AH205:AH214)","v":3.6937408098341855},4.3894073135844458,4.6846899277930003,5.3570477809886849,{"$f":"+SUM(AL205:AL214)","v":6.674256564255443}]
[]
[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,{"$f":"+W215","v":3.3132725781936978},3.3086858525757714,7.6912071780861773,4.663783956165731,3.3177408419207506,4.7919025869935057,9.711063993299577,4.9889508934772477,3.845265779019436,3.1002695852989297,3.2550600742596263,{"$f":"+AH215","v":3.6937408098341855},4.3894073135844458,4.6846899277930003,5.3570477809886849,{"$f":"+AL215","v":6.674256564255443}]
[null,null,null,null,"plus Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W213","v":1.7060316756975202},1.5601218914569974,1.608888533826033,1.5214716363974372,1.4529042380151296,1.765508493740338,2.1390413931876111,2.833703325579866,3.3658948626042449,3.7066746541808429,3.9196556812623404,{"$f":"-AH213","v":4.5028211928003827},4.9520511259473281,5.9154666658552202,6.6825127719439923,{"$f":"-AL213","v":6.973945591745129}]
[null,null,null,null,"less Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W212","v":0.90016443444967043},-0.16074689627279895,0.44336366758988477,0.86211571233182316,0.72885694183775684,0.38277002394273246,0.52366563438109148,0.24271751654342183,-2.0712466869030055E-4,-6.0693976990979712E-2,-3.0561334292490548E-2,{"$f":"-AH212","v":1.7021075184955922E-2},9.1569656209387021E-2,7.1707911162570831E-2,4.8918448986668667E-2,{"$f":"-AL212","v":2.2893384220157992E-2}]
[null,null,null,null,"divided by Net interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W221+W222","v":2.6061961101471907},{"$f":"+X221+X222","v":1.3993749951841985},{"$f":"+Y221+Y222","v":2.0522522014159179},{"$f":"+Z221+Z222","v":2.3835873487292605},{"$f":"+AA221+AA222","v":2.1817611798528862},{"$f":"+AB221+AB222","v":2.1482785176830705},{"$f":"+AC221+AC222","v":2.6627070275687026},3.0764208421232877,3.3656877379355548,3.6459806771898631,3.8890943469698498,{"$f":"+AH221+AH222","v":4.5198422679853385},5.0436207821567152,5.9871745770177913,6.731431220930661,{"$f":"+AL221+AL222","v":6.9968389759652867}]
[]
[null,null,null,null,null,null,null,"> 1.5 times",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(W220:W222)/W223),0,SUM(W220:W222)/W223)","v":2.2713059333077483},{"$f":"+IF(ISERROR(SUM(X220:X222)/X223),0,SUM(X220:X222)/X223)","v":3.3644025825545443},{"$f":"+IF(ISERROR(SUM(Y220:Y222)/Y223),0,SUM(Y220:Y222)/Y223)","v":4.7476910356240598},{"$f":"+IF(ISERROR(SUM(Z220:Z222)/Z223),0,SUM(Z220:Z222)/Z223)","v":2.9566238924082602},{"$f":"+IF(ISERROR(SUM(AA220:AA222)/AA223),0,SUM(AA220:AA222)/AA223)","v":2.5206709481119569},{"$f":"+IF(ISERROR(SUM(AB220:AB222)/AB223),0,SUM(AB220:AB222)/AB223)","v":3.2305779011194491},{"$f":"+IF(ISERROR(SUM(AC220:AC222)/AC223),0,SUM(AC220:AC222)/AC223)","v":4.6470643945258505},2.6216737402006314,2.1424903551444867,1.8503252923678304,1.836971228737553,{"$f":"+IF(ISERROR(SUM(AH220:AH222)/AH223),0,SUM(AH220:AH222)/AH223)","v":1.8172278125715711},1.8702889259861206,1.7824542056574608,1.7958259700153396,{"$f":"+IF(ISERROR(SUM(AL220:AL222)/AL223),0,SUM(AL220:AL222)/AL223)","v":1.9538959789101993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(W212>W221,W225<0),W225>=1.5),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"+W192","v":24.623104999999999},26.076968601806307,34.968313444230539,31.510661111144366,31.694273019978631,45.839279773057882,41.567594395295146,53.519213406555565,63.742549970581521,69.898771355945172,76.02788500339895,{"$f":"+AH192","v":80.450984714247724},83.268946732461316,96.72401733517944,118.09576635438705,{"$f":"+AL192","v":124.63719773396413}]
[null,null,null,null,"less cash assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W187","v":21.756992},21.756992,17.087,21.178999999999998,21.562000000000001,11.618,16.248000000000001,8.6839999999999993,2.1029999999999998,0.54600000000000004,1.5780000000000001,{"$f":"-AH187","v":3.38},6,6,6,{"$f":"-AL187","v":6}]
[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,{"$f":"+SUM('Rev&RAV_FO'!W45,'Rev&RAV_FO'!W62)*'Rev&RAV_FO'!W85","v":85.409564273671791},{"$f":"+SUM('Rev&RAV_FO'!X45,'Rev&RAV_FO'!X62)*'Rev&RAV_FO'!X85","v":90.434055297611962},{"$f":"+SUM('Rev&RAV_FO'!Y45,'Rev&RAV_FO'!Y62)*'Rev&RAV_FO'!Y85","v":94.66991449685672},{"$f":"+SUM('Rev&RAV_FO'!Z45,'Rev&RAV_FO'!Z62)*'Rev&RAV_FO'!Z85","v":98.213750355093325},{"$f":"+SUM('Rev&RAV_FO'!AA45,'Rev&RAV_FO'!AA62)*'Rev&RAV_FO'!AA85","v":102.60894383938107},{"$f":"+SUM('Rev&RAV_FO'!AB45,'Rev&RAV_FO'!AB62)*'Rev&RAV_FO'!AB85","v":111.19693122496055},{"$f":"+SUM('Rev&RAV_FO'!AC45,'Rev&RAV_FO'!AC62)*'Rev&RAV_FO'!AC85","v":118.83937537869235},{"$f":"+SUM('Rev&RAV_FO'!AD45,'Rev&RAV_FO'!AD62)*'Rev&RAV_FO'!AD85","v":128.14036033300997},{"$f":"+SUM('Rev&RAV_FO'!AE45,'Rev&RAV_FO'!AE62)*'Rev&RAV_FO'!AE85","v":136.43756609875507},{"$f":"+SUM('Rev&RAV_FO'!AF45,'Rev&RAV_FO'!AF62)*'Rev&RAV_FO'!AF85","v":145.46404098960528},{"$f":"+SUM('Rev&RAV_FO'!AG45,'Rev&RAV_FO'!AG62)*'Rev&RAV_FO'!AG85","v":154.99507866076945},{"$f":"+SUM('Rev&RAV_FO'!AH45,'Rev&RAV_FO'!AH62)*'Rev&RAV_FO'!AH85","v":163.88706678338696},{"$f":"+SUM('Rev&RAV_FO'!AI45,'Rev&RAV_FO'!AI62)*'Rev&RAV_FO'!AI85","v":176.75761646634678},{"$f":"+SUM('Rev&RAV_FO'!AJ45,'Rev&RAV_FO'!AJ62)*'Rev&RAV_FO'!AJ85","v":197.94407347070089},{"$f":"+SUM('Rev&RAV_FO'!AK45,'Rev&RAV_FO'!AK62)*'Rev&RAV_FO'!AK85","v":216.12580847352876},{"$f":"+SUM('Rev&RAV_FO'!AL45,'Rev&RAV_FO'!AL62)*'Rev&RAV_FO'!AL85","v":226.33513435014046}]
[]
[null,null,null,null,null,null,null,"< 70 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W230:W231)/W232","v":0.54303165452744329},{"$f":"SUM(X230:X231)/X232","v":0.52893747211034814},0.54986120691974327,0.53647947380732408,0.51902174437487003,0.51671641600267793,0.486502005005164,0.48543029881375732,0.4826057210880012,0.48427618864911842,0.50069902653652221,{"$f":"SUM(AH230:AH231)/AH232","v":0.51151678018039659},0.50503592726063606,0.51895475087504628,0.57418300586524529,0.57718479328917782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":3.3132725781936978},3.3086858525757714,7.6912071780861773,4.663783956165731,3.3177408419207506,4.7919025869935057,9.711063993299577,4.9889508934772477,3.845265779019436,3.1002695852989297,3.2550600742596263,{"$f":"+AH215","v":3.6937408098341855},4.3894073135844458,4.6846899277930003,5.3570477809886849,{"$f":"+AL215","v":6.674256564255443}]
[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,{"$f":"+W192","v":24.623104999999999},26.076968601806307,34.968313444230539,31.510661111144366,31.694273019978631,45.839279773057882,41.567594395295146,53.519213406555565,63.742549970581521,69.898771355945172,76.02788500339895,{"$f":"+AH192","v":80.450984714247724},83.268946732461316,96.72401733517944,118.09576635438705,{"$f":"+AL192","v":124.63719773396413}]
[null,null,null,null,"plus Current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"less cash assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W187","v":21.756992},21.756992,17.087,21.178999999999998,21.562000000000001,11.618,16.248000000000001,8.6839999999999993,2.1029999999999998,0.54600000000000004,1.5780000000000001,{"$f":"-AH187","v":3.38},6,6,6,{"$f":"-AL187","v":6}]
[]
[null,null,null,null,null,null,null,"> 10 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(W237/SUM(W238:W240)),0,W237/SUM(W238:W240))","v":7.1437379231735931E-2},6.9170225733949126E-2,0.14775066499841852,8.8514214322386237E-2,6.2297653474101135E-2,8.3399398751913448E-2,0.16796617063042479,8.02040701799413E-2,5.8398263523312122E-2,4.4009931832041965E-2,4.194346954637606E-2,{"$f":"+IF(ISERROR(AH237/SUM(AH238:AH240)),0,AH237/SUM(AH238:AH240))","v":4.4061760963740725E-2},4.9170595982715941E-2,4.5604621483087728E-2,4.3168658676801842E-2,5.1090016320215474E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W187>SUM(W238:W239),W242<0),3,IF(W242>=0.1,0,1))","v":1},{"$f":"IF(AND(X187>SUM(X238:X239),X242<0),3,IF(X242>=0.1,0,1))","v":1},{"$f":"IF(AND(Y187>SUM(Y238:Y239),Y242<0),3,IF(Y242>=0.1,0,1))","v":0},{"$f":"IF(AND(Z187>SUM(Z238:Z239),Z242<0),3,IF(Z242>=0.1,0,1))","v":1},{"$f":"IF(AND(AA187>SUM(AA238:AA239),AA242<0),3,IF(AA242>=0.1,0,1))","v":1},{"$f":"IF(AND(AB187>SUM(AB238:AB239),AB242<0),3,IF(AB242>=0.1,0,1))","v":1},{"$f":"IF(AND(AC187>SUM(AC238:AC239),AC242<0),3,IF(AC242>=0.1,0,1))","v":0},{"$f":"IF(AND(AD187>SUM(AD238:AD239),AD242<0),3,IF(AD242>=0.1,0,1))","v":1},{"$f":"IF(AND(AE187>SUM(AE238:AE239),AE242<0),3,IF(AE242>=0.1,0,1))","v":1},{"$f":"IF(AND(AF187>SUM(AF238:AF239),AF242<0),3,IF(AF242>=0.1,0,1))","v":1},{"$f":"IF(AND(AG187>SUM(AG238:AG239),AG242<0),3,IF(AG242>=0.1,0,1))","v":1},{"$f":"IF(AND(AH187>SUM(AH238:AH239),AH242<0),3,IF(AH242>=0.1,0,1))","v":1},{"$f":"IF(AND(AI187>SUM(AI238:AI239),AI242<0),3,IF(AI242>=0.1,0,1))","v":1},{"$f":"IF(AND(AJ187>SUM(AJ238:AJ239),AJ242<0),3,IF(AJ242>=0.1,0,1))","v":1},{"$f":"IF(AND(AK187>SUM(AK238:AK239),AK242<0),3,IF(AK242>=0.1,0,1))","v":1},{"$f":"IF(AND(AL187>SUM(AL238:AL239),AL242<0),3,IF(AL242>=0.1,0,1))","v":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,{"$f":"+W215","v":3.3132725781936978},3.3086858525757714,7.6912071780861773,4.663783956165731,3.3177408419207506,4.7919025869935057,9.711063993299577,4.9889508934772477,3.845265779019436,3.1002695852989297,3.2550600742596263,{"$f":"+AH215","v":3.6937408098341855},4.3894073135844458,4.6846899277930003,5.3570477809886849,{"$f":"+AL215","v":6.674256564255443}]
[null,null,null,null,"less Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W109","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH109","v":0},0,0,0,{"$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,{"$f":"-W136","v":7.3100777500000023},12.524198375000003,11.931943725,5.3227359249999973,7.9346225749999997,5.5416657692307689,16.560589004559997,9.0278789092352003,8.8070403238955901,10.462399106218706,9.7508068086796715,{"$f":"-AH136","v":9.4104692623261847},18.131607343609318,26.352182257126557,12.203094769995497,{"$f":"-AL136","v":11.076096515644041}]
[null,null,null,null,"less Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W86","v":-0.26282800000000001},-0.174597,-4.9057599999999999,-0.56401699999999999,-0.17761452488687784,-0.17161990950226247,-4.0392685067873302,-0.18207156199095023,-0.18753370885067877,-0.19315972011619914,-0.19895451171968512,{"$f":"-AH86","v":-0.20492314707127568},-0.21107084148341396,-0.2174029667279164,-0.22392505572975388,{"$f":"-AL86","v":-0.2306428074016465}]
[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,{"$f":"-W87","v":-2.1784679999999996},-0.8,-3.1512059999999997,0,0,0,0,0,0,0,0,{"$f":"-AH87","v":0},0,0,0,{"$f":"-AL87","v":0}]
[]
[null,null,null,null,null,null,null,"> 35 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(W245:W246)/SUM(W247:W249)),0,SUM(W245:W246)/SUM(W247:W249))","v":0.68051367843582145},{"$f":"+IF(ISERROR(SUM(X245:X246)/SUM(X247:X249)),0,SUM(X245:X246)/SUM(X247:X249))","v":0.28647619473150615},1.9848390684842392,0.980050309688281,0.42770883058093095,0.89233922989919678,0.77556228953863238,0.56399045306265505,0.44611205150741684,0.30189865760599216,0.34077789030464761,0.40125167628166325,0.24493727144071459,0.17925117621001127,0.44719691838150427,0.61539671311151334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W251>=0.35,0,1)","v":0},{"$f":"IF(X251>=0.35,0,1)","v":1},0,0,0,0,0,0,0,1,1,0,1,1,0,0]

