{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Contents","Adjustments log","Model Quality Check","KeyAssumptionsPriceControl_FO","Expenditure_Detail","Opex_FO","Opex_Breakdown","Capex_FO input","Capex_FO_AC","ExpSummary_FO","RollForward_FO","PrevPerAdj_FO","RevenuePriceCap_FO","RevenueTariffBasket_FO","NotPres_FO","Finance&Tax_FO","Rev&RAV_FO","Indicators_FO","Outcomes","GSL","Household Bill","Dashboard - Pricing","Dashboard - Opex","Dashboard - Capex","Dashboard - Data","Determination_Lookup","General_BL"],"not_rendered":{"charts":35,"images":1,"macros":1,"external_links":1,"defined_names":44,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[[6,8,6,9],[10,2,10,3]]}
[80,null,null,null,null,null,null,null,null,null,null,null,"ESC USE ONLY"]
[null,null,null,"ESSENTIAL SERVICES COMMISSION"]
[null,null,null,"Water Price Review - 2023"]
[null,null,null,"Financial Model Template "]
[]
[]
[null,"Table of Contents",null,null,null,"Water Business:",null,{"$f":"+N24","v":"Wannon Water"},{"$f":"+O24","v":"WNW"}]
[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,{"$f":"I7&\"_Price Review Template_\"&O9&P9&Q9","v":"WNW_Price Review Template_Oct2021 - v1"},null,null,null,null,null,"Draft","Oct",2021," - v1"," << Select"]
[null,1,"Model Quality Check",null,null,"Decision type:",null,{"$f":"+N9&\" Decision\"","v":"Draft Decision"},null,null,null,null,null,"Draft","Jan",2016," - v1"]
[null,2,{"$f":"+KeyAssumptionsPriceControl_FO!B1","v":"Key Assumptions Price Control"},null,null,null,null,null,null,null,null,null,null,"Final","Feb",2017]
[null,3,{"$f":"+Expenditure_Detail!B1","v":"Expenditure - Detail"},null,null,"Model Key:",null,null,null,null,null,null,null,null,"Mar",2018]
[null,4,{"$f":"Opex_FO!B1","v":"Operating Expenditure - Forecast"},null,null,null,null,null,null,null,null,null,null,null,"Apr",2019]
[null,5,{"$f":"Opex_Breakdown!B1","v":"Operating Expenditure - Breakdown"},null,null,null,"BLUE",{"$f":"+I7&\" - DATA INPUT CELL\"","v":"WNW - DATA INPUT CELL"},null,null,null,null,null,null,"May",2020]
[null,6,{"$f":"+'Capex_FO input'!B1","v":"Capital Expenditure - Forecast Input"},null,null,null,null,null,null,null,null,null,null,null,"Jun",2021]
[null,7,{"$f":"Capex_FO_AC!B1","v":"Capital Expenditure - Asset Category Breakdown"},null,null,null,"PURPLE","NOTES / INSTRUCTIONS",null,null,null,null,null,null,"Jul",2022]
[null,8,{"$f":"ExpSummary_FO!B1","v":"Expenditure Summary"},null,null,null,null,null,null,null,null,null,null,null,"Aug",2023]
[null,9,{"$f":"RollForward_FO!B1","v":"Rolled forward regulatory asset base (RAB)"},null,null,null,"GREY","MODEL PARAMETERS / ASSUMPTIONS",null,null,null,null,null,null,"Sep"]
[null,10,{"$f":"PrevPerAdj_FO!B1","v":"Previous period adjustments"},null,null,null,null,null,null,null,null,null,null,null,"Oct"]
[null,11,{"$f":"RevenuePriceCap_FO!C1","v":"Revenue forecast (price caps)"},null,null,null,"WHITE","FORMULA / HARDCODED VALUES",null,null,null,null,null,null,"Nov"]
[null,12,"Revenue forecast (tariff basket)",null,null,null,null,null,null,null,null,null,null,null,"Dec"]
[null,13,{"$f":"NotPres_FO!B1","v":"Non Prescribed Services"},null,null,null,"ORANGE","FORMULA DIFFERENT TO ADJACENT CELL"]
[null,14,{"$f":"'Finance&Tax_FO'!B1","v":"Cash, debt and tax assumptions"},null,null,null,null,null,null,null,null,null,null,"[Business]"]
[null,15,{"$f":"'Rev&RAV_FO'!B1","v":"Revenue requirement detail"},null,null,null,"GREEN","DATA FROM 2018 DECISION OR PERFORMANCE REPORT",null,null,null,null,null,"Wannon Water",{"$f":"+VLOOKUP(N24,N25:O42,2,FALSE)","v":"WNW"}]
[null,16,{"$f":"Indicators_FO!B1","v":"Financial indicators"},null,null,null,null,null,null,null,null,null,null,"Barwon Water","BW"]
[null,17,{"$f":"Outcomes!B1","v":"Outcomes"},null,null,null,"RED","ERROR CHECK",null,null,null,null,null,"Central Highlands Water","CHW"]
[null,18,{"$f":"GSL!B1","v":"Guaranteed Service Levels (GSL)"},null,null,null,null,null,null,null,null,null,null,"Greater Western Water","GWW"]
[null,19,"Dashboard - Pricing",null,null,null,null,null,null,null,null,null,null,"Coliban Water","CW"]
[null,20,"Dashboard - Opex",null,null,null,null,null,null,null,null,null,null,"East Gippsland Water","EGW"]
[null,21,"Dashboard - Capex",null,null,null,null,null,null,null,null,null,null,"Gippsland Water","CGW"]
[null,22,"Dashboard - Data",null,null,null,null,null,null,null,null,null,null,"Goulburn Valley Water","GVW"]
[null,23,"Household Bill",null,null,null,null,null,null,null,null,null,null,"GWM Water","GWMW","diff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Murray Water - Urban","LMW-U","diff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Murray Water - Rural","LMW-R"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"North East Water","NEW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"South East Water","SEW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"South Gippsland Water","SGW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern Rural Water","SRW","diff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Wannon Water","WNW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Westernport Water","WPW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Yarra Valley Water","YVW"]

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

{"sheet":"Model Quality Check","index":2,"n_rows":59,"n_cols":37,"rows_kept":59,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Model Quality Check"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(W6-1,\"-\",RIGHT(W6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27",{"$f":"+CONCATENATE(AF6-1,\"-\",RIGHT(AF6,2))","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33"]
[]
[null,null,null,"  Model ready for submission:",null,null,null,null,{"$f":"SUM(AA15:AK49)","v":1},null,null,null,null,null,null,null,null,"(If No, please ensure that the error check is corrected at the source)"]
[]
[null,null,null,"  All financial indicators satisfied:",null,null,null,null,{"$f":"SUM(AB54:AK59)","v":1}]
[]
[]
[null,null,null,null,"1.","Opex_FO"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_Breakdown' tab row 37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_FO!AC100","v":0},{"$f":"Opex_FO!AD100","v":0},{"$f":"Opex_FO!AE100","v":0},{"$f":"Opex_FO!AF100","v":0},{"$f":"Opex_FO!AG100","v":0},{"$f":"Opex_FO!AH100","v":0},{"$f":"Opex_FO!AI100","v":0},{"$f":"Opex_FO!AJ100","v":0},{"$f":"Opex_FO!AK100","v":0},{"$f":"Opex_FO!AL100","v":0}]
[]
[null,null,null,null,"2.","Opex_Breakdown"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_FO' tab row 95",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!AC42","v":0},{"$f":"Opex_Breakdown!AD42","v":0},{"$f":"Opex_Breakdown!AE42","v":0},{"$f":"Opex_Breakdown!AF42","v":0},{"$f":"Opex_Breakdown!AG42","v":0},{"$f":"Opex_Breakdown!AH42","v":0},{"$f":"Opex_Breakdown!AI42","v":0},{"$f":"Opex_Breakdown!AJ42","v":0},{"$f":"Opex_Breakdown!AK42","v":0},{"$f":"Opex_Breakdown!AL42","v":0}]
[]
[null,null,null,null,null,null,"Reconciliation of Opex by service and function",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!AC27","v":0},{"$f":"Opex_Breakdown!AD27","v":0},{"$f":"Opex_Breakdown!AE27","v":0},{"$f":"Opex_Breakdown!AF27","v":0},{"$f":"Opex_Breakdown!AG27","v":0},{"$f":"Opex_Breakdown!AH27","v":0},{"$f":"Opex_Breakdown!AI27","v":0},{"$f":"Opex_Breakdown!AJ27","v":0},{"$f":"Opex_Breakdown!AK27","v":0},{"$f":"Opex_Breakdown!AL27","v":0}]
[]
[null,null,null,null,"3.","Capex_FO input"]
[null,null,null,null,null,null,"Reconciliation of total prescribed capex between cost driver and capital type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D26","v":0},{"$f":"'Capex_FO input'!E26","v":0},{"$f":"'Capex_FO input'!F26","v":0},{"$f":"'Capex_FO input'!G26","v":0},{"$f":"'Capex_FO input'!H26","v":0},{"$f":"'Capex_FO input'!I26","v":0},{"$f":"'Capex_FO input'!J26","v":0},{"$f":"'Capex_FO input'!K26","v":0},{"$f":"'Capex_FO input'!L26","v":0},{"$f":"'Capex_FO input'!M26","v":0}]
[]
[null,null,null,null,"4.","Capex_FO_AC"]
[null,null,null,null,null,null,"Reconciliation to 'Capex_FO input' tab row 29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!AB30","v":0},{"$f":"Capex_FO_AC!AC30","v":0},{"$f":"Capex_FO_AC!AD30","v":0},{"$f":"Capex_FO_AC!AE30","v":0},{"$f":"Capex_FO_AC!AF30","v":0},{"$f":"Capex_FO_AC!AG30","v":0},{"$f":"Capex_FO_AC!AH30","v":0},{"$f":"Capex_FO_AC!AI30","v":0},{"$f":"Capex_FO_AC!AJ30","v":0},{"$f":"Capex_FO_AC!AK30","v":0},{"$f":"Capex_FO_AC!AL30","v":0}]
[]
[null,null,null,null,"5.","RollForward_FO"]
[null,null,null,null,null,null,"Reconciliation of existing assets book value to RAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(RollForward_FO!G84,2)=ROUND(RollForward_FO!G82,2),0,1)","v":0}]
[]
[null,null,null,null,"6.","RevenuePriceCap_FO"]
[null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,IF(RevenuePriceCap_FO!AD34=\"PRICE CONTROL OK\",0,1),0)","v":1},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,RevenuePriceCap_FO!AD34,\"\")","v":"INSUFFICIENT REVENUE"}]
[]
[null,null,null,null,null,null,"Price control - Sixth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,IF(RevenuePriceCap_FO!AI34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,RevenuePriceCap_FO!AI34,\"\")","v":"PRICE CONTROL OK"}]
[]
[null,null,null,null,null,null,"Tariff revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevenuePriceCap_FO!AC458","v":0},{"$f":"RevenuePriceCap_FO!AD458","v":0},{"$f":"RevenuePriceCap_FO!AE458","v":0},{"$f":"RevenuePriceCap_FO!AF458","v":0},{"$f":"RevenuePriceCap_FO!AG458","v":0},{"$f":"RevenuePriceCap_FO!AH458","v":0},{"$f":"RevenuePriceCap_FO!AI458","v":0},{"$f":"RevenuePriceCap_FO!AJ458","v":0},{"$f":"RevenuePriceCap_FO!AK458","v":0},{"$f":"RevenuePriceCap_FO!AL458","v":0}]
[]
[null,null,null,null,"7.","RevenueTariffBasket_FO"]
[null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,IF(RevenueTariffBasket_FO!AD34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,RevenueTariffBasket_FO!AD34,\"\")","v":""}]
[]
[null,null,null,null,null,null,"Price control - Sixth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,IF(RevenueTariffBasket_FO!AI41=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,RevenueTariffBasket_FO!AI34,\"\")","v":""}]
[]
[null,null,null,null,null,null,"Tariff revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevenueTariffBasket_FO!AC458","v":0},{"$f":"RevenueTariffBasket_FO!AD458","v":0},{"$f":"RevenueTariffBasket_FO!AE458","v":0},{"$f":"RevenueTariffBasket_FO!AF458","v":0},{"$f":"RevenueTariffBasket_FO!AG458","v":0},{"$f":"RevenueTariffBasket_FO!AH458","v":0},{"$f":"RevenueTariffBasket_FO!AI458","v":0},{"$f":"RevenueTariffBasket_FO!AJ458","v":0},{"$f":"RevenueTariffBasket_FO!AK458","v":0},{"$f":"RevenueTariffBasket_FO!AL458","v":0}]
[]
[null,null,null,null,"8.","Rev&RAV_FO"]
[null,null,null,null,null,null,"Rolled forward RAV reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!AC80","v":0},{"$f":"'Rev&RAV_FO'!AD80","v":0},{"$f":"'Rev&RAV_FO'!AE80","v":0},{"$f":"'Rev&RAV_FO'!AF80","v":0},{"$f":"'Rev&RAV_FO'!AG80","v":0},{"$f":"'Rev&RAV_FO'!AH80","v":0},{"$f":"'Rev&RAV_FO'!AI80","v":0},{"$f":"'Rev&RAV_FO'!AJ80","v":0},{"$f":"'Rev&RAV_FO'!AK80","v":0},{"$f":"'Rev&RAV_FO'!AL80","v":0}]
[]
[null,null,null,null,"9.","GSL"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_Breakdown' tab row 23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(GSL!AC40,2)=ROUND(GSL!AC39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AD40,2)=ROUND(GSL!AD39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AE40,2)=ROUND(GSL!AE39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AF40,2)=ROUND(GSL!AF39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AG40,2)=ROUND(GSL!AG39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AH40,2)=ROUND(GSL!AH39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AI40,2)=ROUND(GSL!AI39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AJ40,2)=ROUND(GSL!AJ39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AK40,2)=ROUND(GSL!AK39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AL40,2)=ROUND(GSL!AL39,2),0,1)","v":0}]
[]
[]
[]
[null,null,null,null,"1.","Primary Indicator"]
[null,null,null,null,null,null,"FFO interest cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$226","v":0},{"$f":"Indicators_FO!AD$226","v":0},{"$f":"Indicators_FO!AE$226","v":0},{"$f":"Indicators_FO!AF$226","v":0},{"$f":"Indicators_FO!AG$226","v":0},{"$f":"Indicators_FO!AH$226","v":0},{"$f":"Indicators_FO!AI$226","v":0},{"$f":"Indicators_FO!AJ$226","v":0},{"$f":"Indicators_FO!AK$226","v":0},{"$f":"Indicators_FO!AL$226","v":0}]
[]
[null,null,null,null,"2.","Secondary indicators"]
[null,null,null,null,null,null,"Net debt / RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$235","v":0},{"$f":"Indicators_FO!AD$235","v":0},{"$f":"Indicators_FO!AE$235","v":0},{"$f":"Indicators_FO!AF$235","v":0},{"$f":"Indicators_FO!AG$235","v":0},{"$f":"Indicators_FO!AH$235","v":0},{"$f":"Indicators_FO!AI$235","v":0},{"$f":"Indicators_FO!AJ$235","v":0},{"$f":"Indicators_FO!AK$235","v":0},{"$f":"Indicators_FO!AL$235","v":0}]
[null,null,null,null,null,null,"FFO / Net debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$243","v":0},{"$f":"Indicators_FO!AD$243","v":0},{"$f":"Indicators_FO!AE$243","v":0},{"$f":"Indicators_FO!AF$243","v":0},{"$f":"Indicators_FO!AG$243","v":0},{"$f":"Indicators_FO!AH$243","v":0},{"$f":"Indicators_FO!AI$243","v":0},{"$f":"Indicators_FO!AJ$243","v":0},{"$f":"Indicators_FO!AK$243","v":0},{"$f":"Indicators_FO!AL$243","v":0}]
[null,null,null,null,null,null,"Internal financing ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$252","v":1},{"$f":"Indicators_FO!AD$252","v":0},{"$f":"Indicators_FO!AE$252","v":0},{"$f":"Indicators_FO!AF$252","v":0},{"$f":"Indicators_FO!AG$252","v":0},{"$f":"Indicators_FO!AH$252","v":0},{"$f":"Indicators_FO!AI$252","v":0},{"$f":"Indicators_FO!AJ$252","v":0},{"$f":"Indicators_FO!AK$252","v":0},{"$f":"Indicators_FO!AL$252","v":0}]

{"sheet":"KeyAssumptionsPriceControl_FO","index":3,"n_rows":82,"n_cols":38,"rows_kept":82,"cut":false,"hidden":false,"merged":[[53,25,57,25],[50,27,50,30],[2,1,2,5]]}
[80,"Key Assumptions Price Control"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,"2003-04","2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[]
[null,null,null,null,"Inflation assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate"]
[null,null,null,null,null,"March quarter annual CPI",null,null,141.30000000000001,144.1,147.5,151.9,155.6,162.19999999999999,166.2,171,176.7,99.9,102.4,105.4,106.8,108.2,110.5,112.6,114.1,116.6,117.9,123.9]
[null,null,null,null,null,"Inflation",null,null,null,{"$f":"+J13/I13-1","v":1.9815994338287179E-2},2.3594725884802159E-2,2.9830508474576245E-2,2.4358130348913765E-2,4.2416452442159303E-2,2.4660912453760897E-2,2.8880866425992746E-2,3.3333333333333215E-2,1.5846066779853007E-2,{"$f":"+IF(S13=0,$Z$44,S13/R13-1)","v":2.5025025025025016E-2},2.9296875E-2,1.3282732447817747E-2,1.3108614232209881E-2,2.1256931608133023E-2,1.9004524886877761E-2,1.3321492007104752E-2,2.1910604732690686E-2,1.1149228130360234E-2,5.0890585241730291E-2,{"$f":"+IF(AC13=0,$AC$44,AC13/AB13-1)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,null,"Inflation factor",null,null,0.78718662952646246,0.80278551532033426,0.82172701949860727,0.84623955431754883,0.86685236768802221,0.90362116991643449,0.92590529247910858,0.9526462395543176,0.98440111420612808,{"$f":"+R13/$AB$13","v":0.80629539951573848},0.82647296206618237,0.85068603712671509,0.86198547215496357,0.87328490718321228,0.89184826472962064,0.90879741727199348,0.92090395480225984,0.94108151735270373,0.95157384987893467,1,{"$f":"+AB15*(1+AC14)","v":1.03},1.0609,1.092727,1.1255088100000001,1.1592740743000001,1.1940522965290001,1.2298738654248702,1.2667700813876164,1.3047731838292449,1.3439163793441222]
[null,null,null,null,null,null,null,null,"CPI index re-referenced in 2012-13, shaded values have been hardcoded to lock in RAB value. "]
[]
[]
[]
[]
[null,null,null,null,"Cost of debt - 10 year trailing average (Nominal)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate","Estimate"]
[null,null,null,null,"Cost of debt",null,null,null,null,null,null,6.981666666666668E-2,7.4139999999999984E-2,6.9152578800222353E-2,7.3618709835995999E-2,7.0467841422711647E-2,6.3088879406120971E-2,5.2694504596907034E-2,7.0525000000000004E-2,5.360833333333332E-2,5.2701384126838099E-2,4.9083333333333298E-2,4.5282999999999997E-2,4.6133E-2,3.3058333333333301E-2,3.0450000000000001E-2,3.7532999999999997E-2,{"$f":"AA23","v":3.7532999999999997E-2},{"$f":"AB23","v":3.7532999999999997E-2},{"$f":"AC23","v":3.7532999999999997E-2},{"$f":"AD23","v":3.7532999999999997E-2},{"$f":"AE23","v":3.7532999999999997E-2},{"$f":"AF23","v":3.7532999999999997E-2},{"$f":"AG23","v":3.7532999999999997E-2},{"$f":"AH23","v":3.7532999999999997E-2},{"$f":"AI23","v":3.7532999999999997E-2},{"$f":"AJ23","v":3.7532999999999997E-2},{"$f":"AK23","v":3.7532999999999997E-2}]
[null,null,null,null,"Re-financing weightings - average 10 yrs",null,null,null,null,null,null,{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,null,"Cost of debt - 10 year trailing average  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U23<>\"\",SUMPRODUCT(L23:U23,L24:U24),\"\")","v":6.4981389818879617E-2},6.2908056485546288E-2,6.0022356485546283E-2,5.772039860552404E-2,5.366436095525777E-2,4.9662576812986602E-2,{"$f":"IF(AA23<>\"\",SUMPRODUCT(R23:AA23,R24:AA24),\"\")","v":4.7106988872374508E-2},{"$f":"IF(AB23<>\"\",SUMPRODUCT(S23:AB23,S24:AB24),\"\")","v":4.5590838412683798E-2},{"$f":"IF(AC23<>\"\",SUMPRODUCT(T23:AC23,T24:AC24),\"\")","v":4.2291638412683803E-2},4.0684105079350476E-2,3.9167266666666666E-2,3.8012233333333333E-2,3.7237233333333335E-2,3.6377233333333335E-2,3.6824700000000002E-2,3.7533000000000004E-2,3.7533000000000004E-2]
[]
[]
[]
[null,null,null,null,"WACC assumptions (retained for historical purposes only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) - Nominal"]
[]
[null,null,null,null,null,null,null,null,null,null,"1st period",null,"2nd period",null,"3rd period",null,null,null,null,null,null,null,null,null,null,"Cost of Debt",null,null,{"$f":"+AC26","v":4.5590838412683798E-2},{"$f":"+AD26","v":4.2291638412683803E-2},4.0684105079350476E-2,3.9167266666666666E-2,3.8012233333333333E-2,3.7237233333333335E-2,3.6377233333333335E-2,3.6824700000000002E-2,3.7533000000000004E-2,3.7533000000000004E-2]
[null,null,null,null,"Parameters"]
[null,null,null,null,null,"Risk Free Rate (Real)",null,null,null,null,{"$f":"Determination_Lookup!W8","v":2.6700000000000002E-2},null,{"$f":"Determination_Lookup!X8","v":3.2300000000000002E-2},null,{"$f":"Determination_Lookup!Y8","v":5.9589999999999999E-3}]
[null,null,null,null,null,"Debt Premium",null,null,null,null,{"$f":"Determination_Lookup!W9","v":1.1599999999999999E-2},null,{"$f":"Determination_Lookup!X9","v":1.7500000000000002E-2},null,{"$f":"Determination_Lookup!Y9","v":3.9899999999999998E-2}]
[null,null,null,null,null,"Equity Premium",null,null,null,null,{"$f":"Determination_Lookup!W10","v":0.06},null,{"$f":"Determination_Lookup!X10","v":0.06},null,{"$f":"Determination_Lookup!Y10","v":0.06},null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) - Real"]
[null,null,null,null,null,"Equity Beta",null,null,null,null,{"$f":"Determination_Lookup!W11","v":0.75},null,{"$f":"Determination_Lookup!X11","v":0.65},null,{"$f":"Determination_Lookup!Y11","v":0.65}]
[null,null,null,null,null,"Gearing (Debt/Assets)",null,null,null,null,{"$f":"Determination_Lookup!W12","v":0.6},null,{"$f":"Determination_Lookup!X12","v":0.6},null,{"$f":"Determination_Lookup!Y12","v":0.6},null,null,null,null,null,null,null,null,null,null,"Cost of Debt",null,null,{"$f":"(1+AC32)/(1+AC44)-1","v":1.5136736322993949E-2},{"$f":"(1+AD32)/(1+AD44)-1","v":1.1933629526877487E-2},1.0372917552767369E-2,8.9002588996762722E-3,7.7788673139158604E-3,7.0264401294497514E-3,6.1914886731391228E-3,6.6259223300970671E-3,7.313592233009647E-3,7.313592233009647E-3]
[null,null,null,null,null,"Forecast Inflation",null,null,null,null,{"$f":"Determination_Lookup!W13","v":2.5499999999999998E-2},null,{"$f":"Determination_Lookup!X13","v":2.5000000000000001E-2},null,{"$f":"Determination_Lookup!Y13","v":2.75E-2}]
[null,null,null,null,null,"Franking credit value",null,null,null,null,{"$f":"Determination_Lookup!W14","v":0.5},null,{"$f":"Determination_Lookup!X14","v":0.5},null,{"$f":"Determination_Lookup!Y14","v":0.5},null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,null,{"$f":"IF(AE64<>0,(AE64/100),IF(AE62<>0,(AE62/100),(AE60/100)))","v":4.0999999999999995E-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(((K34+K36*K37)*(1-K38))+((K34+K35)*K38),3)","v":5.1999999999999998E-2},null,{"$f":"ROUND(((M34+M36*M37)*(1-M38))+((M34+M35)*M38),3)","v":5.8000000000000003E-2},null,{"$f":"ROUND(((O34+O36*O37)*(1-O38))+((O34+O35)*O38),3)","v":4.4999999999999998E-2},null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,null,{"$f":"ROUND((AC40*(1-AC43)+AC38*AC43),4)","v":2.5499999999999998E-2},2.3599999999999999E-2,2.2599999999999999E-2,2.1700000000000001E-2,2.1100000000000001E-2,2.06E-2,2.01E-2,2.0400000000000001E-2,2.0799999999999999E-2,2.0799999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,0.6,{"$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,{"$f":"+AC44","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) [retained for historical purposes only]"]
[null,null,null,null,"Form of price control selected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th period"]
[null,null,null,null,"Price caps",null,null,null,1,null,null,"Cost of Debt",null,null,{"$f":"Determination_Lookup!W25","v":3.6189986789390227E-2},null,null,null,null,null,null,null,null,null,null,"PREMO Assessment Matrix (linked to Regulatory Rate of Return calculation above)"]
[null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,null,{"$f":"Determination_Lookup!W26","v":3.9E-2},null,null,null,null,null,"PREMO Graded Scoring System (for reference only)"]
[null,null,null,null,"Revenue cap / Hybrid Tariff Basket",null,null,null,null,null,null,"Gearing",null,null,{"$f":"Determination_Lookup!W27","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,null,{"$f":"Determination_Lookup!W28","v":2.3E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Water business self-assessment"]
[null,null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,null,{"$f":"Determination_Lookup!W29","v":3.73E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leading","Advanced","Standard","Basic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC assessment of submission","Leading",4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk ",null,null,null,null,null,"Advanced",4.3,4.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engagement","[Select]",null,null,null,null,"Standard",3.7,3.9,4.0999999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management","[Select]",null,null,null,null,"Basic",null,null,3.5,3.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outcomes","[Select]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Score",null,null,null,null,"Water business self-assessment (Maximum allowable ROE)",null,null,null,"Standard",{"$f":"+VLOOKUP(AD60,$AD$71:$AE$75,2,FALSE)","v":4.0999999999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROE Override (Must be less than Maximum allowable ROE)",null,null,null,null,{"$f":"+IF(AD62<=AE60,AD62,\"CHECK\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rating",null,null,null,null,"ESC assessment of submission",null,null,null,"[Select]",{"$f":"IFERROR(IF(AD64=AD60,AE60,VLOOKUP(AD60&AD64,AD78:AE82,2,FALSE)),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"IFERROR(IF(AE64=0,\"\",AE64-AE60),\"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC USE ONLY",null,null,null,null,null,null,null,null,"Business self assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Select]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leading",{"$f":"+AB54","v":4.9000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced",{"$f":"+AC55","v":4.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard",{"$f":"+AD56","v":4.0999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic",{"$f":"+AE57","v":3.7}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"downgrading"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD53&AA57","v":"StandardBasic"},{"$f":"+AD57","v":3.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC53&AA56","v":"AdvancedStandard"},{"$f":"+AC56","v":3.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB53&AA55","v":"LeadingAdvanced"},{"$f":"+AB55","v":4.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB53&AA56","v":"LeadingStandard"},{"$f":"+AB56","v":3.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD60&\"Basic\"","v":"StandardBasic"},"CHECK"]

{"sheet":"Expenditure_Detail","index":4,"n_rows":115,"n_cols":38,"rows_kept":115,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Expenditure - Detail"]
[null,{"$f":"Model_Name","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"$m, 01/01/23",null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K5-1,\"-\",RIGHT(K5,2))","v":"2005-06"},{"$f":"+CONCATENATE(L5-1,\"-\",RIGHT(L5,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH5-1,\"-\",RIGHT(AH5,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI5-1,\"-\",RIGHT(AI5,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ5-1,\"-\",RIGHT(AJ5,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK5-1,\"-\",RIGHT(AK5,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL5-1,\"-\",RIGHT(AL5,2))","v":"2032-33"}]
[]
[null,"This worksheet outlines the key cost drivers of operating expenditure - capitalised costs are excluded. This tab does not link to the Rev&RAV_FO worksheet"]
[]
[]
[null,null,"Expenditure Summary"]
[]
[null,null,null,"Total Labour costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W34","v":20.873505882352941},21.571364120781528,21.718877300613499,21.288272727272727,22.415496183206105,22.320874334466609,22.724234047283776,22.810901970744986,22.900686903303622,22.912727297727546,22.925211713898708,{"$f":"AH34","v":22.925211713898708},{"$f":"AI34","v":22.925211713898708},{"$f":"AJ34","v":22.925211713898708},{"$f":"AK34","v":22.925211713898708},{"$f":"AL34","v":22.925211713898708}]
[null,null,null,"Total Energy costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92","v":3.5723363782805428},4.6151968747779755,4.0391953803680982,4.0920965567827201,4.1866072722646308,3.5397420975202123,3.3721242891373229,3.580526688052255,3.6648844363010333,{"$f":"AF92","v":3.6396631071471846},3.5113404176130469,{"$f":"AH92","v":3.5113404176130469},{"$f":"AI92","v":3.5113404176130469},{"$f":"AJ92","v":3.5113404176130469},{"$f":"AK92","v":3.5113404176130469},{"$f":"AL92","v":3.5113404176130469}]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W103","v":3.7652144796380091},4.073515097690942,4.9082208588957057,4.4023816466552317,5.9364809160305336,4.4715607479633066,4.2518037479633062,5.9168612999633066,5.9618526619633059,6.087605497963307,6.1149677729633067,{"$f":"AH103","v":6.1149677729633067},{"$f":"AI103","v":6.1149677729633067},{"$f":"AJ103","v":6.1149677729633067},{"$f":"AK103","v":6.1149677729633067},{"$f":"AL103","v":6.1149677729633067}]
[null,null,null,"Total Chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114","v":0.94209187058823529},0.98236744849023094,0.88707513496932533,0.86256714751286456,1.0108789770992366,1.0108789770992366,1.0108789770992366,1.0108789770992366,1.4108789770992365,1.9108789770992367,1.9108789770992367,{"$f":"AH114","v":1.9108789770992367},{"$f":"AI114","v":1.9108789770992367},{"$f":"AJ114","v":1.9108789770992367},{"$f":"AK114","v":1.9108789770992367},{"$f":"AL114","v":1.9108789770992367}]
[]
[]
[]
[]
[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,202,197,200,199,211]
[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":"18.616/KeyAssumptionsPriceControl_FO!W15","v":20.873505882352941},{"$f":"19.604/KeyAssumptionsPriceControl_FO!X15","v":21.571364120781528},{"$f":"20.001/KeyAssumptionsPriceControl_FO!Y15","v":21.718877300613499},{"$f":"20.034/KeyAssumptionsPriceControl_FO!Z15","v":21.288272727272727},{"$f":"21.33/KeyAssumptionsPriceControl_FO!AA15","v":22.415496183206105},{"$f":"AA24","v":22.415496183206105},22.415496183206105,22.415496183206105,22.415496183206105,22.415496183206105,22.415496183206105,22.415496183206105,22.415496183206105,22.415496183206105,22.415496183206105,22.415496183206105]
[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":103.33418753640069},{"$f":"+X24/X23*10^3","v":109.49931025777425},{"$f":"+Y24/Y23*10^3","v":108.5943865030675},{"$f":"+Z24/Z23*10^3","v":106.97624486066697},{"$f":"+AA24/AA23*10^3","v":106.23457906732752},{"$f":"+AB24/$AA$23*10^3","v":106.23457906732752},106.23457906732752,106.23457906732752,106.23457906732752,106.23457906732752,106.23457906732752,106.23457906732752,106.23457906732752,106.23457906732752,106.23457906732752,106.23457906732752]
[null,null,null,"Annual growth in labour costs for current FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X25/W25-1","v":5.9661984754095343E-2},-8.2641959349010197E-3,-1.490078533990169E-2,-6.9329952112774373E-3,0,0,0,0,0,0,{"$f":"+AH25/AG25-1","v":0},{"$f":"+AI25/AH25-1","v":0},{"$f":"+AJ25/AI25-1","v":0},{"$f":"+AK25/AJ25-1","v":0},{"$f":"+AL25/AK25-1","v":0}]
[]
[null,null,null,"Change in FTEs in future periods (net no. annual change)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3,4,5,0,0,0,0,0,0,0]
[null,null,null,"Increase or decrease in  labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Opex_FO!AA43","v":-9.4621848739495792E-2},{"$f":"0.318/KeyAssumptionsPriceControl_FO!AC15","v":0.3087378640776699},{"$f":"0.419486/KeyAssumptionsPriceControl_FO!AD15","v":0.39540578753888211},{"$f":"0.530181/KeyAssumptionsPriceControl_FO!AE15","v":0.48519072009751751},{"$f":"0.559638/KeyAssumptionsPriceControl_FO!AF15","v":0.4972311145214402},{"$f":"0.5909/KeyAssumptionsPriceControl_FO!AG15","v":0.50971553069260245},{"$f":"AG29","v":0.50971553069260245},{"$f":"AH29","v":0.50971553069260245},{"$f":"AI29","v":0.50971553069260245},{"$f":"AJ29","v":0.50971553069260245},{"$f":"AK29","v":0.50971553069260245}]
[]
[]
[]
[null,null,null,"Total FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W23","v":202},197,200,199,211,{"$f":"+$AA$23+SUM($AB28:AB28)","v":211},{"$f":"+$AA$23+SUM($AB28:AC28)","v":214},{"$f":"+$AA$23+SUM($AB28:AD28)","v":218},{"$f":"+$AA$23+SUM($AB28:AE28)","v":223},{"$f":"+$AA$23+SUM($AB28:AF28)","v":223},{"$f":"+$AA$23+SUM($AB28:AG28)","v":223},{"$f":"+$AA$23+SUM($AB28:AH28)","v":223},{"$f":"+$AA$23+SUM($AB28:AI28)","v":223},{"$f":"+$AA$23+SUM($AB28:AJ28)","v":223},{"$f":"+$AA$23+SUM($AB28:AK28)","v":223},{"$f":"+$AA$23+SUM($AB28:AL28)","v":223}]
[null,null,null,"Total labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.873505882352941,21.571364120781528,21.718877300613499,21.288272727272727,22.415496183206105,{"$f":"+AB29+AB24","v":22.320874334466609},22.724234047283776,22.810901970744986,22.900686903303622,22.912727297727546,22.925211713898708,22.925211713898708,22.925211713898708,22.925211713898708,22.925211713898708,22.925211713898708]
[null,null,null,"Cost per FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W34/W33","v":0.1033341875364007},0.10949931025777425,0.10859438650306749,0.10697624486066697,0.10623457906732751,0.1057861342865716,0.10618800956674662,0.10463716500341737,0.10269366324351401,0.10274765604362128,0.10280363997263994,{"$f":"+AH34/AH33","v":0.10280363997263994},{"$f":"+AI34/AI33","v":0.10280363997263994},{"$f":"+AJ34/AJ33","v":0.10280363997263994},{"$f":"+AK34/AK33","v":0.10280363997263994},{"$f":"+AL34/AL33","v":0.10280363997263994}]
[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,{"$f":"+X34/W34-1","v":3.3432727705726473E-2},6.8383797615219066E-3,-1.9826281413202196E-2,5.2950442263419273E-2,-4.2212694274592621E-3,1.8070963832914178E-2,3.8138985578513029E-3,3.9360535884895853E-3,5.2576564514250634E-4,5.4486818652965674E-4,{"$f":"+AH34/AG34-1","v":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,{"$f":"+X35/W35-1","v":5.9661984754095121E-2},-8.2641959349009086E-3,-1.490078533990169E-2,-6.9329952112774373E-3,-4.2212694274592621E-3,3.7989409754435322E-3,-1.4604705085412117E-2,-1.857372339779928E-2,5.2576564514250634E-4,5.4486818652965674E-4,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Energy assumptions"]
[]
[null,null,null,"Electricity - traditional sources"]
[]
[null,null,null,"BASE LOAD"]
[]
[null,null,null,"Large sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20552783,20163947,18165079,17004395,19278623,19871419,{"$f":"AB49","v":19871419},19871419,19871419,19871419,19871419,19871419,19871419,19871419,19871419,19871419]
[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":"2.812522/KeyAssumptionsPriceControl_FO!W15","v":3.1535880162895928},{"$f":"3.771402/KeyAssumptionsPriceControl_FO!X15","v":4.1498819520426293},{"$f":"3.338074/KeyAssumptionsPriceControl_FO!Y15","v":3.6247797423312886},{"$f":"3.427957/KeyAssumptionsPriceControl_FO!Z15","v":3.6425718036020589},{"$f":"3.575585/KeyAssumptionsPriceControl_FO!AA15","v":3.7575486132315516},3.1085560975202124,3.0612465857071602,3.2765014962188013,3.2425459345979735,3.2146160114025104,3.0840629669860462,{"$f":"AG50","v":3.0840629669860462},{"$f":"AH50","v":3.0840629669860462},{"$f":"AI50","v":3.0840629669860462},{"$f":"AJ50","v":3.0840629669860462},{"$f":"AK50","v":3.0840629669860462}]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W50/W49*100*10^6","v":15.343849133665222},20.580702538261129,19.954659940269394,21.421354912080428,19.490752079292964,15.643352382234065,{"$f":"+AC50/AC49*100*10^6","v":15.405274206674218},16.488512955309339,16.317636574408571,16.177083334625024,15.520094297171461,15.520094297171461,15.520094297171461,15.520094297171461,15.520094297171461,15.520094297171461]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X51/W51-1","v":0.34129984979492356},{"$f":"+Y51/X51-1","v":-3.0418912902894002E-2},{"$f":"+Z51/Y51-1","v":7.3501376430433529E-2},{"$f":"+AA51/Z51-1","v":-9.0125150379666841E-2},{"$f":"+AB51/AA51-1","v":-0.19739616416066308},{"$f":"+AC51/AB51-1","v":-1.5219127572056013E-2},7.0316096559048358E-2,-1.0363359107271486E-2,-8.6135782680673012E-3,-4.0612329420802395E-2,0,0,0,0,0]
[]
[null,null,null,"Medium sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($m)"]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W56/W55*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AC56/AC55*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X57/W57-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y57/X57-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z57/Y57-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA57/Z57-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB57/AA57-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC57/AB57-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"Small sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1636306,1597614,1246346,1630921,1990655,{"$f":"AA61","v":1990655},1990655,1990655,1990655,1990655,1990655,1990655,1990655,1990655,1990655,1990655]
[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":"0.37346/KeyAssumptionsPriceControl_FO!W15","v":0.41874836199095022},{"$f":"0.422877/KeyAssumptionsPriceControl_FO!X15","v":0.46531492273534641},{"$f":"0.381637/KeyAssumptionsPriceControl_FO!Y15","v":0.41441563803680986},{"$f":"0.427756/KeyAssumptionsPriceControl_FO!AA15","v":0.4495247531806616},{"$f":"0.408281/KeyAssumptionsPriceControl_FO!AA15","v":0.42905865903307888},0.43118600000000001,{"$f":"AA62","v":0.42905865903307888},{"$f":"AC62","v":0.42905865903307888},0.42905865903307888,0.42905865903307888,0.42905865903307888,0.42905865903307888,0.42905865903307888,0.42905865903307888,0.42905865903307888,0.42905865903307888]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W62/W61*100*10^6","v":25.59107905189801},29.125616246186276,33.250448754744653,27.562631984054505,21.553642345513353,21.660508727027036,{"$f":"+AC62/AC61*100*10^6","v":21.553642345513353},21.553642345513353,21.553642345513353,21.553642345513353,21.553642345513353,21.553642345513353,21.553642345513353,21.553642345513353,21.553642345513353,21.553642345513353]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X63/W63-1","v":0.1381159890569803},{"$f":"+Y63/X63-1","v":0.1416221539723983},{"$f":"+Z63/Y63-1","v":-0.17105984982769673},{"$f":"+AA63/Z63-1","v":-0.21801218555678803},{"$f":"+AB63/AA63-1","v":4.9581588021445633E-3},{"$f":"+AC63/AB63-1","v":-4.9336967501756313E-3},0,0,0,0,0,0,0,0,0]
[]
[]
[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,null,null,null,null,null,null,-700000,-700000,42000,59000,77000,{"$f":"AG70","v":77000},77000,77000,77000,77000]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11818095560291626,-0.12503346719962471,-6.7201573300188604E-3,-4.011563288404422E-3,-1.7812084060780887E-3,-1.7812084060780887E-3,-1.7812084060780887E-3,-1.7812084060780887E-3,-1.7812084060780887E-3,-1.7812084060780887E-3]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W71/W70*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AC71/AC70*100*10^6","v":16.882993657559467},17.861923885660673,-16.000374595283002,-6.7992598108549522,-2.3132576702312844,-2.3132576702312844,-2.3132576702312844,-2.3132576702312844,-2.3132576702312844,-2.3132576702312844]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X72/W72-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y72/X72-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z72/Y72-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA72/Z72-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB72/AA72-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC72/AB72-1","v":{"$error":"#DIV/0!"}},5.7983213638351572E-2,-1.8957811430451734,-0.57505621069275392,-0.65977801487476762,0,0,0,0,0]
[]
[null,null,null,"Medium sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($m)"]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W77/W76*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AC77/AC76*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X78/W78-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y78/X78-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z78/Y78-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA78/Z78-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB78/AA78-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC78/AB78-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"Small sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($m)"]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W83/W82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+X83/X82*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AH83/AH82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AI83/AI82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AJ83/AJ82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AK83/AK82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AL83/AL82*100*10^6","v":{"$error":"#DIV/0!"}}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X84/W84-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y84/X84-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z84/Y84-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA84/Z84-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB84/AA84-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC84/AB84-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,null,null,"Greenhouse Gas Offsets"]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X88/W88-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AH88/AG88-1","v":{"$error":"#DIV/0!"}},{"$f":"AI88/AH88-1","v":{"$error":"#DIV/0!"}},{"$f":"AJ88/AI88-1","v":{"$error":"#DIV/0!"}},{"$f":"AK88/AJ88-1","v":{"$error":"#DIV/0!"}},{"$f":"AL88/AK88-1","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,"TOTAL ENERGY COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W50,W56,W62,W71,W77,W83,W88)","v":3.5723363782805428},4.6151968747779755,4.0391953803680982,4.0920965567827201,4.1866072722646308,3.5397420975202123,3.3721242891373229,3.580526688052255,3.6648844363010333,3.6396631071471846,{"$f":"+SUM(AG50,AG56,AG62,AG71,AG77,AG83,AG88)","v":3.5113404176130469},3.5113404176130469,3.5113404176130469,3.5113404176130469,3.5113404176130469,3.5113404176130469]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92/V92-1","v":{"$error":"#DIV/0!"}},0.29192673535390523,-0.12480540051448774,1.3096959030934663E-2,2.3095915301719172E-2,-0.15450820501597096,-4.7353113239610001E-2,6.1801517692056107E-2,2.3560150670086877E-2,-6.8818893452762264E-3,-3.5256749253014918E-2,{"$f":"AH92/AG92-1","v":0},{"$f":"AI92/AH92-1","v":0},{"$f":"AJ92/AI92-1","v":0},{"$f":"AK92/AJ92-1","v":0},{"$f":"AL92/AK92-1","v":0}]
[]
[]
[]
[]
[null,null,"IT cost assumptions"]
[]
[null,null,null,"Water related IT costs"]
[null,null,null,"Sewerage and trade waste related IT costs"]
[null,null,null,"Other IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3.358/KeyAssumptionsPriceControl_FO!W15","v":3.7652144796380091},{"$f":"3.702/KeyAssumptionsPriceControl_FO!X15","v":4.073515097690942},{"$f":"4.52/KeyAssumptionsPriceControl_FO!Y15","v":4.9082208588957057},{"$f":"4.143/KeyAssumptionsPriceControl_FO!Z15","v":4.4023816466552317},{"$f":"5.649/KeyAssumptionsPriceControl_FO!AA15","v":5.9364809160305336},{"$f":"AA102-Opex_FO!AA40","v":4.4715607479633066},{"$f":"AB102+Opex_FO!AC71+Opex_FO!AC73","v":4.2518037479633062},{"$f":"AB102+Opex_FO!AD71+Opex_FO!AD73","v":5.9168612999633066},{"$f":"AB102+Opex_FO!AE71+Opex_FO!AE73","v":5.9618526619633059},{"$f":"AB102+Opex_FO!AF71+Opex_FO!AF73","v":6.087605497963307},{"$f":"AB102+Opex_FO!AG71+Opex_FO!AG73","v":6.1149677729633067},{"$f":"AG102","v":6.1149677729633067},{"$f":"AH102","v":6.1149677729633067},{"$f":"AI102","v":6.1149677729633067},{"$f":"AJ102","v":6.1149677729633067},{"$f":"AK102","v":6.1149677729633067}]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W100:W102)","v":3.7652144796380091},4.073515097690942,4.9082208588957057,4.4023816466552317,5.9364809160305336,4.4715607479633066,{"$f":"SUM(AC100:AC102)","v":4.2518037479633062},5.9168612999633066,5.9618526619633059,6.087605497963307,6.1149677729633067,6.1149677729633067,6.1149677729633067,6.1149677729633067,6.1149677729633067,6.1149677729633067]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X103/W103-1","v":8.1881289822983261E-2},0.2049104375918267,-0.10305958651467084,0.34847030369137899,-0.24676575041476856,-4.9145480154797139E-2,0.39161204295884877,7.6039237222407241E-3,2.1092912409980569E-2,4.4947516735691639E-3,{"$f":"AH103/AG103-1","v":0},{"$f":"AI103/AH103-1","v":0},{"$f":"AJ103/AI103-1","v":0},{"$f":"AK103/AJ103-1","v":0},{"$f":"AL103/AK103-1","v":0}]
[]
[]
[]
[]
[null,null,"Chemical cost assumptions"]
[]
[null,null,null,"Water related chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.600206/KeyAssumptionsPriceControl_FO!W15","v":0.67299116199095022},{"$f":"0.64879/KeyAssumptionsPriceControl_FO!X15","v":0.71389947602131443},{"$f":"0.581952/KeyAssumptionsPriceControl_FO!Y15","v":0.6319356073619633},{"$f":"0.615206/KeyAssumptionsPriceControl_FO!Z15","v":0.65372232761578053},{"$f":"0.672029/KeyAssumptionsPriceControl_FO!AA15","v":0.70622894910941469},{"$f":"AA111","v":0.70622894910941469},0.70622894910941469,0.70622894910941469,0.70622894910941469,0.70622894910941469,0.70622894910941469,0.70622894910941469,0.70622894910941469,0.70622894910941469,0.70622894910941469,0.70622894910941469]
[null,null,null,"Sewerage and trade waste related chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.239997/KeyAssumptionsPriceControl_FO!W15","v":0.26910070859728508},{"$f":"0.243983/KeyAssumptionsPriceControl_FO!X15","v":0.26846797246891652},{"$f":"0.234959/KeyAssumptionsPriceControl_FO!Y15","v":0.25513952760736197},{"$f":"0.19654/KeyAssumptionsPriceControl_FO!Z15","v":0.20884481989708406},{"$f":"0.289897/KeyAssumptionsPriceControl_FO!AA15","v":0.30465002798982188},{"$f":"AA112","v":0.30465002798982188},{"$f":"AB112","v":0.30465002798982188},{"$f":"AC112","v":0.30465002798982188},{"$f":"AD112+0.4","v":0.7046500279898219},{"$f":"AD112+0.9","v":1.204650027989822},{"$f":"AF112","v":1.204650027989822},1.204650027989822,1.204650027989822,1.204650027989822,1.204650027989822,1.204650027989822]
[null,null,null,"Other chemical costs"]
[null,null,null,"Total chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W111:W113)","v":0.94209187058823529},0.98236744849023094,0.88707513496932533,0.86256714751286456,1.0108789770992366,1.0108789770992366,{"$f":"SUM(AC111:AC113)","v":1.0108789770992366},1.0108789770992366,1.4108789770992365,1.9108789770992367,1.9108789770992367,1.9108789770992367,1.9108789770992367,1.9108789770992367,1.9108789770992367,1.9108789770992367]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X114/W114-1","v":4.2751221148790819E-2},-9.7002718959547485E-2,-2.7627859794884468E-2,0.17194235835901694,0,0,0,0.39569524053988947,0.35438900721874744,0,{"$f":"AH114/AG114-1","v":0},{"$f":"AI114/AH114-1","v":0},{"$f":"AJ114/AI114-1","v":0},{"$f":"AK114/AJ114-1","v":0},{"$f":"AL114/AK114-1","v":0}]

{"sheet":"Opex_FO","index":5,"n_rows":201,"n_cols":38,"rows_kept":201,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Operating Expenditure - Forecast"]
[null,{"$f":"Model_Name","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K5-1,\"-\",RIGHT(K5,2))","v":"2005-06"},{"$f":"+CONCATENATE(L5-1,\"-\",RIGHT(L5,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH5-1,\"-\",RIGHT(AH5,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI5-1,\"-\",RIGHT(AI5,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ5-1,\"-\",RIGHT(AJ5,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK5-1,\"-\",RIGHT(AK5,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL5-1,\"-\",RIGHT(AL5,2))","v":"2032-33"}]
[]
[]
[null,null,"Parameters",null,null,null,"4th period",null,"5th period"]
[]
[null,null,null,"Cost efficiency improvement rate (% per annum)",null,null,{"$f":"Determination_Lookup!X33","v":0.01},null,{"$f":"IFERROR(AVERAGE(AC11:AG11),\"-\")","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,{"$f":"AC11","v":0.01},{"$f":"AD11","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,null,"Customer growth forecast (% per annum)",null,null,{"$f":"Determination_Lookup!X34","v":8.0827417932984365E-3},null,{"$f":"IFERROR(AVERAGE(AC13:AG13),\"-\")","v":7.435311721261292E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y15=\"\",\"\",Y15/X15-1)","v":6.9511800840607041E-3},{"$f":"IF(Z15=\"\",\"\",Z15/Y15-1)","v":1.0779074834300406E-2},{"$f":"IF(AA15=\"\",\"\",AA15/Z15-1)","v":8.9624032854582758E-3},7.4320855136230561E-3,7.4331656014513274E-3,7.4342421681171562E-3,7.4353152232256069E-3,7.4363847763737109E-3,7.4374508371386613E-3,7.4385134150900664E-3,7.4395725197803136E-3,7.4406281607489319E-3,7.4416803475224978E-3,7.4427290896116709E-3]
[null,null,null,null,null,"Net baseline opex growth",{"$f":"IFERROR(G13-G11,\"-\")","v":-1.9172582067015637E-3},null,{"$f":"IFERROR(I13-I11,\"-\")","v":-2.5646882787387082E-3}]
[null,null,null,"Water customers (No.) - Residential & Non-Residential - [BED 1]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M20","v":43070},{"$f":"+Determination_Lookup!N20","v":43302},{"$f":"+Determination_Lookup!O20","v":43603},44073,44468,{"$f":"+AA$15*(1+AB$13)","v":44798.489978619786},45131.484573325819,45467.002959050566,45805.064458306435,46145.688542324999,46488.894832204453,{"$f":"+AG$15*(1+AH$13)","v":46834.703100066516},{"$f":"+AH$15*(1+AI$13)","v":47183.133270221835},{"$f":"+AI$15*(1+AJ$13)","v":47534.205420344617},{"$f":"+AJ$15*(1+AK$13)","v":47887.9397826563},{"$f":"+AK$15*(1+AL$13)","v":48244.356745118253}]
[]
[null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M21","v":36816},{"$f":"+Determination_Lookup!N21","v":37038},{"$f":"+Determination_Lookup!O21","v":37321},37732,38151,{"$f":"+AA$17*(1+AB$13)","v":38434.541494430232},38720.231806174183,39008.087386226907,39298.124812198635,39590.360789292099,39884.812151287042,{"$f":"+AG$17*(1+AH$13)","v":40181.495861532734},{"$f":"+AH$17*(1+AI$13)","v":40480.429013947854},{"$f":"+AI$17*(1+AJ$13)","v":40781.628834028234},{"$f":"+AJ$17*(1+AK$13)","v":41085.112679862381},{"$f":"+AK$17*(1+AL$13)","v":41390.898043154768}]
[]
[null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M22","v":12033},{"$f":"+Determination_Lookup!N22","v":11986},{"$f":"+Determination_Lookup!O22","v":11469},10987,11679,{"$f":"(RevenuePriceCap_FO!AB124+RevenuePriceCap_FO!AB127+RevenuePriceCap_FO!AB130+RevenuePriceCap_FO!AB133+RevenuePriceCap_FO!AB136+RevenuePriceCap_FO!AB196+RevenuePriceCap_FO!AB199+RevenuePriceCap_FO!AB202+RevenuePriceCap_FO!AB205+RevenuePriceCap_FO!AB208+RevenuePriceCap_FO!AB217)/1000","v":11750.189665900003},{"$f":"(RevenuePriceCap_FO!AC124+RevenuePriceCap_FO!AC127+RevenuePriceCap_FO!AC130+RevenuePriceCap_FO!AC133+RevenuePriceCap_FO!AC136+RevenuePriceCap_FO!AC196+RevenuePriceCap_FO!AC199+RevenuePriceCap_FO!AC202+RevenuePriceCap_FO!AC205+RevenuePriceCap_FO!AC208+RevenuePriceCap_FO!AC217)/1000","v":11822.759857485751},{"$f":"(RevenuePriceCap_FO!AD124+RevenuePriceCap_FO!AD127+RevenuePriceCap_FO!AD130+RevenuePriceCap_FO!AD133+RevenuePriceCap_FO!AD136+RevenuePriceCap_FO!AD196+RevenuePriceCap_FO!AD199+RevenuePriceCap_FO!AD202+RevenuePriceCap_FO!AD205+RevenuePriceCap_FO!AD208+RevenuePriceCap_FO!AD217)/1000","v":11895.882582070113},{"$f":"(RevenuePriceCap_FO!AE124+RevenuePriceCap_FO!AE127+RevenuePriceCap_FO!AE130+RevenuePriceCap_FO!AE133+RevenuePriceCap_FO!AE136+RevenuePriceCap_FO!AE196+RevenuePriceCap_FO!AE199+RevenuePriceCap_FO!AE202+RevenuePriceCap_FO!AE205+RevenuePriceCap_FO!AE208+RevenuePriceCap_FO!AE217)/1000","v":11968.108035058684},{"$f":"(RevenuePriceCap_FO!AF124+RevenuePriceCap_FO!AF127+RevenuePriceCap_FO!AF130+RevenuePriceCap_FO!AF133+RevenuePriceCap_FO!AF136+RevenuePriceCap_FO!AF196+RevenuePriceCap_FO!AF199+RevenuePriceCap_FO!AF202+RevenuePriceCap_FO!AF205+RevenuePriceCap_FO!AF208+RevenuePriceCap_FO!AF217)/1000","v":12040.849532626984},{"$f":"(RevenuePriceCap_FO!AG124+RevenuePriceCap_FO!AG127+RevenuePriceCap_FO!AG130+RevenuePriceCap_FO!AG133+RevenuePriceCap_FO!AG136+RevenuePriceCap_FO!AG196+RevenuePriceCap_FO!AG199+RevenuePriceCap_FO!AG202+RevenuePriceCap_FO!AG205+RevenuePriceCap_FO!AG208+RevenuePriceCap_FO!AG217)/1000","v":12114.371329191905},{"$f":"(RevenuePriceCap_FO!AH124+RevenuePriceCap_FO!AH127+RevenuePriceCap_FO!AH130+RevenuePriceCap_FO!AH133+RevenuePriceCap_FO!AH136+RevenuePriceCap_FO!AH196+RevenuePriceCap_FO!AH199+RevenuePriceCap_FO!AH202+RevenuePriceCap_FO!AH205+RevenuePriceCap_FO!AH208+RevenuePriceCap_FO!AH217)/1000","v":12189.301878169494},{"$f":"(RevenuePriceCap_FO!AI124+RevenuePriceCap_FO!AI127+RevenuePriceCap_FO!AI130+RevenuePriceCap_FO!AI133+RevenuePriceCap_FO!AI136+RevenuePriceCap_FO!AI196+RevenuePriceCap_FO!AI199+RevenuePriceCap_FO!AI202+RevenuePriceCap_FO!AI205+RevenuePriceCap_FO!AI208+RevenuePriceCap_FO!AI217)/1000","v":12264.774721128966},{"$f":"(RevenuePriceCap_FO!AJ124+RevenuePriceCap_FO!AJ127+RevenuePriceCap_FO!AJ130+RevenuePriceCap_FO!AJ133+RevenuePriceCap_FO!AJ136+RevenuePriceCap_FO!AJ196+RevenuePriceCap_FO!AJ199+RevenuePriceCap_FO!AJ202+RevenuePriceCap_FO!AJ205+RevenuePriceCap_FO!AJ208+RevenuePriceCap_FO!AJ217)/1000","v":12339.548591571702},{"$f":"(RevenuePriceCap_FO!AK124+RevenuePriceCap_FO!AK127+RevenuePriceCap_FO!AK130+RevenuePriceCap_FO!AK133+RevenuePriceCap_FO!AK136+RevenuePriceCap_FO!AK196+RevenuePriceCap_FO!AK199+RevenuePriceCap_FO!AK202+RevenuePriceCap_FO!AK205+RevenuePriceCap_FO!AK208+RevenuePriceCap_FO!AK217)/1000","v":12415.309799941871},{"$f":"(RevenuePriceCap_FO!AL124+RevenuePriceCap_FO!AL127+RevenuePriceCap_FO!AL130+RevenuePriceCap_FO!AL133+RevenuePriceCap_FO!AL136+RevenuePriceCap_FO!AL196+RevenuePriceCap_FO!AL199+RevenuePriceCap_FO!AL202+RevenuePriceCap_FO!AL205+RevenuePriceCap_FO!AL208+RevenuePriceCap_FO!AL217)/1000","v":12491.612789640774}]
[null,null,null,"Residential, Non-Residential & Recycled (Residential & Non-Residential)"]
[]
[]
[]
[null,null,"Baseline Forecast"]
[]
[null,null,null,"Baseline year - total prescribed operating expenditure in 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA37","v":55.318140180335497}]
[]
[null,null,null,"Less non-controllable expenditure items incurred in 2021-22:"]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA29","v":0.35940458015267168}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA30","v":0},null,"Comparison with approved 2021-22 total controllable opex"]
[null,null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA31","v":0.32873498949579838},null,"per 2018 determination model"]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA32","v":3.3282125190839693}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29:AA33)","v":4.0163520887324395},null,null,"2021-22","Difference","%"]
[]
[null,null,null,"Baseline year - total controllable operating expenditure in 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA26-AA34","v":51.301788091603058},null,null,{"$f":"Determination_Lookup!Q18","v":40.799174138399536},{"$f":"+AA52-AD36","v":6.3758318837214603},{"$f":"+AE36/AD36","v":0.15627355255018821}]
[]
[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,"($, 2022-23)"]
[]
[null,null,null,1,"IT Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4649201680672268]
[null,null,null,2,"Warrnambool WTP - UV Upgrade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11966466666666667]
[null,null,null,3,"Labour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.40331166721261308]
[null,null,null,4,"Licences/ Substricptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4621848739495792E-2]
[null,null,null,5,"Capital Project Write-offs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5303750000000003]
[null,null,null,6,"Desludging",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27527415966386554]
[null,null,null,7,"Port Fairy Smart Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1179905462184874]
[null,null,null,8,"Digital Meter Trial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8277310924369755E-2]
[null,null,null,9,"Engagement projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8299369747899198E-2]
[null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA40:AA49)","v":4.1267820694820649}]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (2021-22)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA36-AA50","v":47.175006022120996}]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA52*(1+$AB$13-$G$11)","v":47.053864640761866},{"$f":"+AB$54*(1+AC$13-AC$11)","v":46.933085162417299},46.8126662315874,46.692606499143025,46.572904622291027,46.453559264539152,46.334569095661713,46.21593279166504,46.097649034753331,45.979716513294711,45.862133921787361]
[]
[]
[]
[null,null,"Operating expenditure - reconciliation"]
[]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC54","v":46.933085162417299},46.8126662315874,46.692606499143025,46.572904622291027,46.453559264539152,46.334569095661713,46.21593279166504,46.097649034753331,45.979716513294711,45.862133921787361]
[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,"Carbon Emissions Reduction (2030 Target)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.1970556493894638E-2,0.15620193997881524,0.14157807297428016,0.12685764138849556,0.24615476878209822,0,0,0]
[null,null,null,2,"Warrnambool STP Upgrade - new operating costs",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.21079819004524888,0.42720271493212669,0.43056651583710409,0.43617285067873302,0.43953665158371041,0.44514298642533934,0.44850678733031679,0.48585316717959048]
[null,null,null,3,"Customer Experience - CX Investment Package",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38434860000000004,0.54698583749999996,0.70770577499999998,0.88952276249999995,0.95523975000000005,0.95523975000000005,0.95523975000000005,0.95523975000000005,0.95523975000000005,0.95523975000000005]
[null,null,null,4,"Electrcity Prices",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.41025299999999998,-7.4679999999999996E-2,5.4910000000000002E-3,9.3737000000000001E-2,6.4717999999999998E-2,6.6077077999999997E-2,6.7464696637999991E-2,6.8881455267397987E-2,7.0327965828013345E-2,7.180485311040162E-2]
[null,null,null,5,"Electrcity Demand (solar projects)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.121726,-0.13264799999999999,-0.13519300000000001,-0.13807,-0.136216,-0.139076536,-0.14199714325599999,-0.14497908326437597,-0.14802364401292786,-0.15113214053719934]
[null,null,null,6,"Warrnambool STP - Electricity Demand Increases",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.12784999999999999,0.13355500000000001,0.13415199999999999,0.13696919199999999,0.13984554503199997,0.14278230147767196,0.14578072980870305,0.14884212513468578]
[null,null,null,7,"CX Plus - Billing and CRM System - Licencing costs",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.21975700000000001,1.2303005520000001,1.2752919139999999,1.3210447500000002,1.348407025,1.348407025,1.348407025,1.348407025,1.348407025,1.348407025]
[null,null,null,8,"Water Taste - Great Tasting Water project",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.77200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.70199999999999996,0.70199999999999996,0.70199999999999996,0.70199999999999996]
[null,null,null,9,"Digital projects - Licencing costs",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.215,0.215,0.29499999999999998,0.29499999999999998,0.29499999999999998,0.29499999999999998,0.29499999999999998,0.29499999999999998,0.29499999999999998]
[null,null,null,10,"Warrnambool STP UV System",null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.19,0.19,0.27,0.27,0.27,0.27,0.27,0.27,0.27]
[null,null,null,11,null,null,null,"[Service]"]
[null,null,null,12,null,null,null,"[Service]"]
[null,null,null,13,null,null,null,"[Service]"]
[null,null,null,14,null,null,null,"[Service]"]
[null,null,null,15,null,null,null,"[Service]"]
[]
[null,null,null,"Total changes required to baseline operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC65:AC80)","v":-0.36738739999999992},2.7469583895,3.0609144355391429,3.8401941674109423,3.8954453638113842,3.8876470010672284,4.3216512937798086,4.0824744349060325,4.0872386139541046,4.1260147798874787]
[]
[]
[null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC81+AC61","v":46.565697762417301},49.559624621087401,49.753520934682172,50.413098789701969,50.349004628350535,50.222216096728943,50.537584085444848,50.180123469659364,50.066955127248818,49.988148701674838]
[]
[null,null,null,"Non-controllable operating expenditure"]
[null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC29","v":0.35940458015267168},{"$f":"+Opex_Breakdown!AD29","v":0.35940458015267168},{"$f":"+Opex_Breakdown!AE29","v":0.35940458015267168},{"$f":"+Opex_Breakdown!AF29","v":0.35940458015267168},{"$f":"+Opex_Breakdown!AG29","v":0.35940458015267168},{"$f":"+Opex_Breakdown!AH29","v":0.35940458015267168},{"$f":"+Opex_Breakdown!AI29","v":0.35940458015267168},{"$f":"+Opex_Breakdown!AJ29","v":0.35940458015267168},{"$f":"+Opex_Breakdown!AK29","v":0.35940458015267168},{"$f":"+Opex_Breakdown!AL29","v":0.35940458015267168}]
[null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC30","v":0},{"$f":"+Opex_Breakdown!AD30","v":0},{"$f":"+Opex_Breakdown!AE30","v":0},{"$f":"+Opex_Breakdown!AF30","v":0},{"$f":"+Opex_Breakdown!AG30","v":0},{"$f":"+Opex_Breakdown!AH30","v":0},{"$f":"+Opex_Breakdown!AI30","v":0},{"$f":"+Opex_Breakdown!AJ30","v":0},{"$f":"+Opex_Breakdown!AK30","v":0},{"$f":"+Opex_Breakdown!AL30","v":0}]
[null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC31","v":0.32873498949579838},{"$f":"+Opex_Breakdown!AD31","v":0.32873498949579838},{"$f":"+Opex_Breakdown!AE31","v":0.32873498949579838},{"$f":"+Opex_Breakdown!AF31","v":0.32873498949579838},{"$f":"+Opex_Breakdown!AG31","v":0.32873498949579838},{"$f":"+Opex_Breakdown!AH31","v":0.32873498949579838},{"$f":"+Opex_Breakdown!AI31","v":0.32873498949579838},{"$f":"+Opex_Breakdown!AJ31","v":0.32873498949579838},{"$f":"+Opex_Breakdown!AK31","v":0.32873498949579838},{"$f":"+Opex_Breakdown!AL31","v":0.32873498949579838}]
[null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC32","v":3.1028403525954951},{"$f":"+Opex_Breakdown!AD32","v":3.0390209134138053},{"$f":"+Opex_Breakdown!AE32","v":2.9765141169576941},{"$f":"+Opex_Breakdown!AF32","v":2.9152929646990153},{"$f":"+Opex_Breakdown!AG32","v":2.8553310134172531},{"$f":"+Opex_Breakdown!AH32","v":2.7966023637779172},{"$f":"+Opex_Breakdown!AI32","v":2.7390816491458545},{"$f":"+Opex_Breakdown!AJ32","v":2.6827440246286538},{"$f":"+Opex_Breakdown!AK32","v":2.6275651563454003},{"$f":"+Opex_Breakdown!AL32","v":2.5735212109161614}]
[null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC33","v":0},{"$f":"+Opex_Breakdown!AD33","v":0},{"$f":"+Opex_Breakdown!AE33","v":0},{"$f":"+Opex_Breakdown!AF33","v":0},{"$f":"+Opex_Breakdown!AG33","v":0},{"$f":"+Opex_Breakdown!AH33","v":0},{"$f":"+Opex_Breakdown!AI33","v":0},{"$f":"+Opex_Breakdown!AJ33","v":0},{"$f":"+Opex_Breakdown!AK33","v":0},{"$f":"+Opex_Breakdown!AL33","v":0}]
[null,null,null,"Total non-controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC87:AC91)","v":3.7909799222439649},3.7271604830622751,3.6646536866061643,3.6034325343474851,3.5434705830657229,{"$f":"SUM(AH87:AH91)","v":3.4847419334263874},{"$f":"SUM(AI87:AI91)","v":3.4272212187943243},{"$f":"SUM(AJ87:AJ91)","v":3.3708835942771236},{"$f":"SUM(AK87:AK91)","v":3.3157047259938706},{"$f":"SUM(AL87:AL91)","v":3.2616607805646316}]
[]
[]
[null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC92+AC84","v":50.356677684661264},53.286785104149679,53.418174621288337,54.016531324049453,53.892475211416254,53.706958030155327,53.964805304239171,53.551007063936488,53.382659853242686,53.249809482239471]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_Breakdown' tab row 37 >>",{"$f":"+Opex_Breakdown!AC37","v":50.356677684661264},{"$f":"+Opex_Breakdown!AD37","v":53.286785104149686},{"$f":"+Opex_Breakdown!AE37","v":53.418174621288344},{"$f":"+Opex_Breakdown!AF37","v":54.016531324049453},{"$f":"+Opex_Breakdown!AG37","v":53.892475211416254},{"$f":"+Opex_Breakdown!AH37","v":53.706958030155327},{"$f":"+Opex_Breakdown!AI37","v":53.964805304239171},{"$f":"+Opex_Breakdown!AJ37","v":53.551007063936481},{"$f":"+Opex_Breakdown!AK37","v":53.382659853242686},{"$f":"+Opex_Breakdown!AL37","v":53.249809482239471}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC98-AC95","v":0},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",{"$f":"IF(ROUND(AC98,2)=ROUND(AC95,2),0,1)","v":0},{"$f":"IF(ROUND(AD98,2)=ROUND(AD95,2),0,1)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total controllable opex",{"$f":"+AC84","v":46.565697762417301},49.559624621087401,49.753520934682172,50.413098789701969,50.349004628350535,50.222216096728943,50.537584085444848,50.180123469659364,50.066955127248818,49.988148701674838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+AD140-AC140","v":2.9939268586701004},0.19389631359477022,0.65957785501979771,-6.4094161351434309E-2,-0.12678853162159243,0.31536798871590577,-0.35746061578548449,-0.11316834241054607,-7.8806425573979766E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",{"$f":"IFERROR(AC141/AB140,\"\")","v":""},6.4294684768719787E-2,3.9123846291658189E-3,1.325690810677922E-2,-1.2713791234854027E-3,-2.5181934093330676E-3,6.2794518686411808E-3,-7.0731639086886126E-3,-2.2552424064674046E-3,-1.5740207363057626E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total non-controllable opex",{"$f":"+AC92","v":3.7909799222439649},3.7271604830622751,3.6646536866061643,3.6034325343474851,3.5434705830657229,3.4847419334263874,3.4272212187943243,3.3708835942771236,3.3157047259938706,3.2616607805646316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+AD145-AC145","v":-6.3819439181689752E-2},-6.2506796456110791E-2,-6.122115225867919E-2,-5.9961951281762182E-2,-5.8728649639335551E-2,-5.7520714632063097E-2,-5.6337624517200702E-2,-5.5178868283253024E-2,-5.404394542923896E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",{"$f":"IFERROR(AC146/AB145,\"\")","v":""},-1.6834549507166372E-2,-1.6770621157894048E-2,-1.6705849309154256E-2,-1.6640231421072016E-2,-1.6573765257146562E-2,-1.6506448893765173E-2,-1.6438280729663531E-2,-1.6369259495324095E-2,-1.6299384262282127E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+AC140+AC145","v":50.356677684661264},53.286785104149679,53.418174621288337,54.016531324049453,53.892475211416254,53.706958030155327,53.964805304239171,53.551007063936488,53.382659853242686,53.249809482239471]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+AD150-AC150","v":2.9301074194884151},0.13138951713865765,0.59835670276111586,-0.12405611263319827,-0.18551718126092709,0.25784727408384356,-0.41379824030268253,-0.16834721069380265,-0.13285037100321517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - %",{"$f":"IFERROR(AC151/AB150,\"\")","v":""},5.8187067817242664E-2,2.4657054630309412E-3,1.1201369328008774E-2,-2.2966323381443323E-3,-3.4423577787651562E-3,4.8010031389055354E-3,-7.667927975831627E-3,-3.1436796415949156E-3,-2.4886427796674371E-3]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable vs. Non-controllable opex - %",{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable opex - %",{"$f":"+AC84/AC95","v":0.92471743378339066},0.93005469412768105,0.93139687545321481,0.93329019013216152,0.93424925151118143,0.93511563377933682,0.93649154852922079,0.93705284402490308,0.93788798206928503,0.93874793520805921]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable opex - %",{"$f":"+AC92/AC95","v":7.5282566216609323E-2},6.9945305872318883E-2,6.8603124546785202E-2,6.670980986783856E-2,6.5750748488818636E-2,6.4884366220663223E-2,6.3508451470779256E-2,6.2947155975096855E-2,6.2112017930715017E-2,6.1252064791940723E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC156:AC157)","v":1},0.99999999999999989,1,1,1,1,1,0.99999999999999989,1,0.99999999999999989]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA6","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH6","v":"2028-29"},{"$f":"+AI6","v":"2029-30"},{"$f":"+AJ6","v":"2030-31"},{"$f":"+AK6","v":"2031-32"},{"$f":"+AL6","v":"2032-33"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fourth reg period opex","Third Reg period Opex",{"$f":"+AA169-SUM(AA162:AA168)","v":55.318140180335497},{"$f":"+AB169-SUM(AB162:AB168)","v":50.899406986951981}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",null,null,{"$f":"+AC61","v":46.933085162417299},46.8126662315874,46.692606499143025,46.572904622291027,46.453559264539152,46.334569095661713,46.21593279166504,46.097649034753331,45.979716513294711,45.862133921787361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",null,null,{"$f":"+AC81","v":-0.36738739999999992},2.7469583895,3.0609144355391429,3.8401941674109423,3.8954453638113842,3.8876470010672284,4.3216512937798086,4.0824744349060325,4.0872386139541046,4.1260147798874787]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+AA193","v":0},{"$f":"+AB193","v":0},{"$f":"+AC89","v":0.32873498949579838},0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,{"$f":"+AH89","v":0.32873498949579838},0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AA194","v":0},{"$f":"+AB194","v":0},{"$f":"+AC90","v":3.1028403525954951},3.0390209134138053,2.9765141169576941,2.9152929646990153,2.8553310134172531,2.7966023637779172,2.7390816491458545,2.6827440246286538,2.6275651563454003,2.5735212109161614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges",{"$f":"+AA191","v":0},{"$f":"+AB191","v":0},{"$f":"+AC87","v":0.35940458015267168},0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,{"$f":"+AH87","v":0.35940458015267168},0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+AA192","v":0},{"$f":"+AB192","v":0},{"$f":"+AC88","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+AA195","v":0},{"$f":"+AB195","v":0},{"$f":"+AC91","v":0},0,0,0,0,{"$f":"+AH91","v":0},{"$f":"+AI91","v":0},{"$f":"+AJ91","v":0},{"$f":"+AK91","v":0},{"$f":"+AL91","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+Opex_Breakdown!AA37","v":55.318140180335497},{"$f":"+Opex_Breakdown!AB37","v":50.899406986951981},{"$f":"SUM(AC162:AC168)","v":50.356677684661264},53.286785104149679,53.418174621288337,54.016531324049453,53.892475211416262,{"$f":"SUM(AH162:AH168)","v":53.706958030155327},{"$f":"SUM(AI162:AI168)","v":53.964805304239171},{"$f":"SUM(AJ162:AJ168)","v":53.551007063936488},{"$f":"SUM(AK162:AK168)","v":53.382659853242686},{"$f":"SUM(AL162:AL168)","v":53.249809482239471}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",{"$f":"+AC162/AC$169","v":0.93201313748927483},0.87850423214857987,0.87409588272480909,0.86219724741110237,0.86196744688948168,0.86272935193324163,0.85640877477667054,0.86081759358354693,0.8613230708192543,0.861263812353805]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"+AC163/AC$169","v":-7.2957037058842111E-3},5.1550461979101118E-2,5.7300992728405588E-2,7.1092942721059094E-2,7.2281804621699697E-2,7.2386281846095177E-2,8.008277375255024E-2,7.6235250441356192E-2,7.6564911250030732E-2,7.7484122854254295E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+AC164/AC$169","v":6.528131016791278E-3},6.1691653728646193E-3,6.1539914425452896E-3,6.0858219037370452E-3,6.0998309728064063E-3,6.1209013050268195E-3,6.0916552490549768E-3,6.1387265621972295E-3,6.1580856105623531E-3,6.1734491201408358E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AC165/AC$169","v":6.1617257040383067E-2},5.703141796740039E-2,5.5721000166327035E-2,5.3970384495997011E-2,5.2981997991667619E-2,5.2071509285774177E-2,5.0756815181740085E-2,5.0096985504411308E-2,4.9221323245581795E-2,4.8329209736882039E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+AC166/AC$169","v":7.1371781594349896E-3},6.7447225320538852E-3,6.7281329379128754E-3,6.6536034681045162E-3,6.6689195243446074E-3,6.6919556298622156E-3,6.6599810399842006E-3,6.7114439084883229E-3,6.7326090745708682E-3,6.7494059349178463E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+AC167/AC$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+AC168/AC$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+AC169/AC$169","v":1},1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC$160","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",{"$f":"+SUMIF($H$65:$H$80,$AB182,AC$65:AC$80)","v":-0.36738739999999992},{"$f":"+SUMIF($H$65:$H$80,$AB182,AD$65:AD$80)","v":2.5569583895000001},2.5322662454938945,3.0094364524788153,3.0607268479742804,3.0445049583884956,3.4722690971640979,3.2245491470030219,3.2229510968150854,3.2213194875732021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage",0,0.19,0.52864819004524888,0.83075771493212669,0.8347185158371041,0.84314204267873305,0.84938219661571046,0.85792528790301126,0.86428751713901986,0.90469529231427626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"SUM(AC182:AC186)","v":-0.36738739999999992},2.7469583895,3.0609144355391433,3.8401941674109419,3.8954453638113846,3.8876470010672284,4.3216512937798086,4.0824744349060333,4.0872386139541055,4.1260147798874787]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA6","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH6","v":"2028-29"},{"$f":"+AI6","v":"2029-30"},{"$f":"+AJ6","v":"2030-31"},{"$f":"+AK6","v":"2031-32"},{"$f":"+AL6","v":"2032-33"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+AA87","v":0},0,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,{"$f":"+AH87","v":0.35940458015267168},0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+AA88","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+AA89","v":0},0,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AA90","v":0},0,3.1028403525954951,3.0390209134138053,2.9765141169576941,2.9152929646990153,2.8553310134172531,2.7966023637779172,2.7390816491458545,2.6827440246286538,2.6275651563454003,2.5735212109161614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+AA91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Non-controllable operating expenditure",{"$f":"SUM(AA191:AA195)","v":0},0,3.7909799222439649,3.7271604830622751,3.6646536866061643,3.6034325343474851,3.5434705830657229,{"$f":"SUM(AH191:AH195)","v":3.4847419334263874},{"$f":"SUM(AI191:AI195)","v":3.4272212187943243},{"$f":"SUM(AJ191:AJ195)","v":3.3708835942771236},{"$f":"SUM(AK191:AK195)","v":3.3157047259938706},{"$f":"SUM(AL191:AL195)","v":3.2616607805646316}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IF(ROUND(AC169,2)=ROUND(AC95,2),0,1)","v":0},{"$f":"IF(ROUND(AD169,2)=ROUND(AD95,2),0,1)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AC187,2)=ROUND(AC163,2),0,1)","v":0},{"$f":"IF(ROUND(AD187,2)=ROUND(AD163,2),0,1)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AC150,2)=ROUND(AC169,2),0,1)","v":0},{"$f":"IF(ROUND(AD150,2)=ROUND(AD169,2),0,1)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AC196,2)=ROUND(AC145,2),0,1)","v":0},{"$f":"IF(ROUND(AD196,2)=ROUND(AD145,2),0,1)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Opex_Breakdown","index":6,"n_rows":177,"n_cols":41,"rows_kept":177,"cut":false,"hidden":false,"merged":[[157,2,157,6],[158,2,158,6],[168,2,168,6],[162,2,162,6],[163,2,163,6],[164,2,164,6],[165,2,165,6],[175,2,175,6],[176,2,176,6],[137,2,137,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[173,2,173,6],[141,2,141,6],[142,2,142,6],[143,2,143,6],[144,2,144,6],[145,2,145,6],[146,2,146,6],[147,2,147,6],[159,2,159,6],[148,2,148,6],[139,2,139,6],[140,2,140,6],[174,2,174,6],[166,2,166,6],[167,2,167,6],[149,2,149,6],[150,2,150,6],[151,2,151,6],[152,2,152,6],[153,2,153,6],[169,2,169,6],[160,2,160,6],[161,2,161,6],[154,2,154,6],[155,2,155,6],[156,2,156,6],[2,1,2,5],[121,3,121,9],[122,3,122,9],[138,2,138,6],[113,3,113,9],[114,3,114,9],[115,3,115,9],[116,3,116,9],[117,3,117,9],[118,3,118,9],[119,3,119,9],[120,3,120,9]]}
[80,"Operating Expenditure - Breakdown"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,"Operating Expenditure Summary"]
[]
[null,null,null,null,{"$f":"C48","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57-W50-W54","v":22.466826244343892},23.075549733570163,22.824312883435589,22.627157804459696,26.469747989821887,22.274993871026005,{"$f":"+AC57-AC50-AC54","v":24.191973744148431},25.747389069961603,25.848122759200074,26.190788947351535,26.157490525056254,26.091620904811368,26.255461982457966,26.069752796357694,26.01095918432523,25.9700173951979]
[null,null,null,null,{"$f":"C59","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W68-W61-W65","v":20.011251583710408},19.576420071047963,20.286588957055216,20.713402229845631,24.832040101781171,24.768273546277506,{"$f":"AC68-AC61-AC65","v":22.373724018268874},23.812235551125806,23.905398175482105,24.222309842350434,24.191514103294278,24.130595191917575,24.282122102986882,24.110370673301663,24.055995942923591,24.018131306476938]
[null,null,null,null,{"$f":"C70","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W79-W72-W76","v":0},0,0,0,0,0,{"$f":"AC79-AC72-AC76","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C81","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90-W83-W87","v":0},0,0,0,0,0,{"$f":"AC90-AC83-AC87","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W100-W97","v":0},0,0,0,0,0,{"$f":"AC100-AC97","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W12:W16)","v":42.478077828054296},42.651969804618126,43.110901840490804,43.340560034305327,51.301788091603058,47.043267417303511,46.565697762417301,49.559624621087409,49.753520934682179,50.413098789701969,50.349004628350528,{"$f":"SUM(AH12:AH16)","v":50.222216096728943},{"$f":"SUM(AI12:AI16)","v":50.537584085444848},{"$f":"SUM(AJ12:AJ16)","v":50.180123469659357},{"$f":"SUM(AK12:AK16)","v":50.066955127248818},{"$f":"SUM(AL12:AL16)","v":49.988148701674838}]
[]
[]
[null,null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W49+W60+W71+W82+W93","v":14.366793665158371},15.541417406749559,15.320815950920245,15.604386792452832,16.26876358778626,12.100204724611675,16.287603854915567,17.334810210405145,17.402630655421845,17.63333573083699,17.610917075911392,{"$f":"AH49+AH60+AH71+AH82+AH93","v":17.566569380598523},{"$f":"AI49+AI60+AI71+AI82+AI93","v":17.676877807521137},{"$f":"AJ49+AJ60+AJ71+AJ82+AJ93","v":17.55184635339468},{"$f":"AK49+AK60+AK71+AK82+AK93","v":17.512262685186705},{"$f":"AL49+AL60+AL71+AL82+AL93","v":17.484698020580584}]
[null,null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W51+W62+W73+W84+W94","v":8.0170588235294105},8.1316252220248675,7.4405153374233137,7.5253842195540308,7.7944449618320606,7.7744294937013034,8.6604778387097543,9.2173005312960825,9.2533621562171273,9.3760331280008451,9.3641126352207973,{"$f":"AH51+AH62+AH73+AH84+AH94","v":9.3405319884985332},9.3991854095478118,9.3327034305379257,9.3116559219943937,9.2969991824838303]
[null,null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W52+W63+W74+W85+W95","v":2.8177438914027149},2.964357015985791,2.7777055214723929,2.5035025728987996,2.8364692875318069,2.8291854769581906,2.8715750928452914,3.0562021082294866,3.0681591463813476,3.1088334502418995,3.1048809442948686,3.0970622535641819,3.1165101069196233,3.0944665201102963,3.0874877479887499,3.0826279782503256]
[null,null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W53+W64+W75+W86+W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+W66+W77+W88+W98","v":14.142540271493214},12.8587513321492,14.481423312883436,14.060418524871356,20.153212493638677,20.101460767329229,14.951760925496082,15.913079680938115,15.975337769284508,16.187121354066672,16.166541385907784,{"$f":"AH55+AH66+AH77+AH88+AH98","v":16.125830907938084},16.227092286966329,16.112315403459199,16.075978226494939,16.050674303410034]
[null,null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W56+W67+W78+W89+W99","v":3.1339411764705885},3.1558188277087038,3.0904417177914114,3.6468679245283022,4.2488977608142493,4.2379869547031195,3.7942800504506056,4.0382320902185693,4.0540312073773448,4.1077751265555618,4.102552587015686,4.0922215661296208,4.1179184744899473,4.0887917621572631,4.0795705455840316,4.0731492169500596]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W20:W25)","v":42.478077828054296},42.651969804618126,43.110901840490804,43.340560034305319,51.301788091603051,47.043267417303511,46.565697762417294,49.559624621087394,49.753520934682172,50.413098789701969,50.349004628350528,{"$f":"SUM(AH20:AH25)","v":50.222216096728943},{"$f":"SUM(AI20:AI25)","v":50.537584085444848},{"$f":"SUM(AJ20:AJ25)","v":50.180123469659364},{"$f":"SUM(AK20:AK25)","v":50.066955127248818},{"$f":"SUM(AL20:AL25)","v":49.988148701674831}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AC26,2)=ROUND(AC17,2),0,1)","v":0},{"$f":"IF(ROUND(AD26,2)=ROUND(AD17,2),0,1)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W50+W61+W72+W83","v":0.38123076923076926},{"$f":"X50+X61+X72+X83","v":0.35761545293072827},{"$f":"Y50+Y61+Y72+Y83","v":0.37354601226993867},0.37191252144082337,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,{"$f":"AH50+AH61+AH72+AH83","v":0.35940458015267168},{"$f":"AI50+AI61+AI72+AI83","v":0.35940458015267168},{"$f":"AJ50+AJ61+AJ72+AJ83","v":0.35940458015267168},{"$f":"AK50+AK61+AK72+AK83","v":0.35940458015267168},{"$f":"AL50+AL61+AL72+AL83","v":0.35940458015267168}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W102","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH102","v":0},{"$f":"+AI102","v":0},{"$f":"+AJ102","v":0},{"$f":"+AK102","v":0},{"$f":"+AL102","v":0}]
[null,null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W109","v":0.25116380090497736},0.28389165186500886,0.26767069325153375,0.27447781646655234,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,{"$f":"+AH109","v":0.32873498949579838},{"$f":"+AI109","v":0.32873498949579838},{"$f":"+AJ109","v":0.32873498949579838},{"$f":"+AK109","v":0.32873498949579838},{"$f":"+AL109","v":0.32873498949579838}]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111","v":2.86707963800905},3.6377744227353466,3.589950920245399,3.365277015437393,3.3282125190839693,3.1680000000000001,3.1028403525954951,3.0390209134138053,2.9765141169576941,2.9152929646990153,2.8553310134172531,{"$f":"AH111","v":2.7966023637779172},{"$f":"AI111","v":2.7390816491458545},{"$f":"AJ111","v":2.6827440246286538},{"$f":"AK111","v":2.6275651563454003},{"$f":"AL111","v":2.5735212109161614}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W124","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AG124","v":0},0,0,0,0,0]
[null,null,null,null,"Total non-controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W29:W33)","v":3.4994742081447967},4.2792815275310838,4.2311676257668713,4.0116673533447686,4.0163520887324395,3.8561395696484704,3.7909799222439649,3.7271604830622751,3.6646536866061643,3.6034325343474851,3.5434705830657229,{"$f":"SUM(AH29:AH33)","v":3.4847419334263874},{"$f":"SUM(AI29:AI33)","v":3.4272212187943243},{"$f":"SUM(AJ29:AJ33)","v":3.3708835942771236},{"$f":"SUM(AK29:AK33)","v":3.3157047259938706},{"$f":"SUM(AL29:AL33)","v":3.2616607805646316}]
[]
[]
[null,null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W34+W17","v":45.977552036199093},46.931251332149209,47.342069466257676,47.352227387650096,55.318140180335497,50.899406986951981,50.356677684661264,53.286785104149686,53.418174621288344,54.016531324049453,53.892475211416254,{"$f":"+AH34+AH17","v":53.706958030155327},{"$f":"+AI34+AI17","v":53.964805304239171},{"$f":"+AJ34+AJ17","v":53.551007063936481},{"$f":"+AK34+AK17","v":53.382659853242686},{"$f":"+AL34+AL17","v":53.249809482239471}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_FO' tab row 95>>",{"$f":"+Opex_FO!AC95","v":50.356677684661264},{"$f":"+Opex_FO!AD95","v":53.286785104149679},{"$f":"+Opex_FO!AE95","v":53.418174621288337},{"$f":"+Opex_FO!AF95","v":54.016531324049453},{"$f":"+Opex_FO!AG95","v":53.892475211416254},{"$f":"+Opex_FO!AH95","v":53.706958030155327},{"$f":"+Opex_FO!AI95","v":53.964805304239171},{"$f":"+Opex_FO!AJ95","v":53.551007063936488},{"$f":"+Opex_FO!AK95","v":53.382659853242686},{"$f":"+Opex_FO!AL95","v":53.249809482239471}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC40-AC37","v":0},0,0,0,0,{"$f":"+AH40-AH37","v":0},{"$f":"+AI40-AI37","v":0},{"$f":"+AJ40-AJ37","v":0},{"$f":"+AK40-AK37","v":0},{"$f":"+AL40-AL37","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"IF(ROUND(AC40,2)=ROUND(AC37,2),0,1)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Total operating expenditure"]
[]
[null,null,"Water"]
[null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7.467/KeyAssumptionsPriceControl_FO!W15","v":8.372500452488687},9.3530195381882795,8.7186073619631905,8.5879914236706707,8.923132977099236,4.77343706518141,9.2483611774610548,9.8429816439931805,9.881491174082301,10.012489194535059,9.9997595247990034,9.9745781962687392,10.037213079962207,9.9662182266612014,9.9437419886843266,9.9280903325976624]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W131","v":0.38123076923076926},0.35761545293072827,0.37354601226993867,0.37191252144082337,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,{"$f":"+AH131","v":0.35940458015267168},0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3.291/KeyAssumptionsPriceControl_FO!W15","v":3.6900895927601809},3.8303365896980464,3.5888650306748469,3.5522958833619214,3.5611003816793891,3.5519557804218316,3.7657013444784577,4.0078159253548442,4.0234960427777287,4.0768351600848227,4.0716519569723992,4.0613987498492534,4.0869021078182914,4.0579947793309277,4.0488430174193573,4.0424700545518926]
[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,{"$f":"1.285/KeyAssumptionsPriceControl_FO!W15","v":1.4408280542986425},1.5118880994671404,1.430116564417178,1.2815042881646657,1.4480326463104327,1.4443142223012253,1.4696083599498031,1.5640963661862508,1.570215712767852,1.5910319181798362,1.5890091134142634,1.5850076811374936,1.594960660582623,1.5836792424024118,1.5801076618167038,1.5776205395914087]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.051/KeyAssumptionsPriceControl_FO!W15","v":5.7184615384615382E-2},7.0422735346358789E-2,4.5625789509202458E-2,4.7079874785591773E-2,8.1969465648854961E-2,8.1758975070574683E-2,6.897999553687284E-2,6.897999553687284E-2,6.897999553687284E-2,6.897999553687284E-2,6.897999553687284E-2,6.897999553687284E-2,6.897999553687284E-2,6.897999553687284E-2,6.897999553687284E-2,6.897999553687284E-2]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"6.483/KeyAssumptionsPriceControl_FO!W15","v":7.2691737556561087},6.6208374777975143,7.3862208588957055,7.2097898799313898,10.280211043256998,10.253812340396005,7.653831697207659,8.1459323934524619,8.1778024141388279,8.2862147892584641,8.2756798687626851,8.254840106259417,8.3066759773900021,8.2479214966655565,8.2293204343410622,8.2163673133317037]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.511/KeyAssumptionsPriceControl_FO!W15","v":1.6942343891402714},1.7594680284191833,1.7005030674846628,1.9955763293310465,2.2572709414758267,2.251474462725533,2.0544711650514529,2.1865627409748609,2.1951174154333573,2.2242178852933483,2.2213900611079032,2.2157961712964633,2.2297101567048392,2.213939051297598,2.2089460820637772,2.2054691551252277]
[null,null,{"$f":"+CONCATENATE(\"Total \",C48)","v":"Total Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K49:K56)","v":0},{"$f":"+SUM(L49:L56)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(W49:W56)","v":22.905241628959274},23.503587921847249,23.243484685214728,23.04615020068611,26.911122035623411,22.71615742624925,24.620358319837973,26.175773645651145,26.276507334889615,26.619173523041077,26.585875100745795,{"$f":"+SUM(AH49:AH56)","v":26.52000548050091},{"$f":"+SUM(AI49:AI56)","v":26.683846558147508},{"$f":"+SUM(AJ49:AJ56)","v":26.498137372047236},{"$f":"+SUM(AK49:AK56)","v":26.439343760014772},{"$f":"+SUM(AL49:AL56)","v":26.398401970887441}]
[]
[null,null,"Sewerage"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5.346/KeyAssumptionsPriceControl_FO!W15","v":5.9942932126696835},6.188397868561279,6.6022085889570556,7.0163953687821614,7.3456306106870226,7.3267676594302644,7.03924267745451,7.4918285664119662,7.5211394813395422,7.6208465363019293,7.611157551112389,7.5919911843297827,7.6396647275589293,7.5856281267334777,7.568520696502377,7.5566076879829227]
[null,null,null,{"$f":"+D50","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W132","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH132","v":0},0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3.859/KeyAssumptionsPriceControl_FO!W15","v":4.3269692307692305},4.3012886323268216,3.8516503067484664,3.9730883361921099,4.2333445801526715,4.2224737132794719,4.894776494231297,5.2094846059412383,5.2298661134393987,5.2991979679160233,5.2924606782483981,5.2791332386492789,5.3122833017295212,5.2747086512069981,5.2628129045750356,5.2545291279319377]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.228/KeyAssumptionsPriceControl_FO!W15","v":1.3769158371040724},1.4524689165186504,1.3475889570552149,1.221998284734134,1.3884366412213742,1.3848712546569653,1.4019667328954886,1.4921057420432358,1.4979434336134958,1.5178015320620633,1.5158718308806054,1.5120545724266883,1.5215494463370005,1.5107872777078846,1.5073800861720461,1.505007438658917]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.173/KeyAssumptionsPriceControl_FO!W15","v":0.19397918552036197},0.2134689165186501,0.2220449037423313,0.22739794168096056,0.2469592875318066,0.24632511719980832,0.25975499395892554,0.25975499395892554,0.25975499395892554,0.25975499395892554,0.25975499395892554,0.25975499395892554,0.25975499395892554,0.25975499395892554,0.25975499395892554,0.25975499395892554]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"6.13/KeyAssumptionsPriceControl_FO!W15","v":6.8733665158371045},6.237913854351687,7.0952024539877305,6.8506286449399658,9.873001450381679,9.8476484269332225,7.2979292282884227,7.7671472874856535,7.797535355145679,7.9009065648082073,7.8908615171451011,7.8709908016786665,7.9204163095763258,7.8643939067936417,7.8466577921538763,7.8343069900783311]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.284/KeyAssumptionsPriceControl_FO!W15","v":1.4397067873303169},1.3963507992895206,1.3899386503067486,1.6512915951972558,1.9916268193384223,1.9865124919775861,1.7398088853991527,1.8516693492437089,1.8589137919439873,1.8835572412622132,1.8811625259077829,1.8764253948331575,1.8882083177851083,1.8748527108596651,1.870624463520254,1.8676800618248321]
[null,null,{"$f":"+CONCATENATE(\"Total \",C59)","v":"Total Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W60:W67)","v":20.20523076923077},19.789888987566613,20.508633860797548,20.94080017152659,25.078999389312976,25.014598663477315,22.633479012227799,24.071990545084731,24.16515316944103,24.482064836309359,24.451269097253203,{"$f":"+SUM(AH60:AH67)","v":24.3903501858765},{"$f":"+SUM(AI60:AI67)","v":24.541877096945807},{"$f":"+SUM(AJ60:AJ67)","v":24.370125667260588},{"$f":"+SUM(AK60:AK67)","v":24.315750936882516},{"$f":"+SUM(AL60:AL67)","v":24.277886300435863}]
[]
[null,null,"Recycled Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"}]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W133","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH133","v":0},0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment"]
[null,null,null,"Customer Service and billing"]
[null,null,null,"GSL Payments"]
[null,null,null,"Licence Fees"]
[null,null,null,"Corporate"]
[null,null,null,"Other operating expenditure"]
[null,null,{"$f":"+CONCATENATE(\"Total \",C70)","v":"Total Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W71:W78)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH71:AH78)","v":0},{"$f":"+SUM(AI71:AI78)","v":0},{"$f":"+SUM(AJ71:AJ78)","v":0},{"$f":"+SUM(AK71:AK78)","v":0},{"$f":"+SUM(AL71:AL78)","v":0}]
[]
[null,null,"Rural Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"}]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W134","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH134","v":0},0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment"]
[null,null,null,"Customer Service and billing"]
[null,null,null,"GSL Payments"]
[null,null,null,"Licence Fees"]
[null,null,null,"Corporate"]
[null,null,null,"Other operating expenditure"]
[null,null,{"$f":"+CONCATENATE(\"Total \",C81)","v":"Total Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W82:W89)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH82:AH89)","v":0},{"$f":"+SUM(AI82:AI89)","v":0},{"$f":"+SUM(AJ82:AJ89)","v":0},{"$f":"+SUM(AK82:AK89)","v":0},{"$f":"+SUM(AL82:AL89)","v":0}]
[]
[null,null,"Bulk Water "]
[null,null,null,"Operations & Maintenance"]
[null,null,null,"Treatment"]
[null,null,null,"Customer Service and billing"]
[null,null,null,"GSL Payments"]
[null,null,null,"Licence Fees"]
[null,null,null,"Corporate"]
[null,null,null,"Other operating expenditure"]
[null,null,"Total Bulk water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W93:W99)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH93:AH99)","v":0},{"$f":"+SUM(AI93:AI99)","v":0},{"$f":"+SUM(AJ93:AJ99)","v":0},{"$f":"+SUM(AK93:AK99)","v":0},{"$f":"+SUM(AL93:AL99)","v":0}]
[]
[null,null,"External temporary water purchases"]
[]
[]
[null,null,"Licence fees"]
[null,null,null,"Essential Services Commission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.041/KeyAssumptionsPriceControl_FO!W15","v":4.5971945701357472E-2},6.0519538188277086E-2,3.4365147239263809E-2,4.8142481989708406E-2,0.10765231092436976,0.10765231092436976,0.10765231092436976,0.10765231092436976,0.10765231092436976,0.10765231092436976,0.10765231092436976,0.10765231092436976,0.10765231092436976,0.10765231092436976,0.10765231092436976,0.10765231092436976]
[null,null,null,"Department of Human Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.03/KeyAssumptionsPriceControl_FO!W15","v":3.3638009049773758E-2},3.9612788632326826E-2,2.8099564417177914E-2,2.23147512864494E-2,2.7049789915966387E-2,2.7049789915966387E-2,2.7049789915966387E-2,2.7049789915966387E-2,2.7049789915966387E-2,2.7049789915966387E-2,2.7049789915966387E-2,2.7049789915966387E-2,2.7049789915966387E-2,2.7049789915966387E-2,2.7049789915966387E-2,2.7049789915966387E-2]
[null,null,null,"Environment Protection Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.153/KeyAssumptionsPriceControl_FO!W15","v":0.17155384615384617},0.18375932504440498,0.20520598159509201,0.20402058319039451,0.1940328886554622,0.1940328886554622,0.1940328886554622,0.1940328886554622,0.1940328886554622,0.1940328886554622,0.1940328886554622,0.1940328886554622,0.1940328886554622,0.1940328886554622,0.1940328886554622,0.1940328886554622]
[null,null,{"$f":"+CONCATENATE(\"Total \",C105)","v":"Total Licence fees"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W106:W108)","v":0.25116380090497736},0.28389165186500886,0.26767069325153375,0.27447781646655234,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,0.32873498949579838,{"$f":"+SUM(AH106:AH108)","v":0.32873498949579838},{"$f":"+SUM(AI106:AI108)","v":0.32873498949579838},{"$f":"+SUM(AJ106:AJ108)","v":0.32873498949579838},{"$f":"+SUM(AK106:AK108)","v":0.32873498949579838},{"$f":"+SUM(AL106:AL108)","v":0.32873498949579838}]
[]
[null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2.557/KeyAssumptionsPriceControl_FO!W15","v":2.86707963800905},3.6377744227353466,3.589950920245399,3.365277015437393,3.3282125190839693,3.1680000000000001,3.1028403525954951,3.0390209134138053,2.9765141169576941,2.9152929646990153,2.8553310134172531,2.7966023637779172,2.7390816491458545,2.6827440246286538,2.6275651563454003,2.5735212109161614]
[]
[null,null,"Other non-controllable"]
[null,null,null,"[Non-controllable 1]"]
[null,null,null,"[Non-controllable 2]"]
[null,null,null,"[Non-controllable 3]"]
[null,null,null,"[Non-controllable 4]"]
[null,null,null,"[Non-controllable 5]"]
[null,null,null,"[Non-controllable 6]"]
[null,null,null,"[Non-controllable 7]"]
[null,null,null,"[Non-controllable 8]"]
[null,null,null,"[Non-controllable 9]"]
[null,null,null,"[Non-controllable 10]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W114:W123)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH114:AH123)","v":0},{"$f":"SUM(AI114:AI123)","v":0},{"$f":"SUM(AJ114:AJ123)","v":0},{"$f":"SUM(AK114:AK123)","v":0},{"$f":"SUM(AL114:AL123)","v":0}]
[]
[]
[null,null,"External bulk charges (excl. temporary purchases)"]
[null,null,"Reconciliation"]
[]
[null,null,"Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W7","v":"2017-18"},{"$f":"+X7","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH7","v":"2028-29"},{"$f":"+AI7","v":"2029-30"},{"$f":"+AJ7","v":"2030-31"},{"$f":"+AK7","v":"2031-32"},{"$f":"+AL7","v":"2032-33"}]
[null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$131,W$138:W$179)","v":0.38123076923076926},0.35761545293072827,0.37354601226993867,0.37191252144082337,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168]
[null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$132,W$138:W$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$133,W$138:W$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$134,W$138:W$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total External Bulk Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W131:W134)","v":0.38123076923076926},0.35761545293072827,0.37354601226993867,0.37191252144082337,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,0.35940458015267168,{"$f":"SUM(AH131:AH134)","v":0.35940458015267168},{"$f":"SUM(AI131:AI134)","v":0.35940458015267168},{"$f":"SUM(AJ131:AJ134)","v":0.35940458015267168},{"$f":"SUM(AK131:AK134)","v":0.35940458015267168},{"$f":"SUM(AL131:AL134)","v":0.35940458015267168}]
[]
[null,null,"Description",null,null,null,null,"Source","Service","Price"]
[null,1,"Hamilton",null,null,null,null,"Other Sources","Water","Fixed",null,null,null,null,null,null,null,null,null,null,null,null,0.28057524232493974,0.27108138252368758,0.28836249435462924,0.27458032165336316,0.27324502132914225,{"$f":"AA138","v":0.27324502132914225},{"$f":"AB138","v":0.27324502132914225},0.27324502132914225,0.27324502132914225,0.27324502132914225,0.27324502132914225,0.27324502132914225,0.27324502132914225,0.27324502132914225,0.27324502132914225,0.27324502132914225,null,null,"ESC USE ONLY"]
[null,2,"Hamilton",null,null,null,null,"Other Sources","Water","Variable",null,null,null,null,null,null,null,null,null,null,null,null,6.7472085201793703E-3,7.2647414741474157E-3,5.7827904451682932E-3,1.080403825717322E-2,5.0634978991596644E-3,5.0634978991596644E-3,{"$f":"AB139","v":5.0634978991596644E-3},5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3]
[null,3,"Glenthompson",null,null,null,null,"Other Sources","Water","Fixed",null,null,null,null,null,null,null,null,null,null,null,null,1.7506636771300446E-2,1.6998019801980197E-2,1.7003257328990228E-2,1.7004293304994689E-2,1.6990588235294118E-2,1.6990588235294118E-2,{"$f":"AB140","v":1.6990588235294118E-2},1.6990588235294118E-2,1.6990588235294118E-2,1.6990588235294118E-2,1.6990588235294118E-2,1.6990588235294118E-2,1.6990588235294118E-2,1.6990588235294118E-2,1.6990588235294118E-2,1.6990588235294118E-2,null,null,"[Service]"]
[null,4,"Glenthompson",null,null,null,null,"Other Sources","Water","Variable",null,null,null,null,null,null,null,null,null,null,null,null,5.2467029147982069E-2,3.831481848184818E-2,3.9921520086862103E-2,4.2024399574920303E-2,4.2352899159663865E-2,4.2352899159663865E-2,{"$f":"AB141","v":4.2352899159663865E-2},4.2352899159663865E-2,4.2352899159663865E-2,4.2352899159663865E-2,4.2352899159663865E-2,4.2352899159663865E-2,4.2352899159663865E-2,4.2352899159663865E-2,4.2352899159663865E-2,4.2352899159663865E-2,null,null,"Water"]
[null,5,"Balmoral",null,null,null,null,"Other Sources","Water","Fixed",null,null,null,null,null,null,null,null,null,null,null,null,1.718744394618834E-2,1.6691749174917492E-2,1.669315960912052E-2,1.6695430393198728E-2,1.6689075630252102E-2,1.6689075630252102E-2,{"$f":"AB142","v":1.6689075630252102E-2},1.6689075630252102E-2,1.6689075630252102E-2,1.6689075630252102E-2,1.6689075630252102E-2,1.6689075630252102E-2,1.6689075630252102E-2,1.6689075630252102E-2,1.6689075630252102E-2,1.6689075630252102E-2,null,null,"Sewerage"]
[null,6,"Balmoral",null,null,null,null,"Other Sources","Water","Variable",null,null,null,null,null,null,null,null,null,null,null,null,6.7472085201793703E-3,7.2647414741474157E-3,5.7827904451682932E-3,1.080403825717322E-2,5.0634978991596644E-3,5.0634978991596644E-3,{"$f":"AB143","v":5.0634978991596644E-3},5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,5.0634978991596644E-3,null,null,"Recycled Water"]
[null,7,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Water"]
[null,8,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,9,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Source]"]
[null,10,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Melbourne Water"]
[null,11,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goulburn-Murray Water"]
[null,12,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Sources"]
[null,13,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,14,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,15,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,16,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,17,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,18,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,19,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,20,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,21,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,22,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,23,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,24,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,25,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,26,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,27,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,28,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,29,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,30,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,31,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,32,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,33,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,34,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,35,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,36,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,37,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,38,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,39,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,40,null,null,null,null,null,"[Source]","[Service]","[Price]"]

{"sheet":"Capex_FO input","index":7,"n_rows":142,"n_cols":103,"rows_kept":142,"cut":false,"hidden":false,"merged":[[106,7,106,8],[107,7,107,8],[104,7,104,8],[105,7,105,8],[102,7,102,8],[103,7,103,8],[100,7,100,8],[101,7,101,8],[98,7,98,8],[99,7,99,8],[96,7,96,8],[97,7,97,8],[94,7,94,8],[95,7,95,8],[92,7,92,8],[93,7,93,8],[90,7,90,8],[91,7,91,8],[88,7,88,8],[89,7,89,8],[86,7,86,8],[87,7,87,8],[84,7,84,8],[85,7,85,8],[82,7,82,8],[83,7,83,8],[80,7,80,8],[81,7,81,8],[78,7,78,8],[79,7,79,8],[76,7,76,8],[77,7,77,8],[74,7,74,8],[75,7,75,8],[72,7,72,8],[73,7,73,8],[70,7,70,8],[71,7,71,8],[68,7,68,8],[69,7,69,8],[66,7,66,8],[67,7,67,8],[64,7,64,8],[65,7,65,8],[62,7,62,8],[63,7,63,8],[60,7,60,8],[61,7,61,8],[58,7,58,8],[59,7,59,8],[57,7,57,8],[53,7,53,8],[54,7,54,8],[55,7,55,8],[56,7,56,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,7,50,8],[52,7,52,8],[46,7,46,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[44,7,44,8],[45,7,45,8]]}
[null,"Capital Expenditure - Forecast Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q36","v":"Gross capital expenditure"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB36","v":"Government contributions"},null,null,null,null,null,null,null,null,null,null,{"$f":"AM36","v":"Customer contributions"},null,null,null,null,null,null,null,null,null,null,{"$f":"AX36","v":"Net capital expenditure"},null,null,null,null,null,null,null,null,null,null,{"$f":"BI36","v":"Regulatory Depreciation"},null,null,null,null,null,null,null,null,null,null,{"$f":"BT36","v":"Accumulated capex"},null,null,null,null,null,null,null,null,null,null,{"$f":"CE36","v":"Gross capital expenditure"},null,null,null,null,null,null,null,null,null,null,{"$f":"CP36","v":"Tax Depreciation"}]
[null,{"$f":"+Contents!H7","v":"Wannon Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"AB37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"AM37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"AX37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"BI37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"BT37","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"CE37","v":"Nominal,$"},null,null,null,null,null,null,null,null,null,null,{"$f":"CP37","v":"Nominal,$"}]
[null,"Go to Table of Contents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q39","v":"2023-24"},{"$f":"R39","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"Y39","v":"2031-32"},{"$f":"Z39","v":"2032-33"},null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"CB39","v":"2031-32"},{"$f":"CC39","v":"2032-33"},null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"CM39","v":"2031-32"},{"$f":"CN39","v":"2032-33"},null,"2023-24","2024-25",{"$f":"CR39","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"CX39","v":"2031-32"},{"$f":"CY39","v":"2032-33"}]
[]
[]
[]
[null,null,"Input Summary",null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,{"$f":"+Q39","v":"2023-24"},{"$f":"+R39","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"+Y39","v":"2031-32"},{"$f":"+Z39","v":"2032-33"}]
[null,null,"By Cost Driver"]
[null,null,"Net capital expenditure - Renewals",{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",AX$42:AX$1016)","v":8.4819430386850012},9.909256381205001,8.4844631329549998,7.8998733038600006,9.6906255516949997,11.101456345831998,9.7279661956070012,9.7665061272949991,{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",BF$42:BF$1016)","v":9.6134336322300005},{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",BG$42:BG$1016)","v":8.6221202523849989}]
[null,null,"Net capital expenditure - Growth",{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",AX$42:AX$1016)","v":41.844172500000006},16.187035000000002,0.43960250000000012,0.74539100000000014,5.0582499999999975E-2,0.72103438000000031,8.6494367499999996,-0.38925486000000009,{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",BF$42:BF$1016)","v":2.8081868700000001},{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",BG$42:BG$1016)","v":4.5266475000000002}]
[null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",AX$42:AX$1016)","v":13.967694500000002},8.4601450000000007,9.59822591,9.8895384100000001,4.11974967,6.5047112499999997,6.2028531299999994,12.28206713,{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",BF$42:BF$1016)","v":17.527670139999998},{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",BG$42:BG$1016)","v":6.0214644199999992}]
[null,null,"Government Contributions",{"$f":"+AB41","v":0},0,0,0,0,0.05,0,0.05,{"$f":"+AJ41","v":0},{"$f":"+AK41","v":0.05}]
[null,null,"Customer Contributions",{"$f":"+AM41","v":1.4619525},1.4742599999999999,1.4885475000000001,1.4943,1.5085875,1.5208949999999999,1.5304199999999999,1.5427275,{"$f":"+AU41","v":1.5494700000000001},{"$f":"+AV41","v":1.5703125}]
[null,null,"Total prescribed capex",{"$f":"SUM(D11:D15)","v":65.755762538685005},36.030696381205004,20.010839042954998,20.029102713860002,15.369545221695002,19.898096975831997,26.110676075607003,23.252045897295002,{"$f":"SUM(L11:L15)","v":31.498760642229996},{"$f":"SUM(M11:M15)","v":20.790544672385}]
[]
[null,null,"By Capital Type"]
[null,null,"Top 10 Major Projects",{"$f":"+SUMIF($H$42:$H$1016,$C$19,Q$42:Q$1016)","v":53.027026999999997},23.509315000000001,7.7299637399999996,7.3029797399999996,1.7094,0.75,0,0,{"$f":"+SUMIF($H$42:$H$1016,$C$19,Y$42:Y$1016)","v":0},{"$f":"+SUMIF($H$42:$H$1016,$C$19,Z$42:Z$1016)","v":0}]
[null,null,"Significant projects",{"$f":"+SUMIF($H$42:$H$1016,$C$20,Q$42:Q$1016)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIF($H$42:$H$1016,$C$20,Y$42:Y$1016)","v":0},{"$f":"+SUMIF($H$42:$H$1016,$C$20,Z$42:Z$1016)","v":0}]
[null,null,"Capital Programs / Allocation",{"$f":"+SUMIF($H$42:$H$1016,$C$21,Q$42:Q$1016)","v":12.728735538684997},12.521381381205002,12.280875302955,12.726122973860001,13.660145221695002,19.148096975831997,26.110676075607003,23.252045897294998,{"$f":"+SUMIF($H$42:$H$1016,$C$21,Y$42:Y$1016)","v":31.498760642229996},{"$f":"+SUMIF($H$42:$H$1016,$C$21,Z$42:Z$1016)","v":20.790544672385003}]
[null,null,"Other Capital expenditure",{"$f":"+SUMIF($H$42:$H$1016,$C$22,Q$42:Q$1016)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIF($H$42:$H$1016,$C$22,Y$42:Y$1016)","v":0},{"$f":"+SUMIF($H$42:$H$1016,$C$22,Z$42:Z$1016)","v":0}]
[null,null,"Total prescribed capex",{"$f":"SUM(D19:D22)","v":65.755762538684991},36.030696381205004,20.010839042954998,20.029102713859999,15.369545221695002,19.898096975831997,26.110676075607003,23.252045897294998,{"$f":"SUM(L19:L22)","v":31.498760642229996},{"$f":"SUM(M19:M22)","v":20.790544672385003}]
[]
[null,null,"Difference",{"$f":"+D23-D16","v":0},0,0,0,0,0,0,0,{"$f":"+L23-L16","v":0},{"$f":"+M23-M16","v":0}]
[null,null,"Test",{"$f":"IF(+D23=D16,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Total prescribed capex",{"$f":"+D23","v":65.755762538684991},36.030696381205004,20.010839042954998,20.029102713859999,15.369545221695002,19.898096975831997,26.110676075607003,23.252045897294998,{"$f":"+L23","v":31.498760642229996},{"$f":"+M23","v":20.790544672385003}]
[]
[]
[null,null,"Regulatory Depreciation",{"$f":"+BI41","v":0.54775487804455003},1.8455083761503748,3.4261913719559258,4.8243311232278874,5.4510902396755494,5.5118544663149827,5.6602375081729512,5.9852497201092376,{"$f":"+BQ41","v":6.2427973396786642},{"$f":"+BR41","v":6.4130723359320028}]
[]
[]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,"Regulatory Depreciation",null,null,null,null,null,null,null,null,null,null,"Accumulated capex",null,null,null,null,null,null,null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,"Tax Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,"Nominal,$",null,null,null,null,null,null,null,null,null,null,"Nominal,$"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Project/program Name",null,"Service","Major cost driver","Asset category","Capital type",null,"Reg Depreciation Method","Year asset operational","Asset life (Regulatory)","Asset life (Tax)",null,null,null,{"$f":"SUM(Q42:Q1016)","v":65.755762538684991},36.030696381205004,20.010839042954998,20.029102713859995,15.369545221695001,19.898096975831997,26.110676075607003,23.252045897294998,{"$f":"SUM(Y42:Y1016)","v":31.498760642229996},{"$f":"SUM(Z42:Z1016)","v":20.790544672385003},null,{"$f":"SUM(AB42:AB1016)","v":0},0,0,0,0,0.05,0,0.05,0,0.05,null,{"$f":"SUM(AM42:AM1016)","v":1.4619525},1.4742599999999999,1.4885475000000001,1.4943,1.5085875,1.5208949999999999,1.5304199999999999,1.5427275,1.5494700000000001,1.5703125,null,{"$f":"SUM(AX42:AX1016)","v":64.293810038684995},34.556436381205003,18.522291542954999,18.534802713859996,13.860957721695002,18.327201975831997,24.580256075607004,21.659318397294999,29.949290642229997,19.170232172385006,null,{"$f":"SUM(BI42:BI1016)","v":0.54775487804455003},1.8455083761503748,3.4261913719559258,4.8243311232278874,5.4510902396755494,5.5118544663149827,5.6602375081729512,5.9852497201092376,{"$f":"SUM(BQ42:BQ1016)","v":6.2427973396786642},{"$f":"SUM(BR42:BR1016)","v":6.4130723359320028},null,{"$f":"SUM(BT42:BT1016)","v":11.806783038684998},17.848106381205,77.712558542955023,23.619892713860004,18.780957721694996,18.327201975831997,24.580256075607004,21.659318397294999,{"$f":"SUM(CB42:CB1016)","v":29.949290642229997},{"$f":"SUM(CC42:CC1016)","v":19.170232172385006},null,{"$f":"SUM(CE42:CE1016)","v":67.728435414845535},38.224965790820384,21.866384114891094,22.542931560844334,17.817515309292457,23.759368390548957,32.112838113963463,29.454996073744983,{"$f":"SUM(CM42:CM1016)","v":41.098738209837762},{"$f":"SUM(CN42:CN1016)","v":27.940753520703879},null,{"$f":"SUM(CP42:CP1016)","v":1.0837714692171363},3.0237878995470315,4.401842652606974,5.4040299458682686,5.9881744548347182,6.1505173509603335,6.3412861103720184,6.7396850016144105,{"$f":"SUM(CX42:CX1016)","v":7.3379537048960488},{"$f":"SUM(CY42:CY1016)","v":7.8632030796711803}]
[null,null,"Wbool STP upgrade - completion of works - carry over project",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2025-26",80,80,null,null,null,39.279702999999998,13.513114,4.9491E-2,4.9491E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q42-AB42-AM42","v":39.279702999999998},{"$f":"+R42-AC42-AN42","v":13.513114},{"$f":"+S42-AD42-AO42","v":4.9491E-2},{"$f":"+T42-AE42-AP42","v":4.9491E-2},{"$f":"+U42-AF42-AQ42","v":0},{"$f":"+V42-AG42-AR42","v":0},{"$f":"+W42-AH42-AS42","v":0},{"$f":"+X42-AI42-AT42","v":0},{"$f":"+Y42-AJ42-AU42","v":0},{"$f":"+Z42-AK42-AV42","v":0},null,{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BT42,\nIF($J42=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BT42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BT42/$L42*0.5,\nIF($J42=\"Declining Balance\",-$BI$38,0))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BU42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BT42-((BT42/$L42)*0.5))+BU42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BU42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BU42/$L42*0.5\n+SUM(OFFSET(BU42,0,MAX(-INT($L42+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BJ$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BV42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BU42-((BU42/$L42)*0.5))+BV42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BV42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BV42/$L42*0.5\n+SUM(OFFSET(BV42,0,MAX(-INT($L42+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BK$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0.33026442500000003},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BW42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BV42-((BV42/$L42)*0.5))+BW42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BW42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BW42/$L42*0.5\n+SUM(OFFSET(BW42,0,MAX(-INT($L42+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BL$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0.66083816875000001},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BX42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BW42-((BW42/$L42)*0.5))+BX42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BX42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BX42/$L42*0.5\n+SUM(OFFSET(BX42,0,MAX(-INT($L42+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BM$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0.66114748750000008},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BY42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BX42-((BX42/$L42)*0.5))+BY42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BY42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BY42/$L42*0.5\n+SUM(OFFSET(BY42,0,MAX(-INT($L42+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BN$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0.66114748750000008},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BZ42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BY42-((BY42/$L42)*0.5))+BZ42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BZ42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BZ42/$L42*0.5\n+SUM(OFFSET(BZ42,0,MAX(-INT($L42+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BO$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0.66114748750000008},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,CA42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BZ42-((BZ42/$L42)*0.5))+CA42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(CA42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+CA42/$L42*0.5\n+SUM(OFFSET(CA42,0,MAX(-INT($L42+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BP$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0.66114748750000008},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,CB42,\nIF(AND($J42=\"straight line\",$L42<1.51),(CA42-((CA42/$L42)*0.5))+CB42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BQ$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(CB42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+CB42/$L42*0.5\n+SUM(OFFSET(CB42,0,MAX(-INT($L42+(0.5-(10^-12))),-BQ$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BQ$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0.66114748750000008},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,CC42,\nIF(AND($J42=\"straight line\",$L42<1.51),(CB42-((CB42/$L42)*0.5))+CC42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BR$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(CC42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+CC42/$L42*0.5\n+SUM(OFFSET(CC42,0,MAX(-INT($L42+(0.5-(10^-12))),-BR$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BR$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0.66114748750000008},null,{"$f":"+IF($K42=\"Ongoing\",AX42,IF(RIGHT($K42,2)=RIGHT(BT$39,2),SUM($AX42:AX42),0)+IF(RIGHT(BT$39,2)>RIGHT($K42,2),AX42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AY42,IF(RIGHT($K42,2)=RIGHT(BU$39,2),SUM($AX42:AY42),0)+IF(RIGHT(BU$39,2)>RIGHT($K42,2),AY42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AZ42,IF(RIGHT($K42,2)=RIGHT(BV$39,2),SUM($AX42:AZ42),0)+IF(RIGHT(BV$39,2)>RIGHT($K42,2),AZ42,0))","v":52.842308000000003},{"$f":"+IF($K42=\"Ongoing\",BA42,IF(RIGHT($K42,2)=RIGHT(BW$39,2),SUM($AX42:BA42),0)+IF(RIGHT(BW$39,2)>RIGHT($K42,2),BA42,0))","v":4.9491E-2},{"$f":"+IF($K42=\"Ongoing\",BB42,IF(RIGHT($K42,2)=RIGHT(BX$39,2),SUM($AX42:BB42),0)+IF(RIGHT(BX$39,2)>RIGHT($K42,2),BB42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BC42,IF(RIGHT($K42,2)=RIGHT(BY$39,2),SUM($AX42:BC42),0)+IF(RIGHT(BY$39,2)>RIGHT($K42,2),BC42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BD42,IF(RIGHT($K42,2)=RIGHT(BZ$39,2),SUM($AX42:BD42),0)+IF(RIGHT(BZ$39,2)>RIGHT($K42,2),BD42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BE42,IF(RIGHT($K42,2)=RIGHT(CA$39,2),SUM($AX42:BE42),0)+IF(RIGHT(CA$39,2)>RIGHT($K42,2),BE42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BF42,IF(RIGHT($K42,2)=RIGHT(CB$39,2),SUM($AX42:BF42),0)+IF(RIGHT(CB$39,2)>RIGHT($K42,2),BF42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BG42,IF(RIGHT($K42,2)=RIGHT(CC$39,2),SUM($AX42:BG42),0)+IF(RIGHT(CC$39,2)>RIGHT($K42,2),BG42,0))","v":0},null,{"$f":"+Q42*KeyAssumptionsPriceControl_FO!AC$15","v":40.458094089999996},{"$f":"+R42*KeyAssumptionsPriceControl_FO!AD$15","v":14.3360626426},{"$f":"+S42*KeyAssumptionsPriceControl_FO!AE$15","v":5.4080151957E-2},{"$f":"+T42*KeyAssumptionsPriceControl_FO!AF$15","v":5.570255651571001E-2},{"$f":"+U42*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V42*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W42*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X42*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y42*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z42*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CE42,\nIF($J42=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CE42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CE42/$M42*0.5,\nIF($J42=\"Declining Balance\",-$CP$38,0))))","v":0.25286308806249996},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CF42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CE42-((CE42/$M42)*0.5))+CF42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CF42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CF42/$M42*0.5\n+SUM(OFFSET(CF42,0,MAX(-INT($M42+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CQ$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.59532656764124992},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CG42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CF42-((CF42/$M42)*0.5))+CG42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CG42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CG42/$M42*0.5\n+SUM(OFFSET(CG42,0,MAX(-INT($M42+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CR$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.68526496010723115},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CH42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CG42-((CG42/$M42)*0.5))+CH42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CH42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CH42/$M42*0.5\n+SUM(OFFSET(CH42,0,MAX(-INT($M42+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CS$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.68595110203518572},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CI42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CH42-((CH42/$M42)*0.5))+CI42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CI42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CI42/$M42*0.5\n+SUM(OFFSET(CI42,0,MAX(-INT($M42+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CT$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.68629924301340883},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CJ42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CI42-((CI42/$M42)*0.5))+CJ42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CJ42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CJ42/$M42*0.5\n+SUM(OFFSET(CJ42,0,MAX(-INT($M42+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CU$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.68629924301340883},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CK42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CJ42-((CJ42/$M42)*0.5))+CK42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CK42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CK42/$M42*0.5\n+SUM(OFFSET(CK42,0,MAX(-INT($M42+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CV$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.68629924301340883},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CL42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CK42-((CK42/$M42)*0.5))+CL42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CL42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CL42/$M42*0.5\n+SUM(OFFSET(CL42,0,MAX(-INT($M42+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CW$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.68629924301340883},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CM42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CL42-((CL42/$M42)*0.5))+CM42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CX$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CM42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CM42/$M42*0.5\n+SUM(OFFSET(CM42,0,MAX(-INT($M42+(0.5-(10^-12))),-CX$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CX$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.68629924301340883},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CN42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CM42-((CM42/$M42)*0.5))+CN42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CY$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CN42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CN42/$M42*0.5\n+SUM(OFFSET(CN42,0,MAX(-INT($M42+(0.5-(10^-12))),-CY$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CY$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.68629924301340883}]
[null,null,"Great Tasting Water - Project",null,"Water","Improvements / Compliance","Treatment","Top 10 Major Projects",null,"Straight line","2025-26",80,80,null,null,null,4.75,4.75,2.75,2.75,0.75,0.75,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,4.75,2.75,2.75,0.75,0.75,0,0,0,0,null,{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BT43,\nIF($J43=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L43)<LEFT($BI$39,4)*1,0,((OFFSET(BT43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BT43/$L43*0.5,\nIF($J43=\"Declining Balance\",-$BI$38,0))))","v":0},{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BU43,\nIF(AND($J43=\"straight line\",$L43<1.51),(BT43-((BT43/$L43)*0.5))+BU43/$L43*0.5,\nIF($J43=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L43)<LEFT($BI$39,4)*1,0,((OFFSET(BU43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BU43/$L43*0.5\n+SUM(OFFSET(BU43,0,MAX(-INT($L43+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L43+(0.5-(10^-12))),BJ$40)-1))*1/$L43,\nIF($J43=\"Declining Balance\",-$BI$38,0)))))","v":0},7.6562500000000006E-2,0.17031250000000001,0.19218750000000001,0.20156250000000001,0.20624999999999999,0.20624999999999999,0.20624999999999999,0.20624999999999999,null,{"$f":"+IF($K43=\"Ongoing\",AX43,IF(RIGHT($K43,2)=RIGHT(BT$39,2),SUM($AX43:AX43),0)+IF(RIGHT(BT$39,2)>RIGHT($K43,2),AX43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AY43,IF(RIGHT($K43,2)=RIGHT(BU$39,2),SUM($AX43:AY43),0)+IF(RIGHT(BU$39,2)>RIGHT($K43,2),AY43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AZ43,IF(RIGHT($K43,2)=RIGHT(BV$39,2),SUM($AX43:AZ43),0)+IF(RIGHT(BV$39,2)>RIGHT($K43,2),AZ43,0))","v":12.25},{"$f":"+IF($K43=\"Ongoing\",BA43,IF(RIGHT($K43,2)=RIGHT(BW$39,2),SUM($AX43:BA43),0)+IF(RIGHT(BW$39,2)>RIGHT($K43,2),BA43,0))","v":2.75},{"$f":"+IF($K43=\"Ongoing\",BB43,IF(RIGHT($K43,2)=RIGHT(BX$39,2),SUM($AX43:BB43),0)+IF(RIGHT(BX$39,2)>RIGHT($K43,2),BB43,0))","v":0.75},{"$f":"+IF($K43=\"Ongoing\",BC43,IF(RIGHT($K43,2)=RIGHT(BY$39,2),SUM($AX43:BC43),0)+IF(RIGHT(BY$39,2)>RIGHT($K43,2),BC43,0))","v":0.75},{"$f":"+IF($K43=\"Ongoing\",BD43,IF(RIGHT($K43,2)=RIGHT(BZ$39,2),SUM($AX43:BD43),0)+IF(RIGHT(BZ$39,2)>RIGHT($K43,2),BD43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BE43,IF(RIGHT($K43,2)=RIGHT(CA$39,2),SUM($AX43:BE43),0)+IF(RIGHT(CA$39,2)>RIGHT($K43,2),BE43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BF43,IF(RIGHT($K43,2)=RIGHT(CB$39,2),SUM($AX43:BF43),0)+IF(RIGHT(CB$39,2)>RIGHT($K43,2),BF43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BG43,IF(RIGHT($K43,2)=RIGHT(CC$39,2),SUM($AX43:BG43),0)+IF(RIGHT(CC$39,2)>RIGHT($K43,2),BG43,0))","v":0},null,{"$f":"+Q43*KeyAssumptionsPriceControl_FO!AC$15","v":4.8925000000000001},{"$f":"+R43*KeyAssumptionsPriceControl_FO!AD$15","v":5.0392749999999999},{"$f":"+S43*KeyAssumptionsPriceControl_FO!AE$15","v":3.00499925},{"$f":"+T43*KeyAssumptionsPriceControl_FO!AF$15","v":3.0951492275000003},{"$f":"+U43*KeyAssumptionsPriceControl_FO!AG$15","v":0.86945555572500011},{"$f":"+V43*KeyAssumptionsPriceControl_FO!AH$15","v":0.8955392223967501},{"$f":"+W43*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X43*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y43*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z43*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.0578125000000001E-2,9.2651718750000001E-2,0.14292843281250001,0.18105436079687498,0.20583314069203126,0.21686435805529219,0.2224614781952719,0.2224614781952719,0.2224614781952719,0.2224614781952719]
[null,null,"Wbool STP UV disinfection IDEA tanks",null,"Sewerage","Improvements / Compliance","Treatment","Top 10 Major Projects",null,"Straight line","2026-27",80,80,null,null,null,2.8214999999999999,0.5,2.0627499999999999,0.5,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8214999999999999,0.5,2.0627499999999999,0.5,0,0,0,0,0,0,null,0,0,0,3.6776562499999998E-2,7.3553124999999997E-2,7.3553124999999997E-2,7.3553124999999997E-2,7.3553124999999997E-2,7.3553124999999997E-2,7.3553124999999997E-2,null,{"$f":"+IF($K44=\"Ongoing\",AX44,IF(RIGHT($K44,2)=RIGHT(BT$39,2),SUM($AX44:AX44),0)+IF(RIGHT(BT$39,2)>RIGHT($K44,2),AX44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AY44,IF(RIGHT($K44,2)=RIGHT(BU$39,2),SUM($AX44:AY44),0)+IF(RIGHT(BU$39,2)>RIGHT($K44,2),AY44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AZ44,IF(RIGHT($K44,2)=RIGHT(BV$39,2),SUM($AX44:AZ44),0)+IF(RIGHT(BV$39,2)>RIGHT($K44,2),AZ44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BA44,IF(RIGHT($K44,2)=RIGHT(BW$39,2),SUM($AX44:BA44),0)+IF(RIGHT(BW$39,2)>RIGHT($K44,2),BA44,0))","v":5.8842499999999998},{"$f":"+IF($K44=\"Ongoing\",BB44,IF(RIGHT($K44,2)=RIGHT(BX$39,2),SUM($AX44:BB44),0)+IF(RIGHT(BX$39,2)>RIGHT($K44,2),BB44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BC44,IF(RIGHT($K44,2)=RIGHT(BY$39,2),SUM($AX44:BC44),0)+IF(RIGHT(BY$39,2)>RIGHT($K44,2),BC44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BD44,IF(RIGHT($K44,2)=RIGHT(BZ$39,2),SUM($AX44:BD44),0)+IF(RIGHT(BZ$39,2)>RIGHT($K44,2),BD44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BE44,IF(RIGHT($K44,2)=RIGHT(CA$39,2),SUM($AX44:BE44),0)+IF(RIGHT(CA$39,2)>RIGHT($K44,2),BE44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BF44,IF(RIGHT($K44,2)=RIGHT(CB$39,2),SUM($AX44:BF44),0)+IF(RIGHT(CB$39,2)>RIGHT($K44,2),BF44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",BG44,IF(RIGHT($K44,2)=RIGHT(CC$39,2),SUM($AX44:BG44),0)+IF(RIGHT(CC$39,2)>RIGHT($K44,2),BG44,0))","v":0},null,{"$f":"+Q44*KeyAssumptionsPriceControl_FO!AC$15","v":2.906145},{"$f":"+R44*KeyAssumptionsPriceControl_FO!AD$15","v":0.53044999999999998},{"$f":"+S44*KeyAssumptionsPriceControl_FO!AE$15","v":2.2540226192499997},{"$f":"+T44*KeyAssumptionsPriceControl_FO!AF$15","v":0.56275440500000007},{"$f":"+U44*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V44*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W44*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X44*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y44*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z44*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.816340625E-2,3.9642125E-2,5.7045078870312502E-2,7.4649935271875009E-2,7.8167150303125002E-2,7.8167150303125002E-2,7.8167150303125002E-2,7.8167150303125002E-2,7.8167150303125002E-2,7.8167150303125002E-2]
[null,null,"Wbool effluent management investigation",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2027-28",80,80,null,null,null,1.06,1.34,0.96,1.56,0.54,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.06,1.34,0.96,1.56,0.54,0,0,0,0,0,null,0,0,0,0,3.4125000000000003E-2,6.8250000000000005E-2,6.8250000000000005E-2,6.8250000000000005E-2,6.8250000000000005E-2,6.8250000000000005E-2,null,{"$f":"+IF($K45=\"Ongoing\",AX45,IF(RIGHT($K45,2)=RIGHT(BT$39,2),SUM($AX45:AX45),0)+IF(RIGHT(BT$39,2)>RIGHT($K45,2),AX45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AY45,IF(RIGHT($K45,2)=RIGHT(BU$39,2),SUM($AX45:AY45),0)+IF(RIGHT(BU$39,2)>RIGHT($K45,2),AY45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AZ45,IF(RIGHT($K45,2)=RIGHT(BV$39,2),SUM($AX45:AZ45),0)+IF(RIGHT(BV$39,2)>RIGHT($K45,2),AZ45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BA45,IF(RIGHT($K45,2)=RIGHT(BW$39,2),SUM($AX45:BA45),0)+IF(RIGHT(BW$39,2)>RIGHT($K45,2),BA45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BB45,IF(RIGHT($K45,2)=RIGHT(BX$39,2),SUM($AX45:BB45),0)+IF(RIGHT(BX$39,2)>RIGHT($K45,2),BB45,0))","v":5.46},{"$f":"+IF($K45=\"Ongoing\",BC45,IF(RIGHT($K45,2)=RIGHT(BY$39,2),SUM($AX45:BC45),0)+IF(RIGHT(BY$39,2)>RIGHT($K45,2),BC45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BD45,IF(RIGHT($K45,2)=RIGHT(BZ$39,2),SUM($AX45:BD45),0)+IF(RIGHT(BZ$39,2)>RIGHT($K45,2),BD45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BE45,IF(RIGHT($K45,2)=RIGHT(CA$39,2),SUM($AX45:BE45),0)+IF(RIGHT(CA$39,2)>RIGHT($K45,2),BE45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BF45,IF(RIGHT($K45,2)=RIGHT(CB$39,2),SUM($AX45:BF45),0)+IF(RIGHT(CB$39,2)>RIGHT($K45,2),BF45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BG45,IF(RIGHT($K45,2)=RIGHT(CC$39,2),SUM($AX45:BG45),0)+IF(RIGHT(CC$39,2)>RIGHT($K45,2),BG45,0))","v":0},null,{"$f":"+Q45*KeyAssumptionsPriceControl_FO!AC$15","v":1.0918000000000001},{"$f":"+R45*KeyAssumptionsPriceControl_FO!AD$15","v":1.4216059999999999},{"$f":"+S45*KeyAssumptionsPriceControl_FO!AE$15","v":1.04901792},{"$f":"+T45*KeyAssumptionsPriceControl_FO!AF$15","v":1.7557937436000002},{"$f":"+U45*KeyAssumptionsPriceControl_FO!AG$15","v":0.62600800012200009},{"$f":"+V45*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W45*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X45*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y45*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z45*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,6.8237500000000008E-3,2.2532537500000002E-2,3.7973936999999999E-2,5.5504009897499998E-2,7.0390270795762502E-2,7.430282079652499E-2,7.430282079652499E-2,7.430282079652499E-2,7.430282079652499E-2,7.430282079652499E-2]
[null,null,"CX Plus - Billing and CRM System",null,"Water","Improvements / Compliance","Corporate","Top 10 Major Projects",null,"Straight line","2024-25",10,10,null,null,null,3.4398819999999999,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4398819999999999,0,0,0,0,0,0,0,0,0,null,0,0.17199409999999998,0.34398819999999997,0.34398819999999997,0.34398819999999997,0.34398819999999997,0.34398819999999997,0.34398819999999997,0.34398819999999997,0.34398819999999997,null,{"$f":"+IF($K46=\"Ongoing\",AX46,IF(RIGHT($K46,2)=RIGHT(BT$39,2),SUM($AX46:AX46),0)+IF(RIGHT(BT$39,2)>RIGHT($K46,2),AX46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AY46,IF(RIGHT($K46,2)=RIGHT(BU$39,2),SUM($AX46:AY46),0)+IF(RIGHT(BU$39,2)>RIGHT($K46,2),AY46,0))","v":3.4398819999999999},{"$f":"+IF($K46=\"Ongoing\",AZ46,IF(RIGHT($K46,2)=RIGHT(BV$39,2),SUM($AX46:AZ46),0)+IF(RIGHT(BV$39,2)>RIGHT($K46,2),AZ46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BA46,IF(RIGHT($K46,2)=RIGHT(BW$39,2),SUM($AX46:BA46),0)+IF(RIGHT(BW$39,2)>RIGHT($K46,2),BA46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BB46,IF(RIGHT($K46,2)=RIGHT(BX$39,2),SUM($AX46:BB46),0)+IF(RIGHT(BX$39,2)>RIGHT($K46,2),BB46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BC46,IF(RIGHT($K46,2)=RIGHT(BY$39,2),SUM($AX46:BC46),0)+IF(RIGHT(BY$39,2)>RIGHT($K46,2),BC46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BD46,IF(RIGHT($K46,2)=RIGHT(BZ$39,2),SUM($AX46:BD46),0)+IF(RIGHT(BZ$39,2)>RIGHT($K46,2),BD46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BE46,IF(RIGHT($K46,2)=RIGHT(CA$39,2),SUM($AX46:BE46),0)+IF(RIGHT(CA$39,2)>RIGHT($K46,2),BE46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BF46,IF(RIGHT($K46,2)=RIGHT(CB$39,2),SUM($AX46:BF46),0)+IF(RIGHT(CB$39,2)>RIGHT($K46,2),BF46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BG46,IF(RIGHT($K46,2)=RIGHT(CC$39,2),SUM($AX46:BG46),0)+IF(RIGHT(CC$39,2)>RIGHT($K46,2),BG46,0))","v":0},null,{"$f":"+Q46*KeyAssumptionsPriceControl_FO!AC$15","v":3.5430784599999998},{"$f":"+R46*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S46*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T46*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U46*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V46*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W46*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X46*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y46*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z46*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0.17715392299999999,0.35430784599999998,0.35430784599999998,0.35430784599999998,0.35430784599999998,0.35430784599999998,0.35430784599999998,0.35430784599999998,0.35430784599999998,0.35430784599999998]
[null,null,"Hopkins Point road water supply upgrade",null,"Water","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2024-25",100,100,null,null,null,0.94442199999999998,1.6981809999999999,0.37865900000000002,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94442199999999998,1.6981809999999999,0.37865900000000002,0,0,0,0,0,0,0,null,0,1.3213015E-2,2.8319324999999999E-2,3.0212619999999996E-2,3.0212619999999996E-2,3.0212619999999996E-2,3.0212619999999996E-2,3.0212619999999996E-2,3.0212619999999996E-2,3.0212619999999996E-2,null,{"$f":"+IF($K47=\"Ongoing\",AX47,IF(RIGHT($K47,2)=RIGHT(BT$39,2),SUM($AX47:AX47),0)+IF(RIGHT(BT$39,2)>RIGHT($K47,2),AX47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AY47,IF(RIGHT($K47,2)=RIGHT(BU$39,2),SUM($AX47:AY47),0)+IF(RIGHT(BU$39,2)>RIGHT($K47,2),AY47,0))","v":2.6426029999999998},{"$f":"+IF($K47=\"Ongoing\",AZ47,IF(RIGHT($K47,2)=RIGHT(BV$39,2),SUM($AX47:AZ47),0)+IF(RIGHT(BV$39,2)>RIGHT($K47,2),AZ47,0))","v":0.37865900000000002},{"$f":"+IF($K47=\"Ongoing\",BA47,IF(RIGHT($K47,2)=RIGHT(BW$39,2),SUM($AX47:BA47),0)+IF(RIGHT(BW$39,2)>RIGHT($K47,2),BA47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BB47,IF(RIGHT($K47,2)=RIGHT(BX$39,2),SUM($AX47:BB47),0)+IF(RIGHT(BX$39,2)>RIGHT($K47,2),BB47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BC47,IF(RIGHT($K47,2)=RIGHT(BY$39,2),SUM($AX47:BC47),0)+IF(RIGHT(BY$39,2)>RIGHT($K47,2),BC47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BD47,IF(RIGHT($K47,2)=RIGHT(BZ$39,2),SUM($AX47:BD47),0)+IF(RIGHT(BZ$39,2)>RIGHT($K47,2),BD47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BE47,IF(RIGHT($K47,2)=RIGHT(CA$39,2),SUM($AX47:BE47),0)+IF(RIGHT(CA$39,2)>RIGHT($K47,2),BE47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BF47,IF(RIGHT($K47,2)=RIGHT(CB$39,2),SUM($AX47:BF47),0)+IF(RIGHT(CB$39,2)>RIGHT($K47,2),BF47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BG47,IF(RIGHT($K47,2)=RIGHT(CC$39,2),SUM($AX47:BG47),0)+IF(RIGHT(CC$39,2)>RIGHT($K47,2),BG47,0))","v":0},null,{"$f":"+Q47*KeyAssumptionsPriceControl_FO!AC$15","v":0.97275465999999999},{"$f":"+R47*KeyAssumptionsPriceControl_FO!AD$15","v":1.8016002228999999},{"$f":"+S47*KeyAssumptionsPriceControl_FO!AE$15","v":0.41377091309300001},{"$f":"+T47*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U47*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V47*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W47*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X47*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y47*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z47*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,4.8637732999999997E-3,1.8735547714499999E-2,2.9812403394465E-2,3.188125795993E-2,3.188125795993E-2,3.188125795993E-2,3.188125795993E-2,3.188125795993E-2,3.188125795993E-2,3.188125795993E-2]
[null,null,"Operations Platform - Conversion of Citect to Clear SCADA",null,"Water","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","Ongoing",10,10,null,null,null,0.54,0.54,0.54,0.18,0.18,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54,0.54,0.54,0.18,0.18,0,0,0,0,0,null,2.7000000000000003E-2,8.1000000000000016E-2,0.13500000000000001,0.17100000000000001,0.189,0.19800000000000001,0.19800000000000001,0.19800000000000001,0.19800000000000001,0.19800000000000001,null,{"$f":"+IF($K48=\"Ongoing\",AX48,IF(RIGHT($K48,2)=RIGHT(BT$39,2),SUM($AX48:AX48),0)+IF(RIGHT(BT$39,2)>RIGHT($K48,2),AX48,0))","v":0.54},{"$f":"+IF($K48=\"Ongoing\",AY48,IF(RIGHT($K48,2)=RIGHT(BU$39,2),SUM($AX48:AY48),0)+IF(RIGHT(BU$39,2)>RIGHT($K48,2),AY48,0))","v":0.54},{"$f":"+IF($K48=\"Ongoing\",AZ48,IF(RIGHT($K48,2)=RIGHT(BV$39,2),SUM($AX48:AZ48),0)+IF(RIGHT(BV$39,2)>RIGHT($K48,2),AZ48,0))","v":0.54},{"$f":"+IF($K48=\"Ongoing\",BA48,IF(RIGHT($K48,2)=RIGHT(BW$39,2),SUM($AX48:BA48),0)+IF(RIGHT(BW$39,2)>RIGHT($K48,2),BA48,0))","v":0.18},{"$f":"+IF($K48=\"Ongoing\",BB48,IF(RIGHT($K48,2)=RIGHT(BX$39,2),SUM($AX48:BB48),0)+IF(RIGHT(BX$39,2)>RIGHT($K48,2),BB48,0))","v":0.18},{"$f":"+IF($K48=\"Ongoing\",BC48,IF(RIGHT($K48,2)=RIGHT(BY$39,2),SUM($AX48:BC48),0)+IF(RIGHT(BY$39,2)>RIGHT($K48,2),BC48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BD48,IF(RIGHT($K48,2)=RIGHT(BZ$39,2),SUM($AX48:BD48),0)+IF(RIGHT(BZ$39,2)>RIGHT($K48,2),BD48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BE48,IF(RIGHT($K48,2)=RIGHT(CA$39,2),SUM($AX48:BE48),0)+IF(RIGHT(CA$39,2)>RIGHT($K48,2),BE48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BF48,IF(RIGHT($K48,2)=RIGHT(CB$39,2),SUM($AX48:BF48),0)+IF(RIGHT(CB$39,2)>RIGHT($K48,2),BF48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BG48,IF(RIGHT($K48,2)=RIGHT(CC$39,2),SUM($AX48:BG48),0)+IF(RIGHT(CC$39,2)>RIGHT($K48,2),BG48,0))","v":0},null,{"$f":"+Q48*KeyAssumptionsPriceControl_FO!AC$15","v":0.55620000000000003},{"$f":"+R48*KeyAssumptionsPriceControl_FO!AD$15","v":0.57288600000000001},{"$f":"+S48*KeyAssumptionsPriceControl_FO!AE$15","v":0.59007258000000007},{"$f":"+T48*KeyAssumptionsPriceControl_FO!AF$15","v":0.20259158580000003},{"$f":"+U48*KeyAssumptionsPriceControl_FO!AG$15","v":0.20866933337400001},{"$f":"+V48*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W48*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X48*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y48*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z48*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.7810000000000001E-2,8.42643E-2,0.142412229,0.18204543729000003,0.20260848324870001,0.21304194991740003,0.21304194991740003,0.21304194991740003,0.21304194991740003,0.21304194991740003]
[null,null,"Camperdown WTP - UV System",null,"Water","Improvements / Compliance","Corporate","Top 10 Major Projects",null,"Straight line","Ongoing",40,40,null,null,null,0,0,0.25,1.5244249999999999,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.25,1.5244249999999999,0,0,0,0,0,0,null,0,0,3.1250000000000002E-3,2.5305312499999996E-2,4.4360625000000001E-2,4.4360625000000001E-2,4.4360625000000001E-2,4.4360625000000001E-2,4.4360625000000001E-2,4.4360625000000001E-2,null,{"$f":"+IF($K49=\"Ongoing\",AX49,IF(RIGHT($K49,2)=RIGHT(BT$39,2),SUM($AX49:AX49),0)+IF(RIGHT(BT$39,2)>RIGHT($K49,2),AX49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AY49,IF(RIGHT($K49,2)=RIGHT(BU$39,2),SUM($AX49:AY49),0)+IF(RIGHT(BU$39,2)>RIGHT($K49,2),AY49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AZ49,IF(RIGHT($K49,2)=RIGHT(BV$39,2),SUM($AX49:AZ49),0)+IF(RIGHT(BV$39,2)>RIGHT($K49,2),AZ49,0))","v":0.25},{"$f":"+IF($K49=\"Ongoing\",BA49,IF(RIGHT($K49,2)=RIGHT(BW$39,2),SUM($AX49:BA49),0)+IF(RIGHT(BW$39,2)>RIGHT($K49,2),BA49,0))","v":1.5244249999999999},{"$f":"+IF($K49=\"Ongoing\",BB49,IF(RIGHT($K49,2)=RIGHT(BX$39,2),SUM($AX49:BB49),0)+IF(RIGHT(BX$39,2)>RIGHT($K49,2),BB49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BC49,IF(RIGHT($K49,2)=RIGHT(BY$39,2),SUM($AX49:BC49),0)+IF(RIGHT(BY$39,2)>RIGHT($K49,2),BC49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BD49,IF(RIGHT($K49,2)=RIGHT(BZ$39,2),SUM($AX49:BD49),0)+IF(RIGHT(BZ$39,2)>RIGHT($K49,2),BD49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BE49,IF(RIGHT($K49,2)=RIGHT(CA$39,2),SUM($AX49:BE49),0)+IF(RIGHT(CA$39,2)>RIGHT($K49,2),BE49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BF49,IF(RIGHT($K49,2)=RIGHT(CB$39,2),SUM($AX49:BF49),0)+IF(RIGHT(CB$39,2)>RIGHT($K49,2),BF49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BG49,IF(RIGHT($K49,2)=RIGHT(CC$39,2),SUM($AX49:BG49),0)+IF(RIGHT(CC$39,2)>RIGHT($K49,2),BG49,0))","v":0},null,{"$f":"+Q49*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R49*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S49*KeyAssumptionsPriceControl_FO!AE$15","v":0.27318175},{"$f":"+T49*KeyAssumptionsPriceControl_FO!AF$15","v":1.71575376768425},{"$f":"+U49*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V49*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W49*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X49*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y49*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z49*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,3.414771875E-3,2.8276465846053124E-2,4.9723387942106248E-2,4.9723387942106248E-2,4.9723387942106248E-2,4.9723387942106248E-2,4.9723387942106248E-2,4.9723387942106248E-2]
[null,null,"Data Center - Servers, storage and backup",null,"Water","Improvements / Compliance","Treatment","Top 10 Major Projects",null,"Straight line","2026-27",5,5,null,null,null,0.19152,0.98951999999999996,7.9799999999999996E-2,7.9799999999999996E-2,0.2394,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19152,0.98951999999999996,7.9799999999999996E-2,7.9799999999999996E-2,0.2394,0,0,0,0,0,null,0,0,0,0.13406400000000002,0.29206800000000005,0.31600800000000001,0.31600800000000001,0.31600800000000001,0.18194400000000002,2.3939999999999999E-2,null,{"$f":"+IF($K50=\"Ongoing\",AX50,IF(RIGHT($K50,2)=RIGHT(BT$39,2),SUM($AX50:AX50),0)+IF(RIGHT(BT$39,2)>RIGHT($K50,2),AX50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AY50,IF(RIGHT($K50,2)=RIGHT(BU$39,2),SUM($AX50:AY50),0)+IF(RIGHT(BU$39,2)>RIGHT($K50,2),AY50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AZ50,IF(RIGHT($K50,2)=RIGHT(BV$39,2),SUM($AX50:AZ50),0)+IF(RIGHT(BV$39,2)>RIGHT($K50,2),AZ50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BA50,IF(RIGHT($K50,2)=RIGHT(BW$39,2),SUM($AX50:BA50),0)+IF(RIGHT(BW$39,2)>RIGHT($K50,2),BA50,0))","v":1.3406400000000001},{"$f":"+IF($K50=\"Ongoing\",BB50,IF(RIGHT($K50,2)=RIGHT(BX$39,2),SUM($AX50:BB50),0)+IF(RIGHT(BX$39,2)>RIGHT($K50,2),BB50,0))","v":0.2394},{"$f":"+IF($K50=\"Ongoing\",BC50,IF(RIGHT($K50,2)=RIGHT(BY$39,2),SUM($AX50:BC50),0)+IF(RIGHT(BY$39,2)>RIGHT($K50,2),BC50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BD50,IF(RIGHT($K50,2)=RIGHT(BZ$39,2),SUM($AX50:BD50),0)+IF(RIGHT(BZ$39,2)>RIGHT($K50,2),BD50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BE50,IF(RIGHT($K50,2)=RIGHT(CA$39,2),SUM($AX50:BE50),0)+IF(RIGHT(CA$39,2)>RIGHT($K50,2),BE50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BF50,IF(RIGHT($K50,2)=RIGHT(CB$39,2),SUM($AX50:BF50),0)+IF(RIGHT(CB$39,2)>RIGHT($K50,2),BF50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BG50,IF(RIGHT($K50,2)=RIGHT(CC$39,2),SUM($AX50:BG50),0)+IF(RIGHT(CC$39,2)>RIGHT($K50,2),BG50,0))","v":0},null,{"$f":"+Q50*KeyAssumptionsPriceControl_FO!AC$15","v":0.19726560000000001},{"$f":"+R50*KeyAssumptionsPriceControl_FO!AD$15","v":1.0497817679999999},{"$f":"+S50*KeyAssumptionsPriceControl_FO!AE$15","v":8.7199614600000003E-2},{"$f":"+T50*KeyAssumptionsPriceControl_FO!AF$15","v":8.9815603038E-2},{"$f":"+U50*KeyAssumptionsPriceControl_FO!AG$15","v":0.27753021338742001},{"$f":"+V50*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W50*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X50*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y50*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z50*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.9726560000000001E-2,0.1444312968,0.25812943505999997,0.27583095682379993,0.312565538466342,0.32059199980508396,0.19588726300508399,8.2189124745083997E-2,6.4487602981284003E-2,2.7753021338742002E-2]
[null,null,"Camperdown IWRP Lagoon No.2 - ANCOLD related dam safety work",null,"Water","Improvements / Compliance","Corporate","Top 10 Major Projects",null,"Straight line","Ongoing",100,100,null,null,null,0,0.17849999999999999,0.65926373999999999,0.65926373999999999,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.17849999999999999,0.65926373999999999,0.65926373999999999,0,0,0,0,0,0,null,0,8.9249999999999996E-4,5.0813187000000003E-3,1.1673956100000001E-2,1.4970274799999999E-2,1.4970274799999999E-2,1.4970274799999999E-2,1.4970274799999999E-2,1.4970274799999999E-2,1.4970274799999999E-2,null,{"$f":"+IF($K51=\"Ongoing\",AX51,IF(RIGHT($K51,2)=RIGHT(BT$39,2),SUM($AX51:AX51),0)+IF(RIGHT(BT$39,2)>RIGHT($K51,2),AX51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AY51,IF(RIGHT($K51,2)=RIGHT(BU$39,2),SUM($AX51:AY51),0)+IF(RIGHT(BU$39,2)>RIGHT($K51,2),AY51,0))","v":0.17849999999999999},{"$f":"+IF($K51=\"Ongoing\",AZ51,IF(RIGHT($K51,2)=RIGHT(BV$39,2),SUM($AX51:AZ51),0)+IF(RIGHT(BV$39,2)>RIGHT($K51,2),AZ51,0))","v":0.65926373999999999},{"$f":"+IF($K51=\"Ongoing\",BA51,IF(RIGHT($K51,2)=RIGHT(BW$39,2),SUM($AX51:BA51),0)+IF(RIGHT(BW$39,2)>RIGHT($K51,2),BA51,0))","v":0.65926373999999999},{"$f":"+IF($K51=\"Ongoing\",BB51,IF(RIGHT($K51,2)=RIGHT(BX$39,2),SUM($AX51:BB51),0)+IF(RIGHT(BX$39,2)>RIGHT($K51,2),BB51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BC51,IF(RIGHT($K51,2)=RIGHT(BY$39,2),SUM($AX51:BC51),0)+IF(RIGHT(BY$39,2)>RIGHT($K51,2),BC51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BD51,IF(RIGHT($K51,2)=RIGHT(BZ$39,2),SUM($AX51:BD51),0)+IF(RIGHT(BZ$39,2)>RIGHT($K51,2),BD51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BE51,IF(RIGHT($K51,2)=RIGHT(CA$39,2),SUM($AX51:BE51),0)+IF(RIGHT(CA$39,2)>RIGHT($K51,2),BE51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BF51,IF(RIGHT($K51,2)=RIGHT(CB$39,2),SUM($AX51:BF51),0)+IF(RIGHT(CB$39,2)>RIGHT($K51,2),BF51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BG51,IF(RIGHT($K51,2)=RIGHT(CC$39,2),SUM($AX51:BG51),0)+IF(RIGHT(CC$39,2)>RIGHT($K51,2),BG51,0))","v":0},null,{"$f":"+Q51*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R51*KeyAssumptionsPriceControl_FO!AD$15","v":0.18937064999999997},{"$f":"+S51*KeyAssumptionsPriceControl_FO!AE$15","v":0.72039528881897996},{"$f":"+T51*KeyAssumptionsPriceControl_FO!AF$15","v":0.74200714748354946},{"$f":"+U51*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V51*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W51*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X51*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y51*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z51*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,9.4685324999999986E-4,5.4956829440948995E-3,1.2807695125607546E-2,1.6517730863025295E-2,1.6517730863025295E-2,1.6517730863025295E-2,1.6517730863025295E-2,1.6517730863025295E-2,1.6517730863025295E-2]
[]
[null,null,"Bores",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0,0,0,0,0,0.20050000000000001,0.45,0.81503749999999997,1.5037500000000001E-2,1.5037500000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q53-AB53-AM53","v":0},0,0,0,0,0.20050000000000001,0.45,0.81503749999999997,1.5037500000000001E-2,1.5037500000000001E-2,null,{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BT53,\nIF($J53=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BT53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BT53/$L53*0.5,\nIF($J53=\"Declining Balance\",-$BI$38,0))))","v":0},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BU53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BT53-((BT53/$L53)*0.5))+BU53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BU53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BU53/$L53*0.5\n+SUM(OFFSET(BU53,0,MAX(-INT($L53+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BJ$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BV53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BU53-((BU53/$L53)*0.5))+BV53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BV53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BV53/$L53*0.5\n+SUM(OFFSET(BV53,0,MAX(-INT($L53+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BK$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BW53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BV53-((BV53/$L53)*0.5))+BW53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BW53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BW53/$L53*0.5\n+SUM(OFFSET(BW53,0,MAX(-INT($L53+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BL$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BX53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BW53-((BW53/$L53)*0.5))+BX53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BX53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BX53/$L53*0.5\n+SUM(OFFSET(BX53,0,MAX(-INT($L53+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BM$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BY53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BX53-((BX53/$L53)*0.5))+BY53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BY53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BY53/$L53*0.5\n+SUM(OFFSET(BY53,0,MAX(-INT($L53+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BN$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":2.5062500000000002E-3},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BZ53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BY53-((BY53/$L53)*0.5))+BZ53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BZ53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BZ53/$L53*0.5\n+SUM(OFFSET(BZ53,0,MAX(-INT($L53+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BO$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":1.0637500000000001E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,CA53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BZ53-((BZ53/$L53)*0.5))+CA53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(CA53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+CA53/$L53*0.5\n+SUM(OFFSET(CA53,0,MAX(-INT($L53+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BP$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":2.6450468750000004E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,CB53,\nIF(AND($J53=\"straight line\",$L53<1.51),(CA53-((CA53/$L53)*0.5))+CB53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BQ$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(CB53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+CB53/$L53*0.5\n+SUM(OFFSET(CB53,0,MAX(-INT($L53+(0.5-(10^-12))),-BQ$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BQ$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":3.6826406249999999E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,CC53,\nIF(AND($J53=\"straight line\",$L53<1.51),(CB53-((CB53/$L53)*0.5))+CC53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BR$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(CC53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+CC53/$L53*0.5\n+SUM(OFFSET(CC53,0,MAX(-INT($L53+(0.5-(10^-12))),-BR$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BR$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":3.7202343750000005E-2},null,{"$f":"+IF($K53=\"Ongoing\",AX53,IF(RIGHT($K53,2)=RIGHT(BT$39,2),SUM($AX53:AX53),0)+IF(RIGHT(BT$39,2)>RIGHT($K53,2),AX53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",AY53,IF(RIGHT($K53,2)=RIGHT(BU$39,2),SUM($AX53:AY53),0)+IF(RIGHT(BU$39,2)>RIGHT($K53,2),AY53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",AZ53,IF(RIGHT($K53,2)=RIGHT(BV$39,2),SUM($AX53:AZ53),0)+IF(RIGHT(BV$39,2)>RIGHT($K53,2),AZ53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BA53,IF(RIGHT($K53,2)=RIGHT(BW$39,2),SUM($AX53:BA53),0)+IF(RIGHT(BW$39,2)>RIGHT($K53,2),BA53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BB53,IF(RIGHT($K53,2)=RIGHT(BX$39,2),SUM($AX53:BB53),0)+IF(RIGHT(BX$39,2)>RIGHT($K53,2),BB53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BC53,IF(RIGHT($K53,2)=RIGHT(BY$39,2),SUM($AX53:BC53),0)+IF(RIGHT(BY$39,2)>RIGHT($K53,2),BC53,0))","v":0.20050000000000001},{"$f":"+IF($K53=\"Ongoing\",BD53,IF(RIGHT($K53,2)=RIGHT(BZ$39,2),SUM($AX53:BD53),0)+IF(RIGHT(BZ$39,2)>RIGHT($K53,2),BD53,0))","v":0.45},{"$f":"+IF($K53=\"Ongoing\",BE53,IF(RIGHT($K53,2)=RIGHT(CA$39,2),SUM($AX53:BE53),0)+IF(RIGHT(CA$39,2)>RIGHT($K53,2),BE53,0))","v":0.81503749999999997},{"$f":"+IF($K53=\"Ongoing\",BF53,IF(RIGHT($K53,2)=RIGHT(CB$39,2),SUM($AX53:BF53),0)+IF(RIGHT(CB$39,2)>RIGHT($K53,2),BF53,0))","v":1.5037500000000001E-2},{"$f":"+IF($K53=\"Ongoing\",BG53,IF(RIGHT($K53,2)=RIGHT(CC$39,2),SUM($AX53:BG53),0)+IF(RIGHT(CC$39,2)>RIGHT($K53,2),BG53,0))","v":1.5037500000000001E-2},null,{"$f":"+Q53*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R53*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S53*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T53*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U53*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V53*KeyAssumptionsPriceControl_FO!AH$15","v":0.23940748545406454},{"$f":"+W53*KeyAssumptionsPriceControl_FO!AI$15","v":0.55344323944119156},{"$f":"+X53*KeyAssumptionsPriceControl_FO!AJ$15","v":1.0324651202089594},{"$f":"+Y53*KeyAssumptionsPriceControl_FO!AK$15","v":1.9620526751832269E-2},{"$f":"+Z53*KeyAssumptionsPriceControl_FO!AL$15","v":2.020914255438724E-2},null,{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CE53,\nIF($J53=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CE53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CE53/$M53*0.5,\nIF($J53=\"Declining Balance\",-$CP$38,0))))","v":0},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CF53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CE53-((CE53/$M53)*0.5))+CF53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CF53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CF53/$M53*0.5\n+SUM(OFFSET(CF53,0,MAX(-INT($M53+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CQ$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CG53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CF53-((CF53/$M53)*0.5))+CG53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CG53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CG53/$M53*0.5\n+SUM(OFFSET(CG53,0,MAX(-INT($M53+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CR$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CH53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CG53-((CG53/$M53)*0.5))+CH53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CH53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CH53/$M53*0.5\n+SUM(OFFSET(CH53,0,MAX(-INT($M53+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CS$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CI53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CH53-((CH53/$M53)*0.5))+CI53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CI53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CI53/$M53*0.5\n+SUM(OFFSET(CI53,0,MAX(-INT($M53+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CT$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CJ53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CI53-((CI53/$M53)*0.5))+CJ53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CJ53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CJ53/$M53*0.5\n+SUM(OFFSET(CJ53,0,MAX(-INT($M53+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CU$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":2.9925935681758067E-3},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CK53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CJ53-((CJ53/$M53)*0.5))+CK53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CK53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CK53/$M53*0.5\n+SUM(OFFSET(CK53,0,MAX(-INT($M53+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CV$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":1.2903227629366508E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CL53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CK53-((CK53/$M53)*0.5))+CL53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CL53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CL53/$M53*0.5\n+SUM(OFFSET(CL53,0,MAX(-INT($M53+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CW$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":3.2727082124993395E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CM53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CL53-((CL53/$M53)*0.5))+CM53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CX$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CM53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CM53/$M53*0.5\n+SUM(OFFSET(CM53,0,MAX(-INT($M53+(0.5-(10^-12))),-CX$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CX$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":4.5878152712003295E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CN53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CM53-((CM53/$M53)*0.5))+CN53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CY$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CN53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CN53/$M53*0.5\n+SUM(OFFSET(CN53,0,MAX(-INT($M53+(0.5-(10^-12))),-CY$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CY$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":4.6376023578331038E-2}]
[null,null,"Buildings",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0.03,9.7125000000000003E-2,0.03,0,0.1,0.37919999999999998,0.16011249999999999,9.9000000000000005E-2,0.61,0.34565875000000001,null,0,0,0,0,0,0.05,0,0.05,0,0.05,null,null,null,null,null,null,null,null,null,null,null,null,0.03,9.7125000000000003E-2,0.03,0,0.1,0.32919999999999999,0.16011249999999999,4.9000000000000002E-2,0.61,0.29565875000000003,null,3.7500000000000001E-4,1.9640625000000001E-3,3.5531249999999994E-3,3.9281249999999993E-3,5.1781249999999996E-3,1.0543125E-2,1.6659531249999998E-2,1.9273437499999997E-2,2.7510937499999999E-2,3.8831671875000008E-2,null,{"$f":"+IF($K54=\"Ongoing\",AX54,IF(RIGHT($K54,2)=RIGHT(BT$39,2),SUM($AX54:AX54),0)+IF(RIGHT(BT$39,2)>RIGHT($K54,2),AX54,0))","v":0.03},{"$f":"+IF($K54=\"Ongoing\",AY54,IF(RIGHT($K54,2)=RIGHT(BU$39,2),SUM($AX54:AY54),0)+IF(RIGHT(BU$39,2)>RIGHT($K54,2),AY54,0))","v":9.7125000000000003E-2},{"$f":"+IF($K54=\"Ongoing\",AZ54,IF(RIGHT($K54,2)=RIGHT(BV$39,2),SUM($AX54:AZ54),0)+IF(RIGHT(BV$39,2)>RIGHT($K54,2),AZ54,0))","v":0.03},{"$f":"+IF($K54=\"Ongoing\",BA54,IF(RIGHT($K54,2)=RIGHT(BW$39,2),SUM($AX54:BA54),0)+IF(RIGHT(BW$39,2)>RIGHT($K54,2),BA54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",BB54,IF(RIGHT($K54,2)=RIGHT(BX$39,2),SUM($AX54:BB54),0)+IF(RIGHT(BX$39,2)>RIGHT($K54,2),BB54,0))","v":0.1},{"$f":"+IF($K54=\"Ongoing\",BC54,IF(RIGHT($K54,2)=RIGHT(BY$39,2),SUM($AX54:BC54),0)+IF(RIGHT(BY$39,2)>RIGHT($K54,2),BC54,0))","v":0.32919999999999999},{"$f":"+IF($K54=\"Ongoing\",BD54,IF(RIGHT($K54,2)=RIGHT(BZ$39,2),SUM($AX54:BD54),0)+IF(RIGHT(BZ$39,2)>RIGHT($K54,2),BD54,0))","v":0.16011249999999999},{"$f":"+IF($K54=\"Ongoing\",BE54,IF(RIGHT($K54,2)=RIGHT(CA$39,2),SUM($AX54:BE54),0)+IF(RIGHT(CA$39,2)>RIGHT($K54,2),BE54,0))","v":4.9000000000000002E-2},{"$f":"+IF($K54=\"Ongoing\",BF54,IF(RIGHT($K54,2)=RIGHT(CB$39,2),SUM($AX54:BF54),0)+IF(RIGHT(CB$39,2)>RIGHT($K54,2),BF54,0))","v":0.61},{"$f":"+IF($K54=\"Ongoing\",BG54,IF(RIGHT($K54,2)=RIGHT(CC$39,2),SUM($AX54:BG54),0)+IF(RIGHT(CC$39,2)>RIGHT($K54,2),BG54,0))","v":0.29565875000000003},null,{"$f":"+Q54*KeyAssumptionsPriceControl_FO!AC$15","v":3.09E-2},{"$f":"+R54*KeyAssumptionsPriceControl_FO!AD$15","v":0.1030399125},{"$f":"+S54*KeyAssumptionsPriceControl_FO!AE$15","v":3.2781810000000002E-2},{"$f":"+T54*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U54*KeyAssumptionsPriceControl_FO!AG$15","v":0.11592740743000002},{"$f":"+V54*KeyAssumptionsPriceControl_FO!AH$15","v":0.45278463084379683},{"$f":"+W54*KeyAssumptionsPriceControl_FO!AI$15","v":0.19691817927783953},{"$f":"+X54*KeyAssumptionsPriceControl_FO!AJ$15","v":0.12541023805737403},{"$f":"+Y54*KeyAssumptionsPriceControl_FO!AK$15","v":0.79591164213583943},{"$f":"+Z54*KeyAssumptionsPriceControl_FO!AL$15","v":0.46453645578861513},null,3.8624999999999998E-4,2.06049890625E-3,3.7582704375000004E-3,4.1680430624999997E-3,5.6171356553749996E-3,1.2726036133797461E-2,2.0847321260317915E-2,2.4876426477008086E-2,3.6392949979423252E-2,5.2148551203478929E-2]
[null,null,"Headworks",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,6.9968277874999985E-2,6.9790618374999988E-2,6.9965900035E-2,6.9006007475000006E-2,6.8914812290000002E-2,6.9942313554999996E-2,6.9544723579999995E-2,6.6943201320000006E-2,2.1530437874999999E-2,8.2009091249999888E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q55-AB55-AM55","v":6.9968277874999985E-2},{"$f":"+R55-AC55-AN55","v":6.9790618374999988E-2},{"$f":"+S55-AD55-AO55","v":6.9965900035E-2},{"$f":"+T55-AE55-AP55","v":6.9006007475000006E-2},{"$f":"+U55-AF55-AQ55","v":6.8914812290000002E-2},{"$f":"+V55-AG55-AR55","v":6.9942313554999996E-2},{"$f":"+W55-AH55-AS55","v":6.9544723579999995E-2},{"$f":"+X55-AI55-AT55","v":6.6943201320000006E-2},{"$f":"+Y55-AJ55-AU55","v":2.1530437874999999E-2},{"$f":"+Z55-AK55-AV55","v":8.2009091249999888E-3},null,3.4984138937499995E-4,1.0486358706249998E-3,1.7474184626749998E-3,2.4422780002249997E-3,3.1318820990499999E-3,3.8261677282749999E-3,4.5236029139499997E-3,5.20604253845E-3,5.6484107344249995E-3,5.7970674694249992E-3,null,{"$f":"+IF($K55=\"Ongoing\",AX55,IF(RIGHT($K55,2)=RIGHT(BT$39,2),SUM($AX55:AX55),0)+IF(RIGHT(BT$39,2)>RIGHT($K55,2),AX55,0))","v":6.9968277874999985E-2},{"$f":"+IF($K55=\"Ongoing\",AY55,IF(RIGHT($K55,2)=RIGHT(BU$39,2),SUM($AX55:AY55),0)+IF(RIGHT(BU$39,2)>RIGHT($K55,2),AY55,0))","v":6.9790618374999988E-2},{"$f":"+IF($K55=\"Ongoing\",AZ55,IF(RIGHT($K55,2)=RIGHT(BV$39,2),SUM($AX55:AZ55),0)+IF(RIGHT(BV$39,2)>RIGHT($K55,2),AZ55,0))","v":6.9965900035E-2},{"$f":"+IF($K55=\"Ongoing\",BA55,IF(RIGHT($K55,2)=RIGHT(BW$39,2),SUM($AX55:BA55),0)+IF(RIGHT(BW$39,2)>RIGHT($K55,2),BA55,0))","v":6.9006007475000006E-2},{"$f":"+IF($K55=\"Ongoing\",BB55,IF(RIGHT($K55,2)=RIGHT(BX$39,2),SUM($AX55:BB55),0)+IF(RIGHT(BX$39,2)>RIGHT($K55,2),BB55,0))","v":6.8914812290000002E-2},{"$f":"+IF($K55=\"Ongoing\",BC55,IF(RIGHT($K55,2)=RIGHT(BY$39,2),SUM($AX55:BC55),0)+IF(RIGHT(BY$39,2)>RIGHT($K55,2),BC55,0))","v":6.9942313554999996E-2},{"$f":"+IF($K55=\"Ongoing\",BD55,IF(RIGHT($K55,2)=RIGHT(BZ$39,2),SUM($AX55:BD55),0)+IF(RIGHT(BZ$39,2)>RIGHT($K55,2),BD55,0))","v":6.9544723579999995E-2},{"$f":"+IF($K55=\"Ongoing\",BE55,IF(RIGHT($K55,2)=RIGHT(CA$39,2),SUM($AX55:BE55),0)+IF(RIGHT(CA$39,2)>RIGHT($K55,2),BE55,0))","v":6.6943201320000006E-2},{"$f":"+IF($K55=\"Ongoing\",BF55,IF(RIGHT($K55,2)=RIGHT(CB$39,2),SUM($AX55:BF55),0)+IF(RIGHT(CB$39,2)>RIGHT($K55,2),BF55,0))","v":2.1530437874999999E-2},{"$f":"+IF($K55=\"Ongoing\",BG55,IF(RIGHT($K55,2)=RIGHT(CC$39,2),SUM($AX55:BG55),0)+IF(RIGHT(CC$39,2)>RIGHT($K55,2),BG55,0))","v":8.2009091249999888E-3},null,{"$f":"+Q55*KeyAssumptionsPriceControl_FO!AC$15","v":7.2067326211249991E-2},{"$f":"+R55*KeyAssumptionsPriceControl_FO!AD$15","v":7.4040867034037477E-2},{"$f":"+S55*KeyAssumptionsPriceControl_FO!AE$15","v":7.6453628047545449E-2},{"$f":"+T55*KeyAssumptionsPriceControl_FO!AF$15","v":7.7666869356038365E-2},{"$f":"+U55*KeyAssumptionsPriceControl_FO!AG$15","v":7.9891155223048016E-2},{"$f":"+V55*KeyAssumptionsPriceControl_FO!AH$15","v":8.3514780124899157E-2},{"$f":"+W55*KeyAssumptionsPriceControl_FO!AI$15","v":8.5531238009238716E-2},{"$f":"+X55*KeyAssumptionsPriceControl_FO!AJ$15","v":8.4801644584483998E-2},{"$f":"+Y55*KeyAssumptionsPriceControl_FO!AK$15","v":2.8092337975401512E-2},{"$f":"+Z55*KeyAssumptionsPriceControl_FO!AL$15","v":1.1021336098600159E-2},null,3.6033663105624995E-4,1.0908775972826874E-3,1.8433500726906019E-3,2.613952559708521E-3,3.4017426826039527E-3,4.2187723593436885E-3,5.0640024500143779E-3,5.9156668629829915E-3,6.4801367757824193E-3,6.6757051461524284E-3]
[null,null,"Headworks",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,4.9989038535000009E-2,4.998981106E-2,4.9945018694999996E-2,4.9676094819999995E-2,4.9448130650000005E-2,4.9523981930000002E-2,4.9514509625000001E-2,4.9602491175000006E-2,4.9385410580000004E-2,4.790629993E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9989038535000009E-2,4.998981106E-2,4.9945018694999996E-2,4.9676094819999995E-2,4.9448130650000005E-2,4.9523981930000002E-2,4.9514509625000001E-2,4.9602491175000006E-2,4.9385410580000004E-2,4.790629993E-2,null,2.4994519267500004E-4,7.4983944065000008E-4,1.249513589425E-3,1.7476191569999998E-3,2.2432402843499998E-3,2.7381008472499996E-3,3.233293305025E-3,3.7288783090249997E-3,4.2238178177999991E-3,4.7102763703499992E-3,null,{"$f":"+IF($K56=\"Ongoing\",AX56,IF(RIGHT($K56,2)=RIGHT(BT$39,2),SUM($AX56:AX56),0)+IF(RIGHT(BT$39,2)>RIGHT($K56,2),AX56,0))","v":4.9989038535000009E-2},{"$f":"+IF($K56=\"Ongoing\",AY56,IF(RIGHT($K56,2)=RIGHT(BU$39,2),SUM($AX56:AY56),0)+IF(RIGHT(BU$39,2)>RIGHT($K56,2),AY56,0))","v":4.998981106E-2},{"$f":"+IF($K56=\"Ongoing\",AZ56,IF(RIGHT($K56,2)=RIGHT(BV$39,2),SUM($AX56:AZ56),0)+IF(RIGHT(BV$39,2)>RIGHT($K56,2),AZ56,0))","v":4.9945018694999996E-2},{"$f":"+IF($K56=\"Ongoing\",BA56,IF(RIGHT($K56,2)=RIGHT(BW$39,2),SUM($AX56:BA56),0)+IF(RIGHT(BW$39,2)>RIGHT($K56,2),BA56,0))","v":4.9676094819999995E-2},{"$f":"+IF($K56=\"Ongoing\",BB56,IF(RIGHT($K56,2)=RIGHT(BX$39,2),SUM($AX56:BB56),0)+IF(RIGHT(BX$39,2)>RIGHT($K56,2),BB56,0))","v":4.9448130650000005E-2},{"$f":"+IF($K56=\"Ongoing\",BC56,IF(RIGHT($K56,2)=RIGHT(BY$39,2),SUM($AX56:BC56),0)+IF(RIGHT(BY$39,2)>RIGHT($K56,2),BC56,0))","v":4.9523981930000002E-2},{"$f":"+IF($K56=\"Ongoing\",BD56,IF(RIGHT($K56,2)=RIGHT(BZ$39,2),SUM($AX56:BD56),0)+IF(RIGHT(BZ$39,2)>RIGHT($K56,2),BD56,0))","v":4.9514509625000001E-2},{"$f":"+IF($K56=\"Ongoing\",BE56,IF(RIGHT($K56,2)=RIGHT(CA$39,2),SUM($AX56:BE56),0)+IF(RIGHT(CA$39,2)>RIGHT($K56,2),BE56,0))","v":4.9602491175000006E-2},{"$f":"+IF($K56=\"Ongoing\",BF56,IF(RIGHT($K56,2)=RIGHT(CB$39,2),SUM($AX56:BF56),0)+IF(RIGHT(CB$39,2)>RIGHT($K56,2),BF56,0))","v":4.9385410580000004E-2},{"$f":"+IF($K56=\"Ongoing\",BG56,IF(RIGHT($K56,2)=RIGHT(CC$39,2),SUM($AX56:BG56),0)+IF(RIGHT(CC$39,2)>RIGHT($K56,2),BG56,0))","v":4.790629993E-2},null,{"$f":"+Q56*KeyAssumptionsPriceControl_FO!AC$15","v":5.1488709691050009E-2},{"$f":"+R56*KeyAssumptionsPriceControl_FO!AD$15","v":5.3034190553553996E-2},{"$f":"+S56*KeyAssumptionsPriceControl_FO!AE$15","v":5.4576270443531263E-2},{"$f":"+T56*KeyAssumptionsPriceControl_FO!AF$15","v":5.5910882366305363E-2},{"$f":"+U56*KeyAssumptionsPriceControl_FO!AG$15","v":5.7323935885144214E-2},{"$f":"+V56*KeyAssumptionsPriceControl_FO!AH$15","v":5.9134224356777204E-2},{"$f":"+W56*KeyAssumptionsPriceControl_FO!AI$15","v":6.0896601347115692E-2},{"$f":"+X56*KeyAssumptionsPriceControl_FO!AJ$15","v":6.2834951782783283E-2},{"$f":"+Y56*KeyAssumptionsPriceControl_FO!AK$15","v":6.4436759397181076E-2},{"$f":"+Z56*KeyAssumptionsPriceControl_FO!AL$15","v":6.4382061149699174E-2},null,2.5744354845525007E-4,7.800580496782701E-4,1.3181103546636964E-3,1.8705461187128796E-3,2.4367202099701275E-3,3.0190110111797345E-3,3.6191651396991998E-3,4.2378229053486949E-3,4.8741814612485168E-3,5.5182755639829181E-3]
[null,null,"ICT",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,0,0,0,0,0,0,0,0.45,0.45,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.45,0.45,0,null,0,0,0,0,0,0,0,5.6250000000000001E-2,0.16875000000000001,0.22500000000000001,null,{"$f":"+IF($K57=\"Ongoing\",AX57,IF(RIGHT($K57,2)=RIGHT(BT$39,2),SUM($AX57:AX57),0)+IF(RIGHT(BT$39,2)>RIGHT($K57,2),AX57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",AY57,IF(RIGHT($K57,2)=RIGHT(BU$39,2),SUM($AX57:AY57),0)+IF(RIGHT(BU$39,2)>RIGHT($K57,2),AY57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",AZ57,IF(RIGHT($K57,2)=RIGHT(BV$39,2),SUM($AX57:AZ57),0)+IF(RIGHT(BV$39,2)>RIGHT($K57,2),AZ57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BA57,IF(RIGHT($K57,2)=RIGHT(BW$39,2),SUM($AX57:BA57),0)+IF(RIGHT(BW$39,2)>RIGHT($K57,2),BA57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BB57,IF(RIGHT($K57,2)=RIGHT(BX$39,2),SUM($AX57:BB57),0)+IF(RIGHT(BX$39,2)>RIGHT($K57,2),BB57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BC57,IF(RIGHT($K57,2)=RIGHT(BY$39,2),SUM($AX57:BC57),0)+IF(RIGHT(BY$39,2)>RIGHT($K57,2),BC57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BD57,IF(RIGHT($K57,2)=RIGHT(BZ$39,2),SUM($AX57:BD57),0)+IF(RIGHT(BZ$39,2)>RIGHT($K57,2),BD57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BE57,IF(RIGHT($K57,2)=RIGHT(CA$39,2),SUM($AX57:BE57),0)+IF(RIGHT(CA$39,2)>RIGHT($K57,2),BE57,0))","v":0.45},{"$f":"+IF($K57=\"Ongoing\",BF57,IF(RIGHT($K57,2)=RIGHT(CB$39,2),SUM($AX57:BF57),0)+IF(RIGHT(CB$39,2)>RIGHT($K57,2),BF57,0))","v":0.45},{"$f":"+IF($K57=\"Ongoing\",BG57,IF(RIGHT($K57,2)=RIGHT(CC$39,2),SUM($AX57:BG57),0)+IF(RIGHT(CC$39,2)>RIGHT($K57,2),BG57,0))","v":0},null,{"$f":"+Q57*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R57*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S57*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T57*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U57*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V57*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W57*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X57*KeyAssumptionsPriceControl_FO!AJ$15","v":0.57004653662442739},{"$f":"+Y57*KeyAssumptionsPriceControl_FO!AK$15","v":0.58714793272316024},{"$f":"+Z57*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,7.1255817078053424E-2,0.21590512574650189,0.28929861733689688]
[null,null,"ICT",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,1.4434499999999999,0.73035000000000005,0.84035000000000004,0.49545,0.58035000000000003,0.88,0.75,0.39750000000000002,0.53349999999999997,1.1045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4434499999999999,0.73035000000000005,0.84035000000000004,0.49545,0.58035000000000003,0.88,0.75,0.39750000000000002,0.53349999999999997,1.1045,null,0.18043124999999999,0.45215624999999998,0.64849374999999998,0.81546874999999996,0.76951250000000004,0.68033125000000005,0.68774374999999999,0.66420625,0.64610624999999999,0.66831250000000009,null,{"$f":"+IF($K58=\"Ongoing\",AX58,IF(RIGHT($K58,2)=RIGHT(BT$39,2),SUM($AX58:AX58),0)+IF(RIGHT(BT$39,2)>RIGHT($K58,2),AX58,0))","v":1.4434499999999999},{"$f":"+IF($K58=\"Ongoing\",AY58,IF(RIGHT($K58,2)=RIGHT(BU$39,2),SUM($AX58:AY58),0)+IF(RIGHT(BU$39,2)>RIGHT($K58,2),AY58,0))","v":0.73035000000000005},{"$f":"+IF($K58=\"Ongoing\",AZ58,IF(RIGHT($K58,2)=RIGHT(BV$39,2),SUM($AX58:AZ58),0)+IF(RIGHT(BV$39,2)>RIGHT($K58,2),AZ58,0))","v":0.84035000000000004},{"$f":"+IF($K58=\"Ongoing\",BA58,IF(RIGHT($K58,2)=RIGHT(BW$39,2),SUM($AX58:BA58),0)+IF(RIGHT(BW$39,2)>RIGHT($K58,2),BA58,0))","v":0.49545},{"$f":"+IF($K58=\"Ongoing\",BB58,IF(RIGHT($K58,2)=RIGHT(BX$39,2),SUM($AX58:BB58),0)+IF(RIGHT(BX$39,2)>RIGHT($K58,2),BB58,0))","v":0.58035000000000003},{"$f":"+IF($K58=\"Ongoing\",BC58,IF(RIGHT($K58,2)=RIGHT(BY$39,2),SUM($AX58:BC58),0)+IF(RIGHT(BY$39,2)>RIGHT($K58,2),BC58,0))","v":0.88},{"$f":"+IF($K58=\"Ongoing\",BD58,IF(RIGHT($K58,2)=RIGHT(BZ$39,2),SUM($AX58:BD58),0)+IF(RIGHT(BZ$39,2)>RIGHT($K58,2),BD58,0))","v":0.75},{"$f":"+IF($K58=\"Ongoing\",BE58,IF(RIGHT($K58,2)=RIGHT(CA$39,2),SUM($AX58:BE58),0)+IF(RIGHT(CA$39,2)>RIGHT($K58,2),BE58,0))","v":0.39750000000000002},{"$f":"+IF($K58=\"Ongoing\",BF58,IF(RIGHT($K58,2)=RIGHT(CB$39,2),SUM($AX58:BF58),0)+IF(RIGHT(CB$39,2)>RIGHT($K58,2),BF58,0))","v":0.53349999999999997},{"$f":"+IF($K58=\"Ongoing\",BG58,IF(RIGHT($K58,2)=RIGHT(CC$39,2),SUM($AX58:BG58),0)+IF(RIGHT(CC$39,2)>RIGHT($K58,2),BG58,0))","v":1.1045},null,{"$f":"+Q58*KeyAssumptionsPriceControl_FO!AC$15","v":1.4867534999999998},{"$f":"+R58*KeyAssumptionsPriceControl_FO!AD$15","v":0.77482831500000005},{"$f":"+S58*KeyAssumptionsPriceControl_FO!AE$15","v":0.91827313445000003},{"$f":"+T58*KeyAssumptionsPriceControl_FO!AF$15","v":0.55763333991450004},{"$f":"+U58*KeyAssumptionsPriceControl_FO!AG$15","v":0.67278470902000509},{"$f":"+V58*KeyAssumptionsPriceControl_FO!AH$15","v":1.0507660209455201},{"$f":"+W58*KeyAssumptionsPriceControl_FO!AI$15","v":0.92240539906865271},{"$f":"+X58*KeyAssumptionsPriceControl_FO!AJ$15","v":0.50354110735157753},{"$f":"+Y58*KeyAssumptionsPriceControl_FO!AK$15","v":0.69609649357290215},{"$f":"+Z58*KeyAssumptionsPriceControl_FO!AL$15","v":1.4843556409855831},null,0.18584418749999998,0.46854191437499998,0.68017959555624996,0.86466790485181255,0.83262597346862566,0.76537208783931632,0.80038083415983785,0.79413583816680422,0.79028828216555103,0.84740095773967095]
[null,null,"ICT",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,0.47149960000000002,1.4715237999999999,0.72855140000000007,0.37996759999999996,0.68316379999999988,0.53711100000000001,0.18333920000000001,0.16833920000000002,0.55211100000000002,0.16833920000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47149960000000002,1.4715237999999999,0.72855140000000007,0.37996759999999996,0.68316379999999988,0.53711100000000001,0.18333920000000001,0.16833920000000002,0.55211100000000002,0.16833920000000002,null,5.8937450000000002E-2,0.301815375,0.57682477499999996,0.71538964999999999,0.7893436250000001,0.69900004999999998,0.51404692500000004,0.41944185,0.37660670000000002,0.31412862500000005,null,{"$f":"+IF($K59=\"Ongoing\",AX59,IF(RIGHT($K59,2)=RIGHT(BT$39,2),SUM($AX59:AX59),0)+IF(RIGHT(BT$39,2)>RIGHT($K59,2),AX59,0))","v":0.47149960000000002},{"$f":"+IF($K59=\"Ongoing\",AY59,IF(RIGHT($K59,2)=RIGHT(BU$39,2),SUM($AX59:AY59),0)+IF(RIGHT(BU$39,2)>RIGHT($K59,2),AY59,0))","v":1.4715237999999999},{"$f":"+IF($K59=\"Ongoing\",AZ59,IF(RIGHT($K59,2)=RIGHT(BV$39,2),SUM($AX59:AZ59),0)+IF(RIGHT(BV$39,2)>RIGHT($K59,2),AZ59,0))","v":0.72855140000000007},{"$f":"+IF($K59=\"Ongoing\",BA59,IF(RIGHT($K59,2)=RIGHT(BW$39,2),SUM($AX59:BA59),0)+IF(RIGHT(BW$39,2)>RIGHT($K59,2),BA59,0))","v":0.37996759999999996},{"$f":"+IF($K59=\"Ongoing\",BB59,IF(RIGHT($K59,2)=RIGHT(BX$39,2),SUM($AX59:BB59),0)+IF(RIGHT(BX$39,2)>RIGHT($K59,2),BB59,0))","v":0.68316379999999988},{"$f":"+IF($K59=\"Ongoing\",BC59,IF(RIGHT($K59,2)=RIGHT(BY$39,2),SUM($AX59:BC59),0)+IF(RIGHT(BY$39,2)>RIGHT($K59,2),BC59,0))","v":0.53711100000000001},{"$f":"+IF($K59=\"Ongoing\",BD59,IF(RIGHT($K59,2)=RIGHT(BZ$39,2),SUM($AX59:BD59),0)+IF(RIGHT(BZ$39,2)>RIGHT($K59,2),BD59,0))","v":0.18333920000000001},{"$f":"+IF($K59=\"Ongoing\",BE59,IF(RIGHT($K59,2)=RIGHT(CA$39,2),SUM($AX59:BE59),0)+IF(RIGHT(CA$39,2)>RIGHT($K59,2),BE59,0))","v":0.16833920000000002},{"$f":"+IF($K59=\"Ongoing\",BF59,IF(RIGHT($K59,2)=RIGHT(CB$39,2),SUM($AX59:BF59),0)+IF(RIGHT(CB$39,2)>RIGHT($K59,2),BF59,0))","v":0.55211100000000002},{"$f":"+IF($K59=\"Ongoing\",BG59,IF(RIGHT($K59,2)=RIGHT(CC$39,2),SUM($AX59:BG59),0)+IF(RIGHT(CC$39,2)>RIGHT($K59,2),BG59,0))","v":0.16833920000000002},null,{"$f":"+Q59*KeyAssumptionsPriceControl_FO!AC$15","v":0.48564458800000004},{"$f":"+R59*KeyAssumptionsPriceControl_FO!AD$15","v":1.5611395994199999},{"$f":"+S59*KeyAssumptionsPriceControl_FO!AE$15","v":0.79610778566780005},{"$f":"+T59*KeyAssumptionsPriceControl_FO!AF$15","v":0.42765688131455598},{"$f":"+U59*KeyAssumptionsPriceControl_FO!AG$15","v":0.79197408184027029},{"$f":"+V59*KeyAssumptionsPriceControl_FO!AH$15","v":0.64133862304098777},{"$f":"+W59*KeyAssumptionsPriceControl_FO!AI$15","v":0.22548409058790336},{"$f":"+X59*KeyAssumptionsPriceControl_FO!AJ$15","v":0.21324706208472627},{"$f":"+Y59*KeyAssumptionsPriceControl_FO!AK$15","v":0.72037962729714822},{"$f":"+Z59*KeyAssumptionsPriceControl_FO!AL$15","v":0.22623380816568608},null,6.0705573500000005E-2,0.31655359692750001,0.61120952006347506,0.76418010343626963,0.85592840033062267,0.77924446501328004,0.59294138108091643,0.49481219179220071,0.45906165757058165,0.39822424889327868]
[null,null,"ICT",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,0.81119144999999993,0.36161045000000003,0.42416045000000002,0.34980644999999999,0.61049344999999999,0.30336304999999997,5.439045E-2,2.4390450000000001E-2,2.4390450000000001E-2,2.4390450000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81119144999999993,0.36161045000000003,0.42416045000000002,0.34980644999999999,0.61049344999999999,0.30336304999999997,5.439045E-2,2.4390450000000001E-2,2.4390450000000001E-2,2.4390450000000001E-2,null,0.10139893124999999,0.24799916875,0.34622053125000002,0.44296639375000002,0.46160495000000001,0.42923677499999996,0.37573460000000003,0.28883634999999996,0.174896475,6.6762025000000003E-2,null,{"$f":"+IF($K60=\"Ongoing\",AX60,IF(RIGHT($K60,2)=RIGHT(BT$39,2),SUM($AX60:AX60),0)+IF(RIGHT(BT$39,2)>RIGHT($K60,2),AX60,0))","v":0.81119144999999993},{"$f":"+IF($K60=\"Ongoing\",AY60,IF(RIGHT($K60,2)=RIGHT(BU$39,2),SUM($AX60:AY60),0)+IF(RIGHT(BU$39,2)>RIGHT($K60,2),AY60,0))","v":0.36161045000000003},{"$f":"+IF($K60=\"Ongoing\",AZ60,IF(RIGHT($K60,2)=RIGHT(BV$39,2),SUM($AX60:AZ60),0)+IF(RIGHT(BV$39,2)>RIGHT($K60,2),AZ60,0))","v":0.42416045000000002},{"$f":"+IF($K60=\"Ongoing\",BA60,IF(RIGHT($K60,2)=RIGHT(BW$39,2),SUM($AX60:BA60),0)+IF(RIGHT(BW$39,2)>RIGHT($K60,2),BA60,0))","v":0.34980644999999999},{"$f":"+IF($K60=\"Ongoing\",BB60,IF(RIGHT($K60,2)=RIGHT(BX$39,2),SUM($AX60:BB60),0)+IF(RIGHT(BX$39,2)>RIGHT($K60,2),BB60,0))","v":0.61049344999999999},{"$f":"+IF($K60=\"Ongoing\",BC60,IF(RIGHT($K60,2)=RIGHT(BY$39,2),SUM($AX60:BC60),0)+IF(RIGHT(BY$39,2)>RIGHT($K60,2),BC60,0))","v":0.30336304999999997},{"$f":"+IF($K60=\"Ongoing\",BD60,IF(RIGHT($K60,2)=RIGHT(BZ$39,2),SUM($AX60:BD60),0)+IF(RIGHT(BZ$39,2)>RIGHT($K60,2),BD60,0))","v":5.439045E-2},{"$f":"+IF($K60=\"Ongoing\",BE60,IF(RIGHT($K60,2)=RIGHT(CA$39,2),SUM($AX60:BE60),0)+IF(RIGHT(CA$39,2)>RIGHT($K60,2),BE60,0))","v":2.4390450000000001E-2},{"$f":"+IF($K60=\"Ongoing\",BF60,IF(RIGHT($K60,2)=RIGHT(CB$39,2),SUM($AX60:BF60),0)+IF(RIGHT(CB$39,2)>RIGHT($K60,2),BF60,0))","v":2.4390450000000001E-2},{"$f":"+IF($K60=\"Ongoing\",BG60,IF(RIGHT($K60,2)=RIGHT(CC$39,2),SUM($AX60:BG60),0)+IF(RIGHT(CC$39,2)>RIGHT($K60,2),BG60,0))","v":2.4390450000000001E-2},null,{"$f":"+Q60*KeyAssumptionsPriceControl_FO!AC$15","v":0.83552719349999993},{"$f":"+R60*KeyAssumptionsPriceControl_FO!AD$15","v":0.38363252640500001},{"$f":"+S60*KeyAssumptionsPriceControl_FO!AE$15","v":0.46349157604715002},{"$f":"+T60*KeyAssumptionsPriceControl_FO!AF$15","v":0.39371024126982451},{"$f":"+U60*KeyAssumptionsPriceControl_FO!AG$15","v":0.70772922911496339},{"$f":"+V60*KeyAssumptionsPriceControl_FO!AH$15","v":0.36223134653454186},{"$f":"+W60*KeyAssumptionsPriceControl_FO!AI$15","v":6.6893392983698133E-2},{"$f":"+X60*KeyAssumptionsPriceControl_FO!AJ$15","v":3.089709233158059E-2},{"$f":"+Y60*KeyAssumptionsPriceControl_FO!AK$15","v":3.1824005101528011E-2},{"$f":"+Z60*KeyAssumptionsPriceControl_FO!AL$15","v":3.277872525457385E-2},null,0.10444089918749999,0.25683586417562498,0.36272637698214372,0.46987660414676558,0.50311563875736409,0.48446574572542722,0.43221582535868847,0.33728940885847647,0.20744961223951658,8.1779881577841149E-2]
[null,null,"Mains",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,1.3999319564999999,1.3999902333999998,1.3999173448000002,1.3999552632000001,1.3999619819999998,1.3999644032999998,1.3999625500000004,1.3999021592000001,1.3999556712000001,1.3999035814000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3999319564999999,1.3999902333999998,1.3999173448000002,1.3999552632000001,1.3999619819999998,1.3999644032999998,1.3999625500000004,1.3999021592000001,1.3999556712000001,1.3999035814000003,null,6.9996597824999998E-3,2.0999270731999999E-2,3.4998808622999998E-2,4.8998171663000002E-2,6.2997757889E-2,7.6997389815499986E-2,9.0997024581999986E-2,0.10499634812799999,0.11899563727999998,0.13299493354300002,null,{"$f":"+IF($K61=\"Ongoing\",AX61,IF(RIGHT($K61,2)=RIGHT(BT$39,2),SUM($AX61:AX61),0)+IF(RIGHT(BT$39,2)>RIGHT($K61,2),AX61,0))","v":1.3999319564999999},{"$f":"+IF($K61=\"Ongoing\",AY61,IF(RIGHT($K61,2)=RIGHT(BU$39,2),SUM($AX61:AY61),0)+IF(RIGHT(BU$39,2)>RIGHT($K61,2),AY61,0))","v":1.3999902333999998},{"$f":"+IF($K61=\"Ongoing\",AZ61,IF(RIGHT($K61,2)=RIGHT(BV$39,2),SUM($AX61:AZ61),0)+IF(RIGHT(BV$39,2)>RIGHT($K61,2),AZ61,0))","v":1.3999173448000002},{"$f":"+IF($K61=\"Ongoing\",BA61,IF(RIGHT($K61,2)=RIGHT(BW$39,2),SUM($AX61:BA61),0)+IF(RIGHT(BW$39,2)>RIGHT($K61,2),BA61,0))","v":1.3999552632000001},{"$f":"+IF($K61=\"Ongoing\",BB61,IF(RIGHT($K61,2)=RIGHT(BX$39,2),SUM($AX61:BB61),0)+IF(RIGHT(BX$39,2)>RIGHT($K61,2),BB61,0))","v":1.3999619819999998},{"$f":"+IF($K61=\"Ongoing\",BC61,IF(RIGHT($K61,2)=RIGHT(BY$39,2),SUM($AX61:BC61),0)+IF(RIGHT(BY$39,2)>RIGHT($K61,2),BC61,0))","v":1.3999644032999998},{"$f":"+IF($K61=\"Ongoing\",BD61,IF(RIGHT($K61,2)=RIGHT(BZ$39,2),SUM($AX61:BD61),0)+IF(RIGHT(BZ$39,2)>RIGHT($K61,2),BD61,0))","v":1.3999625500000004},{"$f":"+IF($K61=\"Ongoing\",BE61,IF(RIGHT($K61,2)=RIGHT(CA$39,2),SUM($AX61:BE61),0)+IF(RIGHT(CA$39,2)>RIGHT($K61,2),BE61,0))","v":1.3999021592000001},{"$f":"+IF($K61=\"Ongoing\",BF61,IF(RIGHT($K61,2)=RIGHT(CB$39,2),SUM($AX61:BF61),0)+IF(RIGHT(CB$39,2)>RIGHT($K61,2),BF61,0))","v":1.3999556712000001},{"$f":"+IF($K61=\"Ongoing\",BG61,IF(RIGHT($K61,2)=RIGHT(CC$39,2),SUM($AX61:BG61),0)+IF(RIGHT(CC$39,2)>RIGHT($K61,2),BG61,0))","v":1.3999035814000003},null,{"$f":"+Q61*KeyAssumptionsPriceControl_FO!AC$15","v":1.441929915195},{"$f":"+R61*KeyAssumptionsPriceControl_FO!AD$15","v":1.4852496386140597},{"$f":"+S61*KeyAssumptionsPriceControl_FO!AE$15","v":1.5297274804312697},{"$f":"+T61*KeyAssumptionsPriceControl_FO!AF$15","v":1.5756619823374691},{"$f":"+U61*KeyAssumptionsPriceControl_FO!AG$15","v":1.6229396307382431},{"$f":"+V61*KeyAssumptionsPriceControl_FO!AH$15","v":1.6716307108192161},{"$f":"+W61*KeyAssumptionsPriceControl_FO!AI$15","v":1.7217773528185585},{"$f":"+X61*KeyAssumptionsPriceControl_FO!AJ$15","v":1.7733541721444839},{"$f":"+Y61*KeyAssumptionsPriceControl_FO!AK$15","v":1.8266246183314316},{"$f":"+Z61*KeyAssumptionsPriceControl_FO!AL$15","v":1.881353352545958},null,7.2096495759749997E-3,2.1845547345020297E-2,3.6920432940246946E-2,5.2447380254090632E-2,6.8440388319469192E-2,8.4913240027256504E-2,0.10188028034544536,0.11935593797026058,0.13735583192264011,0.15589572177702707]
[null,null,"Mech and Elec",null,"Sewerage","Growth","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0.5,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0,0,0,0,0,0,0,0,0,null,6.2500000000000003E-3,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,null,{"$f":"+IF($K62=\"Ongoing\",AX62,IF(RIGHT($K62,2)=RIGHT(BT$39,2),SUM($AX62:AX62),0)+IF(RIGHT(BT$39,2)>RIGHT($K62,2),AX62,0))","v":0.5},{"$f":"+IF($K62=\"Ongoing\",AY62,IF(RIGHT($K62,2)=RIGHT(BU$39,2),SUM($AX62:AY62),0)+IF(RIGHT(BU$39,2)>RIGHT($K62,2),AY62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AZ62,IF(RIGHT($K62,2)=RIGHT(BV$39,2),SUM($AX62:AZ62),0)+IF(RIGHT(BV$39,2)>RIGHT($K62,2),AZ62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BA62,IF(RIGHT($K62,2)=RIGHT(BW$39,2),SUM($AX62:BA62),0)+IF(RIGHT(BW$39,2)>RIGHT($K62,2),BA62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BB62,IF(RIGHT($K62,2)=RIGHT(BX$39,2),SUM($AX62:BB62),0)+IF(RIGHT(BX$39,2)>RIGHT($K62,2),BB62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BC62,IF(RIGHT($K62,2)=RIGHT(BY$39,2),SUM($AX62:BC62),0)+IF(RIGHT(BY$39,2)>RIGHT($K62,2),BC62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BD62,IF(RIGHT($K62,2)=RIGHT(BZ$39,2),SUM($AX62:BD62),0)+IF(RIGHT(BZ$39,2)>RIGHT($K62,2),BD62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BE62,IF(RIGHT($K62,2)=RIGHT(CA$39,2),SUM($AX62:BE62),0)+IF(RIGHT(CA$39,2)>RIGHT($K62,2),BE62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BF62,IF(RIGHT($K62,2)=RIGHT(CB$39,2),SUM($AX62:BF62),0)+IF(RIGHT(CB$39,2)>RIGHT($K62,2),BF62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",BG62,IF(RIGHT($K62,2)=RIGHT(CC$39,2),SUM($AX62:BG62),0)+IF(RIGHT(CC$39,2)>RIGHT($K62,2),BG62,0))","v":0},null,{"$f":"+Q62*KeyAssumptionsPriceControl_FO!AC$15","v":0.51500000000000001},{"$f":"+R62*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S62*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T62*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U62*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V62*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W62*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X62*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y62*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z62*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,6.4375000000000005E-3,1.2875000000000001E-2,1.2875000000000001E-2,1.2875000000000001E-2,1.2875000000000001E-2,1.2875000000000001E-2,1.2875000000000001E-2,1.2875000000000001E-2,1.2875000000000001E-2,1.2875000000000001E-2]
[null,null,"Mech and Elec",null,"Sewerage","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,5.7142499999999999E-2,0,0,0,0,0.15015000000000001,0,0.28999999999999998,0.14000000000000001,0.14501249999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7142499999999999E-2,0,0,0,0,0.15015000000000001,0,0.28999999999999998,0.14000000000000001,0.14501249999999999,null,1.4285624999999999E-3,2.8571249999999999E-3,2.8571249999999999E-3,2.8571249999999999E-3,2.8571249999999999E-3,6.6108750000000004E-3,1.0364624999999999E-2,1.7614624999999998E-2,2.8364624999999997E-2,3.5489937499999999E-2,null,{"$f":"+IF($K63=\"Ongoing\",AX63,IF(RIGHT($K63,2)=RIGHT(BT$39,2),SUM($AX63:AX63),0)+IF(RIGHT(BT$39,2)>RIGHT($K63,2),AX63,0))","v":5.7142499999999999E-2},{"$f":"+IF($K63=\"Ongoing\",AY63,IF(RIGHT($K63,2)=RIGHT(BU$39,2),SUM($AX63:AY63),0)+IF(RIGHT(BU$39,2)>RIGHT($K63,2),AY63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",AZ63,IF(RIGHT($K63,2)=RIGHT(BV$39,2),SUM($AX63:AZ63),0)+IF(RIGHT(BV$39,2)>RIGHT($K63,2),AZ63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",BA63,IF(RIGHT($K63,2)=RIGHT(BW$39,2),SUM($AX63:BA63),0)+IF(RIGHT(BW$39,2)>RIGHT($K63,2),BA63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",BB63,IF(RIGHT($K63,2)=RIGHT(BX$39,2),SUM($AX63:BB63),0)+IF(RIGHT(BX$39,2)>RIGHT($K63,2),BB63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",BC63,IF(RIGHT($K63,2)=RIGHT(BY$39,2),SUM($AX63:BC63),0)+IF(RIGHT(BY$39,2)>RIGHT($K63,2),BC63,0))","v":0.15015000000000001},{"$f":"+IF($K63=\"Ongoing\",BD63,IF(RIGHT($K63,2)=RIGHT(BZ$39,2),SUM($AX63:BD63),0)+IF(RIGHT(BZ$39,2)>RIGHT($K63,2),BD63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",BE63,IF(RIGHT($K63,2)=RIGHT(CA$39,2),SUM($AX63:BE63),0)+IF(RIGHT(CA$39,2)>RIGHT($K63,2),BE63,0))","v":0.28999999999999998},{"$f":"+IF($K63=\"Ongoing\",BF63,IF(RIGHT($K63,2)=RIGHT(CB$39,2),SUM($AX63:BF63),0)+IF(RIGHT(CB$39,2)>RIGHT($K63,2),BF63,0))","v":0.14000000000000001},{"$f":"+IF($K63=\"Ongoing\",BG63,IF(RIGHT($K63,2)=RIGHT(CC$39,2),SUM($AX63:BG63),0)+IF(RIGHT(CC$39,2)>RIGHT($K63,2),BG63,0))","v":0.14501249999999999},null,{"$f":"+Q63*KeyAssumptionsPriceControl_FO!AC$15","v":5.8856775E-2},{"$f":"+R63*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S63*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T63*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U63*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V63*KeyAssumptionsPriceControl_FO!AH$15","v":0.17928695232382938},{"$f":"+W63*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X63*KeyAssumptionsPriceControl_FO!AJ$15","v":0.3673633236024087},{"$f":"+Y63*KeyAssumptionsPriceControl_FO!AK$15","v":0.1826682457360943},{"$f":"+Z63*KeyAssumptionsPriceControl_FO!AL$15","v":0.19488467395963952},null,1.4714193750000001E-3,2.9428387500000002E-3,2.9428387500000002E-3,2.9428387500000002E-3,2.9428387500000002E-3,7.4250125580957345E-3,1.190718636619147E-2,2.1091269456251685E-2,3.4842058689714267E-2,4.4280881682107615E-2]
[null,null,"Mech and Elec",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",15,15,null,null,null,0,0,0,0,0,0,0,0.15,0.42,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.15,0.42,0.3,null,0,0,0,0,0,0,0,5.0000000000000001E-3,2.4E-2,4.8000000000000001E-2,null,{"$f":"+IF($K64=\"Ongoing\",AX64,IF(RIGHT($K64,2)=RIGHT(BT$39,2),SUM($AX64:AX64),0)+IF(RIGHT(BT$39,2)>RIGHT($K64,2),AX64,0))","v":0},{"$f":"+IF($K64=\"Ongoing\",AY64,IF(RIGHT($K64,2)=RIGHT(BU$39,2),SUM($AX64:AY64),0)+IF(RIGHT(BU$39,2)>RIGHT($K64,2),AY64,0))","v":0},{"$f":"+IF($K64=\"Ongoing\",AZ64,IF(RIGHT($K64,2)=RIGHT(BV$39,2),SUM($AX64:AZ64),0)+IF(RIGHT(BV$39,2)>RIGHT($K64,2),AZ64,0))","v":0},{"$f":"+IF($K64=\"Ongoing\",BA64,IF(RIGHT($K64,2)=RIGHT(BW$39,2),SUM($AX64:BA64),0)+IF(RIGHT(BW$39,2)>RIGHT($K64,2),BA64,0))","v":0},{"$f":"+IF($K64=\"Ongoing\",BB64,IF(RIGHT($K64,2)=RIGHT(BX$39,2),SUM($AX64:BB64),0)+IF(RIGHT(BX$39,2)>RIGHT($K64,2),BB64,0))","v":0},{"$f":"+IF($K64=\"Ongoing\",BC64,IF(RIGHT($K64,2)=RIGHT(BY$39,2),SUM($AX64:BC64),0)+IF(RIGHT(BY$39,2)>RIGHT($K64,2),BC64,0))","v":0},{"$f":"+IF($K64=\"Ongoing\",BD64,IF(RIGHT($K64,2)=RIGHT(BZ$39,2),SUM($AX64:BD64),0)+IF(RIGHT(BZ$39,2)>RIGHT($K64,2),BD64,0))","v":0},{"$f":"+IF($K64=\"Ongoing\",BE64,IF(RIGHT($K64,2)=RIGHT(CA$39,2),SUM($AX64:BE64),0)+IF(RIGHT(CA$39,2)>RIGHT($K64,2),BE64,0))","v":0.15},{"$f":"+IF($K64=\"Ongoing\",BF64,IF(RIGHT($K64,2)=RIGHT(CB$39,2),SUM($AX64:BF64),0)+IF(RIGHT(CB$39,2)>RIGHT($K64,2),BF64,0))","v":0.42},{"$f":"+IF($K64=\"Ongoing\",BG64,IF(RIGHT($K64,2)=RIGHT(CC$39,2),SUM($AX64:BG64),0)+IF(RIGHT(CC$39,2)>RIGHT($K64,2),BG64,0))","v":0.3},null,{"$f":"+Q64*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R64*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S64*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T64*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U64*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V64*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W64*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X64*KeyAssumptionsPriceControl_FO!AJ$15","v":0.19001551220814245},{"$f":"+Y64*KeyAssumptionsPriceControl_FO!AK$15","v":0.5480047372082828},{"$f":"+Z64*KeyAssumptionsPriceControl_FO!AL$15","v":0.40317491380323667},null,0,0,0,0,0,0,0,6.3338504069380816E-3,3.093452538748559E-2,6.2640513754536234E-2]
[null,null,"Mech and Elec",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0,0,0,0,0,0.48025000000000001,0.77424999999999999,0.17499999999999999,0.17499999999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.48025000000000001,0.77424999999999999,0.17499999999999999,0.17499999999999999,0,null,0,0,0,0,0,6.0031249999999998E-3,2.1684374999999999E-2,3.3550000000000003E-2,3.7925E-2,4.0112500000000002E-2,null,{"$f":"+IF($K65=\"Ongoing\",AX65,IF(RIGHT($K65,2)=RIGHT(BT$39,2),SUM($AX65:AX65),0)+IF(RIGHT(BT$39,2)>RIGHT($K65,2),AX65,0))","v":0},{"$f":"+IF($K65=\"Ongoing\",AY65,IF(RIGHT($K65,2)=RIGHT(BU$39,2),SUM($AX65:AY65),0)+IF(RIGHT(BU$39,2)>RIGHT($K65,2),AY65,0))","v":0},{"$f":"+IF($K65=\"Ongoing\",AZ65,IF(RIGHT($K65,2)=RIGHT(BV$39,2),SUM($AX65:AZ65),0)+IF(RIGHT(BV$39,2)>RIGHT($K65,2),AZ65,0))","v":0},{"$f":"+IF($K65=\"Ongoing\",BA65,IF(RIGHT($K65,2)=RIGHT(BW$39,2),SUM($AX65:BA65),0)+IF(RIGHT(BW$39,2)>RIGHT($K65,2),BA65,0))","v":0},{"$f":"+IF($K65=\"Ongoing\",BB65,IF(RIGHT($K65,2)=RIGHT(BX$39,2),SUM($AX65:BB65),0)+IF(RIGHT(BX$39,2)>RIGHT($K65,2),BB65,0))","v":0},{"$f":"+IF($K65=\"Ongoing\",BC65,IF(RIGHT($K65,2)=RIGHT(BY$39,2),SUM($AX65:BC65),0)+IF(RIGHT(BY$39,2)>RIGHT($K65,2),BC65,0))","v":0.48025000000000001},{"$f":"+IF($K65=\"Ongoing\",BD65,IF(RIGHT($K65,2)=RIGHT(BZ$39,2),SUM($AX65:BD65),0)+IF(RIGHT(BZ$39,2)>RIGHT($K65,2),BD65,0))","v":0.77424999999999999},{"$f":"+IF($K65=\"Ongoing\",BE65,IF(RIGHT($K65,2)=RIGHT(CA$39,2),SUM($AX65:BE65),0)+IF(RIGHT(CA$39,2)>RIGHT($K65,2),BE65,0))","v":0.17499999999999999},{"$f":"+IF($K65=\"Ongoing\",BF65,IF(RIGHT($K65,2)=RIGHT(CB$39,2),SUM($AX65:BF65),0)+IF(RIGHT(CB$39,2)>RIGHT($K65,2),BF65,0))","v":0.17499999999999999},{"$f":"+IF($K65=\"Ongoing\",BG65,IF(RIGHT($K65,2)=RIGHT(CC$39,2),SUM($AX65:BG65),0)+IF(RIGHT(CC$39,2)>RIGHT($K65,2),BG65,0))","v":0},null,{"$f":"+Q65*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R65*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S65*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T65*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U65*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V65*KeyAssumptionsPriceControl_FO!AH$15","v":0.57344361540805233},{"$f":"+W65*KeyAssumptionsPriceControl_FO!AI$15","v":0.95222984030520574},{"$f":"+X65*KeyAssumptionsPriceControl_FO!AJ$15","v":0.22168476424283284},{"$f":"+Y65*KeyAssumptionsPriceControl_FO!AK$15","v":0.22833530717011785},{"$f":"+Z65*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,7.1680451926006538E-3,2.6238963389016379E-2,4.0912895945866862E-2,4.6538146838528742E-2,4.9392338178155214E-2]
[null,null,"Mech and Elec",null,"Water","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,0,0,0,0,0,4.0099999999999997E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.0099999999999997E-2,0,0,0,0,null,0,0,0,0,0,1.0024999999999999E-3,2.0049999999999998E-3,2.0049999999999998E-3,2.0049999999999998E-3,2.0049999999999998E-3,null,{"$f":"+IF($K66=\"Ongoing\",AX66,IF(RIGHT($K66,2)=RIGHT(BT$39,2),SUM($AX66:AX66),0)+IF(RIGHT(BT$39,2)>RIGHT($K66,2),AX66,0))","v":0},{"$f":"+IF($K66=\"Ongoing\",AY66,IF(RIGHT($K66,2)=RIGHT(BU$39,2),SUM($AX66:AY66),0)+IF(RIGHT(BU$39,2)>RIGHT($K66,2),AY66,0))","v":0},{"$f":"+IF($K66=\"Ongoing\",AZ66,IF(RIGHT($K66,2)=RIGHT(BV$39,2),SUM($AX66:AZ66),0)+IF(RIGHT(BV$39,2)>RIGHT($K66,2),AZ66,0))","v":0},{"$f":"+IF($K66=\"Ongoing\",BA66,IF(RIGHT($K66,2)=RIGHT(BW$39,2),SUM($AX66:BA66),0)+IF(RIGHT(BW$39,2)>RIGHT($K66,2),BA66,0))","v":0},{"$f":"+IF($K66=\"Ongoing\",BB66,IF(RIGHT($K66,2)=RIGHT(BX$39,2),SUM($AX66:BB66),0)+IF(RIGHT(BX$39,2)>RIGHT($K66,2),BB66,0))","v":0},{"$f":"+IF($K66=\"Ongoing\",BC66,IF(RIGHT($K66,2)=RIGHT(BY$39,2),SUM($AX66:BC66),0)+IF(RIGHT(BY$39,2)>RIGHT($K66,2),BC66,0))","v":4.0099999999999997E-2},{"$f":"+IF($K66=\"Ongoing\",BD66,IF(RIGHT($K66,2)=RIGHT(BZ$39,2),SUM($AX66:BD66),0)+IF(RIGHT(BZ$39,2)>RIGHT($K66,2),BD66,0))","v":0},{"$f":"+IF($K66=\"Ongoing\",BE66,IF(RIGHT($K66,2)=RIGHT(CA$39,2),SUM($AX66:BE66),0)+IF(RIGHT(CA$39,2)>RIGHT($K66,2),BE66,0))","v":0},{"$f":"+IF($K66=\"Ongoing\",BF66,IF(RIGHT($K66,2)=RIGHT(CB$39,2),SUM($AX66:BF66),0)+IF(RIGHT(CB$39,2)>RIGHT($K66,2),BF66,0))","v":0},{"$f":"+IF($K66=\"Ongoing\",BG66,IF(RIGHT($K66,2)=RIGHT(CC$39,2),SUM($AX66:BG66),0)+IF(RIGHT(CC$39,2)>RIGHT($K66,2),BG66,0))","v":0},null,{"$f":"+Q66*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R66*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S66*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T66*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U66*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V66*KeyAssumptionsPriceControl_FO!AH$15","v":4.7881497090812901E-2},{"$f":"+W66*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X66*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y66*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z66*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,1.1970374272703226E-3,2.3940748545406452E-3,2.3940748545406452E-3,2.3940748545406452E-3,2.3940748545406452E-3]
[null,null,"Mech and Elec",null,"Water","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,0.25074999999999997,0.1,0.35112500000000002,1.6254999999999999,1.6552,0.15006249999999999,0,0,8.5212499999999997E-2,0.16541249999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25074999999999997,0.1,0.35112500000000002,1.6254999999999999,1.6552,0.15006249999999999,0,0,8.5212499999999997E-2,0.16541249999999999,null,6.2687499999999991E-3,1.5037499999999999E-2,2.6315625000000002E-2,7.573125E-2,0.15774874999999999,0.20288031249999999,0.20663187499999996,0.20663187499999996,0.20876218749999997,0.21502781249999997,null,{"$f":"+IF($K67=\"Ongoing\",AX67,IF(RIGHT($K67,2)=RIGHT(BT$39,2),SUM($AX67:AX67),0)+IF(RIGHT(BT$39,2)>RIGHT($K67,2),AX67,0))","v":0.25074999999999997},{"$f":"+IF($K67=\"Ongoing\",AY67,IF(RIGHT($K67,2)=RIGHT(BU$39,2),SUM($AX67:AY67),0)+IF(RIGHT(BU$39,2)>RIGHT($K67,2),AY67,0))","v":0.1},{"$f":"+IF($K67=\"Ongoing\",AZ67,IF(RIGHT($K67,2)=RIGHT(BV$39,2),SUM($AX67:AZ67),0)+IF(RIGHT(BV$39,2)>RIGHT($K67,2),AZ67,0))","v":0.35112500000000002},{"$f":"+IF($K67=\"Ongoing\",BA67,IF(RIGHT($K67,2)=RIGHT(BW$39,2),SUM($AX67:BA67),0)+IF(RIGHT(BW$39,2)>RIGHT($K67,2),BA67,0))","v":1.6254999999999999},{"$f":"+IF($K67=\"Ongoing\",BB67,IF(RIGHT($K67,2)=RIGHT(BX$39,2),SUM($AX67:BB67),0)+IF(RIGHT(BX$39,2)>RIGHT($K67,2),BB67,0))","v":1.6552},{"$f":"+IF($K67=\"Ongoing\",BC67,IF(RIGHT($K67,2)=RIGHT(BY$39,2),SUM($AX67:BC67),0)+IF(RIGHT(BY$39,2)>RIGHT($K67,2),BC67,0))","v":0.15006249999999999},{"$f":"+IF($K67=\"Ongoing\",BD67,IF(RIGHT($K67,2)=RIGHT(BZ$39,2),SUM($AX67:BD67),0)+IF(RIGHT(BZ$39,2)>RIGHT($K67,2),BD67,0))","v":0},{"$f":"+IF($K67=\"Ongoing\",BE67,IF(RIGHT($K67,2)=RIGHT(CA$39,2),SUM($AX67:BE67),0)+IF(RIGHT(CA$39,2)>RIGHT($K67,2),BE67,0))","v":0},{"$f":"+IF($K67=\"Ongoing\",BF67,IF(RIGHT($K67,2)=RIGHT(CB$39,2),SUM($AX67:BF67),0)+IF(RIGHT(CB$39,2)>RIGHT($K67,2),BF67,0))","v":8.5212499999999997E-2},{"$f":"+IF($K67=\"Ongoing\",BG67,IF(RIGHT($K67,2)=RIGHT(CC$39,2),SUM($AX67:BG67),0)+IF(RIGHT(CC$39,2)>RIGHT($K67,2),BG67,0))","v":0.16541249999999999},null,{"$f":"+Q67*KeyAssumptionsPriceControl_FO!AC$15","v":0.25827249999999996},{"$f":"+R67*KeyAssumptionsPriceControl_FO!AD$15","v":0.10609},{"$f":"+S67*KeyAssumptionsPriceControl_FO!AE$15","v":0.38368376787500003},{"$f":"+T67*KeyAssumptionsPriceControl_FO!AF$15","v":1.8295145706550002},{"$f":"+U67*KeyAssumptionsPriceControl_FO!AG$15","v":1.91883044778136},{"$f":"+V67*KeyAssumptionsPriceControl_FO!AH$15","v":0.17918247274788307},{"$f":"+W67*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X67*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y67*KeyAssumptionsPriceControl_FO!AK$15","v":0.11118298492704953},{"$f":"+Z67*KeyAssumptionsPriceControl_FO!AL$15","v":0.2223005680982596},null,6.456812499999999E-3,1.5565874999999998E-2,2.7810219196875E-2,8.3140177660125006E-2,0.17684880312103402,0.22929912613426509,0.23377868795296219,0.23377868795296219,0.23655826257613843,0.24489535140177116]
[null,null,"Mech and Elec",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,2.0049999999999998E-2,0,0,0,0.23558750000000001,0.17042499999999999,0,0,0,0.10025000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0049999999999998E-2,0,0,0,0.23558750000000001,0.17042499999999999,0,0,0,0.10025000000000001,null,5.0124999999999996E-4,1.0024999999999999E-3,1.0024999999999999E-3,1.0024999999999999E-3,6.8921874999999999E-3,1.7042500000000002E-2,2.1303124999999999E-2,2.1303124999999999E-2,2.1303124999999999E-2,2.3809375000000001E-2,null,{"$f":"+IF($K68=\"Ongoing\",AX68,IF(RIGHT($K68,2)=RIGHT(BT$39,2),SUM($AX68:AX68),0)+IF(RIGHT(BT$39,2)>RIGHT($K68,2),AX68,0))","v":2.0049999999999998E-2},{"$f":"+IF($K68=\"Ongoing\",AY68,IF(RIGHT($K68,2)=RIGHT(BU$39,2),SUM($AX68:AY68),0)+IF(RIGHT(BU$39,2)>RIGHT($K68,2),AY68,0))","v":0},{"$f":"+IF($K68=\"Ongoing\",AZ68,IF(RIGHT($K68,2)=RIGHT(BV$39,2),SUM($AX68:AZ68),0)+IF(RIGHT(BV$39,2)>RIGHT($K68,2),AZ68,0))","v":0},{"$f":"+IF($K68=\"Ongoing\",BA68,IF(RIGHT($K68,2)=RIGHT(BW$39,2),SUM($AX68:BA68),0)+IF(RIGHT(BW$39,2)>RIGHT($K68,2),BA68,0))","v":0},{"$f":"+IF($K68=\"Ongoing\",BB68,IF(RIGHT($K68,2)=RIGHT(BX$39,2),SUM($AX68:BB68),0)+IF(RIGHT(BX$39,2)>RIGHT($K68,2),BB68,0))","v":0.23558750000000001},{"$f":"+IF($K68=\"Ongoing\",BC68,IF(RIGHT($K68,2)=RIGHT(BY$39,2),SUM($AX68:BC68),0)+IF(RIGHT(BY$39,2)>RIGHT($K68,2),BC68,0))","v":0.17042499999999999},{"$f":"+IF($K68=\"Ongoing\",BD68,IF(RIGHT($K68,2)=RIGHT(BZ$39,2),SUM($AX68:BD68),0)+IF(RIGHT(BZ$39,2)>RIGHT($K68,2),BD68,0))","v":0},{"$f":"+IF($K68=\"Ongoing\",BE68,IF(RIGHT($K68,2)=RIGHT(CA$39,2),SUM($AX68:BE68),0)+IF(RIGHT(CA$39,2)>RIGHT($K68,2),BE68,0))","v":0},{"$f":"+IF($K68=\"Ongoing\",BF68,IF(RIGHT($K68,2)=RIGHT(CB$39,2),SUM($AX68:BF68),0)+IF(RIGHT(CB$39,2)>RIGHT($K68,2),BF68,0))","v":0},{"$f":"+IF($K68=\"Ongoing\",BG68,IF(RIGHT($K68,2)=RIGHT(CC$39,2),SUM($AX68:BG68),0)+IF(RIGHT(CC$39,2)>RIGHT($K68,2),BG68,0))","v":0.10025000000000001},null,{"$f":"+Q68*KeyAssumptionsPriceControl_FO!AC$15","v":2.06515E-2},{"$f":"+R68*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S68*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T68*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U68*KeyAssumptionsPriceControl_FO!AG$15","v":0.27311048097915125},{"$f":"+V68*KeyAssumptionsPriceControl_FO!AH$15","v":0.20349636263595483},{"$f":"+W68*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X68*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y68*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z68*KeyAssumptionsPriceControl_FO!AL$15","v":0.13472761702924826},null,5.1628749999999999E-4,1.032575E-3,1.032575E-3,1.032575E-3,7.8603370244787821E-3,1.9775508114856434E-2,2.4862917180755305E-2,2.4862917180755305E-2,2.4862917180755305E-2,2.8231107606486512E-2]
[null,null,"Meters",null,"Water","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0,0,0,0,0,2.376E-2,2.376E-2,2.376E-2,2.376E-2,2.376E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.376E-2,2.376E-2,2.376E-2,2.376E-2,2.376E-2,null,0,0,0,0,0,2.9700000000000001E-4,8.9100000000000008E-4,1.485E-3,2.0790000000000001E-3,2.673E-3,null,{"$f":"+IF($K69=\"Ongoing\",AX69,IF(RIGHT($K69,2)=RIGHT(BT$39,2),SUM($AX69:AX69),0)+IF(RIGHT(BT$39,2)>RIGHT($K69,2),AX69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",AY69,IF(RIGHT($K69,2)=RIGHT(BU$39,2),SUM($AX69:AY69),0)+IF(RIGHT(BU$39,2)>RIGHT($K69,2),AY69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",AZ69,IF(RIGHT($K69,2)=RIGHT(BV$39,2),SUM($AX69:AZ69),0)+IF(RIGHT(BV$39,2)>RIGHT($K69,2),AZ69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",BA69,IF(RIGHT($K69,2)=RIGHT(BW$39,2),SUM($AX69:BA69),0)+IF(RIGHT(BW$39,2)>RIGHT($K69,2),BA69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",BB69,IF(RIGHT($K69,2)=RIGHT(BX$39,2),SUM($AX69:BB69),0)+IF(RIGHT(BX$39,2)>RIGHT($K69,2),BB69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",BC69,IF(RIGHT($K69,2)=RIGHT(BY$39,2),SUM($AX69:BC69),0)+IF(RIGHT(BY$39,2)>RIGHT($K69,2),BC69,0))","v":2.376E-2},{"$f":"+IF($K69=\"Ongoing\",BD69,IF(RIGHT($K69,2)=RIGHT(BZ$39,2),SUM($AX69:BD69),0)+IF(RIGHT(BZ$39,2)>RIGHT($K69,2),BD69,0))","v":2.376E-2},{"$f":"+IF($K69=\"Ongoing\",BE69,IF(RIGHT($K69,2)=RIGHT(CA$39,2),SUM($AX69:BE69),0)+IF(RIGHT(CA$39,2)>RIGHT($K69,2),BE69,0))","v":2.376E-2},{"$f":"+IF($K69=\"Ongoing\",BF69,IF(RIGHT($K69,2)=RIGHT(CB$39,2),SUM($AX69:BF69),0)+IF(RIGHT(CB$39,2)>RIGHT($K69,2),BF69,0))","v":2.376E-2},{"$f":"+IF($K69=\"Ongoing\",BG69,IF(RIGHT($K69,2)=RIGHT(CC$39,2),SUM($AX69:BG69),0)+IF(RIGHT(CC$39,2)>RIGHT($K69,2),BG69,0))","v":2.376E-2},null,{"$f":"+Q69*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R69*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S69*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T69*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U69*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V69*KeyAssumptionsPriceControl_FO!AH$15","v":2.8370682565529041E-2},{"$f":"+W69*KeyAssumptionsPriceControl_FO!AI$15","v":2.9221803042494915E-2},{"$f":"+X69*KeyAssumptionsPriceControl_FO!AJ$15","v":3.0098457133769765E-2},{"$f":"+Y69*KeyAssumptionsPriceControl_FO!AK$15","v":3.1001410847782858E-2},{"$f":"+Z69*KeyAssumptionsPriceControl_FO!AL$15","v":3.1931453173216343E-2},null,0,0,0,0,0,3.5463353206911303E-4,1.0745396021694124E-3,1.8160428543727209E-3,2.5797912041421287E-3,3.3664520044046188E-3]
[null,null,"Office Equipment",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,10,null,null,null,0,0,0,0,0,7.0000000000000007E-2,0.184,0.06,0.04,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,7.0000000000000007E-2,0.184,0.06,0.04,0.04,null,0,0,0,0,0,3.5000000000000005E-3,1.6199999999999999E-2,2.8399999999999998E-2,3.3399999999999999E-2,3.7400000000000003E-2,null,{"$f":"+IF($K70=\"Ongoing\",AX70,IF(RIGHT($K70,2)=RIGHT(BT$39,2),SUM($AX70:AX70),0)+IF(RIGHT(BT$39,2)>RIGHT($K70,2),AX70,0))","v":0},{"$f":"+IF($K70=\"Ongoing\",AY70,IF(RIGHT($K70,2)=RIGHT(BU$39,2),SUM($AX70:AY70),0)+IF(RIGHT(BU$39,2)>RIGHT($K70,2),AY70,0))","v":0},{"$f":"+IF($K70=\"Ongoing\",AZ70,IF(RIGHT($K70,2)=RIGHT(BV$39,2),SUM($AX70:AZ70),0)+IF(RIGHT(BV$39,2)>RIGHT($K70,2),AZ70,0))","v":0},{"$f":"+IF($K70=\"Ongoing\",BA70,IF(RIGHT($K70,2)=RIGHT(BW$39,2),SUM($AX70:BA70),0)+IF(RIGHT(BW$39,2)>RIGHT($K70,2),BA70,0))","v":0},{"$f":"+IF($K70=\"Ongoing\",BB70,IF(RIGHT($K70,2)=RIGHT(BX$39,2),SUM($AX70:BB70),0)+IF(RIGHT(BX$39,2)>RIGHT($K70,2),BB70,0))","v":0},{"$f":"+IF($K70=\"Ongoing\",BC70,IF(RIGHT($K70,2)=RIGHT(BY$39,2),SUM($AX70:BC70),0)+IF(RIGHT(BY$39,2)>RIGHT($K70,2),BC70,0))","v":7.0000000000000007E-2},{"$f":"+IF($K70=\"Ongoing\",BD70,IF(RIGHT($K70,2)=RIGHT(BZ$39,2),SUM($AX70:BD70),0)+IF(RIGHT(BZ$39,2)>RIGHT($K70,2),BD70,0))","v":0.184},{"$f":"+IF($K70=\"Ongoing\",BE70,IF(RIGHT($K70,2)=RIGHT(CA$39,2),SUM($AX70:BE70),0)+IF(RIGHT(CA$39,2)>RIGHT($K70,2),BE70,0))","v":0.06},{"$f":"+IF($K70=\"Ongoing\",BF70,IF(RIGHT($K70,2)=RIGHT(CB$39,2),SUM($AX70:BF70),0)+IF(RIGHT(CB$39,2)>RIGHT($K70,2),BF70,0))","v":0.04},{"$f":"+IF($K70=\"Ongoing\",BG70,IF(RIGHT($K70,2)=RIGHT(CC$39,2),SUM($AX70:BG70),0)+IF(RIGHT(CC$39,2)>RIGHT($K70,2),BG70,0))","v":0.04},null,{"$f":"+Q70*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R70*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S70*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T70*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U70*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V70*KeyAssumptionsPriceControl_FO!AH$15","v":8.3583660757030012E-2},{"$f":"+W70*KeyAssumptionsPriceControl_FO!AI$15","v":0.22629679123817611},{"$f":"+X70*KeyAssumptionsPriceControl_FO!AJ$15","v":7.6006204883256975E-2},{"$f":"+Y70*KeyAssumptionsPriceControl_FO!AK$15","v":5.2190927353169797E-2},{"$f":"+Z70*KeyAssumptionsPriceControl_FO!AL$15","v":5.3756655173764892E-2},null,0,0,0,0,0,4.179183037851501E-3,1.967320563761181E-2,3.4788355443683465E-2,4.1198212055504807E-2,4.6495591181851537E-2]