{"sheet":"Outcomes","index":18,"n_rows":157,"n_cols":38,"rows_kept":157,"cut":false,"hidden":false,"merged":[[2,1,2,5],[8,27,8,37],[8,10,8,26]]}
[null,"Outcomes"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"AG6+1","v":2029},{"$f":"AH6+1","v":2030},2031,2032,2033]
[null,null,null,null,null,null,null,null,null,null,{"$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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[null,"Business proposed outcomes and outputs",null,null,null,null,null,null,null,null,"ACTUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FORECAST"]
[]
[]
[null,"Outcome 1",{"$f":"[3]Outcomes!C12","v":"Services provide customers value for money"}]
[]
[null,"Output descriptor",null,null,null,null,null,null," Unit of measurement"]
[null,{"$f":"[3]Outcomes!B15","v":"Customer satisfaction for overall services value for money - Target = >/= prior year performance of annual survey respondents  "},null,null,null,null,null,null,{"$f":"[3]Outcomes!I15","v":"Percentage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W15","v":0},{"$f":"[3]Outcomes!X15","v":"NA"},{"$f":"[3]Outcomes!Y15","v":"NA"},{"$f":"[3]Outcomes!Z15","v":"NA"},{"$f":"[3]Outcomes!AA15","v":"NA"},{"$f":"[3]Outcomes!AB15","v":"New"},{"$f":"[3]Outcomes!AC15","v":"=/>22/23"},{"$f":"[3]Outcomes!AD15","v":"=/>23/24"},{"$f":"[3]Outcomes!AE15","v":"=/>24/25"},{"$f":"[3]Outcomes!AF15","v":"=/>25/26"},{"$f":"[3]Outcomes!AG15","v":"=/>26/27"},{"$f":"[3]Outcomes!AH15","v":"=/>27/28"},{"$f":"[3]Outcomes!AI15","v":"=/>28/29"},{"$f":"[3]Outcomes!AJ15","v":"=/>29/30"},{"$f":"[3]Outcomes!AK15","v":"=/>30/31"},{"$f":"[3]Outcomes!AL15","v":"=/>31/32"}]
[null,{"$f":"[3]Outcomes!B16","v":"Delivery of approved price path in ESC price determination"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I16","v":"Pass/Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W16","v":0},{"$f":"[3]Outcomes!X16","v":"Pass"},{"$f":"[3]Outcomes!Y16","v":"Pass"},{"$f":"[3]Outcomes!Z16","v":"Pass"},{"$f":"[3]Outcomes!AA16","v":"Pass"},{"$f":"[3]Outcomes!AB16","v":"Pass/Fail"},{"$f":"[3]Outcomes!AC16","v":"Yes/No"},{"$f":"[3]Outcomes!AD16","v":"Yes/No"},{"$f":"[3]Outcomes!AE16","v":"Yes/No"},{"$f":"[3]Outcomes!AF16","v":"Yes/No"},{"$f":"[3]Outcomes!AG16","v":"Yes/No"},{"$f":"[3]Outcomes!AH16","v":"Yes/No"},{"$f":"[3]Outcomes!AI16","v":"Yes/No"},{"$f":"[3]Outcomes!AJ16","v":"Yes/No"},{"$f":"[3]Outcomes!AK16","v":"Yes/No"},{"$f":"[3]Outcomes!AL16","v":"Yes/No"}]
[null,{"$f":"[3]Outcomes!B17","v":"Delivery of top 10 capital projects on time and budget (budget set by annual corporate plan, timing set by pricing submission) "},null,null,null,null,null,null,{"$f":"[3]Outcomes!I17","v":"Percentage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W17","v":0},{"$f":"[3]Outcomes!X17","v":"NA"},{"$f":"[3]Outcomes!Y17","v":"NA"},{"$f":"[3]Outcomes!Z17","v":"NA"},{"$f":"[3]Outcomes!AA17","v":"NA"},{"$f":"[3]Outcomes!AB17","v":"NA"},{"$f":"[3]Outcomes!AC17","v":"=> progress against capital delivery plan "},{"$f":"[3]Outcomes!AD17","v":" => progress against capital delivery plan "},{"$f":"[3]Outcomes!AE17","v":" => progress against capital delivery plan "},{"$f":"[3]Outcomes!AF17","v":" => progress against capital delivery plan "},{"$f":"[3]Outcomes!AG17","v":" 100% delivery"},{"$f":"[3]Outcomes!AH17","v":"=> progress against capital delivery plan "},{"$f":"[3]Outcomes!AI17","v":" => progress against capital delivery plan "},{"$f":"[3]Outcomes!AJ17","v":" => progress against capital delivery plan "},{"$f":"[3]Outcomes!AK17","v":" => progress against capital delivery plan "},{"$f":"[3]Outcomes!AL17","v":" 100% delivery"}]
[null,{"$f":"[3]Outcomes!B18","v":"Output 4"}]
[null,{"$f":"[3]Outcomes!B19","v":"Output 5"}]
[null,{"$f":"[3]Outcomes!B20","v":"Output 6"}]
[null,{"$f":"[3]Outcomes!B21","v":"Output 7"}]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 2",{"$f":"[3]Outcomes!C27","v":"Provide customers with water when they need it"}]
[]
[null,{"$f":"[3]Outcomes!B29","v":"Deliver water orders on time – Target = 98% or more"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I29","v":"Percentage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W29","v":0},{"$f":"[3]Outcomes!X29","v":99.85},{"$f":"[3]Outcomes!Y29","v":99.71},{"$f":"[3]Outcomes!Z29","v":99.76},{"$f":"[3]Outcomes!AA29","v":99.9},{"$f":"[3]Outcomes!AB29","v":"> 98"},{"$f":"[3]Outcomes!AC29","v":"=>98% "},{"$f":"[3]Outcomes!AD29","v":"=>98% "},{"$f":"[3]Outcomes!AE29","v":"=>98% "},{"$f":"[3]Outcomes!AF29","v":"=>98% "},{"$f":"[3]Outcomes!AG29","v":"=>98% "},{"$f":"[3]Outcomes!AH29","v":"=>98% "},{"$f":"[3]Outcomes!AI29","v":"=>98% "},{"$f":"[3]Outcomes!AJ29","v":"=>98% "},{"$f":"[3]Outcomes!AK29","v":"=>98% "},{"$f":"[3]Outcomes!AL29","v":"=>98% "}]
[null,{"$f":"[3]Outcomes!B30","v":"Provide report to customer committees annually re: service request vs. service provision (Water Now) – Target = 1"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I30","v":"Number"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W30","v":0},{"$f":"[3]Outcomes!X30","v":"NA"},{"$f":"[3]Outcomes!Y30","v":"NA"},{"$f":"[3]Outcomes!Z30","v":"NA"},{"$f":"[3]Outcomes!AA30","v":"NA"},{"$f":"[3]Outcomes!AB30","v":"NA"},{"$f":"[3]Outcomes!AC30","v":"NA"},{"$f":"[3]Outcomes!AD30","v":1},{"$f":"[3]Outcomes!AE30","v":1},{"$f":"[3]Outcomes!AF30","v":1},{"$f":"[3]Outcomes!AG30","v":1},{"$f":"[3]Outcomes!AH30","v":1},{"$f":"[3]Outcomes!AI30","v":1},{"$f":"[3]Outcomes!AJ30","v":1},{"$f":"[3]Outcomes!AK30","v":1},{"$f":"[3]Outcomes!AL30","v":1}]
[null,{"$f":"[3]Outcomes!B31","v":"Maintain or improve system reliability – Target = year on year unplanned outages time =/< prior year performance"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I31","v":"Pass/Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W31","v":0},{"$f":"[3]Outcomes!X31","v":"NA"},{"$f":"[3]Outcomes!Y31","v":"NA"},{"$f":"[3]Outcomes!Z31","v":"NA"},{"$f":"[3]Outcomes!AA31","v":"NA"},{"$f":"[3]Outcomes!AB31","v":"New"},{"$f":"[3]Outcomes!AC31","v":"=/>22/23"},{"$f":"[3]Outcomes!AD31","v":"=/>23/24"},{"$f":"[3]Outcomes!AE31","v":"=/>24/25"},{"$f":"[3]Outcomes!AF31","v":"=/>25/26"},{"$f":"[3]Outcomes!AG31","v":"=/>26/27"},{"$f":"[3]Outcomes!AH31","v":"=/>27/28"},{"$f":"[3]Outcomes!AI31","v":"=/>28/29"},{"$f":"[3]Outcomes!AJ31","v":"=/>29/30"},{"$f":"[3]Outcomes!AK31","v":"=/>30/31"},{"$f":"[3]Outcomes!AL31","v":"=/>31/32"}]
[null,{"$f":"[3]Outcomes!B32","v":"Output 4"}]
[null,{"$f":"[3]Outcomes!B33","v":"Output 5"}]
[null,{"$f":"[3]Outcomes!B34","v":"Output 6"}]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 3",{"$f":"[3]Outcomes!C41","v":"Provide customer service avenues that are responsive to resolve requests and enquiries "}]
[]
[null,{"$f":"[3]Outcomes!B43","v":"Resolve customer requests / enquiries within the defined response time (Mean Time to Resolve) - % =/> per year from 2024/25"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I43","v":"Percentage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W43","v":0},{"$f":"[3]Outcomes!X43","v":"NA"},{"$f":"[3]Outcomes!Y43","v":"NA"},{"$f":"[3]Outcomes!Z43","v":"NA"},{"$f":"[3]Outcomes!AA43","v":"NA"},{"$f":"[3]Outcomes!AB43","v":"NA"},{"$f":"[3]Outcomes!AC43","v":"N/A"},{"$f":"[3]Outcomes!AD43","v":"=>60% "},{"$f":"[3]Outcomes!AE43","v":"=>65% "},{"$f":"[3]Outcomes!AF43","v":"=>70% "},{"$f":"[3]Outcomes!AG43","v":"=>75% "},{"$f":"[3]Outcomes!AH43","v":"=>75% "},{"$f":"[3]Outcomes!AI43","v":"=>75% "},{"$f":"[3]Outcomes!AJ43","v":"=>75% "},{"$f":"[3]Outcomes!AK43","v":"=>75% "},{"$f":"[3]Outcomes!AL43","v":"=>75% "}]
[null,{"$f":"[3]Outcomes!B44","v":"Resolve customer requests / enquiries “First Time Right” – Target - % =/> per year from 2024/25"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I44","v":"Percentage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W44","v":0},{"$f":"[3]Outcomes!X44","v":"NA"},{"$f":"[3]Outcomes!Y44","v":"NA"},{"$f":"[3]Outcomes!Z44","v":"NA"},{"$f":"[3]Outcomes!AA44","v":"NA"},{"$f":"[3]Outcomes!AB44","v":"NA"},{"$f":"[3]Outcomes!AC44","v":"N/A"},{"$f":"[3]Outcomes!AD44","v":"=>75% "},{"$f":"[3]Outcomes!AE44","v":"=>75% "},{"$f":"[3]Outcomes!AF44","v":"=>75% "},{"$f":"[3]Outcomes!AG44","v":"=>75% "},{"$f":"[3]Outcomes!AH44","v":"=>75% "},{"$f":"[3]Outcomes!AI44","v":"=>75% "},{"$f":"[3]Outcomes!AJ44","v":"=>75% "},{"$f":"[3]Outcomes!AK44","v":"=>75% "},{"$f":"[3]Outcomes!AL44","v":"=>75% "}]
[null,{"$f":"[3]Outcomes!B45","v":"Customers registered for self-service portal – Target - 10% in first year and 5% increase per year for subsequent years"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I45","v":"Percentage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W45","v":0},{"$f":"[3]Outcomes!X45","v":"NA"},{"$f":"[3]Outcomes!Y45","v":"NA"},{"$f":"[3]Outcomes!Z45","v":"NA"},{"$f":"[3]Outcomes!AA45","v":"NA"},{"$f":"[3]Outcomes!AB45","v":"NA"},{"$f":"[3]Outcomes!AC45","v":0.1},{"$f":"[3]Outcomes!AD45","v":0.15},{"$f":"[3]Outcomes!AE45","v":0.2},{"$f":"[3]Outcomes!AF45","v":0.25},{"$f":"[3]Outcomes!AG45","v":0.25},{"$f":"[3]Outcomes!AH45","v":0.25},{"$f":"[3]Outcomes!AI45","v":0.25},{"$f":"[3]Outcomes!AJ45","v":0.25},{"$f":"[3]Outcomes!AK45","v":0.25},{"$f":"[3]Outcomes!AL45","v":0.25}]
[null,{"$f":"[3]Outcomes!B46","v":"Customer satisfaction for responsiveness to enquiry or request – Target = =/> prior year performance of survey respondents"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I46","v":"Percentage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W46","v":0},{"$f":"[3]Outcomes!X46","v":"NA"},{"$f":"[3]Outcomes!Y46","v":"NA"},{"$f":"[3]Outcomes!Z46","v":"NA"},{"$f":"[3]Outcomes!AA46","v":"NA"},{"$f":"[3]Outcomes!AB46","v":"NA"},{"$f":"[3]Outcomes!AC46","v":"=/>22/23"},{"$f":"[3]Outcomes!AD46","v":"=/>23/24"},{"$f":"[3]Outcomes!AE46","v":"=/>24/25"},{"$f":"[3]Outcomes!AF46","v":"=/>25/26"},{"$f":"[3]Outcomes!AG46","v":"=/>26/27"},{"$f":"[3]Outcomes!AH46","v":"=/>27/28"},{"$f":"[3]Outcomes!AI46","v":"=/>28/29"},{"$f":"[3]Outcomes!AJ46","v":"=/>29/30"},{"$f":"[3]Outcomes!AK46","v":"=/>30/31"},{"$f":"[3]Outcomes!AL46","v":"=/>31/32"}]
[null,{"$f":"[3]Outcomes!B47","v":"Output 5"}]
[null,{"$f":"[3]Outcomes!B48","v":"Output 6"}]
[null,{"$f":"[3]Outcomes!B49","v":"Output 7"}]
[null,{"$f":"[3]Outcomes!B50","v":"Output 8"}]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 4",{"$f":"[3]Outcomes!C55","v":"Service our communities in a socially responsible and environmentally sustainable manner "}]
[]
[null,{"$f":"[3]Outcomes!B57","v":"Percentage compliance with EPA General Environmental Duty (GED) – Target - 100% (no reportable incidents)"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I57","v":"Percentage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W57","v":0},{"$f":"[3]Outcomes!X57","v":"NA"},{"$f":"[3]Outcomes!Y57","v":"NA"},{"$f":"[3]Outcomes!Z57","v":"NA"},{"$f":"[3]Outcomes!AA57","v":"NA"},{"$f":"[3]Outcomes!AB57","v":"NA"},{"$f":"[3]Outcomes!AC57","v":"100% "},{"$f":"[3]Outcomes!AD57","v":"100% "},{"$f":"[3]Outcomes!AE57","v":"100% "},{"$f":"[3]Outcomes!AF57","v":"100% "},{"$f":"[3]Outcomes!AG57","v":"100% "},{"$f":"[3]Outcomes!AH57","v":"100% "},{"$f":"[3]Outcomes!AI57","v":"100% "},{"$f":"[3]Outcomes!AJ57","v":"100% "},{"$f":"[3]Outcomes!AK57","v":"100% "},{"$f":"[3]Outcomes!AL57","v":"100% "}]
[null,{"$f":"[3]Outcomes!B58","v":"Customer overall satisfaction of LMW – Target = >/= prior year performance of survey respondents"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I58","v":"Percentage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W58","v":0},{"$f":"[3]Outcomes!X58","v":"NA"},{"$f":"[3]Outcomes!Y58","v":"NA"},{"$f":"[3]Outcomes!Z58","v":"NA"},{"$f":"[3]Outcomes!AA58","v":"NA"},{"$f":"[3]Outcomes!AB58","v":"NA"},{"$f":"[3]Outcomes!AC58","v":"=/>22/23"},{"$f":"[3]Outcomes!AD58","v":"=/>23/24"},{"$f":"[3]Outcomes!AE58","v":"=/>24/25"},{"$f":"[3]Outcomes!AF58","v":"=/>25/26"},{"$f":"[3]Outcomes!AG58","v":"=/>26/27"},{"$f":"[3]Outcomes!AH58","v":"=/>27/28"},{"$f":"[3]Outcomes!AI58","v":"=/>28/29"},{"$f":"[3]Outcomes!AJ58","v":"=/>29/30"},{"$f":"[3]Outcomes!AK58","v":"=/>30/31"},{"$f":"[3]Outcomes!AL58","v":"=/>31/32"}]
[null,{"$f":"[3]Outcomes!B59","v":"Percentage of electrical energy from renewable sources by 2025 – Target = 100%"},null,null,null,null,null,null,{"$f":"[3]Outcomes!I59","v":"Percentage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[3]Outcomes!W59","v":0},{"$f":"[3]Outcomes!X59","v":"NA"},{"$f":"[3]Outcomes!Y59","v":"NA"},{"$f":"[3]Outcomes!Z59","v":"NA"},{"$f":"[3]Outcomes!AA59","v":"NA"},{"$f":"[3]Outcomes!AB59","v":"NA"},{"$f":"[3]Outcomes!AC59","v":"NA "},{"$f":"[3]Outcomes!AD59","v":"NA "},{"$f":"[3]Outcomes!AE59","v":"100% "},{"$f":"[3]Outcomes!AF59","v":"100% "},{"$f":"[3]Outcomes!AG59","v":"100% "},{"$f":"[3]Outcomes!AH59","v":"100% "},{"$f":"[3]Outcomes!AI59","v":"100% "},{"$f":"[3]Outcomes!AJ59","v":"100% "},{"$f":"[3]Outcomes!AK59","v":"100% "},{"$f":"[3]Outcomes!AL59","v":"100% "}]
[null,{"$f":"[3]Outcomes!B60","v":"Output 4"}]
[null,{"$f":"[3]Outcomes!B61","v":"Output 5"}]
[null,{"$f":"[3]Outcomes!B62","v":"Output 6"}]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 5"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 6"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 7"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 8"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 9",{"$f":"[3]Outcomes!C125","v":"Customer Service Code - Irrigation"}]
[]
[null,{"$f":"[3]Outcomes!B127","v":"Maximum number channel bursts and leaks (per 100km) - Merbein"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W127","v":0},{"$f":"[3]Outcomes!X127","v":130.9},{"$f":"[3]Outcomes!Y127","v":118.6},{"$f":"[3]Outcomes!Z127","v":98},{"$f":"[3]Outcomes!AA127","v":93.1},{"$f":"[3]Outcomes!AB127","v":135},{"$f":"[3]Outcomes!AC127","v":"151"},{"$f":"[3]Outcomes!AD127","v":"151"},{"$f":"[3]Outcomes!AE127","v":"151"},{"$f":"[3]Outcomes!AF127","v":"151"},{"$f":"[3]Outcomes!AG127","v":"151"},{"$f":"[3]Outcomes!AH127","v":"151"},{"$f":"[3]Outcomes!AI127","v":"151"},{"$f":"[3]Outcomes!AJ127","v":"151"},{"$f":"[3]Outcomes!AK127","v":"151"},{"$f":"[3]Outcomes!AL127","v":"151"}]
[null,{"$f":"[3]Outcomes!B128","v":"Maximum number channel bursts and leaks (per 100km) – Red Cliffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W128","v":0},{"$f":"[3]Outcomes!X128","v":72.900000000000006},{"$f":"[3]Outcomes!Y128","v":59.7},{"$f":"[3]Outcomes!Z128","v":46.3},{"$f":"[3]Outcomes!AA128","v":37.1},{"$f":"[3]Outcomes!AB128","v":65},{"$f":"[3]Outcomes!AC128","v":"61"},{"$f":"[3]Outcomes!AD128","v":"61"},{"$f":"[3]Outcomes!AE128","v":"61"},{"$f":"[3]Outcomes!AF128","v":"61"},{"$f":"[3]Outcomes!AG128","v":"61"},{"$f":"[3]Outcomes!AH128","v":"61"},{"$f":"[3]Outcomes!AI128","v":"61"},{"$f":"[3]Outcomes!AJ128","v":"61"},{"$f":"[3]Outcomes!AK128","v":"61"},{"$f":"[3]Outcomes!AL128","v":"61"}]
[null,{"$f":"[3]Outcomes!B129","v":"Maximum number channel bursts and leaks (per 100km) - Robinvale"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W129","v":0},{"$f":"[3]Outcomes!X129","v":3.9},{"$f":"[3]Outcomes!Y129","v":5.2},{"$f":"[3]Outcomes!Z129","v":6.5},{"$f":"[3]Outcomes!AA129","v":1.3},{"$f":"[3]Outcomes!AB129","v":30},{"$f":"[3]Outcomes!AC129","v":"10"},{"$f":"[3]Outcomes!AD129","v":"10"},{"$f":"[3]Outcomes!AE129","v":"10"},{"$f":"[3]Outcomes!AF129","v":"10"},{"$f":"[3]Outcomes!AG129","v":"10"},{"$f":"[3]Outcomes!AH129","v":"10"},{"$f":"[3]Outcomes!AI129","v":"10"},{"$f":"[3]Outcomes!AJ129","v":"10"},{"$f":"[3]Outcomes!AK129","v":"10"},{"$f":"[3]Outcomes!AL129","v":"10"}]
[null,{"$f":"[3]Outcomes!B130","v":"Maximum number channel bursts and leaks (per 100km) - Millewa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W130","v":0},{"$f":"[3]Outcomes!X130","v":3.1},{"$f":"[3]Outcomes!Y130","v":4.2},{"$f":"[3]Outcomes!Z130","v":5.4},{"$f":"[3]Outcomes!AA130","v":4.5999999999999996},{"$f":"[3]Outcomes!AB130","v":5},{"$f":"[3]Outcomes!AC130","v":"7"},{"$f":"[3]Outcomes!AD130","v":"7"},{"$f":"[3]Outcomes!AE130","v":"7"},{"$f":"[3]Outcomes!AF130","v":"7"},{"$f":"[3]Outcomes!AG130","v":"7"},{"$f":"[3]Outcomes!AH130","v":"7"},{"$f":"[3]Outcomes!AI130","v":"7"},{"$f":"[3]Outcomes!AJ130","v":"7"},{"$f":"[3]Outcomes!AK130","v":"7"},{"$f":"[3]Outcomes!AL130","v":"7"}]
[null,{"$f":"[3]Outcomes!B131","v":"Maximum number channel bursts and leaks (per 100km) - Mildura"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W131","v":0},{"$f":"[3]Outcomes!X131","v":141.5},{"$f":"[3]Outcomes!Y131","v":94.4},{"$f":"[3]Outcomes!Z131","v":92.5},{"$f":"[3]Outcomes!AA131","v":76.7},{"$f":"[3]Outcomes!AB131","v":120},{"$f":"[3]Outcomes!AC131","v":"142"},{"$f":"[3]Outcomes!AD131","v":"142"},{"$f":"[3]Outcomes!AE131","v":"142"},{"$f":"[3]Outcomes!AF131","v":"142"},{"$f":"[3]Outcomes!AG131","v":"142"},{"$f":"[3]Outcomes!AH131","v":"142"},{"$f":"[3]Outcomes!AI131","v":"142"},{"$f":"[3]Outcomes!AJ131","v":"142"},{"$f":"[3]Outcomes!AK131","v":"142"},{"$f":"[3]Outcomes!AL131","v":"142"}]
[]
[]
[]
[]
[]
[]
[]
[null,"Outcome 10",{"$f":"[3]Outcomes!C139","v":"Customer Service Code - Licensing/Administration"}]
[]
[null,{"$f":"[3]Outcomes!B141","v":"Average time for calls to be answered in operations / contact room"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W141","v":0},{"$f":"[3]Outcomes!X141","v":99.438000000000002},{"$f":"[3]Outcomes!Y141","v":96.284000000000006},{"$f":"[3]Outcomes!Z141","v":96.296000000000006},{"$f":"[3]Outcomes!AA141","v":72.744},{"$f":"[3]Outcomes!AB141","v":60},{"$f":"[3]Outcomes!AC141","v":"60 Seconds"},{"$f":"[3]Outcomes!AD141","v":"60 Seconds"},{"$f":"[3]Outcomes!AE141","v":"60 Seconds"},{"$f":"[3]Outcomes!AF141","v":"60 Seconds"},{"$f":"[3]Outcomes!AG141","v":"60 Seconds"},{"$f":"[3]Outcomes!AH141","v":"60 Seconds"},{"$f":"[3]Outcomes!AI141","v":"60 Seconds"},{"$f":"[3]Outcomes!AJ141","v":"60 Seconds"},{"$f":"[3]Outcomes!AK141","v":"60 Seconds"},{"$f":"[3]Outcomes!AL141","v":"60 Seconds"}]
[null,{"$f":"[3]Outcomes!B142","v":"Maximum time to process a property Information Statement (upon receipt of fully completed application and payment)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W142","v":0},{"$f":"[3]Outcomes!X142","v":"NA"},{"$f":"[3]Outcomes!Y142","v":"NA"},{"$f":"[3]Outcomes!Z142","v":"NA"},{"$f":"[3]Outcomes!AA142","v":"NA"},{"$f":"[3]Outcomes!AB142","v":"NA"},{"$f":"[3]Outcomes!AC142","v":"10 Bus Days"},{"$f":"[3]Outcomes!AD142","v":"10 Bus Days"},{"$f":"[3]Outcomes!AE142","v":"10 Bus Days"},{"$f":"[3]Outcomes!AF142","v":"10 Bus Days"},{"$f":"[3]Outcomes!AG142","v":"10 Bus Days"},{"$f":"[3]Outcomes!AH142","v":"10 Bus Days"},{"$f":"[3]Outcomes!AI142","v":"10 Bus Days"},{"$f":"[3]Outcomes!AJ142","v":"10 Bus Days"},{"$f":"[3]Outcomes!AK142","v":"10 Bus Days"},{"$f":"[3]Outcomes!AL142","v":"10 Bus Days"}]
[null,{"$f":"[3]Outcomes!B143","v":"Average time to make Water Use licences determination (30 days)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W143","v":0},{"$f":"[3]Outcomes!X143","v":96.3},{"$f":"[3]Outcomes!Y143","v":97.2},{"$f":"[3]Outcomes!Z143","v":96.1},{"$f":"[3]Outcomes!AA143","v":100},{"$f":"[3]Outcomes!AB143","v":90},{"$f":"[3]Outcomes!AC143","v":90},{"$f":"[3]Outcomes!AD143","v":90},{"$f":"[3]Outcomes!AE143","v":90},{"$f":"[3]Outcomes!AF143","v":90},{"$f":"[3]Outcomes!AG143","v":90},{"$f":"[3]Outcomes!AH143","v":90},{"$f":"[3]Outcomes!AI143","v":90},{"$f":"[3]Outcomes!AJ143","v":90},{"$f":"[3]Outcomes!AK143","v":90},{"$f":"[3]Outcomes!AL143","v":90}]
[null,{"$f":"[3]Outcomes!B144","v":"Average processing time to transfer of water use licences between LMW Customers (10 days)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W144","v":0},{"$f":"[3]Outcomes!X144","v":53.1},{"$f":"[3]Outcomes!Y144","v":52.5},{"$f":"[3]Outcomes!Z144","v":55.2},{"$f":"[3]Outcomes!AA144","v":47.7},{"$f":"[3]Outcomes!AB144","v":90},{"$f":"[3]Outcomes!AC144","v":90},{"$f":"[3]Outcomes!AD144","v":90},{"$f":"[3]Outcomes!AE144","v":90},{"$f":"[3]Outcomes!AF144","v":90},{"$f":"[3]Outcomes!AG144","v":90},{"$f":"[3]Outcomes!AH144","v":90},{"$f":"[3]Outcomes!AI144","v":90},{"$f":"[3]Outcomes!AJ144","v":90},{"$f":"[3]Outcomes!AK144","v":90},{"$f":"[3]Outcomes!AL144","v":90}]
[null,{"$f":"[3]Outcomes!B145","v":"Average processing time for permanent transfer of water shares between LMW Customers (10 days)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W145","v":0},{"$f":"[3]Outcomes!X145","v":98},{"$f":"[3]Outcomes!Y145","v":98},{"$f":"[3]Outcomes!Z145","v":99},{"$f":"[3]Outcomes!AA145","v":99},{"$f":"[3]Outcomes!AB145","v":85},{"$f":"[3]Outcomes!AC145","v":85},{"$f":"[3]Outcomes!AD145","v":85},{"$f":"[3]Outcomes!AE145","v":85},{"$f":"[3]Outcomes!AF145","v":85},{"$f":"[3]Outcomes!AG145","v":85},{"$f":"[3]Outcomes!AH145","v":85},{"$f":"[3]Outcomes!AI145","v":85},{"$f":"[3]Outcomes!AJ145","v":85},{"$f":"[3]Outcomes!AK145","v":85},{"$f":"[3]Outcomes!AL145","v":85}]
[null,{"$f":"[3]Outcomes!B146","v":"Average processing time for amendments to works licence (30 Days)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W146","v":0},{"$f":"[3]Outcomes!X146","v":"NA"},{"$f":"[3]Outcomes!Y146","v":"NA"},{"$f":"[3]Outcomes!Z146","v":"NA"},{"$f":"[3]Outcomes!AA146","v":"NA"},{"$f":"[3]Outcomes!AB146","v":"NA"},{"$f":"[3]Outcomes!AC146","v":90},{"$f":"[3]Outcomes!AD146","v":90},{"$f":"[3]Outcomes!AE146","v":90},{"$f":"[3]Outcomes!AF146","v":90},{"$f":"[3]Outcomes!AG146","v":90},{"$f":"[3]Outcomes!AH146","v":90},{"$f":"[3]Outcomes!AI146","v":90},{"$f":"[3]Outcomes!AJ146","v":90},{"$f":"[3]Outcomes!AK146","v":90},{"$f":"[3]Outcomes!AL146","v":90}]
[]
[]
[]
[]
[]
[]
[null,"Other",{"$f":"[3]Outcomes!C153","v":0}]
[]