[null,null,"Pipelines",null,"Sewerage","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,0,0,0,0,0,0.21249999999999999,0.95874999999999999,0.15,6.5000000000000002E-2,0.67244999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.21249999999999999,0.95874999999999999,0.15,6.5000000000000002E-2,0.67244999999999999,null,0,0,0,0,0,1.0625000000000001E-3,6.9187500000000004E-3,1.24625E-2,1.3537499999999999E-2,1.7224749999999997E-2,null,{"$f":"+IF($K71=\"Ongoing\",AX71,IF(RIGHT($K71,2)=RIGHT(BT$39,2),SUM($AX71:AX71),0)+IF(RIGHT(BT$39,2)>RIGHT($K71,2),AX71,0))","v":0},{"$f":"+IF($K71=\"Ongoing\",AY71,IF(RIGHT($K71,2)=RIGHT(BU$39,2),SUM($AX71:AY71),0)+IF(RIGHT(BU$39,2)>RIGHT($K71,2),AY71,0))","v":0},{"$f":"+IF($K71=\"Ongoing\",AZ71,IF(RIGHT($K71,2)=RIGHT(BV$39,2),SUM($AX71:AZ71),0)+IF(RIGHT(BV$39,2)>RIGHT($K71,2),AZ71,0))","v":0},{"$f":"+IF($K71=\"Ongoing\",BA71,IF(RIGHT($K71,2)=RIGHT(BW$39,2),SUM($AX71:BA71),0)+IF(RIGHT(BW$39,2)>RIGHT($K71,2),BA71,0))","v":0},{"$f":"+IF($K71=\"Ongoing\",BB71,IF(RIGHT($K71,2)=RIGHT(BX$39,2),SUM($AX71:BB71),0)+IF(RIGHT(BX$39,2)>RIGHT($K71,2),BB71,0))","v":0},{"$f":"+IF($K71=\"Ongoing\",BC71,IF(RIGHT($K71,2)=RIGHT(BY$39,2),SUM($AX71:BC71),0)+IF(RIGHT(BY$39,2)>RIGHT($K71,2),BC71,0))","v":0.21249999999999999},{"$f":"+IF($K71=\"Ongoing\",BD71,IF(RIGHT($K71,2)=RIGHT(BZ$39,2),SUM($AX71:BD71),0)+IF(RIGHT(BZ$39,2)>RIGHT($K71,2),BD71,0))","v":0.95874999999999999},{"$f":"+IF($K71=\"Ongoing\",BE71,IF(RIGHT($K71,2)=RIGHT(CA$39,2),SUM($AX71:BE71),0)+IF(RIGHT(CA$39,2)>RIGHT($K71,2),BE71,0))","v":0.15},{"$f":"+IF($K71=\"Ongoing\",BF71,IF(RIGHT($K71,2)=RIGHT(CB$39,2),SUM($AX71:BF71),0)+IF(RIGHT(CB$39,2)>RIGHT($K71,2),BF71,0))","v":6.5000000000000002E-2},{"$f":"+IF($K71=\"Ongoing\",BG71,IF(RIGHT($K71,2)=RIGHT(CC$39,2),SUM($AX71:BG71),0)+IF(RIGHT(CC$39,2)>RIGHT($K71,2),BG71,0))","v":0.67244999999999999},null,{"$f":"+Q71*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R71*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S71*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T71*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U71*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V71*KeyAssumptionsPriceControl_FO!AH$15","v":0.2537361130124125},{"$f":"+W71*KeyAssumptionsPriceControl_FO!AI$15","v":1.1791415684760942},{"$f":"+X71*KeyAssumptionsPriceControl_FO!AJ$15","v":0.19001551220814245},{"$f":"+Y71*KeyAssumptionsPriceControl_FO!AK$15","v":8.4810256948900917E-2},{"$f":"+Z71*KeyAssumptionsPriceControl_FO!AL$15","v":0.90371656928995503},null,0,0,0,0,0,1.2686805650620626E-3,8.4330689725045961E-3,1.527885437592578E-2,1.6652983221710996E-2,2.1595617352905275E-2]
[null,null,"Pipelines",null,"Sewerage","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,0.11185,0.105,0.1003125,0,0,0.49782500000000002,2.3501249999999998,0,0.04,0.30199999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11185,0.105,0.1003125,0,0,0.49782500000000002,2.3501249999999998,0,0.04,0.30199999999999999,null,5.5925000000000007E-4,1.6435E-3,2.6700624999999997E-3,3.171625E-3,3.171625E-3,5.66075E-3,1.9900499999999998E-2,3.1651124999999995E-2,3.1851124999999994E-2,3.3561124999999997E-2,null,{"$f":"+IF($K72=\"Ongoing\",AX72,IF(RIGHT($K72,2)=RIGHT(BT$39,2),SUM($AX72:AX72),0)+IF(RIGHT(BT$39,2)>RIGHT($K72,2),AX72,0))","v":0.11185},{"$f":"+IF($K72=\"Ongoing\",AY72,IF(RIGHT($K72,2)=RIGHT(BU$39,2),SUM($AX72:AY72),0)+IF(RIGHT(BU$39,2)>RIGHT($K72,2),AY72,0))","v":0.105},{"$f":"+IF($K72=\"Ongoing\",AZ72,IF(RIGHT($K72,2)=RIGHT(BV$39,2),SUM($AX72:AZ72),0)+IF(RIGHT(BV$39,2)>RIGHT($K72,2),AZ72,0))","v":0.1003125},{"$f":"+IF($K72=\"Ongoing\",BA72,IF(RIGHT($K72,2)=RIGHT(BW$39,2),SUM($AX72:BA72),0)+IF(RIGHT(BW$39,2)>RIGHT($K72,2),BA72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",BB72,IF(RIGHT($K72,2)=RIGHT(BX$39,2),SUM($AX72:BB72),0)+IF(RIGHT(BX$39,2)>RIGHT($K72,2),BB72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",BC72,IF(RIGHT($K72,2)=RIGHT(BY$39,2),SUM($AX72:BC72),0)+IF(RIGHT(BY$39,2)>RIGHT($K72,2),BC72,0))","v":0.49782500000000002},{"$f":"+IF($K72=\"Ongoing\",BD72,IF(RIGHT($K72,2)=RIGHT(BZ$39,2),SUM($AX72:BD72),0)+IF(RIGHT(BZ$39,2)>RIGHT($K72,2),BD72,0))","v":2.3501249999999998},{"$f":"+IF($K72=\"Ongoing\",BE72,IF(RIGHT($K72,2)=RIGHT(CA$39,2),SUM($AX72:BE72),0)+IF(RIGHT(CA$39,2)>RIGHT($K72,2),BE72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",BF72,IF(RIGHT($K72,2)=RIGHT(CB$39,2),SUM($AX72:BF72),0)+IF(RIGHT(CB$39,2)>RIGHT($K72,2),BF72,0))","v":0.04},{"$f":"+IF($K72=\"Ongoing\",BG72,IF(RIGHT($K72,2)=RIGHT(CC$39,2),SUM($AX72:BG72),0)+IF(RIGHT(CC$39,2)>RIGHT($K72,2),BG72,0))","v":0.30199999999999999},null,{"$f":"+Q72*KeyAssumptionsPriceControl_FO!AC$15","v":0.1152055},{"$f":"+R72*KeyAssumptionsPriceControl_FO!AD$15","v":0.11139449999999999},{"$f":"+S72*KeyAssumptionsPriceControl_FO!AE$15","v":0.10961417718749999},{"$f":"+T72*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U72*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V72*KeyAssumptionsPriceControl_FO!AH$15","v":0.59442908451954957},{"$f":"+W72*KeyAssumptionsPriceControl_FO!AI$15","v":2.8903573179816227},{"$f":"+X72*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y72*KeyAssumptionsPriceControl_FO!AK$15","v":5.2190927353169797E-2},{"$f":"+Z72*KeyAssumptionsPriceControl_FO!AL$15","v":0.40586274656192489},null,5.7602749999999996E-4,1.7090274999999999E-3,2.8140708859374997E-3,3.362141771875E-3,3.362141771875E-3,6.3342871944727479E-3,2.3758219206978608E-2,3.8210005796886722E-2,3.8470960433652571E-2,4.0761228803228043E-2]
[null,null,"Pipelines",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,1.3998777019999999,1.3994934404000003,1.3999607420000004,1.3995526543999997,1.3998997832,1.8702162071999999,1.5096686876000003,1.3997056764,1.3998080160000002,1.4156201311999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q73-AB73-AM73","v":1.3998777019999999},1.3994934404000003,1.3999607420000004,1.3995526543999997,1.3998997832,1.8702162071999999,1.5096686876000003,1.3997056764,1.3998080160000002,1.4156201311999999,null,8.7492356375E-3,2.6245305277500002E-2,4.3741893917500003E-2,6.1238852645000008E-2,7.8735430379999999E-2,9.9173655319999998E-2,0.12029793591250001,0.1384815256875,0.15597848626500002,0.17357491218500001,null,{"$f":"+IF($K73=\"Ongoing\",AX73,IF(RIGHT($K73,2)=RIGHT(BT$39,2),SUM($AX73:AX73),0)+IF(RIGHT(BT$39,2)>RIGHT($K73,2),AX73,0))","v":1.3998777019999999},{"$f":"+IF($K73=\"Ongoing\",AY73,IF(RIGHT($K73,2)=RIGHT(BU$39,2),SUM($AX73:AY73),0)+IF(RIGHT(BU$39,2)>RIGHT($K73,2),AY73,0))","v":1.3994934404000003},{"$f":"+IF($K73=\"Ongoing\",AZ73,IF(RIGHT($K73,2)=RIGHT(BV$39,2),SUM($AX73:AZ73),0)+IF(RIGHT(BV$39,2)>RIGHT($K73,2),AZ73,0))","v":1.3999607420000004},{"$f":"+IF($K73=\"Ongoing\",BA73,IF(RIGHT($K73,2)=RIGHT(BW$39,2),SUM($AX73:BA73),0)+IF(RIGHT(BW$39,2)>RIGHT($K73,2),BA73,0))","v":1.3995526543999997},{"$f":"+IF($K73=\"Ongoing\",BB73,IF(RIGHT($K73,2)=RIGHT(BX$39,2),SUM($AX73:BB73),0)+IF(RIGHT(BX$39,2)>RIGHT($K73,2),BB73,0))","v":1.3998997832},{"$f":"+IF($K73=\"Ongoing\",BC73,IF(RIGHT($K73,2)=RIGHT(BY$39,2),SUM($AX73:BC73),0)+IF(RIGHT(BY$39,2)>RIGHT($K73,2),BC73,0))","v":1.8702162071999999},{"$f":"+IF($K73=\"Ongoing\",BD73,IF(RIGHT($K73,2)=RIGHT(BZ$39,2),SUM($AX73:BD73),0)+IF(RIGHT(BZ$39,2)>RIGHT($K73,2),BD73,0))","v":1.5096686876000003},{"$f":"+IF($K73=\"Ongoing\",BE73,IF(RIGHT($K73,2)=RIGHT(CA$39,2),SUM($AX73:BE73),0)+IF(RIGHT(CA$39,2)>RIGHT($K73,2),BE73,0))","v":1.3997056764},{"$f":"+IF($K73=\"Ongoing\",BF73,IF(RIGHT($K73,2)=RIGHT(CB$39,2),SUM($AX73:BF73),0)+IF(RIGHT(CB$39,2)>RIGHT($K73,2),BF73,0))","v":1.3998080160000002},{"$f":"+IF($K73=\"Ongoing\",BG73,IF(RIGHT($K73,2)=RIGHT(CC$39,2),SUM($AX73:BG73),0)+IF(RIGHT(CC$39,2)>RIGHT($K73,2),BG73,0))","v":1.4156201311999999},null,{"$f":"+Q73*KeyAssumptionsPriceControl_FO!AC$15","v":1.4418740330599999},{"$f":"+R73*KeyAssumptionsPriceControl_FO!AD$15","v":1.4847225909203603},{"$f":"+S73*KeyAssumptionsPriceControl_FO!AE$15","v":1.5297749017234346},{"$f":"+T73*KeyAssumptionsPriceControl_FO!AF$15","v":1.5752088425860851},{"$f":"+U73*KeyAssumptionsPriceControl_FO!AG$15","v":1.6228675252819507},{"$f":"+V73*KeyAssumptionsPriceControl_FO!AH$15","v":2.2331359572129164},{"$f":"+W73*KeyAssumptionsPriceControl_FO!AI$15","v":1.8567020643295031},{"$f":"+X73*KeyAssumptionsPriceControl_FO!AJ$15","v":1.7731052736119366},{"$f":"+Y73*KeyAssumptionsPriceControl_FO!AK$15","v":1.8264319617860187},{"$f":"+Z73*KeyAssumptionsPriceControl_FO!AL$15","v":1.902475081248955},null,9.0117127066249997E-3,2.7302941606502252E-2,4.6143550935525968E-2,6.5549699337460465E-2,8.5537676636635696E-2,0.10963769840222862,0.13519918603686873,0.15788548189900273,0.18038258962023995,0.20368825863920853]
[null,null,"Pipelines",null,"Water","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0.98199999999999998,0.56999999999999995,0,0.37,0.37,0.52625,1.732,0,0.56200000000000006,1.5847500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98199999999999998,0.56999999999999995,0,0.37,0.37,0.52625,1.732,0,0.56200000000000006,1.5847500000000001,null,6.1374999999999997E-3,1.5837499999999997E-2,1.9400000000000001E-2,2.1712499999999999E-2,2.63375E-2,3.1939062500000004E-2,4.6053125000000007E-2,5.6878125000000002E-2,6.0390625000000003E-2,7.38078125E-2,null,{"$f":"+IF($K74=\"Ongoing\",AX74,IF(RIGHT($K74,2)=RIGHT(BT$39,2),SUM($AX74:AX74),0)+IF(RIGHT(BT$39,2)>RIGHT($K74,2),AX74,0))","v":0.98199999999999998},{"$f":"+IF($K74=\"Ongoing\",AY74,IF(RIGHT($K74,2)=RIGHT(BU$39,2),SUM($AX74:AY74),0)+IF(RIGHT(BU$39,2)>RIGHT($K74,2),AY74,0))","v":0.56999999999999995},{"$f":"+IF($K74=\"Ongoing\",AZ74,IF(RIGHT($K74,2)=RIGHT(BV$39,2),SUM($AX74:AZ74),0)+IF(RIGHT(BV$39,2)>RIGHT($K74,2),AZ74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",BA74,IF(RIGHT($K74,2)=RIGHT(BW$39,2),SUM($AX74:BA74),0)+IF(RIGHT(BW$39,2)>RIGHT($K74,2),BA74,0))","v":0.37},{"$f":"+IF($K74=\"Ongoing\",BB74,IF(RIGHT($K74,2)=RIGHT(BX$39,2),SUM($AX74:BB74),0)+IF(RIGHT(BX$39,2)>RIGHT($K74,2),BB74,0))","v":0.37},{"$f":"+IF($K74=\"Ongoing\",BC74,IF(RIGHT($K74,2)=RIGHT(BY$39,2),SUM($AX74:BC74),0)+IF(RIGHT(BY$39,2)>RIGHT($K74,2),BC74,0))","v":0.52625},{"$f":"+IF($K74=\"Ongoing\",BD74,IF(RIGHT($K74,2)=RIGHT(BZ$39,2),SUM($AX74:BD74),0)+IF(RIGHT(BZ$39,2)>RIGHT($K74,2),BD74,0))","v":1.732},{"$f":"+IF($K74=\"Ongoing\",BE74,IF(RIGHT($K74,2)=RIGHT(CA$39,2),SUM($AX74:BE74),0)+IF(RIGHT(CA$39,2)>RIGHT($K74,2),BE74,0))","v":0},{"$f":"+IF($K74=\"Ongoing\",BF74,IF(RIGHT($K74,2)=RIGHT(CB$39,2),SUM($AX74:BF74),0)+IF(RIGHT(CB$39,2)>RIGHT($K74,2),BF74,0))","v":0.56200000000000006},{"$f":"+IF($K74=\"Ongoing\",BG74,IF(RIGHT($K74,2)=RIGHT(CC$39,2),SUM($AX74:BG74),0)+IF(RIGHT(CC$39,2)>RIGHT($K74,2),BG74,0))","v":1.5847500000000001},null,{"$f":"+Q74*KeyAssumptionsPriceControl_FO!AC$15","v":1.01146},{"$f":"+R74*KeyAssumptionsPriceControl_FO!AD$15","v":0.60471299999999995},{"$f":"+S74*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T74*KeyAssumptionsPriceControl_FO!AF$15","v":0.41643825970000004},{"$f":"+U74*KeyAssumptionsPriceControl_FO!AG$15","v":0.42893140749100001},{"$f":"+V74*KeyAssumptionsPriceControl_FO!AH$15","v":0.62837002104838635},{"$f":"+W74*KeyAssumptionsPriceControl_FO!AI$15","v":2.1301415349158752},{"$f":"+X74*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y74*KeyAssumptionsPriceControl_FO!AK$15","v":0.73328252931203575},{"$f":"+Z74*KeyAssumptionsPriceControl_FO!AL$15","v":2.129771482165598},null,6.321625E-3,1.6422706249999999E-2,2.0202162499999999E-2,2.2804901623124998E-2,2.8088462043068748E-2,3.4696595971439911E-2,5.1937293196216552E-2,6.525067778944077E-2,6.9833693597640994E-2,8.7727781169376212E-2]
[null,null,"Pipelines",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0.39,0.39,0.39,0.39,0.39,0.26088865,0.25644433,0.25644433,0.48,2.3310886499999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39,0.39,0.39,0.39,0.39,0.26088865,0.25644433,0.25644433,0.48,2.3310886499999999,null,2.4375E-3,7.3124999999999996E-3,1.21875E-2,1.7062499999999998E-2,2.1937499999999999E-2,2.6005554062500002E-2,2.9238885187500004E-2,3.2444439312500004E-2,3.7047216375000004E-2,5.4616520437499996E-2,null,{"$f":"+IF($K75=\"Ongoing\",AX75,IF(RIGHT($K75,2)=RIGHT(BT$39,2),SUM($AX75:AX75),0)+IF(RIGHT(BT$39,2)>RIGHT($K75,2),AX75,0))","v":0.39},{"$f":"+IF($K75=\"Ongoing\",AY75,IF(RIGHT($K75,2)=RIGHT(BU$39,2),SUM($AX75:AY75),0)+IF(RIGHT(BU$39,2)>RIGHT($K75,2),AY75,0))","v":0.39},{"$f":"+IF($K75=\"Ongoing\",AZ75,IF(RIGHT($K75,2)=RIGHT(BV$39,2),SUM($AX75:AZ75),0)+IF(RIGHT(BV$39,2)>RIGHT($K75,2),AZ75,0))","v":0.39},{"$f":"+IF($K75=\"Ongoing\",BA75,IF(RIGHT($K75,2)=RIGHT(BW$39,2),SUM($AX75:BA75),0)+IF(RIGHT(BW$39,2)>RIGHT($K75,2),BA75,0))","v":0.39},{"$f":"+IF($K75=\"Ongoing\",BB75,IF(RIGHT($K75,2)=RIGHT(BX$39,2),SUM($AX75:BB75),0)+IF(RIGHT(BX$39,2)>RIGHT($K75,2),BB75,0))","v":0.39},{"$f":"+IF($K75=\"Ongoing\",BC75,IF(RIGHT($K75,2)=RIGHT(BY$39,2),SUM($AX75:BC75),0)+IF(RIGHT(BY$39,2)>RIGHT($K75,2),BC75,0))","v":0.26088865},{"$f":"+IF($K75=\"Ongoing\",BD75,IF(RIGHT($K75,2)=RIGHT(BZ$39,2),SUM($AX75:BD75),0)+IF(RIGHT(BZ$39,2)>RIGHT($K75,2),BD75,0))","v":0.25644433},{"$f":"+IF($K75=\"Ongoing\",BE75,IF(RIGHT($K75,2)=RIGHT(CA$39,2),SUM($AX75:BE75),0)+IF(RIGHT(CA$39,2)>RIGHT($K75,2),BE75,0))","v":0.25644433},{"$f":"+IF($K75=\"Ongoing\",BF75,IF(RIGHT($K75,2)=RIGHT(CB$39,2),SUM($AX75:BF75),0)+IF(RIGHT(CB$39,2)>RIGHT($K75,2),BF75,0))","v":0.48},{"$f":"+IF($K75=\"Ongoing\",BG75,IF(RIGHT($K75,2)=RIGHT(CC$39,2),SUM($AX75:BG75),0)+IF(RIGHT(CC$39,2)>RIGHT($K75,2),BG75,0))","v":2.3310886499999999},null,{"$f":"+Q75*KeyAssumptionsPriceControl_FO!AC$15","v":0.4017},{"$f":"+R75*KeyAssumptionsPriceControl_FO!AD$15","v":0.41375099999999998},{"$f":"+S75*KeyAssumptionsPriceControl_FO!AE$15","v":0.42616353000000001},{"$f":"+T75*KeyAssumptionsPriceControl_FO!AF$15","v":0.43894843590000004},{"$f":"+U75*KeyAssumptionsPriceControl_FO!AG$15","v":0.45211688897700003},{"$f":"+V75*KeyAssumptionsPriceControl_FO!AH$15","v":0.31151469167085055},{"$f":"+W75*KeyAssumptionsPriceControl_FO!AI$15","v":0.31539417940339098},{"$f":"+X75*KeyAssumptionsPriceControl_FO!AJ$15","v":0.32485600478549276},{"$f":"+Y75*KeyAssumptionsPriceControl_FO!AK$15","v":0.62629112823803756},{"$f":"+Z75*KeyAssumptionsPriceControl_FO!AL$15","v":3.1327882184381775},null,2.5106249999999998E-3,7.6071937499999995E-3,1.2856659562499999E-2,1.8263609349374998E-2,2.3832767629856248E-2,2.8605465008905314E-2,3.2523645453119324E-2,3.6525209104299849E-2,4.2469878685696912E-2,6.5964124602423263E-2]
[null,null,"Pipelines",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,0.09,0.2,0.200626,9.9999999999999995E-7,9.9999999999999995E-7,0.23250850000000001,0.64088350000000005,0.88088350000000004,0.10588350000000001,0.81963350000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.09,0.2,0.200626,9.9999999999999995E-7,9.9999999999999995E-7,0.23250850000000001,0.64088350000000005,0.88088350000000004,0.10588350000000001,0.81963350000000001,null,4.4999999999999999E-4,1.9E-3,3.9031300000000003E-3,4.9062649999999999E-3,4.9062749999999999E-3,6.0688224999999995E-3,1.0435782500000001E-2,1.8044617499999999E-2,2.29784525E-2,2.76060375E-2,null,{"$f":"+IF($K76=\"Ongoing\",AX76,IF(RIGHT($K76,2)=RIGHT(BT$39,2),SUM($AX76:AX76),0)+IF(RIGHT(BT$39,2)>RIGHT($K76,2),AX76,0))","v":0.09},{"$f":"+IF($K76=\"Ongoing\",AY76,IF(RIGHT($K76,2)=RIGHT(BU$39,2),SUM($AX76:AY76),0)+IF(RIGHT(BU$39,2)>RIGHT($K76,2),AY76,0))","v":0.2},{"$f":"+IF($K76=\"Ongoing\",AZ76,IF(RIGHT($K76,2)=RIGHT(BV$39,2),SUM($AX76:AZ76),0)+IF(RIGHT(BV$39,2)>RIGHT($K76,2),AZ76,0))","v":0.200626},{"$f":"+IF($K76=\"Ongoing\",BA76,IF(RIGHT($K76,2)=RIGHT(BW$39,2),SUM($AX76:BA76),0)+IF(RIGHT(BW$39,2)>RIGHT($K76,2),BA76,0))","v":9.9999999999999995E-7},{"$f":"+IF($K76=\"Ongoing\",BB76,IF(RIGHT($K76,2)=RIGHT(BX$39,2),SUM($AX76:BB76),0)+IF(RIGHT(BX$39,2)>RIGHT($K76,2),BB76,0))","v":9.9999999999999995E-7},{"$f":"+IF($K76=\"Ongoing\",BC76,IF(RIGHT($K76,2)=RIGHT(BY$39,2),SUM($AX76:BC76),0)+IF(RIGHT(BY$39,2)>RIGHT($K76,2),BC76,0))","v":0.23250850000000001},{"$f":"+IF($K76=\"Ongoing\",BD76,IF(RIGHT($K76,2)=RIGHT(BZ$39,2),SUM($AX76:BD76),0)+IF(RIGHT(BZ$39,2)>RIGHT($K76,2),BD76,0))","v":0.64088350000000005},{"$f":"+IF($K76=\"Ongoing\",BE76,IF(RIGHT($K76,2)=RIGHT(CA$39,2),SUM($AX76:BE76),0)+IF(RIGHT(CA$39,2)>RIGHT($K76,2),BE76,0))","v":0.88088350000000004},{"$f":"+IF($K76=\"Ongoing\",BF76,IF(RIGHT($K76,2)=RIGHT(CB$39,2),SUM($AX76:BF76),0)+IF(RIGHT(CB$39,2)>RIGHT($K76,2),BF76,0))","v":0.10588350000000001},{"$f":"+IF($K76=\"Ongoing\",BG76,IF(RIGHT($K76,2)=RIGHT(CC$39,2),SUM($AX76:BG76),0)+IF(RIGHT(CC$39,2)>RIGHT($K76,2),BG76,0))","v":0.81963350000000001},null,{"$f":"+Q76*KeyAssumptionsPriceControl_FO!AC$15","v":9.2700000000000005E-2},{"$f":"+R76*KeyAssumptionsPriceControl_FO!AD$15","v":0.21218000000000001},{"$f":"+S76*KeyAssumptionsPriceControl_FO!AE$15","v":0.21922944710199999},{"$f":"+T76*KeyAssumptionsPriceControl_FO!AF$15","v":1.12550881E-6},{"$f":"+U76*KeyAssumptionsPriceControl_FO!AG$15","v":1.1592740743000001E-6},{"$f":"+V76*KeyAssumptionsPriceControl_FO!AH$15","v":0.27762730838751304},{"$f":"+W76*KeyAssumptionsPriceControl_FO!AI$15","v":0.78820586743201981},{"$f":"+X76*KeyAssumptionsPriceControl_FO!AJ$15","v":1.1158768629880085},{"$f":"+Y76*KeyAssumptionsPriceControl_FO!AK$15","v":0.13815395140998385},{"$f":"+Z76*KeyAssumptionsPriceControl_FO!AL$15","v":1.1015188857091507},null,4.6350000000000004E-4,1.9878999999999999E-3,4.1449472355099999E-3,5.2411000985640496E-3,5.2411115224784725E-3,6.6292538607864082E-3,1.1958419739884072E-2,2.1478833391984215E-2,2.7748987463974178E-2,3.394735164956985E-2]
[null,null,"Pipelines",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,0,0,0,0,0,0,7.4999999999999997E-2,0.25,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,7.4999999999999997E-2,0.25,0,0,null,0,0,0,0,0,0,3.7500000000000001E-4,2E-3,3.2500000000000003E-3,3.2500000000000003E-3,null,{"$f":"+IF($K77=\"Ongoing\",AX77,IF(RIGHT($K77,2)=RIGHT(BT$39,2),SUM($AX77:AX77),0)+IF(RIGHT(BT$39,2)>RIGHT($K77,2),AX77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",AY77,IF(RIGHT($K77,2)=RIGHT(BU$39,2),SUM($AX77:AY77),0)+IF(RIGHT(BU$39,2)>RIGHT($K77,2),AY77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",AZ77,IF(RIGHT($K77,2)=RIGHT(BV$39,2),SUM($AX77:AZ77),0)+IF(RIGHT(BV$39,2)>RIGHT($K77,2),AZ77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BA77,IF(RIGHT($K77,2)=RIGHT(BW$39,2),SUM($AX77:BA77),0)+IF(RIGHT(BW$39,2)>RIGHT($K77,2),BA77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BB77,IF(RIGHT($K77,2)=RIGHT(BX$39,2),SUM($AX77:BB77),0)+IF(RIGHT(BX$39,2)>RIGHT($K77,2),BB77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BC77,IF(RIGHT($K77,2)=RIGHT(BY$39,2),SUM($AX77:BC77),0)+IF(RIGHT(BY$39,2)>RIGHT($K77,2),BC77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BD77,IF(RIGHT($K77,2)=RIGHT(BZ$39,2),SUM($AX77:BD77),0)+IF(RIGHT(BZ$39,2)>RIGHT($K77,2),BD77,0))","v":7.4999999999999997E-2},{"$f":"+IF($K77=\"Ongoing\",BE77,IF(RIGHT($K77,2)=RIGHT(CA$39,2),SUM($AX77:BE77),0)+IF(RIGHT(CA$39,2)>RIGHT($K77,2),BE77,0))","v":0.25},{"$f":"+IF($K77=\"Ongoing\",BF77,IF(RIGHT($K77,2)=RIGHT(CB$39,2),SUM($AX77:BF77),0)+IF(RIGHT(CB$39,2)>RIGHT($K77,2),BF77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BG77,IF(RIGHT($K77,2)=RIGHT(CC$39,2),SUM($AX77:BG77),0)+IF(RIGHT(CC$39,2)>RIGHT($K77,2),BG77,0))","v":0},null,{"$f":"+Q77*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R77*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S77*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T77*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U77*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V77*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W77*KeyAssumptionsPriceControl_FO!AI$15","v":9.224053990686526E-2},{"$f":"+X77*KeyAssumptionsPriceControl_FO!AJ$15","v":0.31669252034690409},{"$f":"+Y77*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z77*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,4.6120269953432632E-4,2.5058680008031731E-3,4.0893306025376937E-3,4.0893306025376937E-3]
[null,null,"Pipelines",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0,0,0,0,0,0.20050000000000001,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.20050000000000001,0,0,0,0,null,0,0,0,0,0,1.2531250000000001E-3,2.5062500000000002E-3,2.5062500000000002E-3,2.5062500000000002E-3,2.5062500000000002E-3,null,{"$f":"+IF($K78=\"Ongoing\",AX78,IF(RIGHT($K78,2)=RIGHT(BT$39,2),SUM($AX78:AX78),0)+IF(RIGHT(BT$39,2)>RIGHT($K78,2),AX78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",AY78,IF(RIGHT($K78,2)=RIGHT(BU$39,2),SUM($AX78:AY78),0)+IF(RIGHT(BU$39,2)>RIGHT($K78,2),AY78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",AZ78,IF(RIGHT($K78,2)=RIGHT(BV$39,2),SUM($AX78:AZ78),0)+IF(RIGHT(BV$39,2)>RIGHT($K78,2),AZ78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BA78,IF(RIGHT($K78,2)=RIGHT(BW$39,2),SUM($AX78:BA78),0)+IF(RIGHT(BW$39,2)>RIGHT($K78,2),BA78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BB78,IF(RIGHT($K78,2)=RIGHT(BX$39,2),SUM($AX78:BB78),0)+IF(RIGHT(BX$39,2)>RIGHT($K78,2),BB78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BC78,IF(RIGHT($K78,2)=RIGHT(BY$39,2),SUM($AX78:BC78),0)+IF(RIGHT(BY$39,2)>RIGHT($K78,2),BC78,0))","v":0.20050000000000001},{"$f":"+IF($K78=\"Ongoing\",BD78,IF(RIGHT($K78,2)=RIGHT(BZ$39,2),SUM($AX78:BD78),0)+IF(RIGHT(BZ$39,2)>RIGHT($K78,2),BD78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BE78,IF(RIGHT($K78,2)=RIGHT(CA$39,2),SUM($AX78:BE78),0)+IF(RIGHT(CA$39,2)>RIGHT($K78,2),BE78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BF78,IF(RIGHT($K78,2)=RIGHT(CB$39,2),SUM($AX78:BF78),0)+IF(RIGHT(CB$39,2)>RIGHT($K78,2),BF78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BG78,IF(RIGHT($K78,2)=RIGHT(CC$39,2),SUM($AX78:BG78),0)+IF(RIGHT(CC$39,2)>RIGHT($K78,2),BG78,0))","v":0},null,{"$f":"+Q78*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R78*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S78*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T78*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U78*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V78*KeyAssumptionsPriceControl_FO!AH$15","v":0.23940748545406454},{"$f":"+W78*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X78*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y78*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z78*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,1.4962967840879034E-3,2.9925935681758067E-3,2.9925935681758067E-3,2.9925935681758067E-3,2.9925935681758067E-3]
[null,null,"Plant and Equipment",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,0.12,0.12,0.12,0.12,0.12,0.63500000000000001,0.43,0.64,0.28000000000000003,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,0.12,0.12,0.12,0.12,0.63500000000000001,0.43,0.64,0.28000000000000003,0.22,null,3.0000000000000001E-3,9.0000000000000011E-3,1.4999999999999999E-2,2.0999999999999998E-2,2.7E-2,4.5874999999999999E-2,7.2499999999999995E-2,9.9249999999999991E-2,0.12225,0.13475000000000001,null,{"$f":"+IF($K79=\"Ongoing\",AX79,IF(RIGHT($K79,2)=RIGHT(BT$39,2),SUM($AX79:AX79),0)+IF(RIGHT(BT$39,2)>RIGHT($K79,2),AX79,0))","v":0.12},{"$f":"+IF($K79=\"Ongoing\",AY79,IF(RIGHT($K79,2)=RIGHT(BU$39,2),SUM($AX79:AY79),0)+IF(RIGHT(BU$39,2)>RIGHT($K79,2),AY79,0))","v":0.12},{"$f":"+IF($K79=\"Ongoing\",AZ79,IF(RIGHT($K79,2)=RIGHT(BV$39,2),SUM($AX79:AZ79),0)+IF(RIGHT(BV$39,2)>RIGHT($K79,2),AZ79,0))","v":0.12},{"$f":"+IF($K79=\"Ongoing\",BA79,IF(RIGHT($K79,2)=RIGHT(BW$39,2),SUM($AX79:BA79),0)+IF(RIGHT(BW$39,2)>RIGHT($K79,2),BA79,0))","v":0.12},{"$f":"+IF($K79=\"Ongoing\",BB79,IF(RIGHT($K79,2)=RIGHT(BX$39,2),SUM($AX79:BB79),0)+IF(RIGHT(BX$39,2)>RIGHT($K79,2),BB79,0))","v":0.12},{"$f":"+IF($K79=\"Ongoing\",BC79,IF(RIGHT($K79,2)=RIGHT(BY$39,2),SUM($AX79:BC79),0)+IF(RIGHT(BY$39,2)>RIGHT($K79,2),BC79,0))","v":0.63500000000000001},{"$f":"+IF($K79=\"Ongoing\",BD79,IF(RIGHT($K79,2)=RIGHT(BZ$39,2),SUM($AX79:BD79),0)+IF(RIGHT(BZ$39,2)>RIGHT($K79,2),BD79,0))","v":0.43},{"$f":"+IF($K79=\"Ongoing\",BE79,IF(RIGHT($K79,2)=RIGHT(CA$39,2),SUM($AX79:BE79),0)+IF(RIGHT(CA$39,2)>RIGHT($K79,2),BE79,0))","v":0.64},{"$f":"+IF($K79=\"Ongoing\",BF79,IF(RIGHT($K79,2)=RIGHT(CB$39,2),SUM($AX79:BF79),0)+IF(RIGHT(CB$39,2)>RIGHT($K79,2),BF79,0))","v":0.28000000000000003},{"$f":"+IF($K79=\"Ongoing\",BG79,IF(RIGHT($K79,2)=RIGHT(CC$39,2),SUM($AX79:BG79),0)+IF(RIGHT(CC$39,2)>RIGHT($K79,2),BG79,0))","v":0.22},null,{"$f":"+Q79*KeyAssumptionsPriceControl_FO!AC$15","v":0.1236},{"$f":"+R79*KeyAssumptionsPriceControl_FO!AD$15","v":0.12730799999999998},{"$f":"+S79*KeyAssumptionsPriceControl_FO!AE$15","v":0.13112724000000001},{"$f":"+T79*KeyAssumptionsPriceControl_FO!AF$15","v":0.1350610572},{"$f":"+U79*KeyAssumptionsPriceControl_FO!AG$15","v":0.13911288891600002},{"$f":"+V79*KeyAssumptionsPriceControl_FO!AH$15","v":0.75822320829591505},{"$f":"+W79*KeyAssumptionsPriceControl_FO!AI$15","v":0.52884576213269419},{"$f":"+X79*KeyAssumptionsPriceControl_FO!AJ$15","v":0.81073285208807455},{"$f":"+Y79*KeyAssumptionsPriceControl_FO!AK$15","v":0.36533649147218861},{"$f":"+Z79*KeyAssumptionsPriceControl_FO!AL$15","v":0.29566160345570691},null,3.0899999999999999E-3,9.3626999999999981E-3,1.5823581E-2,2.247828843E-2,2.9332637082899998E-2,5.1766039513197873E-2,8.3942763773913104E-2,0.11743222912943233,0.1468339627184389,0.1633589150916363]
[null,null,"Plant and Equipment",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,0,0,3.319867E-2,3.319867E-2,3.319867E-2,2.2800299999999999E-2,2.2800299999999999E-2,2.2800299999999999E-2,2.2800299999999999E-2,0.1429753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.319867E-2,3.319867E-2,3.319867E-2,2.2800299999999999E-2,2.2800299999999999E-2,2.2800299999999999E-2,2.2800299999999999E-2,0.1429753,null,0,0,8.2996674999999995E-4,2.4899002499999996E-3,4.1498337499999999E-3,5.5498079999999998E-3,6.6898229999999993E-3,7.8298380000000004E-3,8.9698529999999999E-3,1.3114243000000001E-2,null,{"$f":"+IF($K80=\"Ongoing\",AX80,IF(RIGHT($K80,2)=RIGHT(BT$39,2),SUM($AX80:AX80),0)+IF(RIGHT(BT$39,2)>RIGHT($K80,2),AX80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",AY80,IF(RIGHT($K80,2)=RIGHT(BU$39,2),SUM($AX80:AY80),0)+IF(RIGHT(BU$39,2)>RIGHT($K80,2),AY80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",AZ80,IF(RIGHT($K80,2)=RIGHT(BV$39,2),SUM($AX80:AZ80),0)+IF(RIGHT(BV$39,2)>RIGHT($K80,2),AZ80,0))","v":3.319867E-2},{"$f":"+IF($K80=\"Ongoing\",BA80,IF(RIGHT($K80,2)=RIGHT(BW$39,2),SUM($AX80:BA80),0)+IF(RIGHT(BW$39,2)>RIGHT($K80,2),BA80,0))","v":3.319867E-2},{"$f":"+IF($K80=\"Ongoing\",BB80,IF(RIGHT($K80,2)=RIGHT(BX$39,2),SUM($AX80:BB80),0)+IF(RIGHT(BX$39,2)>RIGHT($K80,2),BB80,0))","v":3.319867E-2},{"$f":"+IF($K80=\"Ongoing\",BC80,IF(RIGHT($K80,2)=RIGHT(BY$39,2),SUM($AX80:BC80),0)+IF(RIGHT(BY$39,2)>RIGHT($K80,2),BC80,0))","v":2.2800299999999999E-2},{"$f":"+IF($K80=\"Ongoing\",BD80,IF(RIGHT($K80,2)=RIGHT(BZ$39,2),SUM($AX80:BD80),0)+IF(RIGHT(BZ$39,2)>RIGHT($K80,2),BD80,0))","v":2.2800299999999999E-2},{"$f":"+IF($K80=\"Ongoing\",BE80,IF(RIGHT($K80,2)=RIGHT(CA$39,2),SUM($AX80:BE80),0)+IF(RIGHT(CA$39,2)>RIGHT($K80,2),BE80,0))","v":2.2800299999999999E-2},{"$f":"+IF($K80=\"Ongoing\",BF80,IF(RIGHT($K80,2)=RIGHT(CB$39,2),SUM($AX80:BF80),0)+IF(RIGHT(CB$39,2)>RIGHT($K80,2),BF80,0))","v":2.2800299999999999E-2},{"$f":"+IF($K80=\"Ongoing\",BG80,IF(RIGHT($K80,2)=RIGHT(CC$39,2),SUM($AX80:BG80),0)+IF(RIGHT(CC$39,2)>RIGHT($K80,2),BG80,0))","v":0.1429753},null,{"$f":"+Q80*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R80*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S80*KeyAssumptionsPriceControl_FO!AE$15","v":3.6277083073090001E-2},{"$f":"+T80*KeyAssumptionsPriceControl_FO!AF$15","v":3.7365395565282705E-2},{"$f":"+U80*KeyAssumptionsPriceControl_FO!AG$15","v":3.8486357432241186E-2},{"$f":"+V80*KeyAssumptionsPriceControl_FO!AH$15","v":2.7224750576550161E-2},{"$f":"+W80*KeyAssumptionsPriceControl_FO!AI$15","v":2.8041493093846667E-2},{"$f":"+X80*KeyAssumptionsPriceControl_FO!AJ$15","v":2.8882737886662069E-2},{"$f":"+Y80*KeyAssumptionsPriceControl_FO!AK$15","v":2.974922002326193E-2},{"$f":"+Z80*KeyAssumptionsPriceControl_FO!AL$15","v":0.19214684751163968},null,0,0,9.0692707682725005E-4,2.7479890427865679E-3,4.6442828677246643E-3,6.2870605679444481E-3,7.6687166597043692E-3,9.091822434217087E-3,1.0557621381965187E-2,1.6105023070337725E-2]
[null,null,"Plant and Equipment",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,0,0,0,0,0,0.06,0.06,0.06,0.06,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.06,0.06,0.06,0.06,0.06,null,0,0,0,0,0,1.5E-3,4.5000000000000005E-3,7.4999999999999997E-3,1.0499999999999999E-2,1.35E-2,null,{"$f":"+IF($K81=\"Ongoing\",AX81,IF(RIGHT($K81,2)=RIGHT(BT$39,2),SUM($AX81:AX81),0)+IF(RIGHT(BT$39,2)>RIGHT($K81,2),AX81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AY81,IF(RIGHT($K81,2)=RIGHT(BU$39,2),SUM($AX81:AY81),0)+IF(RIGHT(BU$39,2)>RIGHT($K81,2),AY81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AZ81,IF(RIGHT($K81,2)=RIGHT(BV$39,2),SUM($AX81:AZ81),0)+IF(RIGHT(BV$39,2)>RIGHT($K81,2),AZ81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BA81,IF(RIGHT($K81,2)=RIGHT(BW$39,2),SUM($AX81:BA81),0)+IF(RIGHT(BW$39,2)>RIGHT($K81,2),BA81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BB81,IF(RIGHT($K81,2)=RIGHT(BX$39,2),SUM($AX81:BB81),0)+IF(RIGHT(BX$39,2)>RIGHT($K81,2),BB81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",BC81,IF(RIGHT($K81,2)=RIGHT(BY$39,2),SUM($AX81:BC81),0)+IF(RIGHT(BY$39,2)>RIGHT($K81,2),BC81,0))","v":0.06},{"$f":"+IF($K81=\"Ongoing\",BD81,IF(RIGHT($K81,2)=RIGHT(BZ$39,2),SUM($AX81:BD81),0)+IF(RIGHT(BZ$39,2)>RIGHT($K81,2),BD81,0))","v":0.06},{"$f":"+IF($K81=\"Ongoing\",BE81,IF(RIGHT($K81,2)=RIGHT(CA$39,2),SUM($AX81:BE81),0)+IF(RIGHT(CA$39,2)>RIGHT($K81,2),BE81,0))","v":0.06},{"$f":"+IF($K81=\"Ongoing\",BF81,IF(RIGHT($K81,2)=RIGHT(CB$39,2),SUM($AX81:BF81),0)+IF(RIGHT(CB$39,2)>RIGHT($K81,2),BF81,0))","v":0.06},{"$f":"+IF($K81=\"Ongoing\",BG81,IF(RIGHT($K81,2)=RIGHT(CC$39,2),SUM($AX81:BG81),0)+IF(RIGHT(CC$39,2)>RIGHT($K81,2),BG81,0))","v":0.06},null,{"$f":"+Q81*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R81*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S81*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T81*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U81*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V81*KeyAssumptionsPriceControl_FO!AH$15","v":7.1643137791740003E-2},{"$f":"+W81*KeyAssumptionsPriceControl_FO!AI$15","v":7.3792431925492216E-2},{"$f":"+X81*KeyAssumptionsPriceControl_FO!AJ$15","v":7.6006204883256975E-2},{"$f":"+Y81*KeyAssumptionsPriceControl_FO!AK$15","v":7.8286391029754696E-2},{"$f":"+Z81*KeyAssumptionsPriceControl_FO!AL$15","v":8.0634982760647331E-2},null,0,0,0,0,0,1.7910784447935E-3,5.4269676877243059E-3,9.1719336079430346E-3,1.3029248505768327E-2,1.7002282850528377E-2]
[null,null,"Plant and Equipment",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,0,0,0,0,0.42104999999999998,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.42104999999999998,0,0,0,0,0,null,0,0,0,0,1.0526249999999999E-2,2.1052499999999998E-2,2.1052499999999998E-2,2.1052499999999998E-2,2.1052499999999998E-2,2.1052499999999998E-2,null,{"$f":"+IF($K82=\"Ongoing\",AX82,IF(RIGHT($K82,2)=RIGHT(BT$39,2),SUM($AX82:AX82),0)+IF(RIGHT(BT$39,2)>RIGHT($K82,2),AX82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AY82,IF(RIGHT($K82,2)=RIGHT(BU$39,2),SUM($AX82:AY82),0)+IF(RIGHT(BU$39,2)>RIGHT($K82,2),AY82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AZ82,IF(RIGHT($K82,2)=RIGHT(BV$39,2),SUM($AX82:AZ82),0)+IF(RIGHT(BV$39,2)>RIGHT($K82,2),AZ82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BA82,IF(RIGHT($K82,2)=RIGHT(BW$39,2),SUM($AX82:BA82),0)+IF(RIGHT(BW$39,2)>RIGHT($K82,2),BA82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BB82,IF(RIGHT($K82,2)=RIGHT(BX$39,2),SUM($AX82:BB82),0)+IF(RIGHT(BX$39,2)>RIGHT($K82,2),BB82,0))","v":0.42104999999999998},{"$f":"+IF($K82=\"Ongoing\",BC82,IF(RIGHT($K82,2)=RIGHT(BY$39,2),SUM($AX82:BC82),0)+IF(RIGHT(BY$39,2)>RIGHT($K82,2),BC82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BD82,IF(RIGHT($K82,2)=RIGHT(BZ$39,2),SUM($AX82:BD82),0)+IF(RIGHT(BZ$39,2)>RIGHT($K82,2),BD82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BE82,IF(RIGHT($K82,2)=RIGHT(CA$39,2),SUM($AX82:BE82),0)+IF(RIGHT(CA$39,2)>RIGHT($K82,2),BE82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BF82,IF(RIGHT($K82,2)=RIGHT(CB$39,2),SUM($AX82:BF82),0)+IF(RIGHT(CB$39,2)>RIGHT($K82,2),BF82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",BG82,IF(RIGHT($K82,2)=RIGHT(CC$39,2),SUM($AX82:BG82),0)+IF(RIGHT(CC$39,2)>RIGHT($K82,2),BG82,0))","v":0},null,{"$f":"+Q82*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R82*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S82*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T82*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U82*KeyAssumptionsPriceControl_FO!AG$15","v":0.48811234898401501},{"$f":"+V82*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W82*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X82*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y82*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z82*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,1.2202808724600375E-2,2.440561744920075E-2,2.440561744920075E-2,2.440561744920075E-2,2.440561744920075E-2,2.440561744920075E-2]
[null,null,"Plant and Equipment",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",20,20,null,null,null,0,0.125,0,0,0,0,5.0125000000000003E-2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.125,0,0,0,0,5.0125000000000003E-2,0,0,0,null,0,3.1250000000000002E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,7.5031250000000002E-3,8.7562500000000001E-3,8.7562500000000001E-3,8.7562500000000001E-3,null,{"$f":"+IF($K83=\"Ongoing\",AX83,IF(RIGHT($K83,2)=RIGHT(BT$39,2),SUM($AX83:AX83),0)+IF(RIGHT(BT$39,2)>RIGHT($K83,2),AX83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",AY83,IF(RIGHT($K83,2)=RIGHT(BU$39,2),SUM($AX83:AY83),0)+IF(RIGHT(BU$39,2)>RIGHT($K83,2),AY83,0))","v":0.125},{"$f":"+IF($K83=\"Ongoing\",AZ83,IF(RIGHT($K83,2)=RIGHT(BV$39,2),SUM($AX83:AZ83),0)+IF(RIGHT(BV$39,2)>RIGHT($K83,2),AZ83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BA83,IF(RIGHT($K83,2)=RIGHT(BW$39,2),SUM($AX83:BA83),0)+IF(RIGHT(BW$39,2)>RIGHT($K83,2),BA83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BB83,IF(RIGHT($K83,2)=RIGHT(BX$39,2),SUM($AX83:BB83),0)+IF(RIGHT(BX$39,2)>RIGHT($K83,2),BB83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BC83,IF(RIGHT($K83,2)=RIGHT(BY$39,2),SUM($AX83:BC83),0)+IF(RIGHT(BY$39,2)>RIGHT($K83,2),BC83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BD83,IF(RIGHT($K83,2)=RIGHT(BZ$39,2),SUM($AX83:BD83),0)+IF(RIGHT(BZ$39,2)>RIGHT($K83,2),BD83,0))","v":5.0125000000000003E-2},{"$f":"+IF($K83=\"Ongoing\",BE83,IF(RIGHT($K83,2)=RIGHT(CA$39,2),SUM($AX83:BE83),0)+IF(RIGHT(CA$39,2)>RIGHT($K83,2),BE83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BF83,IF(RIGHT($K83,2)=RIGHT(CB$39,2),SUM($AX83:BF83),0)+IF(RIGHT(CB$39,2)>RIGHT($K83,2),BF83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BG83,IF(RIGHT($K83,2)=RIGHT(CC$39,2),SUM($AX83:BG83),0)+IF(RIGHT(CC$39,2)>RIGHT($K83,2),BG83,0))","v":0},null,{"$f":"+Q83*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R83*KeyAssumptionsPriceControl_FO!AD$15","v":0.13261249999999999},{"$f":"+S83*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T83*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U83*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V83*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W83*KeyAssumptionsPriceControl_FO!AI$15","v":6.164742750442162E-2},{"$f":"+X83*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y83*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z83*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,3.3153124999999997E-3,6.6306249999999994E-3,6.6306249999999994E-3,6.6306249999999994E-3,6.6306249999999994E-3,8.1718106876105395E-3,9.7129963752210814E-3,9.7129963752210814E-3,9.7129963752210814E-3]
[null,null,"Reuse",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,8.9736889744999881E-2,8.9072022149999985E-2,8.7221211159999978E-2,8.7254329429999986E-2,8.8987636219999985E-2,8.9149369029999967E-2,8.7095992075000003E-2,8.9583176499999903E-2,8.9955199064999991E-2,8.9898114219999992E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9736889744999881E-2,8.9072022149999985E-2,8.7221211159999978E-2,8.7254329429999986E-2,8.8987636219999985E-2,8.9149369029999967E-2,8.7095992075000003E-2,8.9583176499999903E-2,8.9955199064999991E-2,8.9898114219999992E-2,null,4.4868444872499941E-4,1.3427290081999988E-3,2.2241951747499983E-3,3.0965728776999983E-3,3.9777827059499981E-3,4.8684677321999981E-3,5.7496945377249978E-3,6.6330903805999972E-3,7.5307822584249973E-3,8.4300488248499963E-3,null,{"$f":"+IF($K84=\"Ongoing\",AX84,IF(RIGHT($K84,2)=RIGHT(BT$39,2),SUM($AX84:AX84),0)+IF(RIGHT(BT$39,2)>RIGHT($K84,2),AX84,0))","v":8.9736889744999881E-2},{"$f":"+IF($K84=\"Ongoing\",AY84,IF(RIGHT($K84,2)=RIGHT(BU$39,2),SUM($AX84:AY84),0)+IF(RIGHT(BU$39,2)>RIGHT($K84,2),AY84,0))","v":8.9072022149999985E-2},{"$f":"+IF($K84=\"Ongoing\",AZ84,IF(RIGHT($K84,2)=RIGHT(BV$39,2),SUM($AX84:AZ84),0)+IF(RIGHT(BV$39,2)>RIGHT($K84,2),AZ84,0))","v":8.7221211159999978E-2},{"$f":"+IF($K84=\"Ongoing\",BA84,IF(RIGHT($K84,2)=RIGHT(BW$39,2),SUM($AX84:BA84),0)+IF(RIGHT(BW$39,2)>RIGHT($K84,2),BA84,0))","v":8.7254329429999986E-2},{"$f":"+IF($K84=\"Ongoing\",BB84,IF(RIGHT($K84,2)=RIGHT(BX$39,2),SUM($AX84:BB84),0)+IF(RIGHT(BX$39,2)>RIGHT($K84,2),BB84,0))","v":8.8987636219999985E-2},{"$f":"+IF($K84=\"Ongoing\",BC84,IF(RIGHT($K84,2)=RIGHT(BY$39,2),SUM($AX84:BC84),0)+IF(RIGHT(BY$39,2)>RIGHT($K84,2),BC84,0))","v":8.9149369029999967E-2},{"$f":"+IF($K84=\"Ongoing\",BD84,IF(RIGHT($K84,2)=RIGHT(BZ$39,2),SUM($AX84:BD84),0)+IF(RIGHT(BZ$39,2)>RIGHT($K84,2),BD84,0))","v":8.7095992075000003E-2},{"$f":"+IF($K84=\"Ongoing\",BE84,IF(RIGHT($K84,2)=RIGHT(CA$39,2),SUM($AX84:BE84),0)+IF(RIGHT(CA$39,2)>RIGHT($K84,2),BE84,0))","v":8.9583176499999903E-2},{"$f":"+IF($K84=\"Ongoing\",BF84,IF(RIGHT($K84,2)=RIGHT(CB$39,2),SUM($AX84:BF84),0)+IF(RIGHT(CB$39,2)>RIGHT($K84,2),BF84,0))","v":8.9955199064999991E-2},{"$f":"+IF($K84=\"Ongoing\",BG84,IF(RIGHT($K84,2)=RIGHT(CC$39,2),SUM($AX84:BG84),0)+IF(RIGHT(CC$39,2)>RIGHT($K84,2),BG84,0))","v":8.9898114219999992E-2},null,{"$f":"+Q84*KeyAssumptionsPriceControl_FO!AC$15","v":9.2428996437349878E-2},{"$f":"+R84*KeyAssumptionsPriceControl_FO!AD$15","v":9.4496508298934981E-2},{"$f":"+S84*KeyAssumptionsPriceControl_FO!AE$15","v":9.5308972407233294E-2},{"$f":"+T84*KeyAssumptionsPriceControl_FO!AF$15","v":9.8205516484107275E-2},{"$f":"+U84*KeyAssumptionsPriceControl_FO!AG$15","v":0.10316105960308564},{"$f":"+V84*KeyAssumptionsPriceControl_FO!AH$15","v":0.10644900882438278},{"$f":"+W84*KeyAssumptionsPriceControl_FO!AI$15","v":0.10711708443629411},{"$f":"+X84*KeyAssumptionsPriceControl_FO!AJ$15","v":0.11348128778586608},{"$f":"+Y84*KeyAssumptionsPriceControl_FO!AK$15","v":0.11737113148603355},{"$f":"+Z84*KeyAssumptionsPriceControl_FO!AL$15","v":0.12081554817240674},null,4.6214498218674941E-4,1.3967725058681739E-3,2.3457999093990153E-3,3.3133723538557179E-3,4.3202052342916821E-3,5.368255576429024E-3,6.4360860427324085E-3,7.5390779038432094E-3,8.6933400002027084E-3,9.8842733984949079E-3]
[null,null,"SAP",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,0.49818409120000023,0.49633847800000008,0.49982440599999989,0.49995618800000019,0.49849169440000007,0.49857958080000003,0.49849169520000008,0.49964863160000006,0.49836601680000014,0.49849169440000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q85-AB85-AM85","v":0.49818409120000023},{"$f":"+R85-AC85-AN85","v":0.49633847800000008},{"$f":"+S85-AD85-AO85","v":0.49982440599999989},{"$f":"+T85-AE85-AP85","v":0.49995618800000019},{"$f":"+U85-AF85-AQ85","v":0.49849169440000007},{"$f":"+V85-AG85-AR85","v":0.49857958080000003},{"$f":"+W85-AH85-AS85","v":0.49849169520000008},{"$f":"+X85-AI85-AT85","v":0.49964863160000006},0.49836601680000014,0.49849169440000007,null,2.490920456000001E-3,7.4635333020000028E-3,1.2444347722000003E-2,1.7443250692000003E-2,2.2435490104000005E-2,2.7420846480000007E-2,3.2406202860000011E-2,3.7396904494000009E-2,4.238697773600001E-2,4.737126629200001E-2,null,{"$f":"+IF($K85=\"Ongoing\",AX85,IF(RIGHT($K85,2)=RIGHT(BT$39,2),SUM($AX85:AX85),0)+IF(RIGHT(BT$39,2)>RIGHT($K85,2),AX85,0))","v":0.49818409120000023},{"$f":"+IF($K85=\"Ongoing\",AY85,IF(RIGHT($K85,2)=RIGHT(BU$39,2),SUM($AX85:AY85),0)+IF(RIGHT(BU$39,2)>RIGHT($K85,2),AY85,0))","v":0.49633847800000008},{"$f":"+IF($K85=\"Ongoing\",AZ85,IF(RIGHT($K85,2)=RIGHT(BV$39,2),SUM($AX85:AZ85),0)+IF(RIGHT(BV$39,2)>RIGHT($K85,2),AZ85,0))","v":0.49982440599999989},{"$f":"+IF($K85=\"Ongoing\",BA85,IF(RIGHT($K85,2)=RIGHT(BW$39,2),SUM($AX85:BA85),0)+IF(RIGHT(BW$39,2)>RIGHT($K85,2),BA85,0))","v":0.49995618800000019},{"$f":"+IF($K85=\"Ongoing\",BB85,IF(RIGHT($K85,2)=RIGHT(BX$39,2),SUM($AX85:BB85),0)+IF(RIGHT(BX$39,2)>RIGHT($K85,2),BB85,0))","v":0.49849169440000007},{"$f":"+IF($K85=\"Ongoing\",BC85,IF(RIGHT($K85,2)=RIGHT(BY$39,2),SUM($AX85:BC85),0)+IF(RIGHT(BY$39,2)>RIGHT($K85,2),BC85,0))","v":0.49857958080000003},{"$f":"+IF($K85=\"Ongoing\",BD85,IF(RIGHT($K85,2)=RIGHT(BZ$39,2),SUM($AX85:BD85),0)+IF(RIGHT(BZ$39,2)>RIGHT($K85,2),BD85,0))","v":0.49849169520000008},{"$f":"+IF($K85=\"Ongoing\",BE85,IF(RIGHT($K85,2)=RIGHT(CA$39,2),SUM($AX85:BE85),0)+IF(RIGHT(CA$39,2)>RIGHT($K85,2),BE85,0))","v":0.49964863160000006},{"$f":"+IF($K85=\"Ongoing\",BF85,IF(RIGHT($K85,2)=RIGHT(CB$39,2),SUM($AX85:BF85),0)+IF(RIGHT(CB$39,2)>RIGHT($K85,2),BF85,0))","v":0.49836601680000014},{"$f":"+IF($K85=\"Ongoing\",BG85,IF(RIGHT($K85,2)=RIGHT(CC$39,2),SUM($AX85:BG85),0)+IF(RIGHT(CC$39,2)>RIGHT($K85,2),BG85,0))","v":0.49849169440000007},null,{"$f":"+Q85*KeyAssumptionsPriceControl_FO!AC$15","v":0.51312961393600021},{"$f":"+R85*KeyAssumptionsPriceControl_FO!AD$15","v":0.52656549131020003},{"$f":"+S85*KeyAssumptionsPriceControl_FO!AE$15","v":0.54617162369516192},{"$f":"+T85*KeyAssumptionsPriceControl_FO!AF$15","v":0.56270509420801651},{"$f":"+U85*KeyAssumptionsPriceControl_FO!AG$15","v":0.57788849757179861},{"$f":"+V85*KeyAssumptionsPriceControl_FO!AH$15","v":0.59533009345670618},{"$f":"+W85*KeyAssumptionsPriceControl_FO!AI$15","v":0.61308190805782037},{"$f":"+X85*KeyAssumptionsPriceControl_FO!AJ$15","v":0.63293993771714319},{"$f":"+Y85*KeyAssumptionsPriceControl_FO!AK$15","v":0.65025461445243515},{"$f":"+Z85*KeyAssumptionsPriceControl_FO!AL$15","v":0.6699311530711648},null,{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CE85,\nIF($J85=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CE85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CE85/$M85*0.5,\nIF($J85=\"Declining Balance\",-$CP$38,0))))","v":2.5656480696800012E-3},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CF85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CE85-((CE85/$M85)*0.5))+CF85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CF85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CF85/$M85*0.5\n+SUM(OFFSET(CF85,0,MAX(-INT($M85+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CQ$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":7.7641235959110023E-3},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CG85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CF85-((CF85/$M85)*0.5))+CG85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CG85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CG85/$M85*0.5\n+SUM(OFFSET(CG85,0,MAX(-INT($M85+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CR$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":1.3127809170937811E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CH85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CG85-((CG85/$M85)*0.5))+CH85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CH85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CH85/$M85*0.5\n+SUM(OFFSET(CH85,0,MAX(-INT($M85+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CS$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":1.8672192760453704E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CI85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CH85-((CH85/$M85)*0.5))+CI85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CI85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CI85/$M85*0.5\n+SUM(OFFSET(CI85,0,MAX(-INT($M85+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CT$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":2.4375160719352775E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CJ85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CI85-((CI85/$M85)*0.5))+CJ85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CJ85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CJ85/$M85*0.5\n+SUM(OFFSET(CJ85,0,MAX(-INT($M85+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CU$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":3.0241253674495303E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CK85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CJ85-((CJ85/$M85)*0.5))+CK85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CK85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CK85/$M85*0.5\n+SUM(OFFSET(CK85,0,MAX(-INT($M85+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CV$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":3.6283313682067934E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CL85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CK85-((CK85/$M85)*0.5))+CL85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CL85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CL85/$M85*0.5\n+SUM(OFFSET(CL85,0,MAX(-INT($M85+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CW$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":4.2513422910942747E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CM85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CL85-((CL85/$M85)*0.5))+CM85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CX$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CM85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CM85/$M85*0.5\n+SUM(OFFSET(CM85,0,MAX(-INT($M85+(0.5-(10^-12))),-CX$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CX$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":4.8929395671790644E-2},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CN85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CM85-((CM85/$M85)*0.5))+CN85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CY$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CN85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CN85/$M85*0.5\n+SUM(OFFSET(CN85,0,MAX(-INT($M85+(0.5-(10^-12))),-CY$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CY$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":5.5530324509408646E-2}]
[null,null,"SPS",null,"Sewerage","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0,0,0,8.0199999999999994E-2,0.46916999999999998,0.66002437999999997,3.2870967499999999,6.1712639999999999E-2,0.39192086999999998,0.74750000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,8.0199999999999994E-2,0.46916999999999998,0.66002437999999997,3.2870967499999999,6.1712639999999999E-2,0.39192086999999998,0.74750000000000005,null,0,0,0,1.0024999999999999E-3,7.8696249999999999E-3,2.1984554749999996E-2,7.1323568874999993E-2,0.11318368625,0.11885410512499998,0.13309686599999998,null,{"$f":"+IF($K86=\"Ongoing\",AX86,IF(RIGHT($K86,2)=RIGHT(BT$39,2),SUM($AX86:AX86),0)+IF(RIGHT(BT$39,2)>RIGHT($K86,2),AX86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AY86,IF(RIGHT($K86,2)=RIGHT(BU$39,2),SUM($AX86:AY86),0)+IF(RIGHT(BU$39,2)>RIGHT($K86,2),AY86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",AZ86,IF(RIGHT($K86,2)=RIGHT(BV$39,2),SUM($AX86:AZ86),0)+IF(RIGHT(BV$39,2)>RIGHT($K86,2),AZ86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BA86,IF(RIGHT($K86,2)=RIGHT(BW$39,2),SUM($AX86:BA86),0)+IF(RIGHT(BW$39,2)>RIGHT($K86,2),BA86,0))","v":8.0199999999999994E-2},{"$f":"+IF($K86=\"Ongoing\",BB86,IF(RIGHT($K86,2)=RIGHT(BX$39,2),SUM($AX86:BB86),0)+IF(RIGHT(BX$39,2)>RIGHT($K86,2),BB86,0))","v":0.46916999999999998},{"$f":"+IF($K86=\"Ongoing\",BC86,IF(RIGHT($K86,2)=RIGHT(BY$39,2),SUM($AX86:BC86),0)+IF(RIGHT(BY$39,2)>RIGHT($K86,2),BC86,0))","v":0.66002437999999997},{"$f":"+IF($K86=\"Ongoing\",BD86,IF(RIGHT($K86,2)=RIGHT(BZ$39,2),SUM($AX86:BD86),0)+IF(RIGHT(BZ$39,2)>RIGHT($K86,2),BD86,0))","v":3.2870967499999999},{"$f":"+IF($K86=\"Ongoing\",BE86,IF(RIGHT($K86,2)=RIGHT(CA$39,2),SUM($AX86:BE86),0)+IF(RIGHT(CA$39,2)>RIGHT($K86,2),BE86,0))","v":6.1712639999999999E-2},{"$f":"+IF($K86=\"Ongoing\",BF86,IF(RIGHT($K86,2)=RIGHT(CB$39,2),SUM($AX86:BF86),0)+IF(RIGHT(CB$39,2)>RIGHT($K86,2),BF86,0))","v":0.39192086999999998},{"$f":"+IF($K86=\"Ongoing\",BG86,IF(RIGHT($K86,2)=RIGHT(CC$39,2),SUM($AX86:BG86),0)+IF(RIGHT(CC$39,2)>RIGHT($K86,2),BG86,0))","v":0.74750000000000005},null,{"$f":"+Q86*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R86*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S86*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T86*KeyAssumptionsPriceControl_FO!AF$15","v":9.0265806562000006E-2},{"$f":"+U86*KeyAssumptionsPriceControl_FO!AG$15","v":0.54389661743933104},{"$f":"+V86*KeyAssumptionsPriceControl_FO!AH$15","v":0.78810362670412948},{"$f":"+W86*KeyAssumptionsPriceControl_FO!AI$15","v":4.0427143859480283},{"$f":"+X86*KeyAssumptionsPriceControl_FO!AJ$15","v":7.8175725995444673E-2},{"$f":"+Y86*KeyAssumptionsPriceControl_FO!AK$15","v":0.51136784135902758},{"$f":"+Z86*KeyAssumptionsPriceControl_FO!AL$15","v":1.0045774935597314},null,0,0,0,1.128322582025E-3,9.0553528820416368E-3,2.5705355933834894E-2,8.6090581091986862E-2,0.13760170749128028,0.1449710020832112,0.16392031876969568]
[null,null,"SPS",null,"Sewerage","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0,0,0,0,0,0.19500000000000001,0,1.02505,1.02505,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.19500000000000001,0,1.02505,1.02505,0,null,0,0,0,0,0,2.4375E-3,4.875E-3,1.7688124999999999E-2,4.3314375000000002E-2,5.6127499999999997E-2,null,{"$f":"+IF($K87=\"Ongoing\",AX87,IF(RIGHT($K87,2)=RIGHT(BT$39,2),SUM($AX87:AX87),0)+IF(RIGHT(BT$39,2)>RIGHT($K87,2),AX87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AY87,IF(RIGHT($K87,2)=RIGHT(BU$39,2),SUM($AX87:AY87),0)+IF(RIGHT(BU$39,2)>RIGHT($K87,2),AY87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AZ87,IF(RIGHT($K87,2)=RIGHT(BV$39,2),SUM($AX87:AZ87),0)+IF(RIGHT(BV$39,2)>RIGHT($K87,2),AZ87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BA87,IF(RIGHT($K87,2)=RIGHT(BW$39,2),SUM($AX87:BA87),0)+IF(RIGHT(BW$39,2)>RIGHT($K87,2),BA87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BB87,IF(RIGHT($K87,2)=RIGHT(BX$39,2),SUM($AX87:BB87),0)+IF(RIGHT(BX$39,2)>RIGHT($K87,2),BB87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BC87,IF(RIGHT($K87,2)=RIGHT(BY$39,2),SUM($AX87:BC87),0)+IF(RIGHT(BY$39,2)>RIGHT($K87,2),BC87,0))","v":0.19500000000000001},{"$f":"+IF($K87=\"Ongoing\",BD87,IF(RIGHT($K87,2)=RIGHT(BZ$39,2),SUM($AX87:BD87),0)+IF(RIGHT(BZ$39,2)>RIGHT($K87,2),BD87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BE87,IF(RIGHT($K87,2)=RIGHT(CA$39,2),SUM($AX87:BE87),0)+IF(RIGHT(CA$39,2)>RIGHT($K87,2),BE87,0))","v":1.02505},{"$f":"+IF($K87=\"Ongoing\",BF87,IF(RIGHT($K87,2)=RIGHT(CB$39,2),SUM($AX87:BF87),0)+IF(RIGHT(CB$39,2)>RIGHT($K87,2),BF87,0))","v":1.02505},{"$f":"+IF($K87=\"Ongoing\",BG87,IF(RIGHT($K87,2)=RIGHT(CC$39,2),SUM($AX87:BG87),0)+IF(RIGHT(CC$39,2)>RIGHT($K87,2),BG87,0))","v":0},null,{"$f":"+Q87*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R87*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S87*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T87*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U87*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V87*KeyAssumptionsPriceControl_FO!AH$15","v":0.23284019782315504},{"$f":"+W87*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X87*KeyAssumptionsPriceControl_FO!AJ$15","v":1.2985026719263761},{"$f":"+Y87*KeyAssumptionsPriceControl_FO!AK$15","v":1.3374577520841675},{"$f":"+Z87*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,2.9105024727894379E-3,5.8210049455788759E-3,2.2052288344658579E-2,5.5001793644790374E-2,7.1720015545842467E-2]
[null,null,"SPS",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0.19599697451999992,0.19999280974000003,0.19998293941999992,0.19280395883999996,0.199965993575,0.19994163996999992,0.1994000974849999,0.18973841480499987,0.18556133637499977,0.16198265541999984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19599697451999992,0.19999280974000003,0.19998293941999992,0.19280395883999996,0.199965993575,0.19994163996999992,0.1994000974849999,0.18973841480499987,0.18556133637499977,0.16198265541999984,null,2.449962181499999E-3,7.3998344847499981E-3,1.2399531349249999E-2,1.7309367577499995E-2,2.2218991982687494E-2,2.7217837401999994E-2,3.2209609120187492E-2,3.707384052381249E-2,4.1765087413562482E-2,4.6109387310999977E-2,null,{"$f":"+IF($K88=\"Ongoing\",AX88,IF(RIGHT($K88,2)=RIGHT(BT$39,2),SUM($AX88:AX88),0)+IF(RIGHT(BT$39,2)>RIGHT($K88,2),AX88,0))","v":0.19599697451999992},{"$f":"+IF($K88=\"Ongoing\",AY88,IF(RIGHT($K88,2)=RIGHT(BU$39,2),SUM($AX88:AY88),0)+IF(RIGHT(BU$39,2)>RIGHT($K88,2),AY88,0))","v":0.19999280974000003},{"$f":"+IF($K88=\"Ongoing\",AZ88,IF(RIGHT($K88,2)=RIGHT(BV$39,2),SUM($AX88:AZ88),0)+IF(RIGHT(BV$39,2)>RIGHT($K88,2),AZ88,0))","v":0.19998293941999992},{"$f":"+IF($K88=\"Ongoing\",BA88,IF(RIGHT($K88,2)=RIGHT(BW$39,2),SUM($AX88:BA88),0)+IF(RIGHT(BW$39,2)>RIGHT($K88,2),BA88,0))","v":0.19280395883999996},{"$f":"+IF($K88=\"Ongoing\",BB88,IF(RIGHT($K88,2)=RIGHT(BX$39,2),SUM($AX88:BB88),0)+IF(RIGHT(BX$39,2)>RIGHT($K88,2),BB88,0))","v":0.199965993575},{"$f":"+IF($K88=\"Ongoing\",BC88,IF(RIGHT($K88,2)=RIGHT(BY$39,2),SUM($AX88:BC88),0)+IF(RIGHT(BY$39,2)>RIGHT($K88,2),BC88,0))","v":0.19994163996999992},{"$f":"+IF($K88=\"Ongoing\",BD88,IF(RIGHT($K88,2)=RIGHT(BZ$39,2),SUM($AX88:BD88),0)+IF(RIGHT(BZ$39,2)>RIGHT($K88,2),BD88,0))","v":0.1994000974849999},{"$f":"+IF($K88=\"Ongoing\",BE88,IF(RIGHT($K88,2)=RIGHT(CA$39,2),SUM($AX88:BE88),0)+IF(RIGHT(CA$39,2)>RIGHT($K88,2),BE88,0))","v":0.18973841480499987},{"$f":"+IF($K88=\"Ongoing\",BF88,IF(RIGHT($K88,2)=RIGHT(CB$39,2),SUM($AX88:BF88),0)+IF(RIGHT(CB$39,2)>RIGHT($K88,2),BF88,0))","v":0.18556133637499977},{"$f":"+IF($K88=\"Ongoing\",BG88,IF(RIGHT($K88,2)=RIGHT(CC$39,2),SUM($AX88:BG88),0)+IF(RIGHT(CC$39,2)>RIGHT($K88,2),BG88,0))","v":0.16198265541999984},null,{"$f":"+Q88*KeyAssumptionsPriceControl_FO!AC$15","v":0.20187688375559992},{"$f":"+R88*KeyAssumptionsPriceControl_FO!AD$15","v":0.21217237185316601},{"$f":"+S88*KeyAssumptionsPriceControl_FO!AE$15","v":0.21852675744359826},{"$f":"+T88*KeyAssumptionsPriceControl_FO!AF$15","v":0.21700255427729737},{"$f":"+U88*KeyAssumptionsPriceControl_FO!AG$15","v":0.2318153920931379},{"$f":"+V88*KeyAssumptionsPriceControl_FO!AH$15","v":0.23874077437795294},{"$f":"+W88*KeyAssumptionsPriceControl_FO!AI$15","v":0.24523696865997277},{"$f":"+X88*KeyAssumptionsPriceControl_FO!AJ$15","v":0.24035494716488701},{"$f":"+Y88*KeyAssumptionsPriceControl_FO!AK$15","v":0.24211545565761794},{"$f":"+Z88*KeyAssumptionsPriceControl_FO!AL$15","v":0.21769114378859275},null,2.5234610469449989E-3,7.6990767420545732E-3,1.3082815858264126E-2,1.8526932254775322E-2,2.4137156584405763E-2,3.0019108665294399E-2,3.6068830453268468E-2,4.2138729401079218E-2,4.8169609436360526E-2,5.3917191929438162E-2]
[null,null,"SPS",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0,0,0,0,0,0,0,0.31299900000000003,1.4952988399999998,0.67005397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.31299900000000003,1.4952988399999998,0.67005397,null,0,0,0,0,0,0,0,3.9124875000000007E-3,2.6516210499999998E-2,5.3583120624999994E-2,null,{"$f":"+IF($K89=\"Ongoing\",AX89,IF(RIGHT($K89,2)=RIGHT(BT$39,2),SUM($AX89:AX89),0)+IF(RIGHT(BT$39,2)>RIGHT($K89,2),AX89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AY89,IF(RIGHT($K89,2)=RIGHT(BU$39,2),SUM($AX89:AY89),0)+IF(RIGHT(BU$39,2)>RIGHT($K89,2),AY89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",AZ89,IF(RIGHT($K89,2)=RIGHT(BV$39,2),SUM($AX89:AZ89),0)+IF(RIGHT(BV$39,2)>RIGHT($K89,2),AZ89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BA89,IF(RIGHT($K89,2)=RIGHT(BW$39,2),SUM($AX89:BA89),0)+IF(RIGHT(BW$39,2)>RIGHT($K89,2),BA89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BB89,IF(RIGHT($K89,2)=RIGHT(BX$39,2),SUM($AX89:BB89),0)+IF(RIGHT(BX$39,2)>RIGHT($K89,2),BB89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BC89,IF(RIGHT($K89,2)=RIGHT(BY$39,2),SUM($AX89:BC89),0)+IF(RIGHT(BY$39,2)>RIGHT($K89,2),BC89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BD89,IF(RIGHT($K89,2)=RIGHT(BZ$39,2),SUM($AX89:BD89),0)+IF(RIGHT(BZ$39,2)>RIGHT($K89,2),BD89,0))","v":0},{"$f":"+IF($K89=\"Ongoing\",BE89,IF(RIGHT($K89,2)=RIGHT(CA$39,2),SUM($AX89:BE89),0)+IF(RIGHT(CA$39,2)>RIGHT($K89,2),BE89,0))","v":0.31299900000000003},{"$f":"+IF($K89=\"Ongoing\",BF89,IF(RIGHT($K89,2)=RIGHT(CB$39,2),SUM($AX89:BF89),0)+IF(RIGHT(CB$39,2)>RIGHT($K89,2),BF89,0))","v":1.4952988399999998},{"$f":"+IF($K89=\"Ongoing\",BG89,IF(RIGHT($K89,2)=RIGHT(CC$39,2),SUM($AX89:BG89),0)+IF(RIGHT(CC$39,2)>RIGHT($K89,2),BG89,0))","v":0.67005397},null,{"$f":"+Q89*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R89*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S89*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T89*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U89*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V89*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W89*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X89*KeyAssumptionsPriceControl_FO!AJ$15","v":0.39649776870424258},{"$f":"+Y89*KeyAssumptionsPriceControl_FO!AK$15","v":1.9510258282429764},{"$f":"+Z89*KeyAssumptionsPriceControl_FO!AL$15","v":0.9004965053275551},null,0,0,0,0,0,0,0,4.9562221088030323E-3,3.4300267070643271E-2,6.9944296240274914E-2]
[null,null,"SPS",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0,0.40999600000000003,0.55000000000000004,0,0,0,0,0,0,6.5162499999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.40999600000000003,0.55000000000000004,0,0,0,0,0,0,6.5162499999999998E-2,null,0,5.1249500000000005E-3,1.7124900000000002E-2,2.3999900000000001E-2,2.3999900000000001E-2,2.3999900000000001E-2,2.3999900000000001E-2,2.3999900000000001E-2,2.3999900000000001E-2,2.4814431250000001E-2,null,{"$f":"+IF($K90=\"Ongoing\",AX90,IF(RIGHT($K90,2)=RIGHT(BT$39,2),SUM($AX90:AX90),0)+IF(RIGHT(BT$39,2)>RIGHT($K90,2),AX90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AY90,IF(RIGHT($K90,2)=RIGHT(BU$39,2),SUM($AX90:AY90),0)+IF(RIGHT(BU$39,2)>RIGHT($K90,2),AY90,0))","v":0.40999600000000003},{"$f":"+IF($K90=\"Ongoing\",AZ90,IF(RIGHT($K90,2)=RIGHT(BV$39,2),SUM($AX90:AZ90),0)+IF(RIGHT(BV$39,2)>RIGHT($K90,2),AZ90,0))","v":0.55000000000000004},{"$f":"+IF($K90=\"Ongoing\",BA90,IF(RIGHT($K90,2)=RIGHT(BW$39,2),SUM($AX90:BA90),0)+IF(RIGHT(BW$39,2)>RIGHT($K90,2),BA90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BB90,IF(RIGHT($K90,2)=RIGHT(BX$39,2),SUM($AX90:BB90),0)+IF(RIGHT(BX$39,2)>RIGHT($K90,2),BB90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BC90,IF(RIGHT($K90,2)=RIGHT(BY$39,2),SUM($AX90:BC90),0)+IF(RIGHT(BY$39,2)>RIGHT($K90,2),BC90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BD90,IF(RIGHT($K90,2)=RIGHT(BZ$39,2),SUM($AX90:BD90),0)+IF(RIGHT(BZ$39,2)>RIGHT($K90,2),BD90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BE90,IF(RIGHT($K90,2)=RIGHT(CA$39,2),SUM($AX90:BE90),0)+IF(RIGHT(CA$39,2)>RIGHT($K90,2),BE90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BF90,IF(RIGHT($K90,2)=RIGHT(CB$39,2),SUM($AX90:BF90),0)+IF(RIGHT(CB$39,2)>RIGHT($K90,2),BF90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",BG90,IF(RIGHT($K90,2)=RIGHT(CC$39,2),SUM($AX90:BG90),0)+IF(RIGHT(CC$39,2)>RIGHT($K90,2),BG90,0))","v":6.5162499999999998E-2},null,{"$f":"+Q90*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R90*KeyAssumptionsPriceControl_FO!AD$15","v":0.43496475639999999},{"$f":"+S90*KeyAssumptionsPriceControl_FO!AE$15","v":0.60099985},{"$f":"+T90*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U90*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V90*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W90*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X90*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y90*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z90*KeyAssumptionsPriceControl_FO!AL$15","v":8.7572951069011362E-2},null,0,5.4370594549999996E-3,1.8386617035E-2,2.5899115159999996E-2,2.5899115159999996E-2,2.5899115159999996E-2,2.5899115159999996E-2,2.5899115159999996E-2,2.5899115159999996E-2,2.6993777048362637E-2]
[null,null,"Storage",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,0,0,0,0,0,4.51125E-2,0,0,4.2000000000000003E-2,0.1328474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.51125E-2,0,0,4.2000000000000003E-2,0.1328474,null,0,0,0,0,0,2.2556249999999999E-4,4.5112499999999997E-4,4.5112499999999997E-4,6.6112500000000004E-4,1.5353620000000002E-3,null,{"$f":"+IF($K91=\"Ongoing\",AX91,IF(RIGHT($K91,2)=RIGHT(BT$39,2),SUM($AX91:AX91),0)+IF(RIGHT(BT$39,2)>RIGHT($K91,2),AX91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AY91,IF(RIGHT($K91,2)=RIGHT(BU$39,2),SUM($AX91:AY91),0)+IF(RIGHT(BU$39,2)>RIGHT($K91,2),AY91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",AZ91,IF(RIGHT($K91,2)=RIGHT(BV$39,2),SUM($AX91:AZ91),0)+IF(RIGHT(BV$39,2)>RIGHT($K91,2),AZ91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BA91,IF(RIGHT($K91,2)=RIGHT(BW$39,2),SUM($AX91:BA91),0)+IF(RIGHT(BW$39,2)>RIGHT($K91,2),BA91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BB91,IF(RIGHT($K91,2)=RIGHT(BX$39,2),SUM($AX91:BB91),0)+IF(RIGHT(BX$39,2)>RIGHT($K91,2),BB91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BC91,IF(RIGHT($K91,2)=RIGHT(BY$39,2),SUM($AX91:BC91),0)+IF(RIGHT(BY$39,2)>RIGHT($K91,2),BC91,0))","v":4.51125E-2},{"$f":"+IF($K91=\"Ongoing\",BD91,IF(RIGHT($K91,2)=RIGHT(BZ$39,2),SUM($AX91:BD91),0)+IF(RIGHT(BZ$39,2)>RIGHT($K91,2),BD91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BE91,IF(RIGHT($K91,2)=RIGHT(CA$39,2),SUM($AX91:BE91),0)+IF(RIGHT(CA$39,2)>RIGHT($K91,2),BE91,0))","v":0},{"$f":"+IF($K91=\"Ongoing\",BF91,IF(RIGHT($K91,2)=RIGHT(CB$39,2),SUM($AX91:BF91),0)+IF(RIGHT(CB$39,2)>RIGHT($K91,2),BF91,0))","v":4.2000000000000003E-2},{"$f":"+IF($K91=\"Ongoing\",BG91,IF(RIGHT($K91,2)=RIGHT(CC$39,2),SUM($AX91:BG91),0)+IF(RIGHT(CC$39,2)>RIGHT($K91,2),BG91,0))","v":0.1328474},null,{"$f":"+Q91*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R91*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S91*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T91*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U91*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V91*KeyAssumptionsPriceControl_FO!AH$15","v":5.3866684227164521E-2},{"$f":"+W91*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X91*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y91*KeyAssumptionsPriceControl_FO!AK$15","v":5.4800473720828288E-2},{"$f":"+Z91*KeyAssumptionsPriceControl_FO!AL$15","v":0.17853579681328036},null,0,0,0,0,0,2.6933342113582263E-4,5.3866684227164526E-4,5.3866684227164526E-4,8.1266921087578669E-4,1.9793505635463298E-3]
[null,null,"Storage",null,"Water","Growth","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,0,0,0,0,0,0.47514499999999998,0,0.91800000000000004,2.76,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.47514499999999998,0,0.91800000000000004,2.76,0,null,0,0,0,0,0,2.375725E-3,4.7514499999999999E-3,9.3414500000000011E-3,2.7731450000000001E-2,4.1531450000000004E-2,null,{"$f":"+IF($K92=\"Ongoing\",AX92,IF(RIGHT($K92,2)=RIGHT(BT$39,2),SUM($AX92:AX92),0)+IF(RIGHT(BT$39,2)>RIGHT($K92,2),AX92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AY92,IF(RIGHT($K92,2)=RIGHT(BU$39,2),SUM($AX92:AY92),0)+IF(RIGHT(BU$39,2)>RIGHT($K92,2),AY92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AZ92,IF(RIGHT($K92,2)=RIGHT(BV$39,2),SUM($AX92:AZ92),0)+IF(RIGHT(BV$39,2)>RIGHT($K92,2),AZ92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BA92,IF(RIGHT($K92,2)=RIGHT(BW$39,2),SUM($AX92:BA92),0)+IF(RIGHT(BW$39,2)>RIGHT($K92,2),BA92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BB92,IF(RIGHT($K92,2)=RIGHT(BX$39,2),SUM($AX92:BB92),0)+IF(RIGHT(BX$39,2)>RIGHT($K92,2),BB92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BC92,IF(RIGHT($K92,2)=RIGHT(BY$39,2),SUM($AX92:BC92),0)+IF(RIGHT(BY$39,2)>RIGHT($K92,2),BC92,0))","v":0.47514499999999998},{"$f":"+IF($K92=\"Ongoing\",BD92,IF(RIGHT($K92,2)=RIGHT(BZ$39,2),SUM($AX92:BD92),0)+IF(RIGHT(BZ$39,2)>RIGHT($K92,2),BD92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BE92,IF(RIGHT($K92,2)=RIGHT(CA$39,2),SUM($AX92:BE92),0)+IF(RIGHT(CA$39,2)>RIGHT($K92,2),BE92,0))","v":0.91800000000000004},{"$f":"+IF($K92=\"Ongoing\",BF92,IF(RIGHT($K92,2)=RIGHT(CB$39,2),SUM($AX92:BF92),0)+IF(RIGHT(CB$39,2)>RIGHT($K92,2),BF92,0))","v":2.76},{"$f":"+IF($K92=\"Ongoing\",BG92,IF(RIGHT($K92,2)=RIGHT(CC$39,2),SUM($AX92:BG92),0)+IF(RIGHT(CC$39,2)>RIGHT($K92,2),BG92,0))","v":0},null,{"$f":"+Q92*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R92*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S92*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T92*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U92*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V92*KeyAssumptionsPriceControl_FO!AH$15","v":0.56734797843427176},{"$f":"+W92*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X92*KeyAssumptionsPriceControl_FO!AJ$15","v":1.162894934713832},{"$f":"+Y92*KeyAssumptionsPriceControl_FO!AK$15","v":3.6011739873687159},{"$f":"+Z92*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,2.8367398921713589E-3,5.6734797843427179E-3,1.1487954457911877E-2,3.5308299068324618E-2,5.3314169005168194E-2]
[null,null,"Storage",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,0.79999280110999993,0.7999202771199998,0.79999506150999977,0.79982951043500006,0.79987280577499986,0.94987355750999902,0.79998270337999988,0.91283207620499973,1.0920120392699999,0.92265446203999979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79999280110999993,0.7999202771199998,0.79999506150999977,0.79982951043500006,0.79987280577499986,0.94987355750999902,0.79998270337999988,0.91283207620499973,1.0920120392699999,0.92265446203999979,null,3.9999640055499996E-3,1.1999529396699998E-2,1.9999106089849995E-2,2.7998228949574995E-2,3.5996740530624995E-2,4.4745472347049987E-2,5.3494753651499985E-2,6.2058827549424982E-2,7.208304812679997E-2,8.2156380633349985E-2,null,{"$f":"+IF($K93=\"Ongoing\",AX93,IF(RIGHT($K93,2)=RIGHT(BT$39,2),SUM($AX93:AX93),0)+IF(RIGHT(BT$39,2)>RIGHT($K93,2),AX93,0))","v":0.79999280110999993},{"$f":"+IF($K93=\"Ongoing\",AY93,IF(RIGHT($K93,2)=RIGHT(BU$39,2),SUM($AX93:AY93),0)+IF(RIGHT(BU$39,2)>RIGHT($K93,2),AY93,0))","v":0.7999202771199998},{"$f":"+IF($K93=\"Ongoing\",AZ93,IF(RIGHT($K93,2)=RIGHT(BV$39,2),SUM($AX93:AZ93),0)+IF(RIGHT(BV$39,2)>RIGHT($K93,2),AZ93,0))","v":0.79999506150999977},{"$f":"+IF($K93=\"Ongoing\",BA93,IF(RIGHT($K93,2)=RIGHT(BW$39,2),SUM($AX93:BA93),0)+IF(RIGHT(BW$39,2)>RIGHT($K93,2),BA93,0))","v":0.79982951043500006},{"$f":"+IF($K93=\"Ongoing\",BB93,IF(RIGHT($K93,2)=RIGHT(BX$39,2),SUM($AX93:BB93),0)+IF(RIGHT(BX$39,2)>RIGHT($K93,2),BB93,0))","v":0.79987280577499986},{"$f":"+IF($K93=\"Ongoing\",BC93,IF(RIGHT($K93,2)=RIGHT(BY$39,2),SUM($AX93:BC93),0)+IF(RIGHT(BY$39,2)>RIGHT($K93,2),BC93,0))","v":0.94987355750999902},{"$f":"+IF($K93=\"Ongoing\",BD93,IF(RIGHT($K93,2)=RIGHT(BZ$39,2),SUM($AX93:BD93),0)+IF(RIGHT(BZ$39,2)>RIGHT($K93,2),BD93,0))","v":0.79998270337999988},{"$f":"+IF($K93=\"Ongoing\",BE93,IF(RIGHT($K93,2)=RIGHT(CA$39,2),SUM($AX93:BE93),0)+IF(RIGHT(CA$39,2)>RIGHT($K93,2),BE93,0))","v":0.91283207620499973},{"$f":"+IF($K93=\"Ongoing\",BF93,IF(RIGHT($K93,2)=RIGHT(CB$39,2),SUM($AX93:BF93),0)+IF(RIGHT(CB$39,2)>RIGHT($K93,2),BF93,0))","v":1.0920120392699999},{"$f":"+IF($K93=\"Ongoing\",BG93,IF(RIGHT($K93,2)=RIGHT(CC$39,2),SUM($AX93:BG93),0)+IF(RIGHT(CC$39,2)>RIGHT($K93,2),BG93,0))","v":0.92265446203999979},null,{"$f":"+Q93*KeyAssumptionsPriceControl_FO!AC$15","v":0.82399258514329998},{"$f":"+R93*KeyAssumptionsPriceControl_FO!AD$15","v":0.8486354219966078},{"$f":"+S93*KeyAssumptionsPriceControl_FO!AE$15","v":0.87417620357863757},{"$f":"+T93*KeyAssumptionsPriceControl_FO!AF$15","v":0.90021516049257966},{"$f":"+U93*KeyAssumptionsPriceControl_FO!AG$15","v":0.92727180647255669},{"$f":"+V93*KeyAssumptionsPriceControl_FO!AH$15","v":1.1341987027569855},{"$f":"+W93*KeyAssumptionsPriceControl_FO!AI$15","v":0.98387781967899779},{"$f":"+X93*KeyAssumptionsPriceControl_FO!AJ$15","v":1.1563483634674343},{"$f":"+Y93*KeyAssumptionsPriceControl_FO!AK$15","v":1.4248280252581842},{"$f":"+Z93*KeyAssumptionsPriceControl_FO!AL$15","v":1.2399704440104953},null,4.1199629257164996E-3,1.2483102961416038E-2,2.1097161089292264E-2,2.9969117909648353E-2,3.9106552744474034E-2,4.9413905290621743E-2,6.0004287902801663E-2,7.070541881853383E-2,8.3611300762161916E-2,9.6935293108505308E-2]
[null,null,"Towers and Tanks",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0.2,0,0,0,0,7.9463800000000001E-2,0,0,0,0.129188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0,0,0,0,7.9463800000000001E-2,0,0,0,0.129188,null,2.5000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.9932974999999996E-3,6.9865950000000008E-3,6.9865950000000008E-3,6.9865950000000008E-3,8.601445000000001E-3,null,{"$f":"+IF($K94=\"Ongoing\",AX94,IF(RIGHT($K94,2)=RIGHT(BT$39,2),SUM($AX94:AX94),0)+IF(RIGHT(BT$39,2)>RIGHT($K94,2),AX94,0))","v":0.2},{"$f":"+IF($K94=\"Ongoing\",AY94,IF(RIGHT($K94,2)=RIGHT(BU$39,2),SUM($AX94:AY94),0)+IF(RIGHT(BU$39,2)>RIGHT($K94,2),AY94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AZ94,IF(RIGHT($K94,2)=RIGHT(BV$39,2),SUM($AX94:AZ94),0)+IF(RIGHT(BV$39,2)>RIGHT($K94,2),AZ94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BA94,IF(RIGHT($K94,2)=RIGHT(BW$39,2),SUM($AX94:BA94),0)+IF(RIGHT(BW$39,2)>RIGHT($K94,2),BA94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BB94,IF(RIGHT($K94,2)=RIGHT(BX$39,2),SUM($AX94:BB94),0)+IF(RIGHT(BX$39,2)>RIGHT($K94,2),BB94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BC94,IF(RIGHT($K94,2)=RIGHT(BY$39,2),SUM($AX94:BC94),0)+IF(RIGHT(BY$39,2)>RIGHT($K94,2),BC94,0))","v":7.9463800000000001E-2},{"$f":"+IF($K94=\"Ongoing\",BD94,IF(RIGHT($K94,2)=RIGHT(BZ$39,2),SUM($AX94:BD94),0)+IF(RIGHT(BZ$39,2)>RIGHT($K94,2),BD94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BE94,IF(RIGHT($K94,2)=RIGHT(CA$39,2),SUM($AX94:BE94),0)+IF(RIGHT(CA$39,2)>RIGHT($K94,2),BE94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BF94,IF(RIGHT($K94,2)=RIGHT(CB$39,2),SUM($AX94:BF94),0)+IF(RIGHT(CB$39,2)>RIGHT($K94,2),BF94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BG94,IF(RIGHT($K94,2)=RIGHT(CC$39,2),SUM($AX94:BG94),0)+IF(RIGHT(CC$39,2)>RIGHT($K94,2),BG94,0))","v":0.129188},null,{"$f":"+Q94*KeyAssumptionsPriceControl_FO!AC$15","v":0.20600000000000002},{"$f":"+R94*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S94*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T94*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U94*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V94*KeyAssumptionsPriceControl_FO!AH$15","v":9.488393288092116E-2},{"$f":"+W94*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X94*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y94*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z94*KeyAssumptionsPriceControl_FO!AL$15","v":0.17361786921470845},null,2.575E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,5.1500000000000001E-3,6.3360491610115147E-3,7.5220983220230294E-3,7.5220983220230294E-3,7.5220983220230294E-3,9.6923216872068854E-3]
[null,null,"Towers and Tanks",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0,0,0,0.130325,0,7.5187500000000004E-2,0.1,0.15,1.2531250000000001E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.130325,0,7.5187500000000004E-2,0.1,0.15,1.2531250000000001E-2,0,null,0,0,0,1.6290624999999999E-3,3.2581249999999997E-3,4.1979687499999994E-3,6.3878125000000003E-3,9.5128124999999987E-3,1.1544453125E-2,1.1701093749999999E-2,null,{"$f":"+IF($K95=\"Ongoing\",AX95,IF(RIGHT($K95,2)=RIGHT(BT$39,2),SUM($AX95:AX95),0)+IF(RIGHT(BT$39,2)>RIGHT($K95,2),AX95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AY95,IF(RIGHT($K95,2)=RIGHT(BU$39,2),SUM($AX95:AY95),0)+IF(RIGHT(BU$39,2)>RIGHT($K95,2),AY95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AZ95,IF(RIGHT($K95,2)=RIGHT(BV$39,2),SUM($AX95:AZ95),0)+IF(RIGHT(BV$39,2)>RIGHT($K95,2),AZ95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BA95,IF(RIGHT($K95,2)=RIGHT(BW$39,2),SUM($AX95:BA95),0)+IF(RIGHT(BW$39,2)>RIGHT($K95,2),BA95,0))","v":0.130325},{"$f":"+IF($K95=\"Ongoing\",BB95,IF(RIGHT($K95,2)=RIGHT(BX$39,2),SUM($AX95:BB95),0)+IF(RIGHT(BX$39,2)>RIGHT($K95,2),BB95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BC95,IF(RIGHT($K95,2)=RIGHT(BY$39,2),SUM($AX95:BC95),0)+IF(RIGHT(BY$39,2)>RIGHT($K95,2),BC95,0))","v":7.5187500000000004E-2},{"$f":"+IF($K95=\"Ongoing\",BD95,IF(RIGHT($K95,2)=RIGHT(BZ$39,2),SUM($AX95:BD95),0)+IF(RIGHT(BZ$39,2)>RIGHT($K95,2),BD95,0))","v":0.1},{"$f":"+IF($K95=\"Ongoing\",BE95,IF(RIGHT($K95,2)=RIGHT(CA$39,2),SUM($AX95:BE95),0)+IF(RIGHT(CA$39,2)>RIGHT($K95,2),BE95,0))","v":0.15},{"$f":"+IF($K95=\"Ongoing\",BF95,IF(RIGHT($K95,2)=RIGHT(CB$39,2),SUM($AX95:BF95),0)+IF(RIGHT(CB$39,2)>RIGHT($K95,2),BF95,0))","v":1.2531250000000001E-2},{"$f":"+IF($K95=\"Ongoing\",BG95,IF(RIGHT($K95,2)=RIGHT(CC$39,2),SUM($AX95:BG95),0)+IF(RIGHT(CC$39,2)>RIGHT($K95,2),BG95,0))","v":0},null,{"$f":"+Q95*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R95*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S95*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T95*KeyAssumptionsPriceControl_FO!AF$15","v":0.14668193566325002},{"$f":"+U95*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V95*KeyAssumptionsPriceControl_FO!AH$15","v":8.9777807045274202E-2},{"$f":"+W95*KeyAssumptionsPriceControl_FO!AI$15","v":0.12298738654248703},{"$f":"+X95*KeyAssumptionsPriceControl_FO!AJ$15","v":0.19001551220814245},{"$f":"+Y95*KeyAssumptionsPriceControl_FO!AK$15","v":1.6350438959860224E-2},{"$f":"+Z95*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,1.8335241957906253E-3,3.6670483915812505E-3,4.7892709796471776E-3,7.4488358994941935E-3,1.1361372133877062E-2,1.3940946523477096E-2,1.4145327010475347E-2]
[null,null,"Treatment Plants",null,"Sewerage","Growth","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0,0,0,0,0,0.1,0.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.1,0.5,0,0,0,null,0,0,0,0,0,6.2500000000000001E-4,4.3750000000000004E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,{"$f":"+IF($K96=\"Ongoing\",AX96,IF(RIGHT($K96,2)=RIGHT(BT$39,2),SUM($AX96:AX96),0)+IF(RIGHT(BT$39,2)>RIGHT($K96,2),AX96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AY96,IF(RIGHT($K96,2)=RIGHT(BU$39,2),SUM($AX96:AY96),0)+IF(RIGHT(BU$39,2)>RIGHT($K96,2),AY96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AZ96,IF(RIGHT($K96,2)=RIGHT(BV$39,2),SUM($AX96:AZ96),0)+IF(RIGHT(BV$39,2)>RIGHT($K96,2),AZ96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BA96,IF(RIGHT($K96,2)=RIGHT(BW$39,2),SUM($AX96:BA96),0)+IF(RIGHT(BW$39,2)>RIGHT($K96,2),BA96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BB96,IF(RIGHT($K96,2)=RIGHT(BX$39,2),SUM($AX96:BB96),0)+IF(RIGHT(BX$39,2)>RIGHT($K96,2),BB96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BC96,IF(RIGHT($K96,2)=RIGHT(BY$39,2),SUM($AX96:BC96),0)+IF(RIGHT(BY$39,2)>RIGHT($K96,2),BC96,0))","v":0.1},{"$f":"+IF($K96=\"Ongoing\",BD96,IF(RIGHT($K96,2)=RIGHT(BZ$39,2),SUM($AX96:BD96),0)+IF(RIGHT(BZ$39,2)>RIGHT($K96,2),BD96,0))","v":0.5},{"$f":"+IF($K96=\"Ongoing\",BE96,IF(RIGHT($K96,2)=RIGHT(CA$39,2),SUM($AX96:BE96),0)+IF(RIGHT(CA$39,2)>RIGHT($K96,2),BE96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BF96,IF(RIGHT($K96,2)=RIGHT(CB$39,2),SUM($AX96:BF96),0)+IF(RIGHT(CB$39,2)>RIGHT($K96,2),BF96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",BG96,IF(RIGHT($K96,2)=RIGHT(CC$39,2),SUM($AX96:BG96),0)+IF(RIGHT(CC$39,2)>RIGHT($K96,2),BG96,0))","v":0},null,{"$f":"+Q96*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R96*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S96*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T96*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U96*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V96*KeyAssumptionsPriceControl_FO!AH$15","v":0.11940522965290001},{"$f":"+W96*KeyAssumptionsPriceControl_FO!AI$15","v":0.6149369327124351},{"$f":"+X96*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y96*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z96*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,7.4628268533062506E-4,5.3359212001139692E-3,9.179277029566689E-3,9.179277029566689E-3,9.179277029566689E-3]
[null,null,"Treatment Plants",null,"Sewerage","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0.22159999999999999,0.37159999999999999,0.27160000000000001,0.48854999999999998,0.47160000000000002,3.1608749999999999,1.9985999999999999,8.5863899999999997,13.109925,0.1716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22159999999999999,0.37159999999999999,0.27160000000000001,0.48854999999999998,0.47160000000000002,3.1608749999999999,1.9985999999999999,8.5863899999999997,13.109925,0.1716,null,1.3849999999999999E-3,5.0924999999999998E-3,9.1124999999999991E-3,1.3863437499999999E-2,1.9864375E-2,4.256734375E-2,7.48140625E-2,0.14097024999999999,0.27657221874999999,0.35958174999999998,null,{"$f":"+IF($K97=\"Ongoing\",AX97,IF(RIGHT($K97,2)=RIGHT(BT$39,2),SUM($AX97:AX97),0)+IF(RIGHT(BT$39,2)>RIGHT($K97,2),AX97,0))","v":0.22159999999999999},{"$f":"+IF($K97=\"Ongoing\",AY97,IF(RIGHT($K97,2)=RIGHT(BU$39,2),SUM($AX97:AY97),0)+IF(RIGHT(BU$39,2)>RIGHT($K97,2),AY97,0))","v":0.37159999999999999},{"$f":"+IF($K97=\"Ongoing\",AZ97,IF(RIGHT($K97,2)=RIGHT(BV$39,2),SUM($AX97:AZ97),0)+IF(RIGHT(BV$39,2)>RIGHT($K97,2),AZ97,0))","v":0.27160000000000001},{"$f":"+IF($K97=\"Ongoing\",BA97,IF(RIGHT($K97,2)=RIGHT(BW$39,2),SUM($AX97:BA97),0)+IF(RIGHT(BW$39,2)>RIGHT($K97,2),BA97,0))","v":0.48854999999999998},{"$f":"+IF($K97=\"Ongoing\",BB97,IF(RIGHT($K97,2)=RIGHT(BX$39,2),SUM($AX97:BB97),0)+IF(RIGHT(BX$39,2)>RIGHT($K97,2),BB97,0))","v":0.47160000000000002},{"$f":"+IF($K97=\"Ongoing\",BC97,IF(RIGHT($K97,2)=RIGHT(BY$39,2),SUM($AX97:BC97),0)+IF(RIGHT(BY$39,2)>RIGHT($K97,2),BC97,0))","v":3.1608749999999999},{"$f":"+IF($K97=\"Ongoing\",BD97,IF(RIGHT($K97,2)=RIGHT(BZ$39,2),SUM($AX97:BD97),0)+IF(RIGHT(BZ$39,2)>RIGHT($K97,2),BD97,0))","v":1.9985999999999999},{"$f":"+IF($K97=\"Ongoing\",BE97,IF(RIGHT($K97,2)=RIGHT(CA$39,2),SUM($AX97:BE97),0)+IF(RIGHT(CA$39,2)>RIGHT($K97,2),BE97,0))","v":8.5863899999999997},{"$f":"+IF($K97=\"Ongoing\",BF97,IF(RIGHT($K97,2)=RIGHT(CB$39,2),SUM($AX97:BF97),0)+IF(RIGHT(CB$39,2)>RIGHT($K97,2),BF97,0))","v":13.109925},{"$f":"+IF($K97=\"Ongoing\",BG97,IF(RIGHT($K97,2)=RIGHT(CC$39,2),SUM($AX97:BG97),0)+IF(RIGHT(CC$39,2)>RIGHT($K97,2),BG97,0))","v":0.1716},null,{"$f":"+Q97*KeyAssumptionsPriceControl_FO!AC$15","v":0.22824800000000001},{"$f":"+R97*KeyAssumptionsPriceControl_FO!AD$15","v":0.39423043999999996},{"$f":"+S97*KeyAssumptionsPriceControl_FO!AE$15","v":0.29678465320000003},{"$f":"+T97*KeyAssumptionsPriceControl_FO!AF$15","v":0.54986732912550007},{"$f":"+U97*KeyAssumptionsPriceControl_FO!AG$15","v":0.5467136534398801},{"$f":"+V97*KeyAssumptionsPriceControl_FO!AH$15","v":3.7742500527911034},{"$f":"+W97*KeyAssumptionsPriceControl_FO!AI$15","v":2.4580259074381456},{"$f":"+X97*KeyAssumptionsPriceControl_FO!AJ$15","v":10.876981959125816},{"$f":"+Y97*KeyAssumptionsPriceControl_FO!AK$15","v":17.105478582012616},{"$f":"+Z97*KeyAssumptionsPriceControl_FO!AL$15","v":0.23061605069545138},null,1.42655E-3,5.3170402500000002E-3,9.6358845825000004E-3,1.4927459472034374E-2,2.1781090613068006E-2,4.8787113777011643E-2,8.7738838528444454E-2,0.17108263769446921,0.34597301607658443,0.45432360753100981]
[null,null,"Treatment Plants",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0,0,0,0,0,0.33583750000000001,0.10025000000000001,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.33583750000000001,0.10025000000000001,0,0,0,null,0,0,0,0,0,2.0989843750000002E-3,4.8245312500000007E-3,5.4510937500000002E-3,5.4510937500000002E-3,5.4510937500000002E-3,null,{"$f":"+IF($K98=\"Ongoing\",AX98,IF(RIGHT($K98,2)=RIGHT(BT$39,2),SUM($AX98:AX98),0)+IF(RIGHT(BT$39,2)>RIGHT($K98,2),AX98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AY98,IF(RIGHT($K98,2)=RIGHT(BU$39,2),SUM($AX98:AY98),0)+IF(RIGHT(BU$39,2)>RIGHT($K98,2),AY98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AZ98,IF(RIGHT($K98,2)=RIGHT(BV$39,2),SUM($AX98:AZ98),0)+IF(RIGHT(BV$39,2)>RIGHT($K98,2),AZ98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BA98,IF(RIGHT($K98,2)=RIGHT(BW$39,2),SUM($AX98:BA98),0)+IF(RIGHT(BW$39,2)>RIGHT($K98,2),BA98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BB98,IF(RIGHT($K98,2)=RIGHT(BX$39,2),SUM($AX98:BB98),0)+IF(RIGHT(BX$39,2)>RIGHT($K98,2),BB98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BC98,IF(RIGHT($K98,2)=RIGHT(BY$39,2),SUM($AX98:BC98),0)+IF(RIGHT(BY$39,2)>RIGHT($K98,2),BC98,0))","v":0.33583750000000001},{"$f":"+IF($K98=\"Ongoing\",BD98,IF(RIGHT($K98,2)=RIGHT(BZ$39,2),SUM($AX98:BD98),0)+IF(RIGHT(BZ$39,2)>RIGHT($K98,2),BD98,0))","v":0.10025000000000001},{"$f":"+IF($K98=\"Ongoing\",BE98,IF(RIGHT($K98,2)=RIGHT(CA$39,2),SUM($AX98:BE98),0)+IF(RIGHT(CA$39,2)>RIGHT($K98,2),BE98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BF98,IF(RIGHT($K98,2)=RIGHT(CB$39,2),SUM($AX98:BF98),0)+IF(RIGHT(CB$39,2)>RIGHT($K98,2),BF98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",BG98,IF(RIGHT($K98,2)=RIGHT(CC$39,2),SUM($AX98:BG98),0)+IF(RIGHT(CC$39,2)>RIGHT($K98,2),BG98,0))","v":0},null,{"$f":"+Q98*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R98*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S98*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T98*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U98*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V98*KeyAssumptionsPriceControl_FO!AH$15","v":0.40100753813555812},{"$f":"+W98*KeyAssumptionsPriceControl_FO!AI$15","v":0.12329485500884324},{"$f":"+X98*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y98*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z98*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,2.5062971133472381E-3,5.7831870704997462E-3,6.5537799143050163E-3,6.5537799143050163E-3,6.5537799143050163E-3]
[null,null,"Treatment Plants",null,"Water","Growth","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0,0,0,0,0,0,0.28499999999999998,0,0.28499999999999998,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.28499999999999998,0,0.28499999999999998,0,null,0,0,0,0,0,0,1.7812499999999998E-3,3.5624999999999997E-3,5.3437499999999995E-3,7.1249999999999994E-3,null,{"$f":"+IF($K99=\"Ongoing\",AX99,IF(RIGHT($K99,2)=RIGHT(BT$39,2),SUM($AX99:AX99),0)+IF(RIGHT(BT$39,2)>RIGHT($K99,2),AX99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AY99,IF(RIGHT($K99,2)=RIGHT(BU$39,2),SUM($AX99:AY99),0)+IF(RIGHT(BU$39,2)>RIGHT($K99,2),AY99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AZ99,IF(RIGHT($K99,2)=RIGHT(BV$39,2),SUM($AX99:AZ99),0)+IF(RIGHT(BV$39,2)>RIGHT($K99,2),AZ99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BA99,IF(RIGHT($K99,2)=RIGHT(BW$39,2),SUM($AX99:BA99),0)+IF(RIGHT(BW$39,2)>RIGHT($K99,2),BA99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BB99,IF(RIGHT($K99,2)=RIGHT(BX$39,2),SUM($AX99:BB99),0)+IF(RIGHT(BX$39,2)>RIGHT($K99,2),BB99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BC99,IF(RIGHT($K99,2)=RIGHT(BY$39,2),SUM($AX99:BC99),0)+IF(RIGHT(BY$39,2)>RIGHT($K99,2),BC99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BD99,IF(RIGHT($K99,2)=RIGHT(BZ$39,2),SUM($AX99:BD99),0)+IF(RIGHT(BZ$39,2)>RIGHT($K99,2),BD99,0))","v":0.28499999999999998},{"$f":"+IF($K99=\"Ongoing\",BE99,IF(RIGHT($K99,2)=RIGHT(CA$39,2),SUM($AX99:BE99),0)+IF(RIGHT(CA$39,2)>RIGHT($K99,2),BE99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",BF99,IF(RIGHT($K99,2)=RIGHT(CB$39,2),SUM($AX99:BF99),0)+IF(RIGHT(CB$39,2)>RIGHT($K99,2),BF99,0))","v":0.28499999999999998},{"$f":"+IF($K99=\"Ongoing\",BG99,IF(RIGHT($K99,2)=RIGHT(CC$39,2),SUM($AX99:BG99),0)+IF(RIGHT(CC$39,2)>RIGHT($K99,2),BG99,0))","v":0},null,{"$f":"+Q99*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R99*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S99*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T99*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U99*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V99*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W99*KeyAssumptionsPriceControl_FO!AI$15","v":0.35051405164608795},{"$f":"+X99*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y99*KeyAssumptionsPriceControl_FO!AK$15","v":0.37186035739133477},{"$f":"+Z99*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,2.1907128227880495E-3,4.3814256455760991E-3,6.7055528792719418E-3,9.0296801129677827E-3]
[null,null,"Treatment Plants",null,"Water","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0,0.145175,0.676875,0.85212500000000002,0,1.5037500000000001E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.145175,0.676875,0.85212500000000002,0,1.5037500000000001E-2,0,0,0,0,null,0,9.0734374999999995E-4,6.0451562499999993E-3,1.560140625E-2,2.09271875E-2,2.1021171875000001E-2,2.1115156249999999E-2,2.1115156249999999E-2,2.1115156249999999E-2,2.1115156249999999E-2,null,{"$f":"+IF($K100=\"Ongoing\",AX100,IF(RIGHT($K100,2)=RIGHT(BT$39,2),SUM($AX100:AX100),0)+IF(RIGHT(BT$39,2)>RIGHT($K100,2),AX100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AY100,IF(RIGHT($K100,2)=RIGHT(BU$39,2),SUM($AX100:AY100),0)+IF(RIGHT(BU$39,2)>RIGHT($K100,2),AY100,0))","v":0.145175},{"$f":"+IF($K100=\"Ongoing\",AZ100,IF(RIGHT($K100,2)=RIGHT(BV$39,2),SUM($AX100:AZ100),0)+IF(RIGHT(BV$39,2)>RIGHT($K100,2),AZ100,0))","v":0.676875},{"$f":"+IF($K100=\"Ongoing\",BA100,IF(RIGHT($K100,2)=RIGHT(BW$39,2),SUM($AX100:BA100),0)+IF(RIGHT(BW$39,2)>RIGHT($K100,2),BA100,0))","v":0.85212500000000002},{"$f":"+IF($K100=\"Ongoing\",BB100,IF(RIGHT($K100,2)=RIGHT(BX$39,2),SUM($AX100:BB100),0)+IF(RIGHT(BX$39,2)>RIGHT($K100,2),BB100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BC100,IF(RIGHT($K100,2)=RIGHT(BY$39,2),SUM($AX100:BC100),0)+IF(RIGHT(BY$39,2)>RIGHT($K100,2),BC100,0))","v":1.5037500000000001E-2},{"$f":"+IF($K100=\"Ongoing\",BD100,IF(RIGHT($K100,2)=RIGHT(BZ$39,2),SUM($AX100:BD100),0)+IF(RIGHT(BZ$39,2)>RIGHT($K100,2),BD100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BE100,IF(RIGHT($K100,2)=RIGHT(CA$39,2),SUM($AX100:BE100),0)+IF(RIGHT(CA$39,2)>RIGHT($K100,2),BE100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BF100,IF(RIGHT($K100,2)=RIGHT(CB$39,2),SUM($AX100:BF100),0)+IF(RIGHT(CB$39,2)>RIGHT($K100,2),BF100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BG100,IF(RIGHT($K100,2)=RIGHT(CC$39,2),SUM($AX100:BG100),0)+IF(RIGHT(CC$39,2)>RIGHT($K100,2),BG100,0))","v":0},null,{"$f":"+Q100*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R100*KeyAssumptionsPriceControl_FO!AD$15","v":0.1540161575},{"$f":"+S100*KeyAssumptionsPriceControl_FO!AE$15","v":0.73963958812499997},{"$f":"+T100*KeyAssumptionsPriceControl_FO!AF$15","v":0.95907419472125011},{"$f":"+U100*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V100*KeyAssumptionsPriceControl_FO!AH$15","v":1.795556140905484E-2},{"$f":"+W100*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X100*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y100*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z100*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,9.62600984375E-4,6.5479493945312496E-3,1.7164910537320312E-2,2.3159124254328124E-2,2.3271346513134717E-2,2.338356877194131E-2,2.338356877194131E-2,2.338356877194131E-2,2.338356877194131E-2]
[null,null,"Treatment Plants",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,4.51125E-2,0,0,0.08,0.6401,0,0,0,0,1.0024999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.51125E-2,0,0,0.08,0.6401,0,0,0,0,1.0024999999999999E-2,null,2.8195312499999998E-4,5.6390624999999995E-4,5.6390624999999995E-4,1.06390625E-3,5.56453125E-3,9.5651562500000016E-3,9.5651562500000016E-3,9.5651562500000016E-3,9.5651562500000016E-3,9.627812500000001E-3,null,{"$f":"+IF($K101=\"Ongoing\",AX101,IF(RIGHT($K101,2)=RIGHT(BT$39,2),SUM($AX101:AX101),0)+IF(RIGHT(BT$39,2)>RIGHT($K101,2),AX101,0))","v":4.51125E-2},{"$f":"+IF($K101=\"Ongoing\",AY101,IF(RIGHT($K101,2)=RIGHT(BU$39,2),SUM($AX101:AY101),0)+IF(RIGHT(BU$39,2)>RIGHT($K101,2),AY101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AZ101,IF(RIGHT($K101,2)=RIGHT(BV$39,2),SUM($AX101:AZ101),0)+IF(RIGHT(BV$39,2)>RIGHT($K101,2),AZ101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BA101,IF(RIGHT($K101,2)=RIGHT(BW$39,2),SUM($AX101:BA101),0)+IF(RIGHT(BW$39,2)>RIGHT($K101,2),BA101,0))","v":0.08},{"$f":"+IF($K101=\"Ongoing\",BB101,IF(RIGHT($K101,2)=RIGHT(BX$39,2),SUM($AX101:BB101),0)+IF(RIGHT(BX$39,2)>RIGHT($K101,2),BB101,0))","v":0.6401},{"$f":"+IF($K101=\"Ongoing\",BC101,IF(RIGHT($K101,2)=RIGHT(BY$39,2),SUM($AX101:BC101),0)+IF(RIGHT(BY$39,2)>RIGHT($K101,2),BC101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BD101,IF(RIGHT($K101,2)=RIGHT(BZ$39,2),SUM($AX101:BD101),0)+IF(RIGHT(BZ$39,2)>RIGHT($K101,2),BD101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BE101,IF(RIGHT($K101,2)=RIGHT(CA$39,2),SUM($AX101:BE101),0)+IF(RIGHT(CA$39,2)>RIGHT($K101,2),BE101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BF101,IF(RIGHT($K101,2)=RIGHT(CB$39,2),SUM($AX101:BF101),0)+IF(RIGHT(CB$39,2)>RIGHT($K101,2),BF101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BG101,IF(RIGHT($K101,2)=RIGHT(CC$39,2),SUM($AX101:BG101),0)+IF(RIGHT(CC$39,2)>RIGHT($K101,2),BG101,0))","v":1.0024999999999999E-2},null,{"$f":"+Q101*KeyAssumptionsPriceControl_FO!AC$15","v":4.6465875000000004E-2},{"$f":"+R101*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S101*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T101*KeyAssumptionsPriceControl_FO!AF$15","v":9.004070480000001E-2},{"$f":"+U101*KeyAssumptionsPriceControl_FO!AG$15","v":0.7420513349594301},{"$f":"+V101*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W101*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X101*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y101*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z101*KeyAssumptionsPriceControl_FO!AL$15","v":1.3472761702924824E-2},null,2.9041171875000002E-4,5.8082343750000005E-4,5.8082343750000005E-4,1.1435778425000001E-3,6.3441530909964386E-3,1.0981973934492876E-2,1.0981973934492876E-2,1.0981973934492876E-2,1.0981973934492876E-2,1.1066178695136156E-2]
[null,null,"Vehicles",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,0.97050000000000003,1.3095000000000001,0.61499999999999999,0.83174999999999999,0.86475000000000002,1.0920000000000001,1.167,1.167,1.1759999999999999,1.1759999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97050000000000003,1.3095000000000001,0.61499999999999999,0.83174999999999999,0.86475000000000002,1.0920000000000001,1.167,1.167,1.1759999999999999,1.1759999999999999,null,0.1213125,0.40631250000000002,0.64687500000000009,0.82771875000000006,0.91846875000000006,0.87806250000000008,0.919875,1.03078125,1.1115937499999999,1.161,null,{"$f":"+IF($K102=\"Ongoing\",AX102,IF(RIGHT($K102,2)=RIGHT(BT$39,2),SUM($AX102:AX102),0)+IF(RIGHT(BT$39,2)>RIGHT($K102,2),AX102,0))","v":0.97050000000000003},{"$f":"+IF($K102=\"Ongoing\",AY102,IF(RIGHT($K102,2)=RIGHT(BU$39,2),SUM($AX102:AY102),0)+IF(RIGHT(BU$39,2)>RIGHT($K102,2),AY102,0))","v":1.3095000000000001},{"$f":"+IF($K102=\"Ongoing\",AZ102,IF(RIGHT($K102,2)=RIGHT(BV$39,2),SUM($AX102:AZ102),0)+IF(RIGHT(BV$39,2)>RIGHT($K102,2),AZ102,0))","v":0.61499999999999999},{"$f":"+IF($K102=\"Ongoing\",BA102,IF(RIGHT($K102,2)=RIGHT(BW$39,2),SUM($AX102:BA102),0)+IF(RIGHT(BW$39,2)>RIGHT($K102,2),BA102,0))","v":0.83174999999999999},{"$f":"+IF($K102=\"Ongoing\",BB102,IF(RIGHT($K102,2)=RIGHT(BX$39,2),SUM($AX102:BB102),0)+IF(RIGHT(BX$39,2)>RIGHT($K102,2),BB102,0))","v":0.86475000000000002},{"$f":"+IF($K102=\"Ongoing\",BC102,IF(RIGHT($K102,2)=RIGHT(BY$39,2),SUM($AX102:BC102),0)+IF(RIGHT(BY$39,2)>RIGHT($K102,2),BC102,0))","v":1.0920000000000001},{"$f":"+IF($K102=\"Ongoing\",BD102,IF(RIGHT($K102,2)=RIGHT(BZ$39,2),SUM($AX102:BD102),0)+IF(RIGHT(BZ$39,2)>RIGHT($K102,2),BD102,0))","v":1.167},{"$f":"+IF($K102=\"Ongoing\",BE102,IF(RIGHT($K102,2)=RIGHT(CA$39,2),SUM($AX102:BE102),0)+IF(RIGHT(CA$39,2)>RIGHT($K102,2),BE102,0))","v":1.167},{"$f":"+IF($K102=\"Ongoing\",BF102,IF(RIGHT($K102,2)=RIGHT(CB$39,2),SUM($AX102:BF102),0)+IF(RIGHT(CB$39,2)>RIGHT($K102,2),BF102,0))","v":1.1759999999999999},{"$f":"+IF($K102=\"Ongoing\",BG102,IF(RIGHT($K102,2)=RIGHT(CC$39,2),SUM($AX102:BG102),0)+IF(RIGHT(CC$39,2)>RIGHT($K102,2),BG102,0))","v":1.1759999999999999},null,{"$f":"+Q102*KeyAssumptionsPriceControl_FO!AC$15","v":0.99961500000000003},{"$f":"+R102*KeyAssumptionsPriceControl_FO!AD$15","v":1.38924855},{"$f":"+S102*KeyAssumptionsPriceControl_FO!AE$15","v":0.67202710499999996},{"$f":"+T102*KeyAssumptionsPriceControl_FO!AF$15","v":0.93614195271750011},{"$f":"+U102*KeyAssumptionsPriceControl_FO!AG$15","v":1.002482255750925},{"$f":"+V102*KeyAssumptionsPriceControl_FO!AH$15","v":1.3039051078096682},{"$f":"+W102*KeyAssumptionsPriceControl_FO!AI$15","v":1.4352628009508235},{"$f":"+X102*KeyAssumptionsPriceControl_FO!AJ$15","v":1.4783206849793484},{"$f":"+Y102*KeyAssumptionsPriceControl_FO!AK$15","v":1.534413264183192},{"$f":"+Z102*KeyAssumptionsPriceControl_FO!AL$15","v":1.5804456621086878},null,0.124951875,0.42355981875000004,0.68121927562499995,0.88224040783968749,0.99961655889824064,0.9893070355933149,1.0740435673133764,1.2372203708399603,1.3714840884267248,1.4725430337681353]
[null,null,"WPS",null,"Water","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0,0,0,0,0,0.24424999999999999,3.3932500000000001,0,0.26997599999999999,3.0684999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.24424999999999999,3.3932500000000001,0,0.26997599999999999,3.0684999999999998,null,0,0,0,0,0,3.0531249999999998E-3,4.8521874999999999E-2,9.0937500000000004E-2,9.4312199999999999E-2,0.13604315,null,{"$f":"+IF($K103=\"Ongoing\",AX103,IF(RIGHT($K103,2)=RIGHT(BT$39,2),SUM($AX103:AX103),0)+IF(RIGHT(BT$39,2)>RIGHT($K103,2),AX103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AY103,IF(RIGHT($K103,2)=RIGHT(BU$39,2),SUM($AX103:AY103),0)+IF(RIGHT(BU$39,2)>RIGHT($K103,2),AY103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AZ103,IF(RIGHT($K103,2)=RIGHT(BV$39,2),SUM($AX103:AZ103),0)+IF(RIGHT(BV$39,2)>RIGHT($K103,2),AZ103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BA103,IF(RIGHT($K103,2)=RIGHT(BW$39,2),SUM($AX103:BA103),0)+IF(RIGHT(BW$39,2)>RIGHT($K103,2),BA103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BB103,IF(RIGHT($K103,2)=RIGHT(BX$39,2),SUM($AX103:BB103),0)+IF(RIGHT(BX$39,2)>RIGHT($K103,2),BB103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BC103,IF(RIGHT($K103,2)=RIGHT(BY$39,2),SUM($AX103:BC103),0)+IF(RIGHT(BY$39,2)>RIGHT($K103,2),BC103,0))","v":0.24424999999999999},{"$f":"+IF($K103=\"Ongoing\",BD103,IF(RIGHT($K103,2)=RIGHT(BZ$39,2),SUM($AX103:BD103),0)+IF(RIGHT(BZ$39,2)>RIGHT($K103,2),BD103,0))","v":3.3932500000000001},{"$f":"+IF($K103=\"Ongoing\",BE103,IF(RIGHT($K103,2)=RIGHT(CA$39,2),SUM($AX103:BE103),0)+IF(RIGHT(CA$39,2)>RIGHT($K103,2),BE103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BF103,IF(RIGHT($K103,2)=RIGHT(CB$39,2),SUM($AX103:BF103),0)+IF(RIGHT(CB$39,2)>RIGHT($K103,2),BF103,0))","v":0.26997599999999999},{"$f":"+IF($K103=\"Ongoing\",BG103,IF(RIGHT($K103,2)=RIGHT(CC$39,2),SUM($AX103:BG103),0)+IF(RIGHT(CC$39,2)>RIGHT($K103,2),BG103,0))","v":3.0684999999999998},null,{"$f":"+Q103*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R103*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S103*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T103*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U103*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V103*KeyAssumptionsPriceControl_FO!AH$15","v":0.29164727342720825},{"$f":"+W103*KeyAssumptionsPriceControl_FO!AI$15","v":4.1732694938529411},{"$f":"+X103*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y103*KeyAssumptionsPriceControl_FO!AK$15","v":0.35225744507748419},{"$f":"+Z103*KeyAssumptionsPriceControl_FO!AL$15","v":4.1238074100174389},null,0,0,0,0,0,3.6455909178401032E-3,5.9457050508841973E-2,0.11162291918200373,0.11602613724547228,0.17197694793415882]
[null,null,"WPS",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",40,40,null,null,null,0.25992312842999971,0.25992379660999981,0.2599575082299998,0.25999842469499956,0.25996360947499986,0.25998266786999963,0.25994564604499998,0.25991790188499986,0.25998268667499991,0.25999478291499972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25992312842999971,0.25992379660999981,0.2599575082299998,0.25999842469499956,0.25996360947499986,0.25998266786999963,0.25994564604499998,0.25991790188499986,0.25998268667499991,0.25999478291499972,null,3.2490391053749965E-3,9.7471256683749896E-3,1.6245641978874986E-2,2.274509114043748E-2,2.9244616567562474E-2,3.574394503437496E-2,4.2243048958312462E-2,4.8741343307437464E-2,5.5240100664437457E-2,6.173981903431245E-2,null,{"$f":"+IF($K104=\"Ongoing\",AX104,IF(RIGHT($K104,2)=RIGHT(BT$39,2),SUM($AX104:AX104),0)+IF(RIGHT(BT$39,2)>RIGHT($K104,2),AX104,0))","v":0.25992312842999971},{"$f":"+IF($K104=\"Ongoing\",AY104,IF(RIGHT($K104,2)=RIGHT(BU$39,2),SUM($AX104:AY104),0)+IF(RIGHT(BU$39,2)>RIGHT($K104,2),AY104,0))","v":0.25992379660999981},{"$f":"+IF($K104=\"Ongoing\",AZ104,IF(RIGHT($K104,2)=RIGHT(BV$39,2),SUM($AX104:AZ104),0)+IF(RIGHT(BV$39,2)>RIGHT($K104,2),AZ104,0))","v":0.2599575082299998},{"$f":"+IF($K104=\"Ongoing\",BA104,IF(RIGHT($K104,2)=RIGHT(BW$39,2),SUM($AX104:BA104),0)+IF(RIGHT(BW$39,2)>RIGHT($K104,2),BA104,0))","v":0.25999842469499956},{"$f":"+IF($K104=\"Ongoing\",BB104,IF(RIGHT($K104,2)=RIGHT(BX$39,2),SUM($AX104:BB104),0)+IF(RIGHT(BX$39,2)>RIGHT($K104,2),BB104,0))","v":0.25996360947499986},{"$f":"+IF($K104=\"Ongoing\",BC104,IF(RIGHT($K104,2)=RIGHT(BY$39,2),SUM($AX104:BC104),0)+IF(RIGHT(BY$39,2)>RIGHT($K104,2),BC104,0))","v":0.25998266786999963},{"$f":"+IF($K104=\"Ongoing\",BD104,IF(RIGHT($K104,2)=RIGHT(BZ$39,2),SUM($AX104:BD104),0)+IF(RIGHT(BZ$39,2)>RIGHT($K104,2),BD104,0))","v":0.25994564604499998},{"$f":"+IF($K104=\"Ongoing\",BE104,IF(RIGHT($K104,2)=RIGHT(CA$39,2),SUM($AX104:BE104),0)+IF(RIGHT(CA$39,2)>RIGHT($K104,2),BE104,0))","v":0.25991790188499986},{"$f":"+IF($K104=\"Ongoing\",BF104,IF(RIGHT($K104,2)=RIGHT(CB$39,2),SUM($AX104:BF104),0)+IF(RIGHT(CB$39,2)>RIGHT($K104,2),BF104,0))","v":0.25998268667499991},{"$f":"+IF($K104=\"Ongoing\",BG104,IF(RIGHT($K104,2)=RIGHT(CC$39,2),SUM($AX104:BG104),0)+IF(RIGHT(CC$39,2)>RIGHT($K104,2),BG104,0))","v":0.25999478291499972},null,{"$f":"+Q104*KeyAssumptionsPriceControl_FO!AC$15","v":0.26772082228289973},{"$f":"+R104*KeyAssumptionsPriceControl_FO!AD$15","v":0.27575315582354881},{"$f":"+S104*KeyAssumptionsPriceControl_FO!AE$15","v":0.284062588095643},{"$f":"+T104*KeyAssumptionsPriceControl_FO!AF$15","v":0.29263051758034359},{"$f":"+U104*KeyAssumptionsPriceControl_FO!AG$15","v":0.3013690727258172},{"$f":"+V104*KeyAssumptionsPriceControl_FO!AH$15","v":0.31043290162790937},{"$f":"+W104*KeyAssumptionsPriceControl_FO!AI$15","v":0.31970035650172923},{"$f":"+X104*KeyAssumptionsPriceControl_FO!AJ$15","v":0.32925622172495977},{"$f":"+Y104*KeyAssumptionsPriceControl_FO!AK$15","v":0.33921843783342065},{"$f":"+Z104*KeyAssumptionsPriceControl_FO!AL$15","v":0.34941124730348749},null,3.3465102785362466E-3,1.0139935004866853E-2,1.7137631803856752E-2,2.4346295624806585E-2,3.1771290503633594E-2,3.9418815183055178E-2,4.7295480909675655E-2,5.5407438137509257E-2,6.3763371381989009E-2,7.2371242446200357E-2]
[null,null,"WRP",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0.79999116120000002,0.79999644570000006,0.79998617569999997,0.79999409109999997,0.79998222770000005,0.79982228799999999,0.79992142960000001,0.79989960250000003,0.79981553410000006,0.79985086459999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79999116120000002,0.79999644570000006,0.79998617569999997,0.79999409109999997,0.79998222770000005,0.79982228799999999,0.79992142960000001,0.79989960250000003,0.79981553410000006,0.79985086459999999,null,4.9999447575000003E-3,1.4999867300625001E-2,2.4999758684375002E-2,3.4999635351875003E-2,4.4999487344374998E-2,5.4998265567499996E-2,6.4996663802499993E-2,7.4995545253125004E-2,8.4993764856875001E-2,9.499167984875001E-2,null,{"$f":"+IF($K105=\"Ongoing\",AX105,IF(RIGHT($K105,2)=RIGHT(BT$39,2),SUM($AX105:AX105),0)+IF(RIGHT(BT$39,2)>RIGHT($K105,2),AX105,0))","v":0.79999116120000002},{"$f":"+IF($K105=\"Ongoing\",AY105,IF(RIGHT($K105,2)=RIGHT(BU$39,2),SUM($AX105:AY105),0)+IF(RIGHT(BU$39,2)>RIGHT($K105,2),AY105,0))","v":0.79999644570000006},{"$f":"+IF($K105=\"Ongoing\",AZ105,IF(RIGHT($K105,2)=RIGHT(BV$39,2),SUM($AX105:AZ105),0)+IF(RIGHT(BV$39,2)>RIGHT($K105,2),AZ105,0))","v":0.79998617569999997},{"$f":"+IF($K105=\"Ongoing\",BA105,IF(RIGHT($K105,2)=RIGHT(BW$39,2),SUM($AX105:BA105),0)+IF(RIGHT(BW$39,2)>RIGHT($K105,2),BA105,0))","v":0.79999409109999997},{"$f":"+IF($K105=\"Ongoing\",BB105,IF(RIGHT($K105,2)=RIGHT(BX$39,2),SUM($AX105:BB105),0)+IF(RIGHT(BX$39,2)>RIGHT($K105,2),BB105,0))","v":0.79998222770000005},{"$f":"+IF($K105=\"Ongoing\",BC105,IF(RIGHT($K105,2)=RIGHT(BY$39,2),SUM($AX105:BC105),0)+IF(RIGHT(BY$39,2)>RIGHT($K105,2),BC105,0))","v":0.79982228799999999},{"$f":"+IF($K105=\"Ongoing\",BD105,IF(RIGHT($K105,2)=RIGHT(BZ$39,2),SUM($AX105:BD105),0)+IF(RIGHT(BZ$39,2)>RIGHT($K105,2),BD105,0))","v":0.79992142960000001},{"$f":"+IF($K105=\"Ongoing\",BE105,IF(RIGHT($K105,2)=RIGHT(CA$39,2),SUM($AX105:BE105),0)+IF(RIGHT(CA$39,2)>RIGHT($K105,2),BE105,0))","v":0.79989960250000003},{"$f":"+IF($K105=\"Ongoing\",BF105,IF(RIGHT($K105,2)=RIGHT(CB$39,2),SUM($AX105:BF105),0)+IF(RIGHT(CB$39,2)>RIGHT($K105,2),BF105,0))","v":0.79981553410000006},{"$f":"+IF($K105=\"Ongoing\",BG105,IF(RIGHT($K105,2)=RIGHT(CC$39,2),SUM($AX105:BG105),0)+IF(RIGHT(CC$39,2)>RIGHT($K105,2),BG105,0))","v":0.79985086459999999},null,{"$f":"+Q105*KeyAssumptionsPriceControl_FO!AC$15","v":0.82399089603600006},{"$f":"+R105*KeyAssumptionsPriceControl_FO!AD$15","v":0.84871622924313006},{"$f":"+S105*KeyAssumptionsPriceControl_FO!AE$15","v":0.87416649381413392},{"$f":"+T105*KeyAssumptionsPriceControl_FO!AF$15","v":0.90040039748099265},{"$f":"+U105*KeyAssumptionsPriceControl_FO!AG$15","v":0.92739865647336939},{"$f":"+V105*KeyAssumptionsPriceControl_FO!AH$15","v":0.95502963980147937},{"$f":"+W105*KeyAssumptionsPriceControl_FO!AI$15","v":0.98380246065834021},{"$f":"+X105*KeyAssumptionsPriceControl_FO!AJ$15","v":1.013288884560847},{"$f":"+Y105*KeyAssumptionsPriceControl_FO!AK$15","v":1.0435778609037452},{"$f":"+Z105*KeyAssumptionsPriceControl_FO!AL$15","v":1.0749326779684978},null,5.1499431002250007E-3,1.5604362633219564E-2,2.6372379652327464E-2,3.7463422722922003E-2,4.8887166810136766E-2,6.0652343661854569E-2,7.2770044289728442E-2,8.5251865197348356E-2,9.8107282356502054E-2,0.11134797322445358]