[null,{"$f":"[3]Outcomes!B155","v":"Maximum time for initial respond to a complaint or enquiry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"[3]Outcomes!W155","v":0},{"$f":"[3]Outcomes!X155","v":"NA"},{"$f":"[3]Outcomes!Y155","v":"NA"},{"$f":"[3]Outcomes!Z155","v":"NA"},{"$f":"[3]Outcomes!AA155","v":"NA"},{"$f":"[3]Outcomes!AB155","v":"New"},{"$f":"[3]Outcomes!AC155","v":"10 Bus Days"},{"$f":"[3]Outcomes!AD155","v":"10 Bus Days"},{"$f":"[3]Outcomes!AE155","v":"10 Bus Days"},{"$f":"[3]Outcomes!AF155","v":"10 Bus Days"},{"$f":"[3]Outcomes!AG155","v":"10 Bus Days"},{"$f":"[3]Outcomes!AH155","v":"10 Bus Days"},{"$f":"[3]Outcomes!AI155","v":"10 Bus Days"},{"$f":"[3]Outcomes!AJ155","v":"10 Bus Days"},{"$f":"[3]Outcomes!AK155","v":"10 Bus Days"},{"$f":"[3]Outcomes!AL155","v":"10 Bus Days"}]
[null,{"$f":"[3]Outcomes!B156","v":0}]
[null,{"$f":"[3]Outcomes!B157","v":0}]

{"sheet":"GSL","index":19,"n_rows":41,"n_cols":38,"rows_kept":41,"cut":false,"hidden":false,"merged":[[2,1,2,5],[9,6,9,8],[9,27,9,37],[9,10,9,26]]}
[null,"Guaranteed Service Levels (GSL)"]
[null,{"$f":"+Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"AB6+1","v":2024},{"$f":"AC6+1","v":2025},2026,2027,2028,{"$f":"AG6+1","v":2029},{"$f":"AH6+1","v":2030},2031,2032,2033]
[null,null,null,null,null,null,null,null,null,null,{"$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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,null,null,null,"$,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,"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"]
[null,"GSL 2"]
[null,"GSL 3"]
[null,"GSL 4"]
[null,"GSL 5"]
[null,"GSL 6"]
[null,"GSL 7"]
[null,"GSL 8"]
[null,"GSL 9"]
[null,"GSL 10"]
[null,"GSL 11"]
[null,"GSL 12"]
[null,"GSL 13"]
[null,"GSL 14"]
[null,"GSL 15"]
[null,"GSL 16"]
[null,"GSL 17"]
[null,"GSL 18"]
[null,"GSL 19"]
[null,"GSL 20"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, (nominal)",{"$f":"+SUMPRODUCT(AC15:AC35,$I$15:$I$35)","v":0},{"$f":"+SUMPRODUCT(AD15:AD35,$I$15:$I$35)","v":0},0,0,0,{"$f":"+SUMPRODUCT(AH15:AH35,$I$15:$I$35)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (nominal)",{"$f":"+AC37/1000000","v":0},{"$f":"+AD37/1000000","v":0},0,0,0,{"$f":"+AH37/1000000","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (real)",{"$f":"+AC38/KeyAssumptionsPriceControl_FO!AC15","v":0},{"$f":"+AD38/KeyAssumptionsPriceControl_FO!AD15","v":0},{"$f":"+AE38/KeyAssumptionsPriceControl_FO!AE15","v":0},{"$f":"+AF38/KeyAssumptionsPriceControl_FO!AF15","v":0},{"$f":"+AG38/KeyAssumptionsPriceControl_FO!AG15","v":0},{"$f":"+AH38/KeyAssumptionsPriceControl_FO!AH15","v":0},{"$f":"+AI38/KeyAssumptionsPriceControl_FO!AI15","v":0},{"$f":"+AJ38/KeyAssumptionsPriceControl_FO!AJ15","v":0},{"$f":"+AK38/KeyAssumptionsPriceControl_FO!AK15","v":0},{"$f":"+AL38/KeyAssumptionsPriceControl_FO!AL15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to GSL Payments (Opex_Breakdown)(real)",{"$f":"+Opex_Breakdown!AC23","v":0},{"$f":"+Opex_Breakdown!AD23","v":0},{"$f":"+Opex_Breakdown!AE23","v":0},{"$f":"+Opex_Breakdown!AF23","v":0},{"$f":"+Opex_Breakdown!AG23","v":0},{"$f":"+Opex_Breakdown!AH23","v":0},{"$f":"+Opex_Breakdown!AI23","v":0},{"$f":"+Opex_Breakdown!AJ23","v":0},{"$f":"+Opex_Breakdown!AK23","v":0},{"$f":"+Opex_Breakdown!AL23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC40-AC39","v":0},{"$f":"+AD40-AD39","v":0},0,0,0,{"$f":"+AH40-AH39","v":0},0,0,0,0]

{"sheet":"Dashboard - Pricing","index":20,"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":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]

{"sheet":"Dashboard - Opex","index":21,"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":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]

{"sheet":"Dashboard - Capex","index":22,"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":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]

{"sheet":"Dashboard data ","index":23,"n_rows":68,"n_cols":36,"rows_kept":68,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[null,"Dashboard - Data"]
[null,{"$f":"Contents!H7","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[]
[null,"REVENUE REQUIREMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL EXPENDITURE"]
[null,"Revenue requirement ($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,"Total prescribed capital expenditure by service category ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,"Irrigation",{"$f":"Capex_FO_AC!X12","v":13.067687197713147},{"$f":"Capex_FO_AC!Y12","v":12.135537768865031},{"$f":"Capex_FO_AC!Z12","v":5.1274675317967393},{"$f":"Capex_FO_AC!AA12","v":7.9712967900127216},{"$f":"Capex_FO_AC!AB12","v":5.025882963800905},{"$f":"Capex_FO_AC!AC12","v":15.124241751999998},{"$f":"Capex_FO_AC!AD12","v":7.0106417279999995},{"$f":"Capex_FO_AC!AE12","v":6.748689495999999},{"$f":"Capex_FO_AC!AF12","v":7.819706096},{"$f":"Capex_FO_AC!AG12","v":6.9551316079999994},{"$f":"Capex_FO_AC!AH12","v":6.8821198552036211},{"$f":"Capex_FO_AC!AI12","v":12.084656018099549},{"$f":"Capex_FO_AC!AJ12","v":19.59265601809955},{"$f":"Capex_FO_AC!AK12","v":8.4206560180995513},{"$f":"Capex_FO_AC!AL12","v":6.7006560180995489}]
[null,null,"Values",{"$f":"'Rev&RAV_FO'!X23","v":29.012643134348},{"$f":"'Rev&RAV_FO'!Y23","v":28.73888103950021},{"$f":"'Rev&RAV_FO'!Z23","v":28.716890048392418},{"$f":"'Rev&RAV_FO'!AA23","v":28.680467553418971},{"$f":"'Rev&RAV_FO'!AB23","v":28.667541956958029},{"$f":"'Rev&RAV_FO'!AC23","v":26.99099168539529},{"$f":"'Rev&RAV_FO'!AD23","v":27.262287293227335},{"$f":"'Rev&RAV_FO'!AE23","v":28.060164515276995},{"$f":"'Rev&RAV_FO'!AF23","v":28.56885775903212},{"$f":"'Rev&RAV_FO'!AG23","v":28.294547112008456},{"$f":"'Rev&RAV_FO'!AH23","v":28.511403932741729},{"$f":"'Rev&RAV_FO'!AI23","v":28.861000158771308},{"$f":"'Rev&RAV_FO'!AJ23","v":29.64791791432588},{"$f":"'Rev&RAV_FO'!AK23","v":30.335690430860829},{"$f":"'Rev&RAV_FO'!AL23","v":30.62276415437789},null,null,"Drainage",{"$f":"Capex_FO_AC!X13","v":0.23528565985790412},{"$f":"Capex_FO_AC!Y13","v":0.33923733128834355},{"$f":"Capex_FO_AC!Z13","v":0.16761140994854201},{"$f":"Capex_FO_AC!AA13","v":8.1752982188295159E-2},{"$f":"Capex_FO_AC!AB13","v":0.31395475113122173},{"$f":"Capex_FO_AC!AC13","v":0.38900000000000007},{"$f":"Capex_FO_AC!AD13","v":0.53400000000000003},{"$f":"Capex_FO_AC!AE13","v":0.54600000000000004},{"$f":"Capex_FO_AC!AF13","v":0.21100000000000002},{"$f":"Capex_FO_AC!AG13","v":0.89100000000000001},{"$f":"Capex_FO_AC!AH13","v":0.40499999999999997},{"$f":"Capex_FO_AC!AI13","v":0.56400000000000006},{"$f":"Capex_FO_AC!AJ13","v":0.61599999999999999},{"$f":"Capex_FO_AC!AK13","v":0.33800000000000002},{"$f":"Capex_FO_AC!AL13","v":0.94700000000000006}]
[null,null,"Reg period average",{"$f":"AVERAGE($D$9:$H$9)","v":28.763284746523521},{"$f":"AVERAGE($D$9:$H$9)","v":28.763284746523521},{"$f":"AVERAGE($D$9:$H$9)","v":28.763284746523521},{"$f":"AVERAGE($D$9:$H$9)","v":28.763284746523521},{"$f":"AVERAGE($D$9:$H$9)","v":28.763284746523521},null,null,null,null,null,null,null,null,null,null,null,null,"Domestic and stock",{"$f":"Capex_FO_AC!X14","v":0.12651884547069273},{"$f":"Capex_FO_AC!Y14","v":0.16092123312883436},{"$f":"Capex_FO_AC!Z14","v":8.162523499142367E-2},{"$f":"Capex_FO_AC!AA14","v":7.4966330788804061E-2},{"$f":"Capex_FO_AC!AB14","v":6.7276018099547516E-2},{"$f":"Capex_FO_AC!AC14","v":6.8000000000000005E-2},{"$f":"Capex_FO_AC!AD14","v":0.46800000000000003},{"$f":"Capex_FO_AC!AE14","v":0.26800000000000002},{"$f":"Capex_FO_AC!AF14","v":0.76800000000000002},{"$f":"Capex_FO_AC!AG14","v":6.8000000000000005E-2},{"$f":"Capex_FO_AC!AH14","v":7.1000000000000008E-2},{"$f":"Capex_FO_AC!AI14","v":1.571},{"$f":"Capex_FO_AC!AJ14","v":7.1000000000000008E-2},{"$f":"Capex_FO_AC!AK14","v":7.1000000000000008E-2},{"$f":"Capex_FO_AC!AL14","v":7.1000000000000008E-2}]
[null,null,"Reg period average",null,null,null,null,null,{"$f":"AVERAGE($I$9:$M$9)","v":27.835369672988037},{"$f":"AVERAGE($I$9:$M$9)","v":27.835369672988037},{"$f":"AVERAGE($I$9:$M$9)","v":27.835369672988037},{"$f":"AVERAGE($I$9:$M$9)","v":27.835369672988037},{"$f":"AVERAGE($I$9:$M$9)","v":27.835369672988037},null,null,null,null,null,null,null,"Surface water diversions",{"$f":"Capex_FO_AC!X15","v":0.35157560301953827},{"$f":"Capex_FO_AC!Y15","v":0.32107691411042949},{"$f":"Capex_FO_AC!Z15","v":0.27927336277873077},{"$f":"Capex_FO_AC!AA15","v":0.21040405852417302},{"$f":"Capex_FO_AC!AB15","v":0.13455203619909503},{"$f":"Capex_FO_AC!AC15","v":0.497},{"$f":"Capex_FO_AC!AD15","v":0.497},{"$f":"Capex_FO_AC!AE15","v":0.497},{"$f":"Capex_FO_AC!AF15","v":0.497},{"$f":"Capex_FO_AC!AG15","v":0.497},{"$f":"Capex_FO_AC!AH15","v":0.52300000000000002},{"$f":"Capex_FO_AC!AI15","v":0.52300000000000002},{"$f":"Capex_FO_AC!AJ15","v":0.52300000000000002},{"$f":"Capex_FO_AC!AK15","v":0.52300000000000002},{"$f":"Capex_FO_AC!AL15","v":0.52300000000000002}]
[null,null,"Reg period average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE($N$9:$R$9)","v":29.595755318215527},{"$f":"AVERAGE($N$9:$R$9)","v":29.595755318215527},{"$f":"AVERAGE($N$9:$R$9)","v":29.595755318215527},{"$f":"AVERAGE($N$9:$R$9)","v":29.595755318215527},{"$f":"AVERAGE($N$9:$R$9)","v":29.595755318215527},null,null,"Groundwater diversions",{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk water services",{"$f":"Capex_FO_AC!X17","v":0},{"$f":"Capex_FO_AC!Y17","v":0},{"$f":"Capex_FO_AC!Z17","v":0},{"$f":"Capex_FO_AC!AA17","v":0},{"$f":"Capex_FO_AC!AB17","v":0},{"$f":"Capex_FO_AC!AC17","v":0},{"$f":"Capex_FO_AC!AD17","v":0},{"$f":"Capex_FO_AC!AE17","v":0},{"$f":"Capex_FO_AC!AF17","v":0},{"$f":"Capex_FO_AC!AG17","v":0},{"$f":"Capex_FO_AC!AH17","v":0},{"$f":"Capex_FO_AC!AI17","v":0},{"$f":"Capex_FO_AC!AJ17","v":0},{"$f":"Capex_FO_AC!AK17","v":0},{"$f":"Capex_FO_AC!AL17","v":0}]
[null,"REVENUE REQUIREMENT - BUILDING BLOCKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(V8:V13)","v":13.781067306061283},12.956773247392638,5.655977539515435,8.3384201615139943,5.5416657692307689,16.078241751999997,8.5096417280000001,8.059689495999999,9.295706096,8.4111316079999998,7.8811198552036208,14.742656018099549,20.802656018099551,9.3526560180995499,8.2416560180995493]
[]
[null,"Revenue requirement ($m)",null,"5th Reg Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver ($m)",null,null,null,null,null,null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Operating expenditure",{"$f":"SUM('Rev&RAV_FO'!AC15:AG15)","v":106.20203821000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,{"$f":"'Capex_FO input'!D11","v":6.5129217519999996},{"$f":"'Capex_FO input'!E11","v":6.2303217279999981},{"$f":"'Capex_FO input'!F11","v":6.4823694959999987},{"$f":"'Capex_FO input'!G11","v":6.1055860959999988},{"$f":"'Capex_FO input'!H11","v":5.222011607999999},{"$f":"'Capex_FO input'!I11","v":5.3591198552036206},{"$f":"'Capex_FO input'!J11","v":6.5386560180995472},{"$f":"'Capex_FO input'!K11","v":8.7936560180995471},{"$f":"'Capex_FO input'!L11","v":7.5426560180995477},{"$f":"'Capex_FO input'!M11","v":6.5096560180995482}]