[null,null,"WTP",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0,0,0,0.49122500000000002,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.49122500000000002,0,0,0,0,0,0,null,0,0,0,3.07015625E-3,6.1403124999999999E-3,6.1403124999999999E-3,6.1403124999999999E-3,6.1403124999999999E-3,6.1403124999999999E-3,6.1403124999999999E-3,null,{"$f":"+IF($K106=\"Ongoing\",AX106,IF(RIGHT($K106,2)=RIGHT(BT$39,2),SUM($AX106:AX106),0)+IF(RIGHT(BT$39,2)>RIGHT($K106,2),AX106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AY106,IF(RIGHT($K106,2)=RIGHT(BU$39,2),SUM($AX106:AY106),0)+IF(RIGHT(BU$39,2)>RIGHT($K106,2),AY106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AZ106,IF(RIGHT($K106,2)=RIGHT(BV$39,2),SUM($AX106:AZ106),0)+IF(RIGHT(BV$39,2)>RIGHT($K106,2),AZ106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BA106,IF(RIGHT($K106,2)=RIGHT(BW$39,2),SUM($AX106:BA106),0)+IF(RIGHT(BW$39,2)>RIGHT($K106,2),BA106,0))","v":0.49122500000000002},{"$f":"+IF($K106=\"Ongoing\",BB106,IF(RIGHT($K106,2)=RIGHT(BX$39,2),SUM($AX106:BB106),0)+IF(RIGHT(BX$39,2)>RIGHT($K106,2),BB106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BC106,IF(RIGHT($K106,2)=RIGHT(BY$39,2),SUM($AX106:BC106),0)+IF(RIGHT(BY$39,2)>RIGHT($K106,2),BC106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BD106,IF(RIGHT($K106,2)=RIGHT(BZ$39,2),SUM($AX106:BD106),0)+IF(RIGHT(BZ$39,2)>RIGHT($K106,2),BD106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BE106,IF(RIGHT($K106,2)=RIGHT(CA$39,2),SUM($AX106:BE106),0)+IF(RIGHT(CA$39,2)>RIGHT($K106,2),BE106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BF106,IF(RIGHT($K106,2)=RIGHT(CB$39,2),SUM($AX106:BF106),0)+IF(RIGHT(CB$39,2)>RIGHT($K106,2),BF106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BG106,IF(RIGHT($K106,2)=RIGHT(CC$39,2),SUM($AX106:BG106),0)+IF(RIGHT(CC$39,2)>RIGHT($K106,2),BG106,0))","v":0},null,{"$f":"+Q106*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R106*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S106*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T106*KeyAssumptionsPriceControl_FO!AF$15","v":0.55287806519225013},{"$f":"+U106*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V106*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W106*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X106*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y106*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z106*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,3.4554879074515633E-3,6.9109758149031265E-3,6.9109758149031265E-3,6.9109758149031265E-3,6.9109758149031265E-3,6.9109758149031265E-3,6.9109758149031265E-3]
[null,null,"WTP",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,0,0,0.93232499999999996,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.93232499999999996,0,0,0,0,0,0,0,null,0,0,5.8270312499999997E-3,1.1654062499999999E-2,1.1654062499999999E-2,1.1654062499999999E-2,1.1654062499999999E-2,1.1654062499999999E-2,1.1654062499999999E-2,1.1654062499999999E-2,null,{"$f":"+IF($K107=\"Ongoing\",AX107,IF(RIGHT($K107,2)=RIGHT(BT$39,2),SUM($AX107:AX107),0)+IF(RIGHT(BT$39,2)>RIGHT($K107,2),AX107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AY107,IF(RIGHT($K107,2)=RIGHT(BU$39,2),SUM($AX107:AY107),0)+IF(RIGHT(BU$39,2)>RIGHT($K107,2),AY107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AZ107,IF(RIGHT($K107,2)=RIGHT(BV$39,2),SUM($AX107:AZ107),0)+IF(RIGHT(BV$39,2)>RIGHT($K107,2),AZ107,0))","v":0.93232499999999996},{"$f":"+IF($K107=\"Ongoing\",BA107,IF(RIGHT($K107,2)=RIGHT(BW$39,2),SUM($AX107:BA107),0)+IF(RIGHT(BW$39,2)>RIGHT($K107,2),BA107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BB107,IF(RIGHT($K107,2)=RIGHT(BX$39,2),SUM($AX107:BB107),0)+IF(RIGHT(BX$39,2)>RIGHT($K107,2),BB107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BC107,IF(RIGHT($K107,2)=RIGHT(BY$39,2),SUM($AX107:BC107),0)+IF(RIGHT(BY$39,2)>RIGHT($K107,2),BC107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BD107,IF(RIGHT($K107,2)=RIGHT(BZ$39,2),SUM($AX107:BD107),0)+IF(RIGHT(BZ$39,2)>RIGHT($K107,2),BD107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BE107,IF(RIGHT($K107,2)=RIGHT(CA$39,2),SUM($AX107:BE107),0)+IF(RIGHT(CA$39,2)>RIGHT($K107,2),BE107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BF107,IF(RIGHT($K107,2)=RIGHT(CB$39,2),SUM($AX107:BF107),0)+IF(RIGHT(CB$39,2)>RIGHT($K107,2),BF107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BG107,IF(RIGHT($K107,2)=RIGHT(CC$39,2),SUM($AX107:BG107),0)+IF(RIGHT(CC$39,2)>RIGHT($K107,2),BG107,0))","v":0},null,{"$f":"+Q107*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R107*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S107*KeyAssumptionsPriceControl_FO!AE$15","v":1.0187767002749999},{"$f":"+T107*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U107*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V107*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W107*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X107*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y107*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z107*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,6.3673543767187495E-3,1.2734708753437499E-2,1.2734708753437499E-2,1.2734708753437499E-2,1.2734708753437499E-2,1.2734708753437499E-2,1.2734708753437499E-2,1.2734708753437499E-2]
[null,null,"WTP",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",100,100,null,null,null,0.44999746756999992,0.44999319865000009,0.44999497540500005,0.44999773146499994,0.44999212641000003,0.449973786667,0.44997101101699982,0.44996564570500008,0.44999108428999973,0.4499059571350002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44999746756999992,0.44999319865000009,0.44999497540500005,0.44999773146499994,0.44999212641000003,0.449973786667,0.44997101101699982,0.44996564570500008,0.44999108428999973,0.4499059571350002,null,2.2499873378499994E-3,6.749940668949999E-3,1.1249881539225001E-2,1.5749845073574999E-2,2.0249794362950001E-2,2.4749623928334998E-2,2.9249347916755E-2,3.3749031200365001E-2,3.8248814850339999E-2,4.2748300057464994E-2,null,{"$f":"+IF($K108=\"Ongoing\",AX108,IF(RIGHT($K108,2)=RIGHT(BT$39,2),SUM($AX108:AX108),0)+IF(RIGHT(BT$39,2)>RIGHT($K108,2),AX108,0))","v":0.44999746756999992},{"$f":"+IF($K108=\"Ongoing\",AY108,IF(RIGHT($K108,2)=RIGHT(BU$39,2),SUM($AX108:AY108),0)+IF(RIGHT(BU$39,2)>RIGHT($K108,2),AY108,0))","v":0.44999319865000009},{"$f":"+IF($K108=\"Ongoing\",AZ108,IF(RIGHT($K108,2)=RIGHT(BV$39,2),SUM($AX108:AZ108),0)+IF(RIGHT(BV$39,2)>RIGHT($K108,2),AZ108,0))","v":0.44999497540500005},{"$f":"+IF($K108=\"Ongoing\",BA108,IF(RIGHT($K108,2)=RIGHT(BW$39,2),SUM($AX108:BA108),0)+IF(RIGHT(BW$39,2)>RIGHT($K108,2),BA108,0))","v":0.44999773146499994},{"$f":"+IF($K108=\"Ongoing\",BB108,IF(RIGHT($K108,2)=RIGHT(BX$39,2),SUM($AX108:BB108),0)+IF(RIGHT(BX$39,2)>RIGHT($K108,2),BB108,0))","v":0.44999212641000003},{"$f":"+IF($K108=\"Ongoing\",BC108,IF(RIGHT($K108,2)=RIGHT(BY$39,2),SUM($AX108:BC108),0)+IF(RIGHT(BY$39,2)>RIGHT($K108,2),BC108,0))","v":0.449973786667},{"$f":"+IF($K108=\"Ongoing\",BD108,IF(RIGHT($K108,2)=RIGHT(BZ$39,2),SUM($AX108:BD108),0)+IF(RIGHT(BZ$39,2)>RIGHT($K108,2),BD108,0))","v":0.44997101101699982},{"$f":"+IF($K108=\"Ongoing\",BE108,IF(RIGHT($K108,2)=RIGHT(CA$39,2),SUM($AX108:BE108),0)+IF(RIGHT(CA$39,2)>RIGHT($K108,2),BE108,0))","v":0.44996564570500008},{"$f":"+IF($K108=\"Ongoing\",BF108,IF(RIGHT($K108,2)=RIGHT(CB$39,2),SUM($AX108:BF108),0)+IF(RIGHT(CB$39,2)>RIGHT($K108,2),BF108,0))","v":0.44999108428999973},{"$f":"+IF($K108=\"Ongoing\",BG108,IF(RIGHT($K108,2)=RIGHT(CC$39,2),SUM($AX108:BG108),0)+IF(RIGHT(CC$39,2)>RIGHT($K108,2),BG108,0))","v":0.4499059571350002},null,{"$f":"+Q108*KeyAssumptionsPriceControl_FO!AC$15","v":0.46349739159709991},{"$f":"+R108*KeyAssumptionsPriceControl_FO!AD$15","v":0.47739778444778508},{"$f":"+S108*KeyAssumptionsPriceControl_FO!AE$15","v":0.49172165948937951},{"$f":"+T108*KeyAssumptionsPriceControl_FO!AF$15","v":0.50647641124387166},{"$f":"+U108*KeyAssumptionsPriceControl_FO!AG$15","v":0.5216642057862414},{"$f":"+V108*KeyAssumptionsPriceControl_FO!AH$15","v":0.53729223334758169},{"$f":"+W108*KeyAssumptionsPriceControl_FO!AI$15","v":0.55340758664861445},{"$f":"+X108*KeyAssumptionsPriceControl_FO!AJ$15","v":0.5700030176313543},{"$f":"+Y108*KeyAssumptionsPriceControl_FO!AK$15","v":0.58713629974383708},{"$f":"+Z108*KeyAssumptionsPriceControl_FO!AL$15","v":0.60463598495822135},null,2.3174869579854996E-3,7.0219628382099247E-3,1.1867560057895746E-2,1.6858550411562E-2,2.1999253496712567E-2,2.7294035692381681E-2,3.2747534792362656E-2,3.8364587813762507E-2,4.4150284400638458E-2,5.010914582414875E-2]
[null,null,"NCCs - water",null,"Water","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24453,0.24551999999999999,0.24848999999999999,0.24948000000000001,0.25146000000000002,0.25344,0.25442999999999999,0.25541999999999998,0.25740000000000002,0.26036999999999999,null,-0.24453,-0.24551999999999999,-0.24848999999999999,-0.24948000000000001,-0.25146000000000002,-0.25344,-0.25442999999999999,-0.25541999999999998,-0.25740000000000002,-0.26036999999999999,null,-1.5283124999999999E-3,-4.5911249999999997E-3,-7.6786874999999997E-3,-1.0791E-2,-1.3921875E-2,-1.7077499999999999E-2,-2.0251687499999997E-2,-2.3438249999999997E-2,-2.6643374999999997E-2,-2.9879437499999998E-2,null,{"$f":"+IF($K109=\"Ongoing\",AX109,IF(RIGHT($K109,2)=RIGHT(BT$39,2),SUM($AX109:AX109),0)+IF(RIGHT(BT$39,2)>RIGHT($K109,2),AX109,0))","v":-0.24453},{"$f":"+IF($K109=\"Ongoing\",AY109,IF(RIGHT($K109,2)=RIGHT(BU$39,2),SUM($AX109:AY109),0)+IF(RIGHT(BU$39,2)>RIGHT($K109,2),AY109,0))","v":-0.24551999999999999},{"$f":"+IF($K109=\"Ongoing\",AZ109,IF(RIGHT($K109,2)=RIGHT(BV$39,2),SUM($AX109:AZ109),0)+IF(RIGHT(BV$39,2)>RIGHT($K109,2),AZ109,0))","v":-0.24848999999999999},{"$f":"+IF($K109=\"Ongoing\",BA109,IF(RIGHT($K109,2)=RIGHT(BW$39,2),SUM($AX109:BA109),0)+IF(RIGHT(BW$39,2)>RIGHT($K109,2),BA109,0))","v":-0.24948000000000001},{"$f":"+IF($K109=\"Ongoing\",BB109,IF(RIGHT($K109,2)=RIGHT(BX$39,2),SUM($AX109:BB109),0)+IF(RIGHT(BX$39,2)>RIGHT($K109,2),BB109,0))","v":-0.25146000000000002},{"$f":"+IF($K109=\"Ongoing\",BC109,IF(RIGHT($K109,2)=RIGHT(BY$39,2),SUM($AX109:BC109),0)+IF(RIGHT(BY$39,2)>RIGHT($K109,2),BC109,0))","v":-0.25344},{"$f":"+IF($K109=\"Ongoing\",BD109,IF(RIGHT($K109,2)=RIGHT(BZ$39,2),SUM($AX109:BD109),0)+IF(RIGHT(BZ$39,2)>RIGHT($K109,2),BD109,0))","v":-0.25442999999999999},{"$f":"+IF($K109=\"Ongoing\",BE109,IF(RIGHT($K109,2)=RIGHT(CA$39,2),SUM($AX109:BE109),0)+IF(RIGHT(CA$39,2)>RIGHT($K109,2),BE109,0))","v":-0.25541999999999998},{"$f":"+IF($K109=\"Ongoing\",BF109,IF(RIGHT($K109,2)=RIGHT(CB$39,2),SUM($AX109:BF109),0)+IF(RIGHT(CB$39,2)>RIGHT($K109,2),BF109,0))","v":-0.25740000000000002},{"$f":"+IF($K109=\"Ongoing\",BG109,IF(RIGHT($K109,2)=RIGHT(CC$39,2),SUM($AX109:BG109),0)+IF(RIGHT(CC$39,2)>RIGHT($K109,2),BG109,0))","v":-0.26036999999999999},null,{"$f":"+Q109*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R109*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S109*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T109*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U109*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V109*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W109*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X109*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y109*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z109*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"NCCs - sewerage",null,"Sewerage","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2174225000000001,1.2287399999999999,1.2400575,1.24482,1.2571275,1.267455,1.27599,1.2873075,1.2920700000000001,1.3099425,null,{"$f":"+Q110-AB110-AM110","v":-1.2174225000000001},-1.2287399999999999,-1.2400575,-1.24482,-1.2571275,-1.267455,-1.27599,-1.2873075,-1.2920700000000001,-1.3099425,null,-7.6088906250000006E-3,-2.2897406250000002E-2,-3.8327390624999999E-2,-5.3857874999999993E-2,-6.9495046874999994E-2,-8.5273687499999987E-2,-0.10117021875,-0.11719082812499998,-0.13331193750000001,-0.14957451562500002,null,{"$f":"+IF($K110=\"Ongoing\",AX110,IF(RIGHT($K110,2)=RIGHT(BT$39,2),SUM($AX110:AX110),0)+IF(RIGHT(BT$39,2)>RIGHT($K110,2),AX110,0))","v":-1.2174225000000001},{"$f":"+IF($K110=\"Ongoing\",AY110,IF(RIGHT($K110,2)=RIGHT(BU$39,2),SUM($AX110:AY110),0)+IF(RIGHT(BU$39,2)>RIGHT($K110,2),AY110,0))","v":-1.2287399999999999},{"$f":"+IF($K110=\"Ongoing\",AZ110,IF(RIGHT($K110,2)=RIGHT(BV$39,2),SUM($AX110:AZ110),0)+IF(RIGHT(BV$39,2)>RIGHT($K110,2),AZ110,0))","v":-1.2400575},{"$f":"+IF($K110=\"Ongoing\",BA110,IF(RIGHT($K110,2)=RIGHT(BW$39,2),SUM($AX110:BA110),0)+IF(RIGHT(BW$39,2)>RIGHT($K110,2),BA110,0))","v":-1.24482},{"$f":"+IF($K110=\"Ongoing\",BB110,IF(RIGHT($K110,2)=RIGHT(BX$39,2),SUM($AX110:BB110),0)+IF(RIGHT(BX$39,2)>RIGHT($K110,2),BB110,0))","v":-1.2571275},{"$f":"+IF($K110=\"Ongoing\",BC110,IF(RIGHT($K110,2)=RIGHT(BY$39,2),SUM($AX110:BC110),0)+IF(RIGHT(BY$39,2)>RIGHT($K110,2),BC110,0))","v":-1.267455},{"$f":"+IF($K110=\"Ongoing\",BD110,IF(RIGHT($K110,2)=RIGHT(BZ$39,2),SUM($AX110:BD110),0)+IF(RIGHT(BZ$39,2)>RIGHT($K110,2),BD110,0))","v":-1.27599},{"$f":"+IF($K110=\"Ongoing\",BE110,IF(RIGHT($K110,2)=RIGHT(CA$39,2),SUM($AX110:BE110),0)+IF(RIGHT(CA$39,2)>RIGHT($K110,2),BE110,0))","v":-1.2873075},{"$f":"+IF($K110=\"Ongoing\",BF110,IF(RIGHT($K110,2)=RIGHT(CB$39,2),SUM($AX110:BF110),0)+IF(RIGHT(CB$39,2)>RIGHT($K110,2),BF110,0))","v":-1.2920700000000001},{"$f":"+IF($K110=\"Ongoing\",BG110,IF(RIGHT($K110,2)=RIGHT(CC$39,2),SUM($AX110:BG110),0)+IF(RIGHT(CC$39,2)>RIGHT($K110,2),BG110,0))","v":-1.3099425},null,{"$f":"+Q110*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R110*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S110*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T110*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U110*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V110*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W110*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X110*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y110*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z110*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K111=\"Ongoing\",AX111,IF(RIGHT($K111,2)=RIGHT(BT$39,2),SUM($AX111:AX111),0)+IF(RIGHT(BT$39,2)>RIGHT($K111,2),AX111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AY111,IF(RIGHT($K111,2)=RIGHT(BU$39,2),SUM($AX111:AY111),0)+IF(RIGHT(BU$39,2)>RIGHT($K111,2),AY111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AZ111,IF(RIGHT($K111,2)=RIGHT(BV$39,2),SUM($AX111:AZ111),0)+IF(RIGHT(BV$39,2)>RIGHT($K111,2),AZ111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BA111,IF(RIGHT($K111,2)=RIGHT(BW$39,2),SUM($AX111:BA111),0)+IF(RIGHT(BW$39,2)>RIGHT($K111,2),BA111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BB111,IF(RIGHT($K111,2)=RIGHT(BX$39,2),SUM($AX111:BB111),0)+IF(RIGHT(BX$39,2)>RIGHT($K111,2),BB111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BC111,IF(RIGHT($K111,2)=RIGHT(BY$39,2),SUM($AX111:BC111),0)+IF(RIGHT(BY$39,2)>RIGHT($K111,2),BC111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BD111,IF(RIGHT($K111,2)=RIGHT(BZ$39,2),SUM($AX111:BD111),0)+IF(RIGHT(BZ$39,2)>RIGHT($K111,2),BD111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BE111,IF(RIGHT($K111,2)=RIGHT(CA$39,2),SUM($AX111:BE111),0)+IF(RIGHT(CA$39,2)>RIGHT($K111,2),BE111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BF111,IF(RIGHT($K111,2)=RIGHT(CB$39,2),SUM($AX111:BF111),0)+IF(RIGHT(CB$39,2)>RIGHT($K111,2),BF111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",BG111,IF(RIGHT($K111,2)=RIGHT(CC$39,2),SUM($AX111:BG111),0)+IF(RIGHT(CC$39,2)>RIGHT($K111,2),BG111,0))","v":0},null,{"$f":"+Q111*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R111*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S111*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T111*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U111*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V111*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W111*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X111*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y111*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z111*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K112=\"Ongoing\",AX112,IF(RIGHT($K112,2)=RIGHT(BT$39,2),SUM($AX112:AX112),0)+IF(RIGHT(BT$39,2)>RIGHT($K112,2),AX112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AY112,IF(RIGHT($K112,2)=RIGHT(BU$39,2),SUM($AX112:AY112),0)+IF(RIGHT(BU$39,2)>RIGHT($K112,2),AY112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AZ112,IF(RIGHT($K112,2)=RIGHT(BV$39,2),SUM($AX112:AZ112),0)+IF(RIGHT(BV$39,2)>RIGHT($K112,2),AZ112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BA112,IF(RIGHT($K112,2)=RIGHT(BW$39,2),SUM($AX112:BA112),0)+IF(RIGHT(BW$39,2)>RIGHT($K112,2),BA112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BB112,IF(RIGHT($K112,2)=RIGHT(BX$39,2),SUM($AX112:BB112),0)+IF(RIGHT(BX$39,2)>RIGHT($K112,2),BB112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BC112,IF(RIGHT($K112,2)=RIGHT(BY$39,2),SUM($AX112:BC112),0)+IF(RIGHT(BY$39,2)>RIGHT($K112,2),BC112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BD112,IF(RIGHT($K112,2)=RIGHT(BZ$39,2),SUM($AX112:BD112),0)+IF(RIGHT(BZ$39,2)>RIGHT($K112,2),BD112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BE112,IF(RIGHT($K112,2)=RIGHT(CA$39,2),SUM($AX112:BE112),0)+IF(RIGHT(CA$39,2)>RIGHT($K112,2),BE112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BF112,IF(RIGHT($K112,2)=RIGHT(CB$39,2),SUM($AX112:BF112),0)+IF(RIGHT(CB$39,2)>RIGHT($K112,2),BF112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",BG112,IF(RIGHT($K112,2)=RIGHT(CC$39,2),SUM($AX112:BG112),0)+IF(RIGHT(CC$39,2)>RIGHT($K112,2),BG112,0))","v":0},null,{"$f":"+Q112*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R112*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S112*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T112*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U112*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V112*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W112*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X112*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y112*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z112*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K113=\"Ongoing\",AX113,IF(RIGHT($K113,2)=RIGHT(BT$39,2),SUM($AX113:AX113),0)+IF(RIGHT(BT$39,2)>RIGHT($K113,2),AX113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AY113,IF(RIGHT($K113,2)=RIGHT(BU$39,2),SUM($AX113:AY113),0)+IF(RIGHT(BU$39,2)>RIGHT($K113,2),AY113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AZ113,IF(RIGHT($K113,2)=RIGHT(BV$39,2),SUM($AX113:AZ113),0)+IF(RIGHT(BV$39,2)>RIGHT($K113,2),AZ113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BA113,IF(RIGHT($K113,2)=RIGHT(BW$39,2),SUM($AX113:BA113),0)+IF(RIGHT(BW$39,2)>RIGHT($K113,2),BA113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BB113,IF(RIGHT($K113,2)=RIGHT(BX$39,2),SUM($AX113:BB113),0)+IF(RIGHT(BX$39,2)>RIGHT($K113,2),BB113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BC113,IF(RIGHT($K113,2)=RIGHT(BY$39,2),SUM($AX113:BC113),0)+IF(RIGHT(BY$39,2)>RIGHT($K113,2),BC113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BD113,IF(RIGHT($K113,2)=RIGHT(BZ$39,2),SUM($AX113:BD113),0)+IF(RIGHT(BZ$39,2)>RIGHT($K113,2),BD113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BE113,IF(RIGHT($K113,2)=RIGHT(CA$39,2),SUM($AX113:BE113),0)+IF(RIGHT(CA$39,2)>RIGHT($K113,2),BE113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BF113,IF(RIGHT($K113,2)=RIGHT(CB$39,2),SUM($AX113:BF113),0)+IF(RIGHT(CB$39,2)>RIGHT($K113,2),BF113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",BG113,IF(RIGHT($K113,2)=RIGHT(CC$39,2),SUM($AX113:BG113),0)+IF(RIGHT(CC$39,2)>RIGHT($K113,2),BG113,0))","v":0},null,{"$f":"+Q113*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R113*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S113*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T113*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U113*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V113*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W113*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X113*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y113*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z113*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K114=\"Ongoing\",AX114,IF(RIGHT($K114,2)=RIGHT(BT$39,2),SUM($AX114:AX114),0)+IF(RIGHT(BT$39,2)>RIGHT($K114,2),AX114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AY114,IF(RIGHT($K114,2)=RIGHT(BU$39,2),SUM($AX114:AY114),0)+IF(RIGHT(BU$39,2)>RIGHT($K114,2),AY114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AZ114,IF(RIGHT($K114,2)=RIGHT(BV$39,2),SUM($AX114:AZ114),0)+IF(RIGHT(BV$39,2)>RIGHT($K114,2),AZ114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BA114,IF(RIGHT($K114,2)=RIGHT(BW$39,2),SUM($AX114:BA114),0)+IF(RIGHT(BW$39,2)>RIGHT($K114,2),BA114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BB114,IF(RIGHT($K114,2)=RIGHT(BX$39,2),SUM($AX114:BB114),0)+IF(RIGHT(BX$39,2)>RIGHT($K114,2),BB114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BC114,IF(RIGHT($K114,2)=RIGHT(BY$39,2),SUM($AX114:BC114),0)+IF(RIGHT(BY$39,2)>RIGHT($K114,2),BC114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BD114,IF(RIGHT($K114,2)=RIGHT(BZ$39,2),SUM($AX114:BD114),0)+IF(RIGHT(BZ$39,2)>RIGHT($K114,2),BD114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BE114,IF(RIGHT($K114,2)=RIGHT(CA$39,2),SUM($AX114:BE114),0)+IF(RIGHT(CA$39,2)>RIGHT($K114,2),BE114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BF114,IF(RIGHT($K114,2)=RIGHT(CB$39,2),SUM($AX114:BF114),0)+IF(RIGHT(CB$39,2)>RIGHT($K114,2),BF114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BG114,IF(RIGHT($K114,2)=RIGHT(CC$39,2),SUM($AX114:BG114),0)+IF(RIGHT(CC$39,2)>RIGHT($K114,2),BG114,0))","v":0},null,{"$f":"+Q114*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R114*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S114*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T114*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U114*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V114*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W114*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X114*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y114*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z114*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K115=\"Ongoing\",AX115,IF(RIGHT($K115,2)=RIGHT(BT$39,2),SUM($AX115:AX115),0)+IF(RIGHT(BT$39,2)>RIGHT($K115,2),AX115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AY115,IF(RIGHT($K115,2)=RIGHT(BU$39,2),SUM($AX115:AY115),0)+IF(RIGHT(BU$39,2)>RIGHT($K115,2),AY115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AZ115,IF(RIGHT($K115,2)=RIGHT(BV$39,2),SUM($AX115:AZ115),0)+IF(RIGHT(BV$39,2)>RIGHT($K115,2),AZ115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BA115,IF(RIGHT($K115,2)=RIGHT(BW$39,2),SUM($AX115:BA115),0)+IF(RIGHT(BW$39,2)>RIGHT($K115,2),BA115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BB115,IF(RIGHT($K115,2)=RIGHT(BX$39,2),SUM($AX115:BB115),0)+IF(RIGHT(BX$39,2)>RIGHT($K115,2),BB115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BC115,IF(RIGHT($K115,2)=RIGHT(BY$39,2),SUM($AX115:BC115),0)+IF(RIGHT(BY$39,2)>RIGHT($K115,2),BC115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BD115,IF(RIGHT($K115,2)=RIGHT(BZ$39,2),SUM($AX115:BD115),0)+IF(RIGHT(BZ$39,2)>RIGHT($K115,2),BD115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BE115,IF(RIGHT($K115,2)=RIGHT(CA$39,2),SUM($AX115:BE115),0)+IF(RIGHT(CA$39,2)>RIGHT($K115,2),BE115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BF115,IF(RIGHT($K115,2)=RIGHT(CB$39,2),SUM($AX115:BF115),0)+IF(RIGHT(CB$39,2)>RIGHT($K115,2),BF115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",BG115,IF(RIGHT($K115,2)=RIGHT(CC$39,2),SUM($AX115:BG115),0)+IF(RIGHT(CC$39,2)>RIGHT($K115,2),BG115,0))","v":0},null,{"$f":"+Q115*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R115*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S115*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T115*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U115*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V115*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W115*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X115*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y115*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z115*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K116=\"Ongoing\",AX116,IF(RIGHT($K116,2)=RIGHT(BT$39,2),SUM($AX116:AX116),0)+IF(RIGHT(BT$39,2)>RIGHT($K116,2),AX116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AY116,IF(RIGHT($K116,2)=RIGHT(BU$39,2),SUM($AX116:AY116),0)+IF(RIGHT(BU$39,2)>RIGHT($K116,2),AY116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AZ116,IF(RIGHT($K116,2)=RIGHT(BV$39,2),SUM($AX116:AZ116),0)+IF(RIGHT(BV$39,2)>RIGHT($K116,2),AZ116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BA116,IF(RIGHT($K116,2)=RIGHT(BW$39,2),SUM($AX116:BA116),0)+IF(RIGHT(BW$39,2)>RIGHT($K116,2),BA116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BB116,IF(RIGHT($K116,2)=RIGHT(BX$39,2),SUM($AX116:BB116),0)+IF(RIGHT(BX$39,2)>RIGHT($K116,2),BB116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BC116,IF(RIGHT($K116,2)=RIGHT(BY$39,2),SUM($AX116:BC116),0)+IF(RIGHT(BY$39,2)>RIGHT($K116,2),BC116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BD116,IF(RIGHT($K116,2)=RIGHT(BZ$39,2),SUM($AX116:BD116),0)+IF(RIGHT(BZ$39,2)>RIGHT($K116,2),BD116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BE116,IF(RIGHT($K116,2)=RIGHT(CA$39,2),SUM($AX116:BE116),0)+IF(RIGHT(CA$39,2)>RIGHT($K116,2),BE116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BF116,IF(RIGHT($K116,2)=RIGHT(CB$39,2),SUM($AX116:BF116),0)+IF(RIGHT(CB$39,2)>RIGHT($K116,2),BF116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",BG116,IF(RIGHT($K116,2)=RIGHT(CC$39,2),SUM($AX116:BG116),0)+IF(RIGHT(CC$39,2)>RIGHT($K116,2),BG116,0))","v":0},null,{"$f":"+Q116*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R116*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S116*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T116*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U116*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V116*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W116*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X116*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y116*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z116*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q117-AB117-AM117","v":0},0,0,0,0,0,0,0,{"$f":"+Y117-AJ117-AU117","v":0},{"$f":"+Z117-AK117-AV117","v":0},null,{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BT117,\nIF($J117=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BT117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BT117/$L117*0.5,\nIF($J117=\"Declining Balance\",-$BI$38,0))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BU117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BT117-((BT117/$L117)*0.5))+BU117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BU117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BU117/$L117*0.5\n+SUM(OFFSET(BU117,0,MAX(-INT($L117+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BJ$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BV117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BU117-((BU117/$L117)*0.5))+BV117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BV117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BV117/$L117*0.5\n+SUM(OFFSET(BV117,0,MAX(-INT($L117+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BK$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BW117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BV117-((BV117/$L117)*0.5))+BW117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BW117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BW117/$L117*0.5\n+SUM(OFFSET(BW117,0,MAX(-INT($L117+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BL$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BX117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BW117-((BW117/$L117)*0.5))+BX117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BX117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BX117/$L117*0.5\n+SUM(OFFSET(BX117,0,MAX(-INT($L117+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BM$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BY117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BX117-((BX117/$L117)*0.5))+BY117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BY117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BY117/$L117*0.5\n+SUM(OFFSET(BY117,0,MAX(-INT($L117+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BN$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BZ117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BY117-((BY117/$L117)*0.5))+BZ117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(BZ117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+BZ117/$L117*0.5\n+SUM(OFFSET(BZ117,0,MAX(-INT($L117+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BO$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,CA117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BZ117-((BZ117/$L117)*0.5))+CA117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BP$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(CA117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+CA117/$L117*0.5\n+SUM(OFFSET(CA117,0,MAX(-INT($L117+(0.5-(10^-12))),-BP$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BP$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,CB117,\nIF(AND($J117=\"straight line\",$L117<1.51),(CA117-((CA117/$L117)*0.5))+CB117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BQ$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(CB117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+CB117/$L117*0.5\n+SUM(OFFSET(CB117,0,MAX(-INT($L117+(0.5-(10^-12))),-BQ$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BQ$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,CC117,\nIF(AND($J117=\"straight line\",$L117<1.51),(CB117-((CB117/$L117)*0.5))+CC117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BR$39,4)*1)-INT($L117)<LEFT($BI$39,4)*1,0,((OFFSET(CC117,0,-INT($L117+0.5),1,1))/$L117)*(IF($L117-INT($L117)>0.5,$L117-0.5-INT($L117),IF($L117-INT($L117)<=0.5,$L117-0.5-INT($L117)+1,0))))\n+CC117/$L117*0.5\n+SUM(OFFSET(CC117,0,MAX(-INT($L117+(0.5-(10^-12))),-BR$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BR$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BI$38,0)))))","v":0},null,{"$f":"+IF($K117=\"Ongoing\",AX117,IF(RIGHT($K117,2)=RIGHT(BT$39,2),SUM($AX117:AX117),0)+IF(RIGHT(BT$39,2)>RIGHT($K117,2),AX117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AY117,IF(RIGHT($K117,2)=RIGHT(BU$39,2),SUM($AX117:AY117),0)+IF(RIGHT(BU$39,2)>RIGHT($K117,2),AY117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AZ117,IF(RIGHT($K117,2)=RIGHT(BV$39,2),SUM($AX117:AZ117),0)+IF(RIGHT(BV$39,2)>RIGHT($K117,2),AZ117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BA117,IF(RIGHT($K117,2)=RIGHT(BW$39,2),SUM($AX117:BA117),0)+IF(RIGHT(BW$39,2)>RIGHT($K117,2),BA117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BB117,IF(RIGHT($K117,2)=RIGHT(BX$39,2),SUM($AX117:BB117),0)+IF(RIGHT(BX$39,2)>RIGHT($K117,2),BB117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BC117,IF(RIGHT($K117,2)=RIGHT(BY$39,2),SUM($AX117:BC117),0)+IF(RIGHT(BY$39,2)>RIGHT($K117,2),BC117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BD117,IF(RIGHT($K117,2)=RIGHT(BZ$39,2),SUM($AX117:BD117),0)+IF(RIGHT(BZ$39,2)>RIGHT($K117,2),BD117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BE117,IF(RIGHT($K117,2)=RIGHT(CA$39,2),SUM($AX117:BE117),0)+IF(RIGHT(CA$39,2)>RIGHT($K117,2),BE117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BF117,IF(RIGHT($K117,2)=RIGHT(CB$39,2),SUM($AX117:BF117),0)+IF(RIGHT(CB$39,2)>RIGHT($K117,2),BF117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",BG117,IF(RIGHT($K117,2)=RIGHT(CC$39,2),SUM($AX117:BG117),0)+IF(RIGHT(CC$39,2)>RIGHT($K117,2),BG117,0))","v":0},null,{"$f":"+Q117*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R117*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S117*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T117*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U117*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V117*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W117*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X117*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y117*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z117*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CE117,\nIF($J117=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CE117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CE117/$M117*0.5,\nIF($J117=\"Declining Balance\",-$CP$38,0))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CF117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CE117-((CE117/$M117)*0.5))+CF117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CF117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CF117/$M117*0.5\n+SUM(OFFSET(CF117,0,MAX(-INT($M117+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CQ$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CG117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CF117-((CF117/$M117)*0.5))+CG117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CG117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CG117/$M117*0.5\n+SUM(OFFSET(CG117,0,MAX(-INT($M117+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CR$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CH117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CG117-((CG117/$M117)*0.5))+CH117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CH117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CH117/$M117*0.5\n+SUM(OFFSET(CH117,0,MAX(-INT($M117+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CS$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CI117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CH117-((CH117/$M117)*0.5))+CI117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CI117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CI117/$M117*0.5\n+SUM(OFFSET(CI117,0,MAX(-INT($M117+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CT$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CJ117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CI117-((CI117/$M117)*0.5))+CJ117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CJ117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CJ117/$M117*0.5\n+SUM(OFFSET(CJ117,0,MAX(-INT($M117+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CU$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CK117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CJ117-((CJ117/$M117)*0.5))+CK117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CK117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CK117/$M117*0.5\n+SUM(OFFSET(CK117,0,MAX(-INT($M117+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CV$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CL117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CK117-((CK117/$M117)*0.5))+CL117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CW$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CL117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CL117/$M117*0.5\n+SUM(OFFSET(CL117,0,MAX(-INT($M117+(0.5-(10^-12))),-CW$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CW$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CM117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CL117-((CL117/$M117)*0.5))+CM117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CX$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CM117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CM117/$M117*0.5\n+SUM(OFFSET(CM117,0,MAX(-INT($M117+(0.5-(10^-12))),-CX$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CX$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0},{"$f":"IF($M117=0,0,\nIF($M117<=0.5,CN117,\nIF(AND($J117=\"straight line\",$M117<1.51),(CM117-((CM117/$M117)*0.5))+CN117/$M117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(CY$39,4)*1)-INT($M117)<LEFT($CP$39,4)*1,0,((OFFSET(CN117,0,-INT($M117+0.5),1,1))/$M117)*(IF($M117-INT($M117)>0.5,$M117-0.5-INT($M117),IF($M117-INT($M117)<=0.5,$M117-0.5-INT($M117)+1,0))))\n+CN117/$M117*0.5\n+SUM(OFFSET(CN117,0,MAX(-INT($M117+(0.5-(10^-12))),-CY$40)+1,1,MIN(INT($M117+(0.5-(10^-12))),CY$40)-1))*1/$M117,\nIF($J117=\"Declining Balance\",-$CP$38,0)))))","v":0}]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K118=\"Ongoing\",AX118,IF(RIGHT($K118,2)=RIGHT(BT$39,2),SUM($AX118:AX118),0)+IF(RIGHT(BT$39,2)>RIGHT($K118,2),AX118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AY118,IF(RIGHT($K118,2)=RIGHT(BU$39,2),SUM($AX118:AY118),0)+IF(RIGHT(BU$39,2)>RIGHT($K118,2),AY118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AZ118,IF(RIGHT($K118,2)=RIGHT(BV$39,2),SUM($AX118:AZ118),0)+IF(RIGHT(BV$39,2)>RIGHT($K118,2),AZ118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BA118,IF(RIGHT($K118,2)=RIGHT(BW$39,2),SUM($AX118:BA118),0)+IF(RIGHT(BW$39,2)>RIGHT($K118,2),BA118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BB118,IF(RIGHT($K118,2)=RIGHT(BX$39,2),SUM($AX118:BB118),0)+IF(RIGHT(BX$39,2)>RIGHT($K118,2),BB118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BC118,IF(RIGHT($K118,2)=RIGHT(BY$39,2),SUM($AX118:BC118),0)+IF(RIGHT(BY$39,2)>RIGHT($K118,2),BC118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BD118,IF(RIGHT($K118,2)=RIGHT(BZ$39,2),SUM($AX118:BD118),0)+IF(RIGHT(BZ$39,2)>RIGHT($K118,2),BD118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BE118,IF(RIGHT($K118,2)=RIGHT(CA$39,2),SUM($AX118:BE118),0)+IF(RIGHT(CA$39,2)>RIGHT($K118,2),BE118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BF118,IF(RIGHT($K118,2)=RIGHT(CB$39,2),SUM($AX118:BF118),0)+IF(RIGHT(CB$39,2)>RIGHT($K118,2),BF118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",BG118,IF(RIGHT($K118,2)=RIGHT(CC$39,2),SUM($AX118:BG118),0)+IF(RIGHT(CC$39,2)>RIGHT($K118,2),BG118,0))","v":0},null,{"$f":"+Q118*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R118*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S118*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T118*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U118*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V118*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W118*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X118*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y118*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z118*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K119=\"Ongoing\",AX119,IF(RIGHT($K119,2)=RIGHT(BT$39,2),SUM($AX119:AX119),0)+IF(RIGHT(BT$39,2)>RIGHT($K119,2),AX119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AY119,IF(RIGHT($K119,2)=RIGHT(BU$39,2),SUM($AX119:AY119),0)+IF(RIGHT(BU$39,2)>RIGHT($K119,2),AY119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AZ119,IF(RIGHT($K119,2)=RIGHT(BV$39,2),SUM($AX119:AZ119),0)+IF(RIGHT(BV$39,2)>RIGHT($K119,2),AZ119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BA119,IF(RIGHT($K119,2)=RIGHT(BW$39,2),SUM($AX119:BA119),0)+IF(RIGHT(BW$39,2)>RIGHT($K119,2),BA119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BB119,IF(RIGHT($K119,2)=RIGHT(BX$39,2),SUM($AX119:BB119),0)+IF(RIGHT(BX$39,2)>RIGHT($K119,2),BB119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BC119,IF(RIGHT($K119,2)=RIGHT(BY$39,2),SUM($AX119:BC119),0)+IF(RIGHT(BY$39,2)>RIGHT($K119,2),BC119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BD119,IF(RIGHT($K119,2)=RIGHT(BZ$39,2),SUM($AX119:BD119),0)+IF(RIGHT(BZ$39,2)>RIGHT($K119,2),BD119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BE119,IF(RIGHT($K119,2)=RIGHT(CA$39,2),SUM($AX119:BE119),0)+IF(RIGHT(CA$39,2)>RIGHT($K119,2),BE119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BF119,IF(RIGHT($K119,2)=RIGHT(CB$39,2),SUM($AX119:BF119),0)+IF(RIGHT(CB$39,2)>RIGHT($K119,2),BF119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",BG119,IF(RIGHT($K119,2)=RIGHT(CC$39,2),SUM($AX119:BG119),0)+IF(RIGHT(CC$39,2)>RIGHT($K119,2),BG119,0))","v":0},null,{"$f":"+Q119*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R119*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S119*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T119*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U119*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V119*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W119*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X119*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y119*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z119*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K120=\"Ongoing\",AX120,IF(RIGHT($K120,2)=RIGHT(BT$39,2),SUM($AX120:AX120),0)+IF(RIGHT(BT$39,2)>RIGHT($K120,2),AX120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AY120,IF(RIGHT($K120,2)=RIGHT(BU$39,2),SUM($AX120:AY120),0)+IF(RIGHT(BU$39,2)>RIGHT($K120,2),AY120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AZ120,IF(RIGHT($K120,2)=RIGHT(BV$39,2),SUM($AX120:AZ120),0)+IF(RIGHT(BV$39,2)>RIGHT($K120,2),AZ120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BA120,IF(RIGHT($K120,2)=RIGHT(BW$39,2),SUM($AX120:BA120),0)+IF(RIGHT(BW$39,2)>RIGHT($K120,2),BA120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BB120,IF(RIGHT($K120,2)=RIGHT(BX$39,2),SUM($AX120:BB120),0)+IF(RIGHT(BX$39,2)>RIGHT($K120,2),BB120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BC120,IF(RIGHT($K120,2)=RIGHT(BY$39,2),SUM($AX120:BC120),0)+IF(RIGHT(BY$39,2)>RIGHT($K120,2),BC120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BD120,IF(RIGHT($K120,2)=RIGHT(BZ$39,2),SUM($AX120:BD120),0)+IF(RIGHT(BZ$39,2)>RIGHT($K120,2),BD120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BE120,IF(RIGHT($K120,2)=RIGHT(CA$39,2),SUM($AX120:BE120),0)+IF(RIGHT(CA$39,2)>RIGHT($K120,2),BE120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BF120,IF(RIGHT($K120,2)=RIGHT(CB$39,2),SUM($AX120:BF120),0)+IF(RIGHT(CB$39,2)>RIGHT($K120,2),BF120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",BG120,IF(RIGHT($K120,2)=RIGHT(CC$39,2),SUM($AX120:BG120),0)+IF(RIGHT(CC$39,2)>RIGHT($K120,2),BG120,0))","v":0},null,{"$f":"+Q120*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R120*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S120*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T120*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U120*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V120*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W120*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X120*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y120*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z120*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K121=\"Ongoing\",AX121,IF(RIGHT($K121,2)=RIGHT(BT$39,2),SUM($AX121:AX121),0)+IF(RIGHT(BT$39,2)>RIGHT($K121,2),AX121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AY121,IF(RIGHT($K121,2)=RIGHT(BU$39,2),SUM($AX121:AY121),0)+IF(RIGHT(BU$39,2)>RIGHT($K121,2),AY121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AZ121,IF(RIGHT($K121,2)=RIGHT(BV$39,2),SUM($AX121:AZ121),0)+IF(RIGHT(BV$39,2)>RIGHT($K121,2),AZ121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BA121,IF(RIGHT($K121,2)=RIGHT(BW$39,2),SUM($AX121:BA121),0)+IF(RIGHT(BW$39,2)>RIGHT($K121,2),BA121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BB121,IF(RIGHT($K121,2)=RIGHT(BX$39,2),SUM($AX121:BB121),0)+IF(RIGHT(BX$39,2)>RIGHT($K121,2),BB121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BC121,IF(RIGHT($K121,2)=RIGHT(BY$39,2),SUM($AX121:BC121),0)+IF(RIGHT(BY$39,2)>RIGHT($K121,2),BC121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BD121,IF(RIGHT($K121,2)=RIGHT(BZ$39,2),SUM($AX121:BD121),0)+IF(RIGHT(BZ$39,2)>RIGHT($K121,2),BD121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BE121,IF(RIGHT($K121,2)=RIGHT(CA$39,2),SUM($AX121:BE121),0)+IF(RIGHT(CA$39,2)>RIGHT($K121,2),BE121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BF121,IF(RIGHT($K121,2)=RIGHT(CB$39,2),SUM($AX121:BF121),0)+IF(RIGHT(CB$39,2)>RIGHT($K121,2),BF121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",BG121,IF(RIGHT($K121,2)=RIGHT(CC$39,2),SUM($AX121:BG121),0)+IF(RIGHT(CC$39,2)>RIGHT($K121,2),BG121,0))","v":0},null,{"$f":"+Q121*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R121*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S121*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T121*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U121*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V121*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W121*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X121*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y121*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z121*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K122=\"Ongoing\",AX122,IF(RIGHT($K122,2)=RIGHT(BT$39,2),SUM($AX122:AX122),0)+IF(RIGHT(BT$39,2)>RIGHT($K122,2),AX122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AY122,IF(RIGHT($K122,2)=RIGHT(BU$39,2),SUM($AX122:AY122),0)+IF(RIGHT(BU$39,2)>RIGHT($K122,2),AY122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AZ122,IF(RIGHT($K122,2)=RIGHT(BV$39,2),SUM($AX122:AZ122),0)+IF(RIGHT(BV$39,2)>RIGHT($K122,2),AZ122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BA122,IF(RIGHT($K122,2)=RIGHT(BW$39,2),SUM($AX122:BA122),0)+IF(RIGHT(BW$39,2)>RIGHT($K122,2),BA122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BB122,IF(RIGHT($K122,2)=RIGHT(BX$39,2),SUM($AX122:BB122),0)+IF(RIGHT(BX$39,2)>RIGHT($K122,2),BB122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BC122,IF(RIGHT($K122,2)=RIGHT(BY$39,2),SUM($AX122:BC122),0)+IF(RIGHT(BY$39,2)>RIGHT($K122,2),BC122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BD122,IF(RIGHT($K122,2)=RIGHT(BZ$39,2),SUM($AX122:BD122),0)+IF(RIGHT(BZ$39,2)>RIGHT($K122,2),BD122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BE122,IF(RIGHT($K122,2)=RIGHT(CA$39,2),SUM($AX122:BE122),0)+IF(RIGHT(CA$39,2)>RIGHT($K122,2),BE122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BF122,IF(RIGHT($K122,2)=RIGHT(CB$39,2),SUM($AX122:BF122),0)+IF(RIGHT(CB$39,2)>RIGHT($K122,2),BF122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",BG122,IF(RIGHT($K122,2)=RIGHT(CC$39,2),SUM($AX122:BG122),0)+IF(RIGHT(CC$39,2)>RIGHT($K122,2),BG122,0))","v":0},null,{"$f":"+Q122*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R122*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S122*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T122*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U122*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V122*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W122*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X122*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y122*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z122*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K123=\"Ongoing\",AX123,IF(RIGHT($K123,2)=RIGHT(BT$39,2),SUM($AX123:AX123),0)+IF(RIGHT(BT$39,2)>RIGHT($K123,2),AX123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AY123,IF(RIGHT($K123,2)=RIGHT(BU$39,2),SUM($AX123:AY123),0)+IF(RIGHT(BU$39,2)>RIGHT($K123,2),AY123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AZ123,IF(RIGHT($K123,2)=RIGHT(BV$39,2),SUM($AX123:AZ123),0)+IF(RIGHT(BV$39,2)>RIGHT($K123,2),AZ123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BA123,IF(RIGHT($K123,2)=RIGHT(BW$39,2),SUM($AX123:BA123),0)+IF(RIGHT(BW$39,2)>RIGHT($K123,2),BA123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BB123,IF(RIGHT($K123,2)=RIGHT(BX$39,2),SUM($AX123:BB123),0)+IF(RIGHT(BX$39,2)>RIGHT($K123,2),BB123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BC123,IF(RIGHT($K123,2)=RIGHT(BY$39,2),SUM($AX123:BC123),0)+IF(RIGHT(BY$39,2)>RIGHT($K123,2),BC123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BD123,IF(RIGHT($K123,2)=RIGHT(BZ$39,2),SUM($AX123:BD123),0)+IF(RIGHT(BZ$39,2)>RIGHT($K123,2),BD123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BE123,IF(RIGHT($K123,2)=RIGHT(CA$39,2),SUM($AX123:BE123),0)+IF(RIGHT(CA$39,2)>RIGHT($K123,2),BE123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BF123,IF(RIGHT($K123,2)=RIGHT(CB$39,2),SUM($AX123:BF123),0)+IF(RIGHT(CB$39,2)>RIGHT($K123,2),BF123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",BG123,IF(RIGHT($K123,2)=RIGHT(CC$39,2),SUM($AX123:BG123),0)+IF(RIGHT(CC$39,2)>RIGHT($K123,2),BG123,0))","v":0},null,{"$f":"+Q123*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R123*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S123*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T123*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U123*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V123*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W123*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X123*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y123*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z123*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K124=\"Ongoing\",AX124,IF(RIGHT($K124,2)=RIGHT(BT$39,2),SUM($AX124:AX124),0)+IF(RIGHT(BT$39,2)>RIGHT($K124,2),AX124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AY124,IF(RIGHT($K124,2)=RIGHT(BU$39,2),SUM($AX124:AY124),0)+IF(RIGHT(BU$39,2)>RIGHT($K124,2),AY124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AZ124,IF(RIGHT($K124,2)=RIGHT(BV$39,2),SUM($AX124:AZ124),0)+IF(RIGHT(BV$39,2)>RIGHT($K124,2),AZ124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BA124,IF(RIGHT($K124,2)=RIGHT(BW$39,2),SUM($AX124:BA124),0)+IF(RIGHT(BW$39,2)>RIGHT($K124,2),BA124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BB124,IF(RIGHT($K124,2)=RIGHT(BX$39,2),SUM($AX124:BB124),0)+IF(RIGHT(BX$39,2)>RIGHT($K124,2),BB124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BC124,IF(RIGHT($K124,2)=RIGHT(BY$39,2),SUM($AX124:BC124),0)+IF(RIGHT(BY$39,2)>RIGHT($K124,2),BC124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BD124,IF(RIGHT($K124,2)=RIGHT(BZ$39,2),SUM($AX124:BD124),0)+IF(RIGHT(BZ$39,2)>RIGHT($K124,2),BD124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BE124,IF(RIGHT($K124,2)=RIGHT(CA$39,2),SUM($AX124:BE124),0)+IF(RIGHT(CA$39,2)>RIGHT($K124,2),BE124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BF124,IF(RIGHT($K124,2)=RIGHT(CB$39,2),SUM($AX124:BF124),0)+IF(RIGHT(CB$39,2)>RIGHT($K124,2),BF124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",BG124,IF(RIGHT($K124,2)=RIGHT(CC$39,2),SUM($AX124:BG124),0)+IF(RIGHT(CC$39,2)>RIGHT($K124,2),BG124,0))","v":0},null,{"$f":"+Q124*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R124*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S124*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T124*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U124*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V124*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W124*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X124*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y124*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z124*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q125-AB125-AM125","v":0},{"$f":"+R125-AC125-AN125","v":0},{"$f":"+S125-AD125-AO125","v":0},{"$f":"+T125-AE125-AP125","v":0},{"$f":"+U125-AF125-AQ125","v":0},{"$f":"+V125-AG125-AR125","v":0},{"$f":"+W125-AH125-AS125","v":0},{"$f":"+X125-AI125-AT125","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K125=\"Ongoing\",AX125,IF(RIGHT($K125,2)=RIGHT(BT$39,2),SUM($AX125:AX125),0)+IF(RIGHT(BT$39,2)>RIGHT($K125,2),AX125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AY125,IF(RIGHT($K125,2)=RIGHT(BU$39,2),SUM($AX125:AY125),0)+IF(RIGHT(BU$39,2)>RIGHT($K125,2),AY125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AZ125,IF(RIGHT($K125,2)=RIGHT(BV$39,2),SUM($AX125:AZ125),0)+IF(RIGHT(BV$39,2)>RIGHT($K125,2),AZ125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BA125,IF(RIGHT($K125,2)=RIGHT(BW$39,2),SUM($AX125:BA125),0)+IF(RIGHT(BW$39,2)>RIGHT($K125,2),BA125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BB125,IF(RIGHT($K125,2)=RIGHT(BX$39,2),SUM($AX125:BB125),0)+IF(RIGHT(BX$39,2)>RIGHT($K125,2),BB125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BC125,IF(RIGHT($K125,2)=RIGHT(BY$39,2),SUM($AX125:BC125),0)+IF(RIGHT(BY$39,2)>RIGHT($K125,2),BC125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BD125,IF(RIGHT($K125,2)=RIGHT(BZ$39,2),SUM($AX125:BD125),0)+IF(RIGHT(BZ$39,2)>RIGHT($K125,2),BD125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BE125,IF(RIGHT($K125,2)=RIGHT(CA$39,2),SUM($AX125:BE125),0)+IF(RIGHT(CA$39,2)>RIGHT($K125,2),BE125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BF125,IF(RIGHT($K125,2)=RIGHT(CB$39,2),SUM($AX125:BF125),0)+IF(RIGHT(CB$39,2)>RIGHT($K125,2),BF125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",BG125,IF(RIGHT($K125,2)=RIGHT(CC$39,2),SUM($AX125:BG125),0)+IF(RIGHT(CC$39,2)>RIGHT($K125,2),BG125,0))","v":0},null,{"$f":"+Q125*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R125*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S125*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T125*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U125*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V125*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W125*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X125*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y125*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z125*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K126=\"Ongoing\",AX126,IF(RIGHT($K126,2)=RIGHT(BT$39,2),SUM($AX126:AX126),0)+IF(RIGHT(BT$39,2)>RIGHT($K126,2),AX126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AY126,IF(RIGHT($K126,2)=RIGHT(BU$39,2),SUM($AX126:AY126),0)+IF(RIGHT(BU$39,2)>RIGHT($K126,2),AY126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AZ126,IF(RIGHT($K126,2)=RIGHT(BV$39,2),SUM($AX126:AZ126),0)+IF(RIGHT(BV$39,2)>RIGHT($K126,2),AZ126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BA126,IF(RIGHT($K126,2)=RIGHT(BW$39,2),SUM($AX126:BA126),0)+IF(RIGHT(BW$39,2)>RIGHT($K126,2),BA126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BB126,IF(RIGHT($K126,2)=RIGHT(BX$39,2),SUM($AX126:BB126),0)+IF(RIGHT(BX$39,2)>RIGHT($K126,2),BB126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BC126,IF(RIGHT($K126,2)=RIGHT(BY$39,2),SUM($AX126:BC126),0)+IF(RIGHT(BY$39,2)>RIGHT($K126,2),BC126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BD126,IF(RIGHT($K126,2)=RIGHT(BZ$39,2),SUM($AX126:BD126),0)+IF(RIGHT(BZ$39,2)>RIGHT($K126,2),BD126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BE126,IF(RIGHT($K126,2)=RIGHT(CA$39,2),SUM($AX126:BE126),0)+IF(RIGHT(CA$39,2)>RIGHT($K126,2),BE126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BF126,IF(RIGHT($K126,2)=RIGHT(CB$39,2),SUM($AX126:BF126),0)+IF(RIGHT(CB$39,2)>RIGHT($K126,2),BF126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",BG126,IF(RIGHT($K126,2)=RIGHT(CC$39,2),SUM($AX126:BG126),0)+IF(RIGHT(CC$39,2)>RIGHT($K126,2),BG126,0))","v":0},null,{"$f":"+Q126*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R126*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S126*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T126*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U126*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V126*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W126*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X126*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y126*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z126*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K127=\"Ongoing\",AX127,IF(RIGHT($K127,2)=RIGHT(BT$39,2),SUM($AX127:AX127),0)+IF(RIGHT(BT$39,2)>RIGHT($K127,2),AX127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AY127,IF(RIGHT($K127,2)=RIGHT(BU$39,2),SUM($AX127:AY127),0)+IF(RIGHT(BU$39,2)>RIGHT($K127,2),AY127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AZ127,IF(RIGHT($K127,2)=RIGHT(BV$39,2),SUM($AX127:AZ127),0)+IF(RIGHT(BV$39,2)>RIGHT($K127,2),AZ127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BA127,IF(RIGHT($K127,2)=RIGHT(BW$39,2),SUM($AX127:BA127),0)+IF(RIGHT(BW$39,2)>RIGHT($K127,2),BA127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BB127,IF(RIGHT($K127,2)=RIGHT(BX$39,2),SUM($AX127:BB127),0)+IF(RIGHT(BX$39,2)>RIGHT($K127,2),BB127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BC127,IF(RIGHT($K127,2)=RIGHT(BY$39,2),SUM($AX127:BC127),0)+IF(RIGHT(BY$39,2)>RIGHT($K127,2),BC127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BD127,IF(RIGHT($K127,2)=RIGHT(BZ$39,2),SUM($AX127:BD127),0)+IF(RIGHT(BZ$39,2)>RIGHT($K127,2),BD127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BE127,IF(RIGHT($K127,2)=RIGHT(CA$39,2),SUM($AX127:BE127),0)+IF(RIGHT(CA$39,2)>RIGHT($K127,2),BE127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BF127,IF(RIGHT($K127,2)=RIGHT(CB$39,2),SUM($AX127:BF127),0)+IF(RIGHT(CB$39,2)>RIGHT($K127,2),BF127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",BG127,IF(RIGHT($K127,2)=RIGHT(CC$39,2),SUM($AX127:BG127),0)+IF(RIGHT(CC$39,2)>RIGHT($K127,2),BG127,0))","v":0},null,{"$f":"+Q127*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R127*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S127*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T127*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U127*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V127*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W127*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X127*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y127*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z127*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K128=\"Ongoing\",AX128,IF(RIGHT($K128,2)=RIGHT(BT$39,2),SUM($AX128:AX128),0)+IF(RIGHT(BT$39,2)>RIGHT($K128,2),AX128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AY128,IF(RIGHT($K128,2)=RIGHT(BU$39,2),SUM($AX128:AY128),0)+IF(RIGHT(BU$39,2)>RIGHT($K128,2),AY128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AZ128,IF(RIGHT($K128,2)=RIGHT(BV$39,2),SUM($AX128:AZ128),0)+IF(RIGHT(BV$39,2)>RIGHT($K128,2),AZ128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BA128,IF(RIGHT($K128,2)=RIGHT(BW$39,2),SUM($AX128:BA128),0)+IF(RIGHT(BW$39,2)>RIGHT($K128,2),BA128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BB128,IF(RIGHT($K128,2)=RIGHT(BX$39,2),SUM($AX128:BB128),0)+IF(RIGHT(BX$39,2)>RIGHT($K128,2),BB128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BC128,IF(RIGHT($K128,2)=RIGHT(BY$39,2),SUM($AX128:BC128),0)+IF(RIGHT(BY$39,2)>RIGHT($K128,2),BC128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BD128,IF(RIGHT($K128,2)=RIGHT(BZ$39,2),SUM($AX128:BD128),0)+IF(RIGHT(BZ$39,2)>RIGHT($K128,2),BD128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BE128,IF(RIGHT($K128,2)=RIGHT(CA$39,2),SUM($AX128:BE128),0)+IF(RIGHT(CA$39,2)>RIGHT($K128,2),BE128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BF128,IF(RIGHT($K128,2)=RIGHT(CB$39,2),SUM($AX128:BF128),0)+IF(RIGHT(CB$39,2)>RIGHT($K128,2),BF128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",BG128,IF(RIGHT($K128,2)=RIGHT(CC$39,2),SUM($AX128:BG128),0)+IF(RIGHT(CC$39,2)>RIGHT($K128,2),BG128,0))","v":0},null,{"$f":"+Q128*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R128*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S128*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T128*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U128*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V128*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W128*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X128*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y128*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z128*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K129=\"Ongoing\",AX129,IF(RIGHT($K129,2)=RIGHT(BT$39,2),SUM($AX129:AX129),0)+IF(RIGHT(BT$39,2)>RIGHT($K129,2),AX129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AY129,IF(RIGHT($K129,2)=RIGHT(BU$39,2),SUM($AX129:AY129),0)+IF(RIGHT(BU$39,2)>RIGHT($K129,2),AY129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AZ129,IF(RIGHT($K129,2)=RIGHT(BV$39,2),SUM($AX129:AZ129),0)+IF(RIGHT(BV$39,2)>RIGHT($K129,2),AZ129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BA129,IF(RIGHT($K129,2)=RIGHT(BW$39,2),SUM($AX129:BA129),0)+IF(RIGHT(BW$39,2)>RIGHT($K129,2),BA129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BB129,IF(RIGHT($K129,2)=RIGHT(BX$39,2),SUM($AX129:BB129),0)+IF(RIGHT(BX$39,2)>RIGHT($K129,2),BB129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BC129,IF(RIGHT($K129,2)=RIGHT(BY$39,2),SUM($AX129:BC129),0)+IF(RIGHT(BY$39,2)>RIGHT($K129,2),BC129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BD129,IF(RIGHT($K129,2)=RIGHT(BZ$39,2),SUM($AX129:BD129),0)+IF(RIGHT(BZ$39,2)>RIGHT($K129,2),BD129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BE129,IF(RIGHT($K129,2)=RIGHT(CA$39,2),SUM($AX129:BE129),0)+IF(RIGHT(CA$39,2)>RIGHT($K129,2),BE129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BF129,IF(RIGHT($K129,2)=RIGHT(CB$39,2),SUM($AX129:BF129),0)+IF(RIGHT(CB$39,2)>RIGHT($K129,2),BF129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",BG129,IF(RIGHT($K129,2)=RIGHT(CC$39,2),SUM($AX129:BG129),0)+IF(RIGHT(CC$39,2)>RIGHT($K129,2),BG129,0))","v":0},null,{"$f":"+Q129*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R129*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S129*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T129*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U129*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V129*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W129*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X129*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y129*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z129*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K130=\"Ongoing\",AX130,IF(RIGHT($K130,2)=RIGHT(BT$39,2),SUM($AX130:AX130),0)+IF(RIGHT(BT$39,2)>RIGHT($K130,2),AX130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AY130,IF(RIGHT($K130,2)=RIGHT(BU$39,2),SUM($AX130:AY130),0)+IF(RIGHT(BU$39,2)>RIGHT($K130,2),AY130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AZ130,IF(RIGHT($K130,2)=RIGHT(BV$39,2),SUM($AX130:AZ130),0)+IF(RIGHT(BV$39,2)>RIGHT($K130,2),AZ130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BA130,IF(RIGHT($K130,2)=RIGHT(BW$39,2),SUM($AX130:BA130),0)+IF(RIGHT(BW$39,2)>RIGHT($K130,2),BA130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BB130,IF(RIGHT($K130,2)=RIGHT(BX$39,2),SUM($AX130:BB130),0)+IF(RIGHT(BX$39,2)>RIGHT($K130,2),BB130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BC130,IF(RIGHT($K130,2)=RIGHT(BY$39,2),SUM($AX130:BC130),0)+IF(RIGHT(BY$39,2)>RIGHT($K130,2),BC130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BD130,IF(RIGHT($K130,2)=RIGHT(BZ$39,2),SUM($AX130:BD130),0)+IF(RIGHT(BZ$39,2)>RIGHT($K130,2),BD130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BE130,IF(RIGHT($K130,2)=RIGHT(CA$39,2),SUM($AX130:BE130),0)+IF(RIGHT(CA$39,2)>RIGHT($K130,2),BE130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BF130,IF(RIGHT($K130,2)=RIGHT(CB$39,2),SUM($AX130:BF130),0)+IF(RIGHT(CB$39,2)>RIGHT($K130,2),BF130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",BG130,IF(RIGHT($K130,2)=RIGHT(CC$39,2),SUM($AX130:BG130),0)+IF(RIGHT(CC$39,2)>RIGHT($K130,2),BG130,0))","v":0},null,{"$f":"+Q130*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R130*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S130*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T130*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U130*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V130*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W130*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X130*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y130*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z130*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K131=\"Ongoing\",AX131,IF(RIGHT($K131,2)=RIGHT(BT$39,2),SUM($AX131:AX131),0)+IF(RIGHT(BT$39,2)>RIGHT($K131,2),AX131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AY131,IF(RIGHT($K131,2)=RIGHT(BU$39,2),SUM($AX131:AY131),0)+IF(RIGHT(BU$39,2)>RIGHT($K131,2),AY131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AZ131,IF(RIGHT($K131,2)=RIGHT(BV$39,2),SUM($AX131:AZ131),0)+IF(RIGHT(BV$39,2)>RIGHT($K131,2),AZ131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BA131,IF(RIGHT($K131,2)=RIGHT(BW$39,2),SUM($AX131:BA131),0)+IF(RIGHT(BW$39,2)>RIGHT($K131,2),BA131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BB131,IF(RIGHT($K131,2)=RIGHT(BX$39,2),SUM($AX131:BB131),0)+IF(RIGHT(BX$39,2)>RIGHT($K131,2),BB131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BC131,IF(RIGHT($K131,2)=RIGHT(BY$39,2),SUM($AX131:BC131),0)+IF(RIGHT(BY$39,2)>RIGHT($K131,2),BC131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BD131,IF(RIGHT($K131,2)=RIGHT(BZ$39,2),SUM($AX131:BD131),0)+IF(RIGHT(BZ$39,2)>RIGHT($K131,2),BD131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BE131,IF(RIGHT($K131,2)=RIGHT(CA$39,2),SUM($AX131:BE131),0)+IF(RIGHT(CA$39,2)>RIGHT($K131,2),BE131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BF131,IF(RIGHT($K131,2)=RIGHT(CB$39,2),SUM($AX131:BF131),0)+IF(RIGHT(CB$39,2)>RIGHT($K131,2),BF131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",BG131,IF(RIGHT($K131,2)=RIGHT(CC$39,2),SUM($AX131:BG131),0)+IF(RIGHT(CC$39,2)>RIGHT($K131,2),BG131,0))","v":0},null,{"$f":"+Q131*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R131*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S131*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T131*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U131*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V131*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W131*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X131*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y131*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z131*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K132=\"Ongoing\",AX132,IF(RIGHT($K132,2)=RIGHT(BT$39,2),SUM($AX132:AX132),0)+IF(RIGHT(BT$39,2)>RIGHT($K132,2),AX132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AY132,IF(RIGHT($K132,2)=RIGHT(BU$39,2),SUM($AX132:AY132),0)+IF(RIGHT(BU$39,2)>RIGHT($K132,2),AY132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AZ132,IF(RIGHT($K132,2)=RIGHT(BV$39,2),SUM($AX132:AZ132),0)+IF(RIGHT(BV$39,2)>RIGHT($K132,2),AZ132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BA132,IF(RIGHT($K132,2)=RIGHT(BW$39,2),SUM($AX132:BA132),0)+IF(RIGHT(BW$39,2)>RIGHT($K132,2),BA132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BB132,IF(RIGHT($K132,2)=RIGHT(BX$39,2),SUM($AX132:BB132),0)+IF(RIGHT(BX$39,2)>RIGHT($K132,2),BB132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BC132,IF(RIGHT($K132,2)=RIGHT(BY$39,2),SUM($AX132:BC132),0)+IF(RIGHT(BY$39,2)>RIGHT($K132,2),BC132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BD132,IF(RIGHT($K132,2)=RIGHT(BZ$39,2),SUM($AX132:BD132),0)+IF(RIGHT(BZ$39,2)>RIGHT($K132,2),BD132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BE132,IF(RIGHT($K132,2)=RIGHT(CA$39,2),SUM($AX132:BE132),0)+IF(RIGHT(CA$39,2)>RIGHT($K132,2),BE132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BF132,IF(RIGHT($K132,2)=RIGHT(CB$39,2),SUM($AX132:BF132),0)+IF(RIGHT(CB$39,2)>RIGHT($K132,2),BF132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",BG132,IF(RIGHT($K132,2)=RIGHT(CC$39,2),SUM($AX132:BG132),0)+IF(RIGHT(CC$39,2)>RIGHT($K132,2),BG132,0))","v":0},null,{"$f":"+Q132*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R132*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S132*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T132*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U132*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V132*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W132*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X132*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y132*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z132*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K133=\"Ongoing\",AX133,IF(RIGHT($K133,2)=RIGHT(BT$39,2),SUM($AX133:AX133),0)+IF(RIGHT(BT$39,2)>RIGHT($K133,2),AX133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AY133,IF(RIGHT($K133,2)=RIGHT(BU$39,2),SUM($AX133:AY133),0)+IF(RIGHT(BU$39,2)>RIGHT($K133,2),AY133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AZ133,IF(RIGHT($K133,2)=RIGHT(BV$39,2),SUM($AX133:AZ133),0)+IF(RIGHT(BV$39,2)>RIGHT($K133,2),AZ133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BA133,IF(RIGHT($K133,2)=RIGHT(BW$39,2),SUM($AX133:BA133),0)+IF(RIGHT(BW$39,2)>RIGHT($K133,2),BA133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BB133,IF(RIGHT($K133,2)=RIGHT(BX$39,2),SUM($AX133:BB133),0)+IF(RIGHT(BX$39,2)>RIGHT($K133,2),BB133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BC133,IF(RIGHT($K133,2)=RIGHT(BY$39,2),SUM($AX133:BC133),0)+IF(RIGHT(BY$39,2)>RIGHT($K133,2),BC133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BD133,IF(RIGHT($K133,2)=RIGHT(BZ$39,2),SUM($AX133:BD133),0)+IF(RIGHT(BZ$39,2)>RIGHT($K133,2),BD133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BE133,IF(RIGHT($K133,2)=RIGHT(CA$39,2),SUM($AX133:BE133),0)+IF(RIGHT(CA$39,2)>RIGHT($K133,2),BE133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BF133,IF(RIGHT($K133,2)=RIGHT(CB$39,2),SUM($AX133:BF133),0)+IF(RIGHT(CB$39,2)>RIGHT($K133,2),BF133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",BG133,IF(RIGHT($K133,2)=RIGHT(CC$39,2),SUM($AX133:BG133),0)+IF(RIGHT(CC$39,2)>RIGHT($K133,2),BG133,0))","v":0},null,{"$f":"+Q133*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R133*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S133*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T133*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U133*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V133*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W133*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X133*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y133*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z133*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K134=\"Ongoing\",AX134,IF(RIGHT($K134,2)=RIGHT(BT$39,2),SUM($AX134:AX134),0)+IF(RIGHT(BT$39,2)>RIGHT($K134,2),AX134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AY134,IF(RIGHT($K134,2)=RIGHT(BU$39,2),SUM($AX134:AY134),0)+IF(RIGHT(BU$39,2)>RIGHT($K134,2),AY134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AZ134,IF(RIGHT($K134,2)=RIGHT(BV$39,2),SUM($AX134:AZ134),0)+IF(RIGHT(BV$39,2)>RIGHT($K134,2),AZ134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BA134,IF(RIGHT($K134,2)=RIGHT(BW$39,2),SUM($AX134:BA134),0)+IF(RIGHT(BW$39,2)>RIGHT($K134,2),BA134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BB134,IF(RIGHT($K134,2)=RIGHT(BX$39,2),SUM($AX134:BB134),0)+IF(RIGHT(BX$39,2)>RIGHT($K134,2),BB134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BC134,IF(RIGHT($K134,2)=RIGHT(BY$39,2),SUM($AX134:BC134),0)+IF(RIGHT(BY$39,2)>RIGHT($K134,2),BC134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BD134,IF(RIGHT($K134,2)=RIGHT(BZ$39,2),SUM($AX134:BD134),0)+IF(RIGHT(BZ$39,2)>RIGHT($K134,2),BD134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BE134,IF(RIGHT($K134,2)=RIGHT(CA$39,2),SUM($AX134:BE134),0)+IF(RIGHT(CA$39,2)>RIGHT($K134,2),BE134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BF134,IF(RIGHT($K134,2)=RIGHT(CB$39,2),SUM($AX134:BF134),0)+IF(RIGHT(CB$39,2)>RIGHT($K134,2),BF134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",BG134,IF(RIGHT($K134,2)=RIGHT(CC$39,2),SUM($AX134:BG134),0)+IF(RIGHT(CC$39,2)>RIGHT($K134,2),BG134,0))","v":0},null,{"$f":"+Q134*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R134*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S134*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T134*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U134*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V134*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W134*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X134*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y134*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z134*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K135=\"Ongoing\",AX135,IF(RIGHT($K135,2)=RIGHT(BT$39,2),SUM($AX135:AX135),0)+IF(RIGHT(BT$39,2)>RIGHT($K135,2),AX135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AY135,IF(RIGHT($K135,2)=RIGHT(BU$39,2),SUM($AX135:AY135),0)+IF(RIGHT(BU$39,2)>RIGHT($K135,2),AY135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AZ135,IF(RIGHT($K135,2)=RIGHT(BV$39,2),SUM($AX135:AZ135),0)+IF(RIGHT(BV$39,2)>RIGHT($K135,2),AZ135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BA135,IF(RIGHT($K135,2)=RIGHT(BW$39,2),SUM($AX135:BA135),0)+IF(RIGHT(BW$39,2)>RIGHT($K135,2),BA135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BB135,IF(RIGHT($K135,2)=RIGHT(BX$39,2),SUM($AX135:BB135),0)+IF(RIGHT(BX$39,2)>RIGHT($K135,2),BB135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BC135,IF(RIGHT($K135,2)=RIGHT(BY$39,2),SUM($AX135:BC135),0)+IF(RIGHT(BY$39,2)>RIGHT($K135,2),BC135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BD135,IF(RIGHT($K135,2)=RIGHT(BZ$39,2),SUM($AX135:BD135),0)+IF(RIGHT(BZ$39,2)>RIGHT($K135,2),BD135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BE135,IF(RIGHT($K135,2)=RIGHT(CA$39,2),SUM($AX135:BE135),0)+IF(RIGHT(CA$39,2)>RIGHT($K135,2),BE135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BF135,IF(RIGHT($K135,2)=RIGHT(CB$39,2),SUM($AX135:BF135),0)+IF(RIGHT(CB$39,2)>RIGHT($K135,2),BF135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",BG135,IF(RIGHT($K135,2)=RIGHT(CC$39,2),SUM($AX135:BG135),0)+IF(RIGHT(CC$39,2)>RIGHT($K135,2),BG135,0))","v":0},null,{"$f":"+Q135*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R135*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S135*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T135*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U135*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V135*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W135*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X135*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y135*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z135*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K136=\"Ongoing\",AX136,IF(RIGHT($K136,2)=RIGHT(BT$39,2),SUM($AX136:AX136),0)+IF(RIGHT(BT$39,2)>RIGHT($K136,2),AX136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AY136,IF(RIGHT($K136,2)=RIGHT(BU$39,2),SUM($AX136:AY136),0)+IF(RIGHT(BU$39,2)>RIGHT($K136,2),AY136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AZ136,IF(RIGHT($K136,2)=RIGHT(BV$39,2),SUM($AX136:AZ136),0)+IF(RIGHT(BV$39,2)>RIGHT($K136,2),AZ136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BA136,IF(RIGHT($K136,2)=RIGHT(BW$39,2),SUM($AX136:BA136),0)+IF(RIGHT(BW$39,2)>RIGHT($K136,2),BA136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BB136,IF(RIGHT($K136,2)=RIGHT(BX$39,2),SUM($AX136:BB136),0)+IF(RIGHT(BX$39,2)>RIGHT($K136,2),BB136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BC136,IF(RIGHT($K136,2)=RIGHT(BY$39,2),SUM($AX136:BC136),0)+IF(RIGHT(BY$39,2)>RIGHT($K136,2),BC136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BD136,IF(RIGHT($K136,2)=RIGHT(BZ$39,2),SUM($AX136:BD136),0)+IF(RIGHT(BZ$39,2)>RIGHT($K136,2),BD136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BE136,IF(RIGHT($K136,2)=RIGHT(CA$39,2),SUM($AX136:BE136),0)+IF(RIGHT(CA$39,2)>RIGHT($K136,2),BE136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BF136,IF(RIGHT($K136,2)=RIGHT(CB$39,2),SUM($AX136:BF136),0)+IF(RIGHT(CB$39,2)>RIGHT($K136,2),BF136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",BG136,IF(RIGHT($K136,2)=RIGHT(CC$39,2),SUM($AX136:BG136),0)+IF(RIGHT(CC$39,2)>RIGHT($K136,2),BG136,0))","v":0},null,{"$f":"+Q136*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R136*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S136*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T136*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U136*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V136*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W136*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X136*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y136*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z136*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K137=\"Ongoing\",AX137,IF(RIGHT($K137,2)=RIGHT(BT$39,2),SUM($AX137:AX137),0)+IF(RIGHT(BT$39,2)>RIGHT($K137,2),AX137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AY137,IF(RIGHT($K137,2)=RIGHT(BU$39,2),SUM($AX137:AY137),0)+IF(RIGHT(BU$39,2)>RIGHT($K137,2),AY137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AZ137,IF(RIGHT($K137,2)=RIGHT(BV$39,2),SUM($AX137:AZ137),0)+IF(RIGHT(BV$39,2)>RIGHT($K137,2),AZ137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BA137,IF(RIGHT($K137,2)=RIGHT(BW$39,2),SUM($AX137:BA137),0)+IF(RIGHT(BW$39,2)>RIGHT($K137,2),BA137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BB137,IF(RIGHT($K137,2)=RIGHT(BX$39,2),SUM($AX137:BB137),0)+IF(RIGHT(BX$39,2)>RIGHT($K137,2),BB137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BC137,IF(RIGHT($K137,2)=RIGHT(BY$39,2),SUM($AX137:BC137),0)+IF(RIGHT(BY$39,2)>RIGHT($K137,2),BC137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BD137,IF(RIGHT($K137,2)=RIGHT(BZ$39,2),SUM($AX137:BD137),0)+IF(RIGHT(BZ$39,2)>RIGHT($K137,2),BD137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BE137,IF(RIGHT($K137,2)=RIGHT(CA$39,2),SUM($AX137:BE137),0)+IF(RIGHT(CA$39,2)>RIGHT($K137,2),BE137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BF137,IF(RIGHT($K137,2)=RIGHT(CB$39,2),SUM($AX137:BF137),0)+IF(RIGHT(CB$39,2)>RIGHT($K137,2),BF137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",BG137,IF(RIGHT($K137,2)=RIGHT(CC$39,2),SUM($AX137:BG137),0)+IF(RIGHT(CC$39,2)>RIGHT($K137,2),BG137,0))","v":0},null,{"$f":"+Q137*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R137*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S137*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T137*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U137*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V137*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W137*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X137*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y137*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z137*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K138=\"Ongoing\",AX138,IF(RIGHT($K138,2)=RIGHT(BT$39,2),SUM($AX138:AX138),0)+IF(RIGHT(BT$39,2)>RIGHT($K138,2),AX138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AY138,IF(RIGHT($K138,2)=RIGHT(BU$39,2),SUM($AX138:AY138),0)+IF(RIGHT(BU$39,2)>RIGHT($K138,2),AY138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AZ138,IF(RIGHT($K138,2)=RIGHT(BV$39,2),SUM($AX138:AZ138),0)+IF(RIGHT(BV$39,2)>RIGHT($K138,2),AZ138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BA138,IF(RIGHT($K138,2)=RIGHT(BW$39,2),SUM($AX138:BA138),0)+IF(RIGHT(BW$39,2)>RIGHT($K138,2),BA138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BB138,IF(RIGHT($K138,2)=RIGHT(BX$39,2),SUM($AX138:BB138),0)+IF(RIGHT(BX$39,2)>RIGHT($K138,2),BB138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BC138,IF(RIGHT($K138,2)=RIGHT(BY$39,2),SUM($AX138:BC138),0)+IF(RIGHT(BY$39,2)>RIGHT($K138,2),BC138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BD138,IF(RIGHT($K138,2)=RIGHT(BZ$39,2),SUM($AX138:BD138),0)+IF(RIGHT(BZ$39,2)>RIGHT($K138,2),BD138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BE138,IF(RIGHT($K138,2)=RIGHT(CA$39,2),SUM($AX138:BE138),0)+IF(RIGHT(CA$39,2)>RIGHT($K138,2),BE138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BF138,IF(RIGHT($K138,2)=RIGHT(CB$39,2),SUM($AX138:BF138),0)+IF(RIGHT(CB$39,2)>RIGHT($K138,2),BF138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",BG138,IF(RIGHT($K138,2)=RIGHT(CC$39,2),SUM($AX138:BG138),0)+IF(RIGHT(CC$39,2)>RIGHT($K138,2),BG138,0))","v":0},null,{"$f":"+Q138*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R138*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S138*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T138*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U138*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V138*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W138*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X138*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y138*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z138*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K139=\"Ongoing\",AX139,IF(RIGHT($K139,2)=RIGHT(BT$39,2),SUM($AX139:AX139),0)+IF(RIGHT(BT$39,2)>RIGHT($K139,2),AX139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AY139,IF(RIGHT($K139,2)=RIGHT(BU$39,2),SUM($AX139:AY139),0)+IF(RIGHT(BU$39,2)>RIGHT($K139,2),AY139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AZ139,IF(RIGHT($K139,2)=RIGHT(BV$39,2),SUM($AX139:AZ139),0)+IF(RIGHT(BV$39,2)>RIGHT($K139,2),AZ139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BA139,IF(RIGHT($K139,2)=RIGHT(BW$39,2),SUM($AX139:BA139),0)+IF(RIGHT(BW$39,2)>RIGHT($K139,2),BA139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BB139,IF(RIGHT($K139,2)=RIGHT(BX$39,2),SUM($AX139:BB139),0)+IF(RIGHT(BX$39,2)>RIGHT($K139,2),BB139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BC139,IF(RIGHT($K139,2)=RIGHT(BY$39,2),SUM($AX139:BC139),0)+IF(RIGHT(BY$39,2)>RIGHT($K139,2),BC139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BD139,IF(RIGHT($K139,2)=RIGHT(BZ$39,2),SUM($AX139:BD139),0)+IF(RIGHT(BZ$39,2)>RIGHT($K139,2),BD139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BE139,IF(RIGHT($K139,2)=RIGHT(CA$39,2),SUM($AX139:BE139),0)+IF(RIGHT(CA$39,2)>RIGHT($K139,2),BE139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BF139,IF(RIGHT($K139,2)=RIGHT(CB$39,2),SUM($AX139:BF139),0)+IF(RIGHT(CB$39,2)>RIGHT($K139,2),BF139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",BG139,IF(RIGHT($K139,2)=RIGHT(CC$39,2),SUM($AX139:BG139),0)+IF(RIGHT(CC$39,2)>RIGHT($K139,2),BG139,0))","v":0},null,{"$f":"+Q139*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R139*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S139*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T139*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U139*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V139*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W139*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X139*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y139*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z139*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K140=\"Ongoing\",AX140,IF(RIGHT($K140,2)=RIGHT(BT$39,2),SUM($AX140:AX140),0)+IF(RIGHT(BT$39,2)>RIGHT($K140,2),AX140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AY140,IF(RIGHT($K140,2)=RIGHT(BU$39,2),SUM($AX140:AY140),0)+IF(RIGHT(BU$39,2)>RIGHT($K140,2),AY140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AZ140,IF(RIGHT($K140,2)=RIGHT(BV$39,2),SUM($AX140:AZ140),0)+IF(RIGHT(BV$39,2)>RIGHT($K140,2),AZ140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BA140,IF(RIGHT($K140,2)=RIGHT(BW$39,2),SUM($AX140:BA140),0)+IF(RIGHT(BW$39,2)>RIGHT($K140,2),BA140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BB140,IF(RIGHT($K140,2)=RIGHT(BX$39,2),SUM($AX140:BB140),0)+IF(RIGHT(BX$39,2)>RIGHT($K140,2),BB140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BC140,IF(RIGHT($K140,2)=RIGHT(BY$39,2),SUM($AX140:BC140),0)+IF(RIGHT(BY$39,2)>RIGHT($K140,2),BC140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BD140,IF(RIGHT($K140,2)=RIGHT(BZ$39,2),SUM($AX140:BD140),0)+IF(RIGHT(BZ$39,2)>RIGHT($K140,2),BD140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BE140,IF(RIGHT($K140,2)=RIGHT(CA$39,2),SUM($AX140:BE140),0)+IF(RIGHT(CA$39,2)>RIGHT($K140,2),BE140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BF140,IF(RIGHT($K140,2)=RIGHT(CB$39,2),SUM($AX140:BF140),0)+IF(RIGHT(CB$39,2)>RIGHT($K140,2),BF140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",BG140,IF(RIGHT($K140,2)=RIGHT(CC$39,2),SUM($AX140:BG140),0)+IF(RIGHT(CC$39,2)>RIGHT($K140,2),BG140,0))","v":0},null,{"$f":"+Q140*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R140*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S140*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T140*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U140*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V140*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W140*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X140*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y140*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z140*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K141=\"Ongoing\",AX141,IF(RIGHT($K141,2)=RIGHT(BT$39,2),SUM($AX141:AX141),0)+IF(RIGHT(BT$39,2)>RIGHT($K141,2),AX141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AY141,IF(RIGHT($K141,2)=RIGHT(BU$39,2),SUM($AX141:AY141),0)+IF(RIGHT(BU$39,2)>RIGHT($K141,2),AY141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AZ141,IF(RIGHT($K141,2)=RIGHT(BV$39,2),SUM($AX141:AZ141),0)+IF(RIGHT(BV$39,2)>RIGHT($K141,2),AZ141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BA141,IF(RIGHT($K141,2)=RIGHT(BW$39,2),SUM($AX141:BA141),0)+IF(RIGHT(BW$39,2)>RIGHT($K141,2),BA141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BB141,IF(RIGHT($K141,2)=RIGHT(BX$39,2),SUM($AX141:BB141),0)+IF(RIGHT(BX$39,2)>RIGHT($K141,2),BB141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BC141,IF(RIGHT($K141,2)=RIGHT(BY$39,2),SUM($AX141:BC141),0)+IF(RIGHT(BY$39,2)>RIGHT($K141,2),BC141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BD141,IF(RIGHT($K141,2)=RIGHT(BZ$39,2),SUM($AX141:BD141),0)+IF(RIGHT(BZ$39,2)>RIGHT($K141,2),BD141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BE141,IF(RIGHT($K141,2)=RIGHT(CA$39,2),SUM($AX141:BE141),0)+IF(RIGHT(CA$39,2)>RIGHT($K141,2),BE141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BF141,IF(RIGHT($K141,2)=RIGHT(CB$39,2),SUM($AX141:BF141),0)+IF(RIGHT(CB$39,2)>RIGHT($K141,2),BF141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",BG141,IF(RIGHT($K141,2)=RIGHT(CC$39,2),SUM($AX141:BG141),0)+IF(RIGHT(CC$39,2)>RIGHT($K141,2),BG141,0))","v":0},null,{"$f":"+Q141*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R141*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S141*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T141*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U141*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V141*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W141*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X141*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y141*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z141*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q142-AB142-AM142","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K142=\"Ongoing\",AX142,IF(RIGHT($K142,2)=RIGHT(BT$39,2),SUM($AX142:AX142),0)+IF(RIGHT(BT$39,2)>RIGHT($K142,2),AX142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AY142,IF(RIGHT($K142,2)=RIGHT(BU$39,2),SUM($AX142:AY142),0)+IF(RIGHT(BU$39,2)>RIGHT($K142,2),AY142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AZ142,IF(RIGHT($K142,2)=RIGHT(BV$39,2),SUM($AX142:AZ142),0)+IF(RIGHT(BV$39,2)>RIGHT($K142,2),AZ142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BA142,IF(RIGHT($K142,2)=RIGHT(BW$39,2),SUM($AX142:BA142),0)+IF(RIGHT(BW$39,2)>RIGHT($K142,2),BA142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BB142,IF(RIGHT($K142,2)=RIGHT(BX$39,2),SUM($AX142:BB142),0)+IF(RIGHT(BX$39,2)>RIGHT($K142,2),BB142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BC142,IF(RIGHT($K142,2)=RIGHT(BY$39,2),SUM($AX142:BC142),0)+IF(RIGHT(BY$39,2)>RIGHT($K142,2),BC142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BD142,IF(RIGHT($K142,2)=RIGHT(BZ$39,2),SUM($AX142:BD142),0)+IF(RIGHT(BZ$39,2)>RIGHT($K142,2),BD142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BE142,IF(RIGHT($K142,2)=RIGHT(CA$39,2),SUM($AX142:BE142),0)+IF(RIGHT(CA$39,2)>RIGHT($K142,2),BE142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BF142,IF(RIGHT($K142,2)=RIGHT(CB$39,2),SUM($AX142:BF142),0)+IF(RIGHT(CB$39,2)>RIGHT($K142,2),BF142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",BG142,IF(RIGHT($K142,2)=RIGHT(CC$39,2),SUM($AX142:BG142),0)+IF(RIGHT(CC$39,2)>RIGHT($K142,2),BG142,0))","v":0},null,{"$f":"+Q142*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R142*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S142*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T142*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U142*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V142*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W142*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X142*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y142*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z142*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Capex_FO_AC","index":8,"n_rows":92,"n_cols":40,"rows_kept":92,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Capital Expenditure - Asset Category Breakdown"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2004-05"},{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12",{"$f":"+CONCATENATE(R6-1,\"-\",RIGHT(R6,2))","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,"Capital Expenditure Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<< Contact commission staff if the pre-populated values should be adjusted"]
[]
[null,null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W37","v":8.9757420814479634},{"$f":"+X37","v":9.8448783303730032},{"$f":"+Y37","v":7.7753721901840489},{"$f":"+Z37","v":10.854532590051459},{"$f":"+AA37","v":11.868789155394401},{"$f":"Determination_Lookup!$R13","v":6.7225577231667506},{"$f":"+AC37","v":18.720180220019998},17.216089185214997,13.546511398674998,14.33810182209,10.868249216599999,10.520013210831999,12.964226123647002,9.7525174554900005,13.033558369889999,15.150316012544998]
[null,null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W44","v":14.112266063348418},{"$f":"+X44","v":19.052650976909415},{"$f":"+Y44","v":20.626402895705521},{"$f":"+Z44","v":13.060505145797599},4.8653039284223905,{"$f":"Determination_Lookup!$R14","v":8.2263755373025962},{"$f":"+AC44","v":47.035582318665},18.814607195990003,6.46432764428,5.6910008917699999,4.5012960050950008,9.3780837649999995,13.146449951960001,13.499528441804999,18.465202272339997,5.64022865984]
[null,null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W51","v":0},{"$f":"+X51","v":0},{"$f":"+Y51","v":0},{"$f":"+Z51","v":0},0,{"$f":"Determination_Lookup!$R15","v":0},{"$f":"+AC51","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W58","v":0},{"$f":"+X58","v":0},{"$f":"+Y58","v":0},{"$f":"+Z58","v":0},0,{"$f":"Determination_Lookup!$R16","v":0},{"$f":"+AC58","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W65","v":0},{"$f":"+X65","v":0},{"$f":"+Y65","v":0},{"$f":"+Z65","v":0},0,{"$f":"Determination_Lookup!$R17","v":0},{"$f":"+AC65","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total prescribed capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W12:W16)","v":23.088008144796383},{"$f":"+SUM(X12:X16)","v":28.897529307282419},{"$f":"+SUM(Y12:Y16)","v":28.401775085889568},23.915037735849058,16.734093083816791,14.948933260469346,{"$f":"+SUM(AC12:AC16)","v":65.755762538684991},36.030696381205004,20.010839042954998,20.029102713859999,15.369545221694999,19.898096975831997,26.110676075607003,23.252045897294998,31.498760642229996,20.790544672384996]
[]
[]
[null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W76","v":0.11100542986425338},0.97425562966252233,6.8226441717791415,2.5215668953687822,0.10721921374045801,0,{"$f":"+AC76","v":0},0,0,0,0,0.05,0,0.05,0,0.05]
[null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W84","v":0.41935384615384619},0.76020242451154529,2.535648791411043,1.1858696397941682,1.5527833180661577,0.99792760180995477,{"$f":"+AC84","v":1.4619525},1.4742599999999999,1.4885475000000001,1.4943,1.5085875,1.5208949999999999,1.5304199999999999,1.5427275,1.5494700000000001,1.5703125]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W88","v":1.3230950226244342},{"$f":"+X88","v":1.3765444049733571},2.0134890184049081,2.2591029159519724,3.7757016972010176,1.1212669683257919,2,2,2,2,2,{"$f":"+AH88","v":2},{"$f":"+AI88","v":2},{"$f":"+AJ88","v":2},{"$f":"+AK88","v":2},{"$f":"+AL88","v":2}]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W91","v":0.53600000000000003},{"$f":"+X91","v":0.70499999999999996},0.94255214723926384,0.6024982847341338,0.49879621848739497,0.56063348416289593,0.6,0.6,0.6,0.6,0.6,{"$f":"+AH91","v":0.6},{"$f":"+AI91","v":0.6},{"$f":"+AJ91","v":0.6},{"$f":"+AK91","v":0.6},{"$f":"+AL91","v":0.6}]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92","v":3.9804977375565609},{"$f":"X92","v":4.3530053285968027},2.7918220858895708,2.0465814751286451,2.2977649083969465,1.8052398190045251,2.8,2.8,2.8,2.8,2.8,{"$f":"AH92","v":2.8},{"$f":"AI92","v":2.8},{"$f":"AJ92","v":2.8},{"$f":"AK92","v":2.8},{"$f":"AL92","v":2.8}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AB37,AB44,AB51,AB58,AB65)","v":14.948933260469346},{"$f":"+'Capex_FO input'!D29","v":65.755762538684991},{"$f":"+'Capex_FO input'!E29","v":36.030696381205004},{"$f":"+'Capex_FO input'!F29","v":20.010839042954998},{"$f":"+'Capex_FO input'!G29","v":20.029102713859999},{"$f":"+'Capex_FO input'!H29","v":15.369545221695002},{"$f":"+'Capex_FO input'!I29","v":19.898096975831997},{"$f":"+'Capex_FO input'!J29","v":26.110676075607003},{"$f":"+'Capex_FO input'!K29","v":23.252045897294998},{"$f":"+'Capex_FO input'!L29","v":31.498760642229996},{"$f":"+'Capex_FO input'!M29","v":20.790544672385003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AB28-AB17","v":0},{"$f":"+AC28-AC17","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"IF(+AB28=AB17,0,1)","v":0},{"$f":"IF(+AC28=AC17,0,1)","v":0},{"$f":"IF(+AD28=AD17,0,1)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"E12","v":"Water"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4755873303167422,2.08957460035524,3.4342234969325158,2.7500274442538597,4.1868921897201021,1.7829999999999999,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0.11995731640999999},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0.11978042943499999},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0.11991091873},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0.11868210229500001},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0.11836294294000001},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0.79511129548500004},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0.56905923320500007},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":1.8495831924949999},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":2.8459533484549997},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":7.1144709054999991E-2}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2236425339366517,5.6371198934280642,1.3872858220858897,3.5289185248713553,2.5885856156234097,1.5920000000000001,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":6.05626735361},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":6.8430045057799997},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":5.9014748899449989},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":3.9801069297949998},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":3.8497915236599995},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":4.7026028653469982},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":9.1813247404420011},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":4.8967046129950003},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":6.1513910714349986},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D34)","v":11.724595403489998}]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8412904977375564,1.738561278863233,1.1522319938650309,2.3281723842195539,3.6220472225445293,1.2,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":5.2874325000000004},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":6.0818199999999996},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":3.8877999999999999},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":5.3874250000000004},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":3.6202874999999999},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":1.5048250000000001},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":0.44511249999999997},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":9.9000000000000005E-2},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":0.98021249999999993},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D35)","v":0.62134624999999999}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4352217194570136,0.37962255772646536,1.8016308773006133,2.2474142367066898,1.4712641275063609,2.1475577231667504,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":7.2565230499999993},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":4.1714842500000007},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":3.6373255900000006},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":4.8518877900000001},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":3.2798072500000002},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":3.5174740500000001},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":2.76872965},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":2.9072296500000006},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":3.0560014500000001},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D36)","v":2.7332296500000002}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C32)","v":"Total Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W33:W36)","v":8.9757420814479634},9.8448783303730032,{"$f":"+SUM(Y33:Y36)","v":7.7753721901840489},{"$f":"+SUM(Z33:Z36)","v":10.854532590051459},11.868789155394401,6.7225577231667506,18.720180220019998,17.216089185214997,13.546511398674998,14.33810182209,10.868249216599999,{"$f":"+SUM(AH33:AH36)","v":10.520013210831999},{"$f":"+SUM(AI33:AI36)","v":12.964226123647002},{"$f":"+SUM(AJ33:AJ36)","v":9.7525174554900005},{"$f":"+SUM(AK33:AK36)","v":13.033558369889999},{"$f":"+SUM(AL33:AL36)","v":15.150316012544998}]
[]
[null,null,{"$f":"E13","v":"Sewerage"}]
[null,null,null,{"$f":"+D33","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D40)","v":0}]
[null,null,null,{"$f":"+D34","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0047248868778293,8.6663978685612797,5.8717165582822091,6.0005428816466555,2.2912132781679384,4.1369999999999996,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":2.2956456574650002},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":2.2898967502900005},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":2.2873017985800002},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":2.2597671306699998},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":2.6565151073950002},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":4.2232361769999995},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":8.8906282223600002},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":3.5654385393049997},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":4.1156614382400001},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D41)","v":4.18794259524}]
[null,null,null,{"$f":"+D35","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9380597285067873,10.386253108348136,12.059310791411045,4.7158507718696399,1.0444206092111956,1.8839999999999999,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":44.739936661199998},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":16.524710445700002},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":4.1438271757000003},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":3.3980350911000001},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":1.8115822277000002},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":5.0720472879999994},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":4.1730214296000003},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":9.8512896024999996},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":14.2667405341},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D42)","v":1.2493107646000001}]
[null,null,null,{"$f":"+D36","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1694814479638009,0,2.6953755460122699,2.3441114922813036,1.5296700410432567,2.2053755373025967,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":3.319867E-2},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":3.319867E-2},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":3.319867E-2},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":8.2800299999999993E-2},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":8.2800299999999993E-2},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":8.2800299999999993E-2},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":8.2800299999999993E-2},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D43)","v":0.2029753}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C39)","v":"Total Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W40:W43)","v":14.112266063348418},{"$f":"+SUM(X40:X43)","v":19.052650976909415},20.626402895705521,13.060505145797599,4.8653039284223905,8.2263755373025962,47.035582318665,18.814607195990003,6.46432764428,5.6910008917699999,4.5012960050950008,{"$f":"+SUM(AH40:AH43)","v":9.3780837649999995},{"$f":"+SUM(AI40:AI43)","v":13.146449951960001},{"$f":"+SUM(AJ40:AJ43)","v":13.499528441804999},{"$f":"+SUM(AK40:AK43)","v":18.465202272339997},{"$f":"+SUM(AL40:AL43)","v":5.64022865984}]
[]
[null,null,{"$f":"E14","v":"Recycled Water"}]
[null,null,null,{"$f":"+D40","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D47)","v":0}]
[null,null,null,{"$f":"+D41","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D48)","v":0}]
[null,null,null,{"$f":"+D42","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D49)","v":0}]
[null,null,null,{"$f":"+D43","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$46,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D50)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C46)","v":"Total Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W47:W50)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH47:AH50)","v":0},{"$f":"+SUM(AI47:AI50)","v":0},{"$f":"+SUM(AJ47:AJ50)","v":0},{"$f":"+SUM(AK47:AK50)","v":0},{"$f":"+SUM(AL47:AL50)","v":0}]
[]
[null,null,{"$f":"E15","v":"Rural Water"}]
[null,null,null,{"$f":"+D47","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0}]
[null,null,null,{"$f":"+D48","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0}]
[null,null,null,{"$f":"+D49","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0}]
[null,null,null,{"$f":"+D50","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$53,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$54)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C53)","v":"Total Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W54:W57)","v":0},{"$f":"+SUM(X54:X57)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH54:AH57)","v":0},{"$f":"+SUM(AI54:AI57)","v":0},{"$f":"+SUM(AJ54:AJ57)","v":0},{"$f":"+SUM(AK54:AK57)","v":0},{"$f":"+SUM(AL54:AL57)","v":0}]
[]
[null,null,"Bulk Water"]
[null,null,null,{"$f":"+D54","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D61)","v":0}]
[null,null,null,{"$f":"+D55","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D62)","v":0}]
[null,null,null,{"$f":"+D56","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D63)","v":0}]
[null,null,null,{"$f":"+D57","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!R$42:R$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!U$42:U$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!V$42:V$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!W$42:W$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Y$42:Y$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$60,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D64)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C60)","v":"Total Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W61:W64)","v":0},{"$f":"+SUM(X61:X64)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH61:AH64)","v":0},{"$f":"+SUM(AI61:AI64)","v":0},{"$f":"+SUM(AJ61:AJ64)","v":0},{"$f":"+SUM(AK61:AK64)","v":0},{"$f":"+SUM(AL61:AL64)","v":0}]
[]
[]
[null,null,null,"Above figures include contributions from:"]
[]
[null,null,null,null,"Government contributions"]
[null,null,null,null,null,{"$f":"C32","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6428959276018092E-2,0.48675424422735353,0.48647852760736199,0.27309005145797599,0.10721921374045801,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AG$42:AG$1014)","v":0.05},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AI$42:AI$1014)","v":0.05},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AK$42:AK$1014)","v":0.05}]
[null,null,null,null,null,{"$f":"C39","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4576470588235293E-2,0.4875013854351688,6.3361656441717793,2.2484768439108063,0,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,null,{"$f":"C46","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,null,{"$f":"C53","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,null,{"$f":"C60","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E70)","v":"Total Government contributions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W71:W75)","v":0.11100542986425338},0.97425562966252233,6.8226441717791415,{"$f":"+SUM(Z71:Z75)","v":2.5215668953687822},0.10721921374045801,0,0,0,0,0,0,{"$f":"+SUM(AH71:AH75)","v":0.05},{"$f":"+SUM(AI71:AI75)","v":0},{"$f":"+SUM(AJ71:AJ75)","v":0.05},{"$f":"+SUM(AK71:AK75)","v":0},{"$f":"+SUM(AL71:AL75)","v":0.05}]
[]
[null,null,null,null,"Customer contributions"]
[null,null,null,null,null,{"$f":"+F71","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29937828054298643,0.55650686323268206,0.69024461963190187,0.9127795883361921,0.91040858269720093,0.70639819004524884,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AM$42:AM$1014)","v":0.24453},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AN$42:AN$1014)","v":0.24551999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AO$42:AO$1014)","v":0.24848999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AP$42:AP$1014)","v":0.24948000000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AQ$42:AQ$1014)","v":0.25146000000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AR$42:AR$1014)","v":0.25344},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AS$42:AS$1014)","v":0.25442999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AT$42:AT$1014)","v":0.25541999999999998},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AU$42:AU$1014)","v":0.25740000000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AV$42:AV$1014)","v":0.26036999999999999}]
[null,null,null,null,null,{"$f":"+F72","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11997556561085973,0.20369556127886326,1.8454041717791412,0.27309005145797599,0.64237473536895673,0.29152941176470593,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AM$42:AM$1014)","v":1.2174225000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AN$42:AN$1014)","v":1.2287399999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AO$42:AO$1014)","v":1.2400575},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AP$42:AP$1014)","v":1.24482},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AQ$42:AQ$1014)","v":1.2571275},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AR$42:AR$1014)","v":1.267455},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AS$42:AS$1014)","v":1.27599},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AT$42:AT$1014)","v":1.2873075},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AU$42:AU$1014)","v":1.2920700000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AV$42:AV$1014)","v":1.3099425}]
[null,null,null,null,null,{"$f":"+F73","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AM$42:AM$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AN$42:AN$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AO$42:AO$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AP$42:AP$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AQ$42:AQ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AR$42:AR$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AS$42:AS$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AT$42:AT$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AU$42:AU$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AV$42:AV$1014)","v":0}]
[null,null,null,null,null,{"$f":"+F74","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AM$42:AM$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AN$42:AN$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AO$42:AO$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AP$42:AP$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AQ$42:AQ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AR$42:AR$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AS$42:AS$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AT$42:AT$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AU$42:AU$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AV$42:AV$1014)","v":0}]
[null,null,null,null,null,{"$f":"F75","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AM$42:AM$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AN$42:AN$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AO$42:AO$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AP$42:AP$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AQ$42:AQ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AR$42:AR$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AS$42:AS$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AT$42:AT$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AU$42:AU$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AV$42:AV$1014)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E78)","v":"Total Customer contributions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W79:W83)","v":0.41935384615384619},0.76020242451154529,2.535648791411043,{"$f":"+SUM(Z79:Z83)","v":1.1858696397941682},1.5527833180661577,0.99792760180995477,1.4619525,1.4742599999999999,1.4885475000000001,1.4943,1.5085875,{"$f":"+SUM(AH79:AH83)","v":1.5208949999999999},{"$f":"+SUM(AI79:AI83)","v":1.5304199999999999},{"$f":"+SUM(AJ79:AJ83)","v":1.5427275},{"$f":"+SUM(AK79:AK83)","v":1.5494700000000001},{"$f":"+SUM(AL79:AL83)","v":1.5703125}]
[]
[]
[]
[null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3230950226244342,1.3765444049733571,2.0134890184049081,2.2591029159519724,3.7757016972010176,1.1212669683257919,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,"Asset disposals"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53600000000000003,0.70499999999999996,0.94255214723926384,0.6024982847341338,0.49879621848739497,0.56063348416289593,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[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,3.9804977375565609,4.3530053285968027,2.7918220858895708,2.0465814751286451,2.2977649083969465,1.8052398190045251,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8]

{"sheet":"ExpSummary_FO","index":9,"n_rows":30,"n_cols":38,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Expenditure Summary"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2004-05"},{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[]
[]
[null,null,null,null,null,"Operating Expenditure"]
[null,null,null,null,null,null,"Total Controllable Operating Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!W17","v":42.478077828054296},{"$f":"Opex_Breakdown!X17","v":42.651969804618126},{"$f":"Opex_Breakdown!Y17","v":43.110901840490804},{"$f":"Opex_Breakdown!Z17","v":43.340560034305327},{"$f":"Opex_Breakdown!AA17","v":51.301788091603058},{"$f":"Opex_Breakdown!AB17","v":47.043267417303511},{"$f":"Opex_Breakdown!AC17","v":46.565697762417301},{"$f":"Opex_Breakdown!AD17","v":49.559624621087409},{"$f":"Opex_Breakdown!AE17","v":49.753520934682179},{"$f":"Opex_Breakdown!AF17","v":50.413098789701969},{"$f":"Opex_Breakdown!AG17","v":50.349004628350528},{"$f":"Opex_Breakdown!AH17","v":50.222216096728943},{"$f":"Opex_Breakdown!AI17","v":50.537584085444848},{"$f":"Opex_Breakdown!AJ17","v":50.180123469659357},{"$f":"Opex_Breakdown!AK17","v":50.066955127248818},{"$f":"Opex_Breakdown!AL17","v":49.988148701674838}]
[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,{"$f":"Opex_Breakdown!W34","v":3.4994742081447967},{"$f":"Opex_Breakdown!X34","v":4.2792815275310838},{"$f":"Opex_Breakdown!Y34","v":4.2311676257668713},{"$f":"Opex_Breakdown!Z34","v":4.0116673533447686},{"$f":"Opex_Breakdown!AA34","v":4.0163520887324395},{"$f":"Opex_Breakdown!AB34","v":3.8561395696484704},{"$f":"Opex_Breakdown!AC34","v":3.7909799222439649},{"$f":"Opex_Breakdown!AD34","v":3.7271604830622751},{"$f":"Opex_Breakdown!AE34","v":3.6646536866061643},{"$f":"Opex_Breakdown!AF34","v":3.6034325343474851},{"$f":"Opex_Breakdown!AG34","v":3.5434705830657229},{"$f":"Opex_Breakdown!AH34","v":3.4847419334263874},{"$f":"Opex_Breakdown!AI34","v":3.4272212187943243},{"$f":"Opex_Breakdown!AJ34","v":3.3708835942771236},{"$f":"Opex_Breakdown!AK34","v":3.3157047259938706},{"$f":"Opex_Breakdown!AL34","v":3.2616607805646316}]
[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,{"$f":"Opex_Breakdown!W37","v":45.977552036199093},{"$f":"Opex_Breakdown!X37","v":46.931251332149209},{"$f":"Opex_Breakdown!Y37","v":47.342069466257676},{"$f":"Opex_Breakdown!Z37","v":47.352227387650096},{"$f":"Opex_Breakdown!AA37","v":55.318140180335497},{"$f":"Opex_Breakdown!AB37","v":50.899406986951981},{"$f":"+Opex_FO!AC95","v":50.356677684661264},{"$f":"+Opex_FO!AD95","v":53.286785104149679},{"$f":"+Opex_FO!AE95","v":53.418174621288337},{"$f":"+Opex_FO!AF95","v":54.016531324049453},{"$f":"+Opex_FO!AG95","v":53.892475211416254},{"$f":"+Opex_FO!AH95","v":53.706958030155327},{"$f":"+Opex_FO!AI95","v":53.964805304239171},{"$f":"+Opex_FO!AJ95","v":53.551007063936488},{"$f":"+Opex_FO!AK95","v":53.382659853242686},{"$f":"+Opex_FO!AL95","v":53.249809482239471}]
[]
[]
[null,null,null,null,null,"Capital Expenditure"]
[null,null,null,null,null,null,"Total Gross Capital Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W17","v":23.088008144796383},{"$f":"Capex_FO_AC!X17","v":28.897529307282419},{"$f":"Capex_FO_AC!Y17","v":28.401775085889568},{"$f":"Capex_FO_AC!Z17","v":23.915037735849058},{"$f":"Capex_FO_AC!AA17","v":16.734093083816791},{"$f":"Capex_FO_AC!AB17","v":14.948933260469346},{"$f":"Capex_FO_AC!AC17","v":65.755762538684991},{"$f":"Capex_FO_AC!AD17","v":36.030696381205004},{"$f":"Capex_FO_AC!AE17","v":20.010839042954998},{"$f":"Capex_FO_AC!AF17","v":20.029102713859999},{"$f":"Capex_FO_AC!AG17","v":15.369545221694999},{"$f":"Capex_FO_AC!AH17","v":19.898096975831997},{"$f":"Capex_FO_AC!AI17","v":26.110676075607003},{"$f":"Capex_FO_AC!AJ17","v":23.252045897294998},{"$f":"Capex_FO_AC!AK17","v":31.498760642229996},{"$f":"Capex_FO_AC!AL17","v":20.790544672384996}]
[null,null,null,null,null,null,"Total Government Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W20","v":0.11100542986425338},{"$f":"Capex_FO_AC!X20","v":0.97425562966252233},{"$f":"Capex_FO_AC!Y20","v":6.8226441717791415},{"$f":"Capex_FO_AC!Z20","v":2.5215668953687822},{"$f":"Capex_FO_AC!AA20","v":0.10721921374045801},{"$f":"Capex_FO_AC!AB20","v":0},{"$f":"Capex_FO_AC!AC20","v":0},{"$f":"Capex_FO_AC!AD20","v":0},{"$f":"Capex_FO_AC!AE20","v":0},{"$f":"Capex_FO_AC!AF20","v":0},{"$f":"Capex_FO_AC!AG20","v":0},{"$f":"Capex_FO_AC!AH20","v":0.05},{"$f":"Capex_FO_AC!AI20","v":0},{"$f":"Capex_FO_AC!AJ20","v":0.05},{"$f":"Capex_FO_AC!AK20","v":0},{"$f":"Capex_FO_AC!AL20","v":0.05}]
[null,null,null,null,null,null,"Total Customer Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W21","v":0.41935384615384619},{"$f":"Capex_FO_AC!X21","v":0.76020242451154529},{"$f":"Capex_FO_AC!Y21","v":2.535648791411043},{"$f":"Capex_FO_AC!Z21","v":1.1858696397941682},{"$f":"Capex_FO_AC!AA21","v":1.5527833180661577},{"$f":"Capex_FO_AC!AB21","v":0.99792760180995477},{"$f":"Capex_FO_AC!AC21","v":1.4619525},{"$f":"Capex_FO_AC!AD21","v":1.4742599999999999},{"$f":"Capex_FO_AC!AE21","v":1.4885475000000001},{"$f":"Capex_FO_AC!AF21","v":1.4943},{"$f":"Capex_FO_AC!AG21","v":1.5085875},{"$f":"Capex_FO_AC!AH21","v":1.5208949999999999},{"$f":"Capex_FO_AC!AI21","v":1.5304199999999999},{"$f":"Capex_FO_AC!AJ21","v":1.5427275},{"$f":"Capex_FO_AC!AK21","v":1.5494700000000001},{"$f":"Capex_FO_AC!AL21","v":1.5703125}]
[null,null,null,null,null,null,"Total Net Capital Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-SUM(W20:W21)","v":22.557648868778283},27.163071253108352,19.043482122699384,20.207601200686106,15.074090552010176,13.95100565865939,64.293810038684995,34.556436381205003,18.522291542954999,18.53480271386,13.860957721694998,{"$f":"AH19-SUM(AH20:AH21)","v":18.327201975831997},{"$f":"AI19-SUM(AI20:AI21)","v":24.580256075607004},{"$f":"AJ19-SUM(AJ20:AJ21)","v":21.659318397294999},{"$f":"AK19-SUM(AK20:AK21)","v":29.949290642229997},{"$f":"AL19-SUM(AL20:AL21)","v":19.170232172384996}]
[]
[null,null,null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W23","v":1.3230950226244342},{"$f":"Capex_FO_AC!X23","v":1.3765444049733571},{"$f":"Capex_FO_AC!Y23","v":2.0134890184049081},{"$f":"Capex_FO_AC!Z23","v":2.2591029159519724},{"$f":"Capex_FO_AC!AA23","v":3.7757016972010176},{"$f":"Capex_FO_AC!AB23","v":1.1212669683257919},{"$f":"Capex_FO_AC!AC23","v":2},{"$f":"Capex_FO_AC!AD23","v":2},{"$f":"Capex_FO_AC!AE23","v":2},{"$f":"Capex_FO_AC!AF23","v":2},{"$f":"Capex_FO_AC!AG23","v":2},{"$f":"Capex_FO_AC!AH23","v":2},{"$f":"Capex_FO_AC!AI23","v":2},{"$f":"Capex_FO_AC!AJ23","v":2},{"$f":"Capex_FO_AC!AK23","v":2},{"$f":"Capex_FO_AC!AL23","v":2}]
[null,null,null,null,null,null,"Proceeds from Disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W24","v":0.53600000000000003},{"$f":"Capex_FO_AC!X24","v":0.70499999999999996},{"$f":"Capex_FO_AC!Y24","v":0.94255214723926384},{"$f":"Capex_FO_AC!Z24","v":0.6024982847341338},{"$f":"Capex_FO_AC!AA24","v":0.49879621848739497},{"$f":"Capex_FO_AC!AB24","v":0.56063348416289593},{"$f":"Capex_FO_AC!AC24","v":0.6},{"$f":"Capex_FO_AC!AD24","v":0.6},{"$f":"Capex_FO_AC!AE24","v":0.6},{"$f":"Capex_FO_AC!AF24","v":0.6},{"$f":"Capex_FO_AC!AG24","v":0.6},{"$f":"Capex_FO_AC!AH24","v":0.6},{"$f":"Capex_FO_AC!AI24","v":0.6},{"$f":"Capex_FO_AC!AJ24","v":0.6},{"$f":"Capex_FO_AC!AK24","v":0.6},{"$f":"Capex_FO_AC!AL24","v":0.6}]
[]
[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,{"$f":"+RollForward_FO!AC15","v":11.012992766452397},{"$f":"+RollForward_FO!AD15","v":10.55357768058099},{"$f":"+RollForward_FO!AE15","v":10.101418225017692},{"$f":"+RollForward_FO!AF15","v":9.6790075716964292},{"$f":"+RollForward_FO!AG15","v":9.491143032927317},{"$f":"+RollForward_FO!AH15","v":9.2375835923376535},{"$f":"+RollForward_FO!AI15","v":8.9325662174990565},{"$f":"+RollForward_FO!AJ15","v":8.5525134212696194},{"$f":"+RollForward_FO!AK15","v":8.2481037686825083},{"$f":"+RollForward_FO!AL15","v":7.9464537450373891}]
[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,{"$f":"+'Capex_FO input'!D32","v":0.54775487804455003},{"$f":"+'Capex_FO input'!E32","v":1.8455083761503748},{"$f":"+'Capex_FO input'!F32","v":3.4261913719559258},{"$f":"+'Capex_FO input'!G32","v":4.8243311232278874},{"$f":"+'Capex_FO input'!H32","v":5.4510902396755494},{"$f":"+'Capex_FO input'!I32","v":5.5118544663149827},{"$f":"+'Capex_FO input'!J32","v":5.6602375081729512},{"$f":"+'Capex_FO input'!K32","v":5.9852497201092376},{"$f":"+'Capex_FO input'!L32","v":6.2427973396786642},{"$f":"+'Capex_FO input'!M32","v":6.4130723359320028}]
[null,null,null,null,null,null,"Regulatory Depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC28:AC29)","v":11.560747644496947},12.399086056731365,13.527609596973619,14.503338694924317,14.942233272602866,{"$f":"SUM(AH28:AH29)","v":14.749438058652636},{"$f":"SUM(AI28:AI29)","v":14.592803725672008},{"$f":"SUM(AJ28:AJ29)","v":14.537763141378857},{"$f":"SUM(AK28:AK29)","v":14.490901108361172},{"$f":"SUM(AL28:AL29)","v":14.359526080969392}]

{"sheet":"RollForward_FO","index":10,"n_rows":85,"n_cols":38,"rows_kept":85,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Rolled forward regulatory asset base (RAB)"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2004-05"},{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,"Rolled forward asset base"]
[]
[null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W24","v":359.00655335484635},370.45285261181709,385.84494156067893,392.28983740190222,399.423575420693,400.15058810895425,{"$f":"+AC24","v":399.28329902788062},451.41636142206863,472.97371174654228,477.36839369252368,480.79985771145931,479.1185821605514,482.09634607773074,491.4837984276657,498.0053536835818,512.86374321745063]
[null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W30","v":370.45285261181709},385.84494156067893,392.28983740190222,399.423575420693,400.15058810895425,399.28329902788062,{"$f":"+AC30","v":451.41636142206863},472.97371174654228,477.36839369252368,480.79985771145931,479.1185821605514,482.09634607773074,491.4837984276657,498.0053536835818,512.86374321745063,517.07444930886618]
[]
[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,{"$f":"Determination_Lookup!M11","v":6.4561240511159941},{"$f":"Determination_Lookup!N11","v":10.367823431241908},{"$f":"Determination_Lookup!O11","v":9.5689267833303742},{"$f":"Determination_Lookup!P11","v":8.6711038107134755},{"$f":"Determination_Lookup!Q11","v":8.1017399071548724},{"$f":"Determination_Lookup!R11","v":7.6452569930198404},{"$f":"IF(AC37=\"\",AC82,AC37)","v":11.012992766452397},10.55357768058099,10.101418225017692,9.6790075716964292,9.491143032927317,9.2375835923376535,8.9325662174990565,8.5525134212696194,8.2481037686825083,7.9464537450373891]
[null,null,null,null,"Regulatory depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Determination_Lookup!M12","v":4.1192255606915396},{"$f":"Determination_Lookup!N12","v":0.69815887300460444},{"$f":"Determination_Lookup!O12","v":2.0871073509065146},{"$f":"Determination_Lookup!P12","v":3.8002610864477178},{"$f":"Determination_Lookup!Q12","v":5.7465417381066226},{"$f":"Determination_Lookup!R12","v":6.6124042625502888},{"$f":"IF(AC34=\"\",ExpSummary_FO!AC29,AC34)","v":0.54775487804455003},{"$f":"IF(AD34=\"\",ExpSummary_FO!AD29,AD34)","v":1.8455083761503748},{"$f":"IF(AE34=\"\",ExpSummary_FO!AE29,AE34)","v":3.4261913719559258},{"$f":"IF(AF34=\"\",ExpSummary_FO!AF29,AF34)","v":4.8243311232278874},{"$f":"IF(AG34=\"\",ExpSummary_FO!AG29,AG34)","v":5.4510902396755494},{"$f":"IF(AH34=\"\",ExpSummary_FO!AH29,AH34)","v":5.5118544663149827},{"$f":"IF(AI34=\"\",ExpSummary_FO!AI29,AI34)","v":5.6602375081729512},{"$f":"IF(AJ34=\"\",ExpSummary_FO!AJ29,AJ34)","v":5.9852497201092376},{"$f":"IF(AK34=\"\",ExpSummary_FO!AK29,AK34)","v":6.2427973396786642},{"$f":"IF(AL34=\"\",ExpSummary_FO!AL29,AL34)","v":6.4130723359320028}]
[null,null,null,null,"Regulatory depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W15:W16)","v":10.575349611807534},{"$f":"SUM(X15:X16)","v":11.065982304246512},{"$f":"SUM(Y15:Y16)","v":11.656034134236888},12.471364897161193,13.848281645261494,14.257661255570129,{"$f":"SUM(AC15:AC16)","v":11.560747644496947},12.399086056731365,13.527609596973619,14.503338694924317,14.942233272602866,14.749438058652636,14.592803725672008,14.537763141378857,14.490901108361172,14.359526080969392]
[]
[]
[]
[]
[null,null,"Rolled forward asset base"]
[]
[null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M8","v":359.00655335484635},{"$f":"+W30","v":370.45285261181709},{"$f":"+X30","v":385.84494156067893},{"$f":"+Y30","v":392.28983740190222},399.423575420693,400.15058810895425,399.28329902788062,451.41636142206863,472.97371174654228,477.36839369252368,480.79985771145931,{"$f":"+AG30","v":479.1185821605514},{"$f":"+AH30","v":482.09634607773074},{"$f":"+AI30","v":491.4837984276657},{"$f":"+AJ30","v":498.0053536835818},{"$f":"+AK30","v":512.86374321745063}]
[null,null,null,"plus Gross capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W19","v":23.088008144796383},{"$f":"ExpSummary_FO!X19","v":28.897529307282419},{"$f":"ExpSummary_FO!Y19","v":28.401775085889568},{"$f":"ExpSummary_FO!Z19","v":23.915037735849058},{"$f":"ExpSummary_FO!AA19","v":16.734093083816791},{"$f":"ExpSummary_FO!AB19","v":14.948933260469346},{"$f":"ExpSummary_FO!AC19","v":65.755762538684991},{"$f":"ExpSummary_FO!AD19","v":36.030696381205004},{"$f":"ExpSummary_FO!AE19","v":20.010839042954998},{"$f":"ExpSummary_FO!AF19","v":20.029102713859999},{"$f":"ExpSummary_FO!AG19","v":15.369545221694999},{"$f":"ExpSummary_FO!AH19","v":19.898096975831997},{"$f":"ExpSummary_FO!AI19","v":26.110676075607003},{"$f":"ExpSummary_FO!AJ19","v":23.252045897294998},{"$f":"ExpSummary_FO!AK19","v":31.498760642229996},{"$f":"ExpSummary_FO!AL19","v":20.790544672384996}]
[null,null,null,"less Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W20","v":0.11100542986425338},{"$f":"ExpSummary_FO!X20","v":0.97425562966252233},{"$f":"ExpSummary_FO!Y20","v":6.8226441717791415},{"$f":"ExpSummary_FO!Z20","v":2.5215668953687822},{"$f":"ExpSummary_FO!AA20","v":0.10721921374045801},{"$f":"ExpSummary_FO!AB20","v":0},{"$f":"ExpSummary_FO!AC20","v":0},{"$f":"ExpSummary_FO!AD20","v":0},{"$f":"ExpSummary_FO!AE20","v":0},{"$f":"ExpSummary_FO!AF20","v":0},{"$f":"ExpSummary_FO!AG20","v":0},{"$f":"ExpSummary_FO!AH20","v":0.05},{"$f":"ExpSummary_FO!AI20","v":0},{"$f":"ExpSummary_FO!AJ20","v":0.05},{"$f":"ExpSummary_FO!AK20","v":0},{"$f":"ExpSummary_FO!AL20","v":0.05}]
[null,null,null,"less Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W21","v":0.41935384615384619},{"$f":"ExpSummary_FO!X21","v":0.76020242451154529},{"$f":"ExpSummary_FO!Y21","v":2.535648791411043},{"$f":"ExpSummary_FO!Z21","v":1.1858696397941682},{"$f":"ExpSummary_FO!AA21","v":1.5527833180661577},{"$f":"ExpSummary_FO!AB21","v":0.99792760180995477},{"$f":"ExpSummary_FO!AC21","v":1.4619525},{"$f":"ExpSummary_FO!AD21","v":1.4742599999999999},{"$f":"ExpSummary_FO!AE21","v":1.4885475000000001},{"$f":"ExpSummary_FO!AF21","v":1.4943},{"$f":"ExpSummary_FO!AG21","v":1.5085875},{"$f":"ExpSummary_FO!AH21","v":1.5208949999999999},{"$f":"ExpSummary_FO!AI21","v":1.5304199999999999},{"$f":"ExpSummary_FO!AJ21","v":1.5427275},{"$f":"ExpSummary_FO!AK21","v":1.5494700000000001},{"$f":"ExpSummary_FO!AL21","v":1.5703125}]
[null,null,null,"less Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W25","v":0.53600000000000003},{"$f":"ExpSummary_FO!X25","v":0.70499999999999996},{"$f":"ExpSummary_FO!Y25","v":0.94255214723926384},{"$f":"ExpSummary_FO!Z25","v":0.6024982847341338},{"$f":"ExpSummary_FO!AA25","v":0.49879621848739497},{"$f":"ExpSummary_FO!AB25","v":0.56063348416289593},{"$f":"ExpSummary_FO!AC25","v":0.6},{"$f":"ExpSummary_FO!AD25","v":0.6},{"$f":"ExpSummary_FO!AE25","v":0.6},{"$f":"ExpSummary_FO!AF25","v":0.6},{"$f":"ExpSummary_FO!AG25","v":0.6},{"$f":"ExpSummary_FO!AH25","v":0.6},{"$f":"ExpSummary_FO!AI25","v":0.6},{"$f":"ExpSummary_FO!AJ25","v":0.6},{"$f":"ExpSummary_FO!AK25","v":0.6},{"$f":"ExpSummary_FO!AL25","v":0.6}]
[null,null,null,"less Regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W17","v":10.575349611807534},11.065982304246512,11.656034134236888,12.471364897161193,13.848281645261494,14.257661255570129,{"$f":"AC17","v":11.560747644496947},12.399086056731365,13.527609596973619,14.503338694924317,14.942233272602866,14.749438058652636,14.592803725672008,14.537763141378857,14.490901108361172,14.359526080969392]
[null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W24:W25)-SUM(W26:W29)","v":370.45285261181709},385.84494156067893,392.28983740190222,399.423575420693,400.15058810895425,399.28329902788062,{"$f":"+SUM(AC24:AC25)-SUM(AC26:AC29)","v":451.41636142206863},472.97371174654228,477.36839369252368,480.79985771145931,479.1185821605514,482.09634607773074,491.4837984276657,498.0053536835818,512.86374321745063,517.07444930886618]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business to provide separate depreciation reconciliation workbook if (new assets) override is used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (New assets):"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business to provide separate depreciation reconciliation workbook if (existing assets) override is used"]
[null,null,"Depreciation of asset base as at 1/7/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (Existing assets):"]
[]
[]
[null,null,null,"Asset class",null,"Remaining Life","Book Value","% of total","Average Asset life"]
[null,null,1,"1 Year",null,1,0.45941128624565597,{"$f":"+IF(ISERROR(G41/$G$82),\"\",G41/$G$82)","v":1.1505993037773609E-3},{"$f":"G41/$G$82*F41","v":1.1505993037773609E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<<Enter a breakdown of each asset class with its",null,null,null,null,{"$f":"IF(F41<=0,0,($AB$30*H41)/MAX(F41,1))","v":0.45941508587140722},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AC41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AC41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AD41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AD41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AE41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AE41)))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AF41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AF41)))","v":0},{"$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($AC41:AK41)))","v":0}]
[null,null,2,"2 Years",null,2,0.90431143189152396,2.2648553378723929E-3,4.5297106757447858E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"respective remaining asset life",null,null,null,null,0.45215945556329712,{"$f":"IF($F42<=0,0,IF(SUM($AC42:AC42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AC42)))","v":0.45215945556329712},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AD42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AD42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AE42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AE42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AF42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AF42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AG42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AG42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AH42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AH42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AI42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AI42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AJ42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AJ42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AK42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AK42)))","v":0}]
[null,null,3,"3 Years",null,3,1.2672214792300605,3.1737665037557877E-3,9.5212995112673622E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42241065332126443,{"$f":"IF($F43<=0,0,IF(SUM($AC43:AC43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AC43)))","v":0.42241065332126443},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AD43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AD43)))","v":0.42241065332126448},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AE43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AE43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AF43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AF43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AG43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AG43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AH43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AH43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AI43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AI43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AJ43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AJ43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AK43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AK43)))","v":0}]
[null,null,4,"4 Years",null,4,0.75145194008733729,1.8820174971154464E-3,7.5280699884617856E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18786453876911255,{"$f":"IF($F44<=0,0,IF(SUM($AC44:AC44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AC44)))","v":0.18786453876911255},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AD44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AD44)))","v":0.18786453876911255},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AE44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AE44)))","v":0.18786453876911258},{"$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($AC44:AK44)))","v":0}]
[null,null,5,"5 Years",null,5,1.2677867175396964,3.1751821477005635E-3,1.5875910738502818E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25355944058966245,{"$f":"IF($F45<=0,0,IF(SUM($AC45:AC45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AC45)))","v":0.25355944058966245},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AD45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AD45)))","v":0.25355944058966245},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AE45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AE45)))","v":0.25355944058966245},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AF45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AF45)))","v":0.2535594405896624},{"$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($AC45:AK45)))","v":0}]
[null,null,6,"6 Years",null,6,1.830089113021806,4.5834730715941978E-3,2.7500838429565189E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30501737483859742,{"$f":"IF($F46<=0,0,IF(SUM($AC46:AC46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AC46)))","v":0.30501737483859742},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AD46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AD46)))","v":0.30501737483859742},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AE46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AE46)))","v":0.30501737483859742},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AF46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AF46)))","v":0.30501737483859742},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AG46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AG46)))","v":0.30501737483859759},{"$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($AC46:AK46)))","v":0}]
[null,null,7,"7 Years",null,7,2.6603475708267714,6.6628621334354956E-3,4.6640034934048467E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38005279622943827,{"$f":"IF($F47<=0,0,IF(SUM($AC47:AC47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AC47)))","v":0.38005279622943827},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AD47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AD47)))","v":0.38005279622943827},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AE47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AE47)))","v":0.38005279622943827},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AF47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AF47)))","v":0.38005279622943827},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AG47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AG47)))","v":0.38005279622943827},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AH47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AH47)))","v":0.38005279622943799},{"$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($AC47:AK47)))","v":0}]
[null,null,8,"8 Years",null,8,2.435257079560198,6.0991211669157112E-3,4.8792969335325689E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30440965258711028,{"$f":"IF($F48<=0,0,IF(SUM($AC48:AC48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AC48)))","v":0.30440965258711028},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AD48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AD48)))","v":0.30440965258711028},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AE48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AE48)))","v":0.30440965258711028},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AF48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AF48)))","v":0.30440965258711028},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AG48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AG48)))","v":0.30440965258711028},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AH48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AH48)))","v":0.30440965258711028},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AI48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AI48)))","v":0.30440965258711028},{"$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($AC48:AK48)))","v":0}]
[null,null,9,"9 Years",null,9,2.7148277594407171,6.7993082090230823E-3,6.1193773881207739E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30165002364512072,{"$f":"IF($F49<=0,0,IF(SUM($AC49:AC49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AC49)))","v":0.30165002364512072},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AD49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AD49)))","v":0.30165002364512072},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AE49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AE49)))","v":0.30165002364512072},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AF49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AF49)))","v":0.30165002364512072},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AG49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AG49)))","v":0.30165002364512072},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AH49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AH49)))","v":0.30165002364512072},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AI49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AI49)))","v":0.30165002364512072},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AJ49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AJ49)))","v":0.30165002364512095},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AK49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AK49)))","v":0}]
[null,null,10,"10 Years",null,10,1.9942641862110504,4.994650877983859E-3,4.994650877983859E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19942806800538956,{"$f":"IF($F50<=0,0,IF(SUM($AC50:AC50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AC50)))","v":0.19942806800538956},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AD50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AD50)))","v":0.19942806800538956},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AE50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AE50)))","v":0.19942806800538956},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AF50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AF50)))","v":0.19942806800538956},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AG50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AG50)))","v":0.19942806800538956},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AH50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AH50)))","v":0.19942806800538956},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AI50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AI50)))","v":0.19942806800538956},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AJ50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AJ50)))","v":0.19942806800538956},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AK50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AK50)))","v":0.19942806800538992}]
[null,null,11,"11 - 20 Years",null,20,39.008276965889145,9.7696546998862308E-2,1.9539309399772462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9504299794669067,{"$f":"IF($F51<=0,0,IF(SUM($AC51:AC51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AC51)))","v":1.9504299794669067},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AD51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AD51)))","v":1.9504299794669067},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AE51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AE51)))","v":1.9504299794669067},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AF51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AF51)))","v":1.9504299794669067},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AG51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AG51)))","v":1.9504299794669067},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AH51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AH51)))","v":1.9504299794669067},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AI51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AI51)))","v":1.9504299794669067},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AJ51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AJ51)))","v":1.9504299794669067},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AK51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AK51)))","v":1.9504299794669067}]
[null,null,12,"21 - 30 Years",null,30,24.214364282806415,6.0645072333531287E-2,1.8193521700059385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.80715215170389409,{"$f":"IF($F52<=0,0,IF(SUM($AC52:AC52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AC52)))","v":0.80715215170389409},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AD52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AD52)))","v":0.80715215170389409},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AE52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AE52)))","v":0.80715215170389409},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AF52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AF52)))","v":0.80715215170389409},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AG52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AG52)))","v":0.80715215170389409},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AH52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AH52)))","v":0.80715215170389409},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AI52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AI52)))","v":0.80715215170389409},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AJ52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AJ52)))","v":0.80715215170389409},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AK52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AK52)))","v":0.80715215170389409}]
[null,null,13,"31 - 40 Years",null,40,57.841550532657671,0.14486463385815057,5.7945853543260224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4460507229837094,{"$f":"IF($F53<=0,0,IF(SUM($AC53:AC53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AC53)))","v":1.4460507229837094},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AD53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AD53)))","v":1.4460507229837094},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AE53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AE53)))","v":1.4460507229837094},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AF53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AF53)))","v":1.4460507229837094},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AG53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AG53)))","v":1.4460507229837094},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AH53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AH53)))","v":1.4460507229837094},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AI53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AI53)))","v":1.4460507229837094},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AJ53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AJ53)))","v":1.4460507229837094},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AK53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AK53)))","v":1.4460507229837094}]
[null,null,14,"41 - 50 Years",null,50,22.716406868246747,5.689342580267337E-2,2.8446712901336686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45433189494978743,{"$f":"IF($F54<=0,0,IF(SUM($AC54:AC54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AC54)))","v":0.45433189494978743},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AD54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AD54)))","v":0.45433189494978743},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AE54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AE54)))","v":0.45433189494978743},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AF54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AF54)))","v":0.45433189494978743},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AG54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AG54)))","v":0.45433189494978743},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AH54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AH54)))","v":0.45433189494978743},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AI54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AI54)))","v":0.45433189494978743},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AJ54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AJ54)))","v":0.45433189494978743},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AK54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AK54)))","v":0.45433189494978743}]
[null,null,15,"51 - 60 Years",null,60,37.6060433715285,9.418464155441951E-2,5.651078493265171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6267725732934506,{"$f":"IF($F55<=0,0,IF(SUM($AC55:AC55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AC55)))","v":0.6267725732934506},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AD55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AD55)))","v":0.6267725732934506},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AE55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AE55)))","v":0.6267725732934506},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AF55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AF55)))","v":0.6267725732934506},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AG55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AG55)))","v":0.6267725732934506},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AH55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AH55)))","v":0.6267725732934506},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AI55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AI55)))","v":0.6267725732934506},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AJ55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AJ55)))","v":0.6267725732934506},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AK55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AK55)))","v":0.6267725732934506}]
[null,null,16,"61 - 70 Years",null,70,52.999935404360272,0.13273876938211299,9.2917138567479096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75714819639701569,{"$f":"IF($F56<=0,0,IF(SUM($AC56:AC56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AC56)))","v":0.75714819639701569},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AD56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AD56)))","v":0.75714819639701569},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AE56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AE56)))","v":0.75714819639701569},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AF56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AF56)))","v":0.75714819639701569},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AG56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AG56)))","v":0.75714819639701569},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AH56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AH56)))","v":0.75714819639701569},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AI56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AI56)))","v":0.75714819639701569},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AJ56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AJ56)))","v":0.75714819639701569},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AK56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AK56)))","v":0.75714819639701569}]
[null,null,17,"71 - 80 Years",null,80,79.044084011455752,0.19796655144137784,15.837324115310228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98805922195857465,{"$f":"IF($F57<=0,0,IF(SUM($AC57:AC57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AC57)))","v":0.98805922195857465},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AD57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AD57)))","v":0.98805922195857465},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AE57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AE57)))","v":0.98805922195857465},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AF57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AF57)))","v":0.98805922195857465},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AG57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AG57)))","v":0.98805922195857465},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AH57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AH57)))","v":0.98805922195857465},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AI57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AI57)))","v":0.98805922195857465},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AJ57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AJ57)))","v":0.98805922195857465},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AK57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AK57)))","v":0.98805922195857465}]
[null,null,18,"81 - 90 Years",null,90,25.551997961885863,6.3995186764622972E-2,5.7595668088160679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28391343659204471,{"$f":"IF($F58<=0,0,IF(SUM($AC58:AC58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AC58)))","v":0.28391343659204471},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AD58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AD58)))","v":0.28391343659204471},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AE58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AE58)))","v":0.28391343659204471},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AF58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AF58)))","v":0.28391343659204471},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AG58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AG58)))","v":0.28391343659204471},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AH58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AH58)))","v":0.28391343659204471},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AI58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AI58)))","v":0.28391343659204471},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AJ58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AJ58)))","v":0.28391343659204471},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AK58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AK58)))","v":0.28391343659204471}]
[null,null,19,"91 - 100 Years",null,100,38.680413592042214,9.6875410511848226E-2,9.687541051184823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38680733503850989,{"$f":"IF($F59<=0,0,IF(SUM($AC59:AC59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AC59)))","v":0.38680733503850989},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AD59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AD59)))","v":0.38680733503850989},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AE59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AE59)))","v":0.38680733503850989},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AF59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AF59)))","v":0.38680733503850989},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AG59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AG59)))","v":0.38680733503850989},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AH59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AH59)))","v":0.38680733503850989},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AI59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AI59)))","v":0.38680733503850989},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AJ59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AJ59)))","v":0.38680733503850989},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AK59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AK59)))","v":0.38680733503850989}]
[null,null,20,"101 - 110 Years",null,110,2.5434043278502938,6.3699768300512572E-3,0.70069745130563832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3122048758491158E-2,{"$f":"IF($F60<=0,0,IF(SUM($AC60:AC60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AC60)))","v":2.3122048758491158E-2},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AD60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AD60)))","v":2.3122048758491158E-2},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AE60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AE60)))","v":2.3122048758491158E-2},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AF60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AF60)))","v":2.3122048758491158E-2},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AG60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AG60)))","v":2.3122048758491158E-2},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AH60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AH60)))","v":2.3122048758491158E-2},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AI60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AI60)))","v":2.3122048758491158E-2},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AJ60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AJ60)))","v":2.3122048758491158E-2},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AK60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AK60)))","v":2.3122048758491158E-2}]
[null,null,21,"111 - 120 Years",null,120,2.7885508436511586,6.9839482731757418E-3,0.83807379278108907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3238115889614001E-2,{"$f":"IF($F61<=0,0,IF(SUM($AC61:AC61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AC61)))","v":2.3238115889614001E-2},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AD61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AD61)))","v":2.3238115889614001E-2},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AE61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AE61)))","v":2.3238115889614001E-2},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AF61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AF61)))","v":2.3238115889614001E-2},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AG61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AG61)))","v":2.3238115889614001E-2},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AH61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AH61)))","v":2.3238115889614001E-2},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AI61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AI61)))","v":2.3238115889614001E-2},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AJ61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AJ61)))","v":2.3238115889614001E-2},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AK61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AK61)))","v":2.3238115889614001E-2}]
[null,null,22,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F62<=0,0,IF(SUM($AC62:AC62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AC62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AD62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AD62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AE62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AE62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AF62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AF62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AG62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AG62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AH62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AH62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AI62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AI62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AJ62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AJ62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AK62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AK62)))","v":0}]
[null,null,23,null,null,null,null,0,{"$f":"G63/$G$82*F63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F63<=0,0,IF(SUM($AC63:AC63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AC63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AD63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AD63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AE63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AE63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AF63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AF63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AG63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AG63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AH63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AH63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AI63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AI63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AJ63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AJ63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AK63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AK63)))","v":0}]
[null,null,24,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F64<=0,0,IF(SUM($AC64:AC64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AC64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AD64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AD64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AE64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AE64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AF64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AF64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AG64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AG64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AH64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AH64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AI64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AI64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AJ64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AJ64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AK64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AK64)))","v":0}]
[null,null,25,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F65<=0,0,IF(SUM($AC65:AC65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AC65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AD65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AD65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AE65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AE65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AF65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AF65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AG65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AG65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AH65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AH65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AI65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AI65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AJ65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AJ65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AK65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AK65)))","v":0}]
[null,null,26,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F66<=0,0,IF(SUM($AC66:AC66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AC66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AD66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AD66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AE66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AE66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AF66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AF66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AG66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AG66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AH66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AH66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AI66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AI66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AJ66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AJ66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AK66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AK66)))","v":0}]
[null,null,27,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F67<=0,0,IF(SUM($AC67:AC67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AC67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AD67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AD67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AE67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AE67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AF67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AF67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AG67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AG67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AH67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AH67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AI67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AI67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AJ67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AJ67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AK67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AK67)))","v":0}]
[null,null,28,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F68<=0,0,IF(SUM($AC68:AC68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AC68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AD68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AD68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AE68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AE68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AF68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AF68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AG68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AG68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AH68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AH68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AI68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AI68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AJ68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AJ68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AK68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AK68)))","v":0}]
[null,null,29,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F69<=0,0,IF(SUM($AC69:AC69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AC69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AD69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AD69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AE69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AE69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AF69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AF69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AG69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AG69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AH69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AH69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AI69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AI69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AJ69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AJ69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AK69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AK69)))","v":0}]
[null,null,30,null,null,null,null,{"$f":"+IF(ISERROR(G70/$G$82),\"\",G70/$G$82)","v":0},{"$f":"G70/$G$82*F70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F70<=0,0,IF(SUM($AC70:AC70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AC70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AD70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AD70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AE70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AE70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AF70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AF70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AG70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AG70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AH70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AH70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AI70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AI70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AJ70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AJ70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AK70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AK70)))","v":0}]
[null,null,31,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F71<=0,0,IF(SUM($AC71:AC71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AC71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AD71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AD71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AE71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AE71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AF71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AF71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AG71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AG71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AH71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AH71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AI71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AI71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AJ71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AJ71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AK71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AK71)))","v":0}]
[null,null,32,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F72<=0,0,IF(SUM($AC72:AC72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AC72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AD72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AD72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AE72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AE72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AF72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AF72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AG72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AG72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AH72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AH72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AI72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AI72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AJ72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AJ72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AK72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AK72)))","v":0}]
[null,null,33,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F73<=0,0,IF(SUM($AC73:AC73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AC73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AD73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AD73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AE73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AE73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AF73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AF73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AG73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AG73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AH73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AH73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AI73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AI73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AJ73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AJ73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AK73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AK73)))","v":0}]
[null,null,34,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F74<=0,0,IF(SUM($AC74:AC74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AC74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AD74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AD74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AE74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AE74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AF74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AF74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AG74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AG74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AH74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AH74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AI74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AI74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AJ74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AJ74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AK74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AK74)))","v":0}]
[null,null,35,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F75<=0,0,IF(SUM($AC75:AC75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AC75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AD75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AD75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AE75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AE75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AF75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AF75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AG75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AG75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AH75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AH75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AI75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AI75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AJ75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AJ75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AK75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AK75)))","v":0}]
[null,null,36,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F76<=0,0,IF(SUM($AC76:AC76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AC76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AD76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AD76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AE76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AE76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AF76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AF76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AG76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AG76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AH76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AH76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AI76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AI76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AJ76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AJ76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AK76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AK76)))","v":0}]
[null,null,37,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F77<=0,0,IF(SUM($AC77:AC77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AC77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AD77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AD77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AE77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AE77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AF77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AF77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AG77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AG77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AH77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AH77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AI77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AI77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AJ77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AJ77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AK77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AK77)))","v":0}]
[null,null,38,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F78<=0,0,IF(SUM($AC78:AC78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AC78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AD78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AD78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AE78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AE78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AF78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AF78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AG78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AG78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AH78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AH78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AI78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AI78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AJ78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AJ78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AK78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AK78)))","v":0}]
[null,null,39,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F79<=0,0,IF(SUM($AC79:AC79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AC79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AD79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AD79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AE79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AE79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AF79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AF79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AG79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AG79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AH79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AH79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AI79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AI79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AJ79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AJ79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AK79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AK79)))","v":0}]
[null,null,40,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F80<=0,0,IF(SUM($AC80:AC80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AC80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AD80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AD80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AE80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AE80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AF80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AF80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AG80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AG80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AH80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AH80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AI80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AI80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AJ80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AJ80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AK80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AK80)))","v":0}]
[]
[null,null,null,"Total assets",null,null,{"$f":"+SUM(G41:G81)","v":399.27999672642886},null,{"$f":"SUM(I41:I81)","v":60.451215039431546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulatory depreciation (Existing assets):",{"$f":"+SUM(AC41:AC81)","v":11.012992766452397},10.55357768058099,10.101418225017692,9.6790075716964292,9.491143032927317,9.2375835923376535,8.9325662174990565,8.5525134212696194,8.2481037686825083,7.9464537450373891]
[]
[null,null,null,null,null,"RAB Rolled forward",{"$f":"+AB30","v":399.28329902788062}]
[null,null,null,null,null,"Difference",{"$f":"G82-G84","v":-3.3023014517539195E-3}]

{"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,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,"Adjustments Summary"]
[]
[null,null,null,null,{"$f":"+D26","v":"Additional expenses incurred to be carried forward"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$26:$D$72,$E12,S26:S72)","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"+D29","v":"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$26:$D$72,$E14,Z26:Z72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AA26:AA72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AB26:AB72)","v":0},0,0,0,0,0,{"$f":"+SUMIF($D$26:$D$72,$E14,AH26:AH72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AI26:AI72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AJ26:AJ72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AK26:AK72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E14,AL26:AL72)","v":0}]
[]
[]
[]
[]
[]
[null,"Total adjustments required",null,null,null,null,"Business must inform ESC in advance before completing this tab"]
[]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X26*(1+RRR)^4.5)+(Y26*(1+RRR)^3.5)+(Z26*(1+RRR)^2.5)+(AA26*(1+RRR)^1.5)+(AB26*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,AC29:AL29)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((AC28-AC26)/AC26),\"\")","v":""},{"$f":"IF(AC31=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X36*(1+RRR)^4.5)+(Y36*(1+RRR)^3.5)+(Z36*(1+RRR)^2.5)+(AA36*(1+RRR)^1.5)+(AB36*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,AC39:AL39)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((AC38-AC36)/AC36),\"\")","v":""},{"$f":"IF(AC41=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X46*(1+RRR)^4.5)+(Y46*(1+RRR)^3.5)+(Z46*(1+RRR)^2.5)+(AA46*(1+RRR)^1.5)+(AB46*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,AC49:AL49)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((AC48-AC46)/AC46),\"\")","v":""},{"$f":"IF(AC51=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X56*(1+RRR)^4.5)+(Y56*(1+RRR)^3.5)+(Z56*(1+RRR)^2.5)+(AA56*(1+RRR)^1.5)+(AB56*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,AC59:AL59)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((AC58-AC56)/AC56),\"\")","v":""},{"$f":"IF(AC61=\"\",\"\",\"Difference\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"[Service]"]
[]
[]
[null,null,null,"Additional expenses incurred to be carried forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X66*(1+RRR)^4.5)+(Y66*(1+RRR)^3.5)+(Z66*(1+RRR)^2.5)+(AA66*(1+RRR)^1.5)+(AB66*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,AC69:AL69)*(1+RRR)^0.5","v":0},"NPV:"]
[null,null,null,"Allocation of carried forward expenses (NPV of cash flows should equate to net present cost to recover)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((AC68-AC66)/AC66),\"\")","v":""},{"$f":"IF(AC71=\"\",\"\",\"Difference\")","v":""}]

{"sheet":"RevenuePriceCap_FO","index":12,"n_rows":520,"n_cols":78,"rows_kept":520,"cut":false,"hidden":false,"merged":[[53,63,53,77],[64,63,64,77],[54,73,54,77],[65,73,65,77],[33,34,33,36],[54,44,54,48],[54,63,54,67],[65,44,65,48],[65,63,65,67],[469,8,469,32],[33,29,33,31],[2,2,2,6],[64,44,64,58],[53,44,53,58],[66,44,66,47],[66,63,66,66],[54,54,54,58],[65,54,65,58],[66,48,66,58],[66,67,66,77],[54,49,54,53],[65,49,65,53],[54,68,54,72],[65,68,65,72]]}
[80,null,"Revenue forecast (price caps)"]
[null,null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13",{"$f":"+CONCATENATE(S6-1,\"-\",RIGHT(S6,2))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19",{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27",{"$f":"+CONCATENATE(AG6-1,\"-\",RIGHT(AG6,2))","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-scheduled tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57","v":3.0413432529502265},2.4006029126998225,2.8903905411042947,2.5101504143825046,3.0577525205852414,2.5068405199999999,2.7626557558973701,2.7904981896766374,2.8181519063094802,2.8456429986299563,2.8743270844372386,{"$f":"+AH57","v":2.8743270844372386},{"$f":"+AI57","v":2.8743270844372386},{"$f":"+AJ57","v":2.8743270844372386},{"$f":"+AK57","v":2.8743270844372386},{"$f":"+AL57","v":2.8743270844372386}]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($E$69:$E$65543,$E$71,W$69:W$65543)+W65","v":72.131783285151542},71.470230920387891,68.902342408446032,66.085395164115639,66.865644690673918,66.027760934625761,{"$f":"+SUMIF($E$69:$E$65543,$E$71,AC$69:AC$65543)","v":67.135842650525731},{"$f":"+SUMIF($E$69:$E$65543,$E$71,AD$69:AD$65543)","v":68.269702054713193},69.427068672936102,70.611699454868187,71.824510430484054,73.114762123416355,74.428535715005935,75.763491940721039,77.123916980601891,78.509123090208561]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W12+W13","v":75.173126538101769},73.870833833087715,{"$f":"+Y12+Y13","v":71.792732949550327},68.595545578498147,69.923397211259157,68.534601454625758,69.898498406423101,71.060200244389833,72.245220579245583,73.457342453498143,74.698837514921294,{"$f":"+AH12+AH13","v":75.989089207853596},{"$f":"+AI12+AI13","v":77.302862799443176},{"$f":"+AJ12+AJ13","v":78.637819025158279},{"$f":"+AK12+AK13","v":79.998244065039131},{"$f":"+AL12+AL13","v":81.383450174645802}]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59","v":4.2608144796380087E-2},0.22447246891651865,{"$f":"+Y59","v":0.27038650306748468},0.17851801029159522,0.29109669211195932,0.20200000000000001,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,{"$f":"+AH59","v":0.28000000000000003},{"$f":"+AI59","v":0.28000000000000003},{"$f":"+AJ59","v":0.28000000000000003},{"$f":"+AK59","v":0.28000000000000003},{"$f":"+AL59","v":0.28000000000000003}]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W14-W15","v":75.130518393305394},73.646361364171199,71.522346446482842,68.417027568206549,69.632300519147194,68.33260145462576,69.6184984064231,70.780200244389832,71.965220579245582,73.177342453498142,74.418837514921293,{"$f":"+AH14-AH15","v":75.709089207853594},{"$f":"+AI14-AI15","v":77.022862799443175},{"$f":"+AJ14-AJ15","v":78.357819025158278},{"$f":"+AK14-AK15","v":79.71824406503913},{"$f":"+AL14-AL15","v":81.103450174645801}]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M10","v":79.864884315259545},{"$f":"+Determination_Lookup!N10","v":72.020014479989442},{"$f":"+Determination_Lookup!O10","v":73.816698341640972},{"$f":"+Determination_Lookup!P10","v":74.005406047395184},{"$f":"+Determination_Lookup!Q10","v":75.691877185072869},{"$f":"+Determination_Lookup!R10","v":76.095955437895284},{"$f":"+'Rev&RAV_FO'!AC23","v":72.763845999895068},{"$f":"+'Rev&RAV_FO'!AD23","v":76.593674024270655},{"$f":"+'Rev&RAV_FO'!AE23","v":77.684650009723399},{"$f":"+'Rev&RAV_FO'!AF23","v":78.915995546706995},{"$f":"+'Rev&RAV_FO'!AG23","v":78.961848024668825},{"$f":"+'Rev&RAV_FO'!AH23","v":78.356909849662273},{"$f":"+'Rev&RAV_FO'!AI23","v":78.342089482190417},{"$f":"+'Rev&RAV_FO'!AJ23","v":78.181559556850075},{"$f":"+'Rev&RAV_FO'!AK23","v":78.386599569374596},{"$f":"+'Rev&RAV_FO'!AL23","v":78.320692765482562}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12","v":4.307241491031391},{"$f":"+NotPres_FO!X12","v":3.7269077777777775},{"$f":"+NotPres_FO!Y12","v":4.0579136047774158},{"$f":"+NotPres_FO!Z12","v":5.4648511902231682},{"$f":"+NotPres_FO!AA12","v":3.7043734663865546},{"$f":"+NotPres_FO!AB12","v":2.5691112},{"$f":"+NotPres_FO!AC12","v":2.4015151964636541},{"$f":"+NotPres_FO!AD12","v":2.3065740922190203},{"$f":"+NotPres_FO!AE12","v":2.20441580131209},{"$f":"+NotPres_FO!AF12","v":2.1094655758683727},{"$f":"+NotPres_FO!AG12","v":2.109501096892139},{"$f":"+NotPres_FO!AH12","v":2.109501096892139},{"$f":"+NotPres_FO!AI12","v":2.109501096892139},{"$f":"+NotPres_FO!AJ12","v":2.109501096892139},{"$f":"+NotPres_FO!AK12","v":2.109501096892139},{"$f":"+NotPres_FO!AL12","v":2.109501096892139}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W17+W20","v":79.437759884336785},77.373269141948981,75.580260051260254,73.881878758429721,73.33667398553375,70.901712654625754,72.020013602886749,73.086774336608855,74.169636380557677,75.286808029366512,76.528338611813439,{"$f":"+AH17+AH20","v":77.81859030474574},{"$f":"+AI17+AI20","v":79.13236389633532},{"$f":"+AJ17+AJ20","v":80.467320122050424},{"$f":"+AK17+AK20","v":81.827745161931276},{"$f":"+AL17+AL20","v":83.212951271537946}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,"Price control - Sixth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":337.9294556697987},null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AH17:AL17)*(1+RRR)^0.5","v":367.91532628725332}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":361.314802971142},null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AH18:AL18)*(1+RRR)^0.5","v":367.93088573899496}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",null,null,{"$f":"+AF30-AF31","v":-23.385347301343302},null,"Variance",null,null,{"$f":"+AK30-AK31","v":-1.5559451741637531E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF30+AF31=0,\"\",IF(AF30<(AF31*0.99),\"INSUFFICIENT REVENUE\",IF(AF30>(AF31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT REVENUE"},null,null,null,null,{"$f":"IF(AK30+AK31=0,\"\",IF(AK30<(AK31*0.99),\"INSUFFICIENT REVENUE\",IF(AK30>(AK31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"}]
[]
[]
[]
[]
[]
[null,null,"Revenue forecast"]
[]
[null,null,null,null,"Non-scheduled tariff revenue",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"}]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.347,1.306,1.234,1.167,1.319,1.34,1.3627083741429973,1.3905508079222648,1.4182045245551074,1.4456956168755832,1.474379702682866,1.474379702682866,1.474379702682866,1.474379702682866,1.474379702682866,1.474379702682866]
[null,null,null,null,null,"Sewerage Contract Revenue"]
[null,null,null,null,null,"Water Contract Revenue"]
[null,null,null,null,null,"Recycled Water Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45695648701357461,4.7107715301953824E-2,0.14183493220858895,7.5848115900514573E-2,0.1042382154707379,8.1839999999999996E-2,9.0173795776359048E-2,9.0173795776359048E-2,9.0173795776359048E-2,9.0173795776359048E-2,9.0173795776359048E-2,9.0173795776359048E-2,9.0173795776359048E-2,9.0173795776359048E-2,9.0173795776359048E-2,9.0173795776359048E-2]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F44)","v":"Total Contract revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W45:W48)","v":1.8039564870135747},{"$f":"+SUM(X45:X48)","v":1.353107715301954},1.375834932208589,1.2428481159005147,1.4232382154707379,1.42184,1.4528821699193564,1.4807246036986239,1.5083783203314665,1.5358694126519423,1.5645534984592251,{"$f":"+SUM(AH45:AH48)","v":1.5645534984592251},{"$f":"+SUM(AI45:AI48)","v":1.5645534984592251},{"$f":"+SUM(AJ45:AJ48)","v":1.5645534984592251},{"$f":"+SUM(AK45:AK48)","v":1.5645534984592251},{"$f":"+SUM(AL45:AL48)","v":1.5645534984592251}]
[]
[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,0.69423097457918559,0.73833011323268216,0.93727548404907979,1.0411995793481992,1.1786959889058524,0.8515515600000001,0.94941054510716283,0.94941054510716283,0.94941054510716283,0.94941054510716283,0.94941054510716283,0.94941054510716283,0.94941054510716283,0.94941054510716283,0.94941054510716283,0.94941054510716283]
[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,0.54315579135746617,0.30916508416518651,0.57728012484662572,0.22610271913379076,0.45581831620865138,0.23344896000000001,0.36036304087085086,0.36036304087085086,0.36036304087085086,0.36036304087085086,0.36036304087085086,0.36036304087085086,0.36036304087085086,0.36036304087085086,0.36036304087085086,0.36036304087085086,null,null,null,null,null,null,"Simple Moving Averages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F51)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W50:W54)","v":1.2373867659366518},{"$f":"+SUM(X52:X54)","v":1.0474951973978688},1.5145556088957055,1.2673022984819899,1.6345143051145037,1.0850005200000001,1.3097735859780137,1.3097735859780137,1.3097735859780137,1.3097735859780137,1.3097735859780137,{"$f":"+SUM(AH52:AH54)","v":1.3097735859780137},{"$f":"+SUM(AI52:AI54)","v":1.3097735859780137},{"$f":"+SUM(AJ52:AJ54)","v":1.3097735859780137},{"$f":"+SUM(AK52:AK54)","v":1.3097735859780137},{"$f":"+SUM(AL52:AL54)","v":1.3097735859780137},null,null,null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD",null,null,null,null,null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP68","v":"PQR"},null,null,{"$f":"AS68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,{"$f":"BI68","v":"PQR"},null,null,{"$f":"BL68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-scheduled tariff revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W49+W55","v":3.0413432529502265},{"$f":"+X49+X55","v":2.4006029126998225},2.8903905411042947,2.5101504143825046,3.0577525205852414,2.5068405199999999,2.7626557558973701,2.7904981896766374,2.8181519063094802,2.8456429986299563,2.8743270844372386,{"$f":"+AH49+AH55","v":2.8743270844372386},{"$f":"+AI49+AI55","v":2.8743270844372386},{"$f":"+AJ49+AJ55","v":2.8743270844372386},{"$f":"+AK49+AK55","v":2.8743270844372386},{"$f":"+AL49+AL55","v":2.8743270844372386},null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$69,AS$69:AS$65549),\"-\")","v":-5.9827505740664977E-3},-1.50409103980726E-2,-1.566845178762272E-2,-1.2276633074883485E-2,-9.5374487353714864E-3,-1.1925120076711629E-3,-1.3172033656958543E-3,-1.3172033656958515E-3,-1.3172033656958515E-3,-1.4011407520057165E-3,1.545440028787237E-2,1.1069705320531257E-2,1.1069705320531257E-2,1.1069705320531257E-2,1.1085524905735991E-2,null,"Price",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$69,BL$69:BL$65549)","v":-1.7458873613762315E-2},-2.4958259498612068E-2,-3.2221725429920932E-2,-3.1628016901618872E-2,-2.5185613577426248E-2,1.0137978428425343E-2,1.0240722388869293E-2,1.0349509893518292E-2,1.0456526374650253E-2,1.0557213212731195E-2,1.131139508562105E-2,1.1312205954950067E-2,1.1313016565482927E-2,1.1313841842810233E-2,1.1314660712743568E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$70,AS$69:AS$65549),\"-\")","v":-1.8438383344880596E-3},1.4518279137628407E-2,-1.7688532169255516E-2,0.10249865046017138,-1.002570656211247E-2,3.3969781373732835E-3,3.3984215815156243E-3,3.446461358378112E-3,3.4465200110884112E-3,3.4473815117627179E-3,3.4534878911342587E-3,3.4535464117259251E-3,3.4828799436050894E-3,3.4843025525334529E-3,3.4843552554078036E-3,null,"Quantity",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$70,BL$69:BL$65549)","v":2.5208778148413564E-5},-1.8919586876745335E-2,-1.7037286336697054E-2,3.6011961118515665E-2,4.7276812341731384E-3,6.5811615376963348E-3,6.5846707900159562E-3,6.5399053993245599E-3,6.5422473252372175E-3,6.5535206166110341E-3,6.5807819231955781E-3,6.5846324296594408E-3,6.5516123827775597E-3,6.5707063907264E-3,6.5744239539965469E-3]
[null,null,null,null,"Revenue not collected",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.038/KeyAssumptionsPriceControl_FO!W15","v":4.2608144796380087E-2},{"$f":"0.204/KeyAssumptionsPriceControl_FO!X15","v":0.22447246891651865},{"$f":"0.249/KeyAssumptionsPriceControl_FO!Y15","v":0.27038650306748468},{"$f":"0.168/KeyAssumptionsPriceControl_FO!Z15","v":0.17851801029159522},{"$f":"0.277/KeyAssumptionsPriceControl_FO!AA15","v":0.29109669211195932},{"$f":"0.202","v":0.20200000000000001},{"$f":"0.23+0.05","v":0.28000000000000003},{"$f":"AC59","v":0.28000000000000003},0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,null,null,null,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$71,AS$69:AS$65549),\"-\")","v":-8.0944224578142054E-3},-5.8408472033073073E-3,-3.3737636006148021E-2,8.8270266436427644E-2,-1.935343042034629E-2,3.3850920280530383E-3,3.2471289905208339E-3,3.2960217254853351E-3,3.2960815453000002E-3,3.203097805216095E-3,1.4895439101267824E-2,1.4895498260084232E-2,1.4925151703032281E-2,1.4926589826912794E-2,1.4926643104563949E-2,null,"Revenue",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$71,BL$69:BL$65549)","v":-1.7488752698790234E-2},-4.369622455661782E-2,-4.8948477191678115E-2,3.6706859792769273E-3,-2.0619845684736921E-2,1.6782058034605883E-2,1.688903213875979E-2,1.6952858784931385E-2,1.7062952600128006E-2,1.7175779438519775E-2,1.7963946920056848E-2,1.7968650289416924E-2,1.7936080736920275E-2,1.7956208261167381E-2,1.7960785238061446E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS57:AW57),\"-\")","v":-1.1701238914003358E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX57:BB57),\"-\")","v":-1.3090525713528873E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC57:BG57),\"-\")","v":1.1949808231040426E-2},null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL57:BP57),\"-\")","v":-2.6290497804268086E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ57:BU57),\"-\")","v":1.0348390059638874E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV57:BZ57),\"-\")","v":1.1313024032321569E-2}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter negative figures only>>>",null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS58:AW58),\"-\")","v":1.7491770506388747E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX58:BB58),\"-\")","v":3.4271525200236298E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC58:BG58),\"-\")","v":3.4717144108813063E-3},null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL58:BP58),\"-\")","v":9.6159558347896532E-4},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ58:BU58),\"-\")","v":6.56030113377702E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV58:BZ58),\"-\")","v":6.5724314160711048E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AC61>0,\"CHECK\",\"\")","v":""},"","","","",{"$f":"+IF(AH61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AI61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AJ61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AK61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AL61>0,\"CHECK\",\"\")","v":""},null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS59:AW59),\"-\")","v":4.2487860697623643E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX59:BB59),\"-\")","v":3.2854844189150606E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC59:BG59),\"-\")","v":1.4913864399172217E-2},null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,-2.5416522830509231E-2,null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ59:BU59),\"-\")","v":1.6972536199388967E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV59:BZ59),\"-\")","v":1.7957134289124571E-2}]
[null,null,null,null,"Tariff revenue",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IFERROR((X13/W13-1)-BL59,\"-\")","v":8.3173121127673062E-3},7.7667406460050284E-3,8.065291716911234E-3,8.1360002729671983E-3,8.0889898181065352E-3,-2.0816681711721685E-17,2.3939183968479938E-16,3.0531133177191805E-16,-8.7083118494035716E-16,1.1449174941446927E-16,1.3530843112619095E-16,4.163336342344337E-17,-6.2450045135165055E-17,-9.7144514654701197E-17,-6.9388939039072284E-18]
[]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-2.485/KeyAssumptionsPriceControl_FO!W15","v":-2.7863484162895928},{"$f":"-1.987/KeyAssumptionsPriceControl_FO!X15","v":-2.1864058614564832},{"$f":"-1.505/KeyAssumptionsPriceControl_FO!Y15","v":-1.6342638036809816},{"$f":"-1.015/KeyAssumptionsPriceControl_FO!Z15","v":-1.0785463121783876},{"$f":"-0.514683/KeyAssumptionsPriceControl_FO!AA15","v":-0.54087551908396947},0,"<<<Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year-over-Year (YoY) Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted YoY Growth Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(W65>0,\"CHECK\",\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS55","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"AX55","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BC55","v":"SIXTH REG PERIOD"},null,null,null,null,null,null,null,null,{"$f":"BL55","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"BQ55","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BV55","v":"SIXTH REG PERIOD"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,"Forecast"]
[null,null,null,null,"PQR","Service","Category","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH7","v":"2028-29"},{"$f":"+AI7","v":"2029-30"},{"$f":"+AJ7","v":"2030-31"},{"$f":"+AK7","v":"2031-32"},{"$f":"+AL7","v":"2032-33"},null,null,null,"PQR","Service","Type",{"$f":"X68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,{"$f":"AP68","v":"PQR"},"Service","Type","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"BF68","v":"2031-32"},"2032-33"]
[null,null,null,{"$f":"D66+1","v":1},"Price","Water","Group A","Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,185.06511312217197,185.05774422735348,183.64564417177917,180.66447684391082,177.31676844783712,175.21,173.09472531518949,171.00498791131156,168.94047948196891,166.9008954428846,164.88593488696574,166.68417847712217,168.50203368552704,170.33971439620163,172.19743682578323,174.07541954896462,null,null,null,{"$f":"E69","v":"Price"},"Water",{"$f":"I69","v":"Fixed"},{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR(X69/W69-1,\"-\"))","v":-3.9817849481038614E-5},-7.6305915295253879E-3,-1.6233259118739629E-2,-1.8529975867729864E-2,-1.1881383054061723E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR((X69/W69-1)*(W71/W$13),\"-\"))","v":-3.396370725607034E-6},-6.6182961706479765E-4,-1.4608521298371485E-3,-1.7314668799912382E-3,-1.0884261471972917E-3,-1.1153206745688311E-3,-1.092122053242932E-3,-1.0692934634777614E-3,-1.0468763500927579E-3,-1.0248182530953026E-3,9.0616475752230052E-4,9.0690102476248232E-4,9.076336966237419E-4,9.0839602421419056E-4,9.0914101575578191E-4]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Water"},"Group A","Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,33246,33497,33764,34180,34545,34814.451000000001,35086.003717799998,35359.674546798837,35635.480008263869,35913.436752328329,36193.561558996495,36475.871339156671,36760.383135602096,37047.114124059794,37336.081614227463,37627.303050818438,null,null,null,"Qty","Water","Fixed",7.5497804247126599E-3,7.970863062363831E-3,1.2320815069304603E-2,1.0678759508484514E-2,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X70=\"\",X70=0),\"-\",IFERROR((X70/W70-1)*(W71/W$13),\"-\"))","v":6.4397885755899118E-4},6.9134263416250697E-4,1.1087661943709995E-3,9.978382346699558E-4,7.1454004214068694E-4,7.2058708355786903E-4,7.0559890368730813E-4,6.9084979404045014E-4,6.7636653131232895E-4,6.6211522211788183E-4,6.4809229816466024E-4,6.4861887914653097E-4,6.4914288870044777E-4,6.4968810813868664E-4,6.5022092877234643E-4]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Water"},"Group A","Residential - 20mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W69*W70/10^6","v":6.1526747508597293},6.1988792583836601,6.2006115298159514,6.1751118185248721,6.1254077660305333,6.0998399597099997,6.0732021759403079,6.0466807184232465,6.0202750791662147,5.9939847523949989,5.9678092345440827,{"$f":"AH69*AH70/10^6","v":6.0799506484045356},{"$f":"AI69*AI70/10^6","v":6.1941993174081045},{"$f":"AJ69*AJ70/10^6","v":6.3105948390958329},{"$f":"AK69*AK70/10^6","v":6.42917755508822},{"$f":"AL69*AL70/10^6","v":6.549988565067256},null,null,null,"Rev","Water","Fixed",7.5096619592112113E-3,2.7944913267163862E-4,-4.1124510330090569E-3,-8.0490935152348619E-3,-4.1740578418834051E-3,-4.366964370481341E-3,-4.366964370481341E-3,-4.366964370481452E-3,-4.366964370481341E-3,-4.366964370481119E-3,1.8791052034862865E-2,1.8791052034863087E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034863087E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X71=\"\",X71=0),\"-\",IFERROR((X71/W71-1)*(W71/W$13),\"-\"))","v":6.4055684498017819E-4},2.4237663849458327E-5,-3.7008482440146665E-4,-7.5211856372961515E-4,-3.8237582900474637E-4,-4.0343309227259784E-4,-3.9504170157091774E-4,-3.8678415845244663E-4,-3.786754543111515E-4,-3.7069661335153477E-4,1.561325140795634E-3,1.5625937319021783E-3,1.5638561281578541E-3,1.5651696213417471E-3,1.5664532444510412E-3]
[null,null,null,{"$f":"D69+1","v":2},"Price","Water","Group A","Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,275.84288687782805,275.83705150976914,273.73104294478532,269.27529159519725,264.29898218829516,261.14999999999998,257.99718917905216,254.8824416017294,251.80529773823511,248.76530360658245,245.76201070561672,248.44228759374724,251.15179554235135,253.89085334494632,256.65978327180687,259.45891110788256,null,null,null,"Price","Water","Fixed",-2.1154680205692777E-5,-7.6349734506542255E-3,-1.6277844491634275E-2,-1.8480378862175684E-2,-1.1914469598871658E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X72=\"\",X72=0),\"-\",IFERROR((X72/W72-1)*(W74/W$13),\"-\"))","v":-3.1226901209928497E-8},-1.1580504993199104E-5,-2.5543714793527081E-5,-2.9819274292593898E-5,-1.8696386381025118E-5,-1.9104523189168494E-5,-1.8707149941112537E-5,-1.8316115028473334E-5,-1.793212836682235E-5,-1.7554291359757177E-5,1.5521854851282639E-5,1.5534466501800921E-5,1.5547016566443894E-5,1.5560074609266505E-5,1.557283569987175E-5]
[null,null,null,null,"Qty","Water","Group A","Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,386,393,395,396,397,400.09660000000002,403.21735348000004,406.36244883714403,409.53207593807377,412.72642613039073,415.94569225420781,419.19006865379066,422.45975118929022,425.7549372485667,429.07582575910556,432.42261720002659,null,null,null,"Qty","Water","Fixed",1.81347150259068E-2,5.0890585241729624E-3,2.5316455696202667E-3,2.525252525252597E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X73=\"\",X73=0),\"-\",IFERROR((X73/W73-1)*(W74/W$13),\"-\"))","v":2.676906240500895E-5},7.7189355052462599E-6,3.9727392912440797E-6,4.0746566003954435E-6,1.2239891382643442E-5,1.2343062369007505E-5,1.2086327210743487E-5,1.1833687128215724E-5,1.1585600784123544E-5,1.1341487612737584E-5,1.1101286492151491E-5,1.1110306390023477E-5,1.1119282241455635E-5,1.1128621400711375E-5,1.1137748178671768E-5]
[null,null,null,null,"Rev",{"$f":"+F72","v":"Water"},"Group A","Residential - 25mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W72*W73/10^6","v":0.10647535433484162},0.10840396124333927,0.10812376196319021,0.10663301547169811,0.10492669592875319,0.10448522708999999,0.10402894382605632,0.1035746531348691,0.10312234631494419,0.10267201470278638,0.10222364967273379,{"$f":"AH72*AH73/10^6","v":0.10414453959292772},{"$f":"AI72*AI73/10^6","v":0.10610152505556525},{"$f":"AJ72*AJ73/10^6","v":0.10809528433386267},{"$f":"AK72*AK73/10^6","v":0.11012650844650361},{"$f":"AL72*AL73/10^6","v":0.11219590139713961},null,null,null,"Rev","Water","Fixed",1.8113176711604062E-2,-2.5847697532019875E-3,-1.3787408654904243E-2,-1.6001793960312427E-2,-4.2074024617430039E-3,-4.36696437048123E-3,-4.3669643704815631E-3,-4.366964370481119E-3,-4.366964370481452E-3,-4.36696437048123E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034863087E-2,1.8791052034862865E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X74=\"\",X74=0),\"-\",IFERROR((X74/W74-1)*(W74/W$13),\"-\"))","v":2.6737269212844361E-5},-3.9205033556024661E-6,-2.1635643134671711E-5,-2.5819918889907037E-5,-6.6023268121539497E-6,-6.9104761010363095E-6,-6.7667384999100538E-6,-6.6252935974793472E-6,-6.486398183960167E-6,-6.3497272196255204E-6,2.6744211811274117E-5,2.6765941730538432E-5,2.6787565537117776E-5,2.6810064591930463E-5,2.6832051997002502E-5]
[null,null,null,{"$f":"D72+1","v":3},"Price","Water","Group A","Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,742.28994570135751,742.28864120781532,736.62404907975463,724.66623499142372,711.27427480916026,702.81,694.32511785153986,685.94267195907116,677.66142563051505,669.48015710412483,661.3976593682346,668.61085255125977,675.90271271345955,683.27409779575623,690.72587509576329,698.2589213698293,null,null,null,"Price","Water","Fixed",-1.7573908278611938E-6,-7.6312526065919206E-3,-1.623326594247021E-2,-1.8480176853309493E-2,-1.1900155972084492E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X75=\"\",X75=0),\"-\",IFERROR((X75/W75-1)*(W77/W$13),\"-\"))","v":-5.4254594137741843E-10},-1.8229354693218242E-6,-4.1651347122382075E-6,-5.0661572609976916E-6,-3.1646575937152556E-6,-3.2376776480746204E-6,-3.1703340943813475E-6,-3.1040647097056532E-6,-3.0389898047066609E-6,-2.9749570926479862E-6,2.6305164494839835E-6,2.6326537684101908E-6,2.6347806502681737E-6,2.6369936200950439E-6,2.6391562648995509E-6]
[null,null,null,null,"Qty","Water","Group A","Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,30,23,24,25,25,25.195,25.391521000000001,25.589574863800003,25.789173547737644,25.990329101409998,26.193053668400996,26.397359487014523,26.603258891013237,26.81076431036314,27.019888271983973,27.23064340050545,null,null,null,"Qty","Water","Fixed",-0.23333333333333328,4.3478260869565188E-2,4.1666666666666741E-2,0,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X76=\"\",X76=0),\"-\",IFERROR((X76/W76-1)*(W77/W$13),\"-\"))","v":-7.2035230286329459E-5},1.0385983529767308E-5,1.0690841897843242E-5,0,2.0742861932972844E-6,2.0918008130966366E-6,2.0482914475314398E-6,2.0054760817613277E-6,1.9634324461727044E-6,1.9220621512550575E-6,1.8813548385698086E-6,1.8828834567634623E-6,1.8844046103283325E-6,1.8859873343186E-6,1.8875340656716257E-6]