[null,null,"Return on assets",{"$f":"SUM('Rev&RAV_FO'!AC16:AG16)","v":14.240128925941676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,{"$f":"'Capex_FO input'!D12","v":7},{"$f":"'Capex_FO input'!E12","v":0},{"$f":"'Capex_FO input'!F12","v":0},{"$f":"'Capex_FO input'!G12","v":0},{"$f":"'Capex_FO input'!H12","v":0},{"$f":"'Capex_FO input'!I12","v":0},{"$f":"'Capex_FO input'!J12","v":0},{"$f":"'Capex_FO input'!K12","v":0},{"$f":"'Capex_FO input'!L12","v":0},{"$f":"'Capex_FO input'!M12","v":0}]
[null,null,"Regulatory depreciation of assets",{"$f":"SUM('Rev&RAV_FO'!AC17:AG17)","v":18.734681228998515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,{"$f":"'Capex_FO input'!D13","v":-1.3562999095022628},{"$f":"'Capex_FO input'!E13","v":2.1077000904977372},{"$f":"'Capex_FO input'!F13","v":1.4057000904977375},{"$f":"'Capex_FO input'!G13","v":3.0185000904977377},{"$f":"'Capex_FO input'!H13","v":3.0175000904977374},{"$f":"'Capex_FO input'!I13","v":2.3503800904977377},{"$f":"'Capex_FO input'!J13","v":8.0323800904977407},{"$f":"'Capex_FO input'!K13","v":11.83738009049774},{"$f":"'Capex_FO input'!L13","v":1.6383800904977377},{"$f":"'Capex_FO input'!M13","v":1.5603800904977378}]
[null,null,"Adjustments from last period",{"$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,"Government contributions",null,null,null,null,null,{"$f":"'Capex_FO input'!D14","v":0},{"$f":"'Capex_FO input'!E14","v":0},{"$f":"'Capex_FO input'!F14","v":0},{"$f":"'Capex_FO input'!G14","v":0},{"$f":"'Capex_FO input'!H14","v":0},{"$f":"'Capex_FO input'!I14","v":0},{"$f":"'Capex_FO input'!J14","v":0},{"$f":"'Capex_FO input'!K14","v":0},{"$f":"'Capex_FO input'!L14","v":0},{"$f":"'Capex_FO input'!M14","v":0}]
[null,null,"Non-prescribed revenue offset of revenue requirement",{"$f":"SUM('Rev&RAV_FO'!AC19:AG19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,{"$f":"'Capex_FO input'!D15","v":3.9216199095022626},{"$f":"'Capex_FO input'!E15","v":0.17161990950226247},{"$f":"'Capex_FO input'!F15","v":0.17161990950226247},{"$f":"'Capex_FO input'!G15","v":0.17161990950226247},{"$f":"'Capex_FO input'!H15","v":0.17161990950226247},{"$f":"'Capex_FO input'!I15","v":0.17161990950226247},{"$f":"'Capex_FO input'!J15","v":0.17161990950226247},{"$f":"'Capex_FO input'!K15","v":0.17161990950226247},{"$f":"'Capex_FO input'!L15","v":0.17161990950226247},{"$f":"'Capex_FO input'!M15","v":0.17161990950226247}]
[null,null,"Tax liability",{"$f":"SUM('Rev&RAV_FO'!AC20:AG20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(AA17:AA21)","v":16.078241752},8.5096417279999965,8.059689495999999,9.2957060959999982,8.411131607999998,7.8811198552036208,14.742656018099549,20.802656018099547,9.3526560180995464,8.2416560180995475]
[null,null,"Total revenue requirement",{"$f":"SUM(D17:D22)","v":139.17684836494021}]
[]
[null,"VARIABLE COSTS VS FIXED COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by capital type ($m)",null,null,null,null,null,null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top 10 Major Projects",null,null,null,null,null,{"$f":"'Capex_FO input'!D19","v":0.47031999999999996},{"$f":"'Capex_FO input'!E19","v":0.32031999999999994},{"$f":"'Capex_FO input'!F19","v":0.32031999999999994},{"$f":"'Capex_FO input'!G19","v":0.74312},{"$f":"'Capex_FO input'!H19","v":1.5631200000000001},{"$f":"'Capex_FO input'!I19","v":0.15},{"$f":"'Capex_FO input'!J19","v":0},{"$f":"'Capex_FO input'!K19","v":0},{"$f":"'Capex_FO input'!L19","v":0.22},{"$f":"'Capex_FO input'!M19","v":0.63}]
[null,"Total tariff revenue - Fixed vs Variable ($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,"Significant projects",null,null,null,null,null,{"$f":"'Capex_FO input'!D20","v":11.860000000000001},{"$f":"'Capex_FO input'!E20","v":5.4249999999999989},{"$f":"'Capex_FO input'!F20","v":5.1089999999999982},{"$f":"'Capex_FO input'!G20","v":6.6210000000000004},{"$f":"'Capex_FO input'!H20","v":4.8419999999999996},{"$f":"'Capex_FO input'!I20","v":4.8240000000000007},{"$f":"'Capex_FO input'!J20","v":11.969000000000001},{"$f":"'Capex_FO input'!K20","v":18.028999999999996},{"$f":"'Capex_FO input'!L20","v":6.3590000000000009},{"$f":"'Capex_FO input'!M20","v":4.8379999999999992}]
[null,null,"Fixed ",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!X459,RevenueTariffBasket_FO!X462+RevenueTariffBasket_FO!X464)","v":16.964651015272107},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!Y459,RevenueTariffBasket_FO!Y462+RevenueTariffBasket_FO!Y464)","v":17.042787109074848},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!Z459,RevenueTariffBasket_FO!Z462+RevenueTariffBasket_FO!Z464)","v":18.341329055356368},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AA459,RevenueTariffBasket_FO!AA462+RevenueTariffBasket_FO!AA464)","v":17.156787165764474},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AB459,RevenueTariffBasket_FO!AB462+RevenueTariffBasket_FO!AB464)","v":17.252657845079998},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AC459,RevenueTariffBasket_FO!AC462+RevenueTariffBasket_FO!AC464)","v":17.230745018129795},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AD459,RevenueTariffBasket_FO!AD462+RevenueTariffBasket_FO!AD464)","v":17.177984549894823},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AE459,RevenueTariffBasket_FO!AE462+RevenueTariffBasket_FO!AE464)","v":17.150622498846996},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AF459,RevenueTariffBasket_FO!AF462+RevenueTariffBasket_FO!AF464)","v":17.143423552514683},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AG459,RevenueTariffBasket_FO!AG462+RevenueTariffBasket_FO!AG464)","v":17.154610082350576},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AM459,RevenueTariffBasket_FO!AH462+RevenueTariffBasket_FO!AH464)","v":17.494947519588841},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!#REF!,RevenueTariffBasket_FO!AI462+RevenueTariffBasket_FO!AI464)","v":17.869411447471165},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!#REF!,RevenueTariffBasket_FO!AJ462+RevenueTariffBasket_FO!AJ464)","v":18.280434195776611},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!#REF!,RevenueTariffBasket_FO!AK462+RevenueTariffBasket_FO!AK464)","v":18.730651581168381},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!#REF!,RevenueTariffBasket_FO!AL462+RevenueTariffBasket_FO!AL464)","v":19.222919772251501},null,null,"Capital Programs / Allocation",null,null,null,null,null,{"$f":"'Capex_FO input'!D21","v":1.2130000000000001},{"$f":"'Capex_FO input'!E21","v":1.056},{"$f":"'Capex_FO input'!F21","v":1.056},{"$f":"'Capex_FO input'!G21","v":1.056},{"$f":"'Capex_FO input'!H21","v":1.056},{"$f":"'Capex_FO input'!I21","v":2.1090000000000004},{"$f":"'Capex_FO input'!J21","v":2.1090000000000004},{"$f":"'Capex_FO input'!K21","v":2.1090000000000004},{"$f":"'Capex_FO input'!L21","v":2.1090000000000004},{"$f":"'Capex_FO input'!M21","v":2.1090000000000004}]
[null,null,"Variable",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!X460,RevenueTariffBasket_FO!X463+RevenueTariffBasket_FO!X465)","v":7.2948093588341028},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!Y460,RevenueTariffBasket_FO!Y463+RevenueTariffBasket_FO!Y465)","v":6.4683910839095713},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!Z460,RevenueTariffBasket_FO!Z463+RevenueTariffBasket_FO!Z465)","v":6.5094393696121191},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AA460,RevenueTariffBasket_FO!AA463+RevenueTariffBasket_FO!AA465)","v":6.4645555263867687},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AB460,RevenueTariffBasket_FO!AB463+RevenueTariffBasket_FO!AB465)","v":7.0760244200000004},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AC460,RevenueTariffBasket_FO!AC463+RevenueTariffBasket_FO!AC465)","v":6.7453111806216874},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AD460,RevenueTariffBasket_FO!AD463+RevenueTariffBasket_FO!AD465)","v":6.421927396809278},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AE460,RevenueTariffBasket_FO!AE463+RevenueTariffBasket_FO!AE465)","v":6.2178267499804063},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AF460,RevenueTariffBasket_FO!AF463+RevenueTariffBasket_FO!AF465)","v":5.9408112429915692},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AG460,RevenueTariffBasket_FO!AG463+RevenueTariffBasket_FO!AG465)","v":5.6859753409149594},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!AM460,RevenueTariffBasket_FO!AH463+RevenueTariffBasket_FO!AH465)","v":6.0480322075316959},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!#REF!,RevenueTariffBasket_FO!AI463+RevenueTariffBasket_FO!AI465)","v":6.4344414359816469},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!#REF!,RevenueTariffBasket_FO!AJ463+RevenueTariffBasket_FO!AJ465)","v":6.8468472700012688},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!#REF!,RevenueTariffBasket_FO!AK463+RevenueTariffBasket_FO!AK465)","v":7.2870061286728731},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$47=1,RevenuePriceCap_FO!#REF!,RevenueTariffBasket_FO!AL463+RevenueTariffBasket_FO!AL465)","v":7.7567943239870774},null,null,"Other Capital expenditure",null,null,null,null,null,{"$f":"'Capex_FO input'!D22","v":2.5349217519999994},{"$f":"'Capex_FO input'!E22","v":1.7083217279999998},{"$f":"'Capex_FO input'!F22","v":1.5743694960000001},{"$f":"'Capex_FO input'!G22","v":0.87558609599999992},{"$f":"'Capex_FO input'!H22","v":0.95001160799999984},{"$f":"'Capex_FO input'!I22","v":0.79811985520361972},{"$f":"'Capex_FO input'!J22","v":0.66465601809954733},{"$f":"'Capex_FO input'!K22","v":0.66465601809954733},{"$f":"'Capex_FO input'!L22","v":0.66465601809954733},{"$f":"'Capex_FO input'!M22","v":0.66465601809954733}]
[null,null,"Total tariff revenue",{"$f":"SUM(D28:D29)","v":24.259460374106212},23.511178192984417,24.850768424968486,23.621342692151241,24.328682265079998,23.976056198751483,23.599911946704101,23.368449248827403,23.084234795506251,22.840585423265537,23.542979727120539,24.303852883452812,25.12728146577788,26.017657709841252,26.979714096238578,null,null,"Total prescribed capex",null,null,null,null,null,{"$f":"SUM(AA26:AA29)","v":16.078241752},8.5096417279999983,8.0596894959999972,9.295706096,8.4111316079999998,7.8811198552036217,14.742656018099549,20.802656018099544,9.3526560180995482,8.2416560180995475]
[]
[null,"DIFFERENCES BETWEEN REGULATORY PERIOD 4 AND REGULATORY PERIOD 5 (REV RAV, OPEX, CAPEX)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital programs / Allocation and other capital expenditure by service category ($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,"$m",null,"Total revenue requirement ","Total operating expenditure","Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U34) + SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U34)","v":3.6799217519999994},{"$f":"SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U34) + SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U34)","v":2.696321728},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U34) + SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U34)","v":2.5623694960000001},{"$f":"SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U34) + SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U34)","v":1.8635860959999999},{"$f":"SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U34) + SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U34)","v":1.9380116079999998},{"$f":"SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U34) + SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U34)","v":2.8361198552036204},{"$f":"SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U34) + SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U34)","v":2.7026560180995478},{"$f":"SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U34) + SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U34)","v":2.7026560180995478},{"$f":"SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U34) + SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U34)","v":2.7026560180995478},{"$f":"SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U34) + SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U34)","v":2.7026560180995478}]
[null,null,"4th regulatory period",{"$f":"SUM('Rev&RAV_FO'!X23:AB23)","v":143.81642373261761},{"$f":"SUM(Opex_Breakdown!X37:AB37)","v":116.29104365076198},{"$f":"SUM(Capex_FO_AC!X18:AB18)","v":46.273904023714117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U35) + SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U35)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U35) + SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U35)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U35) + SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U35)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U35) + SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U35)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U35) + SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U35)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U35) + SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U35)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U35) + SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U35)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U35) + SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U35)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U35) + SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U35)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U35) + SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U35)","v":0}]
[null,null,"5th regulatory period",{"$f":"SUM('Rev&RAV_FO'!AC23:AG23)","v":139.17684836494018},{"$f":"SUM(Opex_Breakdown!AC37:AG37)","v":106.20203821000001},{"$f":"SUM(Capex_FO_AC!AC18:AG18)","v":50.354410679999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic and stock",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U36) + SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U36)","v":6.8000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U36) + SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U36)","v":6.8000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U36) + SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U36)","v":6.8000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U36) + SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U36)","v":6.8000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U36) + SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U36)","v":6.8000000000000005E-2},{"$f":"SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U36) + SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U36)","v":7.1000000000000008E-2},{"$f":"SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U36) + SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U36)","v":7.1000000000000008E-2},{"$f":"SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U36) + SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U36)","v":7.1000000000000008E-2},{"$f":"SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U36) + SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U36)","v":7.1000000000000008E-2},{"$f":"SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U36) + SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U36)","v":7.1000000000000008E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface water diversions",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U37) + SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U37)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U37) + SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U37)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U37) + SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U37)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U37) + SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U37)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U37) + SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U37)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U37) + SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U37)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U37) + SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U37)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U37) + SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U37)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U37) + SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U37)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U37) + SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U37)","v":0}]
[null,"OPERATING EXPENDITURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater diversions",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U38) + SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U38)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U38) + SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U38)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U38) + SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U38)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U38) + SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U38)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U38) + SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U38)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U38) + SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U38)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U38) + SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U38)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U38) + SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U38)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U38) + SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U38)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U38) + SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk water services",null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U39) + SUMIFS('Capex_FO input'!O$42:O$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U39)","v":0},{"$f":"SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U39) + SUMIFS('Capex_FO input'!P$42:P$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U39)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U39) + SUMIFS('Capex_FO input'!Q$42:Q$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U39)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U39) + SUMIFS('Capex_FO input'!R$42:R$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U39)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U39) + SUMIFS('Capex_FO input'!S$42:S$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U39)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U39) + SUMIFS('Capex_FO input'!T$42:T$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U39)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U39) + SUMIFS('Capex_FO input'!U$42:U$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U39)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U39) + SUMIFS('Capex_FO input'!V$42:V$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U39)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U39) + SUMIFS('Capex_FO input'!W$42:W$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U39)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$28,'Capex_FO input'!$E$42:$E$241,$U39) + SUMIFS('Capex_FO input'!X$42:X$241,'Capex_FO input'!$H$42:$H$241,$U$29,'Capex_FO input'!$E$42:$E$241,$U39)","v":0}]
[null,"Total prescribed operating expenditure ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,"Total capital programs / allocations",null,null,null,null,null,{"$f":"SUM(AA34:AA39)","v":3.7479217519999994},2.7643217280000001,2.6303694960000001,1.931586096,2.0060116079999997,2.9071198552036206,2.773656018099548,2.773656018099548,2.773656018099548,2.773656018099548]
[null,null,"Controllable opex",{"$f":"Opex_Breakdown!X18","v":20.5569024789698},{"$f":"Opex_Breakdown!Y18","v":19.602795683374232},{"$f":"Opex_Breakdown!Z18","v":19.393772392152659},{"$f":"Opex_Breakdown!AA18","v":19.038741567251904},{"$f":"Opex_Breakdown!AB18","v":18.474276140000001},{"$f":"Opex_Breakdown!AC18","v":16.907314390000003},{"$f":"Opex_Breakdown!AD18","v":16.856204550000001},{"$f":"Opex_Breakdown!AE18","v":17.34184681},{"$f":"Opex_Breakdown!AF18","v":17.533856010000001},{"$f":"Opex_Breakdown!AG18","v":17.116546700000001},{"$f":"Opex_Breakdown!AH18","v":17.121577507765213},{"$f":"Opex_Breakdown!AI18","v":17.120408016173329},{"$f":"Opex_Breakdown!AJ18","v":17.119248159229812},{"$f":"Opex_Breakdown!AK18","v":17.110578920467951},{"$f":"Opex_Breakdown!AL18","v":17.109439663572118}]
[null,null,"Non-controllable opex",{"$f":"Opex_Breakdown!X34","v":4.1256985536500892},{"$f":"Opex_Breakdown!Y34","v":3.8966974039877305},{"$f":"Opex_Breakdown!Z34","v":3.7171453752915955},{"$f":"Opex_Breakdown!AA34","v":3.8063013190839694},{"$f":"Opex_Breakdown!AB34","v":3.6787127370000001},{"$f":"Opex_Breakdown!AC34","v":3.8142275500000005},{"$f":"Opex_Breakdown!AD34","v":3.9653485500000003},{"$f":"Opex_Breakdown!AE34","v":4.1164705499999998},{"$f":"Opex_Breakdown!AF34","v":4.2751115500000001},{"$f":"Opex_Breakdown!AG34","v":4.2751115500000001},{"$f":"Opex_Breakdown!AH34","v":4.2675915499999997},{"$f":"Opex_Breakdown!AI34","v":4.2675915499999997},{"$f":"Opex_Breakdown!AJ34","v":4.2675915499999997},{"$f":"Opex_Breakdown!AK34","v":4.2751115500000001},{"$f":"Opex_Breakdown!AL34","v":4.2751115500000001}]
[null,null,"Total prescribed opex",{"$f":"SUM(D41:D42)","v":24.682601032619889},23.499493087361962,23.110917767444256,22.845042886335875,22.152988877000002,20.721541940000005,20.821553100000003,21.458317359999999,21.808967559999999,21.391658249999999,21.389169057765212,21.387999566173328,21.386839709229811,21.385690470467949,21.384551213572117,null,"CAPITAL EXPENDITURE VS REGULATORY DEPRECIATION"]
[]
[null,"Forecast variations to baseline operating expenditure ($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,"$m",null,"4th regulatory period","5th regulatory period"]