[null,null,null,null,"Rev",{"$f":"+F75","v":"Water"},"Group A","Residential - 32mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W75*W76/10^6","v":2.2268698371040726E-2},1.7072638747779752E-2,1.7678977177914112E-2,1.8116655874785594E-2,1.7781856870229006E-2,1.7707297949999999E-2,1.762997081075485E-2,1.755298135637166E-2,1.7476328112192661E-2,1.7400009609999875E-2,1.7324024387986969E-2,{"$f":"AH75*AH76/10^6","v":1.7649561031714864E-2},{"$f":"AI75*AI76/10^6","v":1.7981214851454309E-2},{"$f":"AJ75*AJ76/10^6","v":1.8319100795378036E-2},{"$f":"AK75*AK76/10^6","v":1.866333597165588E-2},{"$f":"AL75*AL76/10^6","v":1.9014039689043395E-2},null,null,null,"Rev","Water","Fixed",-0.23333468066630136,3.5515214671382411E-2,2.4757014643260078E-2,-1.8480176853309604E-2,-4.1929771886667355E-3,-4.366964370481452E-3,-4.36696437048123E-3,-4.366964370481452E-3,-4.366964370481341E-3,-4.366964370481452E-3,1.8791052034862865E-2,1.8791052034863087E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X77=\"\",X77=0),\"-\",IFERROR((X77/W77-1)*(W77/W$13),\"-\"))","v":-7.2035646238217857E-5},8.4837899965619485E-6,6.3521599059283926E-6,-5.0661572609977221E-6,-1.1150557296489538E-6,-1.1711307206329627E-6,-1.1467712527860498E-6,-1.1228003326800554E-6,-1.0992614790106656E-6,-1.0760996067156073E-6,4.5323893163597652E-6,4.5360719245673036E-6,4.5397365496685956E-6,4.543549504650383E-6,4.5472757494373905E-6]
[null,null,null,{"$f":"D75+1","v":4},"Price","Water","Group A","Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1299.6605429864253,1299.6515808170516,1289.743619631902,1268.8061320754716,1245.3683969465649,1230.55,1215.6938201963724,1201.0169960291332,1186.5173621741728,1172.1927794488993,1158.0411344966367,1170.670714143158,1183.43803180027,1196.3445896366982,1209.3919062037983,1222.5815166142249,null,null,null,"Price","Water","Fixed",-6.8957770720246003E-6,-7.6235518283451764E-3,-1.6233836894192999E-2,-1.8472274476296957E-2,-1.1898805994191908E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X78=\"\",X78=0),\"-\",IFERROR((X78/W78-1)*(W80/W$13),\"-\"))","v":-1.4909659457570703E-9},-1.3863060266569177E-6,-3.3425911960360677E-6,-3.9012415039316942E-6,-2.8809886032881202E-6,-2.9478018234172217E-6,-2.8864876742182141E-6,-2.8261515215132274E-6,-2.7669029043048993E-6,-2.7086031703961942E-6,2.3950009942865199E-6,2.3969469547287661E-6,2.3988834125546033E-6,2.4008982507194511E-6,2.4028672695629174E-6]
[null,null,null,null,"Qty","Water","Group A","Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,12,10,11,11,13,13.1014,13.20359092,13.306578929176,13.410370244823573,13.514971132733198,13.620387907568517,13.726626933247552,13.833694623326883,13.941597441388833,14.050341901431667,14.159934568262834,null,null,null,"Qty","Water","Fixed",-0.16666666666666663,0.10000000000000009,0,0.18181818181818188,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X79=\"\",X79=0),\"-\",IFERROR((X79/W79-1)*(W80/W$13),\"-\"))","v":-3.6035724719257353E-5},1.8184516323513218E-5,0,3.8398987519845649E-5,1.8885685771006269E-6,1.9045176578152763E-6,1.8649037737014313E-6,1.8259217541781258E-6,1.7876423702731421E-6,1.749976041487733E-6,1.7129133367952661E-6,1.7143050947120065E-6,1.7156900563232672E-6,1.717131075835278E-6,1.7185393252036167E-6]
[null,null,null,null,"Rev",{"$f":"+F78","v":"Water"},"Group A","Residential - 40mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W78*W79/10^6","v":1.5595926515837103E-2},1.2996515808170515E-2,1.4187179815950921E-2,1.3956867452830188E-2,1.6189789160305341E-2,1.6121927769999999E-2,1.6051523885844934E-2,1.5981427452943519E-2,1.5911637128667083E-2,1.5842151576250164E-2,1.5772969464764919E-2,{"$f":"AH78*AH79/10^6","v":1.6069360154721619E-2},{"$f":"AI78*AI79/10^6","v":1.6371320337555943E-2},{"$f":"AJ78*AJ79/10^6","v":1.6678954669898365E-2},{"$f":"AK78*AK79/10^6","v":1.6992369774987543E-2},{"$f":"AL78*AL79/10^6","v":1.7311674279624968E-2},null,null,null,"Rev","Water","Fixed",-0.16667241314756009,9.1614092988820284E-2,-1.6233836894192888E-2,0.15998731198255811,-4.191616680946475E-3,-4.366964370481452E-3,-4.366964370481341E-3,-4.36696437048123E-3,-4.366964370481452E-3,-4.366964370481119E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034863087E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X80=\"\",X80=0),\"-\",IFERROR((X80/W80-1)*(W80/W$13),\"-\"))","v":-3.6036967190878845E-5},1.6659579694190587E-5,-3.3425911960360449E-6,3.3788429378835441E-5,-1.0148917372931164E-6,-1.0662770198246239E-6,-1.0440985043756817E-6,-1.0222737492028759E-6,-1.0008423766853583E-6,-9.7975423363749883E-7,4.1265953388372186E-6,4.1299482356876542E-6,4.133284759495794E-6,4.1367563329103388E-6,4.1401489594691713E-6]
[null,null,null,{"$f":"D78+1","v":5},"Price","Water","Group A","Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,2042.5223348416289,2042.512406749556,2026.9323312883434,1994.0461749571184,1957.2101526717556,1933.93,1910.5820565538747,1887.5159880790068,1864.7283915562134,1842.2159050502703,1819.9752072139131,1839.8238301595852,1859.8889218963034,1880.1728432295315,1900.6779807116429,1921.4067469227164,null,null,null,"Price","Water","Fixed",-4.8607018408031166E-6,-7.6278975881506339E-3,-1.6224595080745585E-2,-1.8473003658581288E-2,-1.1894559529019522E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X81=\"\",X81=0),\"-\",IFERROR((X81/W81-1)*(W83/W$13),\"-\"))","v":-1.514020696945516E-9},-2.3979330676046652E-6,-4.772864779586051E-6,-5.5740034835056604E-6,-3.8297945166604885E-6,-3.9200273913774621E-6,-3.8384909928211333E-6,-3.7582551474481915E-6,-3.6794655217301914E-6,-3.6019377340693458E-6,3.184905248852815E-6,3.1874930138021223E-6,3.1900681420414864E-6,3.1927475015332456E-6,3.1953659298615036E-6]
[null,null,null,null,"Qty","Water","Group A","Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,11,11,10,10,11,11.085800000000001,11.17226924,11.259412940072,11.347236361004562,11.435744804620398,11.524943614096438,11.61483817428639,11.705433912045825,11.796736296559782,11.888750839672948,11.981483096222398,null,null,null,"Qty","Water","Fixed",0,-9.0909090909090939E-2,0,0.10000000000000009,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X82=\"\",X82=0),\"-\",IFERROR((X82/W82-1)*(W83/W$13),\"-\"))","v":0},-2.8578505770112199E-5,0,3.0173780000938649E-5,2.5114336648676497E-6,2.5326537648122126E-6,2.4799746771030161E-6,2.4281358516132394E-6,2.3772314006285949E-6,2.3271421987702868E-6,2.2778557045294414E-6,2.2797064833411136E-6,2.2815482243323229E-6,2.2834645118906377E-6,2.2853372212613708E-6]
[null,null,null,null,"Rev",{"$f":"+F81","v":"Water"},"Group A","Residential - 50mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W82/10^6","v":2.246774568325792E-2},2.2467636474245115E-2,2.0269323312883433E-2,1.9940461749571183E-2,2.1529311679389315E-2,2.1439161194000005E-2,2.1345537140932798E-2,2.1252321940769554E-2,2.1159513808064218E-2,2.1067110965167692E-2,2.0975111642193827E-2,{"$f":"AH81*AH82/10^6","v":2.136925605649935E-2},{"$f":"AI81*AI82/10^6","v":2.1770806859003337E-2},{"$f":"AJ81*AJ82/10^6","v":2.2179903223531819E-2},{"$f":"AK81*AK82/10^6","v":2.2596686939133429E-2},{"$f":"AL81*AL82/10^6","v":2.3021302459222192E-2},null,null,null,"Rev","Water","Fixed",-4.8607018410251612E-6,-9.7843543261955102E-2,-1.6224595080745585E-2,7.9679695975560794E-2,-4.1873370933457332E-3,-4.366964370481452E-3,-4.3669643704815631E-3,-4.36696437048123E-3,-4.366964370481341E-3,-4.366964370481452E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X83=\"\",X83=0),\"-\",IFERROR((X83/W83-1)*(W83/W$13),\"-\"))","v":-1.5140206970146788E-9},-3.0758444922480063E-5,-4.772864779586051E-6,2.4042376169082457E-5,-1.3482332490227548E-6,-1.4179498402180258E-6,-1.3884565454622243E-6,-1.3594336859850097E-6,-1.3309339521710883E-6,-1.3028906496248294E-6,5.4876032143233055E-6,5.4920619426508895E-6,5.4964988978817303E-6,5.5011154439358392E-6,5.5056270053757911E-6]
[null,null,null,{"$f":"D81+1","v":6},"Price","Water","Group A","Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,2971.3462533936649,2971.3442717584371,2948.6896932515338,2900.8432847341337,2847.2619338422392,2813.4,2779.4343941655961,2745.8788481803776,2712.7284114752088,2679.9781932481683,2647.6233617429912,2676.4983033362,2705.6881546193813,2735.1963499930007,2765.0263613130442,2795.1816982995088,null,null,null,"Price","Water","Fixed",-6.6691494660098272E-7,-7.6243533010385001E-3,-1.622632880865793E-2,-1.847095676414845E-2,-1.1892806011192691E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,{"$f":"AP84","v":"Price"},"Water","Fixed",{"$f":"IF(OR(X84=\"\",X84=0),\"-\",IFERROR((X84/W84-1)*(W86/W$13),\"-\"))","v":0},0,-6.9440902652875671E-7,-8.1078959668518738E-7,-1.012835036553891E-6,-1.0368528956722933E-6,-1.0152864007208192E-6,-9.9406390396105752E-7,-9.7322393438473809E-7,-9.5271772279345432E-7,8.4241202930843232E-7,8.4309649686774324E-7,8.4377762199905863E-7,8.4448631644688012E-7,8.4517889451412429E-7]
[null,null,null,null,"Qty","Water","Group A","Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,2,2.0156000000000001,2.03132168,2.0471659891040002,2.0631338838190114,2.0792263281127998,2.0954442934720796,2.1117887589611617,2.128260711281059,2.1448611448290511,2.1615910617587177,2.178451472040436,null,null,null,"Qty","Water","Fixed","-","-",0,1,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X85=\"\",X85=0),\"-\",IFERROR((X85/W85-1)*(W86/W$13),\"-\"))","v":"-"},"-",0,4.389537624054779E-5,6.6427664570374189E-7,6.6989057157024834E-7,6.5595687693515519E-7,6.422454328683223E-7,6.2878113220498142E-7,6.1553246611072458E-7,6.0249611733837606E-7,6.0298565100192957E-7,6.0347279414894271E-7,6.0397965497041309E-7,6.0447498929845069E-7]
[null,null,null,null,"Rev",{"$f":"+F84","v":"Water"},"Group A","Residential - 80mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W84*W85/10^6","v":0},0,2.9486896932515339E-3,2.9008432847341336E-3,5.694523867684478E-3,5.6706890400000003E-3,5.645925343006241E-3,5.6212697881949355E-3,5.5967219033130249E-3,5.5722812181697645E-3,5.5479472646277148E-3,{"$f":"AH84*AH85/10^6","v":5.6521990303640083E-3},{"$f":"AI84*AI85/10^6","v":5.75840979645498E-3},{"$f":"AJ84*AJ85/10^6","v":5.8666163745782294E-3},{"$f":"AK84*AK85/10^6","v":5.9768562681415073E-3},{"$f":"AL84*AL85/10^6","v":6.0891676852810502E-3},null,null,null,"Rev","Water","Fixed",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR(X86/W86-1,\"-\"))","v":"-"},"-",-1.6226328808658042E-2,0.9630580864717031,-4.1855698980799438E-3,-4.366964370481341E-3,-4.36696437048123E-3,-4.366964370481341E-3,-4.366964370481341E-3,-4.366964370481341E-3,1.8791052034862643E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR((X86/W86-1)*(W86/W$13),\"-\"))","v":"-"},"-",-6.9440902652876148E-7,4.2273797047177418E-5,-3.5645850413526764E-7,-3.7504977668828774E-7,-3.6724875771127601E-7,-3.5957216954363063E-7,-3.520339488679566E-7,-3.4461645492051769E-7,1.4514789604753963E-6,1.4526583005452404E-6,1.4538318815995931E-6,1.455052964685578E-6,1.4562462791897843E-6]
[null,null,null,{"$f":"D84+1","v":7},"Price","Water","Group A","Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,4296.6950226244344,4296.6891474245122,4263.93,4194.7481989708403,4117.2526972010173,4068.29,4019.1743624937631,3970.6516880869226,3922.7148180566137,3875.3566801057759,3828.5702873197529,3870.3246187814129,3912.5343223702571,3955.2043643680327,3998.3397652186832,4041.9456001190401,null,null,null,"Price","Water","Fixed",-1.3673765281163597E-6,-7.6242768095402536E-3,-1.6224891362935145E-2,-1.8474410880928716E-2,-1.1892079695351998E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X87=\"\",X87=0),\"-\",IFERROR((X87/W87-1)*(W89/W$13),\"-\"))","v":-8.1450917401905727E-11},-4.5836073289035624E-7,-1.0040558653152518E-6,-2.3453140161263068E-6,-7.3225491846407845E-7,-7.4966557669272658E-7,-7.3407256543479439E-7,-7.1872827181448248E-7,-7.0366055307067715E-7,-6.8883414808832422E-7,6.0908090472652345E-7,6.0957578859068574E-7,6.1006825581192685E-7,6.1058065620560132E-7,6.1108140413074329E-7]
[null,null,null,null,"Qty",{"$f":"+F87","v":"Water"},"Group A","Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,1,1.0078,1.01566084,1.0235829945520001,1.0315669419095057,1.0396131640563999,1.0477221467360398,1.0558943794805808,1.0641303556405295,1.0724305724145256,1.0807955308793589,1.089225736020218,null,null,null,"Qty","Water","Fixed",0,0,1,-0.5,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X88=\"\",X88=0),\"-\",IFERROR((X88/W88-1)*(W89/W$13),\"-\"))","v":0},0,6.188367261484173E-5,-6.3474663177146115E-5,4.8028507295088166E-7,4.8434440772970883E-7,4.7427006519985112E-7,4.6435641431788339E-7,4.5462145310624224E-7,4.4504240004151562E-7,4.3561685668702314E-7,4.3597079940901389E-7,4.3632301373928385E-7,4.3668948434626808E-7,4.3704762106579118E-7]
[null,null,null,null,"Rev",{"$f":"+F87","v":"Water"},"Group A","Residential - 100mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W87*W88/10^6","v":4.2966950226244341E-3},4.2966891474245121E-3,4.26393E-3,8.3894963979416811E-3,4.1172526972010175E-3,4.100022662E-3,4.08211800911688E-3,4.0642915452149663E-3,4.0465429288457644E-3,4.0288718200518717E-3,4.0112778803604683E-3,{"$f":"AH87*AH88/10^6","v":4.0866540117366155E-3},{"$f":"AI87*AI88/10^6","v":4.1634465399196397E-3},{"$f":"AJ87*AJ88/10^6","v":4.2416820804956389E-3},{"$f":"AK87*AK88/10^6","v":4.3213877491855776E-3},{"$f":"AL87*AL88/10^6","v":4.4025911712433433E-3},null,null,null,"Rev","Water","Fixed",-1.3673765280053374E-6,-7.6242768095402536E-3,0.96755021727412993,-0.50923720544046436,-4.1848379169757699E-3,-4.366964370481341E-3,-4.366964370481341E-3,-4.36696437048123E-3,-4.366964370481341E-3,-4.366964370481452E-3,1.8791052034862643E-2,1.8791052034862865E-2,1.8791052034862643E-2,1.8791052034862865E-2,1.8791052034863087E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X89=\"\",X89=0),\"-\",IFERROR((X89/W89-1)*(W89/W$13),\"-\"))","v":-8.1450917395292431E-11},-4.5836073289035624E-7,5.987556088421124E-5,-6.4647320185209271E-5,-2.5768143387722001E-7,-2.7116856046122027E-7,-2.6552826624533391E-7,-2.599779380167448E-7,-2.5452765227838542E-7,-2.4916465440190314E-7,1.0494485924704005E-6,1.0503012791507064E-6,1.0511498019465308E-6,1.0520326696702725E-6,1.052895460148766E-6]
[null,null,null,{"$f":"D87+1","v":8},"Price","Water","Group A","Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,6002.0748054298638,6002.0747158081713,5956.3214723926385,5859.6836706689537,5751.4401017811706,5683.04,5614.4298142528078,5546.6479453199017,5479.6843931008989,5413.5292782245924,5348.1728405914146,5406.4999352355708,5465.4631443193739,5525.0694052975832,5585.3257312847381,5646.2392118803018,null,null,null,"Price","Water","Fixed",-1.4931785363714312E-8,-7.622904675782971E-3,-1.6224410010708401E-2,-1.8472595957628846E-2,-1.18926913209072E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X90=\"\",X90=0),\"-\",IFERROR((X90/W90-1)*(W92/W$13),\"-\"))","v":-1.2424716075206871E-12},-6.4017203843231315E-7,-1.402532894322018E-6,-1.6379348057005991E-6,-1.022948363058416E-6,-1.0472162650567763E-6,-1.0254342124746741E-6,-1.003999596354384E-6,-9.8295133078585367E-7,-9.6224015912136771E-7,8.5083195760307672E-7,8.5152326643194332E-7,8.5221119942516706E-7,8.5292697729087169E-7,8.536264776923915E-7]
[null,null,null,null,"Qty","Water","Group A","Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1.0078,1.01566084,1.0235829945520001,1.0315669419095057,1.0396131640563999,1.0477221467360398,1.0558943794805808,1.0641303556405295,1.0724305724145256,1.0807955308793589,1.089225736020218,null,null,null,"Qty","Water","Fixed",0,0,0,0,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X91=\"\",X91=0),\"-\",IFERROR((X91/W91-1)*(W92/W$13),\"-\"))","v":0},0,0,0,6.7091602872334699E-7,6.7658614378627002E-7,6.6251318154147361E-7,6.4866469126466017E-7,6.3506581459554224E-7,6.2168472776816167E-7,6.0851808037937793E-7,6.0901250694355676E-7,6.0950451909792551E-7,6.10016446005377E-7,6.1051673121181969E-7]
[null,null,null,null,"Rev",{"$f":"+F90","v":"Water"},"Group A","Residential - 150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90*W91/10^6","v":6.0020748054298639E-3},6.002074715808171E-3,5.9563214723926386E-3,5.8596836706689536E-3,5.7514401017811703E-3,5.7273677120000003E-3,5.7023565012650507E-3,5.6774545135962438E-3,5.6526612720203401E-3,5.6279763016470275E-3,5.6033991296598204E-3,{"$f":"AH90*AH91/10^6","v":5.7086928942773636E-3},{"$f":"AI90*AI91/10^6","v":5.8159652395047817E-3},{"$f":"AJ90*AJ91/10^6","v":5.9252533449532692E-3},{"$f":"AK90*AK91/10^6","v":6.0365950888780313E-3},{"$f":"AL90*AL91/10^6","v":6.1500290613065375E-3},null,null,null,"Rev","Water","Fixed",-1.4931785363714312E-8,-7.62290467578286E-3,-1.6224410010708512E-2,-1.8472595957628846E-2,-4.1854543132101574E-3,-4.366964370481452E-3,-4.366964370481341E-3,-4.366964370481452E-3,-4.366964370481341E-3,-4.3669643704815631E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034863087E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X92=\"\",X92=0),\"-\",IFERROR((X92/W92-1)*(W92/W$13),\"-\"))","v":-1.2424716075206871E-12},-6.4017203843230383E-7,-1.4025328943220275E-6,-1.6379348057005991E-6,-3.6001133156691694E-7,-3.7879840813795782E-7,-3.7091941779049243E-7,-3.6316610194129637E-7,-3.5555253657043997E-7,-3.4806090459436948E-7,1.4659865272517578E-6,1.4671776548536685E-6,1.468362965878608E-6,1.4695962537191167E-6,1.4708014954302283E-6]
[null,null,null,{"$f":"D90+1","v":9},"Price","Water","Group A","Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,7928.6805610859737,7928.6757015985804,7868.2363803680992,7740.5728044596917,7597.5921374045802,7507.24,7416.6066187729184,7327.0674359186951,7238.6092414029808,7151.2189846734836,7064.8837727345744,7141.9332916533913,7219.8231114966948,7298.5623965740569,7378.1604111408742,7458.6265204883784,null,null,null,"Price","Water","Fixed",-6.1289988362300818E-7,-7.6228771998197997E-3,-1.6225183095278983E-2,-1.8471587396314382E-2,-1.189220686903647E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X93=\"\",X93=0),\"-\",IFERROR((X93/W93-1)*(W95/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Group A","Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X94=\"\",X94=0),\"-\",IFERROR((X94/W94-1)*(W95/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F93","v":"Water"},"Group A","Residential > 150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W93*W94/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH93*AH94/10^6","v":0},{"$f":"AI93*AI94/10^6","v":0},{"$f":"AJ93*AJ94/10^6","v":0},{"$f":"AK93*AK94/10^6","v":0},{"$f":"AL93*AL94/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X95=\"\",X95=0),\"-\",IFERROR((X95/W95-1)*(W95/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D93+1","v":10},"Price","Water","Group A","Non-Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,185.06511312217197,185.05774422735348,183.64564417177917,180.66447684391082,177.31676844783712,175.21,173.09472531518949,171.00498791131156,168.94047948196891,166.9008954428846,164.88593488696574,166.68417847712217,168.50203368552704,170.33971439620163,172.19743682578323,174.07541954896462,null,null,null,"Price","Water","Fixed",-3.9817849481038614E-5,-7.6305915295253879E-3,-1.6233259118739629E-2,-1.8529975867729864E-2,-1.1881383054061723E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X96=\"\",X96=0),\"-\",IFERROR((X96/W96-1)*(W98/W$13),\"-\"))","v":-4.2171143461787384E-7},-8.1165360089028514E-5,-1.7795536103602037E-4,-2.0870812011597134E-4,-1.2990536994918032E-4,-1.3311527402655351E-4,-1.3034648213983531E-4,-1.2762185410099324E-4,-1.2494633641431304E-4,-1.2231366789729152E-4,1.0815218686537692E-4,1.0824006151673804E-4,1.0832750705397852E-4,1.0841849204906954E-4,1.085074079595047E-4]
[null,null,null,null,"Qty","Water","Group A","Non-Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,4128,4108,4113,4120,4123,4155.1594000000005,4187.569643320001,4220.2326865378973,4253.1505014928935,4286.3250754045384,4319.7584109926938,4353.4525265984366,4387.4094563059043,4421.6312500650902,4456.1199738155983,4490.8777096113599,null,null,null,"Qty","Water","Fixed",-4.8449612403100861E-3,1.2171372930867008E-3,1.7019207391197888E-3,7.281553398057472E-4,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X97=\"\",X97=0),\"-\",IFERROR((X97/W97-1)*(W98/W$13),\"-\"))","v":-5.131305637920316E-5},1.2946491276451809E-5,1.8657123462972699E-5,8.2014101479713431E-6,8.5281476154177229E-5,8.6003200043684888E-5,8.4214337238464968E-5,8.2454007839883521E-5,8.0725407688543458E-5,7.9024491555710775E-5,7.7350833560078E-5,7.741368182721517E-5,7.747622319038779E-5,7.7541295986562593E-5,7.7604888965939649E-5]
[null,null,null,null,"Rev",{"$f":"+F96","v":"Water"},"Group A","Non-Residential - 20mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W96*W97/10^6","v":0.7639487869683258},0.76021721328596803,0.75533453447852772,0.74433764459691254,0.73107703631043253,0.72802547847400012,0.72484621714870168,0.72168083954433504,0.71852928503118596,0.7153914932443074,0.71226740408236389,{"$f":"AH96*AH97/10^6","v":0.72565165793521225},{"$f":"AI96*AI97/10^6","v":0.73928741599865733},{"$f":"AJ96*AJ97/10^6","v":0.7531794043014074},{"$f":"AK96*AK97/10^6","v":0.76733243767922232},{"$f":"AL96*AL97/10^6","v":0.78175142144369081},null,null,null,"Rev","Water","Fixed",-4.8845861738536778E-3,-6.4227417139575138E-3,-1.4558966099977533E-2,-1.7815313228798368E-2,-4.1740578418834051E-3,-4.366964370481119E-3,-4.366964370481452E-3,-4.36696437048123E-3,-4.36696437048123E-3,-4.3669643704815631E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034863087E-2,1.8791052034862865E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X98=\"\",X98=0),\"-\",IFERROR((X98/W98-1)*(W98/W$13),\"-\"))","v":-5.1732724638265305E-5},-6.8317658199247116E-5,-1.5960110349263248E-4,-2.0065868190011977E-4,-4.563715568060702E-5,-4.8150373120273168E-5,-4.7148847462062118E-5,-4.6163296723096158E-5,-4.5195510149799937E-5,-4.4243222951180619E-5,1.8634660748300476E-4,1.8649801582378366E-4,1.8664868479938723E-4,1.8680545227361701E-4,1.8695865470752838E-4]
[null,null,null,{"$f":"D96+1","v":11},"Price","Water","Group A","Non-Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,275.84288687782805,275.83705150976914,273.73104294478532,269.27529159519725,264.29898218829516,261.14999999999998,257.99718917905216,254.8824416017294,251.80529773823511,248.76530360658245,245.76201070561672,248.44228759374724,251.15179554235135,253.89085334494632,256.65978327180687,259.45891110788256,null,null,null,"Price","Water","Fixed",-2.1154680205692777E-5,-7.6349734506542255E-3,-1.6277844491634275E-2,-1.8480378862175684E-2,-1.1914469598871658E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X99=\"\",X99=0),\"-\",IFERROR((X99/W99-1)*(W101/W$13),\"-\"))","v":-7.6611076284461875E-8},-2.7934653266037531E-5,-6.1434250769242335E-5,-7.1837342613976208E-5,-4.5116217010131144E-5,-4.6101091222225233E-5,-4.5142190537999518E-5,-4.4198584879792072E-5,-4.3271987343616648E-5,-4.2360229528079033E-5,3.7455760573120319E-5,3.7486193724748828E-5,3.7516478263610198E-5,3.7547988603721189E-5,3.7578782368960028E-5]
[null,null,null,null,"Qty","Water","Group A","Non-Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,947,948,950,954,958,965.47239999999999,973.00308472000006,980.59250878081605,988.24113034930645,995.94941116603104,1003.7178165731261,1011.5468155423965,1019.4368807036273,1027.3884883731155,1035.4021185824258,1043.4782551073688,null,null,null,"Qty","Water","Fixed",1.0559662090812161E-3,2.1097046413502962E-3,4.2105263157894424E-3,4.1928721174004924E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X100=\"\",X100=0),\"-\",IFERROR((X100/W100-1)*(W101/W$13),\"-\"))","v":3.8241517721437844E-6},7.7189355052466715E-6,1.5890957164976116E-5,1.6298626401581594E-5,2.9536060313784427E-5,2.978502203906597E-5,2.9165494881340703E-5,2.8555849543654063E-5,2.7957192824157066E-5,2.7368123760711849E-5,2.6788494860153975E-5,2.6810260759804763E-5,2.6831920371069265E-5,2.6854456679802262E-5,2.687648049160592E-5]
[null,null,null,null,"Rev",{"$f":"+F99","v":"Water"},"Group A","Non-Residential - 25mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W99*W100/10^6","v":0.26122321387330316},0.26149352483126115,0.26004449079754605,0.25688862818181818,0.25319842493638678,0.25213311725999998,0.25103206092030717,0.24993581285441965,0.24884435206477715,0.24775765764551472,0.24667570878206285,{"$f":"AH99*AH100/10^6","v":0.2513110048615233},{"$f":"AI99*AI100/10^6","v":0.25603340303080985},{"$f":"AJ99*AJ100/10^6","v":0.26084454002982477},{"$f":"AK99*AK100/10^6","v":0.26574608335453509},{"$f":"AL99*AL100/10^6","v":0.27073973183491123},null,null,null,"Rev","Water","Fixed",1.034789190248242E-3,-5.5413763482294875E-3,-1.2135856468441064E-2,-1.436499261002544E-2,-4.2074024617430039E-3,-4.366964370481341E-3,-4.366964370481452E-3,-4.36696437048123E-3,-4.366964370481452E-3,-4.366964370481341E-3,1.8791052034863087E-2,1.8791052034862865E-2,1.8791052034862643E-2,1.8791052034862865E-2,1.8791052034863087E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X101=\"\",X101=0),\"-\",IFERROR((X101/W101-1)*(W101/W$13),\"-\"))","v":3.7474597971521761E-6},-2.0274651628441194E-5,-4.5801964133820466E-5,-5.583992100322903E-5,-1.5932063189026408E-5,-1.6675657694692577E-5,-1.6328804742855582E-5,-1.598748429819994E-5,-1.565231602074015E-5,-1.5322515557686156E-5,6.4536410365745366E-5,6.4588846795606602E-5,6.4641027165134827E-5,6.4695319594632446E-5,6.4748377363044564E-5]
[null,null,null,{"$f":"D99+1","v":12},"Price","Water","Group A","Non-Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,742.28994570135751,742.28864120781532,736.62404907975463,724.66623499142372,711.27427480916026,702.81,694.32511785153986,685.94267195907116,677.66142563051505,669.48015710412483,661.3976593682346,668.61085255125977,675.90271271345955,683.27409779575623,690.72587509576329,698.2589213698293,null,null,null,"Price","Water","Fixed",-1.7573908278611938E-6,-7.6312526065919206E-3,-1.623326594247021E-2,-1.8480176853309493E-2,-1.1900155972084492E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X102=\"\",X102=0),\"-\",IFERROR((X102/W102-1)*(W104/W$13),\"-\"))","v":-4.4669615840074122E-9},-1.9655999843122281E-5,-4.4081009037854348E-5,-5.1674804062176446E-5,-3.2279507455895603E-5,-3.3024312010361132E-5,-3.2337407762689749E-5,-3.166146003899766E-5,-3.0997696008007936E-5,-3.0344562345009459E-5,2.6831267784736637E-5,2.6853068437783952E-5,2.6874762632735365E-5,2.6897334924969445E-5,2.6919393901975413E-5]
[null,null,null,null,"Qty","Water","Group A","Non-Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,247,248,254,255,255,256.98900000000003,258.99351420000005,261.01366361076003,263.04957018692397,265.10135683438199,267.16914741769017,269.25306676754815,271.35324068833501,273.46979596570401,275.60286037423651,277.75256268515557,null,null,null,"Qty","Water","Fixed",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR(X103/W103-1,\"-\"))","v":4.0485829959513442E-3},2.4193548387096753E-2,3.937007874015741E-3,0,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR((X103/W103-1)*(W104/W$13),\"-\"))","v":1.0290747183761169E-5},6.2315901178603829E-5,1.0690841897843201E-5,0,2.1157719171632298E-5,2.1336368293585696E-5,2.0892572764820692E-5,2.0455856033965541E-5,2.002701095096158E-5,1.9605033942801589E-5,1.9189819353412048E-5,1.9205411258987318E-5,1.9220927025348987E-5,1.9237070810049717E-5,1.925284746985058E-5]
[null,null,null,null,"Rev",{"$f":"+F102","v":"Water"},"Group A","Non-Residential - 32mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W102*W103/10^6","v":0.18334561658823531},0.1840875830195382,0.18710250846625767,0.18478988992281303,0.18137494007633587,0.18061443909,0.17982570226969949,0.17904040983499092,0.17825854674436512,0.17748009802199871,0.17670504875746709,{"$f":"AH102*AH103/10^6","v":0.18002552252349163},{"$f":"AI102*AI103/10^6","v":0.18340839148483393},{"$f":"AJ102*AJ103/10^6","v":0.18685482811285592},{"$f":"AK102*AK103/10^6","v":0.19036602691088997},{"$f":"AL102*AL103/10^6","v":0.19394320482824262},null,null,null,"Rev","Water","Fixed",4.046818490180959E-3,1.6377668701313075E-2,-1.2360168564291008E-2,-1.8480176853309382E-2,-4.1929771886667355E-3,-4.366964370481341E-3,-4.366964370481341E-3,-4.366964370481452E-3,-4.36696437048123E-3,-4.366964370481452E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862643E-2,1.8791052034862865E-2,1.8791052034862865E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X104=\"\",X104=0),\"-\",IFERROR((X104/W104-1)*(W104/W$13),\"-\"))","v":1.02862621373127E-5},4.2184352952180166E-5,-3.3563714419687854E-5,-5.1674804062176135E-5,-1.1373568442419328E-5,-1.1945533350455917E-5,-1.1697066778418007E-5,-1.1452563393336564E-5,-1.1212467085908502E-5,-1.0976215988499194E-5,4.6230371026869604E-5,4.6267933630585965E-5,4.630531280661912E-5,4.6344204947433897E-5,4.6382212644261375E-5]
[null,null,null,{"$f":"D102+1","v":13},"Price","Water","Group A","Non-Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1299.6605429864253,1299.6515808170516,1289.743619631902,1268.8061320754716,1245.3683969465649,1230.55,1215.6938201963724,1201.0169960291332,1186.5173621741728,1172.1927794488993,1158.0411344966367,1170.670714143158,1183.43803180027,1196.3445896366982,1209.3919062037983,1222.5815166142249,null,null,null,"Price","Water","Fixed",-6.8957770720246003E-6,-7.6235518283451764E-3,-1.6233836894192999E-2,-1.8472274476296957E-2,-1.1898805994191908E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X105=\"\",X105=0),\"-\",IFERROR((X105/W105-1)*(W107/W$13),\"-\"))","v":-2.0997770402745409E-8},-2.3705833055833291E-5,-5.1658227575102865E-5,-6.1355889107289377E-5,-4.0112225938088454E-5,-4.1042471541424401E-5,-4.0188789925653604E-5,-3.9348725030299548E-5,-3.8523801975322058E-5,-3.7712090295516236E-5,3.3345783074296921E-5,3.337287683122358E-5,3.3399838282491013E-5,3.3427891029247737E-5,3.3455305830068312E-5]
[null,null,null,null,"Qty",{"$f":"+F105","v":"Water"},"Group A","Non-Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,169,171,170,173,181,182.4118,183.83461204,185.26852201391199,186.71361648562052,188.16998269420836,189.6377085592232,191.11688268598513,192.60759437093583,194.10993360702912,195.62399108916395,197.14985821965945,null,null,null,"Qty","Water","Fixed",1.1834319526627279E-2,-5.8479532163743242E-3,1.7647058823529349E-2,4.6242774566473965E-2,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X106=\"\",X106=0),\"-\",IFERROR((X106/W106-1)*(W107/W$13),\"-\"))","v":3.603572471925755E-5},-1.8184516323513371E-5,5.6155287667279686E-5,1.5359595007938246E-4,2.6294685573477965E-5,2.6516745851120389E-5,2.5965198695381474E-5,2.5422449038941594E-5,2.4889482232264518E-5,2.4365051039175359E-5,2.3849024150764855E-5,2.386840170329793E-5,2.388768463034703E-5,2.3907748055860406E-5,2.3927355220142661E-5]
[null,null,null,null,"Rev",{"$f":"+F105","v":"Water"},"Group A","Non-Residential - 40mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W105*W106/10^6","v":0.21964263176470589},0.2222404203197158,0.21925641533742332,0.21950346084905661,0.22541167984732827,0.22446684049000001,0.22348660179522564,0.22251064376790591,0.2215389477145186,0.22057149502317538,0.21960826716326537,{"$f":"AH105*AH106/10^6","v":0.22373493753881635},{"$f":"AI105*AI106/10^6","v":0.22793915239212506},{"$f":"AJ105*AJ106/10^6","v":0.23222236886550798},{"$f":"AK105*AK106/10^6","v":0.23658607148251884},{"$f":"AL105*AL106/10^6","v":0.24103177266247067},null,null,null,"Rev","Water","Fixed",1.1827342142725739E-2,-1.3426922870284685E-2,1.1267424547332094E-3,2.6916290865839576E-2,-4.191616680946586E-3,-4.366964370481452E-3,-4.366964370481452E-3,-4.366964370481341E-3,-4.36696437048123E-3,-4.366964370481341E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862643E-2,1.8791052034862865E-2,1.8791052034863087E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X107=\"\",X107=0),\"-\",IFERROR((X107/W107-1)*(W107/W$13),\"-\"))","v":3.6014478454529716E-5},-4.1751718776680821E-5,3.5854443114405595E-6,8.9402794423779129E-5,-1.4130415726927613E-5,-1.4845856968327458E-5,-1.4537063791692558E-5,-1.4233196046594249E-5,-1.3934805398464662E-5,-1.3641193560645868E-5,5.7454904333041261E-5,5.7501586973805021E-5,5.7548041651440765E-5,5.7596376635136248E-5,5.7643612435686153E-5]
[null,null,null,{"$f":"D105+1","v":14},"Price","Water","Group A","Non-Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,2042.5223348416289,2042.512406749556,2026.9323312883434,1994.0461749571184,1957.2101526717556,1933.93,1910.5820565538747,1887.5159880790068,1864.7283915562134,1842.2159050502703,1819.9752072139131,1839.8238301595852,1859.8889218963034,1880.1728432295315,1900.6779807116429,1921.4067469227164,null,null,null,"Price","Water","Fixed",-4.8607018408031166E-6,-7.6278975881506339E-3,-1.6224595080745585E-2,-1.8473003658581288E-2,-1.1894559529019522E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X108=\"\",X108=0),\"-\",IFERROR((X108/W108-1)*(W110/W$13),\"-\"))","v":-2.0508098531352892E-8},-3.2699087285518162E-5,-7.1115685215832153E-5,-8.4167452600935485E-5,-5.2224470681733918E-5,-5.345491897332902E-5,-5.2343058993015459E-5,-5.1248933828838985E-5,-5.0174529841775331E-5,-4.9117332737309267E-5,4.3430526120720215E-5,4.3465813824574399E-5,4.3500929209656634E-5,4.3537465929998807E-5,4.3573171770838694E-5]
[null,null,null,null,"Qty","Water","Group A","Non-Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,149,150,149,151,150,151.17000000000002,152.34912600000001,153.5374491828,154.73504128642585,155.94197460845999,157.15832201040598,158.38415692208716,159.61955334607944,160.86458586217887,162.11932963190387,163.38386040303271,null,null,null,"Qty","Water","Fixed",6.7114093959732557E-3,-6.6666666666667096E-3,1.3422818791946289E-2,-6.6225165562914245E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X109=\"\",X109=0),\"-\",IFERROR((X109/W109-1)*(W110/W$13),\"-\"))","v":2.8316537340649896E-5},-2.8578505770112375E-5,5.8834932469288002E-5,-3.0173780000938778E-5,3.4246822702740667E-5,3.4536187701984709E-5,3.381783650595022E-5,3.3110943431089632E-5,3.2416791826753562E-5,3.1733757255958462E-5,3.106166869812875E-5,3.1086906591015191E-5,3.1112021240895317E-5,3.1138152434872341E-5,3.116368938083688E-5]
[null,null,null,null,"Rev",{"$f":"+F108","v":"Water"},"Group A","Non-Residential - 50mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W108*W109/10^6","v":0.30433582789140268},0.30637686101243344,0.30201291736196317,0.3011009724185249,0.29358152290076334,0.29235219810000002,0.29107550646726543,0.28980439010140308,0.28853882465542113,0.28727878588865041,0.28602424966627954,{"$f":"AH108*AH109/10^6","v":0.29139894622499118},{"$f":"AI108*AI109/10^6","v":0.2968746389864092},{"$f":"AJ108*AJ109/10^6","v":0.30245322577543393},{"$f":"AK108*AK109/10^6","v":0.30813664007909225},{"$f":"AL108*AL109/10^6","v":0.31392685171666629},null,null,null,"Rev","Water","Fixed",6.7065160719725903E-3,-1.4243711604229659E-2,-3.0195560885407646E-3,-2.4973182442299402E-2,-4.1873370933458443E-3,-4.36696437048123E-3,-4.366964370481341E-3,-4.366964370481452E-3,-4.366964370481119E-3,-4.366964370481341E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X110=\"\",X110=0),\"-\",IFERROR((X110/W110-1)*(W110/W$13),\"-\"))","v":2.8295891603873969E-5},-6.1059599140393696E-5,-1.3235325702461005E-5,-1.1378383225352404E-4,-1.8384998850310774E-5,-1.933567963933573E-5,-1.8933498347211191E-5,-1.8537732081614716E-5,-1.8149099347786645E-5,-1.776669067670177E-5,7.483095292259054E-5,7.4891753763421225E-5,7.495225769838723E-5,7.5015210599125093E-5,7.5076731891488073E-5]
[null,null,null,{"$f":"D108+1","v":15},"Price","Water","Group A","Non-Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,2971.3462533936649,2971.3442717584371,2948.6896932515338,2900.8432847341337,2847.2619338422392,2813.4,2779.4343941655961,2745.8788481803776,2712.7284114752088,2679.9781932481683,2647.6233617429912,2676.4983033362,2705.6881546193813,2735.1963499930007,2765.0263613130442,2795.1816982995088,null,null,null,"Price","Water","Fixed",-6.6691494660098272E-7,-7.6243533010385001E-3,-1.622632880865793E-2,-1.847095676414845E-2,-1.1892806011192691E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X111=\"\",X111=0),\"-\",IFERROR((X111/W111-1)*(W113/W$13),\"-\"))","v":-1.7032905403854798E-9},-1.933573280965691E-5,-4.1664541591725405E-5,-4.8647375801111249E-5,-2.9878633578339791E-5,-3.0587160422332648E-5,-2.9950948821264168E-5,-2.9324885166851199E-5,-2.8710106064349772E-5,-2.8105172822406904E-5,2.4851154864598758E-5,2.4871346657598429E-5,2.4891439848972236E-5,2.4912346335182973E-5,2.4932777388166672E-5]
[null,null,null,null,"Qty","Water","Group A","Non-Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,62,61,60,60,59,59.4602,59.923989560000003,60.391396678568007,60.862449572660843,61.337176679327598,61.815606657426358,62.297768389354282,62.783690982791249,63.273403772457023,63.766936321882191,64.264318425192869,null,null,null,"Qty","Water","Fixed",-1.6129032258064502E-2,-1.6393442622950838E-2,0,-1.6666666666666718E-2,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X112=\"\",X112=0),\"-\",IFERROR((X112/W112-1)*(W113/W$13),\"-\"))","v":-4.1193300901037326E-5},-4.157457214694437E-5,0,-4.3895376240547932E-5,1.959616104826039E-5,1.9761771861322324E-5,1.9350727869587078E-5,1.8946240269615508E-5,1.8549043400046952E-5,1.8158207750266376E-5,1.7773635461482097E-5,1.7788076704556924E-5,1.7802447427393817E-5,1.7817399821627191E-5,1.7832012184304297E-5]
[null,null,null,null,"Rev",{"$f":"+F111","v":"Water"},"Group A","Non-Residential - 80mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111*W112/10^6","v":0.18422346771040721},0.18125200057726468,0.17692138159509202,0.17405059708404802,0.16798845409669211,0.16728532667999998,0.16655479761868414,0.16582745875175062,0.16510329614773425,0.16438229593600806,0.16366444430651761,{"$f":"AH111*AH112/10^6","v":0.16673987139573829},{"$f":"AI111*AI112/10^6","v":0.16987308899542194},{"$f":"AJ111*AJ112/10^6","v":0.17306518305005783},{"$f":"AK111*AK112/10^6","v":0.1763172599101745},{"$f":"AL111*AL112/10^6","v":0.17963044671579101},null,null,null,"Rev","Water","Fixed",-1.6129688416318233E-2,-2.3892806525611765E-2,-1.622632880865793E-2,-3.482977415141264E-2,-4.1855698980800549E-3,-4.366964370481119E-3,-4.366964370481341E-3,-4.366964370481341E-3,-4.366964370481341E-3,-4.36696437048123E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034863087E-2,1.8791052034862643E-2,1.8791052034862865E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X113=\"\",X113=0),\"-\",IFERROR((X113/W113-1)*(W113/W$13),\"-\"))","v":-4.1194976719149175E-5},-6.0593325730213731E-5,-4.1664541591725405E-5,-9.1731962444973849E-5,-1.0515525871990676E-5,-1.1063968412303924E-5,-1.0833838352482919E-5,-1.0607379001537104E-5,-1.038500149160472E-5,-1.0166185420155013E-5,4.2818629334024701E-5,4.2853419866084599E-5,4.2888040507188519E-5,4.2924062458224063E-5,4.2959265236098648E-5]
[null,null,null,{"$f":"D111+1","v":16},"Price","Water","Group A","Non-Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,4296.6950226244344,4296.6891474245122,4263.93,4194.7481989708403,4117.2526972010173,4068.29,4019.1743624937631,3970.6516880869226,3922.7148180566137,3875.3566801057759,3828.5702873197529,3870.3246187814129,3912.5343223702571,3955.2043643680327,3998.3397652186832,4041.9456001190401,null,null,null,"Price","Water","Fixed",-1.3673765281163597E-6,-7.6242768095402536E-3,-1.6224891362935145E-2,-1.8474410880928716E-2,-1.1892079695351998E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X114=\"\",X114=0),\"-\",IFERROR((X114/W114-1)*(W116/W$13),\"-\"))","v":-7.1676807313677046E-9},-3.9419023028570638E-5,-8.7352860282426906E-5,-1.0553913072568381E-4,-6.5170687743302982E-5,-6.6720236325652662E-5,-6.5332458323696707E-5,-6.3966816191488965E-5,-6.2625789223290268E-5,-6.1306239179860839E-5,5.4208200520660589E-5,5.4252245184571046E-5,5.4296074767261504E-5,5.434167840229853E-5,5.4386244967636166E-5]
[null,null,null,null,"Qty","Water","Group A","Non-Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,88,86,87,90,89,89.694200000000009,90.393814760000012,91.098886515128015,91.809457829946012,92.525571601019593,93.247271059507554,93.974599773771715,94.707601652007142,95.446320944892804,96.190802248262969,96.941090505799423,null,null,null,"Qty","Water","Fixed",-2.2727272727272707E-2,1.1627906976744207E-2,3.4482758620689724E-2,-1.1111111111111072E-2,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X115=\"\",X115=0),\"-\",IFERROR((X115/W115-1)*(W116/W$13),\"-\"))","v":-1.1913458469864042E-4},6.0118584928187615E-5,1.8565101784452556E-4,-6.3474663177145885E-5,4.2745371492628466E-5,4.3106652287944087E-5,4.2210035802786751E-5,4.1327720874291635E-5,4.0461309326455561E-5,3.9608773603694881E-5,3.876990024514506E-5,3.8801401147402246E-5,3.8832748222796265E-5,3.8865364106817872E-5,3.8897238274855423E-5]
[null,null,null,null,"Rev",{"$f":"+F114","v":"Water"},"Group A","Non-Residential - 100mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114*W115/10^6","v":0.37810916199095024},0.36951526667850804,0.37096191000000001,0.37752733790737564,0.36643549005089054,0.36490201691800001,0.36330850281140237,0.36172194752413206,0.36014232066727303,0.35856959198461652,0.35700373135208169,{"$f":"AH114*AH115/10^6","v":0.36371220704455887},{"$f":"AI114*AI115/10^6","v":0.37054674205284799},{"$f":"AJ114*AJ115/10^6","v":0.37750970516411197},{"$f":"AK114*AK115/10^6","v":0.38460350967751655},{"$f":"AL114*AL115/10^6","v":0.39183061424065768},null,null,null,"Rev","Water","Fixed",-2.272860902706153E-2,3.9149757856975498E-3,1.7698388245239505E-2,-2.938025076002948E-2,-4.1848379169756589E-3,-4.36696437048123E-3,-4.366964370481341E-3,-4.366964370481452E-3,-4.3669643704815631E-3,-4.366964370481341E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X116=\"\",X116=0),\"-\",IFERROR((X116/W116-1)*(W116/W$13),\"-\"))","v":-1.1914158947753688E-4},2.0241201166725996E-5,9.5285989966152531E-5,-1.6784113689476661E-4,-2.293364761507197E-5,-2.413400188104799E-5,-2.3632015695834721E-5,-2.3138036483491468E-5,-2.2652961052777455E-5,-2.2175654241768813E-5,9.3400924729866757E-5,9.3476813844412893E-5,9.3552332373242361E-5,9.3630907600654283E-5,9.3707695953239105E-5]
[null,null,null,{"$f":"D114+1","v":17},"Price","Water","Group A","Non-Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,6002.0748054298638,6002.0747158081713,5956.3214723926385,5859.6836706689537,5751.4401017811706,5683.04,5614.4298142528078,5546.6479453199017,5479.6843931008989,5413.5292782245924,5348.1728405914146,5406.4999352355708,5465.4631443193739,5525.0694052975832,5585.3257312847381,5646.2392118803018,null,null,null,"Price","Water","Fixed",-1.4931785363714312E-8,-7.622904675782971E-3,-1.6224410010708401E-2,-1.8472595957628846E-2,-1.18926913209072E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X117=\"\",X117=0),\"-\",IFERROR((X117/W117-1)*(W119/W$13),\"-\"))","v":-2.8576846972975805E-11},-1.4723956883943205E-5,-3.2258256569406415E-5,-3.9310435336814389E-5,-2.5573709076460404E-5,-2.6180406626419405E-5,-2.5635855311866848E-5,-2.50999899088596E-5,-2.4573783269646337E-5,-2.4056003978034195E-5,2.1270798940076919E-5,2.1288081660798586E-5,2.1305279985629177E-5,2.1323174432271794E-5,2.1340661942309792E-5]
[null,null,null,null,"Qty","Water","Group A","Non-Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,24,25,25.195,25.391521000000001,25.589574863800003,25.789173547737644,25.990329101409998,26.193053668400996,26.397359487014523,26.603258891013237,26.81076431036314,27.019888271983973,27.23064340050545,null,null,null,"Qty","Water","Fixed",0,0,4.3478260869565188E-2,4.1666666666666741E-2,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X118=\"\",X118=0),\"-\",IFERROR((X118/W118-1)*(W119/W$13),\"-\"))","v":0},0,8.644584877948229E-5,8.8668360930839563E-5,1.6772900718083677E-5,1.691465359465675E-5,1.6562829538536839E-5,1.6216617281616503E-5,1.5876645364888556E-5,1.5542118194204042E-5,1.5212952009484448E-5,1.522531267358892E-5,1.5237612977448139E-5,1.5250411150134427E-5,1.5262918280295493E-5]
[null,null,null,null,"Rev",{"$f":"+F117","v":"Water"},"Group A","Non-Residential - 150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117*W118/10^6","v":0.13804772052488687},0.13804771846358796,0.13699539386503071,0.1406324080960549,0.14378600254452928,0.1431841928,0.14255891253162625,0.1419363628399061,0.14131653180050849,0.14069940754117569,0.14008497824149552,{"$f":"AH117*AH118/10^6","v":0.1427173223569341},{"$f":"AI117*AI118/10^6","v":0.14539913098761956},{"$f":"AJ117*AJ118/10^6","v":0.14813133362383174},{"$f":"AK117*AK118/10^6","v":0.15091487722195079},{"$f":"AL117*AL118/10^6","v":0.15375072653266342},null,null,null,"Rev","Water","Fixed",-1.4931785141669707E-8,-7.622904675782971E-3,2.6548441727956229E-2,2.2424379210803203E-2,-4.1854543132103794E-3,-4.366964370481452E-3,-4.366964370481119E-3,-4.3669643704815631E-3,-4.36696437048123E-3,-4.366964370481452E-3,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862643E-2,1.8791052034862865E-2,1.8791052034862865E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X119=\"\",X119=0),\"-\",IFERROR((X119/W119-1)*(W119/W$13),\"-\"))","v":-2.8576846548020948E-11},-1.4723956883943205E-5,5.2785059315753478E-5,4.7719990788324243E-5,-9.0002832891734019E-6,-9.4699602034489433E-6,-9.2729854447618368E-6,-9.0791525485326394E-6,-8.8888134142607727E-6,-8.7015226148590156E-6,3.6649663181293946E-5,3.6679441371341716E-5,3.6709074146964769E-5,3.6739906342977925E-5,3.6770037385755281E-5]
[null,null,null,{"$f":"D117+1","v":18},"Price","Water","Group A","Non-Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,7928.6805610859737,7928.6757015985804,7868.2363803680992,7740.5728044596917,7597.5921374045802,7507.24,7416.6066187729184,7327.0674359186951,7238.6092414029808,7151.2189846734836,7064.8837727345744,7141.9332916533913,7219.8231114966948,7298.5623965740569,7378.1604111408742,7458.6265204883784,null,null,null,"Price","Water","Fixed",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR(X120/W120-1,\"-\"))","v":-6.1289988362300818E-7},-7.6228771998197997E-3,-1.6225183095278983E-2,-1.8471587396314382E-2,-1.189220686903647E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR((X120/W120-1)*(W122/W$13),\"-\"))","v":-1.3473914471136981E-10},-1.6913145641800329E-6,-3.7056381959159229E-6,-4.3271487353608198E-6,-2.7024980562905451E-6,-2.7667247929575841E-6,-2.7091770380846527E-6,-2.6525472035162469E-6,-2.5969380995132155E-6,-2.5422195909802845E-6,2.2478813119021237E-6,2.2497077362427651E-6,2.2515252416919788E-6,2.2534163127470947E-6,2.2552643790617096E-6]
[null,null,null,null,"Qty","Water","Group A","Non-Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2.0156000000000001,2.03132168,2.0471659891040002,2.0631338838190114,2.0792263281127998,2.0954442934720796,2.1117887589611617,2.128260711281059,2.1448611448290511,2.1615910617587177,2.178451472040436,null,null,null,"Qty","Water","Fixed",0,0,0,0,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X121=\"\",X121=0),\"-\",IFERROR((X121/W121-1)*(W122/W$13),\"-\"))","v":0},0,0,0,1.7725460943629069E-6,1.7875272959817413E-6,1.7503468062851616E-6,1.7137593671167922E-6,1.6778314021946844E-6,1.6424788337545591E-6,1.60769281009716E-6,1.6089990753635191E-6,1.6102989618066075E-6,1.6116514626359861E-6,1.6129732063200754E-6]
[null,null,null,null,"Rev",{"$f":"+F120","v":"Water"},"Group A","Non-Residential > 150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120*W121/10^6","v":1.5857361122171947E-2},1.5857351403197162E-2,1.5736472760736198E-2,1.5481145608919384E-2,1.519518427480916E-2,1.5131592944000001E-2,1.5065513816744924E-2,1.4999723254684206E-2,1.4934219997663921E-2,1.4869002791033191E-2,1.480407038562016E-2,{"$f":"AH120*AH121/10^6","v":1.5082254442564119E-2},{"$f":"AI120*AI121/10^6","v":1.5365665870597385E-2},{"$f":"AJ120*AJ121/10^6","v":1.5654402897522096E-2},{"$f":"AK120*AK121/10^6","v":1.5948565596944138E-2},{"$f":"AL120*AL121/10^6","v":1.6248255922957745E-2},null,null,null,"Rev","Water","Fixed",-6.1289988351198588E-7,-7.6228771998199107E-3,-1.6225183095278872E-2,-1.8471587396314382E-2,-4.1849660826148716E-3,-4.366964370481452E-3,-4.366964370481341E-3,-4.36696437048123E-3,-4.366964370481452E-3,-4.366964370481452E-3,1.8791052034862643E-2,1.8791052034863087E-2,1.8791052034862865E-2,1.8791052034862643E-2,1.8791052034863309E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X122=\"\",X122=0),\"-\",IFERROR((X122/W122-1)*(W122/W$13),\"-\"))","v":-1.3473914468696281E-10},-1.6913145641800575E-6,-3.7056381959158975E-6,-4.3271487353608198E-6,-9.51031446766692E-7,-1.0007779503609344E-6,-9.7996181269654855E-7,-9.594777045868546E-7,-9.3936281449475571E-7,-9.1957007003539244E-7,3.8731075962320729E-6,3.8762545319490216E-6,3.8793861003837818E-6,3.8826444226224603E-6,3.8858286475385558E-6]
[null,null,null,{"$f":"D120+1","v":19},"Price","Water","Group A","Residential Usage - Block 1","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.0811836199095022,1.9729369449378331,1.8520932515337425,1.7163231560891938,1.5818005089058524,1.4614,1.4906280000000001,1.5204405600000002,1.5508493712000002,1.5818663586240003,1.6135036857964804,1.6311005333545594,1.6488892918742979,1.666872054333832,1.685050936537287,1.7034280773637165,null,null,null,"Price","Water","Variable",-5.2012073291435978E-2,-6.1250661717371035E-2,-7.3306295637174723E-2,-7.8378390867757108E-2,-7.611611466046031E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X123=\"\",X123=0),\"-\",IFERROR((X123/W123-1)*(W125/W$13),\"-\"))","v":-5.3844493797742992E-3},-6.2477627730079602E-3,-7.0908046328409888E-3,-7.3956665582483785E-3,-6.5986016931361352E-3,1.6353200859306764E-3,1.6537836096848382E-3,1.6722796571865337E-3,1.6905409773487398E-3,1.7088167174392204E-3,9.4178551149000345E-4,9.4273777206723916E-4,9.4368663531587738E-4,9.4457296094212619E-4,9.4544142492323927E-4]
[null,null,null,null,"Qty",{"$f":"+F123","v":"Water"},"Group A","Residential Usage - Block 1","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,3588008,3695096,3598532.1153651867,3633184.1309795692,3664600.4263448231,3694283.6897982163,3724207.387685582,3754373.4675258351,3784033.0179192894,3813926.8787608519,3844056.9011030626,3874809.356311887,3905807.8311623824,3936663.713028565,3967763.3563614907,3999108.6868767464,null,null,null,"Qty","Water","Variable",2.9846087299693957E-2,-2.6132983996846937E-2,9.6294862748129706E-3,8.6470418874100563E-3,8.0999999999999961E-3,8.0999999999999961E-3,8.0999999999999961E-3,7.9000000000000181E-3,7.9000000000000181E-3,7.9000000000000181E-3,8.0000000000000071E-3,8.0000000000000071E-3,7.9000000000000181E-3,7.9000000000000181E-3,7.9000000000000181E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X124=\"\",X124=0),\"-\",IFERROR((X124/W124-1)*(W125/W$13),\"-\"))","v":3.0897585133563112E-3},-2.6656476842079244E-3,9.314453185204505E-4,8.1592180965275689E-4,7.0219918545274109E-4,6.62304634801923E-4,6.6978236192235857E-4,6.6055046458868174E-4,6.6776368605275316E-4,6.74982603388493E-4,6.9083937404284721E-4,6.9153789731919528E-4,6.8358100440540481E-4,6.8422303465055984E-4,6.8485212640441364E-4]
[null,null,null,null,"Rev",{"$f":"+F123","v":"Water"},"Group A","Residential Usage - Block 1","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123*W124/10^6","v":7.4673034777042533},7.2901914134920069,6.6648170462953047,6.2357180543360293,5.7966668193288449,5.3988261842711127,5.5514078098909838,5.7083016974141234,5.8684652264401693,6.0331226237636271,6.2023999783411883,{"$f":"AH123*AH124/10^6","v":6.3202036077275556},{"$f":"AI123*AI124/10^6","v":6.4402447089224282},{"$f":"AJ123*AJ124/10^6","v":6.5619147305573753},{"$f":"AK123*AK124/10^6","v":6.6858833595952589},{"$f":"AL123*AL124/10^6","v":6.8121940216549932},null,null,null,"Rev","Water","Variable",-2.3718342871836495E-2,-8.5782983151761694E-2,-6.4382711330057241E-2,-7.0409090209248459E-2,-6.8632655189210134E-2,2.8262000000000231E-2,2.8262000000000009E-2,2.8058000000000138E-2,2.8057999999999916E-2,2.8058000000000138E-2,1.8993233231932471E-2,1.8993233231932694E-2,1.8892142633397668E-2,1.8892142633397668E-2,1.8892142633397668E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X125=\"\",X125=0),\"-\",IFERROR((X125/W125-1)*(W125/W$13),\"-\"))","v":-2.4553956126675352E-3},-8.7501377726527784E-3,-6.2276401202098538E-3,-6.6436953871101241E-3,-5.9498511813978047E-3,2.3108708134286556E-3,2.3369616188456438E-3,2.3460411310669976E-3,2.3716599371225379E-3,2.397298972895492E-3,1.6401591696247526E-3,1.6418175715629734E-3,1.6347227641402681E-3,1.6362581219841194E-3,1.6377625385845371E-3]
[null,null,null,{"$f":"D123+1","v":20},"Price","Water","Group A","Residential Usage - Block 2","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.4986313122171948,2.4710677619893429,2.4252257668711659,2.359519296740995,2.2904160305343511,2.2383000000000002,2.2830660000000003,2.3287273200000005,2.3753018664000005,2.4228079037280006,2.4712640618025605,2.4982156314544341,2.5254611345300675,2.5530037766630738,2.5808467984476593,2.6089934758199034,null,null,null,"Price","Water","Variable",-1.1031459540700728E-2,-1.855149252615873E-2,-2.7092929255382314E-2,-2.9287010410167236E-2,-2.2753958162872401E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X126=\"\",X126=0),\"-\",IFERROR((X126/W126-1)*(W128/W$13),\"-\"))","v":-3.4211775592445516E-4},-5.7535783390341992E-4,-8.5054846057036864E-4,-9.2616177043829096E-4,-7.4904055904237226E-4,6.5684420973832194E-4,6.642602861221601E-4,6.7168942602514111E-4,6.7902428512331956E-4,6.8636493614350393E-4,3.7827845775256742E-4,3.7866094363511775E-4,3.7904206494345573E-4,3.7939806733133867E-4,3.79746895393972E-4]
[null,null,null,null,"Qty","Water","Group A","Residential Usage - Block 2","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,895297,897015,891917.96712096233,885714.5247271501,961030.21213057963,968814.5568488373,976661.95475931291,984572.91659286339,992351.04263394699,1000190.6158707552,1008092.1217361342,1016156.8587100232,1024286.1135797034,1032377.973876983,1040533.7598706112,1048753.976573589,null,null,null,"Qty","Water","Variable",1.91891629258234E-3,-5.6822158816047796E-3,-6.9551714647440033E-3,8.5033817670124634E-2,8.0999999999999961E-3,8.0999999999999961E-3,8.0999999999999961E-3,7.9000000000000181E-3,7.9000000000000181E-3,7.9000000000000181E-3,8.0000000000000071E-3,8.0000000000000071E-3,7.9000000000000181E-3,7.9000000000000181E-3,7.9000000000000181E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X127=\"\",X127=0),\"-\",IFERROR((X127/W127-1)*(W128/W$13),\"-\"))","v":5.9511194634127642E-5},-1.7622880837225445E-4,-2.1834886610371768E-4,2.6890785374648197E-3,2.6664497160512054E-4,2.6602190494402002E-4,2.6902541587947451E-4,2.6531732327993109E-4,2.6821459262371162E-4,2.7111414977668442E-4,2.7748319524923076E-4,2.7776376476793495E-4,2.7456779164750637E-4,2.7482567012196234E-4,2.7507835170978613E-4]
[null,null,null,null,"Rev",{"$f":"+F126","v":"Water"},"Group A","Residential Usage - Block 2","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W126*W127/10^6","v":2.2370171179341178},2.2165848485208701,2.1631024357971076,2.0898605124974896,2.2011590036917079,2.168497622594753,2.2297837024045255,2.2928018494018829,2.3571332836924008,2.4232697293662424,2.4912618314328001,{"$f":"AH126*AH127/10^6","v":2.5385789484390151},{"$f":"AI126*AI127/10^6","v":2.5867947704843912},{"$f":"AJ126*AJ127/10^6","v":2.6356648662517097},{"$f":"AK126*AK127/10^6","v":2.6854582228387724},{"$f":"AL126*AL127/10^6","v":2.7361922826206735},null,null,null,"Rev","Water","Variable",-9.1337116955622077E-3,-2.4128294822303498E-2,-3.3859664751673346E-2,5.3256420956636408E-2,-1.4838265223991676E-2,2.8261999999999787E-2,2.8262000000000231E-2,2.8057999999999916E-2,2.8058000000000138E-2,2.8057999999999916E-2,1.8993233231932694E-2,1.8993233231932471E-2,1.8892142633397668E-2,1.889214263339789E-2,1.889214263339789E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X128=\"\",X128=0),\"-\",IFERROR((X128/W128-1)*(W128/W$13),\"-\"))","v":-2.8326305662615902E-4},-7.483173348542502E-4,-1.0629816162917576E-3,1.6841616959060461E-3,-4.884628159654951E-4,9.2818655278121491E-4,9.3866621031923132E-4,9.4231309577066675E-4,9.5260316959950892E-4,9.6290136891571791E-4,6.5878788066381919E-4,6.5945399595212638E-4,6.5660428890401158E-4,6.572209821852225E-4,6.5782524757737441E-4]
[null,null,null,{"$f":"D126+1","v":21},"Price","Water","Group A","Residential Usage - Block 3","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,3.7480590950226245,3.7067666962699826,3.6379472392638039,3.5395445969125214,3.435991857506361,3.3576999999999999,3.4248539999999998,3.4933510800000001,3.5632181016,3.6344824636320001,3.7071721129046402,3.7476024776547168,3.7884737753704183,3.8297908148602073,3.8715584573773421,3.9137816171918365,null,null,null,"Price","Water","Variable",-1.1017008458451882E-2,-1.8565899244597617E-2,-2.7048947079066465E-2,-2.9255949902845524E-2,-2.2785809964980697E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X129=\"\",X129=0),\"-\",IFERROR((X129/W129-1)*(W131/W$13),\"-\"))","v":-2.8314161302666837E-4},-4.7638663598743451E-4,-6.548993314060671E-4,-6.0975227798881239E-4,-6.2401089583290702E-4,5.4642120300809661E-4,5.5259055232895215E-4,5.5877076904231767E-4,5.6487255462998138E-4,5.7097915845147145E-4,3.1468553257027525E-4,3.1500371821152487E-4,3.1532076867905824E-4,3.1561692300329029E-4,3.1590710908821137E-4]
[null,null,null,null,"Qty","Water","Group A","Residential Usage - Block 3","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,494607,494736,458565.91751385079,389132.34429328091,532940.36152459751,537257.17845294671,541608.96159841563,545995.99418736284,550309.36254144297,554656.80650552036,559038.59527691395,563510.90403912927,568018.99127144227,572506.34130248672,577029.14139877632,581587.67161582666,null,null,null,"Qty","Water","Variable",2.6081313042469745E-4,-7.3109865637732474E-2,-0.15141459617629049,0.36956068890262039,8.0999999999999961E-3,8.0999999999999961E-3,8.0999999999999961E-3,7.9000000000000181E-3,7.9000000000000181E-3,7.9000000000000181E-3,8.0000000000000071E-3,8.0000000000000071E-3,7.9000000000000181E-3,7.9000000000000181E-3,7.9000000000000181E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X130=\"\",X130=0),\"-\",IFERROR((X130/W130-1)*(W131/W$13),\"-\"))","v":6.7030038803619758E-6},-1.8759426887866618E-3,-3.6659954826010412E-3,7.7023809741884443E-3,2.2182613933912121E-4,2.2130058721827884E-4,2.2379917369322531E-4,2.2071445377171581E-4,2.2312465907884293E-4,2.2553676758833152E-4,2.3083510384147219E-4,2.3106850642257853E-4,2.2840981285208669E-4,2.2862433901240449E-4,2.2883454194203319E-4]
[null,null,null,null,"Rev",{"$f":"+F129","v":"Water"},"Group A","Residential Usage - Block 3","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W129*W130/10^6","v":1.8538162648118552},1.8338709282458261,1.6682386136399867,1.3773512867271855,1.8311787427350135,1.8039484280914593,1.8549316185661802,1.9073556959700977,1.9608722820876265,2.0158904365784411,2.0724522904479592,{"$f":"AH129*AH130/10^6","v":2.11181486016249},{"$f":"AI129*AI130/10^6","v":2.1519250523442173},{"$f":"AJ129*AJ130/10^6","v":2.1925795273694866},{"$f":"AK129*AK130/10^6","v":2.2340020525356188},{"$f":"AL129*AL130/10^6","v":2.2762071379554247},null,null,null,"Rev","Water","Variable",-1.0759068708491082E-2,-9.0318414483113951E-2,-0.17436793785638627,0.3294928899991787,-1.4870375025697102E-2,2.8262000000000009E-2,2.8262000000000009E-2,2.8057999999999916E-2,2.8057999999999916E-2,2.8058000000000138E-2,1.8993233231932471E-2,1.8993233231932694E-2,1.889214263339789E-2,1.8892142633397668E-2,1.8892142633397668E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X131=\"\",X131=0),\"-\",IFERROR((X131/W131-1)*(W131/W$13),\"-\"))","v":-2.7651245619675168E-4},-2.3175007618254457E-3,-4.2217334962061362E-3,6.8672882242861435E-3,-4.0723924475003398E-4,7.7214780197074095E-4,7.8086570949604183E-4,7.8389951188946453E-4,7.924597068903978E-4,8.0102666139157252E-4,5.4803812067230357E-4,5.4859225437979596E-4,5.462216156037127E-4,5.4673463570741759E-4,5.4723731719203827E-4]
[null,null,null,{"$f":"D129+1","v":22},"Price","Water","Group A","Non-Residential Usage - Potable","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.4986313122171948,2.4710677619893429,2.4252257668711659,2.359519296740995,2.2904160305343511,2.2383000000000002,2.2830660000000003,2.3287273200000005,2.3753018664000005,2.4228079037280006,2.4712640618025605,2.4982156314544341,2.5254611345300675,2.5530037766630738,2.5808467984476593,2.6089934758199034,null,null,null,"Price","Water","Variable",-1.1031459540700728E-2,-1.855149252615873E-2,-2.7092929255382314E-2,-2.9287010410167236E-2,-2.2753958162872401E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X132=\"\",X132=0),\"-\",IFERROR((X132/W132-1)*(W134/W$13),\"-\"))","v":-1.8000826976402647E-3},-2.9369076057261935E-3,-4.0186589589366979E-3,-4.1460310605371106E-3,-3.3595618697985952E-3,2.9399953090308802E-3,2.9673923814497213E-3,2.9947455892400934E-3,3.0216004430841086E-3,3.0483790104684299E-3,1.6769293631125897E-3,1.675404271429107E-3,1.6738799043229697E-3,1.6722216149049852E-3,1.6707043943276689E-3]
[null,null,null,null,"Qty","Water","Group A","Non-Residential Usage - Potable","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,4710684,4578803,4214121,3964966,4310368,4336355.8820000002,4362957.2689396003,4389745.1485880157,4415877.9233840611,4442185.0816260688,4468928.2326712692,4496036.8111406825,4523328.939899873,4550272.9489689879,4577849.9999547778,4605611.7920454899,null,null,null,{"$f":"E133","v":"Qty"},"Water",{"$f":"I133","v":"Variable"},-2.7996146631784291E-2,-7.9645706530724336E-2,-5.9123836263837659E-2,8.7113483444750894E-2,6.0291562112562147E-3,6.1345027169059652E-3,6.1398446047411515E-3,5.9531416771314571E-3,5.9574016081149761E-3,6.0202694290736325E-3,6.0660133835286345E-3,6.0702636356453343E-3,5.9566769136429887E-3,6.0605267629139092E-3,6.0643734702943153E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X133=\"\",X133=0),\"-\",IFERROR((X133/W133-1)*(W134/W$13),\"-\"))","v":-4.5683328635290925E-3},-1.2608801202581971E-2,-8.7697617355707667E-3,1.233226618542593E-2,8.9018900225659747E-4,9.017704605470356E-4,9.1096640516970262E-4,8.9140723898553946E-4,9.000443669355088E-4,9.1760314824764009E-4,9.3272415414308936E-4,9.3252881773432433E-4,9.1424676112170143E-4,9.2926439255251324E-4,9.2901054616437823E-4]
[null,null,null,null,"Rev",{"$f":"+F132","v":"Water"},"Group A","Non-Residential Usage - Potable","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132*W133/10^6","v":11.770262544360545},11.314532481800089,10.220194833912885,9.3554137879219557,9.8725359647022888,9.7060653706805997,9.9609194001688586,10.222519455354375,10.48904307320872,10.762561125586252,11.043901736175339,{"$f":"AH132*AH133/10^6","v":11.232069441186201},{"$f":"AI132*AI133/10^6","v":11.42349143641222},{"$f":"AJ132*AJ133/10^6","v":11.616864023565649},{"$f":"AK132*AK133/10^6","v":11.814729516156905},{"$f":"AL132*AL133/10^6","v":12.016011117605897},null,null,null,"Rev","Water","Variable",-3.8718767813620936E-2,-9.6719652327437622E-2,-8.4614927606017187E-2,5.5275179538071262E-2,-1.6861989119804521E-2,2.6257192771244275E-2,2.6262641496836325E-2,2.6072204510674268E-2,2.607654964027728E-2,2.6140674817655141E-2,1.7038154585756748E-2,1.7042451191060515E-2,1.6927625693932358E-2,1.7032608128137783E-2,1.7036496787652622E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X134=\"\",X134=0),\"-\",IFERROR((X134/W134-1)*(W134/W$13),\"-\"))","v":-6.3180201820168778E-3},-1.5311796727034631E-2,-1.2550822160219112E-2,7.8250599167352889E-3,-2.4896281908563921E-3,3.8598011787888821E-3,3.8965781147228674E-3,3.9039809730053686E-3,3.9396456973583259E-3,3.9843342216810259E-3,2.6198257932155689E-3,2.6181032347872709E-3,2.5980974272269723E-3,2.6116205513081392E-3,2.6098467158977134E-3]
[null,null,null,{"$f":"D132+1","v":23},"Price","Water","Group A","Non-Residential Usage - Non-Potable","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.0812957466063349,1.9729369449378331,1.8520932515337425,1.7163231560891938,1.5818005089058524,1.4614,1.4906280000000001,1.5204405600000002,1.5508493712000002,1.5818663586240003,1.6135036857964804,1.6311005333545594,1.6488892918742979,1.666872054333832,1.685050936537287,1.7034280773637165,null,null,null,"Price","Water","Variable",-5.2063144723755173E-2,-6.1250661717371035E-2,-7.3306295637174723E-2,-7.8378390867757108E-2,-7.611611466046031E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X135=\"\",X135=0),\"-\",IFERROR((X135/W135-1)*(W137/W$13),\"-\"))","v":-2.5222264856723541E-3},-2.7772283296626714E-3,-3.2813176546062305E-3,-3.1023788294458421E-3,-2.7704508504853174E-3,6.8203282840181465E-4,6.8521763311208328E-4,6.8834488978682551E-4,6.9144301939825072E-4,6.9447990982284729E-4,3.8032048313817136E-4,3.7828785894114162E-4,3.762643596311884E-4,3.7426365865535151E-4,3.7226623518204615E-4]
[null,null,null,null,"Qty","Water","Group A","Non-Residential Usage - Non-Potable","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,1678984,1642528,1665245,1524070,1538598,1540752.0372000001,1543063.1652558001,1545377.7600036839,1547695.8266436895,1550017.3703836552,1552342.3964392308,1554826.1442735337,1557313.8661043714,1559805.5682901384,1562301.2571994027,1564800.9392109218,null,null,null,"Qty","Water","Variable",-2.1713131274628039E-2,1.3830510043055577E-2,-8.4777315049737401E-2,9.5323705604073439E-3,1.4000000000000679E-3,1.5000000000000568E-3,1.5000000000000568E-3,1.5000000000000568E-3,1.5000000000000568E-3,1.5000000000000568E-3,1.6000000000000458E-3,1.6000000000000458E-3,1.6000000000000458E-3,1.6000000000000458E-3,1.6000000000000458E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X136=\"\",X136=0),\"-\",IFERROR((X136/W136-1)*(W137/W$13),\"-\"))","v":-1.0519040883590614E-3},6.2710317290114452E-4,-3.7947804914281865E-3,3.7731094366222996E-4,5.0956767932539347E-5,5.1152462130137991E-5,5.1391322483408144E-5,5.1625866734013826E-5,5.1858226454870728E-5,5.2085993236715476E-5,5.5796221390403852E-5,5.5498018283473737E-5,5.5201153874410449E-5,5.4907634173176695E-5,5.4614595309197224E-5]
[null,null,null,null,"Rev",{"$f":"+F135","v":"Water"},"Group A","Non-Residential Usage - Non-Potable","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W135*W136/10^6","v":3.4944622578200906},3.240604174294849,3.0841890266503071,2.6157966325008575,2.4337550994015267,2.2516550271640803,2.3001331598989228,2.3496550268315466,2.4002430995592303,2.4519203334927409,2.5047101782728403,{"$f":"AH135*AH136/10^6","v":2.5360777531981737},{"$f":"AI135*AI136/10^6","v":2.5678381579068619},{"$f":"AJ135*AJ136/10^6","v":2.599996311977133},{"$f":"AK135*AK136/10^6","v":2.6325571965972343},{"$f":"AL135*AL136/10^6","v":2.6655258553369983},null,null,null,"Rev","Water","Variable",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR(X137/W137-1,\"-\"))","v":-7.2645822102426427E-2},-4.8267279566341248E-2,-0.15186889976655027,-6.9593152173029638E-2,-7.4822677220984901E-2,2.1529999999999827E-2,2.1530000000000049E-2,2.1530000000000271E-2,2.1530000000000049E-2,2.1530000000000271E-2,1.2523434925697963E-2,1.2523434925698185E-2,1.2523434925698185E-2,1.2523434925698407E-2,1.2523434925698185E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR((X137/W137-1)*(W137/W$13),\"-\"))","v":-3.5193651392436713E-3},-2.1885356410667801E-3,-6.7979168454516039E-3,-2.7546409104046514E-3,-2.7233727137434579E-3,7.3420833977454691E-4,7.3763678204515862E-4,7.4100327385552642E-4,7.44338410382218E-4,7.476076229243039E-4,4.367252173015871E-4,4.3439113779891969E-4,4.3206753648100731E-4,4.2977011468238295E-4,4.2747645646753319E-4]
[null,null,null,{"$f":"D135+1","v":24},"Price","Water","Group A","Rural Water Surcharge","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.8740314932126698,2.8093169626998229,2.1717791411042944,2.1252144082332762,2.1017811704834606,2,2,2,2,2,2,2.0218119706982791,2.0438618224294296,2.0661521495205109,2.0886855745922746,2.1114647488677369,null,null,null,"Price","Water","Variable",-2.251698725837803E-2,-0.22693694946505394,-2.1440823327615655E-2,-1.1026293469041604E-2,-4.8426150121065437E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X138=\"\",X138=0),\"-\",IFERROR((X138/W138-1)*(W140/W$13),\"-\"))","v":-1.0882191560335477E-4},-1.2239005020757872E-3,-8.399844231665E-5,-4.8361828625309861E-5,-2.0577131374135851E-4,0,0,0,0,0,3.9478949091072494E-5,3.9205225344383766E-5,3.8933219550849026E-5,3.8664337985124657E-5,3.8396554165615621E-5]
[null,null,null,null,"Qty","Water","Group A","Rural Water Surcharge","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,121294.53417602995,137203.54862715912,124293.40999999997,136387.91999999998,135182.48499999999,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,null,null,null,"Qty","Water","Variable",0.13116019249508026,-9.4094786587783696E-2,9.7306124274810779E-2,-8.8382827452753165E-3,-3.8336956152270618E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",{"$f":"IF(OR(X139=\"\",X139=0),\"-\",IFERROR((X139/W139-1)*(W140/W$13),\"-\"))","v":6.3388157724824897E-4},-5.0746542957843198E-4,3.812149721147587E-4,-3.8765113287537993E-5,-1.6290053643694486E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F138","v":"Water"},"Group A","Rural Water Surcharge","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W138*W139/10^6","v":0.34860431117647056},0.3854482565008881,0.26993783521472381,0.28985357269296735,0.28412400155216283,0.26,0.26,0.26,0.26,0.26,0.26,{"$f":"AH138*AH139/10^6","v":0.26283555619077631},{"$f":"AI138*AI139/10^6","v":0.26570203691582583},{"$f":"AJ138*AJ139/10^6","v":0.26859977943766639},{"$f":"AK138*AK139/10^6","v":0.27152912469699569},{"$f":"AL138*AL139/10^6","v":0.27449041735280577},null,null,null,"Rev","Water","Variable",0.10568987285348408,-0.29967815222404082,7.3778977527923839E-2,-1.9767122715005025E-2,-8.4906595079521474E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139335E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X140=\"\",X140=0),\"-\",IFERROR((X140/W140-1)*(W140/W$13),\"-\"))","v":5.1078655824667463E-4},-1.6162032751067172E-3,2.89042966931154E-4,-8.6699506397378286E-5,-3.6078320434600571E-4,0,0,0,0,0,3.9478949091072494E-5,3.9205225344383766E-5,3.8933219550849026E-5,3.8664337985124657E-5,3.8396554165614842E-5]
[null,null,null,{"$f":"D138+1","v":25},"Price","Water","Group B ","Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,334.40666063348419,334.39795737122557,331.84785276073626,326.4541852487136,320.41653944020351,316.60000000000002,312.77775260994804,309.00165043502795,305.27113637344536,301.58566004918254,297.94467773079941,301.19405802098561,304.47887600501036,307.79951816584349,311.15637520143241,314.54984207067059,null,null,null,"Price","Water","Fixed",-2.6025983579813783E-5,-7.6259574984735012E-3,-1.6253435021957197E-2,-1.8494619096122822E-2,-1.1911181135878079E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X141=\"\",X141=0),\"-\",IFERROR((X141/W141-1)*(W143/W$13),\"-\"))","v":-3.3434276293043004E-7},-9.9013816003904633E-5,-2.1808776252363104E-4,-2.5635973117216947E-4,-1.6101628587626086E-4,-1.6395664450297777E-4,-1.5994099907818443E-4,-1.5600729202203765E-4,-1.5216078285061973E-4,-1.4839304823375949E-4,1.3071734863655891E-4,1.3033027577015872E-4,1.2994374869407078E-4,1.2956251326833558E-4,1.2917984207298983E-4]
[null,null,null,null,"Qty",{"$f":"+F141","v":"Water"},"Group B ","Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,2771,2775,2786,2806,2821,2832.2840000000001,2843.6131359999999,2854.9875885440001,2866.407538898176,2877.8731690537688,2889.3846617299841,2900.9422003769041,2912.5459691784117,2924.1961530551253,2935.8929376673459,2947.6365094180155,null,null,null,"Qty","Water","Fixed",1.443522194153779E-3,3.9639639639639235E-3,7.1787508973437664E-3,5.3456878118318674E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X142=\"\",X142=0),\"-\",IFERROR((X142/W142-1)*(W143/W$13),\"-\"))","v":1.8544205918853669E-5},5.1467268031928724E-5,9.6324113567452244E-5,7.4098259782968582E-5,5.4072315428487041E-5,5.4322672870147857E-5,5.2992195575770724E-5,5.1688866380263481E-5,5.0414427884377068E-5,4.9166089241721363E-5,4.7943342834903829E-5,4.7801375702541701E-5,4.7659608750280597E-5,4.7519782622322224E-5,4.7379429895596458E-5]
[null,null,null,null,"Rev",{"$f":"+F141","v":"Water"},"Group B ","Residential - 20mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W141*W142/10^6","v":0.92664085661538464},0.92795433170515096,0.9245281177914112,0.91603044380789045,0.90389505776081414,0.89670111440000011,0.88941892597020655,0.88219587683161649,0.875031486708857,0.86792527922691354,0.86087678187945493,{"$f":"AH141*AH142/10^6","v":0.87374655341584695},{"$f":"AI141*AI142/10^6","v":0.88680872300836633},{"$f":"AJ141*AJ142/10^6","v":0.90006616693278063},{"$f":"AK141*AK142/10^6","v":0.91352180446405629},{"$f":"AL141*AL142/10^6","v":0.9271785985191795},null,null,null,"Rev","Water","Fixed",1.4174586414890111E-3,-3.6922225552241672E-3,-9.1913634858620252E-3,-1.3247797744177725E-2,-7.9588258604216255E-3,-8.1210877435634599E-3,-8.1210877435634599E-3,-8.1210877435634599E-3,-8.1210877435635709E-3,-8.1210877435634599E-3,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536348E-2,1.4949609290536126E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X143=\"\",X143=0),\"-\",IFERROR((X143/W143-1)*(W143/W$13),\"-\"))","v":1.8209380524724084E-5},-4.7939035170548904E-5,-1.2332924667709234E-4,-1.8363189047957459E-4,-1.0758803559127938E-4,-1.1028979821084116E-4,-1.0758856749872726E-4,-1.0494245480986169E-4,-1.0235499809764593E-4,-9.982053118497257E-5,1.7918356086600904E-4,1.7865297257578115E-4,1.7812313243912773E-4,1.7760054594373386E-4,1.7707599133687832E-4]
[null,null,null,{"$f":"D141+1","v":26},"Price","Water","Group B ","Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,498.25740271493214,498.25185612788636,494.44895705521475,486.42969982847342,477.44061068702285,471.75,466.05465822407763,460.42807515074043,454.86942067016059,449.37787469425729,443.95262703570631,448.79436788186973,453.68891268276576,458.63683731755106,463.63872394591198,468.69516107655983,null,null,null,"Price","Water","Fixed",-1.1131971177080757E-5,-7.6324835038757977E-3,-1.6218574460145629E-2,-1.8479729228335184E-2,-1.1918991723042227E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X144=\"\",X144=0),\"-\",IFERROR((X144/W144-1)*(W146/W$13),\"-\"))","v":-2.1530652676111298E-9},-1.5430770502242215E-6,-3.3751894557795497E-6,-4.2166920950225383E-6,-2.638259634133357E-6,-2.6846558920772134E-6,-2.6189029841493822E-6,-2.5544917499599305E-6,-2.4915083097811174E-6,-2.4298147384738966E-6,2.1403896211566806E-6,2.1340516197015114E-6,2.1277225551160992E-6,2.1214801369751864E-6,2.1152142092817552E-6]
[null,null,null,null,"Qty","Water","Group B ","Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,28,29,29,31,31,31.123999999999999,31.248495999999999,31.373489983999999,31.498983943936,31.624979879711745,31.751479799230591,31.878485718427513,32.005999661301225,32.134023659946429,32.262559754586214,32.391609993604561,null,null,null,"Qty","Water","Fixed",3.5714285714285809E-2,0,6.8965517241379226E-2,0,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X145=\"\",X145=0),\"-\",IFERROR((X145/W145-1)*(W146/W$13),\"-\"))","v":6.9075985650489334E-6},0,1.4352166842867878E-5,0,8.8539691793995623E-7,8.8948931735167793E-7,8.6770384035285066E-7,8.4636289125840119E-7,8.2549500372969946E-7,8.050544799407875E-7,7.8503300807223316E-7,7.8270841244798933E-7,7.8038709460909764E-7,7.7809755618003478E-7,7.757993951270583E-7]
[null,null,null,null,"Rev",{"$f":"+F144","v":"Water"},"Group B ","Residential - 25mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144*W145/10^6","v":1.3951207276018099E-2},1.4449303827708704E-2,1.4339019754601228E-2,1.5079320694682676E-2,1.4800658931297709E-2,1.4682746999999999E-2,1.4563507123296456E-2,1.4445235604094154E-2,1.4327924578276859E-2,1.4211566245593513E-2,1.4096152869139582E-2,{"$f":"AH144*AH145/10^6","v":1.4306884847032887E-2},{"$f":"AI144*AI145/10^6","v":1.4520767185660722E-2},{"$f":"AJ144*AJ145/10^6","v":1.4737846981685187E-2},{"$f":"AK144*AK145/10^6","v":1.4958172035845088E-2},{"$f":"AL144*AL145/10^6","v":1.5181790863481594E-2},null,null,null,"Rev","Water","Fixed",3.570275617270946E-2,-7.6324835038757977E-3,5.1628420404671971E-2,-1.8479729228335184E-2,-7.9666676899344813E-3,-8.1210877435634599E-3,-8.1210877435634599E-3,-8.1210877435633488E-3,-8.1210877435634599E-3,-8.1210877435635709E-3,1.4949609290535903E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X146=\"\",X146=0),\"-\",IFERROR((X146/W146-1)*(W146/W$13),\"-\"))","v":6.9053686045931764E-6},-1.5430770502242215E-6,1.0744205700482871E-5,-4.2166920950225383E-6,-1.7634157547299536E-6,-1.8059051982938333E-6,-1.7616747557331185E-6,-1.7183468257013588E-6,-1.6759793392905321E-6,-1.6344795174870172E-6,2.9339841877134983E-6,2.9252962386283082E-6,2.9166205399456625E-6,2.9080636137031231E-6,2.8994744612459415E-6]
[null,null,null,{"$f":"D144+1","v":27},"Price","Water","Group B ","Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1339.7794751131223,1339.7705328596803,1329.5523312883438,1307.9738336192111,1283.8099745547074,1268.54,1253.2251746551592,1238.0952420810179,1223.1479701047704,1208.3811535021791,1193.7926136722306,1206.812098426851,1219.9735734914586,1233.278587410294,1246.7287056159983,1260.3255106137981,null,null,null,"Price","Water","Fixed",-6.674421879182546E-6,-7.6268296105350686E-3,-1.6229897207748922E-2,-1.8474267942839018E-2,-1.1894263837608721E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X147=\"\",X147=0),\"-\",IFERROR((X147/W147-1)*(W149/W$13),\"-\"))","v":-8.6779740140860436E-10},-8.578286181321127E-7,-2.1922256690276724E-6,-2.5595218585206001E-6,-1.5985761055237449E-6,-1.6301111986836515E-6,-1.590186323441544E-6,-1.5510761065667915E-6,-1.51283283990826E-6,-1.4753727759307815E-6,1.2996351231792856E-6,1.2957867166926915E-6,1.2919437366339357E-6,1.2881533679135356E-6,1.2843487242966954E-6]
[null,null,null,null,"Qty","Water","Group B ","Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,7,6,7,7,7,7.0280000000000005,7.0561120000000006,7.0843364480000011,7.112673793792001,7.1411244889671694,7.1696889869230382,7.1983677428707304,7.227161213842213,7.2560698586975816,7.2850941381323722,7.3142345146849017,null,null,null,"Qty","Water","Fixed",-0.1428571428571429,0.16666666666666674,0,0,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,{"$f":"AP148","v":"Qty"},"Water","Fixed",{"$f":"IF(OR(X148=\"\",X148=0),\"-\",IFERROR((X148/W148-1)*(W149/W$13),\"-\"))","v":-1.8574051743829807E-5},1.8745854261364817E-5,0,0,5.3759564353000992E-7,5.4009398433650143E-7,5.2686593893624869E-7,5.1390780891591199E-7,5.0123691978863262E-7,4.8882552403635088E-7,4.7666857475902374E-7,4.7525709056446711E-7,4.7384759662669695E-7,4.7245739900619517E-7,4.7106196576654191E-7]
[null,null,null,null,"Rev",{"$f":"+F147","v":"Water"},"Group B ","Residential - 32mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W147*W148/10^6","v":9.3784563257918556E-3},8.0386231971580815E-3,9.3068663190184076E-3,9.1558168353344776E-3,8.9866698218829515E-3,8.9152991199999993E-3,8.8428971935863646E-3,8.7710832495699401E-3,8.6998525128940823E-3,8.629200247280807E-3,8.5591217549158601E-3,{"$f":"AH147*AH148/10^6","v":8.6870772810219814E-3},{"$f":"AI147*AI148/10^6","v":8.8169456922499514E-3},{"$f":"AJ147*AJ148/10^6","v":8.9487555854849653E-3},{"$f":"AK147*AK148/10^6","v":9.0825359851244691E-3},{"$f":"AL147*AL148/10^6","v":9.2183163494693153E-3},null,null,null,"Rev","Water","Fixed",-0.1428628637901822,0.15776869878770938,-1.6229897207749033E-2,-1.8474267942839129E-2,-7.9418408929591289E-3,-8.1210877435635709E-3,-8.1210877435633488E-3,-8.1210877435635709E-3,-8.1210877435635709E-3,-8.1210877435634599E-3,1.4949609290536348E-2,1.4949609290535903E-2,1.4949609290536348E-2,1.4949609290536126E-2,1.4949609290536126E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X149=\"\",X149=0),\"-\",IFERROR((X149/W149-1)*(W149/W$13),\"-\"))","v":-1.8574795570173872E-5},1.7745054206877377E-5,-2.1922256690276872E-6,-2.5595218585206154E-6,-1.067374766415827E-6,-1.0965376591418932E-6,-1.0696811297990404E-6,-1.0433726020771547E-6,-1.0176472514792544E-6,-9.9244874299814787E-7,1.7815022384310537E-6,1.7762269541239037E-6,1.7709591082071954E-6,1.7657633803913856E-6,1.7605480849604247E-6]
[null,null,null,{"$f":"D147+1","v":28},"Price","Water","Group B ","Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,2345.4438190045253,2345.4402042628776,2327.5608588957057,2289.7910120068614,2247.4871501272264,2220.75,2193.9393370452999,2167.4523537700193,2141.2851424552387,2115.4338425591341,2089.8946401474182,2112.6870004741113,2135.7279339485995,2159.0201515059912,2182.5663936468127,2206.3694307594492,null,null,null,"Price","Water","Fixed",-1.5411759678451986E-6,-7.6230233176168838E-3,-1.6227222048562862E-2,-1.8474988179186802E-2,-1.1896464069088397E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,-1.2072796557334065E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X150=\"\",X150=0),\"-\",IFERROR((X150/W150-1)*(W152/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Group B ","Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X151=\"\",X151=0),\"-\",IFERROR((X151/W151-1)*(W152/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F150","v":"Water"},"Group B ","Residential - 40mm","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,{"$f":"AH150*AH151/10^6","v":0},{"$f":"AI150*AI151/10^6","v":0},{"$f":"AJ150*AJ151/10^6","v":0},{"$f":"AK150*AK151/10^6","v":0},{"$f":"AL150*AL151/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X152=\"\",X152=0),\"-\",IFERROR((X152/W152-1)*(W152/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D150+1","v":29},"Price","Water","Group B ","Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,3685.7839276018099,3685.7829218472471,3657.6778527607362,3598.3386535162954,3531.8751145038168,3489.87,3447.7375094784561,3406.1136759434326,3364.9923584826138,3324.3674903216693,3284.2330779292001,3320.0508757602556,3356.2593019696951,3392.8626167448901,3429.8651267347532,3467.2711855564471,null,null,null,"Price","Water","Fixed",-2.7287398896014281E-7,-7.6252643420533506E-3,-1.6223189037725905E-2,-1.8470618085801971E-2,-1.1893148297152711E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X153=\"\",X153=0),\"-\",IFERROR((X153/W153-1)*(W155/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Group B ","Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed",{"$f":"IF(OR(X154=\"\",X154=0),\"-\",IFERROR(X154/W154-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X154=\"\",X154=0),\"-\",IFERROR((X154/W154-1)*(W155/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F153","v":"Water"},"Group B ","Residential - 50mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W153*W154/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH153*AH154/10^6","v":0},{"$f":"AI153*AI154/10^6","v":0},{"$f":"AJ153*AJ154/10^6","v":0},{"$f":"AK153*AK154/10^6","v":0},{"$f":"AL153*AL154/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X155=\"\",X155=0),\"-\",IFERROR((X155/W155-1)*(W155/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D153+1","v":30},"Price","Water","Group B ","Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,5361.6071131221715,5361.6019449378327,5320.7285889570558,5234.4030874785594,5137.7094910941469,5076.6099999999997,5015.3211202690718,4954.7721687143621,4894.9542123335323,4835.858425970564,4777.4760910137511,4829.5791752682117,4882.2504949961967,4935.496247365455,4989.3226971299555,5043.7361773669845,null,null,null,"Price","Water","Fixed",-9.6392447823667737E-7,-7.6233477234108893E-3,-1.6224376048359468E-2,-1.8472707349519446E-2,-1.1892360048784134E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X156=\"\",X156=0),\"-\",IFERROR((X156/W156-1)*(W158/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Group B ","Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X157=\"\",X157=0),\"-\",IFERROR((X157/W157-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"Water"},"Group B ","Residential - 80mm","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,{"$f":"AH156*AH157/10^6","v":0},{"$f":"AI156*AI157/10^6","v":0},{"$f":"AJ156*AJ157/10^6","v":0},{"$f":"AK156*AK157/10^6","v":0},{"$f":"AL156*AL157/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X158=\"\",X158=0),\"-\",IFERROR((X158/W158-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":31},"Price","Water","Group B","Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,7752.7986244343892,7752.7949200710491,7693.6904907975459,7568.8661063464842,7429.0503053435114,7340.71,7252.0871015836119,7164.5341293901256,7078.0381664179213,6992.5864516097108,6908.1663779698556,7739.8567652267875,7764.6326017489046,7789.4877475003768,7814.4224563557354,7839.4369830021806,null,null,null,"Price","Water","Fixed",-4.7780982326273147E-7,-7.6236286246252893E-3,-1.6224253445126791E-2,-1.8472489675268156E-2,-1.1891197624543048E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,0.12039235040852425,3.2010717089014928E-3,3.2010717089014928E-3,3.2010717089014928E-3,3.2010717089014928E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X159=\"\",X159=0),\"-\",IFERROR((X159/W159-1)*(W161/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F159","v":"Water"},"Group B","Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X160=\"\",X160=0),\"-\",IFERROR((X160/W160-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"Water"},"Group B","Residential - 100mm","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,{"$f":"AH159*AH160/10^6","v":0},{"$f":"AI159*AI160/10^6","v":0},{"$f":"AJ159*AJ160/10^6","v":0},{"$f":"AK159*AK160/10^6","v":0},{"$f":"AL159*AL160/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X161=\"\",X161=0),\"-\",IFERROR((X161/W161-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":32},"Price","Water","Group B","Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,10829.757013574661,10829.751287744228,10747.190245398773,10572.835420240137,10377.534020356234,10254.120000000001,10130.324095365509,10008.0227535023,9887.1979308580958,9767.8318017167512,9649.906755568365,10846.290679545369,10881.010433786183,10915.841328450038,10950.783719305398,10999.870148604166,null,null,null,"Price","Water","Fixed",-5.2871273348298331E-7,-7.6235400196943415E-3,-1.6223293826336027E-2,-1.8471998486804031E-2,-1.189242262315382E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334287E-2,0.12397880666428662,3.2010717089014928E-3,3.2010717089014928E-3,3.2010717089014928E-3,4.482458110484977E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X162=\"\",X162=0),\"-\",IFERROR((X162/W162-1)*(W164/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Group B","Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X163=\"\",X163=0),\"-\",IFERROR((X163/W163-1)*(W164/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"Water"},"Group B","Residential - 150mm","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,{"$f":"AH162*AH163/10^6","v":0},{"$f":"AI162*AI163/10^6","v":0},{"$f":"AJ162*AJ163/10^6","v":0},{"$f":"AK162*AK163/10^6","v":0},{"$f":"AL162*AL163/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X164=\"\",X164=0),\"-\",IFERROR((X164/W164-1)*(W164/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+1","v":33},"Price","Water","Group B","Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,14305.807954751132,14305.8065008881,14305.802392638037,14305.795780445969,14305.79455470738,14305.79,14133.079107738055,13962.453318941623,13793.887460580765,13627.35666353441,13462.836358921328,15083.6588713372,15131.942745016959,15180.38117883875,15228.974667560671,15277.723707524578,null,null,null,"Price","Water","Fixed",-1.0162746733044514E-7,-2.8717360767149813E-7,-4.6220350924386366E-7,-8.568125875463295E-8,-3.1838199276990053E-7,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,0.12039235040852381,3.2010717089014928E-3,3.2010717089014928E-3,3.2010717089014928E-3,3.2010717089014928E-3,null,"Price","Water","Fixed",{"$f":"IF(OR(X165=\"\",X165=0),\"-\",IFERROR((X165/W165-1)*(W167/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Group B","Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X166=\"\",X166=0),\"-\",IFERROR((X166/W166-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F165","v":"Water"},"Group B","Residential > 150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W165*W166/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH165*AH166/10^6","v":0},{"$f":"AI165*AI166/10^6","v":0},{"$f":"AJ165*AJ166/10^6","v":0},{"$f":"AK165*AK166/10^6","v":0},{"$f":"AL165*AL166/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X167=\"\",X167=0),\"-\",IFERROR((X167/W167-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D165+1","v":34},"Price","Water","Group B","Non-Residential - 20mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,334.40666063348419,334.39795737122557,331.84785276073626,326.4541852487136,320.41653944020351,316.60000000000002,312.77775260994804,309.00165043502795,305.27113637344536,301.58566004918254,297.94467773079941,301.19405802098561,304.47887600501036,307.79951816584349,311.15637520143241,314.54984207067059,null,null,null,"Price","Water","Fixed",-2.6025983579813783E-5,-7.6259574984735012E-3,-1.6253435021957197E-2,-1.8494619096122822E-2,-1.1911181135878079E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X168=\"\",X168=0),\"-\",IFERROR((X168/W168-1)*(W170/W$13),\"-\"))","v":-6.7930341223324465E-8},-2.0016847127275855E-5,-4.4306415501929357E-5,-5.2350009252192842E-5,-3.2420152562111366E-5,-3.3012185068306059E-5,-3.2203646748106611E-5,-3.1411606475901239E-5,-3.0637123239685226E-5,-2.9878501026861185E-5,2.6319551232033133E-5,2.6241615256097183E-5,2.6163789173425098E-5,2.6087028548888554E-5,2.600997883639072E-5]
[null,null,null,null,"Qty","Water","Group B","Non-Residential - 20mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,563,561,566,573,568,570.27200000000005,572.553088,574.84330035200003,577.14267355340803,579.45124424762162,581.7690492246121,584.09612542151058,586.43250992319668,588.77823996288942,591.13335292274098,593.497886334432,null,null,null,"Qty","Water","Fixed",-3.5523978685613189E-3,8.9126559714796105E-3,1.2367491166077826E-2,-8.7260034904014239E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X169=\"\",X169=0),\"-\",IFERROR((X169/W169-1)*(W170/W$13),\"-\"))","v":-9.2721029594266564E-6},2.3394212741786308E-5,3.3713439748608974E-5,-2.4699419927655909E-5,1.0887300660539042E-5,1.0937709390373623E-5,1.0669821725288114E-5,1.0407400249553228E-5,1.0150795830672164E-5,9.899446539985018E-6,9.6532501702323207E-6,9.6246655083458649E-6,9.5961211521302296E-6,9.5679675751432218E-6,9.539707969053097E-6]
[null,null,null,null,"Rev",{"$f":"+F168","v":"Water"},"Group B","Non-Residential - 20mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W168*W169/10^6","v":0.18827094993665158},0.18759725408525754,0.18782588466257671,0.1870582481475129,0.18199659440203558,0.18054811520000003,0.17908186811452581,0.17762752855028649,0.17618499980525729,0.17475418596273906,0.17333499188498064,{"$f":"AH168*AH169/10^6","v":0.17592628229003934},{"$f":"AI168*AI169/10^6","v":0.178556311474212},{"$f":"AJ168*AJ169/10^6","v":0.18122565856711076},{"$f":"AK168*AK169/10^6","v":0.18393491135610918},{"$f":"AL168*AL169/10^6","v":0.18668466641577239},null,null,null,"Rev","Water","Fixed",-3.578331397492418E-3,1.2187309373690169E-3,-4.0869580699318675E-3,-2.705923847573799E-2,-7.9588258604215145E-3,-8.1210877435635709E-3,-8.1210877435634599E-3,-8.1210877435634599E-3,-8.1210877435635709E-3,-8.1210877435635709E-3,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X170=\"\",X170=0),\"-\",IFERROR((X170/W170-1)*(W170/W$13),\"-\"))","v":-9.3397919850502985E-6},3.1989623424311544E-6,-1.1140934955641123E-5,-7.6592622816392021E-5,-2.1662532511820572E-5,-2.2206524418205828E-5,-2.1662639609811089E-5,-2.1129852652251485E-5,-2.0608875901971958E-5,-2.0098568490983763E-5,3.6078079607193602E-5,3.5971247225467452E-5,3.5864565482249047E-5,3.5759344238227348E-5,3.5653726720789393E-5]
[null,null,null,{"$f":"D168+1","v":35},"Price","Water","Group B ","Non-Residential - 25mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,498.25740271493214,498.25185612788636,494.44895705521475,486.42969982847342,477.44061068702285,471.75,466.05465822407763,460.42807515074043,454.86942067016059,449.37787469425729,443.95262703570631,448.79436788186973,453.68891268276576,458.63683731755106,463.63872394591198,468.69516107655983,null,null,null,"Price","Water","Fixed",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR(X171/W171-1,\"-\"))","v":-1.1131971177080757E-5},-7.6324835038757977E-3,-1.6218574460145629E-2,-1.8479729228335184E-2,-1.1918991723042227E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR((X171/W171-1)*(W173/W$13),\"-\"))","v":-9.4581081398631778E-9},-6.5447750750889409E-6,-1.4431844569540143E-5,-1.6730746054444264E-5,-1.0553038536533428E-5,-1.0738623568308854E-5,-1.0475611936597529E-5,-1.0217966999839722E-5,-9.9660332391244697E-6,-9.7192589538955865E-6,8.5615584846267223E-6,8.5362064788060456E-6,8.5108902204643966E-6,8.4859205479007455E-6,8.4608568371270208E-6]
[null,null,null,null,"Qty","Water","Group B ","Non-Residential - 25mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,123,123,124,123,124,124.496,124.993984,125.493959936,125.995935775744,126.49991951884698,127.00591919692236,127.51394287371005,128.0239986452049,128.53609463978572,129.05023901834485,129.56643997441824,null,null,null,"Qty","Water","Fixed",0,8.1300813008129413E-3,-8.0645161290322509E-3,8.1300813008129413E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X172=\"\",X172=0),\"-\",IFERROR((X172/W172-1)*(W173/W$13),\"-\"))","v":0},6.9714600010582718E-6,-7.1760834214339414E-6,7.3606233059585411E-6,3.5415876717598249E-6,3.5579572694067117E-6,3.4708153614114026E-6,3.3854515650336047E-6,3.3019800149187978E-6,3.22021791976315E-6,3.1401320322889326E-6,3.1308336497919573E-6,3.1215483784363906E-6,3.1123902247201391E-6,3.1031975805082332E-6]
[null,null,null,null,"Rev",{"$f":"+F171","v":"Water"},"Group B ","Non-Residential - 25mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W171*W172/10^6","v":6.1285660533936651E-2},6.1284978303730024E-2,6.1311670674846629E-2,5.9830853078902235E-2,5.9202635725190834E-2,5.8730987999999998E-2,5.8254028493185825E-2,5.7780942416376616E-2,5.7311698313107437E-2,5.6846264982374051E-2,5.6384611476558329E-2,{"$f":"AH171*AH172/10^6","v":5.7227539388131549E-2},{"$f":"AI171*AI172/10^6","v":5.8083068742642886E-2},{"$f":"AJ171*AJ172/10^6","v":5.8951387926740748E-2},{"$f":"AK171*AK172/10^6","v":5.9832688143380351E-2},{"$f":"AL171*AL172/10^6","v":6.0727163453926376E-2},null,null,null,"Rev","Water","Fixed",-1.1131971176969735E-5,4.3554508552356985E-4,-2.4152295633854015E-2,-1.0499889628565628E-2,-7.9666676899344813E-3,-8.1210877435634599E-3,-8.1210877435634599E-3,-8.1210877435633488E-3,-8.1210877435634599E-3,-8.1210877435635709E-3,1.4949609290535903E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X173=\"\",X173=0),\"-\",IFERROR((X173/W173-1)*(W173/W$13),\"-\"))","v":-9.4581081397688495E-9},3.7347537251336684E-7,-2.1491542147671244E-5,-9.5061450741316206E-6,-7.0536630189198145E-6,-7.2236207931753334E-6,-7.0466990229324739E-6,-6.8733873028054352E-6,-6.7039173571621285E-6,-6.5379180699480686E-6,1.1735936750853993E-5,1.1701184954513233E-5,1.166648215978265E-5,1.1632254454812492E-5,1.1597897844983766E-5]
[null,null,null,{"$f":"D171+1","v":36},"Price","Water","Group B ","Non-Residential - 32mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1339.7794751131223,1339.7705328596803,1329.5523312883438,1307.9738336192111,1283.8099745547074,1268.54,1253.2251746551592,1238.0952420810179,1223.1479701047704,1208.3811535021791,1193.7926136722306,1206.812098426851,1219.9735734914586,1233.278587410294,1246.7287056159983,1260.3255106137981,null,null,null,"Price","Water","Fixed",-6.674421879182546E-6,-7.6268296105350686E-3,-1.6229897207748922E-2,-1.8474267942839018E-2,-1.1894263837608721E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X174=\"\",X174=0),\"-\",IFERROR((X174/W174-1)*(W176/W$13),\"-\"))","v":-2.7273632615698999E-9},-3.0024001634623941E-6,-6.5766770070830145E-6,-8.044211555350457E-6,-4.7957283165712351E-6,-4.8903335960509557E-6,-4.7705589703246319E-6,-4.653228319700374E-6,-4.5384985197247791E-6,-4.4261183277923442E-6,3.8989053695378561E-6,3.8873601500780735E-6,3.8758312099018057E-6,3.8644601037406056E-6,3.8530461728900855E-6]
[null,null,null,null,"Qty","Water","Group B ","Non-Residential - 32mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,22,21,21,22,21,21.084,21.168336,21.253009343999999,21.338021381375999,21.423373466901502,21.509066960769108,21.595103228612185,21.681483641526633,21.76820957609274,21.855282414397113,21.942703544054702,null,null,null,"Qty","Water","Fixed",-4.5454545454545414E-2,0,4.7619047619047672E-2,-4.5454545454545414E-2,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X175=\"\",X175=0),\"-\",IFERROR((X175/W175-1)*(W176/W$13),\"-\"))","v":-1.8574051743829784E-5},0,1.9296184785807352E-5,-1.9792176930636554E-5,1.6127869305900299E-6,1.6202819530095044E-6,1.5805978168087461E-6,1.5417234267477358E-6,1.5037107593658975E-6,1.4664765721090525E-6,1.4300057242770711E-6,1.4257712716934009E-6,1.4215427898800903E-6,1.417372197018585E-6,1.4131858972996255E-6]
[null,null,null,null,"Rev",{"$f":"+F174","v":"Water"},"Group B ","Non-Residential - 32mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W174*W175/10^6","v":2.9475148452488692E-2},2.8135181190053284E-2,2.7920598957055218E-2,2.8775424339622643E-2,2.6960009465648853E-2,2.674589736E-2,2.6528691580759097E-2,2.6313249748709817E-2,2.6099557538682244E-2,2.5887600741842418E-2,2.5677365264747575E-2,{"$f":"AH174*AH175/10^6","v":2.6061231843065937E-2},{"$f":"AI174*AI175/10^6","v":2.6450837076749847E-2},{"$f":"AJ174*AJ175/10^6","v":2.6846266756454889E-2},{"$f":"AK174*AK175/10^6","v":2.7247607955373402E-2},{"$f":"AL174*AL175/10^6","v":2.7654949048407939E-2},null,null,null,"Rev","Water","Fixed",-4.5460916493612058E-2,-7.6268296105350686E-3,3.0616298163310685E-2,-6.3089073945437391E-2,-7.9418408929590179E-3,-8.1210877435634599E-3,-8.1210877435635709E-3,-8.1210877435635709E-3,-8.1210877435636819E-3,-8.1210877435635709E-3,1.4949609290536126E-2,1.4949609290535903E-2,1.4949609290536348E-2,1.4949609290536348E-2,1.4949609290536126E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X176=\"\",X176=0),\"-\",IFERROR((X176/W176-1)*(W176/W$13),\"-\"))","v":-1.8576655136034072E-5},-3.0024001634623941E-6,1.2406332683148948E-5,-2.7470742506198432E-5,-3.2021242992474361E-6,-3.2896129774256351E-6,-3.2090433893972087E-6,-3.1301178062314635E-6,-3.0529417544378043E-6,-2.9773462289944839E-6,5.3445067152930812E-6,5.3286808623717091E-6,5.3128773246215849E-6,5.2972901411742336E-6,5.2816442548812736E-6]
[null,null,null,{"$f":"D174+1","v":37},"Price","Water","Group B","Non-Residential - 40mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,2345.4438190045253,2345.4402042628776,2327.5608588957057,2289.7910120068614,2247.4871501272264,2220.75,2193.9393370452999,2167.4523537700193,2141.2851424552387,2115.4338425591341,2089.8946401474182,2112.6870004741113,2135.7279339485995,2159.0201515059912,2182.5663936468127,2206.3694307594492,null,null,null,"Price","Water","Fixed",-1.5411759678451986E-6,-7.6230233176168838E-3,-1.6227222048562862E-2,-1.8474988179186802E-2,-1.1896464069088397E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,-1.2072796557334065E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X177=\"\",X177=0),\"-\",IFERROR((X177/W177-1)*(W179/W$13),\"-\"))","v":-6.0135626485057756E-10},-3.0019791687123298E-6,-6.5779790181788344E-6,-7.6816721954213478E-6,-5.1982292739700859E-6,-5.2997825146791692E-6,-5.1699796178707707E-6,-5.0428253208476587E-6,-4.9184896337455969E-6,-4.7967002783770861E-6,4.2253457965631097E-6,4.2128339400569397E-6,4.2003397258364004E-6,4.1880165604690397E-6,4.1756469848649965E-6]
[null,null,null,null,"Qty",{"$f":"+F177","v":"Water"},"Group B","Non-Residential - 40mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,12,12,12,12,13,13.052,13.104208,13.156624832,13.209251331328,13.262088336653312,13.315136689999925,13.368397236759924,13.421870825706963,13.47555830900979,13.529460542245829,13.583578384414812,null,null,null,"Qty","Water","Fixed",0,0,0,8.3333333333333259E-2,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X178=\"\",X178=0),\"-\",IFERROR((X178/W178-1)*(W179/W$13),\"-\"))","v":0},0,0,3.4648972081053934E-5,1.7478233006989346E-6,1.755941960757892E-6,1.7129352236885109E-6,1.6708060297045814E-6,1.6296107071422797E-6,1.589259043866902E-6,1.549734631505434E-6,1.5451456444105056E-6,1.5405631279956911E-6,1.5360433473530984E-6,1.5315065447779806E-6]
[null,null,null,null,"Rev",{"$f":"+F177","v":"Water"},"Group B","Non-Residential - 40mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W177*W178/10^6","v":2.8145325828054301E-2},2.8145282451154535E-2,2.7930730306748468E-2,2.7477492144082339E-2,2.9217332951653945E-2,2.8985228999999998E-2,2.8749837412023718E-2,2.8516357459787488E-2,2.8284773618729726E-2,2.8055070490365191E-2,2.7827232801261079E-2,{"$f":"AH177*AH178/10^6","v":2.8243239059276722E-2},{"$f":"AI177*AI178/10^6","v":2.8665464448312115E-2},{"$f":"AJ177*AJ178/10^6","v":2.9094001941946133E-2},{"$f":"AK177*AK178/10^6","v":2.9528945903676329E-2},{"$f":"AL177*AL178/10^6","v":2.9970392107697665E-2},null,null,null,"Rev","Water","Fixed",-1.541175967623154E-6,-7.6230233176169948E-3,-1.6227222048562751E-2,6.331876280588089E-2,-7.9440499253649044E-3,-8.1210877435634599E-3,-8.1210877435634599E-3,-8.1210877435636819E-3,-8.1210877435635709E-3,-8.1210877435634599E-3,1.4949609290536126E-2,1.4949609290535903E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X179=\"\",X179=0),\"-\",IFERROR((X179/W179-1)*(W179/W$13),\"-\"))","v":-6.0135626476393732E-10},-3.0019791687123738E-6,-6.5779790181787895E-6,2.6327160536014146E-5,-3.4711988903671002E-6,-3.5650396839799233E-6,-3.4777243126537217E-6,-3.39219059242654E-6,-3.3085528851382799E-6,-3.2266280356237173E-6,5.7919818112547985E-6,5.7748309202275898E-6,5.7577042127354393E-6,5.7408119740640168E-6,5.7238561175824397E-6]
[null,null,null,{"$f":"D177+1","v":38},"Price","Water","Group B ","Non-Residential - 50mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,3685.7839276018099,3685.7829218472471,3657.6778527607362,3598.3386535162954,3531.8751145038168,3489.87,3447.7375094784561,3406.1136759434326,3364.9923584826138,3324.3674903216693,3284.2330779292001,3320.0508757602556,3356.2593019696951,3392.8626167448901,3429.8651267347532,3467.2711855564471,null,null,null,"Price","Water","Fixed",-2.7287398896014281E-7,-7.6252643420533506E-3,-1.6223189037725905E-2,-1.8470618085801971E-2,-1.1893148297152711E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X180=\"\",X180=0),\"-\",IFERROR((X180/W180-1)*(W182/W$13),\"-\"))","v":-1.1154634109559573E-10},-3.1459329261513449E-6,-7.7508655661393475E-6,-9.0514984381467816E-6,-7.5384209092372548E-6,-7.6878609636051098E-6,-7.4995689684955374E-6,-7.315119030459198E-6,-7.1347577660850262E-6,-6.9580902088171873E-6,6.1292837804491019E-6,6.1111340897873435E-6,6.0930099910133004E-6,6.0751340155910315E-6,6.0571907175105342E-6]