[null,null,"Irrigation",null,null,null,null,null,{"$f":"Opex_FO!AC179","v":-0.59896817725190132},{"$f":"Opex_FO!AD179","v":-0.65007801725190362},{"$f":"Opex_FO!AE179","v":-0.16443575725190485},{"$f":"Opex_FO!AF179","v":2.7573442748096255E-2},{"$f":"Opex_FO!AG179","v":-0.38973586725190401},{"$f":"Opex_FO!AH179","v":-0.38470505948669143},{"$f":"Opex_FO!AI179","v":-0.38587455107857593},{"$f":"Opex_FO!AJ179","v":-0.38703440802209244},{"$f":"Opex_FO!AK179","v":-0.39570364678395364},{"$f":"Opex_FO!AL179","v":-0.39684290367978647},null,null,"Capital expenditure",{"$f":"SUM(Capex_FO_AC!X18:AB18)","v":46.273904023714117},{"$f":"SUM(Capex_FO_AC!AC18:AG18)","v":50.354410679999994}]
[null,null,"Drainage",null,null,null,null,null,{"$f":"Opex_FO!AC180","v":0},{"$f":"Opex_FO!AD180","v":0},{"$f":"Opex_FO!AE180","v":0},{"$f":"Opex_FO!AF180","v":0},{"$f":"Opex_FO!AG180","v":0},{"$f":"Opex_FO!AH180","v":0},{"$f":"Opex_FO!AI180","v":0},{"$f":"Opex_FO!AJ180","v":0},{"$f":"Opex_FO!AK180","v":0},{"$f":"Opex_FO!AL180","v":0},null,null,"Regulatory depreciation",{"$f":"SUM(RollForward_FO!X17:AB17)","v":14.016635685138125},{"$f":"SUM(RollForward_FO!AC17:AG17)","v":18.734681228998515}]
[null,null,"Domestic and stock",null,null,null,null,null,{"$f":"Opex_FO!AC181","v":0},{"$f":"Opex_FO!AD181","v":0},{"$f":"Opex_FO!AE181","v":0},{"$f":"Opex_FO!AF181","v":0},{"$f":"Opex_FO!AG181","v":0},{"$f":"Opex_FO!AH181","v":0},{"$f":"Opex_FO!AI181","v":0},{"$f":"Opex_FO!AJ181","v":0},{"$f":"Opex_FO!AK181","v":0},{"$f":"Opex_FO!AL181","v":0}]
[null,null,"Surface water diversions",null,null,null,null,null,{"$f":"Opex_FO!AC182","v":0},{"$f":"Opex_FO!AD182","v":0},{"$f":"Opex_FO!AE182","v":0},{"$f":"Opex_FO!AF182","v":0},{"$f":"Opex_FO!AG182","v":0},{"$f":"Opex_FO!AH182","v":0},{"$f":"Opex_FO!AI182","v":0},{"$f":"Opex_FO!AJ182","v":0},{"$f":"Opex_FO!AK182","v":0},{"$f":"Opex_FO!AL182","v":0},null,"LABOUR COSTS"]
[null,null,"Groundwater diversions",null,null,null,null,null,{"$f":"Opex_FO!AC183","v":0},{"$f":"Opex_FO!AD183","v":0},{"$f":"Opex_FO!AE183","v":0},{"$f":"Opex_FO!AF183","v":0},{"$f":"Opex_FO!AG183","v":0},{"$f":"Opex_FO!AH183","v":0},{"$f":"Opex_FO!AI183","v":0},{"$f":"Opex_FO!AJ183","v":0},{"$f":"Opex_FO!AK183","v":0},{"$f":"Opex_FO!AL183","v":0}]
[null,null,"Bulk water services",null,null,null,null,null,{"$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},{"$f":"Opex_FO!AL184","v":0},null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Forecast variations to baseline operating expenditure",null,null,null,null,null,{"$f":"SUM(I46:I51)","v":-0.59896817725190132},-0.65007801725190362,-0.16443575725190485,2.7573442748096255E-2,-0.38973586725190401,-0.38470505948669143,-0.38587455107857593,-0.38703440802209244,-0.39570364678395364,-0.39684290367978647,null,null,"Average unit labour cost (labour costs per FTE)",{"$f":"(Expenditure_Detail!X34*1000000)/Expenditure_Detail!X33","v":101829.98774519148},{"$f":"(Expenditure_Detail!Y34*1000000)/Expenditure_Detail!Y33","v":94360.097988404959},{"$f":"(Expenditure_Detail!Z34*1000000)/Expenditure_Detail!Z33","v":95577.033907869816},{"$f":"(Expenditure_Detail!AA34*1000000)/Expenditure_Detail!AA33","v":97327.544925000911},{"$f":"(Expenditure_Detail!AB34*1000000)/Expenditure_Detail!AB33","v":97221.766497461926},{"$f":"(Expenditure_Detail!AC34*1000000)/Expenditure_Detail!AC33","v":101702.69430051812},{"$f":"(Expenditure_Detail!AD34*1000000)/Expenditure_Detail!AD33","v":100951.4896373057},{"$f":"(Expenditure_Detail!AE34*1000000)/Expenditure_Detail!AE33","v":101179.72868217053},{"$f":"(Expenditure_Detail!AF34*1000000)/Expenditure_Detail!AF33","v":101021.66666666666},{"$f":"(Expenditure_Detail!AG34*1000000)/Expenditure_Detail!AG33","v":100529.13436692506},{"$f":"(Expenditure_Detail!AH34*1000000)/Expenditure_Detail!AH33","v":100529.13436692506},{"$f":"(Expenditure_Detail!AI34*1000000)/Expenditure_Detail!AI33","v":100529.13436692506},{"$f":"(Expenditure_Detail!AJ34*1000000)/Expenditure_Detail!AJ33","v":100529.13436692506},{"$f":"(Expenditure_Detail!AK34*1000000)/Expenditure_Detail!AK33","v":100529.13436692506},{"$f":"(Expenditure_Detail!AL34*1000000)/Expenditure_Detail!AL33","v":100529.13436692506}]
[]
[null,"Non-controllable operating expenditure ($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,"COMPOSITION OF RAV"]
[null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,{"$f":"Opex_FO!AA189","v":3.2676882833587784},{"$f":"Opex_FO!AB189","v":3.1840127369999998},{"$f":"Opex_FO!AC189","v":3.3329875500000004},{"$f":"Opex_FO!AD189","v":3.4841085500000002},{"$f":"Opex_FO!AE189","v":3.6352305500000002},{"$f":"Opex_FO!AF189","v":3.78635155},{"$f":"Opex_FO!AG189","v":3.78635155},{"$f":"Opex_FO!AH189","v":3.78635155},{"$f":"Opex_FO!AI189","v":3.78635155},{"$f":"Opex_FO!AJ189","v":3.78635155},{"$f":"Opex_FO!AK189","v":3.78635155},{"$f":"Opex_FO!AL189","v":3.78635155}]
[null,null,"External temporary water purchases",null,null,null,{"$f":"Opex_FO!AA190","v":0},{"$f":"Opex_FO!AB190","v":0},{"$f":"Opex_FO!AC190","v":0},{"$f":"Opex_FO!AD190","v":0},{"$f":"Opex_FO!AE190","v":0},{"$f":"Opex_FO!AF190","v":0},{"$f":"Opex_FO!AG190","v":0},{"$f":"Opex_FO!AH190","v":0},{"$f":"Opex_FO!AI190","v":0},{"$f":"Opex_FO!AJ190","v":0},{"$f":"Opex_FO!AK190","v":0},{"$f":"Opex_FO!AL190","v":0},null,"$m",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"License fees",null,null,null,{"$f":"Opex_FO!AA191","v":4.8687844885496184E-2},{"$f":"Opex_FO!AB191","v":2.8500000000000001E-2},{"$f":"Opex_FO!AC191","v":1.504E-2},{"$f":"Opex_FO!AD191","v":1.504E-2},{"$f":"Opex_FO!AE191","v":1.504E-2},{"$f":"Opex_FO!AF191","v":2.256E-2},{"$f":"Opex_FO!AG191","v":2.256E-2},{"$f":"Opex_FO!AH191","v":1.504E-2},{"$f":"Opex_FO!AI191","v":1.504E-2},{"$f":"Opex_FO!AJ191","v":1.504E-2},{"$f":"Opex_FO!AK191","v":2.256E-2},{"$f":"Opex_FO!AL191","v":2.256E-2},null,null,"Existing assets ",{"$f":"'Rev&RAV_FO'!X37","v":96.716142954034581},{"$f":"'Rev&RAV_FO'!Y37","v":102.30303024976868},{"$f":"'Rev&RAV_FO'!Z37","v":103.29911534463183},{"$f":"'Rev&RAV_FO'!AA37","v":105.42616199663854},{"$f":"'Rev&RAV_FO'!AB37","v":110.23538408816746},{"$f":"'Rev&RAV_FO'!AC37","v":112.15847836175364},{"$f":"'Rev&RAV_FO'!AD37","v":106.6437156962219},{"$f":"'Rev&RAV_FO'!AE37","v":103.25313620744225},{"$f":"'Rev&RAV_FO'!AF37","v":100.02709102053873},{"$f":"'Rev&RAV_FO'!AG37","v":97.038228373842159},{"$f":"'Rev&RAV_FO'!AH37","v":94.118985146337806},{"$f":"'Rev&RAV_FO'!AI37","v":91.060827170050786},{"$f":"'Rev&RAV_FO'!AJ37","v":87.678880999319318},{"$f":"'Rev&RAV_FO'!AK37","v":84.353149828587846},{"$f":"'Rev&RAV_FO'!AL37","v":81.210571157856378}]
[null,null,"Environmental Contribution",null,null,null,{"$f":"Opex_FO!AA192","v":0.48992519083969466},{"$f":"Opex_FO!AB192","v":0.4662},{"$f":"Opex_FO!AC192","v":0.4662},{"$f":"Opex_FO!AD192","v":0.4662},{"$f":"Opex_FO!AE192","v":0.4662},{"$f":"Opex_FO!AF192","v":0.4662},{"$f":"Opex_FO!AG192","v":0.4662},{"$f":"Opex_FO!AH192","v":0.4662},{"$f":"Opex_FO!AI192","v":0.4662},{"$f":"Opex_FO!AJ192","v":0.4662},{"$f":"Opex_FO!AK192","v":0.4662},{"$f":"Opex_FO!AL192","v":0.4662},null,null,"New assets",null,null,null,null,null,{"$f":"'Rev&RAV_FO'!AC54","v":0},{"$f":"'Rev&RAV_FO'!AD54","v":11.953874638514426},{"$f":"'Rev&RAV_FO'!AE54","v":19.71843234746224},{"$f":"'Rev&RAV_FO'!AF54","v":26.720741699998989},{"$f":"'Rev&RAV_FO'!AG54","v":34.699771619102457},{"$f":"'Rev&RAV_FO'!AH54","v":41.543247638905974},{"$f":"'Rev&RAV_FO'!AI54","v":47.782616655003913},{"$f":"'Rev&RAV_FO'!AJ54","v":60.917910203767512},{"$f":"'Rev&RAV_FO'!AK54","v":79.56781791930014},{"$f":"'Rev&RAV_FO'!AL54","v":86.153332905068467}]
[null,null,"Other non-controllable",null,null,null,{"$f":"Opex_FO!AA193","v":0},{"$f":"Opex_FO!AB193","v":0},{"$f":"Opex_FO!AC193","v":0},{"$f":"Opex_FO!AD193","v":0},{"$f":"Opex_FO!AE193","v":0},{"$f":"Opex_FO!AF193","v":0},{"$f":"Opex_FO!AG193","v":0},{"$f":"Opex_FO!AH193","v":0},{"$f":"Opex_FO!AI193","v":0},{"$f":"Opex_FO!AJ193","v":0},{"$f":"Opex_FO!AK193","v":0},{"$f":"Opex_FO!AL193","v":0},null,null,"Total",{"$f":"SUM(V57,V58)","v":96.716142954034581},102.30303024976868,103.29911534463183,105.42616199663854,110.23538408816746,112.15847836175364,118.59759033473632,122.97156855490449,126.74783272053773,131.73799999294462,135.66223278524379,138.84344382505469,148.59679120308684,163.92096774788797,167.36390406292486]
[null,null,"Total non-controllable operating expenditure",null,null,null,{"$f":"SUM(G55:G59)","v":3.8063013190839694},3.6787127370000001,3.8142275500000005,3.9653485500000003,4.1164705499999998,4.2751115500000001,4.2751115500000001,4.2675915499999997,4.2675915499999997,4.2675915499999997,4.2751115500000001,4.2751115500000001]
[]
[null,"INTEREST COVER"]
[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,"Interest cover",{"$f":"Indicators_FO!X225","v":3.3644025825545443},{"$f":"Indicators_FO!Y225","v":4.7476910356240598},{"$f":"Indicators_FO!Z225","v":2.9566238924082602},{"$f":"Indicators_FO!AA225","v":2.5206709481119569},{"$f":"Indicators_FO!AB225","v":3.2305779011194491},{"$f":"Indicators_FO!AC225","v":4.6470643945258505},{"$f":"Indicators_FO!AD225","v":2.6216737402006314},{"$f":"Indicators_FO!AE225","v":2.1424903551444867},{"$f":"Indicators_FO!AF225","v":1.8503252923678304},{"$f":"Indicators_FO!AG225","v":1.836971228737553},{"$f":"Indicators_FO!AH225","v":1.8172278125715711},{"$f":"Indicators_FO!AI225","v":1.8702889259861206},{"$f":"Indicators_FO!AJ225","v":1.7824542056574608},{"$f":"Indicators_FO!AK225","v":1.7958259700153396},{"$f":"Indicators_FO!AL225","v":1.9538959789101993}]
[]
[null,"INTERNAL FINANCING RATIO"]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Internal financing ratio",{"$f":"Indicators_FO!X251","v":0.28647619473150615},{"$f":"Indicators_FO!Y251","v":1.9848390684842392},{"$f":"Indicators_FO!Z251","v":0.980050309688281},{"$f":"Indicators_FO!AA251","v":0.42770883058093095},{"$f":"Indicators_FO!AB251","v":0.89233922989919678},{"$f":"Indicators_FO!AC251","v":0.77556228953863238},{"$f":"Indicators_FO!AD251","v":0.56399045306265505},{"$f":"Indicators_FO!AE251","v":0.44611205150741684},{"$f":"Indicators_FO!AF251","v":0.30189865760599216},{"$f":"Indicators_FO!AG251","v":0.34077789030464761},{"$f":"Indicators_FO!AH251","v":0.40125167628166325},{"$f":"Indicators_FO!AI251","v":0.24493727144071459},{"$f":"Indicators_FO!AJ251","v":0.17925117621001127},{"$f":"Indicators_FO!AK251","v":0.44719691838150427},{"$f":"Indicators_FO!AL251","v":0.61539671311151334}]

{"sheet":"Determination_Lookup","index":24,"n_rows":305,"n_cols":76,"rows_kept":305,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"+KeyAssumptionsPriceControl_FO!B2","v":"Lower Murray Water - Rural"}]
[null,{"$f":"Expenditure_Detail!B6","v":"$m, 01/01/23"}]
[]
[]
[null,"Water business 1","Water business 2","Parameter 1","Parameter 2","ID","Year","Index","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23",null,null,"WACC - HISTORIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LMW-R1","LMW-R2","LMW-R3","LMW-R4"]