[null,null,null,null,"Qty","Water","Group B ","Non-Residential - 50mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,8,8,9,9,12,12.048,12.096192,12.144576768,12.193155075072001,12.241927695372288,12.290895406153778,12.340058987778393,12.389419223729506,12.438976900624425,12.488732808226922,12.53868773945983,null,null,null,"Qty","Water","Fixed",0,0.125,0,0.33333333333333326,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X181=\"\",X181=0),\"-\",IFERROR((X181/W181-1)*(W182/W$13),\"-\"))","v":0},5.1570883070923808E-5,0,1.6334949550866234E-4,2.53538280054643E-6,2.5471682313522535E-6,2.4847826873847502E-6,2.4236701068288272E-6,2.3639121995311886E-6,2.3053781038296983E-6,2.2480440177494592E-6,2.2413872361453319E-6,2.2347398409054427E-6,2.2281834501346888E-6,2.2216023673600219E-6]
[null,null,null,null,"Rev",{"$f":"+F180","v":"Water"},"Group B ","Non-Residential - 50mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W180*W181/10^6","v":2.9486271420814478E-2},2.9486263374777978E-2,3.2919100674846623E-2,3.2385047881646659E-2,4.2382501374045804E-2,4.2045953759999997E-2,4.1704494880253226E-2,4.1365809018029692E-2,4.1029873653410778E-2,4.0696666449364108E-2,4.0366165250258289E-2,{"$f":"AH180*AH181/10^6","v":4.0969623649306862E-2},{"$f":"AI180*AI181/10^6","v":4.1582103515644321E-2},{"$f":"AJ180*AJ181/10^6","v":4.2203739716681836E-2},{"$f":"AK180*AK181/10^6","v":4.2834669136045701E-2},{"$f":"AL180*AL181/10^6","v":4.347503070371897E-2},null,null,null,"Rev","Water","Fixed",-2.7287398884912051E-7,0.11642157761518979,-1.6223189037725794E-2,0.30870584255226396,-7.9407208903413684E-3,-8.1210877435634599E-3,-8.1210877435635709E-3,-8.1210877435635709E-3,-8.1210877435634599E-3,-8.1210877435634599E-3,1.4949609290535903E-2,1.4949609290536348E-2,1.4949609290536126E-2,1.4949609290535903E-2,1.4949609290536126E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X182=\"\",X182=0),\"-\",IFERROR((X182/W182-1)*(W182/W$13),\"-\"))","v":-1.1154634105021167E-10},4.8031708529003468E-5,-7.7508655661392933E-6,1.5128083092446663E-4,-5.0331917923278054E-6,-5.1714441761072457E-6,-5.0447845569848078E-6,-4.9207093997522449E-6,-4.7993845976182147E-6,-4.6805444658227292E-6,8.4018449333202361E-6,8.3769658622919533E-6,8.3521218718828001E-6,8.3276180017879635E-6,8.3030218477406017E-6]
[null,null,null,{"$f":"D180+1","v":39},"Price","Water","Group B ","Non-Residential - 80mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,5361.6071131221715,5361.6019449378327,5320.7285889570558,5234.4030874785594,5137.7094910941469,5076.6099999999997,5015.3211202690718,4954.7721687143621,4894.9542123335323,4835.858425970564,4777.4760910137511,4829.5791752682117,4882.2504949961967,4935.496247365455,4989.3226971299555,5043.7361773669845,null,null,null,"Price","Water","Fixed",-9.6392447823667737E-7,-7.6233477234108893E-3,-1.6224376048359468E-2,-1.8472707349519446E-2,-1.1892360048784134E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X183=\"\",X183=0),\"-\",IFERROR((X183/W183-1)*(W185/W$13),\"-\"))","v":-3.5824598420057552E-10},-2.8594671833582619E-6,-6.2643372098126638E-6,-8.7789681345735886E-6,-5.48259047319129E-6,-5.5916512429470126E-6,-5.4546998629109579E-6,-5.3205429459004879E-6,-5.1893598648208841E-6,-5.0608633466265832E-6,4.4580433272107152E-6,4.4448424198545131E-6,4.4316601263769185E-6,4.41865830172608E-6,4.4056075109418347E-6]
[null,null,null,null,"Qty","Water","Group B ","Non-Residential - 80mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,5,5,5,6,6,6.024,6.0480960000000001,6.0722883840000001,6.0965775375360005,6.1209638476861441,6.145447703076889,6.1700294938891966,6.1947096118647531,6.2194884503122125,6.2443664041134612,6.2693438697299149,null,null,null,"Qty","Water","Fixed",0,0,0.19999999999999996,0,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X184=\"\",X184=0),\"-\",IFERROR((X184/W184-1)*(W185/W$13),\"-\"))","v":0},0,7.7221301961206485E-5,0,1.8440714713314893E-6,1.8526449000915743E-6,1.8072697032560377E-6,1.7628203774106619E-6,1.7193563529962478E-6,1.676782449730633E-6,1.6350813556016531E-6,1.630239644583861E-6,1.6254047605983863E-6,1.6206360673589936E-6,1.6158494147580805E-6]
[null,null,null,null,"Rev",{"$f":"+F183","v":"Water"},"Group B ","Non-Residential - 80mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W183*W184/10^6","v":2.6808035565610858E-2},2.6808009724689164E-2,2.6603642944785278E-2,3.1406418524871353E-2,3.0826256946564882E-2,3.058149864E-2,3.0333143606214894E-2,3.0086805485450709E-2,2.9842467898179841E-2,2.9600114597894245E-2,2.9359729470025211E-2,{"$f":"AH183*AH184/10^6","v":2.9798645954477929E-2},{"$f":"AI183*AI184/10^6","v":3.0244124068884388E-2},{"$f":"AJ183*AJ184/10^6","v":3.0696261907048713E-2},{"$f":"AK183*AK184/10^6","v":3.1155159029239057E-2},{"$f":"AL183*AL184/10^6","v":3.1620916484110695E-2},null,null,null,"Rev","Water","Fixed",-9.6392447823667737E-7,-7.6233477234108893E-3,0.18053074874196851,-1.8472707349519335E-2,-7.9399294889792582E-3,-8.1210877435634599E-3,-8.1210877435635709E-3,-8.1210877435633488E-3,-8.1210877435634599E-3,-8.1210877435634599E-3,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290535903E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X185=\"\",X185=0),\"-\",IFERROR((X185/W185-1)*(W185/W$13),\"-\"))","v":-3.5824598420057552E-10},-2.8594671833582619E-6,6.9704097309431247E-5,-8.7789681345735361E-6,-3.6604493637525618E-6,-3.7613729478272555E-6,-3.6692489591065917E-6,-3.5790047402733576E-6,-3.4907609512839466E-6,-3.4043243502824361E-6,6.1109568561212136E-6,6.0928614341177945E-6,6.074791527480815E-6,6.0569690022919805E-6,6.0390793557435951E-6]
[null,null,null,{"$f":"D183+1","v":40},"Price","Water","Group B ","Non-Residential - 100mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,7752.7986244343892,7752.7949200710491,7693.6904907975459,7568.8661063464842,7429.0503053435114,7340.71,7252.0871015836119,7164.5341293901256,7078.0381664179213,6992.5864516097108,6908.1663779698556,6983.5067392774135,7059.6687614615903,7136.6614055438686,7214.4937302744993,7293.174893198332,null,null,null,"Price","Water","Fixed",-4.7780982326273147E-7,-7.6236286246252893E-3,-1.6224253445126791E-2,-1.8472489675268156E-2,-1.1891197624543048E-2,-1.2072796557334065E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X186=\"\",X186=0),\"-\",IFERROR((X186/W186-1)*(W188/W$13),\"-\"))","v":-3.0813296207208227E-10},-4.961878128476241E-6,-1.0869678453987686E-5,-1.2694102894210353E-5,-6.605806745166462E-6,-6.7378772769646101E-6,-6.5728523940630151E-6,-6.4111948078870832E-6,-6.2531206607837472E-6,-6.0982837919423943E-6,5.3718924033441222E-6,5.3559854574624623E-6,5.3401009410965684E-6,5.324433887650689E-6,5.3087078305611131E-6]
[null,null,null,null,"Qty","Water","Group B ","Non-Residential - 100mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,5,5.0199999999999996,5.0400799999999997,5.0602403200000001,5.08048128128,5.1008032064051196,5.1212064192307398,5.1416912449076628,5.1622580098872932,5.1829070419268426,5.2036386700945503,5.2244532247749289,null,null,null,"Qty","Water","Fixed",0,0,0,-0.16666666666666663,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X187=\"\",X187=0),\"-\",IFERROR((X187/W187-1)*(W188/W$13),\"-\"))","v":0},0,0,-1.1453160093164392E-4,2.2220829066139802E-6,2.2324164065769646E-6,2.1777398013288112E-6,2.1241788602798295E-6,2.0718051964472165E-6,2.0205041186543366E-6,1.970254766119945E-6,1.9644205584358446E-6,1.9585945772494138E-6,1.9528483551725189E-6,1.9470804922656367E-6]
[null,null,null,null,"Rev",{"$f":"+F186","v":"Water"},"Group B ","Non-Residential - 100mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W186*W187/10^6","v":4.6516791746606334E-2},4.6516769520426292E-2,4.6162142944785274E-2,4.5413196638078912E-2,3.7145251526717556E-2,3.6850364199999999E-2,3.6551099158949531E-2,3.6254264475556013E-2,3.5959840412671661E-2,3.5667807393435808E-2,3.5378145999973194E-2,{"$f":"AH186*AH187/10^6","v":3.590703546009634E-2},{"$f":"AI186*AI187/10^6","v":3.64438316110062E-2},{"$f":"AJ186*AJ187/10^6","v":3.6988652654640838E-2},{"$f":"AK186*AK187/10^6","v":3.7541618560011071E-2},{"$f":"AL186*AL187/10^6","v":3.810285108961757E-2},null,null,null,"Rev","Water","Fixed",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",IFERROR(X188/W188-1,\"-\"))","v":-4.7780982326273147E-7},-7.6236286246252893E-3,-1.622425344512668E-2,-0.18206040806272361,-7.9387624150412117E-3,-8.1210877435634599E-3,-8.1210877435634599E-3,-8.1210877435635709E-3,-8.1210877435636819E-3,-8.1210877435634599E-3,1.4949609290536126E-2,1.4949609290535903E-2,1.4949609290536348E-2,1.4949609290536126E-2,1.4949609290535903E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",IFERROR((X188/W188-1)*(W188/W$13),\"-\"))","v":-3.0813296207208227E-10},-4.961878128476241E-6,-1.0869678453987612E-5,-1.2511002001015269E-4,-4.4101470655331449E-6,-4.5324123794955381E-6,-4.4214040023104296E-6,-4.3126607268388356E-6,-4.2063279469797556E-6,-4.1021728084558027E-6,7.3636347390774468E-6,7.341829957728051E-6,7.3200559221104798E-6,7.2985799783738142E-6,7.2770231541488888E-6]
[null,null,null,{"$f":"D186+1","v":41},"Price","Water","Group B","Non-Residential - 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,10829.757013574661,10829.751287744228,10747.190245398773,10572.835420240137,10377.534020356234,10254.120000000001,10130.324095365509,10008.0227535023,9887.1979308580958,9767.8318017167512,9649.906755568365,9755.148497265156,9861.5380038550102,9969.0877928450354,10077.810518258089,10187.718972121616,null,null,null,"Price","Water","Fixed",-5.2871273348298331E-7,-7.6235400196943415E-3,-1.6223293826336027E-2,-1.8471998486804031E-2,-1.189242262315382E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,-1.2072796557334065E-2,-1.2072796557334287E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X189=\"\",X189=0),\"-\",IFERROR((X189/W189-1)*(W191/W$13),\"-\"))","v":-7.9380131376597218E-11},-1.1551808533740549E-6,-2.5304629576318192E-6,-2.9552883719450395E-6,-1.8457014947983602E-6,-1.8824065286128721E-6,-1.8363024064704933E-6,-1.7911390288800698E-6,-1.7469767809968043E-6,-1.7037189535244666E-6,1.5007820587103703E-6,1.4963380272228429E-6,1.491900262021443E-6,1.487523250912696E-6,1.4831297555553428E-6]
[null,null,null,null,"Qty","Water","Group B","Non-Residential - 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1.004,1.008016,1.012048064,1.0160962562560001,1.020160641281024,1.0242412838461481,1.0283382489815327,1.0324516019774588,1.0365814083853686,1.0407277340189101,1.0448906449549857,null,null,null,"Qty","Water","Fixed",0,0,0,0,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,null,"Qty","Water","Fixed",{"$f":"IF(OR(X190=\"\",X190=0),\"-\",IFERROR((X190/W190-1)*(W191/W$13),\"-\"))","v":0},0,0,0,6.2079916036784425E-7,6.2368533079249789E-7,6.0840995630127859E-7,5.9344627249333098E-7,5.7881428638356057E-7,5.6448195591913624E-7,5.504434530819457E-7,5.4881351086388533E-7,5.471858669383413E-7,5.4558050585683484E-7,5.4396909882970194E-7]
[null,null,null,null,"Rev",{"$f":"+F189","v":"Water"},"Group B","Non-Residential - 150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W189*W190/10^6","v":1.0829757013574661E-2},1.0829751287744228E-2,1.0747190245398773E-2,1.0572835420240137E-2,1.0377534020356233E-2,1.0295136480000001E-2,1.0211528773313959E-2,1.0128600052149953E-2,1.0046344802406982E-2,9.964757554764541E-3,9.8838328843189587E-3,{"$f":"AH189*AH190/10^6","v":1.003159232423248E-2},{"$f":"AI189*AI190/10^6","v":1.0181560710041697E-2},{"$f":"AJ189*AJ190/10^6","v":1.0333771064624693E-2},{"$f":"AK189*AK190/10^6","v":1.048825690453868E-2},{"$f":"AL189*AL190/10^6","v":1.06450522474003E-2},null,null,null,"Rev","Water","Fixed",-5.2871273348298331E-7,-7.6235400196944525E-3,-1.6223293826335916E-2,-1.8471998486804031E-2,-7.9399923136462824E-3,-8.1210877435635709E-3,-8.1210877435635709E-3,-8.1210877435634599E-3,-8.1210877435635709E-3,-8.1210877435636819E-3,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4949609290536126E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X191=\"\",X191=0),\"-\",IFERROR((X191/W191-1)*(W191/W$13),\"-\"))","v":-7.9380131376597218E-11},-1.1551808533740716E-6,-2.5304629576318018E-6,-2.9552883719450395E-6,-1.2322851404096863E-6,-1.2662508239348354E-6,-1.2352376597950893E-6,-1.2048573125022518E-6,-1.1751504017372562E-6,-1.1460518734194371E-6,2.0572286400271585E-6,2.0511368901956205E-6,2.0450537300078713E-6,2.0390538497731826E-6,2.033031373407267E-6]
[null,null,null,{"$f":"D189+1","v":42},"Price","Water","Group B ","Non-Residential > 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,14305.807954751132,14305.8065008881,14305.802392638037,14305.795780445969,14305.79455470738,14305.79,14133.079107738055,13962.453318941623,13793.887460580765,13627.35666353441,13462.836358921328,13609.661855009586,13758.088627807065,13908.134140814092,14059.816047987679,14213.152195818629,null,null,null,"Price","Water","Fixed",-1.0162746733044514E-7,-2.8717360767149813E-7,-4.6220350924386366E-7,-8.568125875463295E-8,-3.1838199276990053E-7,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X192=\"\",X192=0),\"-\",IFERROR((X192/W192-1)*(W194/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Group B ","Non-Residential > 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X193=\"\",X193=0),\"-\",IFERROR((X193/W193-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F192","v":"Water"},"Group B ","Non-Residential > 150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W192*W193/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH192*AH193/10^6","v":0},{"$f":"AI192*AI193/10^6","v":0},{"$f":"AJ192*AJ193/10^6","v":0},{"$f":"AK192*AK193/10^6","v":0},{"$f":"AL192*AL193/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X194=\"\",X194=0),\"-\",IFERROR((X194/W194-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D192+1","v":43},"Price","Water","Group B ","Residential Usage - 1","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.6049815384615385,1.4844892539964476,1.355298773006135,1.2199793310463121,1.0776882951653943,0.94769999999999999,0.96665400000000001,0.98598708000000002,1.0057068216,1.0258209580320001,1.0463373771926401,1.0577487172985602,1.0692845093124894,1.0809461105051132,1.0927348929494913,1.1046522436824922,null,null,null,"Price","Water","Variable",-7.5073937972264249E-2,-8.7026888636959954E-2,-9.9844731401679154E-2,-0.11663397260909514,-0.12061771084323125,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X195=\"\",X195=0),\"-\",IFERROR((X195/W195-1)*(W197/W$13),\"-\"))","v":-3.7219552412982333E-4},-4.1325455638200394E-4,-4.3117560814863714E-4,-4.7531515725006369E-4,-4.3190894014693583E-4,6.3955752534564753E-5,6.4344220262614631E-5,6.472823758651972E-5,6.518187443496992E-5,6.5631585341608919E-5,3.60317771892828E-5,3.5925081915674357E-5,3.5818537087244967E-5,3.5702779533749676E-5,3.5586692431678775E-5]
[null,null,null,null,"Qty",{"$f":"+F195","v":"Water"},"Group B ","Residential Usage - 1","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,222812,228619,219547.23549368558,220754.52469579439,222172.84790022377,222794.93187434439,223441.03717677997,224089.01618459262,224985.37224933101,225885.31373832832,226788.85499328162,227696.01041325476,228606.79445490777,229452.63959439093,230301.61436089018,231153.73033402549,null,null,null,"Qty","Water","Variable",2.6062330574654791E-2,-3.9680711167113913E-2,5.498995236237203E-3,6.4248884881696888E-3,2.7999999999999137E-3,2.8999999999999027E-3,2.8999999999999027E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,3.7000000000000366E-3,3.7000000000000366E-3,3.7000000000000366E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X196=\"\",X196=0),\"-\",IFERROR((X196/W196-1)*(W197/W$13),\"-\"))","v":1.292097237774058E-4},-1.8842721999053321E-4,2.3747198093530645E-5,2.6183167851991353E-5,1.0026264169307508E-5,9.2735841175115693E-6,9.3299119380788013E-6,1.2945647517303943E-5,1.3036374886993985E-5,1.3126317068321784E-5,1.3215413751541712E-5,1.3176281011053713E-5,1.2151913190793321E-5,1.2112640907343354E-5,1.2073256820173622E-5]
[null,null,null,null,"Rev",{"$f":"+F195","v":"Water"},"Group B ","Residential Usage - 1","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W195*W196/10^6","v":0.35760914654769232},0.33938244875941387,0.29755209888148104,0.2693159573638218,0.23943307768563263,0.21114275693731618,0.21599017235108309,0.22094887472791924,0.22626932363136754,0.23171788894441087,0.23729765571019229,{"$f":"AH195*AH196/10^6","v":0.24084516294861982},{"$f":"AI195*AI196/10^6","v":0.24444570403421717},{"$f":"AJ195*AJ196/10^6","v":0.24802593831468842},{"$f":"AK195*AK196/10^6","v":0.25165860991474237},{"$f":"AL195*AL196/10^6","v":0.25534448684905903},null,null,null,{"$f":"E197","v":"Rev"},"Water",{"$f":"I197","v":"Variable"},-5.0968209186583735E-2,-0.12325431097229811,-9.4894781867783329E-2,-0.11095844438887104,-0.11815544043359227,2.2958000000000034E-2,2.2958000000000034E-2,2.4080000000000101E-2,2.4080000000000101E-2,2.4080000000000101E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4646337494931272E-2,1.4646337494931272E-2,1.4646337494931494E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X197=\"\",X197=0),\"-\",IFERROR((X197/W197-1)*(W197/W$13),\"-\"))","v":-2.5268608314069589E-4},-5.8528354168224921E-4,-4.0979944267029823E-4,-4.5218583628014048E-4,-4.2309202101003938E-4,7.3414808334426926E-5,7.3860730439455382E-5,7.7932798054170001E-5,7.8478976819704052E-5,7.9020428751297404E-5,4.9391318049581662E-5,4.9245063254390787E-5,4.8102978865260639E-5,4.7947520725367448E-5,4.7791620013849876E-5]
[null,null,null,{"$f":"D195+1","v":44},"Price","Water","Group B ","Residential Usage - 2","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.9268972850678732,1.9055952042628777,1.8702276073619633,1.819608576329331,1.7663368956743002,1.726,1.7605200000000001,1.7957304000000001,1.8316450080000002,1.8682779081600003,1.9056434663232003,1.9264263860476045,1.9474359639900356,1.9686746720816983,1.9901450092126434,2.0118495015257798,null,null,null,"Price","Water","Variable",-1.105512004717224E-2,-1.8559868760057774E-2,-2.7065706245258836E-2,-2.9276450632308548E-2,-2.2836467818276307E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X198=\"\",X198=0),\"-\",IFERROR((X198/W198-1)*(W200/W$13),\"-\"))","v":-1.4717061557171798E-5},-2.6141849794298524E-5,-3.7765344867894409E-5,-3.958816784350239E-5,-3.3441062161388755E-5,2.9062914861187401E-5,2.9239443227428276E-5,2.9413949231150809E-5,2.9620091893568561E-5,2.9824450520804366E-5,1.6373640075354434E-5,1.6325155372570309E-5,1.6276739035418005E-5,1.6224136231315981E-5,1.6171383673019599E-5]
[null,null,null,null,"Qty","Water","Group B ","Residential Usage - 2","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,49834,52827,51405.976570022089,49110.515823647496,55434.562902836777,55589.779678964718,55750.990040033714,55912.667911149809,56136.318582794411,56360.863857125587,56586.30731255409,56812.652541804309,57039.903151971528,57250.950793633827,57462.779311570273,57675.391595023088,null,null,null,"Qty","Water","Variable",6.0059397198699793E-2,-2.6899567077023345E-2,-4.4653577259598509E-2,0.12877175026828258,2.7999999999999137E-3,2.8999999999999027E-3,2.8999999999999027E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,3.7000000000000366E-3,3.7000000000000366E-3,3.7000000000000366E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X199=\"\",X199=0),\"-\",IFERROR((X199/W199-1)*(W200/W$13),\"-\"))","v":7.9953708497809234E-5},-3.788843828317098E-5,-6.2306068406742886E-5,1.7412758558568351E-4,4.1002389159740548E-6,4.2141226548720274E-6,4.2397192679769542E-6,5.8827898462301613E-6,5.9240183787137124E-6,5.9648901041608735E-6,6.0053776164833266E-6,5.9875948297907144E-6,5.5220993338120209E-6,5.5042531356972546E-6,5.4863561314882754E-6]
[null,null,null,null,"Rev",{"$f":"+F198","v":"Water"},"Group B ","Residential Usage - 2","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W198*W199/10^6","v":9.6024999304072392E-2},0.10066687785559504,9.6140876564657543E-2,8.9361915780666296E-2,9.791611375085843E-2,9.5947959725893109E-2,9.8150732985280167E-2,0.10040407751315621,0.10282180769967303,0.10529775682908116,0.10783332681352543,{"$f":"AH198*AH199/10^6","v":0.10944539291788634},{"$f":"AI198*AI199/10^6","v":0.11108155878065794},{"$f":"AJ198*AJ199/10^6","v":0.11270849678002252},{"$f":"AK198*AK199/10^6","v":0.11435926346240911},{"$f":"AL198*AL199/10^6","v":0.11603420783075134},null,null,null,"Rev","Water","Variable",4.8340313305535121E-2,-4.4960183402429243E-2,-7.0510702899949096E-2,9.5725319846408974E-2,-2.0100409928167418E-2,2.2958000000000034E-2,2.2957999999999812E-2,2.4080000000000101E-2,2.4080000000000101E-2,2.4080000000000101E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4646337494931494E-2,1.4646337494931272E-2,1.4646337494931494E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X200=\"\",X200=0),\"-\",IFERROR((X200/W200-1)*(W200/W$13),\"-\"))","v":6.4352749094977532E-5},-6.3327083635410377E-5,-9.8385055529843406E-5,1.2944158007905914E-4,-2.9434458219466375E-5,3.3361319969157033E-5,3.356395688076461E-5,3.5414394874305688E-5,3.5662590639856663E-5,3.5908638427048575E-5,2.2444512252139189E-5,2.2378050823851314E-5,2.1859062303661195E-5,2.1788418671068899E-5,2.1717573924098173E-5]
[null,null,null,{"$f":"D198+1","v":45},"Price","Water","Group B","Residential Usage - 3","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.8902898642533938,2.8583928063943165,2.8053957055214727,2.7294128644939968,2.64950534351145,2.5891000000000002,2.6408820000000004,2.6936996400000006,2.7475736328000009,2.802525105456001,2.858575607565121,2.889751191260634,2.9212667754151811,2.9531260680687872,2.9853328177013077,3.0178908136734637,null,null,null,"Price","Water","Variable",-1.1035937347867675E-2,-1.8540874002442087E-2,-2.7084536016765637E-2,-2.927645063230877E-2,-2.2798724924024238E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X201=\"\",X201=0),\"-\",IFERROR((X201/W201-1)*(W203/W$13),\"-\"))","v":-2.0009790447262767E-5},-3.4830261397521714E-5,-4.1261788063297836E-5,-4.721857031734725E-5,-4.4419012775513675E-5,3.8669019072049202E-5,3.8903894988437145E-5,3.9136080095070956E-5,3.9410358658754887E-5,3.9682263513855021E-5,2.1785584941388829E-5,2.1721074691621494E-5,2.1656655404234682E-5,2.1586665905769727E-5,2.1516477155171059E-5]
[null,null,null,null,"Qty","Water","Group B","Residential Usage - 3","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,45250,46971,37416.787936292305,39050.865802582339,49169.589196939443,49307.264046690871,49450.255112426268,49593.660852252302,49792.035495661308,49991.20363764395,50191.168452194528,50391.933126003307,50593.500858507323,50780.696811683803,50968.585389887034,51157.169155829615,null,null,null,"Qty","Water","Variable",3.8033149171270653E-2,-0.20340661394706727,4.3672318133568755E-2,0.25911649297383765,2.7999999999999137E-3,2.8999999999999027E-3,2.8999999999999027E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,3.7000000000000366E-3,3.7000000000000366E-3,3.7000000000000366E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X202=\"\",X202=0),\"-\",IFERROR((X202/W202-1)*(W203/W$13),\"-\"))","v":6.8959737716674859E-5},-3.8211281371244881E-4,6.6532353884326309E-5,4.179164509227495E-4,5.4552715639099501E-6,5.6070077654469411E-6,5.6410647733231914E-6,7.8272160190141912E-6,7.8820717317509764E-6,7.9364527027710049E-6,7.990322467509148E-6,7.9666619736786008E-6,7.3473072290520771E-6,7.3235623645551919E-6,7.2997499011324754E-6]
[null,null,null,null,"Rev",{"$f":"+F201","v":"Water"},"Group B","Residential Usage - 3","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W201*W202/10^6","v":0.13078561635746608},0.13426156850914744,0.10496889619088208,0.10658593549119692,0.13027508931555393,0.12766143734328733,0.13059228862181452,0.13359042638399415,0.13680728385132074,0.14010160324646051,0.14347524985263532,{"$f":"AH201*AH202/10^6","v":0.14562014878079427},{"$f":"AI201*AI202/10^6","v":0.14779711310989688},{"$f":"AJ201*AJ202/10^6","v":0.14996179950928101},{"$f":"AK201*AK202/10^6","v":0.15215819063624117},{"$f":"AL201*AL202/10^6","v":0.15438675084891768},null,null,null,"Rev","Water","Variable",2.657748037200669E-2,-0.21817615154905334,1.5404937643378913E-2,0.2222540311269634,-2.0062561353811681E-2,2.2958000000000034E-2,2.2958000000000256E-2,2.4080000000000101E-2,2.4079999999999879E-2,2.4080000000000323E-2,1.4949609290536126E-2,1.4949609290536126E-2,1.4646337494931716E-2,1.4646337494931272E-2,1.4646337494931494E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X203=\"\",X203=0),\"-\",IFERROR((X203/W203-1)*(W203/W$13),\"-\"))","v":4.8188911924445415E-5},-4.0985836957620929E-4,2.3468567885968366E-5,3.5846277026153282E-4,-3.908811444737534E-5,4.4388166992805308E-5,4.4657781057227456E-5,4.7119840434465586E-5,4.7450071825140597E-5,4.7777445270682047E-5,2.9863049748663544E-5,2.9774620964066594E-5,2.9084092258283036E-5,2.8990098934175992E-5,2.8895838021777833E-5]
[null,null,null,{"$f":"D201+1","v":46},"Price","Water","Group B","Non-Residential Usage - Potable","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.9268972850678732,1.9057052397868564,1.8703361963190184,1.8197148370497427,1.7664419847328243,1.7261,1.7606219999999999,1.7958344399999999,1.8317511287999999,1.8683861513759998,1.9057538744035198,1.9265379982368305,1.9475487934201621,1.9687887320279367,1.9902603130949845,2.0119660629105725,null,null,null,"Price","Water","Variable",-1.0998015018880647E-2,-1.8559556183932124E-2,-2.7065379672864598E-2,-2.9275384929700499E-2,-2.2837990198090852E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X204=\"\",X204=0),\"-\",IFERROR((X204/W204-1)*(W206/W$13),\"-\"))","v":-8.2872862591747842E-5},-1.5113177589648344E-4,-1.2461026819849668E-4,-1.1238380494834918E-4,-9.8656363428909294E-5,8.5802691089181287E-5,8.6384109257812045E-5,8.6968983120313035E-5,8.7604659324258774E-5,8.8235429593730473E-5,4.8455774862596297E-5,4.8326726288642981E-5,4.8197798708297023E-5,4.8051607118514029E-5,4.7904911733180165E-5]
[null,null,null,null,"Qty","Water","Group B","Non-Residential Usage - Potable","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,282076,305392,169611,139413,163520,164108.67200000002,164699.46321920003,165308.85123311108,166019.67929341344,166733.56391437512,167450.51823920693,168170.55546763551,168893.68885614633,169552.3742426853,170213.62850223176,170877.46165339046,null,null,null,"Qty","Water","Variable",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",IFERROR(X205/W205-1,\"-\"))","v":8.2658574284944386E-2},-0.44461217058731073,-0.17804269770238956,0.17291787709897921,3.6000000000000476E-3,3.6000000000000476E-3,3.7000000000000366E-3,4.2999999999999705E-3,4.2999999999999705E-3,4.2999999999999705E-3,4.2999999999999705E-3,4.2999999999999705E-3,3.9000000000000146E-3,3.9000000000000146E-3,3.9000000000000146E-3,null,"Qty","Water","Variable",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",IFERROR((X205/W205-1)*(W206/W$13),\"-\"))","v":6.2285354738887883E-4},-3.620508284795322E-3,-8.1971687002499276E-4,6.6380575417332715E-4,1.5551408213397347E-5,1.5444484396052823E-5,1.5981060212695373E-5,1.869833137086716E-5,1.8835001754715492E-5,1.8970617362651906E-5,1.9105090025231096E-5,1.9054208894344281E-5,1.7235619611133015E-5,1.7183341235369501E-5,1.7130882701409779E-5]
[null,null,null,null,"Rev",{"$f":"+F204","v":"Water"},"Group B","Non-Residential Usage - Potable","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W204*W205/10^6","v":0.54353147858280537},0.58198713458898765,0.31722959259386502,0.25369190457761581,0.28884859334351148,0.28326797873920007,0.28997349833191438,0.29686732828125734,0.30410673494872403,0.31152268178718362,0.31911947390524587,{"$f":"AH204*AH205/10^6","v":0.32398696529299442},{"$f":"AI204*AI205/10^6","v":0.32892869994806806},{"$f":"AJ204*AJ205/10^6","v":0.33381280389758256},{"$f":"AK204*AK205/10^6","v":0.33876942955588513},{"$f":"AL204*AL205/10^6","v":0.34379965376292432},null,null,null,"Rev","Water","Variable",7.0751479024638853E-2,-0.45491992221116773,-0.20028928416395786,0.13858025475597957,-1.9320206962803899E-2,2.3671999999999915E-2,2.3774000000000184E-2,2.4385999999999797E-2,2.4386000000000019E-2,2.4386000000000019E-2,1.5252881086140979E-2,1.5252881086140757E-2,1.48485186920011E-2,1.48485186920011E-2,1.4848518692001322E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X206=\"\",X206=0),\"-\",IFERROR((X206/W206-1)*(W206/W$13),\"-\"))","v":5.3313053212838643E-4},-3.7044450337657556E-3,-9.2214118991201051E-4,5.3198878025300419E-4,-8.3460118123855888E-5,1.0155606517315451E-4,1.0268479067476189E-4,1.0604128111859671E-4,1.068163611140687E-4,1.0758545930363555E-4,6.7769224719737225E-5,6.7588740106028117E-5,6.5621389734391882E-5,6.5422349621645218E-5,6.5222623590349815E-5]
[null,null,null,{"$f":"D204+1","v":47},"Price","Water","Group B ","Non-Residential Usage - Non-Potable","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.6049815384615385,1.4844892539964476,1.355298773006135,1.2199793310463121,1.0776882951653943,0.94769999999999999,0.96665400000000001,0.98598708000000002,1.0057068216,1.0258209580320001,1.0463373771926401,1.0577487172985602,1.0692845093124894,1.0809461105051132,1.0927348929494913,1.1046522436824922,null,null,null,"Price","Water","Variable",-7.5073937972264249E-2,-8.7026888636959954E-2,-9.9844731401679154E-2,-0.11663397260909514,-0.12061771084323125,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X207=\"\",X207=0),\"-\",IFERROR((X207/W207-1)*(W209/W$13),\"-\"))","v":-7.449857272113647E-5},-7.7288086586090127E-5,-3.2666848864903216E-4,-3.0192605715509136E-4,-3.4870314326991238E-4,5.1490719053250492E-5,5.1653678405611657E-5,5.1811702465618202E-5,5.1966948180935308E-5,5.2117016954597688E-5,2.8498278445770612E-5,2.8300688192485004E-5,2.8104338061048279E-5,2.7910243185035459E-5,2.7716940728223961E-5]
[null,null,null,null,"Qty","Water","Group B ","Non-Residential Usage - Non-Potable","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,44598,42757,166334,140226,179372,179372,179372,179372,179372,179372,179372,179372,179372,179372,179372,179372,null,null,null,"Qty","Water","Variable",-4.1279878021435956E-2,2.8902168066047667,-0.15696129474430964,0.27916363584499315,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",{"$f":"IF(OR(X208=\"\",X208=0),\"-\",IFERROR((X208/W208-1)*(W209/W$13),\"-\"))","v":-4.0963509811297542E-5},2.5667851660569866E-3,-5.1354045637361082E-4,7.2266059353264119E-4,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F207","v":"Water"},"Group B ","Non-Residential Usage - Non-Potable","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W207*W208/10^6","v":7.1578966652307688E-2},6.3472307033126105E-2,0.22543226610920247,0.17107282167530016,0.19330710488040712,0.16999084440000001,0.17339066128800001,0.17685847451376002,0.18039564400403521,0.18400355688411593,0.18768362802179825,{"$f":"AH207*AH208/10^6","v":0.18973050291927734},{"$f":"AI207*AI208/10^6","v":0.19179970100439986},{"$f":"AJ207*AJ208/10^6","v":0.19389146573352317},{"$f":"AK207*AK208/10^6","v":0.19600604321813617},{"$f":"AL207*AL208/10^6","v":0.19814368225381598},null,null,null,"Rev","Water","Variable",-0.11325477299161635,2.5516633418027439,-0.24113426783178349,0.12996969937929759,-0.12061771084323114,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X209=\"\",X209=0),\"-\",IFERROR((X209/W209-1)*(W209/W$13),\"-\"))","v":-1.1238679053773448E-4},2.2661177526694543E-3,-7.8893463609212432E-4,3.3644776050579113E-4,-3.4870314326991206E-4,5.1490719053250492E-5,5.1653678405611657E-5,5.1811702465618202E-5,5.1966948180935308E-5,5.2117016954597688E-5,2.8498278445770612E-5,2.8300688192485004E-5,2.8104338061048279E-5,2.7910243185035459E-5,2.7716940728223961E-5]
[null,null,null,{"$f":"D207+1","v":48},"Price","Water","Group B ","Rural Water Surcharge","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.8740314932126698,2.8093169626998229,2.1717791411042944,2.1252144082332762,2.1017811704834606,2,2,2,2,2,2,2.0218119706982791,2.0438618224294296,2.0661521495205109,2.0886855745922746,2.1114647488677369,null,null,null,"Price","Water","Variable",-2.251698725837803E-2,-0.22693694946505394,-2.1440823327615655E-2,-1.1026293469041604E-2,-4.8426150121065437E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X210=\"\",X210=0),\"-\",IFERROR((X210/W210-1)*(W212/W$13),\"-\"))","v":-1.0516674609369737E-5},-5.7686643878107464E-5,-6.0050953524366289E-6,-3.0459303719230547E-6,-1.4981240135084443E-5,0,0,0,0,0,2.7331580139973258E-6,2.7142079084573377E-6,2.695376738135702E-6,2.6767618605086298E-6,2.6582229806964666E-6]
[null,null,null,null,"Qty","Water","Group B ","Rural Water Surcharge","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,11722.042759051184,6466.8755630410078,8885.8050000000003,8590,9842,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,null,null,null,"Qty","Water","Variable",-0.44831496557649009,0.37404917001704385,-3.3289611914733674E-2,0.14575087310826551,-8.5551717130664451E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",{"$f":"IF(OR(X211=\"\",X211=0),\"-\",IFERROR((X211/W211-1)*(W212/W$13),\"-\"))","v":-2.093878084744434E-4},9.5082097977163582E-5,-9.3236761825329163E-6,4.0262578932914671E-5,-2.6466502397963143E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F210","v":"Water"},"Group B ","Rural Water Surcharge","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W210*W211/10^6","v":3.3689520054298643E-2},1.8167503214920069E-2,1.9298005950920245E-2,1.8255591766723842E-2,2.0685730279898219E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,{"$f":"AH210*AH211/10^6","v":1.8196307736284511E-2},{"$f":"AI210*AI211/10^6","v":1.8394756401864866E-2},{"$f":"AJ210*AJ211/10^6","v":1.8595369345684596E-2},{"$f":"AK210*AK211/10^6","v":1.8798170171330474E-2},{"$f":"AL210*AL211/10^6","v":1.9003182739809631E-2},null,null,null,"Rev","Water","Variable",-0.46073725046724223,6.2226642958386869E-2,-5.4016678554640762E-2,0.13311748773896315,-0.12983492695484544,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.090598534913978E-2,1.0905985349139335E-2,null,{"$f":"AP212","v":"Rev"},"Water","Variable",{"$f":"IF(OR(X212=\"\",X212=0),\"-\",IFERROR((X212/W212-1)*(W212/W$13),\"-\"))","v":-2.1518970046833445E-4},1.5817812835381297E-5,-1.5128864241175994E-5,3.6772701549856856E-5,-4.0166071714744299E-5,0,0,0,0,0,2.7331580139973258E-6,2.7142079084573377E-6,2.695376738135702E-6,2.6767618605086844E-6,2.6582229806964124E-6]
[null,null,null,{"$f":"D210+1","v":49},"Price","Water","Darlington","Service Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,185.06511312217197,185.05774422735348,183.64564417177917,180.66447684391082,177.31676844783712,175.21,173.09472531518949,171.00498791131156,168.94047948196891,166.9008954428846,164.88593488696574,166.68417847712217,168.50203368552704,170.33971439620163,172.19743682578323,174.07541954896462,null,null,null,"Price","Water","Fixed",-3.9817849481038614E-5,-7.6305915295253879E-3,-1.6233259118739629E-2,-1.8529975867729864E-2,-1.1881383054061723E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X213=\"\",X213=0),\"-\",IFERROR((X213/W213-1)*(W215/W$13),\"-\"))","v":-2.2474931108510717E-9},-4.346733013531225E-7,-9.5186431869497899E-7,-1.1144608355707208E-6,-6.9316471959300672E-7,-7.0479511052793251E-7,-6.8479400973087092E-7,-6.6529051802713642E-7,-6.4630193550640329E-7,-6.2778735779540685E-7,5.5080582862769647E-7,5.4698686589993599E-7,5.4319187186010456E-7,5.3944046669301463E-7,5.3570437715685442E-7]
[null,null,null,null,"Qty",{"$f":"+F213","v":"Water"},"Darlington","Service Charge","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X214=\"\",X214=0),\"-\",IFERROR((X214/W214-1)*(W215/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F213","v":"Water"},"Darlington","Service Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W213*W214/10^6","v":4.0714324886877828E-3},4.0712703730017763E-3,4.0402041717791416E-3,3.9746184905660384E-3,3.9009689058524168E-3,3.8546200000000004E-3,3.8080839569341689E-3,3.7621097340488543E-3,3.7166905486033159E-3,3.6718196997434613E-3,3.6274905675132462E-3,{"$f":"AH213*AH214/10^6","v":3.6670519264966877E-3},{"$f":"AI213*AI214/10^6","v":3.707044741081595E-3},{"$f":"AJ213*AJ214/10^6","v":3.7474737167164356E-3},{"$f":"AK213*AK214/10^6","v":3.788343610167231E-3},{"$f":"AL213*AL214/10^6","v":3.8296592300772216E-3},null,null,null,"Rev","Water","Fixed",-3.9817849480927592E-5,-7.6305915295252769E-3,-1.6233259118739518E-2,-1.8529975867729864E-2,-1.1881383054061723E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,-1.2072796557334176E-2,-1.2072796557334176E-2,-1.2072796557334287E-2,1.0905985349139558E-2,1.090598534913978E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X215=\"\",X215=0),\"-\",IFERROR((X215/W215-1)*(W215/W$13),\"-\"))","v":-2.2474931108448054E-9},-4.3467330135311615E-7,-9.5186431869497242E-7,-1.1144608355707208E-6,-6.9316471959300672E-7,-7.0479511052793251E-7,-6.8479400973087727E-7,-6.6529051802713642E-7,-6.4630193550640329E-7,-6.2778735779540685E-7,5.5080582862769647E-7,5.4698686589994721E-7,5.4319187186010456E-7,5.3944046669301463E-7,5.3570437715685442E-7]
[null,null,null,{"$f":"D213+1","v":50},"Price","Water","Darlington","Usage Charge","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,0.68475773755656111,0.68475106571936062,0.67944110429447857,0.66837993138936536,0.65596590330788795,0.64810000000000001,{"$f":"AB216","v":0.64810000000000001},{"$f":"AC216","v":0.64810000000000001},0.64810000000000001,0.64810000000000001,0.64810000000000001,0.65516816910477738,0.66231342355825662,0.66953660405212145,0.67683856044662649,0.68422015187059015,null,null,null,"Price","Water","Variable",-9.7433542325386924E-6,-7.7545865800204838E-3,-1.6279811208359196E-2,-1.8573310625398798E-2,-1.1991329531339967E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Variable",{"$f":"IF(OR(X216=\"\",X216=0),\"-\",IFERROR((X216/W216-1)*(W218/W$13),\"-\"))","v":-2.4326213824369028E-10},-1.9829636564064076E-7,-2.883191752730334E-7,-3.1746360002230595E-7,-1.8351440739218224E-7,0,0,0,0,0,1.49998048141878E-7,1.4841265554386994E-7,1.4684334436377891E-7,1.4585743777164014E-7,1.4487528604505578E-7]
[null,null,null,null,"Qty","Water","Darlington","Usage Charge","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,2630,2669,1796,1690,1560,1553.6740000000002,1547.3736986000001,1541.09899124494,1535.4563150557756,1529.8343326592676,1524.2329680591224,1518.6521455384625,1513.0917896587996,1513.3846621464068,1513.6775922339245,1513.9705799327753,null,null,null,"Qty","Water","Variable",1.482889733840298E-2,-0.3270887973023604,-5.9020044543429795E-2,-7.6923076923076872E-2,-4.0551282051281001E-3,-4.055098688656722E-3,-4.055069154101032E-3,-3.6614625155300118E-3,-3.6614407986617081E-3,-3.6614190703959659E-3,-3.6613973307284553E-3,-3.6613755796535141E-3,1.9355896952766294E-4,1.935595720272687E-4,1.9356017447447194E-4,null,"Qty","Water","Variable",{"$f":"IF(OR(X217=\"\",X217=0),\"-\",IFERROR((X217/W217-1)*(W218/W$13),\"-\"))","v":3.7023279542574621E-7},-8.3641492783042681E-6,-1.0452584707248847E-6,-1.3148047441471359E-6,-6.2059377779458741E-8,-6.184103897424055E-8,-6.0573274666160732E-8,-5.3567224231719274E-8,-5.2481069139494955E-8,-5.1411372695743528E-8,-5.0357893899470582E-8,-4.9825344095361909E-8,2.606169502996009E-9,2.5886797321160947E-9,2.5712564932184183E-9]
[null,null,null,null,"Rev",{"$f":"+F216","v":"Water"},"Darlington","Usage Charge","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W216*W217/10^6","v":1.8009128497737557E-3},1.8276005944049733E-3,1.2202762233128835E-3,1.1295620840480274E-3,1.0233068091603053E-3,1.0069361194000002E-3,1.0028528940626601E-3,9.9878625622584565E-4,9.9512923778764827E-4,9.914856309964715E-4,9.8785538659911724E-4,{"$f":"AH216*AH217/10^6","v":9.9497254569947649E-4},{"$f":"AI216*AI217/10^6","v":1.002141003366809E-3},{"$f":"AJ216*AJ217/10^6","v":1.0132664273180723E-3},{"$f":"AK216*AK217/10^6","v":1.0245153625079251E-3},{"$f":"AL216*AL217/10^6","v":1.035889180129209E-3},null,null,null,"Rev","Water","Variable",1.4819009500970814E-2,-0.33230694548434492,-7.4339020569113123E-2,-9.4067671346521831E-2,-1.5997831357868364E-2,-4.055098688656833E-3,-4.055069154101032E-3,-3.6614625155299008E-3,-3.6614407986617081E-3,-3.661419070396188E-3,7.2046568727650584E-3,7.2046788610564683E-3,1.1101655269953214E-2,1.1101655879023564E-2,1.1101656488041067E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X218=\"\",X218=0),\"-\",IFERROR((X218/W218-1)*(W218/W$13),\"-\"))","v":3.6998592597822864E-7},-8.4975851241980816E-6,-1.316561035430581E-6,-1.6078480672446475E-6,-2.448296107221748E-7,-6.1841038974242244E-8,-6.0573274666160732E-8,-5.3567224231717646E-8,-5.2481069139494955E-8,-5.1411372695746645E-8,9.9090951789329838E-8,9.8043916975785768E-8,1.4947793671319374E-7,1.4847434960698863E-7,1.4747458462391869E-7]
[null,null,null,{"$f":"D216+1","v":51},"Price","Water","All Groups","Fire Service - 20mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,55.726968325791859,55.721989342806395,55.71699386503068,55.712495711835338,55.707709923664119,55.7,{"$f":"AB219","v":55.7},{"$f":"AC219","v":55.7},55.7,55.7,55.7,56.307463383947074,56.92155175465961,57.542337364146221,58.169893252394843,58.804293255966471,null,null,null,"Price","Water","Fixed",-8.934602285115556E-5,-8.9650025683396528E-5,-8.0732158778018537E-5,-8.5901521913012147E-5,-1.383995801421678E-4,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X219=\"\",X219=0),\"-\",IFERROR((X219/W219-1)*(W221/W$13),\"-\"))","v":-3.451310059657678E-10},-3.4947961629486709E-10,-3.2641511435713973E-10,-3.6209121238768812E-10,-5.7652354208080555E-10,0,0,0,0,0,4.2288028161014184E-8,4.1994827916964921E-8,4.170346786504405E-8,4.1415454341758514E-8,4.1128616673553659E-8]
[null,null,null,null,"Qty","Water","All Groups","Fire Service - 20mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X220=\"\",X220=0),\"-\",IFERROR((X220/W220-1)*(W221/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F219","v":"Water"},"All Groups","Fire Service - 20mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W219*W220/10^6","v":2.7863484162895928E-4},2.7860994671403201E-4,2.7858496932515342E-4,2.7856247855917666E-4,2.7853854961832058E-4,2.7849999999999999E-4,2.7849999999999999E-4,2.7849999999999999E-4,2.7849999999999999E-4,2.7849999999999999E-4,2.7849999999999999E-4,{"$f":"AH219*AH220/10^6","v":2.8153731691973535E-4},{"$f":"AI219*AI220/10^6","v":2.8460775877329803E-4},{"$f":"AJ219*AJ220/10^6","v":2.8771168682073105E-4},{"$f":"AK219*AK220/10^6","v":2.9084946626197421E-4},{"$f":"AL219*AL220/10^6","v":2.9402146627983234E-4},null,null,null,"Rev","Water","Fixed",-8.9346022851044538E-5,-8.965002568350755E-5,-8.0732158778129559E-5,-8.5901521912901124E-5,-1.383995801421678E-4,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.090598534913978E-2,1.0905985349139558E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X221=\"\",X221=0),\"-\",IFERROR((X221/W221-1)*(W221/W$13),\"-\"))","v":-3.4513100596533891E-10},-3.4947961629529991E-10,-3.2641511435758858E-10,-3.6209121238722014E-10,-5.7652354208080555E-10,0,0,0,0,0,4.2288028161014184E-8,4.1994827916964921E-8,4.170346786504405E-8,4.1415454341759361E-8,4.1128616673553659E-8]
[null,null,null,{"$f":"D219+1","v":52},"Price","Water","All Groups","Fire Service - 25mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,82.984968325791868,82.977788632326821,82.972822085889575,82.968370497427102,82.967811704834602,82.96,{"$f":"AB222","v":82.96},{"$f":"AC222","v":82.96},82.96,82.96,82.96,83.864760544564618,84.779388394372731,85.703991162110768,86.638677634087529,87.583557783033712,null,null,null,"Price","Water","Fixed",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR(X222/W222-1,\"-\"))","v":-8.6517999704049942E-5},-5.9853926202446672E-5,-5.3651163725243478E-5,-6.7350074389738168E-6,-9.4153439437416608E-5,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR((X222/W222-1)*(W224/W$13),\"-\"))","v":-2.090251424535591E-9},-1.4593135329064587E-9,-1.3567515188065304E-9,-1.775678939855347E-10,-2.4533645384803863E-9,0,0,0,0,0,2.6453325364808783E-7,2.6269913609989084E-7,2.6087652989502747E-7,2.5907485793909526E-7,2.5728054155834193E-7]
[null,null,null,null,"Qty","Water","All Groups","Fire Service - 25mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X223=\"\",X223=0),\"-\",IFERROR((X223/W223-1)*(W224/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F222","v":"Water"},"All Groups","Fire Service - 25mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W222*W223/10^6","v":1.7426843348416292E-3},1.7425335612788633E-3,1.7424292638036811E-3,1.7423357804459692E-3,1.7423240458015266E-3,1.7421599999999998E-3,1.7421599999999998E-3,1.7421599999999998E-3,1.7421599999999998E-3,1.7421599999999998E-3,1.7421599999999998E-3,{"$f":"AH222*AH223/10^6","v":1.7611599714358569E-3},{"$f":"AI222*AI223/10^6","v":1.7803671562818275E-3},{"$f":"AJ222*AJ223/10^6","v":1.7997838144043262E-3},{"$f":"AK222*AK223/10^6","v":1.8194122303158381E-3},{"$f":"AL222*AL223/10^6","v":1.839254713443708E-3},null,null,null,"Rev","Water","Fixed",-8.6517999703938919E-5,-5.9853926202557695E-5,-5.3651163725243478E-5,-6.7350074389738168E-6,-9.4153439437527631E-5,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139335E-2,1.0905985349139558E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X224=\"\",X224=0),\"-\",IFERROR((X224/W224-1)*(W224/W$13),\"-\"))","v":-2.0902514245329088E-9},-1.4593135329091655E-9,-1.3567515188065304E-9,-1.775678939855347E-10,-2.453364538483279E-9,0,0,0,0,0,2.6453325364808783E-7,2.6269913609989084E-7,2.6087652989502747E-7,2.5907485793908996E-7,2.5728054155834193E-7]
[null,null,null,{"$f":"D222+1","v":53},"Price","Water","All Groups","Fire Service - 32mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,222.99757466063349,222.98698934280642,222.97656441717794,222.9668696397942,222.95694656488547,222.95,{"$f":"AB225","v":222.95},{"$f":"AC225","v":222.95},222.95,222.95,222.95,225.38148943359064,227.83949665532063,230.32431086779889,232.83622442767376,235.37553288003093,null,null,null,"Price","Water","Fixed",-4.7468309209985904E-5,-4.6751273063971865E-5,-4.3478907342020534E-5,-4.4504705675629808E-5,-3.1156530408749106E-5,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X225=\"\",X225=0),\"-\",IFERROR((X225/W225-1)*(W227/W$13),\"-\"))","v":-3.6687425934078059E-9},-3.6465971545870119E-9,-3.5175790273815744E-9,-3.7538834730777958E-9,-2.5972100163043726E-9,0,0,0,0,0,8.4632997113986646E-7,8.4046201832022696E-7,8.34630894121326E-7,8.2886674555610962E-7,8.2312612992538479E-7]
[null,null,null,null,"Qty","Water","All Groups","Fire Service - 32mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X226=\"\",X226=0),\"-\",IFERROR((X226/W226-1)*(W227/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F225","v":"Water"},"All Groups","Fire Service - 32mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W225*W226/10^6","v":5.5749393665158369E-3},5.5746747335701603E-3,5.5744141104294483E-3,5.574171740994855E-3,5.5739236641221372E-3,5.5737499999999997E-3,5.5737499999999997E-3,5.5737499999999997E-3,5.5737499999999997E-3,5.5737499999999997E-3,5.5737499999999997E-3,{"$f":"AH225*AH226/10^6","v":5.6345372358397663E-3},{"$f":"AI225*AI226/10^6","v":5.6959874163830153E-3},{"$f":"AJ225*AJ226/10^6","v":5.758107771694972E-3},{"$f":"AK225*AK226/10^6","v":5.8209056106918438E-3},{"$f":"AL225*AL226/10^6","v":5.8843883220007732E-3},null,null,null,"Rev","Water","Fixed",-4.7468309209985904E-5,-4.6751273063971865E-5,-4.3478907342020534E-5,-4.4504705675518785E-5,-3.1156530408749106E-5,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139335E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X227=\"\",X227=0),\"-\",IFERROR((X227/W227-1)*(W227/W$13),\"-\"))","v":-3.6687425934078059E-9},-3.6465971545870119E-9,-3.5175790273815744E-9,-3.7538834730684313E-9,-2.5972100163043726E-9,0,0,0,0,0,8.4632997113986646E-7,8.4046201832020981E-7,8.34630894121326E-7,8.2886674555610962E-7,8.2312612992538479E-7]
[null,null,null,{"$f":"D225+1","v":54},"Price","Water","All Groups","Fire Service - 40mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,390.31303167420816,390.30700710479573,390.30128834355833,390.29562607204122,390.29025445292615,390.29,{"$f":"AB228","v":390.29},{"$f":"AC228","v":390.29},390.29,390.29,390.29,394.54649702191568,398.84941533799105,403.19926121818008,407.59654645380942,412.04178841779458,null,null,null,"Price","Water","Fixed",-1.5435224867021979E-5,-1.4651956365852037E-5,-1.450743742392735E-5,-1.3762949816031878E-5,-6.5195818554908413E-7,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X228=\"\",X228=0),\"-\",IFERROR((X228/W228-1)*(W230/W$13),\"-\"))","v":-5.1783456135204121E-9},-4.960991340756582E-9,-4.7663364773044694E-9,-4.7144139472719075E-9,-2.2071528336934396E-10,0,0,0,0,0,3.437222555245275E-6,3.4133908814625127E-6,3.3897087807425015E-6,3.3662986899554986E-6,3.3429841741049656E-6]
[null,null,null,null,"Qty","Water","All Groups","Fire Service - 40mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,62,62,58,58,58,58,58,58,58,58,58,58,58,58,58,58,null,null,null,"Qty","Water","Fixed",0,-6.4516129032258118E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X229=\"\",X229=0),\"-\",IFERROR((X229/W229-1)*(W230/W$13),\"-\"))","v":0},-2.1844451995100832E-5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F228","v":"Water"},"All Groups","Fire Service - 40mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W228*W229/10^6","v":2.4199407963800906E-2},2.4199034440497338E-2,2.2637474723926382E-2,2.2637146312178388E-2,2.2636834758269716E-2,2.2636819999999998E-2,2.2636819999999998E-2,2.2636819999999998E-2,2.2636819999999998E-2,2.2636819999999998E-2,2.2636819999999998E-2,{"$f":"AH228*AH229/10^6","v":2.2883696827271108E-2},{"$f":"AI228*AI229/10^6","v":2.313326608960348E-2},{"$f":"AJ228*AJ229/10^6","v":2.3385557150654445E-2},{"$f":"AK228*AK229/10^6","v":2.3640599694320946E-2},{"$f":"AL228*AL229/10^6","v":2.3898423728232088E-2},null,null,null,"Rev","Water","Fixed",-1.5435224866910957E-5,-6.4529835701116589E-2,-1.450743742392735E-5,-1.3762949816031878E-5,-6.5195818566010644E-7,0,0,0,0,0,1.0905985349139558E-2,1.090598534913978E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.090598534913978E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X230=\"\",X230=0),\"-\",IFERROR((X230/W230-1)*(W230/W$13),\"-\"))","v":-5.1783456134831658E-9},-2.1849092922484151E-5,-4.7663364773044694E-9,-4.7144139472719075E-9,-2.207152834069297E-10,0,0,0,0,0,3.437222555245275E-6,3.4133908814625821E-6,3.3897087807425015E-6,3.3662986899554986E-6,3.3429841741050338E-6]
[null,null,null,{"$f":"D228+1","v":55},"Price","Water","All Groups","Fire Service - 50mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,613.32181900452485,613.31600355239789,613.3104294478527,613.30499999999995,613.29974554707383,613.29,{"$f":"AB231","v":613.29},{"$f":"AC231","v":613.29},613.29,613.29,613.29,619.97853175477371,626.7400085388723,633.57522588971688,640.48498802084794,647.47010791654714,null,null,null,"Price","Water","Fixed",-9.4818934314178094E-6,-9.0884707277805177E-6,-8.8526912180864059E-6,-8.5674385927880792E-6,-1.5890349123082181E-5,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X231=\"\",X231=0),\"-\",IFERROR((X231/W231-1)*(W233/W$13),\"-\"))","v":-9.4328445501620878E-9},-9.1250612092019909E-9,-9.2195036709229089E-9,-9.5412057319491847E-9,-1.7344035298724457E-8,0,0,0,0,0,1.1081666607229222E-5,1.1004832867397682E-5,1.0928481353778784E-5,1.0853006805018284E-5,1.0777840391551605E-5]
[null,null,null,null,"Qty",{"$f":"+F231","v":"Water"},"All Groups","Fire Service - 50mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,117,117,117,120,119,119,119,119,119,119,119,119,119,119,119,119,null,null,null,"Qty","Water","Fixed",0,0,2.564102564102555E-2,-8.3333333333333037E-3,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X232=\"\",X232=0),\"-\",IFERROR((X232/W232-1)*(W233/W$13),\"-\"))","v":0},0,2.6703464991605467E-5,-9.2804922854274215E-6,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F231","v":"Water"},"All Groups","Fire Service - 50mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W231*W232/10^6","v":7.1758652823529404E-2},7.1757972415630561E-2,7.1757320245398756E-2,7.3596599999999998E-2,7.2982669720101784E-2,7.2981509999999999E-2,7.2981509999999999E-2,7.2981509999999999E-2,7.2981509999999999E-2,7.2981509999999999E-2,7.2981509999999999E-2,{"$f":"AH231*AH232/10^6","v":7.3777445278818077E-2},{"$f":"AI231*AI232/10^6","v":7.4582061016125814E-2},{"$f":"AJ231*AJ232/10^6","v":7.5395451880876305E-2},{"$f":"AK231*AK232/10^6","v":7.62177135744809E-2},{"$f":"AL231*AL232/10^6","v":7.7048942842069104E-2},null,null,null,"Rev","Water","Fixed",-9.4818934311957648E-6,-9.0884707281135846E-6,2.5631945957725222E-2,-8.3418293766045482E-3,-1.5890349123082181E-5,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139335E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X233=\"\",X233=0),\"-\",IFERROR((X233/W233-1)*(W233/W$13),\"-\"))","v":-9.4328445499411925E-9},-9.1250612095363985E-9,2.6694009090404802E-5,-9.2899539811116735E-6,-1.7344035298724457E-8,0,0,0,0,0,1.1081666607229222E-5,1.1004832867397682E-5,1.0928481353778562E-5,1.0853006805018284E-5,1.0777840391551605E-5]
[null,null,null,{"$f":"D231+1","v":56},"Price","Water","All Groups","Fire Service - 80mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,892.14727601809955,892.14602131438721,892.14515337423325,892.14375643224707,892.14305343511455,892.14,{"$f":"AB234","v":892.14},{"$f":"AC234","v":892.14},892.14,892.14,892.14,901.8696657693813,911.70544313109554,921.64848933661403,931.69997425837573,941.86108052743123,null,null,null,"Price","Water","Fixed",-1.4063863064128768E-6,-9.7286781897132357E-7,-1.5658236565130323E-6,-7.8798638392107989E-7,-3.4225846435864682E-6,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X234=\"\",X234=0),\"-\",IFERROR((X234/W234-1)*(W236/W$13),\"-\"))","v":-4.1399154426253818E-9},-2.8902908803051057E-9,-4.8049926774051687E-9,-2.5104990728167425E-9,-1.07769945294325E-8,0,0,0,0,0,3.1969603521299314E-5,3.1747945147470358E-5,3.1527677952547269E-5,3.1309940721736879E-5,3.1093092433314253E-5]
[null,null,null,null,"Qty","Water","All Groups","Fire Service - 80mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,238,238,237,236,236,236,236,236,236,236,236,236,236,236,236,236,null,null,null,"Qty","Water","Fixed",0,-4.2016806722688926E-3,-4.2194092827003704E-3,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X235=\"\",X235=0),\"-\",IFERROR((X235/W235-1)*(W236/W$13),\"-\"))","v":0},-1.2482763939970519E-5,-1.2947965514520206E-5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F234","v":"Water"},"All Groups","Fire Service - 80mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W234*W235/10^6","v":0.2123310516923077},0.21233075307282415,0.21143840134969327,0.2105459265180103,0.21054576061068703,0.21054504000000002,0.21054504000000002,0.21054504000000002,0.21054504000000002,0.21054504000000002,0.21054504000000002,{"$f":"AH234*AH235/10^6","v":0.21284124112157399},{"$f":"AI234*AI235/10^6","v":0.21516248457893855},{"$f":"AJ234*AJ235/10^6","v":0.21750904348344091},{"$f":"AK234*AK235/10^6","v":0.21988119392497668},{"$f":"AL234*AL235/10^6","v":0.22227921500447378},null,null,null,"Rev","Water","Fixed",-1.4063863065238991E-6,-4.2026494524080027E-3,-4.2209684995060393E-3,-7.8798638381005759E-7,-3.4225846434754459E-6,0,0,0,0,0,1.0905985349139335E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X236=\"\",X236=0),\"-\",IFERROR((X236/W236-1)*(W236/W$13),\"-\"))","v":-4.1399154429521926E-9},-1.2485642086771645E-5,-1.2952750232966989E-5,-2.5104990724630289E-9,-1.0776994529082915E-8,0,0,0,0,0,3.1969603521298663E-5,3.1747945147470358E-5,3.1527677952547269E-5,3.1309940721736879E-5,3.1093092433314253E-5]
[null,null,null,{"$f":"D234+1","v":57},"Price","Water","All Groups","Fire Service - 100mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1289.995221719457,1289.990461811723,1289.9825153374234,1289.9732675814753,1289.9681933842239,1289.96,{"$f":"AB237","v":1289.96},{"$f":"AC237","v":1289.96},1289.96,1289.96,1289.96,1304.0282848609761,1318.2499982305335,1332.6268133977389,1347.1604219005253,1361.8525337247131,null,null,null,"Price","Water","Fixed",-3.6898646242899957E-6,-6.1601031440261522E-6,-7.1689002277830483E-6,-3.933567755964873E-6,-6.3516172460476028E-6,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X237=\"\",X237=0),\"-\",IFERROR((X237/W237-1)*(W239/W$13),\"-\"))","v":-1.0492258686217577E-8},-1.7900912670282577E-8,-2.2145542199147757E-8,-1.2822665868637513E-8,-2.0708421196767948E-8,0,0,0,0,0,3.3102072360187919E-5,3.2872562115406833E-5,3.2644492329678586E-5,3.241904212773941E-5,3.2194512357460397E-5]
[null,null,null,null,"Qty","Water","All Groups","Fire Service - 100mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,159,161,165,167,169,169,169,169,169,169,169,169,169,169,169,169,null,null,null,"Qty","Water","Fixed",1.2578616352201255E-2,2.4844720496894457E-2,1.2121212121212199E-2,1.1976047904191711E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X238=\"\",X238=0),\"-\",IFERROR((X238/W238-1)*(W239/W$13),\"-\"))","v":3.5767734082487456E-5},7.2197357988036811E-5,3.7443792772400895E-5,3.9039587018522987E-5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F237","v":"Water"},"All Groups","Fire Service - 100mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W237*W238/10^6","v":0.20510924025339369},0.20768846435168742,0.21284711503067485,0.21542553568610637,0.21800462468193385,0.21800324000000001,0.21800324000000001,0.21800324000000001,0.21800324000000001,0.21800324000000001,0.21800324000000001,{"$f":"AH237*AH238/10^6","v":0.22038078014150494},{"$f":"AI237*AI238/10^6","v":0.22278424970096014},{"$f":"AJ237*AJ238/10^6","v":0.22521393146421789},{"$f":"AK237*AK238/10^6","v":0.22767011130118878},{"$f":"AL237*AL238/10^6","v":0.23015307819947653},null,null,null,"Rev","Water","Fixed",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",IFERROR(X239/W239-1,\"-\"))","v":1.2574880074185391E-2},2.4838407347709479E-2,1.211395632522394E-2,1.1972067227839833E-2,-6.3516172460476028E-6,0,0,0,0,0,1.0905985349139335E-2,1.0905985349139558E-2,1.090598534913978E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",IFERROR((X239/W239-1)*(W239/W$13),\"-\"))","v":3.5757109845704347E-5},7.2179012332194295E-5,3.7421378799386782E-5,3.9026610787793541E-5,-2.0708421196767948E-8,0,0,0,0,0,3.3102072360187242E-5,3.2872562115406833E-5,3.264449232967925E-5,3.241904212773941E-5,3.2194512357460397E-5]
[null,null,null,{"$f":"D237+1","v":58},"Price","Water","All Groups","Fire Service - 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,3865.4893846153846,3865.4819360568385,3865.4736809815954,3865.4674785591769,3865.4593129770992,3865.45,{"$f":"AB240","v":3865.45},{"$f":"AC240","v":3865.45},3865.45,3865.45,3865.45,3907.6065410678311,3950.2228407549187,3993.3039131820283,4036.854827153853,4080.8807067553962,null,null,null,"Price","Water","Fixed",-1.9269380419073556E-6,-2.1355875876594155E-6,-1.604569822566404E-6,-2.1124436108133082E-6,-2.4092808500464358E-6,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X240=\"\",X240=0),\"-\",IFERROR((X240/W240-1)*(W242/W$13),\"-\"))","v":-3.7174750912356628E-9},-3.9271253869802876E-9,-3.0605978672895361E-9,-4.0775152800577445E-9,-4.8747634153012305E-9,0,0,0,0,0,2.0542833199011593E-5,2.0400401310618029E-5,2.0258863357496261E-5,2.0118951093311553E-5,1.9979610040314464E-5]
[null,null,null,null,"Qty","Water","All Groups","Fire Service - 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,36,34,34,33,35,35,35,35,35,35,35,35,35,35,35,35,null,null,null,"Qty","Water","Fixed",-5.555555555555558E-2,0,-2.9411764705882359E-2,6.0606060606060552E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X241=\"\",X241=0),\"-\",IFERROR((X241/W241-1)*(W242/W$13),\"-\"))","v":-1.071785337493827E-4},0,-5.6100758637020847E-5,1.1698401648230202E-4,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F240","v":"Water"},"All Groups","Fire Service - 150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W240*W241/10^6","v":0.13915761784615385},0.13142638582593252,0.13142610515337425,0.12756042679245283,0.13529107595419845,0.13529074999999999,0.13529074999999999,0.13529074999999999,0.13529074999999999,0.13529074999999999,0.13529074999999999,{"$f":"AH240*AH241/10^6","v":0.13676622893737408},{"$f":"AI240*AI241/10^6","v":0.13825779942642216},{"$f":"AJ240*AJ241/10^6","v":0.13976563696137101},{"$f":"AK240*AK241/10^6","v":0.14128991895038487},{"$f":"AL240*AL241/10^6","v":0.14283082473643888},null,null,null,"Rev","Water","Fixed",-5.5557375441484091E-2,-2.1355875877704378E-6,-2.9413322082474935E-2,6.0603820135564312E-2,-2.4092808499354135E-6,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X242=\"\",X242=0),\"-\",IFERROR((X242/W242-1)*(W242/W$13),\"-\"))","v":-1.0718204469808005E-4},-3.9271253871844466E-9,-5.6103729217303967E-5,1.1697969184488393E-4,-4.8747634150765963E-9,0,0,0,0,0,2.0542833199011593E-5,2.0400401310618029E-5,2.0258863357496261E-5,2.0118951093311553E-5,1.9979610040314464E-5]
[null,null,null,{"$f":"D240+1","v":59},"Price","Water","All Groups","Fire Service > 150mm","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,5110.0957194570137,5110.0937477797515,5110.0877300613492,5110.0780445969131,5110.0710687022893,5110.07,{"$f":"AB243","v":5110.07},{"$f":"AC243","v":5110.07},5110.07,5110.07,5110.07,5165.8003485530771,5222.138491470977,5279.0910573501369,5336.664747078371,5394.866334623277,null,null,null,"Price","Water","Fixed",-3.8583959482973995E-7,-1.1776140906860633E-6,-1.8953616743866419E-6,-1.3651248694790397E-6,-2.0913648268727769E-7,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X243=\"\",X243=0),\"-\",IFERROR((X243/W243-1)*(W245/W$13),\"-\"))","v":-2.7334375668241047E-11},-2.5259685009897807E-10,-4.217039986346446E-10,-3.1667638241403645E-10,-4.7948492586932558E-11,0,0,0,0,0,2.3277714620978861E-6,2.3116320677950975E-6,2.2955939680408505E-6,2.279740080088222E-6,2.2639509178279311E-6]
[null,null,null,null,"Qty","Water","All Groups","Fire Service > 150mm","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,"Qty","Water","Fixed",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X244=\"\",X244=0),\"-\",IFERROR((X244/W244-1)*(W245/W$13),\"-\"))","v":1.4168776887868613E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F243","v":"Water"},"All Groups","Fire Service > 150mm","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W243*W244/10^6","v":5.1100957194570133E-3},1.5330281243339254E-2,1.5330263190184048E-2,1.5330234133790739E-2,1.5330213206106868E-2,1.5330209999999999E-2,1.5330209999999999E-2,1.5330209999999999E-2,1.5330209999999999E-2,1.5330209999999999E-2,1.5330209999999999E-2,{"$f":"AH243*AH244/10^6","v":1.5497401045659231E-2},{"$f":"AI243*AI244/10^6","v":1.5666415474412929E-2},{"$f":"AJ243*AJ244/10^6","v":1.5837273172050411E-2},{"$f":"AK243*AK244/10^6","v":1.6009994241235111E-2},{"$f":"AL243*AL244/10^6","v":1.6184599003869832E-2},null,null,null,"Rev","Water","Fixed",1.9999988424812156,-1.1776140906860633E-6,-1.8953616743866419E-6,-1.3651248694790397E-6,-2.0913648268727769E-7,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139335E-2,1.090598534913978E-2,1.0905985349139335E-2,1.090598534913978E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X245=\"\",X245=0),\"-\",IFERROR((X245/W245-1)*(W245/W$13),\"-\"))","v":1.4168768687555913E-4},-2.5259685009897807E-10,-4.217039986346446E-10,-3.1667638241403645E-10,-4.7948492586932558E-11,0,0,0,0,0,2.3277714620978861E-6,2.3116320677950505E-6,2.2955939680408975E-6,2.2797400800881758E-6,2.2639509178279772E-6]
[null,null,null,{"$f":"D243+1","v":60},"Price","Water","All Groups","Un-Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,185.03147511312218,185.05774422735348,183.64564417177917,180.66447684391082,177.31676844783712,175.21,{"$f":"AB246","v":175.21},{"$f":"AC246","v":175.21},175.21,175.21,175.21,177.12083769302274,179.05251495393017,181.00525905874431,182.97929976215619,184.97486932455809,null,null,null,"Price","Water","Fixed",1.4197105770907825E-4,-7.6305915295253879E-3,-1.6233259118739629E-2,-1.8529975867729864E-2,-1.1881383054061723E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X246=\"\",X246=0),\"-\",IFERROR((X246/W246-1)*(W248/W$13),\"-\"))","v":6.009006918665217E-7},-3.3608149345530071E-5,-7.2947420059987951E-5,-8.7839776767255901E-5,-5.085308442832331E-5,0,0,0,0,0,4.2939269868378272E-5,4.2641554298459312E-5,4.2345707259891822E-5,4.2053258286981293E-5,4.1762003277488562E-5]
[null,null,null,null,"Qty","Water","All Groups","Un-Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1650,1701,1686,1734,1614,1614,1614,1614,1614,1614,1614,1614,1614,1614,1614,1614,null,null,null,"Qty","Water","Fixed",3.0909090909090997E-2,-8.81834215167554E-3,2.8469750889679624E-2,-6.9204152249134898E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X247=\"\",X247=0),\"-\",IFERROR((X247/W247-1)*(W248/W$13),\"-\"))","v":1.3082451037518993E-4},-3.883947382935438E-5,1.2793456088896091E-4,-3.2805640591888869E-4,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F246","v":"Water"},"All Groups","Un-Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W246*W247/10^6","v":0.30530193393665161},0.3147832229307283,0.30962655607361972,0.31327220284734136,0.28618926427480912,0.28278893999999999,0.28278893999999999,0.28278893999999999,0.28278893999999999,0.28278893999999999,0.28278893999999999,{"$f":"AH246*AH247/10^6","v":0.28587303203653869},{"$f":"AI246*AI247/10^6","v":0.28899075913564332},{"$f":"AJ246*AJ247/10^6","v":0.29214248812081334},{"$f":"AK246*AK247/10^6","v":0.29532858981612009},{"$f":"AL246*AL247/10^6","v":0.29854943908983672},null,null,null,"Rev","Water","Fixed",3.1055450163129272E-2,-1.6381644514273819E-2,1.1774334927701746E-2,-8.6451776845741568E-2,-1.1881383054061834E-2,0,0,0,0,0,1.0905985349139558E-2,1.090598534913978E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X248=\"\",X248=0),\"-\",IFERROR((X248/W248-1)*(W248/W$13),\"-\"))","v":1.3144398436116872E-4},-7.215125501487061E-5,5.2910345951819797E-5,-4.0981730540121325E-4,-5.0853084428323784E-5,0,0,0,0,0,4.2939269868378272E-5,4.264155429846018E-5,4.2345707259891822E-5,4.2053258286981293E-5,4.1762003277488562E-5]
[null,null,null,{"$f":"D246+1","v":61},"Price","Water","All Groups","Un-Metered","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1585.7181719457014,1585.7109325044405,1573.6168711656444,1548.0805574614064,1519.4826972010178,1501.4,{"$f":"AB249","v":1501.4},{"$f":"AC249","v":1501.4},1501.4,1501.4,1501.4,1517.7742464031983,1534.327070097773,1551.0604186450475,1567.9762608464207,1585.0765869750103,null,null,null,"Price","Water","Fixed",-4.5654022190477761E-6,-7.6269016570977843E-3,-1.622778337736186E-2,-1.8473108600552623E-2,-1.1900561443922486E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Water","Fixed",{"$f":"IF(OR(X249=\"\",X249=0),\"-\",IFERROR((X249/W249-1)*(W251/W$13),\"-\"))","v":-2.1076460272677928E-9},-3.3843633028884446E-7,-7.4123209201978557E-7,-8.6548200822190873E-7,-5.4086660749836038E-7,0,0,0,0,0,4.5595149357950957E-7,4.5279019486198306E-7,4.4964873718188267E-7,4.4654336192973972E-7,4.434506648019639E-7]
[null,null,null,null,"Qty",{"$f":"+F249","v":"Water"},"All Groups","Un-Metered","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,21,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,"Qty","Water","Fixed",-0.90476190476190477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X250=\"\",X250=0),\"-\",IFERROR((X250/W250-1)*(W251/W$13),\"-\"))","v":-4.1768890071473331E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F249","v":"Water"},"All Groups","Un-Metered","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W249*W250/10^6","v":3.3300081610859726E-2},3.1714218650088812E-3,3.1472337423312886E-3,3.0961611149228131E-3,3.0389653944020356E-3,3.0028000000000003E-3,3.0028000000000003E-3,3.0028000000000003E-3,3.0028000000000003E-3,3.0028000000000003E-3,3.0028000000000003E-3,{"$f":"AH249*AH250/10^6","v":3.0355484928063967E-3},{"$f":"AI249*AI250/10^6","v":3.0686541401955458E-3},{"$f":"AJ249*AJ250/10^6","v":3.1021208372900952E-3},{"$f":"AK249*AK250/10^6","v":3.1359525216928413E-3},{"$f":"AL249*AL250/10^6","v":3.1701531739500204E-3},null,null,null,"Rev","Water","Fixed",-0.90476233956211605,-7.6269016570977843E-3,-1.6227783377361749E-2,-1.8473108600552735E-2,-1.1900561443922375E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.090598534913978E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X251=\"\",X251=0),\"-\",IFERROR((X251/W251-1)*(W251/W$13),\"-\"))","v":-4.1768910144292638E-4},-3.3843633028884446E-7,-7.4123209201978049E-7,-8.6548200822191392E-7,-5.4086660749835541E-7,0,0,0,0,0,4.5595149357950957E-7,4.5279019486198306E-7,4.4964873718189183E-7,4.4654336192973972E-7,4.434506648019639E-7]
[null,null,null,{"$f":"D249+1","v":62},"Price","Sewerage","All Groups ","Residential - Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,823.41361085972858,811.04984014209606,792.78625766871176,768.22250428816471,742.71692111959283,722.87,730.09870000000001,737.39968699999997,744.77368387000001,752.22142070870007,759.74363491578708,768.02938786728066,776.40550511906986,784.87297218288973,793.43278531845192,802.08595165066197,null,null,null,"Price","Sewerage","Fixed",-1.501526153390087E-2,-2.251844654846924E-2,-3.0984080693804983E-2,-3.3200775851008668E-2,-2.6722053255061162E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X252=\"\",X252=0),\"-\",IFERROR((X252/W252-1)*(W254/W$13),\"-\"))","v":-5.6714589169076686E-3},-8.5082414121298942E-3,-1.1966668779373043E-2,-1.3111454796493689E-2,-1.0195101681429754E-2,3.7897402074716967E-3,3.7938249917167468E-3,3.7975146479814889E-3,3.8009693187514505E-3,3.8040153152183605E-3,4.1515176066225156E-3,4.1548907530458571E-3,4.1582474275431228E-3,4.1617399672689162E-3,4.1651530833452452E-3]
[null,null,null,null,"Qty","Sewerage","All Groups ","Residential - Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,33088,33295,33567,33972,34348,34615.914400000001,34885.91853232,35158.028696872097,35432.261320707701,35708.632959009221,35987.160296089496,36267.860146398998,36550.749455540914,36835.845301294132,37123.164894644229,37412.725580822458,null,null,null,"Qty","Sewerage","Fixed",6.2560444874275589E-3,8.1693948040246767E-3,1.2065421396013853E-2,1.1067938302131264E-2,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X253=\"\",X253=0),\"-\",IFERROR((X253/W253-1)*(W254/W$13),\"-\"))","v":2.3629890969720847E-3},3.0866775394134145E-3,4.6599059354543535E-3,4.3708849874472553E-3,2.975886334636016E-3,2.9559973618279319E-3,2.9591834935390709E-3,2.9620614254255695E-3,2.9647560686261397E-3,2.9671319458703296E-3,2.9691803440952311E-3,2.9715928305657125E-3,2.9739935362553399E-3,2.976491413245734E-3,2.9789324861559836E-3]
[null,null,null,null,"Rev",{"$f":"+F252","v":"Sewerage"},"All Groups ","Residential - Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W252*W253/10^6","v":27.2451095561267},27.00390442753109,26.611456311165647,26.098054915677533,25.510840806615775,25.022806042328,25.470163768752737,25.925519356610504,26.389015791667987,26.860798615991428,27.341015973648126,{"$f":"AH252*AH253/10^6","v":27.854782427494964},{"$f":"AI252*AI253/10^6","v":28.378203093509811},{"$f":"AJ252*AJ253/10^6","v":28.91145938449586},{"$f":"AK252*AK253/10^6","v":29.454736122193747},{"$f":"AL252*AL253/10^6","v":30.008221601339045},null,null,null,"Rev","Sewerage","Fixed",-8.8531531906198557E-3,-1.4533013824672425E-2,-1.9292495287929867E-2,-2.2500301687579327E-2,-1.9130485270450692E-2,1.7877999999999838E-2,1.7878000000000283E-2,1.7878000000000061E-2,1.7878000000000061E-2,1.7878000000000061E-2,1.8791052034862865E-2,1.8791052034863087E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X254=\"\",X254=0),\"-\",IFERROR((X254/W254-1)*(W254/W$13),\"-\"))","v":-3.3439507192284143E-3},-5.4910710559001544E-3,-7.4511457454483022E-3,-8.8856865817852348E-3,-7.2987371399089217E-3,6.7752975429178327E-3,6.7826003201913012E-3,6.7891966876613228E-3,6.7953729480638601E-3,6.800818580547402E-3,7.1530797880493989E-3,7.1588917314854075E-3,7.1646752937332952E-3,7.1706929522593445E-3,7.1765737635513189E-3]
[null,null,null,{"$f":"D252+1","v":63},"Price","Sewerage","All Groups ","Non-Residential - Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,823.41361085972858,811.04984014209606,792.78625766871176,768.22250428816471,742.71692111959283,722.87,730.09870000000001,737.39968699999997,744.77368387000001,752.22142070870007,759.74363491578708,768.02938786728066,776.40550511906986,784.87297218288973,793.43278531845192,802.08595165066197,null,null,null,"Price","Sewerage","Fixed",-1.501526153390087E-2,-2.251844654846924E-2,-3.0984080693804983E-2,-3.3200775851008668E-2,-2.6722053255061162E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X255=\"\",X255=0),\"-\",IFERROR((X255/W255-1)*(W257/W$13),\"-\"))","v":-6.3899899789143463E-4},-9.5649039211900258E-4,-1.338304721832943E-3,-1.4511677273877388E-3,-1.1287985237707393E-3,4.1959887064792314E-4,4.2005113670370294E-4,4.2045965431098179E-4,4.2084215439652285E-4,4.2117940618887348E-4,4.5965475305652235E-4,4.6002822679146947E-4,4.6039987675982572E-4,4.60786569684514E-4,4.6116446884715166E-4]
[null,null,null,null,"Qty","Sewerage","All Groups ","Non-Residential - Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,3728,3743,3754,3760,3803,3832.6633999999999,3862.5581745200002,3892.6861282812565,3923.0490800818502,3953.6488629064888,3984.4873240371594,4015.5663251646492,4046.8877425009337,4078.4534668924412,4110.2654039342024,4142.3254740848897,null,null,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",IFERROR(X256/W256-1,\"-\"))","v":4.0236051502144932E-3},2.938819129040926E-3,1.5982951518380695E-3,1.1436170212765884E-2,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",IFERROR((X256/W256-1)*(W257/W$13),\"-\"))","v":1.7123109398347764E-4},1.2482887107922034E-4,6.9035643488214461E-5,4.998618469686945E-4,3.2948922005999673E-4,3.2728711910538099E-4,3.2763988662888924E-4,3.2795853036256674E-4,3.2825688042928874E-4,3.2851993682732225E-4,3.2874673484902081E-4,3.2901384460933399E-4,3.2927965000521299E-4,3.2955621417763841E-4,3.2982648901977419E-4]
[null,null,null,null,"Rev",{"$f":"+F255","v":"Sewerage"},"All Groups ","Non-Residential - Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W255*W256/10^6","v":3.0696859412850683},3.0357595516518656,2.9761196112883441,2.8885166161234994,2.8245524510178113,2.7705173919580002,2.8200487018914249,2.8704655325838404,2.9217837153753741,2.9740193646388557,3.0271888828398694,{"$f":"AH255*AH256/10^6","v":3.0840729466566712},{"$f":"AI255*AI256/10^6","v":3.14202592187661},{"$f":"AJ255*AJ256/10^6","v":3.2010678944694808},{"$f":"AK255*AK256/10^6","v":3.261219327841586},{"$f":"AL255*AL256/10^6","v":3.3225010699281579},null,null,null,"Rev","Sewerage","Fixed",-1.105207186732593E-2,-1.9645805060901189E-2,-2.9435307247924092E-2,-2.2144295362070854E-2,-1.913048527045047E-2,1.7877999999999838E-2,1.7878000000000283E-2,1.7877999999999838E-2,1.7878000000000283E-2,1.7878000000000061E-2,1.8791052034862643E-2,1.8791052034863087E-2,1.8791052034862643E-2,1.8791052034862865E-2,1.8791052034862865E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X257=\"\",X257=0),\"-\",IFERROR((X257/W257-1)*(W257/W$13),\"-\"))","v":-4.7033898356685198E-4},-8.3447247330088324E-4,-1.2714080842933209E-3,-9.679016815567253E-4,-8.0811393219614835E-4,7.5015886094434957E-4,7.5096742219889125E-4,7.5169776997716575E-4,7.5238160363011474E-4,7.5298454238446986E-4,7.9198679497937427E-4,7.9263029156978579E-4,7.9327064580375552E-4,7.9393691910569116E-4,7.9458804072393317E-4]
[null,null,null,{"$f":"D255+1","v":64},"Price","Sewerage","All Groups ","Residential - Un-Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,247.00390045248869,243.28854351687389,237.80981595092027,230.43699828473416,222.77829516539441,216.82,218.98820000000001,221.17808200000002,223.38986282000002,225.62376144820001,227.879999062682,230.36525499382154,232.87761508973495,235.41737494804616,237.98483339016244,240.58029249643297,null,null,null,"Price","Sewerage","Fixed",-1.5041693385442922E-2,-2.2519463870988354E-2,-3.1002999757199778E-2,-3.3235561894780719E-2,-2.674540246827406E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X258=\"\",X258=0),\"-\",IFERROR((X258/W258-1)*(W260/W$13),\"-\"))","v":-1.0162509368428409E-4},-1.7293926757504707E-4,-2.435408205539123E-4,-2.8509188190201139E-4,-1.8383076964369899E-4,6.8272585798317053E-5,6.8346173634836312E-5,6.8412643197421154E-5,6.847487947052563E-5,6.8529753431204626E-5,7.4790045352594625E-5,7.4850812955646638E-5,7.4911283815142423E-5,7.4974202301642686E-5,7.5035689962380322E-5]
[null,null,null,null,"Qty","Sewerage","All Groups ","Residential - Un-Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,1973,2256,2276,2460,2063,2079.0914000000002,2095.3083129200004,2111.6517177607766,2128.1226011593108,2144.7219574483534,2161.4507887164505,2178.3101048684389,2195.3009236864127,2212.424270891167,2229.6811802041184,2247.0726934097106,null,null,null,"Qty","Sewerage","Fixed",0.14343639128231112,8.8652482269504507E-3,8.0843585237258431E-2,-0.16138211382113821,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X259=\"\",X259=0),\"-\",IFERROR((X259/W259-1)*(W260/W$13),\"-\"))","v":9.6908880724211528E-4},6.8081085057044362E-5,6.3505832465872241E-4,-1.3843223316112509E-3,5.361220512279653E-5,5.3252616922687453E-5,5.3310015435172471E-5,5.3361861693988651E-5,5.3410405987010142E-5,5.345320767633976E-5,5.3490109795192914E-5,5.3533571003752409E-5,5.3576819980251745E-5,5.3621819508399909E-5,5.3665795704809471E-5]
[null,null,null,null,"Rev",{"$f":"+F258","v":"Sewerage"},"All Groups ","Residential - Un-Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W258*W259/10^6","v":0.48733869559276016},0.54885895417406749,0.54125514110429462,0.56687501578044597,0.45959162292620864,0.45078859734800003,0.45884779589138763,0.46705107678633395,0.47540101593712009,0.48390023530004384,0.492551403706738,{"$f":"AH258*AH259/10^6","v":0.50180696276363612},{"$f":"AI258*AI259/10^6","v":0.51123644351238406},{"$f":"AJ258*AJ259/10^6","v":0.52084311412454354},{"$f":"AK258*AK259/10^6","v":0.53063030418405788},{"$f":"AL258*AL259/10^6","v":0.54060140584125571},null,null,null,"Rev","Sewerage","Fixed",0.12623717167888548,-1.3853856281191956E-2,4.7334191826576388E-2,-0.1892540504833059,-1.9154016607526358E-2,1.7878000000000061E-2,1.7878000000000283E-2,1.7878000000000061E-2,1.7877999999999838E-2,1.7878000000000061E-2,1.8791052034863087E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034862865E-2,1.8791052034863087E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X260=\"\",X260=0),\"-\",IFERROR((X260/W260-1)*(W260/W$13),\"-\"))","v":8.5288697685603223E-4},-1.0639133205324173E-4,3.7182879101960506E-4,-1.6234054829786691E-3,-1.3165244452412186E-4,1.2205772889023154E-4,1.2218928922436218E-4,1.2230812350834985E-4,1.2241938951740449E-4,1.2251749318430795E-4,1.2886351750153924E-4,1.2896822030045301E-4,1.290724118091522E-4,1.2918082058799535E-4,1.2928676404889782E-4]
[null,null,null,{"$f":"D258+1","v":65},"Price","Sewerage","All Groups ","Non-Residential - Un-Connected","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,247.00390045248869,243.28854351687389,237.80981595092027,230.43699828473416,222.77829516539441,216.82,221.17808200000002,223.38986282000002,225.62376144820001,227.879999062682,228.60945928070606,231.10267069429617,233.62307303503519,236.17096284677623,238.74663990747536,241.35040726446258,null,null,null,{"$f":"E261","v":"Price"},"Sewerage",{"$f":"I261","v":"Fixed"},-1.5041693385442922E-2,-2.2519463870988354E-2,-3.1002999757199778E-2,-3.3235561894780719E-2,-2.674540246827406E-2,2.0100000000000007E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,3.2010717089014928E-3,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X261=\"\",X261=0),\"-\",IFERROR((X261/W261-1)*(W263/W$13),\"-\"))","v":-1.3186023306222367E-5},-2.0927491156022986E-5,-3.028209675604445E-5,-3.1985918457298835E-5,-1.9603862977030434E-5,1.4634094735829269E-5,7.3613765301311806E-6,7.3685357820974209E-6,7.3752390782117267E-6,2.3627588523846744E-6,8.0012020374181592E-6,8.0077030880199686E-6,8.0141723923494562E-6,8.0209035491498535E-6,8.0274816330920492E-6]
[null,null,null,null,"Qty","Sewerage","All Groups ","Non-Residential - Un-Connected","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,256,273,283,276,220,221.71600000000001,223.44538480000003,225.18825880144004,226.94472722009129,228.71489609240803,230.49887228192881,232.29676348572787,234.10867824091656,235.93472593119571,237.77501679345906,239.62966192444804,null,null,null,"Qty","Sewerage","Fixed",6.640625E-2,3.6630036630036722E-2,-2.4734982332155431E-2,-0.20289855072463769,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,7.8000000000000291E-3,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X262=\"\",X262=0),\"-\",IFERROR((X262/W262-1)*(W263/W$13),\"-\"))","v":5.8213815276028172E-5},3.4040542528521903E-5,-2.4159827568538278E-5,-1.9526964879151149E-4,5.717249213289015E-6,5.6789024347994366E-6,5.7418736935023373E-6,5.7474579100360053E-6,5.7526864810051631E-6,5.7572965320808015E-6,5.7224885137761295E-6,5.7271380885803098E-6,5.73176495833619E-6,5.7365791059223344E-6,5.7412837752489977E-6]
[null,null,null,null,"Rev",{"$f":"+F261","v":"Sewerage"},"All Groups ","Non-Residential - Un-Connected","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W261*W262/10^6","v":6.3232998515837108E-2},6.6417772380106571E-2,6.7300177914110429E-2,6.3600611526586623E-2,4.9011224936386773E-2,4.8072463119999999E-2,4.9421221641815963E-2,5.0304774242328355E-2,5.1204122996232705E-2,5.2119550307159354E-2,5.269422255718427E-2,{"$f":"AH261*AH262/10^6","v":5.3684402435192971E-2},{"$f":"AI261*AI262/10^6","v":5.4693188834813208E-2},{"$f":"AJ261*AJ262/10^6","v":5.5720931392160757E-2},{"$f":"AK261*AK262/10^6","v":5.6767986313381875E-2},{"$f":"AL261*AL262/10^6","v":5.7834716498111019E-2},null,null,null,"Rev","Sewerage","Fixed",5.0365694163180041E-2,1.3285683972565021E-2,-5.4971123438117053E-2,-0.22939066527844831,-1.9154016607526581E-2,2.8056780000000225E-2,1.7878000000000061E-2,1.7878000000000061E-2,1.7878000000000061E-2,1.1026040068230936E-2,1.8791052034863087E-2,1.8791052034863087E-2,1.8791052034862643E-2,1.8791052034862865E-2,1.8791052034862865E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X263=\"\",X263=0),\"-\",IFERROR((X263/W263-1)*(W263/W$13),\"-\"))","v":4.4152157609627003E-5},1.2346476604878788E-5,-5.369289719634135E-5,-2.2076567075022787E-4,-1.4039523894962265E-5,2.0427143109568313E-5,1.3160668960568557E-5,1.3173468271233803E-5,1.3185452424026958E-5,8.1384849035140644E-6,1.3786099927086306E-5,1.3797301260686989E-5,1.3808447895345801E-5,1.3820045702755548E-5,1.3831379765079157E-5]
[null,null,null,{"$f":"D261+1","v":66},"Price","Trade Waste","Major Trade Waste","Major Customers","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,0.5766,0.5766,0.58819999999999995,0.59989999999999999,0.65269999999999995,0.69973787989067093,0.71373263748848437,0.72800729023825406,0.74256743604301911,0.75741878476387947,0.77256716045915708,0.78801850366834025,0.80377887374170709,0.81985445121654121,0.836251540240872,0.85297657104568947,null,null,null,"Price","Trade Waste","Variable",0,2.0117932708983544E-2,1.9891193471608393E-2,8.8014669111518451E-2,7.2066615429249303E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X264=\"\",X264=0),\"-\",IFERROR((X264/W264-1)*(W266/W$13),\"-\"))","v":0},3.7292435089137521E-4,3.7842337994018545E-4,1.788251543851504E-3,1.72797629350672E-3,4.8149091216873096E-4,4.830147488650812E-4,4.8449243552776836E-4,4.8594414182460635E-4,4.8734743841955219E-4,4.8870057391883531E-4,4.8967803516557966E-4,4.9065518444687606E-4,4.9165001379409461E-4,4.9263711935760971E-4]
[null,null,null,null,"Qty","Trade Waste","Major Trade Waste","Major Customers","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,2163539,2297671.5063829785,2228569,2238206.6274292935,2456366,2271691.1399622289,2271691.1399622289,2271691.1399622289,2271691.1399622289,2271691.1399622289,2271691.1399622289,2271691.1399622289,2271691.1399622289,2271691.1399622289,2271691.1399622289,2271691.1399622289,null,null,null,"Qty","Trade Waste","Variable",6.1996805411401734E-2,-3.0075015593399868E-2,4.3245811232650588E-3,9.747061325668338E-2,-7.5182143067348717E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X265=\"\",X265=0),\"-\",IFERROR((X265/W265-1)*(W266/W$13),\"-\"))","v":1.0722153211529745E-3},-5.5749792140463456E-4,8.2273726200862238E-5,1.9803741398558084E-3,-1.8026788151713599E-3,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F264","v":"Trade Waste"},"Major Trade Waste","Major Customers","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W264*W265/10^6","v":1.2474965874000001},1.3248373905804256,1.3108442858,1.342700155794833,1.6032700881999999,1.5895883420435915,1.6213801088844633,1.6538077110621527,1.6868838652833957,1.7206215425890634,1.7550339734408449,{"$f":"AH264*AH265/10^6","v":1.7901346529096618},{"$f":"AI264*AI265/10^6","v":1.8259373459678552},{"$f":"AJ264*AJ265/10^6","v":1.862456092887212},{"$f":"AK264*AK265/10^6","v":1.8997052147449562},{"$f":"AL264*AL265/10^6","v":1.9376993190398555},null,null,null,"Rev","Trade Waste","Variable",6.1996805411401734E-2,-1.0562130024345917E-2,2.4301795674679605E-2,0.1940641261420859,-8.5336502296808892E-3,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X266=\"\",X266=0),\"-\",IFERROR((X266/W266-1)*(W266/W$13),\"-\"))","v":1.0722153211529745E-3},-1.9578927618147488E-4,4.6233362874653199E-4,3.9429276583437351E-3,-2.0461548258005042E-4,4.8149091216873096E-4,4.830147488650812E-4,4.8449243552776836E-4,4.8594414182460093E-4,4.8734743841955219E-4,4.8870057391883531E-4,4.8967803516557966E-4,4.9065518444687053E-4,4.9165001379409461E-4,4.9263711935760971E-4]
[null,null,null,{"$f":"D264+1","v":67},"Price","Trade Waste","Major Trade Waste","BOD","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.3247,1.3247,1.3512,1.3783000000000001,1.4997,1.6077783031592454,1.6399338692224303,1.672732546606879,1.7061871975390166,1.740310941489797,1.775117160319593,1.8106195035259849,1.8468318935965047,1.8837685314684347,1.9214439020978034,1.9598727801397595,null,null,null,"Price","Trade Waste","Variable",0,2.0004529327394938E-2,2.0056246299585689E-2,8.8079518247115907E-2,7.2066615429249525E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X267=\"\",X267=0),\"-\",IFERROR((X267/W267-1)*(W269/W$13),\"-\"))","v":0},1.8607566694174753E-4,1.5846510754707917E-4,5.8153061864658245E-4,6.8510622740570342E-4,2.4679781419924832E-4,2.4757888722960297E-4,2.4833630513553998E-4,2.4908040628441767E-4,2.4979969407065217E-4,2.5049327078227547E-4,2.5099428812873879E-4,2.5149514557106119E-4,2.520050652854104E-4,2.5251102601966838E-4]
[null,null,null,null,"Qty",{"$f":"+F267","v":"Trade Waste"},"Major Trade Waste","BOD","Variable","kg",null,null,null,null,null,null,null,null,null,null,null,null,804454,501844.18433931487,402901,316562.44426105497,423860,506770.9597497324,506770.9597497324,506770.9597497324,506770.9597497324,506770.9597497324,506770.9597497324,506770.9597497324,506770.9597497324,506770.9597497324,506770.9597497324,506770.9597497324,null,null,null,"Qty","Trade Waste","Variable",-0.37616795448923757,-0.1971591729603781,-0.21429223491365135,0.33894594158004887,0.19560930436873591,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X268=\"\",X268=0),\"-\",IFERROR((X268/W268-1)*(W269/W$13),\"-\"))","v":-5.557428425427946E-3},-1.8339109109678396E-3,-1.693130486376067E-3,2.2378351632418051E-3,1.8595732817934865E-3,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F267","v":"Trade Waste"},"Major Trade Waste","BOD","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W267*W268/10^6","v":1.0656602138},0.66479299099429046,0.54439983120000002,0.4363180169250121,0.63566284200000012,0.8147753537568071,0.83107086083194315,0.84769227804858205,0.86464612360955362,0.88193904608174478,0.89957782700337974,{"$f":"AH267*AH268/10^6","v":0.9175693835434473},{"$f":"AI267*AI268/10^6","v":0.93592077121431638},{"$f":"AJ267*AJ268/10^6","v":0.95463918663860259},{"$f":"AK267*AK268/10^6","v":0.9737319703713746},{"$f":"AL267*AL268/10^6","v":0.99320660977880226},null,null,null,"Rev","Trade Waste","Variable",-0.37616795448923757,-0.1810987200906341,-0.19853388645758252,0.45687965507335093,0.28177282031031003,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X269=\"\",X269=0),\"-\",IFERROR((X269/W269-1)*(W269/W$13),\"-\"))","v":-5.557428425427946E-3},-1.6845217686283788E-3,-1.5686232208810835E-3,3.0164732249831844E-3,2.6786926617607077E-3,2.4679781419924561E-4,2.4757888722960297E-4,2.4833630513553998E-4,2.4908040628441767E-4,2.4979969407065217E-4,2.5049327078227547E-4,2.5099428812874161E-4,2.5149514557105837E-4,2.520050652854104E-4,2.5251102601967119E-4]
[null,null,null,{"$f":"D267+1","v":68},"Price","Trade Waste","Major Trade Waste"," Suspended Solids","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,0.2407,0.2407,0.2455,0.25040000000000001,0.27229999999999999,0.29192373938138455,0.29776221416901227,0.30371745845239251,0.30979180762144037,0.31598764377386918,0.32230739664934654,0.32875354458233347,0.33532861547398013,0.34203518778345976,0.34887589153912896,0.35585340936991156,null,null,null,"Price","Trade Waste","Variable",0,1.9941836310760186E-2,1.9959266802443976E-2,8.7460063897763396E-2,7.2066615429249303E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X270=\"\",X270=0),\"-\",IFERROR((X270/W270-1)*(W272/W$13),\"-\"))","v":0},4.3737353416110848E-5,3.2998066836713164E-5,1.0432742201075294E-4,8.8908930765180922E-5,2.4578948726055118E-5,2.4656736910795245E-5,2.473216924772507E-5,2.480627534969605E-5,2.4877910253248569E-5,2.4946984553958588E-5,2.4996881590970607E-5,2.5046762702899607E-5,2.5097546339513483E-5,2.5147935695614853E-5]
[null,null,null,null,"Qty","Trade Waste","Major Trade Waste"," Suspended Solids","Variable","kg",null,null,null,null,null,null,null,null,null,null,null,null,753504,651233.07260334864,464009,314818.21507004928,302947,277965.22371689638,277965.22371689638,277965.22371689638,277965.22371689638,277965.22371689638,277965.22371689638,277965.22371689638,277965.22371689638,277965.22371689638,277965.22371689638,277965.22371689638,null,null,null,"Qty","Trade Waste","Variable",-0.13572711942690596,-0.28749165311108604,-0.3215256275847036,-3.7708158237946487E-2,-8.2462530683926949E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X271=\"\",X271=0),\"-\",IFERROR((X271/W271-1)*(W272/W$13),\"-\"))","v":-3.4127275249884681E-4},-6.3053992823703937E-4,-5.3156883235094853E-4,-4.4980471799530629E-5,-1.0173442151583558E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F270","v":"Trade Waste"},"Major Trade Waste"," Suspended Solids","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W270*W271/10^6","v":0.18136841279999999},0.15675180057562602,0.1139142095,7.8830481053540333E-2,8.2492468099999994E-2,8.1144647525419514E-2,8.2767540475927909E-2,8.4422891285446458E-2,8.6111349111155408E-2,8.783357609337851E-2,8.9590247615246074E-2,{"$f":"AH270*AH271/10^6","v":9.1382052567550984E-2},{"$f":"AI270*AI271/10^6","v":9.3209693618902009E-2},{"$f":"AJ270*AJ271/10^6","v":9.5073887491280054E-2},{"$f":"AK270*AK271/10^6","v":9.6975365241105657E-2},{"$f":"AL270*AL271/10^6","v":9.8914872545927776E-2},null,null,null,"Rev","Trade Waste","Variable",-0.13572711942690596,-0.27328292828737688,-0.30798377656704601,4.6453947730859424E-2,-1.6338710740798845E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X272=\"\",X272=0),\"-\",IFERROR((X272/W272-1)*(W272/W$13),\"-\"))","v":-3.4127275249884681E-4},-5.9937669885722978E-4,-5.0918048966299171E-4,5.5412955273484167E-5,-2.0157146181953481E-5,2.4578948726055118E-5,2.4656736910794971E-5,2.4732169247725345E-5,2.480627534969605E-5,2.4877910253248569E-5,2.4946984553958311E-5,2.4996881590970607E-5,2.5046762702899607E-5,2.5097546339513483E-5,2.5147935695614853E-5]
[null,null,null,{"$f":"D270+1","v":69},"Price","Trade Waste","Major Trade Waste","Ammonia","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.3877999999999999,1.3877999999999999,1.4155,1.4438,1.571,1.6842166528393507,1.7179009858961378,1.7522590056140606,1.7873041857263419,1.8230502694408688,1.8595112748296863,1.8967015003262799,1.9346355303328056,1.9733282409394617,2.0127948057582508,2.0530507018734157,null,null,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR(X273/W273-1,\"-\"))","v":0},1.9959648364317628E-2,1.9992935358530639E-2,8.8100844992381244E-2,7.2066615429249303E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR((X273/W273-1)*(W275/W$13),\"-\"))","v":0},1.3233185474199327E-4,1.2106525567086547E-4,5.2180937457689677E-4,4.2195633549423111E-4,1.2557568859620802E-4,1.2597311425392282E-4,1.2635850370885677E-4,1.2673711733012695E-4,1.2710310541372611E-4,1.2745601118576051E-4,1.2771093888228372E-4,1.2796578521636587E-4,1.2822524261661046E-4,1.284826856082076E-4]
[null,null,null,null,"Qty","Trade Waste","Major Trade Waste","Ammonia","Variable","kg",null,null,null,null,null,null,null,null,null,null,null,null,256904,341436.39770879009,294759,271100.46162935731,249207,246152.46298191987,246152.46298191987,246152.46298191987,246152.46298191987,246152.46298191987,246152.46298191987,246152.46298191987,246152.46298191987,246152.46298191987,246152.46298191987,246152.46298191987,null,null,null,"Qty","Trade Waste","Variable",0.32904274635190611,-0.13670890983509343,-8.0264006767028939E-2,-8.0757743818561156E-2,-1.2257027363116291E-2,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X274=\"\",X274=0),\"-\",IFERROR((X274/W274-1)*(W275/W$13),\"-\"))","v":1.626385155022338E-3},-9.0637586735122443E-4,-4.8603080669053835E-4,-4.7831718070182901E-4,-7.1765967076261005E-5,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F273","v":"Trade Waste"},"Major Trade Waste","Ammonia","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W273*W274/10^6","v":0.3565313712},0.47384543274025887,0.41723136449999998,0.39141484650046604,0.391504197,0.41457407729157131,0.42286555883740273,0.43132287001415076,0.43994932741443382,0.44874831396272247,0.45772328024197695,{"$f":"AH273*AH274/10^6","v":0.46687774584681652},{"$f":"AI273*AI274/10^6","v":0.47621530076375285},{"$f":"AJ273*AJ274/10^6","v":0.48573960677902789},{"$f":"AK273*AK274/10^6","v":0.49545439891460841},{"$f":"AL273*AL274/10^6","v":0.50536348689290056},null,null,null,"Rev","Trade Waste","Variable",0.32904274635190611,-0.11947792323935347,-6.1875784507408382E-2,2.2827570372663253E-4,5.8926265588849613E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X275=\"\",X275=0),\"-\",IFERROR((X275/W275-1)*(W275/W$13),\"-\"))","v":1.626385155022338E-3},-7.9213495620746499E-4,-3.7468273352009258E-4,1.3520460808633108E-6,3.4501843806777758E-4,1.2557568859620802E-4,1.2597311425392282E-4,1.2635850370885677E-4,1.2673711733012695E-4,1.2710310541372611E-4,1.2745601118576051E-4,1.2771093888228372E-4,1.2796578521636587E-4,1.2822524261661046E-4,1.284826856082076E-4]
[null,null,null,{"$f":"D273+1","v":70},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,{"$f":"IF(OR(X276=\"\",X276=0),\"-\",IFERROR(X276/W276-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP276","v":"Price"},0,0,{"$f":"IF(OR(X276=\"\",X276=0),\"-\",IFERROR((X276/W276-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X277=\"\",X277=0),\"-\",IFERROR((X277/W277-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W276*W277/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X278=\"\",X278=0),\"-\",IFERROR((X278/W278-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":71},"Price","Trade Waste","Minor Trade Waste","Service Charge - Pre-Treatment","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,448.12,448.12,448.12,448.12,478,521.49103939003737,526.70594978393774,531.97300928177708,537.29273937459482,542.66566676834077,548.09232343602423,554.06981028539337,560.11248751876644,566.22106610151627,572.39626475279363,578.63881003008976,null,null,null,"Price","Trade Waste","Fixed",{"$f":"IF(OR(X279=\"\",X279=0),\"-\",IFERROR(X279/W279-1,\"-\"))","v":0},0,0,6.6678568240649883E-2,9.0985438054471457E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Trade Waste","Fixed",{"$f":"IF(OR(X279=\"\",X279=0),\"-\",IFERROR((X279/W279-1)*(W281/W$13),\"-\"))","v":0},0,0,2.4144396746626521E-4,3.6423760170247534E-4,4.4229120891675508E-5,4.393410736115869E-5,4.3636470679049745E-5,4.3338130184814098E-5,4.3037170289961028E-5,4.6605157704298173E-5,4.6282025030416435E-5,4.5960920411473187E-5,4.5643503963901199E-5,4.5327383412918759E-5]
[null,null,null,null,"Qty","Trade Waste","Minor Trade Waste","Service Charge - Pre-Treatment","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,526,536,536,534,560,560,560,560,560,560,560,560,560,560,560,560,null,null,null,"Qty","Trade Waste","Fixed",1.9011406844106515E-2,0,-3.7313432835820448E-3,4.8689138576778923E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Fixed",{"$f":"IF(OR(X280=\"\",X280=0),\"-\",IFERROR((X280/W280-1)*(W281/W$13),\"-\"))","v":6.2125179718417901E-5},0,-1.3007395230298128E-5,1.7630400742956492E-4,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F279","v":"Trade Waste"},"Minor Trade Waste","Service Charge - Pre-Treatment","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W279*W280/10^6","v":0.23571112},0.24019232000000001,0.24019232000000001,0.23929608000000002,0.26767999999999997,0.29203498205842093,0.29495533187900513,0.29790488519779518,0.30088393404977309,0.30389277339027082,0.30693170112417356,0.31027909375982027,0.31366299301050926,0.31708379701684908,0.32054190826156442,0.32403773361685029,null,null,null,"Rev","Trade Waste","Fixed",1.9011406844106515E-2,0,-3.7313432835820448E-3,0.11861422886659878,9.0985438054471679E-2,1.0000000000000009E-2,1.0000000000000009E-2,9.9999999999997868E-3,1.0000000000000009E-2,1.0000000000000009E-2,1.0905985349139558E-2,1.090598534913978E-2,1.0905985349139335E-2,1.090598534913978E-2,1.0905985349139558E-2,null,"Rev","Trade Waste","Fixed",{"$f":"IF(OR(X281=\"\",X281=0),\"-\",IFERROR((X281/W281-1)*(W281/W$13),\"-\"))","v":6.2125179718417901E-5},0,-1.3007395230298128E-5,4.2950367368632154E-4,3.642376017024762E-4,4.4229120891675508E-5,4.393410736115869E-5,4.3636470679048776E-5,4.3338130184814098E-5,4.3037170289961028E-5,4.6605157704298173E-5,4.6282025030417377E-5,4.5960920411472252E-5,4.5643503963902128E-5,4.5327383412918759E-5]
[null,null,null,{"$f":"D279+1","v":72},"Price","Trade Waste","Minor Trade Waste","Service Charge - No Pre-Treatment","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,224.05,224.05,224.05,224.05,239,260.74551969501869,263.35297489196887,265.98650464088854,268.64636968729741,271.33283338417039,274.04616171801212,277.03490514269669,280.05624375938322,283.11053305075814,286.19813237639681,289.31940501504488,null,null,null,"Price","Trade Waste","Fixed",0,0,0,6.6726177192590885E-2,9.0985438054471457E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Trade Waste","Fixed",{"$f":"IF(OR(X282=\"\",X282=0),\"-\",IFERROR((X282/W282-1)*(W284/W$13),\"-\"))","v":0},0,0,1.076818861766312E-4,1.5317492000166595E-4,1.863941523292039E-5,1.8515088102202591E-5,1.8389655500456676E-5,1.8263926292171656E-5,1.8137093193626436E-5,1.9640745032525658E-5,1.9504567691389785E-5,1.9369245030549409E-5,1.9235476670501218E-5,1.9102254438301477E-5]
[null,null,null,null,"Qty","Trade Waste","Minor Trade Waste","Service Charge - No Pre-Treatment","Fixed","cust",null,null,null,null,null,null,null,null,null,null,null,null,456,479,479,476,471,472,472,472,472,472,472,472,472,472,472,472,null,null,null,"Qty","Trade Waste","Fixed",5.0438596491228171E-2,0,-6.2630480167014113E-3,-1.0504201680672232E-2,2.1231422505307851E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Fixed",{"$f":"IF(OR(X283=\"\",X283=0),\"-\",IFERROR((X283/W283-1)*(W284/W$13),\"-\"))","v":7.1440768067920416E-5},0,-9.7551110238830249E-6,-1.6951551809866329E-5,3.5743317978258341E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F282","v":"Trade Waste"},"Minor Trade Waste","Service Charge - No Pre-Treatment","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W282*W283/10^6","v":0.1021668},0.10731995000000001,0.10731995000000001,0.1066478,0.112569,0.12307188529604882,0.1243026041490093,0.12554563019049939,0.12680108649240437,0.12806909735732844,0.12934978833090172,{"$f":"AH282*AH283/10^6","v":0.13076047522735285},{"$f":"AI282*AI283/10^6","v":0.13218654705442887},{"$f":"AJ282*AJ283/10^6","v":0.13362817159995782},{"$f":"AK282*AK283/10^6","v":0.13508551848165928},{"$f":"AL282*AL283/10^6","v":0.13655875916710117},null,null,null,"Rev","Trade Waste","Fixed",5.0438596491228171E-2,0,-6.2630480167015223E-3,5.5521070289307417E-2,9.3301755332718672E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000231E-2,1.0000000000000009E-2,1.0905985349139558E-2,1.0905985349139335E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Trade Waste","Fixed",{"$f":"IF(OR(X284=\"\",X284=0),\"-\",IFERROR((X284/W284-1)*(W284/W$13),\"-\"))","v":7.1440768067920416E-5},0,-9.7551110238831977E-6,8.9599222117010366E-5,1.5707446394386889E-4,1.863941523292039E-5,1.8515088102202591E-5,1.8389655500456676E-5,1.8263926292172063E-5,1.8137093193626436E-5,1.9640745032525658E-5,1.9504567691389389E-5,1.9369245030549409E-5,1.9235476670501218E-5,1.9102254438301477E-5]
[null,null,null,{"$f":"D282+1","v":73},"Price","Trade Waste","Minor Trade Waste","Group 1 - Warrnambool System","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.2733107692307692,1.3217467140319716,1.3719128834355829,1.4239999142367068,1.4780776081424936,1.5342,{"$f":"AB285","v":1.5342},{"$f":"AC285","v":1.5342},1.5342,1.5342,1.5342,1.5509319627226499,1.5678464039856153,1.5849453138971834,1.6022307042697335,1.6197046088564406,null,null,null,"Price","Trade Waste","Variable",3.8039374182363472E-2,3.7954449873818907E-2,3.796671890031833E-2,3.7975910928880641E-2,3.7969854592436292E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X285=\"\",X285=0),\"-\",IFERROR((X285/W285-1)*(W287/W$13),\"-\"))","v":1.9652729935495106E-4},2.6467933766399001E-4,2.6926521486142133E-4,1.7861551524899733E-4,1.8290878294022995E-4,0,0,0,0,0,5.0848801678754392E-5,5.0496246080629614E-5,5.0145903202479193E-5,4.9799584323041662E-5,4.945467933837292E-5]