[null,{"$f":"$B$2","v":"Lower Murray Water - Rural"},{"$f":"INDEX($C$27:$C$44,MATCH($B8,$B$27:$B$44,0))","v":"LMW-R"},"RAV (Opening Base)",null,{"$f":"C8&D8&E8","v":"LMW-RRAV (Opening Base)"},{"$f":"INDEX($D$27:$D$44,MATCH($B8,$B$27:$B$44,0))","v":"2017-18"},{"$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":87.643287426868937},61.238501665809579,50.46183576235304,83.118442468440534,94.81770344429907,82.937079354009697,94.094631685857678,97.287535573523627,99.473359697936942,100.71082348234422,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$47,0))","v":2.6700000000000002E-2},3.2300000000000002E-2,9.1599999999999997E-3,8.2000000000000007E-3]
[null,{"$f":"$B$2","v":"Lower Murray Water - Rural"},"LMW-R","RoA",null,{"$f":"C9&D9&E9","v":"LMW-RRoA"},"2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G9,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},4.1669387459182223,4.7689725601384385,4.9374788146385749,4.9155038758400789,4.8877321814086132,3.5406342207973469,3.8276433451876257,3.9352179054292109,4.0036836636056234,4.0629069633863075,null,null,"Debt Premium",null,1.1599999999999999E-2,1.7500000000000002E-2,3.1579999999999997E-2,2.5000000000000001E-2]
[null,{"$f":"$B$2","v":"Lower Murray Water - Rural"},"LMW-R","Revenue Req",null,"LMW-RRevenue Req","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G10,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},33.09731762083328,33.895830009968648,34.292604552713463,34.440818249986187,34.481331360200102,29.012643134348,28.73888103950021,28.716890048392418,28.680467553418971,28.667541956958029,null,null,"Equity Premium",null,0.06,0.06,0.06,0.06]
[null,"Lower Murray Water - Rural","LMW-R","RegDepEx",null,"LMW-RRegDepEx","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G11,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},2.458038871303029,2.3156956085492499,2.1330833931463946,1.9645027659992702,1.8531196173077944,2.2666503587628779,2.0806364065931064,1.9237597259354808,1.7915332472197798,1.6954775380673011,null,null,"Equity Beta",null,0.75,0.7,0.7,0.7]
[null,"Lower Murray Water - Rural","LMW-R","RegDepNew",null,"LMW-RRegDepNew","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G12,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0.29421120228561887,0.74656957173840499,0.98254133166499835,1.1391373717050384,1.2989728503503501,0.2400611555429864,0.63679805415723989,0.90772142114441934,1.1139722896398945,1.3600254880750384,null,null,"Gearing (Debt/Assets)",null,0.6,0.6,0.6,0.6]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Irrigation","LMW-RTotal prescribed capexIrrigation","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G13,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},13.013583618164059,50.995312144212512,59.469447752808996,14.786046362176521,2.5134987762762764,15.099485565610856,6.1682297511312232,5.3312600226244351,4.3896480542986431,5.025882963800905,null,null,"Forecast Inflation",null,2.5499999999999998E-2,2.9000000000000001E-2,2.7E-2,2.3E-2]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Drainage","LMW-RTotal prescribed capexDrainage","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G14,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0.39202734375000003,0.25273719165085384,0.22158146067415732,8.6376163585951959E-2,0.23564564564564569,0.2466787330316742,0.2466787330316742,0.2466787330316742,0.31395475113122173,0.31395475113122173,null,null,"Franking credit value",null,0.5,0.5,0.5,0.5]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Domestic and stock","LMW-RTotal prescribed capexDomestic and stock","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G15,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0.15729492187500002,1.7632827324478177E-2,0,1.5802402957486134E-3,6.5732732732732738E-2,6.7276018099547516E-2,6.7276018099547516E-2,6.7276018099547516E-2,6.7276018099547516E-2,6.7276018099547516E-2]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Surface water diversions","LMW-RTotal prescribed capexSurface water diversions","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G16,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0.28676074218749997,0.12813187855787475,0.1276123595505618,0.19293703419593344,0.10418018018018019,0.19061538461538463,0.19061538461538463,0.13455203619909503,0.13455203619909503,0.13455203619909503]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Groundwater diversions","LMW-RTotal prescribed capexGroundwater diversions","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G17,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0,null,null,"INDICATORS - HISTORIC"]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Bulk water services",{"$f":"C18&D18&E18","v":"LMW-RTotal prescribed capexBulk water services"},"2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G18,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0,null,null,null,null,"LMW-R3","LMW-R4"]
[null,"Lower Murray Water - Rural","LMW-R","Total controllable opex",null,{"$f":"C19&D19&E19","v":"LMW-RTotal controllable opex"},"2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G19,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},18.50405874395144,20.331120020531522,21.181903361847684,21.464016259708028,17.823414582563789,18.805428605728949,18.046625772597721,17.815419529592614,17.648633958680399,17.42420681193709,null,null,"Dividend plus tax equivalents benchmark",null,{"$f":"INDEX($W$59:$BX$61,MATCH($U19,$U$59:$U$61,0),MATCH(W$18,$W$58:$BX$58,0))","v":0.65},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Interest Rate - Borrowings :",null,6.5000000000000002E-2,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Interest Rate - Cash :",null,4.4999999999999998E-2,3.5000000000000003E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGULATORY RATE OF RETURN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LMW-R4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Debt",null,{"$f":"INDEX($W$65:$AP$69,MATCH($U25,$U$65:$U$69,0),MATCH(W$24,$W$64:$AP$64,0))","v":3.6189986789390227E-2}]
[null,"Water business 1","Water business 2","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,{"$f":"INDEX($W$65:$AP$69,MATCH($U26,$U$65:$U$69,0),MATCH(W$24,$W$64:$AP$64,0))","v":4.4999999999999998E-2}]
[null,"Barwon Water","BW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,0.6]
[null,"Central Highlands Water","CHW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,2.3E-2]
[null,"City West Water","CWW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,3.9699999999999999E-2]
[null,"Coliban Water","CW","2017-18"]
[null,"East Gippsland Water","EGW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COST EFFICIENCY AND CUSTOMER GROWTH"]
[null,"Gippsland Water","CGW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LMW-R3","LMW-R4"]
[null,"Goulburn Valley Water","GVW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost efficiency improvement rate (% per annum)",null,{"$f":"INDEX($W$73:$BB$74,MATCH($U33,$U$73:$U$74,0),MATCH(W$32,$W$72:$BB$72,0))","v":0.01},{"$f":"INDEX($W$73:$BB$74,MATCH($U33,$U$73:$U$74,0),MATCH(X$32,$W$72:$BB$72,0))","v":0.01}]
[null,"GWM Water","GWMW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer growth forecast (% per annum)",null,{"$f":"INDEX($W$73:$BB$74,MATCH($U34,$U$73:$U$74,0),MATCH(W$32,$W$72:$BB$72,0))","v":1.3579884452245117E-2},1.0599999999999988E-2]
[null,"Lower Murray Water - Urban","LMW-U","2017-18"]
[null,"Lower Murray Water - Rural","LMW-R","2017-18"]
[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,"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,"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,"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,"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","LMW-R4"]
[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-2,3.6189986789390227E-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-2,4.4999999999999998E-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,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[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-2,2.3E-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-2,3.9699999999999999E-2]
[]
[null,"Gippsland Water","CGW","RAV (Opening Base)",null,"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,"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","LMW-R3","LMW-R4"]
[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-2,0.01,0.01]
[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-2,1.3579884452245117E-2,1.0599999999999988E-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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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","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","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,"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,"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,"City West Water","CWW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"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,"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,"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":25,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":true,"merged":[[2,1,2,2]]}
["BL","General Lookup"]
[null,{"$f":"Model_Name","v":"Lower Murray Water - Rural"}]
[null,"Go to Table of Contents"]
[]
[]
[]
[null,"Method of Depreciation",null,null,"Service by Asset Class",null,null,null,"Asset category"]
[]
[null,null,"Depreciation Method",null,null,"[Service]",null,null,"[Asset category]"]
[null,null,"Straight line",null,null,"Irrigation",null,null,"Headworks"]
[null,null,null,null,null,"Drainage",null,null,"Pipelines/network"]
[null,null,null,null,null,"Domestic and stock",null,null,"Channels"]
[null,null,null,null,null,"Surface water diversions",null,null,"Corporate"]
[null,null,null,null,null,"Groundwater diversions"]
[null,null,null,null,null,"Bulk water services"]
[]
[]
[]
[]
[]
[]
[null,"Service by Cost Driver",null,null,"Depreciation deferral",null,null,null,"Capital type"]
[]
[null,null,"[Major Cost Driver]",null,null,"[Year finalised?]",null,null,"[Capital type]"]
[null,null,"Renewals",null,null,"Ongoing",null,null,"Top 10 Major Projects"]
[null,null,"Growth",null,null,"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,"Irrigation",null,null,"Fixed"]
[null,null,"Drainage",null,null,"Variable"]
[null,null,"Domestic and stock"]
[null,null,"Surface water diversions"]
[null,null,"Groundwater diversions"]
[null,null,"Trade Waste"]
[null,null,"Bulk water services"]
[]
[]
[]
[]
[]
[null,"Pricing Unit"]
[null,null,null,null,"Form of price control"]
[null,null,"[Pricing Unit]"]
[null,null,"kL",null,null,"[Price Control]"]
[null,null,"cust",null,null,"Price caps"]
[null,null,"kg",null,null,"Revenue Cap"]
[null,null,"Ml"]
[]
[null,null,null,null,"Tariff - fixed or variable"]
[]
[null,null,null,null,null,"[Price]"]
[null,null,null,null,null,"Price cap - Fixed"]
[null,null,null,null,null,"Price cap - Variable "]
[null,null,null,null,null,"Revenue cap - Fixed "]
[null,null,null,null,null,"Revenue cap - Variable"]