[null,null,null,null,"Qty",{"$f":"+F285","v":"Trade Waste"},"Minor Trade Waste","Group 1 - Warrnambool System","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,292672.4073386002,377080.6822124818,356192.39084492211,218276.26245003357,217922.17484132721,218276.26245003357,218276.26245003357,218276.26245003357,218276.26245003357,218276.26245003357,218276.26245003357,218276.26245003357,218276.26245003357,218276.26245003357,218276.26245003357,218276.26245003357,null,null,null,"Qty","Trade Waste","Variable",0.28840530489854999,-5.5394753305843758E-2,-0.38719560535175501,-1.6221993391856149E-3,1.6248351456853438E-3,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X286=\"\",X286=0),\"-\",IFERROR((X286/W286-1)*(W287/W$13),\"-\"))","v":1.4900222968871051E-3},-3.8630112315669825E-4,-2.7460447172737981E-3,-7.62983595963901E-6,7.8271729551216124E-6,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F285","v":"Trade Waste"},"Minor Trade Waste","Group 1 - Warrnambool System","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285*W286/10^6","v":0.37266292812093404},0.49840515263928192,0.48866492998187122,0.31082537900875673,0.32210588695067927,0.33487944185084151,0.33487944185084151,0.33487944185084151,0.33487944185084151,0.33487944185084151,0.33487944185084151,{"$f":"AH285*AH286/10^6","v":0.33853163213739479},{"$f":"AI285*AI286/10^6","v":0.34222365315770548},{"$f":"AJ285*AJ286/10^6","v":0.34595593930517243},{"$f":"AK285*AK286/10^6","v":0.34972892971068248},{"$f":"AL285*AL286/10^6","v":0.3535430682942774},null,null,null,"Rev","Trade Waste","Variable",0.33741543639012805,-1.9542780819644001E-2,-0.3639294331592654,3.6292107092081194E-2,3.9656384492339658E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139335E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139335E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X287=\"\",X287=0),\"-\",IFERROR((X287/W287-1)*(W287/W$13),\"-\"))","v":1.7432291119334096E-3},-1.3628363210775864E-4,-2.5810378102808155E-3,1.7069592931855297E-4,1.9103315251432581E-4,0,0,0,0,0,5.0848801678754392E-5,5.0496246080628584E-5,5.0145903202479193E-5,4.9799584323041662E-5,4.9454679338371917E-5]
[null,null,null,{"$f":"D285+1","v":74},"Price","Trade Waste","Minor Trade Waste","Group 2 - Hamilton","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.5340053393665161,1.5341152753108351,1.5340361963190186,1.5339797598627789,1.5338798982188295,1.5338000000000001,{"$f":"AB288","v":1.5338000000000001},{"$f":"AC288","v":1.5338000000000001},1.5338000000000001,1.5338000000000001,1.5338000000000001,1.5505276003285102,1.5674376316211294,1.5845320834672794,1.6018129671548151,1.6192823159066674,null,null,null,"Price","Trade Waste","Variable",7.1665946328680619E-5,-5.1546968529159187E-5,-3.6789520596158809E-5,-6.5099714195882008E-5,-5.2088966627894528E-5,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X288=\"\",X288=0),\"-\",IFERROR((X288/W288-1)*(W290/W$13),\"-\"))","v":1.1944570648737571E-7},-9.4396966658860307E-8,-6.8961413674409347E-8,-1.116158037640335E-7,-1.0061446141288376E-7,0,0,0,0,0,1.7202574207284167E-5,1.7083301704517027E-5,1.6964777783393943E-5,1.6847615214636752E-5,1.6730930978286199E-5]
[null,null,null,null,"Qty","Trade Waste","Minor Trade Waste","Group 2 - Hamilton","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,78371.381335413229,85314.352779608278,84193.857207842957,73863.940213610782,84202.763542606495,73863.940213610782,73863.940213610782,73863.940213610782,73863.940213610782,73863.940213610782,73863.940213610782,73863.940213610782,73863.940213610782,73863.940213610782,73863.940213610782,73863.940213610782,null,null,null,"Qty","Trade Waste","Variable",8.8590647834578373E-2,-1.3133728795433619E-2,-0.12269205066506805,0.13997118619852067,-0.12278484569885029,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X289=\"\",X289=0),\"-\",IFERROR((X289/W289-1)*(W290/W$13),\"-\"))","v":1.4765412390208964E-4},-2.4051543564734314E-5,-2.2998443913832252E-4,2.399856380988741E-4,-2.3716982538559553E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F288","v":"Trade Waste"},"Minor Trade Waste","Group 2 - Hamilton","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W288*W289/10^6","v":0.12022211742205322},0.13088205180245446,0.129156424464546,0.11330578927139333,0.12915692637247742,0.11329251149963622,0.11329251149963622,0.11329251149963622,0.11329251149963622,0.11329251149963622,0.11329251149963622,{"$f":"AH288*AH289/10^6","v":0.11452807797021847},{"$f":"AI288*AI289/10^6","v":0.11577711951062679},{"$f":"AJ288*AJ289/10^6","v":0.11703978307977525},{"$f":"AK288*AK289/10^6","v":0.11831621723930975},{"$f":"AL288*AL289/10^6","v":0.11960657217108729},null,null,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",IFERROR(X290/W290-1,\"-\"))","v":8.866866271352003E-2},-1.3184598760057731E-2,-0.12272432640393927,0.13989697440010751,-0.12283053892974805,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139335E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",IFERROR((X290/W290-1)*(W290/W$13),\"-\"))","v":1.4778415138109587E-4},-2.4144700747233675E-5,-2.3004493953473641E-4,2.3985839929865856E-4,-2.3725808591588854E-4,0,0,0,0,0,1.7202574207284167E-5,1.7083301704517027E-5,1.6964777783393598E-5,1.6847615214636752E-5,1.6730930978286199E-5]
[null,null,null,{"$f":"D288+1","v":75},"Price","Trade Waste","Minor Trade Waste","Group 3 - Portland","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.8364110407239818,1.7952295737122559,1.7556662576687119,1.7169607204116639,1.6791129770992366,1.6420999999999999,{"$f":"AB291","v":1.6420999999999999},{"$f":"AC291","v":1.6420999999999999},1.6420999999999999,1.6420999999999999,1.6420999999999999,1.660008718541822,1.6781127493056831,1.6964142223638152,1.7149152910189869,1.7336181320578554,null,null,null,"Price","Trade Waste","Variable",-2.2424972459047399E-2,-2.2038026012312861E-2,-2.2046067746636311E-2,-2.2043453215023434E-2,-2.204317255839372E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X291=\"\",X291=0),\"-\",IFERROR((X291/W291-1)*(W293/W$13),\"-\"))","v":-8.2659867410230417E-5},-7.9543121412179376E-5,-8.1492488865332315E-5,-6.0809850171321472E-5,-6.9803395696952413E-5,0,0,0,0,0,2.6474713655565484E-5,2.6291153606953372E-5,2.6108745623400555E-5,2.5928432757336378E-5,2.5748856043509961E-5]
[null,null,null,null,"Qty","Trade Waste","Minor Trade Waste","Group 3 - Portland","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,144783.66301803643,143692.84033724439,145070.28630620977,106179.19661072391,126103.04332885439,106179.19661072391,106179.19661072391,106179.19661072391,106179.19661072391,106179.19661072391,106179.19661072391,106179.19661072391,106179.19661072391,106179.19661072391,106179.19661072391,106179.19661072391,null,null,null,"Qty","Trade Waste","Variable",-7.5341558436475831E-3,9.5860445498365809E-3,-0.26808446226814342,0.18764360019765114,-0.15799655735645179,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X292=\"\",X292=0),\"-\",IFERROR((X292/W292-1)*(W293/W$13),\"-\"))","v":-2.7771375158708978E-5},3.4599464809788009E-5,-9.9096447980790477E-4,5.1764027633609505E-4,-5.0032254579929214E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F291","v":"Trade Waste"},"Minor Trade Waste","Group 3 - Portland","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W291*W292/10^6","v":0.26588231728278255},0.25796163650413451,0.25469500665815187,0.18230550990548022,0.21174125650518669,0.17435685875446971,0.17435685875446971,0.17435685875446971,0.17435685875446971,0.17435685875446971,0.17435685875446971,{"$f":"AH291*AH292/10^6","v":0.17625839210156796},{"$f":"AI291*AI292/10^6","v":0.17818066354349058},{"$f":"AJ291*AJ292/10^6","v":0.18012389924959585},{"$f":"AK291*AK292/10^6","v":0.18208832785584184},{"$f":"AL291*AL292/10^6","v":0.18407418049168697},null,null,null,"Rev","Trade Waste","Variable",-2.9790175065398938E-2,-1.2663238961620915E-2,-0.28422032179779566,0.1614638340605723,-0.17655698453740509,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X293=\"\",X293=0),\"-\",IFERROR((X293/W293-1)*(W293/W$13),\"-\"))","v":-1.098084702458552E-4},-4.5706160507882111E-5,-1.0506100986168818E-3,4.454198469511473E-4,-5.5909724528433596E-4,0,0,0,0,0,2.6474713655565484E-5,2.6291153606953372E-5,2.6108745623400555E-5,2.5928432757336378E-5,2.5748856043509961E-5]
[null,null,null,{"$f":"D291+1","v":76},"Price","Trade Waste","Minor Trade Waste","Group 4 - Port Fairy","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.0658222624434388,2.0193719360568383,1.9749073619631903,1.9313948542024015,1.8888707379134859,1.8472999999999999,{"$f":"AB294","v":1.8472999999999999},{"$f":"AC294","v":1.8472999999999999},1.8472999999999999,1.8472999999999999,1.8472999999999999,1.8674466267354655,1.8878129722869426,1.9084014329046195,1.9292144309721542,1.9502544152916852,null,null,null,"Price","Trade Waste","Variable",-2.2485151424237015E-2,-2.2019011604406336E-2,-2.2032682949510329E-2,-2.2017308473401997E-2,-2.2008249203651964E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X294=\"\",X294=0),\"-\",IFERROR((X294/W294-1)*(W296/W$13),\"-\"))","v":-2.4680064755121415E-5},-2.4248218880056819E-5,-2.4849417380631951E-5,-1.9128081391886175E-5,-1.5443018530810042E-5,0,0,0,0,0,8.3381800906912073E-6,8.2803680681440974E-6,8.2229188871395081E-6,8.1661295609367008E-6,8.109572085019888E-6]
[null,null,null,null,"Qty","Trade Waste","Minor Trade Waste","Group 4 - Port Fairy","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,38325.179193863718,38975.427924167197,39349.215963912386,29726.351252681179,24839.765706868748,29726.351252681179,29726.351252681179,29726.351252681179,29726.351252681179,29726.351252681179,29726.351252681179,29726.351252681179,29726.351252681179,29726.351252681179,29726.351252681179,29726.351252681179,null,null,null,"Qty","Trade Waste","Variable",1.6966619438731678E-2,9.590351143095921E-3,-0.24455035444814055,-0.16438564909212272,0.19672430100502858,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X295=\"\",X295=0),\"-\",IFERROR((X295/W295-1)*(W296/W$13),\"-\"))","v":1.8622835066702628E-5},1.0561279399473883E-5,-2.7581451801349444E-4,-1.4281409915706695E-4,1.3803992302019154E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F294","v":"Trade Waste"},"Minor Trade Waste","Group 4 - Port Fairy","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W294*W295/10^6","v":7.9173008390817742E-2},7.8705885345869281E-2,7.7711056294610073E-2,5.7413321843641542E-2,4.6919106580331271E-2,5.4913488669077935E-2,5.4913488669077935E-2,5.4913488669077935E-2,5.4913488669077935E-2,5.4913488669077935E-2,5.4913488669077935E-2,{"$f":"AH294*AH295/10^6","v":5.5512374371973046E-2},{"$f":"AI294*AI295/10^6","v":5.6117791513569736E-2},{"$f":"AJ294*AJ295/10^6","v":5.6729811325642789E-2},{"$f":"AK294*AK295/10^6","v":5.7348505816819703E-2},{"$f":"AL294*AL295/10^6","v":5.7973947781052984E-2},null,null,null,"Rev","Trade Waste","Variable",-5.9000289927424454E-3,-1.2639830514420636E-2,-0.26119493697290475,-0.18278362802086312,0.17038649436044362,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139335E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X296=\"\",X296=0),\"-\",IFERROR((X296/W296-1)*(W296/W$13),\"-\"))","v":-6.4759669548419953E-6},-1.3919488414237395E-5,-2.9458700156586318E-4,-1.5879779847346103E-4,1.1955888746350013E-4,0,0,0,0,0,8.3381800906912073E-6,8.2803680681440974E-6,8.2229188871393404E-6,8.1661295609367008E-6,8.109572085019888E-6]
[null,null,null,{"$f":"D294+1","v":77},"Price","Trade Waste","Minor Trade Waste","Group 5 - All Other Towns","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,2.0169350226244345,1.9715064831261104,1.9281055214723928,1.8855964837049743,1.8441027989821881,1.8035000000000001,{"$f":"AB297","v":1.8035000000000001},{"$f":"AC297","v":1.8035000000000001},1.8035000000000001,1.8035000000000001,1.8035000000000001,1.8231689445771733,1.8430523983757381,1.8631527008301203,1.8834722168885834,1.9040133372914816,null,null,null,"Price","Trade Waste","Variable",-2.2523551323538671E-2,-2.2014110541954235E-2,-2.2047049445175881E-2,-2.2005601453634505E-2,-2.2017644029713401E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Trade Waste","Variable",{"$f":"IF(OR(X297=\"\",X297=0),\"-\",IFERROR((X297/W297-1)*(W299/W$13),\"-\"))","v":-1.0370084302017168E-4},-7.9999255285484285E-5,-8.2058326371255372E-5,-6.5328301688436841E-5,-8.1034460156640707E-5,0,0,0,0,0,2.8492675947126638E-5,2.829512453826204E-5,2.8098813007449812E-5,2.7904756288699078E-5,2.7711491833367364E-5]
[null,null,null,null,"Qty","Trade Waste","Minor Trade Waste","Group 5 - All Other Towns","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,164656.9935512564,131738.21571815034,133007.26617316742,104045.87255443458,133449.4556129374,104045.87255443458,104045.87255443458,104045.87255443458,104045.87255443458,104045.87255443458,104045.87255443458,104045.87255443458,104045.87255443458,104045.87255443458,104045.87255443458,104045.87255443458,null,null,null,"Qty","Trade Waste","Variable",-0.19992335049442467,9.6331231457709166E-3,-0.21774294331429123,0.28260210940246089,-0.22033497943810465,0,0,0,0,0,0,0,0,0,0,null,"Qty","Trade Waste","Variable",{"$f":"IF(OR(X298=\"\",X298=0),\"-\",IFERROR((X298/W298-1)*(W299/W$13),\"-\"))","v":-9.2046852149920474E-4},3.500675969925531E-5,-8.1043141631958755E-4,8.3896438366983959E-4,-8.1092809422733463E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F297","v":"Trade Waste"},"Minor Trade Waste","Group 5 - All Other Towns","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W297*W298/10^6","v":0.33210245701357466},0.25972274636379944,0.2564520443044323,0.19618853143265774,0.24609451461846713,0.18764673115192279,0.18764673115192279,0.18764673115192279,0.18764673115192279,0.18764673115192279,0.18764673115192279,{"$f":"AH297*AH298/10^6","v":0.18969320365267958},{"$f":"AI297*AI298/10^6","v":0.19176199495254703},{"$f":"AJ297*AJ298/10^6","v":0.19385334846002128},{"$f":"AK297*AK298/10^6","v":0.19596751023820791},{"$f":"AL297*AL298/10^6","v":0.19810472903377316},null,null,null,"Rev","Trade Waste","Variable",-0.21794391797232837,-1.2593052033978536E-2,-0.23498940332187879,0.25437767855935944,-0.23750136632325558,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(OR(X299=\"\",X299=0),\"-\",IFERROR((X299/W299-1)*(W299/W$13),\"-\"))","v":-1.0034371445336874E-3},-4.5763138263963859E-5,-8.7462212118332111E-4,7.5517416612057027E-4,-8.7410782827158375E-4,0,0,0,0,0,2.8492675947126638E-5,2.829512453826204E-5,2.8098813007449812E-5,2.7904756288699078E-5,2.7711491833367364E-5]
[null,null,null,{"$f":"D297+1","v":78},"Price","Sewerage","Sewerage Volume Charge",{"$f":"H285","v":"Group 1 - Warrnambool System"},"Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285","v":1.2733107692307692},1.3217467140319716,1.3719128834355829,1.4239999142367068,1.4780776081424936,1.5342,{"$f":"AC285","v":1.5342},{"$f":"AD285","v":1.5342},1.5342,1.5342,1.5342,1.5509319627226499,1.5678464039856153,1.5849453138971834,1.6022307042697335,1.6197046088564406,null,null,null,"Price","Sewerage","Variable",3.8039374182363472E-2,3.7954449873818907E-2,3.796671890031833E-2,3.7975910928880641E-2,3.7969854592436292E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Sewerage","Variable",{"$f":"IF(OR(X300=\"\",X300=0),\"-\",IFERROR((X300/W300-1)*(W302/W$13),\"-\"))","v":2.1930630993097625E-5},2.083101117863783E-5,1.8998455915398265E-5,2.1307735564591673E-5,1.8854352452074754E-5,0,0,0,0,0,5.233023675993397E-6,5.1967409764767662E-6,5.1606859955224598E-6,5.1250451380055092E-6,5.0895497892234018E-6]
[null,null,null,null,"Qty","Sewerage","Sewerage Volume Charge","Group 1 - Warrnambool System","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,32659.536808735469,29677.314352314352,25131.747665030867,26039.019476158493,22463.554923569143,{"$f":"AA301","v":22463.554923569143},{"$f":"AA301","v":22463.554923569143},{"$f":"AC301","v":22463.554923569143},{"$f":"AD301","v":22463.554923569143},22463.554923569143,22463.554923569143,22463.554923569143,22463.554923569143,22463.554923569143,22463.554923569143,22463.554923569143,null,null,null,"Qty","Sewerage","Variable",-9.1312454119785946E-2,-0.15316637595035631,3.6100625520366636E-2,-0.13731179685406625,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Variable",{"$f":"IF(OR(X301=\"\",X301=0),\"-\",IFERROR((X301/W301-1)*(W302/W$13),\"-\"))","v":-5.2643866504608209E-5},-8.4064200646317622E-5,1.8064667222566777E-5,-7.7043667569809464E-5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F300","v":"Sewerage"},"Sewerage Volume Charge","Group 1 - Warrnambool System","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W300*W301/10^6","v":4.1585739936651579E-2},3.9225892726465365E-2,3.4478568404907976E-2,3.7079561500857637E-2,3.3202877531806611E-2,3.446358596373978E-2,3.446358596373978E-2,3.446358596373978E-2,3.446358596373978E-2,3.446358596373978E-2,3.446358596373978E-2,{"$f":"AH300*AH301/10^6","v":3.4839445327339132E-2},{"$f":"AI300*AI301/10^6","v":3.5219403807651241E-2},{"$f":"AJ300*AJ301/10^6","v":3.5603506109582912E-2},{"$f":"AK300*AK301/10^6","v":3.5991797425592026E-2},{"$f":"AL300*AL301/10^6","v":3.6384323441004729E-2},null,null,null,"Rev","Sewerage","Variable",-5.6746548547194742E-2,-0.12102527161489973,7.5437966721942251E-2,-0.10455042649200041,3.7969854592436292E-2,0,0,0,0,0,1.0905985349139335E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Sewerage","Variable",{"$f":"IF(OR(X302=\"\",X302=0),\"-\",IFERROR((X302/W302-1)*(W302/W$13),\"-\"))","v":-3.271577524788567E-5},-6.6423799957293113E-5,3.7748979280431965E-5,-5.86617354624833E-5,1.8854352452074754E-5,0,0,0,0,0,5.2330236759932903E-6,5.1967409764767662E-6,5.1606859955224598E-6,5.1250451380055092E-6,5.0895497892234018E-6]
[null,null,null,{"$f":"D300+1","v":79},"Price","Sewerage","Sewerage Volume Charge",{"$f":"H288","v":"Group 2 - Hamilton"},"Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W288","v":1.5340053393665161},1.5341152753108351,1.5340361963190186,1.5339797598627789,1.5338798982188295,1.5338000000000001,{"$f":"AC288","v":1.5338000000000001},{"$f":"AD288","v":1.5338000000000001},1.5338000000000001,1.5338000000000001,1.5338000000000001,1.5505276003285102,1.5674376316211294,1.5845320834672794,1.6018129671548151,1.6192823159066674,null,null,null,"Price","Sewerage","Variable",7.1665946328680619E-5,-5.1546968529159187E-5,-3.6789520596158809E-5,-6.5099714195882008E-5,-5.2088966627894528E-5,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Sewerage","Variable",{"$f":"IF(OR(X303=\"\",X303=0),\"-\",IFERROR((X303/W303-1)*(W305/W$13),\"-\"))","v":1.89133374315786E-8},-1.5236180966597222E-8,-1.5143932593255115E-8,-2.2550415275181897E-8,-1.995719618182047E-8,0,0,0,0,0,3.8897924944082179E-6,3.8628229676116735E-6,3.8360227077646798E-6,3.8095302726741029E-6,3.7831459966173289E-6]
[null,null,null,null,"Qty",{"$f":"+F303","v":"Sewerage"},"Sewerage Volume Charge","Group 2 - Hamilton","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,12409.524157590819,13770.197962989527,18488.978551709493,14923.178165696869,16701.884077829542,{"$f":"AA304","v":16701.884077829542},{"$f":"AA304","v":16701.884077829542},{"$f":"AC304","v":16701.884077829542},{"$f":"AD304","v":16701.884077829542},16701.884077829542,16701.884077829542,16701.884077829542,16701.884077829542,16701.884077829542,16701.884077829542,16701.884077829542,null,null,null,"Qty","Sewerage","Variable",0.10964754072108351,0.34268066453385337,-0.19286086443552775,0.1191908246610156,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Variable",{"$f":"IF(OR(X304=\"\",X304=0),\"-\",IFERROR((X304/W304-1)*(W305/W$13),\"-\"))","v":2.8937048102170597E-5},1.0128907223007842E-4,-7.9388692311296161E-5,4.1287471478136148E-5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F303","v":"Sewerage"},"Sewerage Volume Charge","Group 2 - Hamilton","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W303*W304/10^6","v":1.9036276316742082E-2},2.1125071039076376E-2,2.8362762331288347E-2,2.2891853259005147E-2,2.5618684249363866E-2,2.5617349798574954E-2,2.5617349798574954E-2,2.5617349798574954E-2,2.5617349798574954E-2,2.5617349798574954E-2,2.5617349798574954E-2,{"$f":"AH303*AH304/10^6","v":2.5896732240161993E-2},{"$f":"AI303*AI304/10^6","v":2.6179161622563788E-2},{"$f":"AJ303*AJ304/10^6","v":2.6464671175672225E-2},{"$f":"AK303*AK304/10^6","v":2.6753294491783902E-2},{"$f":"AL303*AL304/10^6","v":2.7045065529552513E-2},null,null,null,"Rev","Sewerage","Variable",0.10972706466218063,0.34261145341589416,-0.19289055869737948,0.11911796565819954,-5.2088966627783506E-5,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Sewerage","Variable",{"$f":"IF(OR(X305=\"\",X305=0),\"-\",IFERROR((X305/W305-1)*(W305/W$13),\"-\"))","v":2.8958035240538389E-5},1.012686149044933E-4,-7.9400915571958491E-5,4.1262233260267878E-5,-1.9957196181777933E-8,0,0,0,0,0,3.8897924944082179E-6,3.8628229676116735E-6,3.8360227077646798E-6,3.8095302726741029E-6,3.7831459966173289E-6]
[null,null,null,{"$f":"D303+1","v":80},"Price","Sewerage","Sewerage Volume Charge",{"$f":"H291","v":"Group 3 - Portland"},"Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W291","v":1.8364110407239818},1.7952295737122559,1.7556662576687119,1.7169607204116639,1.6791129770992366,1.6420999999999999,{"$f":"AC291","v":1.6420999999999999},{"$f":"AD291","v":1.6420999999999999},1.6420999999999999,1.6420999999999999,1.6420999999999999,1.660008718541822,1.6781127493056831,1.6964142223638152,1.7149152910189869,1.7336181320578554,null,null,null,"Price","Sewerage","Variable",-2.2424972459047399E-2,-2.2038026012312861E-2,-2.2046067746636311E-2,-2.2043453215023434E-2,-2.204317255839372E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Sewerage","Variable",{"$f":"IF(OR(X306=\"\",X306=0),\"-\",IFERROR((X306/W306-1)*(W308/W$13),\"-\"))","v":-3.1387450016803519E-6},-1.9055751479549502E-6,-1.4818383507898529E-6,-1.6439226695734076E-6,-7.2881504123421878E-6,0,0,0,0,0,1.3770947285083729E-6,1.3675467659280359E-6,1.3580587285556042E-6,1.3486796697083704E-6,1.3393389021672932E-6]
[null,null,null,null,"Qty","Sewerage","Sewerage Volume Charge","Group 3 - Portland","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,5497.6981316400042,3442.3781795893351,2637.9205838693715,2870.42950860255,13166.378770809864,{"$f":"AVERAGE(W307:AA307)","v":5522.9610349022241},{"$f":"AB307","v":5522.9610349022241},{"$f":"AC307","v":5522.9610349022241},{"$f":"AD307","v":5522.9610349022241},5522.9610349022241,5522.9610349022241,5522.9610349022241,5522.9610349022241,5522.9610349022241,5522.9610349022241,5522.9610349022241,null,null,null,"Qty","Sewerage","Variable",{"$f":"IF(OR(X307=\"\",X307=0),\"-\",IFERROR(X307/W307-1,\"-\"))","v":-0.37385100142585526},-0.2336923933836732,8.8140987319689668E-2,3.5869019710641945,-0.5805254329195858,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Variable",{"$f":"IF(OR(X307=\"\",X307=0),\"-\",IFERROR((X307/W307-1)*(W308/W$13),\"-\"))","v":-5.2326617758015457E-5},-2.0206819651144604E-5,5.9244440681139731E-6,2.674984452867495E-4,-1.9193955235345285E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F306","v":"Sewerage"},"Sewerage Volume Charge","Group 3 - Portland","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W306*W307/10^6","v":1.009603354751131E-2},6.1798591119005333E-3,4.6313081595092025E-3,4.9284147169811323E-3,2.2107837455470736E-2,9.0692543154129411E-3,9.0692543154129411E-3,9.0692543154129411E-3,9.0692543154129411E-3,9.0692543154129411E-3,9.0692543154129411E-3,{"$f":"AH306*AH307/10^6","v":9.1681634701044571E-3},{"$f":"AI306*AI307/10^6","v":9.2681513265879326E-3},{"$f":"AJ306*AJ307/10^6","v":9.3692296491693083E-3},{"$f":"AK306*AK307/10^6","v":9.4714103304558723E-3},{"$f":"AL306*AL307/10^6","v":9.5747053927555132E-3},null,null,null,"Rev","Sewerage","Variable",-0.38789237547414057,-0.25058030035171697,6.4151757395348064E-2,3.4857908120631427,-0.58977198318559676,0,0,0,0,0,1.090598534913978E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Sewerage","Variable",{"$f":"IF(OR(X308=\"\",X308=0),\"-\",IFERROR((X308/W308-1)*(W308/W$13),\"-\"))","v":-5.4291939797597219E-5},-2.1667076382001511E-5,4.3119950220373214E-6,2.5995793315340617E-4,-1.9499674609248699E-4,0,0,0,0,0,1.3770947285084011E-6,1.3675467659280359E-6,1.3580587285556042E-6,1.3486796697083704E-6,1.3393389021672932E-6]
[null,null,null,{"$f":"D306+1","v":81},"Price","Sewerage","Sewerage Volume Charge",{"$f":"H294","v":"Group 4 - Port Fairy"},"Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W294","v":2.0658222624434388},2.0193719360568383,1.9749073619631903,1.9313948542024015,1.8888707379134859,1.8472999999999999,{"$f":"AC294","v":1.8472999999999999},{"$f":"AD294","v":1.8472999999999999},1.8472999999999999,1.8472999999999999,1.8472999999999999,1.8674466267354655,1.8878129722869426,1.9084014329046195,1.9292144309721542,1.9502544152916852,null,null,null,"Price","Sewerage","Variable",-2.2485151424237015E-2,-2.2019011604406336E-2,-2.2032682949510329E-2,-2.2017308473401997E-2,-2.2008249203651964E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Sewerage","Variable",{"$f":"IF(OR(X309=\"\",X309=0),\"-\",IFERROR((X309/W309-1)*(W311/W$13),\"-\"))","v":-3.2363807879700631E-6},-1.7632644621444822E-6,-9.3222964954232155E-7,-8.4373242214616533E-7,-1.349502823610125E-6,0,0,0,0,0,6.08861854176965E-7,6.0464036521187883E-7,6.0044537128191421E-7,5.9629856057823274E-7,5.9216867980332299E-7]
[null,null,null,null,"Qty","Sewerage","Sewerage Volume Charge","Group 4 - Port Fairy","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,5025.7110290924884,2834.1870095902354,1476.1917853411778,1311.2180897887324,2170.6464893735392,{"$f":"AA310","v":2170.6464893735392},{"$f":"AA310","v":2170.6464893735392},{"$f":"AC310","v":2170.6464893735392},{"$f":"AD310","v":2170.6464893735392},2170.6464893735392,2170.6464893735392,2170.6464893735392,2170.6464893735392,2170.6464893735392,2170.6464893735392,2170.6464893735392,null,null,null,"Qty","Sewerage","Variable",-0.4360624808740714,-0.47914806597232817,-0.11175627529611043,0.65544275683634035,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Variable",{"$f":"IF(OR(X310=\"\",X310=0),\"-\",IFERROR((X310/W310-1)*(W311/W$13),\"-\"))","v":-6.2764275357923052E-5},-3.8369785711234923E-5,-4.7285441174908602E-6,2.5117434561620423E-5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F309","v":"Sewerage"},"Sewerage Volume Charge","Group 4 - Port Fairy","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W309*W310/10^6","v":1.0382225728506788E-2},5.7232777087033743E-3,2.9153420245398775E-3,2.5324798713550604E-3,4.1000706361323143E-3,4.0098352598197393E-3,4.0098352598197393E-3,4.0098352598197393E-3,4.0098352598197393E-3,4.0098352598197393E-3,4.0098352598197393E-3,{"$f":"AH309*AH310/10^6","v":4.0535664644157964E-3},{"$f":"AI309*AI310/10^6","v":4.0977746008884789E-3},{"$f":"AJ309*AJ310/10^6","v":4.1424648706498441E-3},{"$f":"AK309*AK310/10^6","v":4.1876425318384761E-3},{"$f":"AL309*AL310/10^6","v":4.2333128999381409E-3},null,null,null,"Rev","Sewerage","Variable",-0.44874270138542649,-0.49061671075186097,-0.13132666766440326,0.61899436299901534,-2.2008249203651742E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139335E-2,1.0905985349139558E-2,1.090598534913978E-2,null,"Rev","Sewerage","Variable",{"$f":"IF(OR(X311=\"\",X311=0),\"-\",IFERROR((X311/W311-1)*(W311/W$13),\"-\"))","v":-6.4589391910437711E-5},-3.9288185416545135E-5,-5.5565912536797293E-6,2.3720683834670561E-5,-1.3495028236101112E-6,0,0,0,0,0,6.08861854176965E-7,6.0464036521187883E-7,6.0044537128190193E-7,5.9629856057823274E-7,5.9216867980333506E-7]
[null,null,null,{"$f":"D309+1","v":82},"Price","Sewerage","Sewerage Volume Charge",{"$f":"H297","v":"Group 5 - All Other Towns"},"Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W297","v":2.0169350226244345},1.9715064831261104,1.9281055214723928,1.8855964837049743,1.8441027989821881,1.8035000000000001,{"$f":"AC297","v":1.8035000000000001},{"$f":"AD297","v":1.8035000000000001},1.8035000000000001,1.8035000000000001,1.8035000000000001,1.8231689445771733,1.8430523983757381,1.8631527008301203,1.8834722168885834,1.9040133372914816,null,null,null,"Price","Sewerage","Variable",-2.2523551323538671E-2,-2.2014110541954235E-2,-2.2047049445175881E-2,-2.2005601453634505E-2,-2.2017644029713401E-2,0,0,0,0,0,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Price","Sewerage","Variable",{"$f":"IF(OR(X312=\"\",X312=0),\"-\",IFERROR((X312/W312-1)*(W314/W$13),\"-\"))","v":-1.5288351102014659E-5},-1.3620547604128487E-5,-1.2586855876524266E-5,-9.7793773858988243E-6,-1.2063788474837539E-5,0,0,0,0,0,5.4405043153155438E-6,5.4027830674264725E-6,5.3652985667599853E-6,5.3282446088327445E-6,5.2913419288183957E-6]
[null,null,null,null,"Qty","Sewerage","Sewerage Volume Charge","Group 5 - All Other Towns","Variable","kL",null,null,null,null,null,null,null,null,null,null,null,null,24274.961085167888,22429.541775966947,20401.869790493358,15575.238095238094,19866.930704353774,{"$f":"AA313","v":19866.930704353774},{"$f":"AA313","v":19866.930704353774},{"$f":"AC313","v":19866.930704353774},{"$f":"AD313","v":19866.930704353774},19866.930704353774,19866.930704353774,19866.930704353774,19866.930704353774,19866.930704353774,19866.930704353774,19866.930704353774,null,null,null,"Qty","Sewerage","Variable",-7.6021514626793851E-2,-9.0401846177982192E-2,-0.23657790902598186,0.27554587498908312,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Variable",{"$f":"IF(OR(X313=\"\",X313=0),\"-\",IFERROR((X313/W313-1)*(W314/W$13),\"-\"))","v":-5.1601259065516119E-5},-5.5933336349050623E-5,-1.3506442446569963E-4,1.2245368999904728E-4,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F312","v":"Sewerage"},"Sewerage Volume Charge","Group 5 - All Other Towns","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W312*W313/10^6","v":4.8961019185520357E-2},4.4219987024866771E-2,3.9336957791411054E-2,2.9368614185248713E-2,3.6636662519083971E-2,3.5830009525302034E-2,3.5830009525302034E-2,3.5830009525302034E-2,3.5830009525302034E-2,3.5830009525302034E-2,3.5830009525302034E-2,{"$f":"AH312*AH313/10^6","v":3.6220771084244506E-2},{"$f":"AI312*AI313/10^6","v":3.661579428302382E-2},{"$f":"AJ312*AJ313/10^6","v":3.7015125599021578E-2},{"$f":"AK312*AK313/10^6","v":3.7418812016501067E-2},{"$f":"AL312*AL313/10^6","v":3.7826901032135235E-2},null,null,null,"Rev","Sewerage","Variable",-9.6832791463942636E-2,-0.11042584048497761,-0.25340911361322549,0.24747672082824579,-2.2017644029713512E-2,0,0,0,0,0,1.0905985349139558E-2,1.090598534913978E-2,1.0905985349139335E-2,1.0905985349139558E-2,1.0905985349139558E-2,null,"Rev","Sewerage","Variable",{"$f":"IF(OR(X314=\"\",X314=0),\"-\",IFERROR((X314/W314-1)*(W314/W$13),\"-\"))","v":-6.5727366560609316E-5},-6.8322561303810818E-5,-1.4467350829774434E-4,1.0997964551450249E-4,-1.20637884748376E-5,0,0,0,0,0,5.4405043153155438E-6,5.4027830674265826E-6,5.365298566759876E-6,5.3282446088327445E-6,5.2913419288183957E-6]
[null,null,null,{"$f":"D312+1","v":83},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X315=\"\",X315=0),\"-\",IFERROR((X315/W315-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X316=\"\",X316=0),\"-\",IFERROR((X316/W316-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W315*W316/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH315*AH316/10^6","v":0},{"$f":"AI315*AI316/10^6","v":0},{"$f":"AJ315*AJ316/10^6","v":0},{"$f":"AK315*AK316/10^6","v":0},{"$f":"AL315*AL316/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X317=\"\",X317=0),\"-\",IFERROR((X317/W317-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":84},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X318=\"\",X318=0),\"-\",IFERROR((X318/W318-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X319=\"\",X319=0),\"-\",IFERROR((X319/W319-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W318*W319/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH318*AH319/10^6","v":0},{"$f":"AI318*AI319/10^6","v":0},{"$f":"AJ318*AJ319/10^6","v":0},{"$f":"AK318*AK319/10^6","v":0},{"$f":"AL318*AL319/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X320=\"\",X320=0),\"-\",IFERROR((X320/W320-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":85},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X321=\"\",X321=0),\"-\",IFERROR((X321/W321-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F321","v":0},0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X322=\"\",X322=0),\"-\",IFERROR((X322/W322-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W321*W322/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH321*AH322/10^6","v":0},{"$f":"AI321*AI322/10^6","v":0},{"$f":"AJ321*AJ322/10^6","v":0},{"$f":"AK321*AK322/10^6","v":0},{"$f":"AL321*AL322/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X323=\"\",X323=0),\"-\",IFERROR((X323/W323-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":86},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,{"$f":"IF(OR(X324=\"\",X324=0),\"-\",IFERROR(X324/W324-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X324=\"\",X324=0),\"-\",IFERROR((X324/W324-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E325","v":"Qty"},0,{"$f":"I325","v":0},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X325=\"\",X325=0),\"-\",IFERROR((X325/W325-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W324*W325/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH324*AH325/10^6","v":0},{"$f":"AI324*AI325/10^6","v":0},{"$f":"AJ324*AJ325/10^6","v":0},{"$f":"AK324*AK325/10^6","v":0},{"$f":"AL324*AL325/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X326=\"\",X326=0),\"-\",IFERROR((X326/W326-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D324+1","v":87},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X327=\"\",X327=0),\"-\",IFERROR((X327/W327-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X328=\"\",X328=0),\"-\",IFERROR((X328/W328-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W327*W328/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH327*AH328/10^6","v":0},{"$f":"AI327*AI328/10^6","v":0},{"$f":"AJ327*AJ328/10^6","v":0},{"$f":"AK327*AK328/10^6","v":0},{"$f":"AL327*AL328/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X329=\"\",X329=0),\"-\",IFERROR((X329/W329-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":88},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X330=\"\",X330=0),\"-\",IFERROR((X330/W330-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X331=\"\",X331=0),\"-\",IFERROR((X331/W331-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W330*W331/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH330*AH331/10^6","v":0},{"$f":"AI330*AI331/10^6","v":0},{"$f":"AJ330*AJ331/10^6","v":0},{"$f":"AK330*AK331/10^6","v":0},{"$f":"AL330*AL331/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X332=\"\",X332=0),\"-\",IFERROR((X332/W332-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":89},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X333=\"\",X333=0),\"-\",IFERROR((X333/W333-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X334=\"\",X334=0),\"-\",IFERROR((X334/W334-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W333*W334/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH333*AH334/10^6","v":0},{"$f":"AI333*AI334/10^6","v":0},{"$f":"AJ333*AJ334/10^6","v":0},{"$f":"AK333*AK334/10^6","v":0},{"$f":"AL333*AL334/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X335=\"\",X335=0),\"-\",IFERROR((X335/W335-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":90},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X336=\"\",X336=0),\"-\",IFERROR((X336/W336-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X337=\"\",X337=0),\"-\",IFERROR((X337/W337-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W336*W337/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH336*AH337/10^6","v":0},{"$f":"AI336*AI337/10^6","v":0},{"$f":"AJ336*AJ337/10^6","v":0},{"$f":"AK336*AK337/10^6","v":0},{"$f":"AL336*AL337/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X338=\"\",X338=0),\"-\",IFERROR((X338/W338-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":91},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X339=\"\",X339=0),\"-\",IFERROR((X339/W339-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F339","v":0},0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP340","v":"Qty"},0,0,{"$f":"IF(OR(X340=\"\",X340=0),\"-\",IFERROR((X340/W340-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W339*W340/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH339*AH340/10^6","v":0},{"$f":"AI339*AI340/10^6","v":0},{"$f":"AJ339*AJ340/10^6","v":0},{"$f":"AK339*AK340/10^6","v":0},{"$f":"AL339*AL340/10^6","v":0},null,null,null,"Rev",0,0,{"$f":"IF(OR(X341=\"\",X341=0),\"-\",IFERROR(X341/W341-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X341=\"\",X341=0),\"-\",IFERROR((X341/W341-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":92},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X342=\"\",X342=0),\"-\",IFERROR((X342/W342-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X343=\"\",X343=0),\"-\",IFERROR((X343/W343-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W342*W343/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH342*AH343/10^6","v":0},{"$f":"AI342*AI343/10^6","v":0},{"$f":"AJ342*AJ343/10^6","v":0},{"$f":"AK342*AK343/10^6","v":0},{"$f":"AL342*AL343/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X344=\"\",X344=0),\"-\",IFERROR((X344/W344-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":93},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X345=\"\",X345=0),\"-\",IFERROR((X345/W345-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X346=\"\",X346=0),\"-\",IFERROR((X346/W346-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W345*W346/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH345*AH346/10^6","v":0},{"$f":"AI345*AI346/10^6","v":0},{"$f":"AJ345*AJ346/10^6","v":0},{"$f":"AK345*AK346/10^6","v":0},{"$f":"AL345*AL346/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X347=\"\",X347=0),\"-\",IFERROR((X347/W347-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":94},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X348=\"\",X348=0),\"-\",IFERROR((X348/W348-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"kL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X349=\"\",X349=0),\"-\",IFERROR((X349/W349-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W348*W349/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH348*AH349/10^6","v":0},{"$f":"AI348*AI349/10^6","v":0},{"$f":"AJ348*AJ349/10^6","v":0},{"$f":"AK348*AK349/10^6","v":0},{"$f":"AL348*AL349/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X350=\"\",X350=0),\"-\",IFERROR((X350/W350-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":95},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X351=\"\",X351=0),\"-\",IFERROR((X351/W351-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X352=\"\",X352=0),\"-\",IFERROR((X352/W352-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W351*W352/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH351*AH352/10^6","v":0},{"$f":"AI351*AI352/10^6","v":0},{"$f":"AJ351*AJ352/10^6","v":0},{"$f":"AK351*AK352/10^6","v":0},{"$f":"AL351*AL352/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X353=\"\",X353=0),\"-\",IFERROR((X353/W353-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":96},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X354=\"\",X354=0),\"-\",IFERROR((X354/W354-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X355=\"\",X355=0),\"-\",IFERROR((X355/W355-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354*W355/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH354*AH355/10^6","v":0},{"$f":"AI354*AI355/10^6","v":0},{"$f":"AJ354*AJ355/10^6","v":0},{"$f":"AK354*AK355/10^6","v":0},{"$f":"AL354*AL355/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X356=\"\",X356=0),\"-\",IFERROR((X356/W356-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":97},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X357=\"\",X357=0),\"-\",IFERROR((X357/W357-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F357","v":0},0,0,0,"cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,{"$f":"IF(OR(X358=\"\",X358=0),\"-\",IFERROR(X358/W358-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X358=\"\",X358=0),\"-\",IFERROR((X358/W358-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W357*W358/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH357*AH358/10^6","v":0},{"$f":"AI357*AI358/10^6","v":0},{"$f":"AJ357*AJ358/10^6","v":0},{"$f":"AK357*AK358/10^6","v":0},{"$f":"AL357*AL358/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X359=\"\",X359=0),\"-\",IFERROR((X359/W359-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":98},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X360=\"\",X360=0),\"-\",IFERROR((X360/W360-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"kL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X361=\"\",X361=0),\"-\",IFERROR((X361/W361-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W360*W361/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH360*AH361/10^6","v":0},{"$f":"AI360*AI361/10^6","v":0},{"$f":"AJ360*AJ361/10^6","v":0},{"$f":"AK360*AK361/10^6","v":0},{"$f":"AL360*AL361/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X362=\"\",X362=0),\"-\",IFERROR((X362/W362-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":99},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X363=\"\",X363=0),\"-\",IFERROR((X363/W363-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"kL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X364=\"\",X364=0),\"-\",IFERROR((X364/W364-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W363*W364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH363*AH364/10^6","v":0},{"$f":"AI363*AI364/10^6","v":0},{"$f":"AJ363*AJ364/10^6","v":0},{"$f":"AK363*AK364/10^6","v":0},{"$f":"AL363*AL364/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X365=\"\",X365=0),\"-\",IFERROR((X365/W365-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":100},"Price",null,null,null,null,"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",0,0,{"$f":"IF(OR(X366=\"\",X366=0),\"-\",IFERROR((X366/W366-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",0,0,0,0,"kL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty",0,0,{"$f":"IF(OR(X367=\"\",X367=0),\"-\",IFERROR((X367/W367-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":0},0,0,0,"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W366*W367/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH366*AH367/10^6","v":0},{"$f":"AI366*AI367/10^6","v":0},{"$f":"AJ366*AJ367/10^6","v":0},{"$f":"AK366*AK367/10^6","v":0},{"$f":"AL366*AL367/10^6","v":0},null,null,null,"Rev",0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev",0,0,{"$f":"IF(OR(X368=\"\",X368=0),\"-\",IFERROR((X368/W368-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X369=\"\",X369=0),\"-\",IFERROR((X369/W369-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X370=\"\",X370=0),\"-\",IFERROR((X370/W370-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W369*W370/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH369*AH370/10^6","v":0},{"$f":"AI369*AI370/10^6","v":0},{"$f":"AJ369*AJ370/10^6","v":0},{"$f":"AK369*AK370/10^6","v":0},{"$f":"AL369*AL370/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X371=\"\",X371=0),\"-\",IFERROR((X371/W371-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X372=\"\",X372=0),\"-\",IFERROR((X372/W372-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X373=\"\",X373=0),\"-\",IFERROR((X373/W373-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W372*W373/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH372*AH373/10^6","v":0},{"$f":"AI372*AI373/10^6","v":0},{"$f":"AJ372*AJ373/10^6","v":0},{"$f":"AK372*AK373/10^6","v":0},{"$f":"AL372*AL373/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X374=\"\",X374=0),\"-\",IFERROR((X374/W374-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X375=\"\",X375=0),\"-\",IFERROR(X375/W375-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X375=\"\",X375=0),\"-\",IFERROR((X375/W375-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X376=\"\",X376=0),\"-\",IFERROR((X376/W376-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W375*W376/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH375*AH376/10^6","v":0},{"$f":"AI375*AI376/10^6","v":0},{"$f":"AJ375*AJ376/10^6","v":0},{"$f":"AK375*AK376/10^6","v":0},{"$f":"AL375*AL376/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X377=\"\",X377=0),\"-\",IFERROR((X377/W377-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X378=\"\",X378=0),\"-\",IFERROR((X378/W378-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X379=\"\",X379=0),\"-\",IFERROR((X379/W379-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W378*W379/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH378*AH379/10^6","v":0},{"$f":"AI378*AI379/10^6","v":0},{"$f":"AJ378*AJ379/10^6","v":0},{"$f":"AK378*AK379/10^6","v":0},{"$f":"AL378*AL379/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X380=\"\",X380=0),\"-\",IFERROR((X380/W380-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X381=\"\",X381=0),\"-\",IFERROR((X381/W381-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X382=\"\",X382=0),\"-\",IFERROR((X382/W382-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W381*W382/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH381*AH382/10^6","v":0},{"$f":"AI381*AI382/10^6","v":0},{"$f":"AJ381*AJ382/10^6","v":0},{"$f":"AK381*AK382/10^6","v":0},{"$f":"AL381*AL382/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X383=\"\",X383=0),\"-\",IFERROR((X383/W383-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D381+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X384=\"\",X384=0),\"-\",IFERROR((X384/W384-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X385=\"\",X385=0),\"-\",IFERROR((X385/W385-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W384*W385/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH384*AH385/10^6","v":0},{"$f":"AI384*AI385/10^6","v":0},{"$f":"AJ384*AJ385/10^6","v":0},{"$f":"AK384*AK385/10^6","v":0},{"$f":"AL384*AL385/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X386=\"\",X386=0),\"-\",IFERROR((X386/W386-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D384+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X387=\"\",X387=0),\"-\",IFERROR((X387/W387-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X388=\"\",X388=0),\"-\",IFERROR((X388/W388-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W387*W388/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH387*AH388/10^6","v":0},{"$f":"AI387*AI388/10^6","v":0},{"$f":"AJ387*AJ388/10^6","v":0},{"$f":"AK387*AK388/10^6","v":0},{"$f":"AL387*AL388/10^6","v":0},null,null,null,{"$f":"E389","v":"Rev"},"[Service]",{"$f":"I389","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X389=\"\",X389=0),\"-\",IFERROR((X389/W389-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X390=\"\",X390=0),\"-\",IFERROR((X390/W390-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X391=\"\",X391=0),\"-\",IFERROR((X391/W391-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W390*W391/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH390*AH391/10^6","v":0},{"$f":"AI390*AI391/10^6","v":0},{"$f":"AJ390*AJ391/10^6","v":0},{"$f":"AK390*AK391/10^6","v":0},{"$f":"AL390*AL391/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X392=\"\",X392=0),\"-\",IFERROR(X392/W392-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X392=\"\",X392=0),\"-\",IFERROR((X392/W392-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X393=\"\",X393=0),\"-\",IFERROR((X393/W393-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X394=\"\",X394=0),\"-\",IFERROR((X394/W394-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W393*W394/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH393*AH394/10^6","v":0},{"$f":"AI393*AI394/10^6","v":0},{"$f":"AJ393*AJ394/10^6","v":0},{"$f":"AK393*AK394/10^6","v":0},{"$f":"AL393*AL394/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X395=\"\",X395=0),\"-\",IFERROR((X395/W395-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X396=\"\",X396=0),\"-\",IFERROR((X396/W396-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X397=\"\",X397=0),\"-\",IFERROR((X397/W397-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W396*W397/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH396*AH397/10^6","v":0},{"$f":"AI396*AI397/10^6","v":0},{"$f":"AJ396*AJ397/10^6","v":0},{"$f":"AK396*AK397/10^6","v":0},{"$f":"AL396*AL397/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X398=\"\",X398=0),\"-\",IFERROR((X398/W398-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X399=\"\",X399=0),\"-\",IFERROR((X399/W399-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X400=\"\",X400=0),\"-\",IFERROR((X400/W400-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W399*W400/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH399*AH400/10^6","v":0},{"$f":"AI399*AI400/10^6","v":0},{"$f":"AJ399*AJ400/10^6","v":0},{"$f":"AK399*AK400/10^6","v":0},{"$f":"AL399*AL400/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X401=\"\",X401=0),\"-\",IFERROR((X401/W401-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X402=\"\",X402=0),\"-\",IFERROR((X402/W402-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X403=\"\",X403=0),\"-\",IFERROR((X403/W403-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W402*W403/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH402*AH403/10^6","v":0},{"$f":"AI402*AI403/10^6","v":0},{"$f":"AJ402*AJ403/10^6","v":0},{"$f":"AK402*AK403/10^6","v":0},{"$f":"AL402*AL403/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP404","v":"Rev"},"[Service]","[Price]",{"$f":"IF(OR(X404=\"\",X404=0),\"-\",IFERROR((X404/W404-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X405=\"\",X405=0),\"-\",IFERROR((X405/W405-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X406=\"\",X406=0),\"-\",IFERROR((X406/W406-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W405*W406/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH405*AH406/10^6","v":0},{"$f":"AI405*AI406/10^6","v":0},{"$f":"AJ405*AJ406/10^6","v":0},{"$f":"AK405*AK406/10^6","v":0},{"$f":"AL405*AL406/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X407=\"\",X407=0),\"-\",IFERROR((X407/W407-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X408=\"\",X408=0),\"-\",IFERROR((X408/W408-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X409=\"\",X409=0),\"-\",IFERROR(X409/W409-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X409=\"\",X409=0),\"-\",IFERROR((X409/W409-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W408*W409/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH408*AH409/10^6","v":0},{"$f":"AI408*AI409/10^6","v":0},{"$f":"AJ408*AJ409/10^6","v":0},{"$f":"AK408*AK409/10^6","v":0},{"$f":"AL408*AL409/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X410=\"\",X410=0),\"-\",IFERROR((X410/W410-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X411=\"\",X411=0),\"-\",IFERROR((X411/W411-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X412=\"\",X412=0),\"-\",IFERROR((X412/W412-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W411*W412/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH411*AH412/10^6","v":0},{"$f":"AI411*AI412/10^6","v":0},{"$f":"AJ411*AJ412/10^6","v":0},{"$f":"AK411*AK412/10^6","v":0},{"$f":"AL411*AL412/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X413=\"\",X413=0),\"-\",IFERROR((X413/W413-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X414=\"\",X414=0),\"-\",IFERROR((X414/W414-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X415=\"\",X415=0),\"-\",IFERROR((X415/W415-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W414*W415/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH414*AH415/10^6","v":0},{"$f":"AI414*AI415/10^6","v":0},{"$f":"AJ414*AJ415/10^6","v":0},{"$f":"AK414*AK415/10^6","v":0},{"$f":"AL414*AL415/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X416=\"\",X416=0),\"-\",IFERROR((X416/W416-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X417=\"\",X417=0),\"-\",IFERROR((X417/W417-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X418=\"\",X418=0),\"-\",IFERROR((X418/W418-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W417*W418/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH417*AH418/10^6","v":0},{"$f":"AI417*AI418/10^6","v":0},{"$f":"AJ417*AJ418/10^6","v":0},{"$f":"AK417*AK418/10^6","v":0},{"$f":"AL417*AL418/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X419=\"\",X419=0),\"-\",IFERROR((X419/W419-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X420=\"\",X420=0),\"-\",IFERROR((X420/W420-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X421=\"\",X421=0),\"-\",IFERROR((X421/W421-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W420*W421/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH420*AH421/10^6","v":0},{"$f":"AI420*AI421/10^6","v":0},{"$f":"AJ420*AJ421/10^6","v":0},{"$f":"AK420*AK421/10^6","v":0},{"$f":"AL420*AL421/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X422=\"\",X422=0),\"-\",IFERROR((X422/W422-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X423=\"\",X423=0),\"-\",IFERROR((X423/W423-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X424=\"\",X424=0),\"-\",IFERROR((X424/W424-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W423*W424/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH423*AH424/10^6","v":0},{"$f":"AI423*AI424/10^6","v":0},{"$f":"AJ423*AJ424/10^6","v":0},{"$f":"AK423*AK424/10^6","v":0},{"$f":"AL423*AL424/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X425=\"\",X425=0),\"-\",IFERROR((X425/W425-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X426=\"\",X426=0),\"-\",IFERROR(X426/W426-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X426=\"\",X426=0),\"-\",IFERROR((X426/W426-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X427=\"\",X427=0),\"-\",IFERROR((X427/W427-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W426*W427/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH426*AH427/10^6","v":0},{"$f":"AI426*AI427/10^6","v":0},{"$f":"AJ426*AJ427/10^6","v":0},{"$f":"AK426*AK427/10^6","v":0},{"$f":"AL426*AL427/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X428=\"\",X428=0),\"-\",IFERROR((X428/W428-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X429=\"\",X429=0),\"-\",IFERROR((X429/W429-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X430=\"\",X430=0),\"-\",IFERROR((X430/W430-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W429*W430/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH429*AH430/10^6","v":0},{"$f":"AI429*AI430/10^6","v":0},{"$f":"AJ429*AJ430/10^6","v":0},{"$f":"AK429*AK430/10^6","v":0},{"$f":"AL429*AL430/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X431=\"\",X431=0),\"-\",IFERROR((X431/W431-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X432=\"\",X432=0),\"-\",IFERROR((X432/W432-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X433=\"\",X433=0),\"-\",IFERROR((X433/W433-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W432*W433/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH432*AH433/10^6","v":0},{"$f":"AI432*AI433/10^6","v":0},{"$f":"AJ432*AJ433/10^6","v":0},{"$f":"AK432*AK433/10^6","v":0},{"$f":"AL432*AL433/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X434=\"\",X434=0),\"-\",IFERROR((X434/W434-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X435=\"\",X435=0),\"-\",IFERROR((X435/W435-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X436=\"\",X436=0),\"-\",IFERROR((X436/W436-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W435*W436/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH435*AH436/10^6","v":0},{"$f":"AI435*AI436/10^6","v":0},{"$f":"AJ435*AJ436/10^6","v":0},{"$f":"AK435*AK436/10^6","v":0},{"$f":"AL435*AL436/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X437=\"\",X437=0),\"-\",IFERROR((X437/W437-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X438=\"\",X438=0),\"-\",IFERROR((X438/W438-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X439=\"\",X439=0),\"-\",IFERROR((X439/W439-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W438*W439/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH438*AH439/10^6","v":0},{"$f":"AI438*AI439/10^6","v":0},{"$f":"AJ438*AJ439/10^6","v":0},{"$f":"AK438*AK439/10^6","v":0},{"$f":"AL438*AL439/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X440=\"\",X440=0),\"-\",IFERROR((X440/W440-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X441=\"\",X441=0),\"-\",IFERROR((X441/W441-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X442=\"\",X442=0),\"-\",IFERROR((X442/W442-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W441*W442/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH441*AH442/10^6","v":0},{"$f":"AI441*AI442/10^6","v":0},{"$f":"AJ441*AJ442/10^6","v":0},{"$f":"AK441*AK442/10^6","v":0},{"$f":"AL441*AL442/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X443=\"\",X443=0),\"-\",IFERROR(X443/W443-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X443=\"\",X443=0),\"-\",IFERROR((X443/W443-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":39.563725881775653},38.691804630950095,36.290168609239373,33.994847481916729,34.391661685542708,33.446308085111113,33.985940090501828,34.541585981902763,35.110309274209861,35.695678272367431,36.298774063186826,36.928709621391143,37.56980290732389,38.219482095001766,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":38.881796416396824},39.555816709493307]
[null,null,null,null,null,null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,30.995428486235298,30.771414793348143,30.305856180184048,29.713848082641512,28.965662237888036,28.401174529616853,28.907471523040215,29.422330775085854,29.94639468083956,30.479827801100338,31.022440517614768,31.604525417936735,32.197538933374325,32.80168632188613,33.417176697328948,34.044223101901963]
[null,null,null,null,null,null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Trade Waste",null,null,null,null,null,null,null,null,null,null,null,null,null,4.3589773334301611,4.1934173575461404,3.9405814227036116,3.4552459117357808,4.0491962863271418,4.1802783198978082,4.2424310369837004,4.305785297724575,4.3703647178866634,4.4361933814004564,4.5032958496824707,4.5815270840884841,4.6611938743077044,4.7423235238331376,4.8249438668761311,4.9090832788133154]
[null,null,null,null,null,null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Bulk Water",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W448:W453)","v":74.918131701441112},73.656636781844384,70.53660621212704,67.163941476294028,67.406520209757886,66.027760934625775,67.135842650525746,68.269702054713193,69.427068672936073,70.61169945486823,71.824510430484068,{"$f":"SUM(AH448:AH453)","v":73.114762123416355},{"$f":"SUM(AI448:AI453)","v":74.428535715005907},{"$f":"SUM(AJ448:AJ453)","v":75.763491940721025},{"$f":"SUM(AK448:AK453)","v":77.123916980601891},{"$f":"SUM(AL448:AL453)","v":78.50912309020859}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W13-W65","v":74.918131701441141},73.656636781844369,{"$f":"+Y13-Y65","v":70.536606212127012},{"$f":"+Z13-Z65","v":67.163941476294028},67.406520209757886,66.027760934625761,{"$f":"+AC13","v":67.135842650525731},{"$f":"+AD13","v":68.269702054713193},69.427068672936102,70.611699454868187,71.824510430484054,{"$f":"+AH13","v":73.114762123416355},{"$f":"+AI13","v":74.428535715005935},{"$f":"+AJ13","v":75.763491940721039},{"$f":"+AK13","v":77.123916980601891},{"$f":"+AL13","v":78.509123090208561}]
[null,null,null,null,null,null,null,null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W455-W454","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH455-AH454","v":0},{"$f":"+AI455-AI454","v":0},{"$f":"+AJ455-AJ454","v":0},{"$f":"+AK455-AK454","v":0},{"$f":"+AL455-AL454","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(W454,2)=ROUND(W463,2),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":42.360484379140274},42.173260063277084,41.701490316687114,41.084430985608925,40.224998143562338,39.657588901152472,40.119403617305565,40.590075544865719,41.070246052367679,41.56007868724295,42.059382831033695,42.833696309683013,43.622365257854028,44.425657008933484,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":45.24384388893079},46.077203309891615]
[null,null,null,null,null,null,null,null,"Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,32.557647322300845,31.483376718567278,28.835115895439905,26.079510490685081,27.181522066195559,26.370172033473295,27.016439033220166,27.679626509847473,28.356822620568401,29.051620767625259,29.765127599450373,30.281065813733353,30.806170457151897,31.337834931787555,31.880073091671115,32.431919780316946]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W461:W462)","v":74.918131701441126},73.656636781844355,70.536606212127026,67.163941476294013,67.4065202097579,66.027760934625775,67.135842650525731,68.269702054713193,69.427068672936088,70.611699454868216,71.824510430484068,{"$f":"SUM(AH461:AH462)","v":73.114762123416369},{"$f":"SUM(AI461:AI462)","v":74.428535715005921},{"$f":"SUM(AJ461:AJ462)","v":75.763491940721039},{"$f":"SUM(AK461:AK462)","v":77.123916980601905},{"$f":"SUM(AL461:AL462)","v":78.509123090208561}]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W461/W463,\"\")","v":0.56542366203087557},0.572565649286778,0.59120352617018268,0.61170369222762133,0.59675233224306523,0.60061992622190441,0.59758546304611548,0.59455474863997104,0.59155955792754933,0.58857213476084458,0.58558537439306613,{"$f":"IFERROR(AH461/AH463,\"\")","v":0.58584197042699149},{"$f":"IFERROR(AI461/AI463,\"\")","v":0.58609731924443997},{"$f":"IFERROR(AJ461/AJ463,\"\")","v":0.58637288053846648},{"$f":"IFERROR(AK461/AK463,\"\")","v":0.58663830443558063},{"$f":"IFERROR(AL461/AL463,\"\")","v":0.58690253433283135}]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W462/W463,\"\")","v":0.43457633796912432},0.42743435071322217,0.40879647382981715,0.38829630777237856,0.40324766775693471,0.39938007377809553,0.40241453695388457,0.4054452513600289,0.40844044207245062,0.41142786523915537,0.41441462560693387,{"$f":"IFERROR(AH462/AH463,\"\")","v":0.4141580295730084},{"$f":"IFERROR(AI462/AI463,\"\")","v":0.41390268075556008},{"$f":"IFERROR(AJ462/AJ463,\"\")","v":0.41362711946153352},{"$f":"IFERROR(AK462/AK463,\"\")","v":0.41336169556441932},{"$f":"IFERROR(AL462/AL463,\"\")","v":0.4130974656671686}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W472:W473)","v":39.56372588177566},38.691804630950088,36.290168609239352,33.994847481916715,34.391661685542722,33.446308085111106,33.985940090501828,34.541585981902756,35.110309274209847,35.695678272367417,36.298774063186841,{"$f":"SUM(AH472:AH473)","v":36.92870962139115},{"$f":"SUM(AI472:AI473)","v":37.56980290732389},{"$f":"SUM(AJ472:AJ473)","v":38.219482095001752},{"$f":"SUM(AK472:AK473)","v":38.881796416396824},{"$f":"SUM(AL472:AL473)","v":39.555816709493293}]
[null,null,null,null,null,null,null,null,{"$f":"I461","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$471,$I$69:$I$445,$I472)","v":11.157239267619913},11.170807087539966,11.157846805214717,11.12143994650086,11.00075303806616,10.950297539044,10.901664193100194,10.853284289254415,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$471,$I$69:$I$445,$I472)","v":10.805156385848784},10.757279050257861,10.709650858826709,10.898310001345374,11.090357070055475,11.285853715834632,11.484862721654787,11.687448023501094]
[null,null,null,null,null,null,null,null,{"$f":"I462","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,28.406486614155749,27.520997543410122,25.132321804024635,22.873407535415854,23.390908647476564,22.496010546067104,23.084275897401632,23.688301692648345,24.305152888361061,24.938399222109553,25.589123204360128,26.030399620045774,26.479445837268415,26.933628379167121,27.396933694742039,27.868368685992198]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471-W448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W476:W477)","v":30.995428486235298},30.771414793348143,30.305856180184051,29.713848082641512,28.96566223788804,28.401174529616853,28.907471523040215,29.422330775085854,29.94639468083956,30.479827801100338,31.022440517614768,{"$f":"SUM(AH476:AH477)","v":31.604525417936731},{"$f":"SUM(AI476:AI477)","v":32.197538933374325},{"$f":"SUM(AJ476:AJ477)","v":32.801686321886137},{"$f":"SUM(AK476:AK477)","v":33.417176697328941},{"$f":"SUM(AL476:AL477)","v":34.044223101901963}]
[null,null,null,null,null,null,null,null,{"$f":"I472","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$475,$I$69:$I$445,$I476)","v":30.865367191520367},30.654940705737129,30.196131241472393,29.617047159108065,28.843996105496181,28.292184494754004,28.798481488177366,29.313340740223005,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$475,$I$69:$I$445,$I476)","v":29.837404645976711},30.370837766237489,30.913450482751919,31.494346739350465,32.086158647733612,32.689091324482042,33.303353740532771,33.929158793606575]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.13006129471493211,0.11647408761101241,0.10972493871165645,9.6800923533447686E-2,0.1216661323918575,0.10899003486284944,0.10899003486284944,0.10899003486284944,0.10899003486284944,0.10899003486284944,0.10899003486284944,0.11017867858626587,0.11138028564071527,0.11259499740409587,0.11382295679617135,0.11506430829538614]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W475-W449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W480:W481)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH480:AH481)","v":0},{"$f":"SUM(AI480:AI481)","v":0},{"$f":"SUM(AJ480:AJ481)","v":0},{"$f":"SUM(AK480:AK481)","v":0},{"$f":"SUM(AL480:AL481)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$479,$I$69:$I$445,$I480)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$479,$I$69:$I$445,$I480)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W479-W450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I451","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W484:W485)","v":4.358977333430162},4.1934173575461413,3.9405814227036116,3.4552459117357808,4.0491962863271418,4.1802783198978082,4.2424310369837004,4.305785297724575,4.3703647178866643,4.4361933814004573,4.5032958496824715,{"$f":"SUM(AH484:AH485)","v":4.5815270840884832},{"$f":"SUM(AI484:AI485)","v":4.6611938743077044},{"$f":"SUM(AJ484:AJ485)","v":4.7423235238331385},{"$f":"SUM(AK484:AK485)","v":4.8249438668761302},{"$f":"SUM(AL484:AL485)","v":4.9090832788133154}]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$483,$I$69:$I$445,$I484)","v":0.33787792},0.34751227000000001,0.34751227000000001,0.34594388000000004,0.38024899999999995,0.41510686735446978,0.41925793602801442,0.42345051538829459,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$483,$I$69:$I$445,$I484)","v":0.4276850205421775},0.43196187074759929,0.43628148945507528,0.44103956898717311,0.44584954006493815,0.4507119686168069,0.45562742674322371,0.46059649278395143]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0210994134301616,3.8459050875461411,3.5930691527036114,3.1093020317357807,3.6689472863271417,3.7651714525433384,3.8231731009556862,3.8823347823362804,3.9426796973444871,4.0042315106528577,4.0670143602273958,4.1404875151013103,4.2153443342427659,4.2916115552163312,4.3693164401329065,4.4484867860293642]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W483-W451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I452","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W488:W489)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH488:AH489)","v":0},{"$f":"SUM(AI488:AI489)","v":0},{"$f":"SUM(AJ488:AJ489)","v":0},{"$f":"SUM(AK488:AK489)","v":0},{"$f":"SUM(AL488:AL489)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$487,$I$69:$I$445,$I488)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$487,$I$69:$I$445,$I488)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W487-W452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I453","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W492:W493)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH492:AH493)","v":0},{"$f":"SUM(AI492:AI493)","v":0},{"$f":"SUM(AJ492:AJ493)","v":0},{"$f":"SUM(AK492:AK493)","v":0},{"$f":"SUM(AL492:AL493)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$491,$I$69:$I$445,$I492)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$491,$I$69:$I$445,$I492)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W491-W453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W472:W473,W476:W477,W480:W481,W484:W485,W488:W489,W492:W493)","v":74.918131701441126},73.656636781844369,70.536606212126998,67.163941476293999,67.4065202097579,66.027760934625761,67.135842650525746,68.269702054713193,69.427068672936073,70.611699454868216,71.824510430484082,{"$f":"SUM(AH472:AH473,AH476:AH477,AH480:AH481,AH484:AH485,AH488:AH489,AH492:AH493)","v":73.114762123416369},{"$f":"SUM(AI472:AI473,AI476:AI477,AI480:AI481,AI484:AI485,AI488:AI489,AI492:AI493)","v":74.428535715005935},{"$f":"SUM(AJ472:AJ473,AJ476:AJ477,AJ480:AJ481,AJ484:AJ485,AJ488:AJ489,AJ492:AJ493)","v":75.763491940721025},{"$f":"SUM(AK472:AK473,AK476:AK477,AK480:AK481,AK484:AK485,AK488:AK489,AK492:AK493)","v":77.123916980601891},{"$f":"SUM(AL472:AL473,AL476:AL477,AL480:AL481,AL484:AL485,AL488:AL489,AL492:AL493)","v":78.509123090208561}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W495-W455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I471","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W471/W$495,\"-\")","v":0.52809279920970864},0.52529963790699763,0.514487023944741,0.50614729771205347,0.51021268533847441,0.5065491788859291,0.50622646188288634,0.50595776665643266,0.50571498905723611,0.5055207359112277,0.50538143379785228,{"$f":"IFERROR(AH471/AH$495,\"-\")","v":0.50507870844271052},{"$f":"IFERROR(AI471/AI$495,\"-\")","v":0.50477686476571704},{"$f":"IFERROR(AJ471/AJ$495,\"-\")","v":0.50445776872197878},{"$f":"IFERROR(AK471/AK$495,\"-\")","v":0.50414706538020271},{"$f":"IFERROR(AL471/AL$495,\"-\")","v":0.50383719945569716}]
[null,null,null,null,null,null,null,null,{"$f":"I472","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W472/W$471,\"-\")","v":0.28200678826256098},0.28871248560487894,0.30746197201117353,0.32715075284326017,0.31986686594706076,0.32739929056381001,0.32076982905489559,0.31420920553389575,0.3077488238984461,0.30136082492051253,0.29504166835452783,{"$f":"IFERROR(AH472/AH$471,\"-\")","v":0.29511754169261495},0.29519337903935372,0.29529059781033945,0.29537891198904359,0.29546724086968823]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W473/W$471,\"-\")","v":0.71799321173743902},0.71128751439512106,0.69253802798882647,0.67284924715673988,0.68013313405293929,0.67260070943618988,0.67923017094510441,0.68579079446610436,0.69225117610155384,0.69863917507948736,0.70495833164547206,0.70488245830738494,0.70480662096064628,0.70470940218966061,0.70462108801095646,0.70453275913031177]
[]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W475/W$495,\"-\")","v":0.4137239915399421},0.4177683931522243,0.42964721167678921,0.44240774781106662,0.42971602966228944,0.43013990066597779,0.43058179329806684,0.43097201085638254,0.43133600846543024,0.43165407484041163,0.43191997177119756,{"$f":"IFERROR(AH475/AH$495,\"-\")","v":0.4322591567020197},{"$f":"IFERROR(AI475/AI$495,\"-\")","v":0.43259669996279138},{"$f":"IFERROR(AJ475/AJ$495,\"-\")","v":0.4329484489383208},{"$f":"IFERROR(AK475/AK$495,\"-\")","v":0.43329200597700435},{"$f":"IFERROR(AL475/AL$495,\"-\")","v":0.433633974777485}]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W476/W$475,\"-\")","v":0.99580385556622686},0.99621486082478761,0.99637941465638569,0.99674222863143747,0.99579964264608745,0.99616248142311181,0.99622969325504718,0.99629566958185589,0.99636049561142714,0.99642419125284842,0.99648673563251855,{"$f":"IFERROR(AH476/AH$475,\"-\")","v":0.99651383220822753},0.99654072052304399,0.99656740216648654,0.99659387871611349,0.99662015173760976]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W477/W$475,\"-\")","v":4.1961444337732185E-3},3.7851391752123991E-3,3.6205853436142741E-3,3.2577713685625819E-3,4.200357353912461E-3,3.8375185768882276E-3,3.7703067449527975E-3,3.7043304181441556E-3,3.6395043885728237E-3,3.5758087471516112E-3,3.5132643674814722E-3,3.4861677917724849E-3,3.4592794769560523E-3,3.4325978335135033E-3,3.4061212838865981E-3,3.3798482623901556E-3]
[]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W479/W$495,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AH479/AH$495,\"-\")","v":0},{"$f":"IFERROR(AI479/AI$495,\"-\")","v":0},{"$f":"IFERROR(AJ479/AJ$495,\"-\")","v":0},{"$f":"IFERROR(AK479/AK$495,\"-\")","v":0},{"$f":"IFERROR(AL479/AL$495,\"-\")","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W480/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH480/AH$479,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W481/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W483/W$495,\"-\")","v":5.8183209250349109E-2},5.6931968940778149E-2,5.5865764378470018E-2,5.144495447688005E-2,6.0071284999236203E-2,6.3310920448093208E-2,6.3191744819046783E-2,6.3070222487184746E-2,6.2949002477333621E-2,6.2825189248360613E-2,6.2698594430950175E-2,{"$f":"IFERROR(AH483/AH$495,\"-\")","v":6.2662134855269724E-2},{"$f":"IFERROR(AI483/AI$495,\"-\")","v":6.2626435271491393E-2},{"$f":"IFERROR(AJ483/AJ$495,\"-\")","v":6.2593782339700421E-2},{"$f":"IFERROR(AK483/AK$495,\"-\")","v":6.2560928642793057E-2},{"$f":"IFERROR(AL483/AL$495,\"-\")","v":6.2528825766817953E-2}]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W484/W$483,\"-\")","v":7.7513116989327738E-2},8.287089988184565E-2,8.8188069912173955E-2,0.10012134847623952,9.3907277669887435E-2,9.9301251157989295E-2,9.8824926645383962E-2,9.8344549509254503E-2,9.7860258387997667E-2,9.7372191338339201E-2,9.6880485763740698E-2,{"$f":"IFERROR(AH484/AH$483,\"-\")","v":9.626475209955461E-2},9.5651361451073988E-2,9.5040324927579842E-2,9.4431653365164625E-2,9.3825357327263048E-2]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W485/W$483,\"-\")","v":0.92248688301067217},0.91712910011815429,0.91181193008782602,0.89987865152376045,0.90609272233011251,0.90069874884201073,0.90117507335461611,0.90165545049074547,0.90213974161200239,0.9026278086616607,0.90311951423625925,0.90373524790044546,0.904348638548926,0.90495967507242003,0.90556834663483543,0.90617464267273695]
[]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W487/W$495,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AH487/AH$495,\"-\")","v":0},{"$f":"IFERROR(AI487/AI$495,\"-\")","v":0},{"$f":"IFERROR(AJ487/AJ$495,\"-\")","v":0},{"$f":"IFERROR(AK487/AK$495,\"-\")","v":0},{"$f":"IFERROR(AL487/AL$495,\"-\")","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W488/W$487,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH488/AH$487,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W489/W$487,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W491/W$495,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AH491/AH$495,\"-\")","v":0},{"$f":"IFERROR(AI491/AI$495,\"-\")","v":0},{"$f":"IFERROR(AJ491/AJ$495,\"-\")","v":0},{"$f":"IFERROR(AK491/AK$495,\"-\")","v":0},{"$f":"IFERROR(AL491/AL$495,\"-\")","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W492/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH492/AH$491,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W493/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]

{"sheet":"RevenueTariffBasket_FO","index":13,"n_rows":564,"n_cols":78,"rows_kept":564,"cut":false,"hidden":true,"merged":[[65,68,65,72],[2,2,2,6],[33,29,33,31],[28,18,28,22],[33,7,33,8],[28,23,28,27],[65,73,65,77],[54,54,54,58],[65,54,65,58],[33,34,33,36],[53,44,53,58],[64,44,64,58],[53,63,53,77],[64,63,64,77],[54,73,54,77],[54,49,54,53],[65,49,65,53],[54,44,54,48],[54,63,54,67],[65,44,65,48],[65,63,65,67],[54,68,54,72],[66,44,66,47],[66,48,66,58],[66,63,66,66],[66,67,66,77],[471,8,471,32]]}
["FO",null,"Revenue forecast (tariff basket)"]
[null,null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13",{"$f":"+CONCATENATE(S6-1,\"-\",RIGHT(S6,2))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57","v":0},0,0,0,0,0,{"$f":"+AC57","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($E$69:$E$65539,$E$71,W$69:W$65539)+W65","v":0},{"$f":"+SUMIF($E$69:$E$65543,$E$71,X$69:X$65543)+X65","v":0},0,0,0,0,{"$f":"+SUMIF($E$69:$E$65543,$E$71,AC$69:AC$65543)","v":0},{"$f":"+SUMIF($E$69:$E$65539,$E$71,AD$69:AD$65539)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W12+W13","v":0},0,0,0,0,0,{"$f":"+AC12+AC13","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH59","v":0},{"$f":"+AI59","v":0},{"$f":"+AJ59","v":0},{"$f":"+AK59","v":0},{"$f":"+AL59","v":0}]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W14-W15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH14-AH15","v":0},{"$f":"+AI14-AI15","v":0},{"$f":"+AJ14-AJ15","v":0},{"$f":"+AK14-AK15","v":0},{"$f":"+AL14-AL15","v":0}]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M10","v":79.864884315259545},{"$f":"+Determination_Lookup!N10","v":72.020014479989442},{"$f":"+Determination_Lookup!O10","v":73.816698341640972},{"$f":"+Determination_Lookup!P10","v":74.005406047395184},{"$f":"+Determination_Lookup!Q10","v":75.691877185072869},{"$f":"+Determination_Lookup!R10","v":76.095955437895284},{"$f":"+'Rev&RAV_FO'!AC23","v":72.763845999895068},{"$f":"+'Rev&RAV_FO'!AD23","v":76.593674024270655},{"$f":"+'Rev&RAV_FO'!AE23","v":77.684650009723399},{"$f":"+'Rev&RAV_FO'!AF23","v":78.915995546706995},{"$f":"+'Rev&RAV_FO'!AG23","v":78.961848024668825},{"$f":"+'Rev&RAV_FO'!AH23","v":78.356909849662273},{"$f":"+'Rev&RAV_FO'!AI23","v":78.342089482190417},{"$f":"+'Rev&RAV_FO'!AJ23","v":78.181559556850075},{"$f":"+'Rev&RAV_FO'!AK23","v":78.386599569374596},{"$f":"+'Rev&RAV_FO'!AL23","v":78.320692765482562}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12","v":4.307241491031391},{"$f":"+NotPres_FO!X12","v":3.7269077777777775},{"$f":"+NotPres_FO!Y12","v":4.0579136047774158},{"$f":"+NotPres_FO!Z12","v":5.4648511902231682},{"$f":"+NotPres_FO!AA12","v":3.7043734663865546},{"$f":"+NotPres_FO!AB12","v":2.5691112},{"$f":"+NotPres_FO!AC12","v":2.4015151964636541},{"$f":"+NotPres_FO!AD12","v":2.3065740922190203},{"$f":"+NotPres_FO!AE12","v":2.20441580131209},{"$f":"+NotPres_FO!AF12","v":2.1094655758683727},{"$f":"+NotPres_FO!AG12","v":2.109501096892139},{"$f":"+NotPres_FO!AH12","v":2.109501096892139},{"$f":"+NotPres_FO!AI12","v":2.109501096892139},{"$f":"+NotPres_FO!AJ12","v":2.109501096892139},{"$f":"+NotPres_FO!AK12","v":2.109501096892139},{"$f":"+NotPres_FO!AL12","v":2.109501096892139}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W17+W20","v":4.307241491031391},3.7269077777777775,4.0579136047774158,5.4648511902231682,3.7043734663865546,2.5691112,2.4015151964636541,2.3065740922190203,2.20441580131209,2.1094655758683727,2.109501096892139,{"$f":"+AH17+AH20","v":2.109501096892139},{"$f":"+AI17+AI20","v":2.109501096892139},{"$f":"+AJ17+AJ20","v":2.109501096892139},{"$f":"+AK17+AK20","v":2.109501096892139},{"$f":"+AL17+AL20","v":2.109501096892139}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,"Price control - Sixth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",{"$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":361.314802971142},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AH18:AL18)*(1+RRR)^0.5","v":367.93088573899496}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"+AF30-AF31","v":-361.314802971142},null,null,null,"Variance",{"$f":"+AK30-AK31","v":-367.93088573899496}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF30+AF31=0,\"\",IF(AF30<(AF31*0.9975),\"INSUFFICIENT\",IF(AF30>(AF31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT"},null,null,null,null,{"$f":"IF(AK30+AK31=0,\"\",IF(AK30<(AK31*0.9975),\"INSUFFICIENT\",IF(AK30>(AK31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue cap services",{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},{"$f":"+SUMIFS(AD$69:AD$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0,0,0,{"$f":"+SUMIFS(AH$69:AH$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0,0,0,0]
[null,null,"Revenue forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price cap services",{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},{"$f":"+SUMIFS(AD$69:AD$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},0,0,0,{"$f":"+SUMIFS(AH$69:AH$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total tariff revenue",{"$f":"+AC39+AC40","v":0},0,0,0,0,{"$f":"+AH39+AH40","v":0},{"$f":"+AI39+AI40","v":0},{"$f":"+AJ39+AJ40","v":0},{"$f":"+AK39+AK40","v":0},{"$f":"+AL39+AL40","v":0}]
[null,null,null,null,"Non-tariff revenue",null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC41-AC13","v":0},0,0,0,0,{"$f":"+AH41-AH13","v":0},{"$f":"+AI41-AI13","v":0},{"$f":"+AJ41-AJ13","v":0},{"$f":"+AK41-AK13","v":0},{"$f":"+AL41-AL13","v":0}]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue"]
[null,null,null,null,null,"Sewerage Contract Revenue"]
[null,null,null,null,null,"Water Contract Revenue"]
[null,null,null,null,null,"Recycled Water Contract Revenue"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F44)","v":"Total Contract revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W45:W48)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH45:AH48)","v":0},{"$f":"+SUM(AI45:AI48)","v":0},{"$f":"+SUM(AJ45:AJ48)","v":0},{"$f":"+SUM(AK45:AK48)","v":0},{"$f":"+SUM(AL45:AL48)","v":0}]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services"]
[null,null,null,null,null,"Government contribution to operations"]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple Moving Averages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F51)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W52:W54)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH52:AH54)","v":0},{"$f":"+SUM(AI52:AI54)","v":0},{"$f":"+SUM(AJ52:AJ54)","v":0},{"$f":"+SUM(AK52:AK54)","v":0},{"$f":"+SUM(AL52:AL54)","v":0},null,null,null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD",null,null,null,null,null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP68","v":"PQR"},null,null,{"$f":"AS68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,{"$f":"BI68","v":"PQR"},null,null,{"$f":"BL68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-tariff revenue"},null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W49+W55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH49+AH55","v":0},{"$f":"+AI49+AI55","v":0},{"$f":"+AJ49+AJ55","v":0},{"$f":"+AK49+AK55","v":0},{"$f":"+AL49+AL55","v":0},null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$69,AS$69:AS$65549),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$69,BL$69:BL$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$70,AS$69:AS$65549),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Quantity",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$70,BL$69:BL$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$71,AS$69:AS$65549),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Revenue",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$71,BL$69:BL$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS57:AW57),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX57:BB57),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC57:BG57),\"-\")","v":"-"},null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL57:BP57),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ57:BU57),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV57:BZ57),\"-\")","v":0}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter negative figures only>>>",null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS58:AW58),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX58:BB58),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC58:BG58),\"-\")","v":"-"},null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL58:BP58),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ58:BU58),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV58:BZ58),\"-\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AC61>0,\"CHECK\",\"\")","v":""},"","","","",{"$f":"+IF(AH61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AI61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AJ61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AK61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AL61>0,\"CHECK\",\"\")","v":""},null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS59:AW59),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX59:BB59),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC59:BG59),\"-\")","v":"-"},null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ59:BU59),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV59:BZ59),\"-\")","v":0}]
[null,null,null,null,"Tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IFERROR((X13/W13-1)-BL59,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<<Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year-over-Year (YoY) Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted YoY Growth Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(W65>0,\"CHECK\",\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS55","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"AX55","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BC55","v":"SIXTH REG PERIOD"},null,null,null,null,null,null,null,null,{"$f":"BL55","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"BQ55","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BV55","v":"SIXTH REG PERIOD"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,"Forecast"]
[null,null,null,null,"PQR","Service","District","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},{"$f":"+L7","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH7","v":"2028-29"},{"$f":"+AI7","v":"2029-30"},{"$f":"+AJ7","v":"2030-31"},{"$f":"+AK7","v":"2031-32"},{"$f":"+AL7","v":"2032-33"},null,null,null,"PQR","Service","Type",{"$f":"X68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,{"$f":"AP68","v":"PQR"},"Service","Type","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"BF68","v":"2031-32"},"2032-33"]
[null,null,null,1,"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E69","v":"Price"},"[Service]",{"$f":"I69","v":"[Price]"},{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR(X69/W69-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR((X69/W69-1)*(W71/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X70=\"\",X70=0),\"-\",IFERROR((X70/W70-1)*(W71/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W69*W70/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH69*AH70/10^6","v":0},{"$f":"AI69*AI70/10^6","v":0},{"$f":"AJ69*AJ70/10^6","v":0},{"$f":"AK69*AK70/10^6","v":0},{"$f":"AL69*AL70/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X71=\"\",X71=0),\"-\",IFERROR((X71/W71-1)*(W71/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D69+1","v":2},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X72=\"\",X72=0),\"-\",IFERROR((X72/W72-1)*(W74/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F72","v":"[Service]"},{"$f":"+G72","v":0},{"$f":"+H72","v":0},{"$f":"+I72","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X73=\"\",X73=0),\"-\",IFERROR((X73/W73-1)*(W74/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F72","v":"[Service]"},{"$f":"+G72","v":0},{"$f":"+H72","v":0},{"$f":"+I72","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W72*W73/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH72*AH73/10^6","v":0},{"$f":"AI72*AI73/10^6","v":0},{"$f":"AJ72*AJ73/10^6","v":0},{"$f":"AK72*AK73/10^6","v":0},{"$f":"AL72*AL73/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X74=\"\",X74=0),\"-\",IFERROR((X74/W74-1)*(W74/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D72+1","v":3},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X75=\"\",X75=0),\"-\",IFERROR((X75/W75-1)*(W77/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F75","v":"[Service]"},{"$f":"+G75","v":0},{"$f":"+H75","v":0},{"$f":"+I75","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X76=\"\",X76=0),\"-\",IFERROR((X76/W76-1)*(W77/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F75","v":"[Service]"},{"$f":"+G75","v":0},{"$f":"+H75","v":0},{"$f":"+I75","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W75*W76/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH75*AH76/10^6","v":0},{"$f":"AI75*AI76/10^6","v":0},{"$f":"AJ75*AJ76/10^6","v":0},{"$f":"AK75*AK76/10^6","v":0},{"$f":"AL75*AL76/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X77=\"\",X77=0),\"-\",IFERROR((X77/W77-1)*(W77/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D75+1","v":4},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X78=\"\",X78=0),\"-\",IFERROR((X78/W78-1)*(W80/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F78","v":"[Service]"},{"$f":"+G78","v":0},{"$f":"+H78","v":0},{"$f":"+I78","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X79=\"\",X79=0),\"-\",IFERROR((X79/W79-1)*(W80/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F78","v":"[Service]"},{"$f":"+G78","v":0},{"$f":"+H78","v":0},{"$f":"+I78","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W78*W79/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH78*AH79/10^6","v":0},{"$f":"AI78*AI79/10^6","v":0},{"$f":"AJ78*AJ79/10^6","v":0},{"$f":"AK78*AK79/10^6","v":0},{"$f":"AL78*AL79/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X80=\"\",X80=0),\"-\",IFERROR((X80/W80-1)*(W80/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D78+1","v":5},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X81=\"\",X81=0),\"-\",IFERROR((X81/W81-1)*(W83/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F81","v":"[Service]"},{"$f":"+G81","v":0},{"$f":"+H81","v":0},{"$f":"+I81","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X82=\"\",X82=0),\"-\",IFERROR((X82/W82-1)*(W83/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F81","v":"[Service]"},{"$f":"+G81","v":0},{"$f":"+H81","v":0},{"$f":"+I81","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W82/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH81*AH82/10^6","v":0},{"$f":"AI81*AI82/10^6","v":0},{"$f":"AJ81*AJ82/10^6","v":0},{"$f":"AK81*AK82/10^6","v":0},{"$f":"AL81*AL82/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X83=\"\",X83=0),\"-\",IFERROR((X83/W83-1)*(W83/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D81+1","v":6},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP84","v":"Price"},"[Service]","[Price]",{"$f":"IF(OR(X84=\"\",X84=0),\"-\",IFERROR((X84/W84-1)*(W86/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F84","v":"[Service]"},{"$f":"+G84","v":0},{"$f":"+H84","v":0},{"$f":"+I84","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X85=\"\",X85=0),\"-\",IFERROR((X85/W85-1)*(W86/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F84","v":"[Service]"},{"$f":"+G84","v":0},{"$f":"+H84","v":0},{"$f":"+I84","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W84*W85/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH84*AH85/10^6","v":0},{"$f":"AI84*AI85/10^6","v":0},{"$f":"AJ84*AJ85/10^6","v":0},{"$f":"AK84*AK85/10^6","v":0},{"$f":"AL84*AL85/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR(X86/W86-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR((X86/W86-1)*(W86/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D84+1","v":7},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X87=\"\",X87=0),\"-\",IFERROR((X87/W87-1)*(W89/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F87","v":"[Service]"},{"$f":"+G87","v":0},{"$f":"+H87","v":0},{"$f":"+I87","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X88=\"\",X88=0),\"-\",IFERROR((X88/W88-1)*(W89/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F87","v":"[Service]"},{"$f":"+G87","v":0},{"$f":"+H87","v":0},{"$f":"+I87","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W87*W88/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH87*AH88/10^6","v":0},{"$f":"AI87*AI88/10^6","v":0},{"$f":"AJ87*AJ88/10^6","v":0},{"$f":"AK87*AK88/10^6","v":0},{"$f":"AL87*AL88/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X89=\"\",X89=0),\"-\",IFERROR((X89/W89-1)*(W89/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D87+1","v":8},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X90=\"\",X90=0),\"-\",IFERROR((X90/W90-1)*(W92/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F90","v":"[Service]"},{"$f":"+G90","v":0},{"$f":"+H90","v":0},{"$f":"+I90","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X91=\"\",X91=0),\"-\",IFERROR((X91/W91-1)*(W92/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F90","v":"[Service]"},{"$f":"+G90","v":0},{"$f":"+H90","v":0},{"$f":"+I90","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90*W91/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH90*AH91/10^6","v":0},{"$f":"AI90*AI91/10^6","v":0},{"$f":"AJ90*AJ91/10^6","v":0},{"$f":"AK90*AK91/10^6","v":0},{"$f":"AL90*AL91/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X92=\"\",X92=0),\"-\",IFERROR((X92/W92-1)*(W92/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D90+1","v":9},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X93=\"\",X93=0),\"-\",IFERROR((X93/W93-1)*(W95/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F93","v":"[Service]"},{"$f":"+G93","v":0},{"$f":"+H93","v":0},{"$f":"+I93","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X94=\"\",X94=0),\"-\",IFERROR((X94/W94-1)*(W95/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F93","v":"[Service]"},{"$f":"+G93","v":0},{"$f":"+H93","v":0},{"$f":"+I93","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W93*W94/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH93*AH94/10^6","v":0},{"$f":"AI93*AI94/10^6","v":0},{"$f":"AJ93*AJ94/10^6","v":0},{"$f":"AK93*AK94/10^6","v":0},{"$f":"AL93*AL94/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X95=\"\",X95=0),\"-\",IFERROR((X95/W95-1)*(W95/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D93+1","v":10},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X96=\"\",X96=0),\"-\",IFERROR((X96/W96-1)*(W98/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F96","v":"[Service]"},{"$f":"+G96","v":0},{"$f":"+H96","v":0},{"$f":"+I96","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X97=\"\",X97=0),\"-\",IFERROR((X97/W97-1)*(W98/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F96","v":"[Service]"},{"$f":"+G96","v":0},{"$f":"+H96","v":0},{"$f":"+I96","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W96*W97/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH96*AH97/10^6","v":0},{"$f":"AI96*AI97/10^6","v":0},{"$f":"AJ96*AJ97/10^6","v":0},{"$f":"AK96*AK97/10^6","v":0},{"$f":"AL96*AL97/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X98=\"\",X98=0),\"-\",IFERROR((X98/W98-1)*(W98/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D96+1","v":11},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X99=\"\",X99=0),\"-\",IFERROR((X99/W99-1)*(W101/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F99","v":"[Service]"},{"$f":"+G99","v":0},{"$f":"+H99","v":0},{"$f":"+I99","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X100=\"\",X100=0),\"-\",IFERROR((X100/W100-1)*(W101/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F99","v":"[Service]"},{"$f":"+G99","v":0},{"$f":"+H99","v":0},{"$f":"+I99","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W99*W100/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH99*AH100/10^6","v":0},{"$f":"AI99*AI100/10^6","v":0},{"$f":"AJ99*AJ100/10^6","v":0},{"$f":"AK99*AK100/10^6","v":0},{"$f":"AL99*AL100/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X101=\"\",X101=0),\"-\",IFERROR((X101/W101-1)*(W101/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D99+1","v":12},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X102=\"\",X102=0),\"-\",IFERROR((X102/W102-1)*(W104/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F102","v":"[Service]"},{"$f":"+G102","v":0},{"$f":"+H102","v":0},{"$f":"+I102","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR(X103/W103-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR((X103/W103-1)*(W104/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F102","v":"[Service]"},{"$f":"+G102","v":0},{"$f":"+H102","v":0},{"$f":"+I102","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W102*W103/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH102*AH103/10^6","v":0},{"$f":"AI102*AI103/10^6","v":0},{"$f":"AJ102*AJ103/10^6","v":0},{"$f":"AK102*AK103/10^6","v":0},{"$f":"AL102*AL103/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X104=\"\",X104=0),\"-\",IFERROR((X104/W104-1)*(W104/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D102+1","v":13},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X105=\"\",X105=0),\"-\",IFERROR((X105/W105-1)*(W107/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F105","v":"[Service]"},{"$f":"+G105","v":0},{"$f":"+H105","v":0},{"$f":"+I105","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X106=\"\",X106=0),\"-\",IFERROR((X106/W106-1)*(W107/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F105","v":"[Service]"},{"$f":"+G105","v":0},{"$f":"+H105","v":0},{"$f":"+I105","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W105*W106/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH105*AH106/10^6","v":0},{"$f":"AI105*AI106/10^6","v":0},{"$f":"AJ105*AJ106/10^6","v":0},{"$f":"AK105*AK106/10^6","v":0},{"$f":"AL105*AL106/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X107=\"\",X107=0),\"-\",IFERROR((X107/W107-1)*(W107/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D105+1","v":14},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X108=\"\",X108=0),\"-\",IFERROR((X108/W108-1)*(W110/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F108","v":"[Service]"},{"$f":"+G108","v":0},{"$f":"+H108","v":0},{"$f":"+I108","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X109=\"\",X109=0),\"-\",IFERROR((X109/W109-1)*(W110/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F108","v":"[Service]"},{"$f":"+G108","v":0},{"$f":"+H108","v":0},{"$f":"+I108","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W108*W109/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH108*AH109/10^6","v":0},{"$f":"AI108*AI109/10^6","v":0},{"$f":"AJ108*AJ109/10^6","v":0},{"$f":"AK108*AK109/10^6","v":0},{"$f":"AL108*AL109/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X110=\"\",X110=0),\"-\",IFERROR((X110/W110-1)*(W110/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D108+1","v":15},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X111=\"\",X111=0),\"-\",IFERROR((X111/W111-1)*(W113/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F111","v":"[Service]"},{"$f":"+G111","v":0},{"$f":"+H111","v":0},{"$f":"+I111","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X112=\"\",X112=0),\"-\",IFERROR((X112/W112-1)*(W113/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F111","v":"[Service]"},{"$f":"+G111","v":0},{"$f":"+H111","v":0},{"$f":"+I111","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111*W112/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH111*AH112/10^6","v":0},{"$f":"AI111*AI112/10^6","v":0},{"$f":"AJ111*AJ112/10^6","v":0},{"$f":"AK111*AK112/10^6","v":0},{"$f":"AL111*AL112/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X113=\"\",X113=0),\"-\",IFERROR((X113/W113-1)*(W113/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D111+1","v":16},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X114=\"\",X114=0),\"-\",IFERROR((X114/W114-1)*(W116/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F114","v":"[Service]"},{"$f":"+G114","v":0},{"$f":"+H114","v":0},{"$f":"+I114","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X115=\"\",X115=0),\"-\",IFERROR((X115/W115-1)*(W116/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F114","v":"[Service]"},{"$f":"+G114","v":0},{"$f":"+H114","v":0},{"$f":"+I114","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114*W115/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH114*AH115/10^6","v":0},{"$f":"AI114*AI115/10^6","v":0},{"$f":"AJ114*AJ115/10^6","v":0},{"$f":"AK114*AK115/10^6","v":0},{"$f":"AL114*AL115/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X116=\"\",X116=0),\"-\",IFERROR((X116/W116-1)*(W116/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D114+1","v":17},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X117=\"\",X117=0),\"-\",IFERROR((X117/W117-1)*(W119/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F117","v":"[Service]"},{"$f":"+G117","v":0},{"$f":"+H117","v":0},{"$f":"+I117","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X118=\"\",X118=0),\"-\",IFERROR((X118/W118-1)*(W119/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F117","v":"[Service]"},{"$f":"+G117","v":0},{"$f":"+H117","v":0},{"$f":"+I117","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117*W118/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH117*AH118/10^6","v":0},{"$f":"AI117*AI118/10^6","v":0},{"$f":"AJ117*AJ118/10^6","v":0},{"$f":"AK117*AK118/10^6","v":0},{"$f":"AL117*AL118/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X119=\"\",X119=0),\"-\",IFERROR((X119/W119-1)*(W119/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D117+1","v":18},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR(X120/W120-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR((X120/W120-1)*(W122/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F120","v":"[Service]"},{"$f":"+G120","v":0},{"$f":"+H120","v":0},{"$f":"+I120","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X121=\"\",X121=0),\"-\",IFERROR((X121/W121-1)*(W122/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F120","v":"[Service]"},{"$f":"+G120","v":0},{"$f":"+H120","v":0},{"$f":"+I120","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120*W121/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH120*AH121/10^6","v":0},{"$f":"AI120*AI121/10^6","v":0},{"$f":"AJ120*AJ121/10^6","v":0},{"$f":"AK120*AK121/10^6","v":0},{"$f":"AL120*AL121/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X122=\"\",X122=0),\"-\",IFERROR((X122/W122-1)*(W122/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D120+1","v":19},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X123=\"\",X123=0),\"-\",IFERROR((X123/W123-1)*(W125/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F123","v":"[Service]"},{"$f":"+G123","v":0},{"$f":"+H123","v":0},{"$f":"+I123","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X124=\"\",X124=0),\"-\",IFERROR((X124/W124-1)*(W125/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F123","v":"[Service]"},{"$f":"+G123","v":0},{"$f":"+H123","v":0},{"$f":"+I123","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123*W124/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH123*AH124/10^6","v":0},{"$f":"AI123*AI124/10^6","v":0},{"$f":"AJ123*AJ124/10^6","v":0},{"$f":"AK123*AK124/10^6","v":0},{"$f":"AL123*AL124/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X125=\"\",X125=0),\"-\",IFERROR((X125/W125-1)*(W125/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D123+1","v":20},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X126=\"\",X126=0),\"-\",IFERROR((X126/W126-1)*(W128/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F126","v":"[Service]"},{"$f":"+G126","v":0},{"$f":"+H126","v":0},{"$f":"+I126","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X127=\"\",X127=0),\"-\",IFERROR((X127/W127-1)*(W128/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F126","v":"[Service]"},{"$f":"+G126","v":0},{"$f":"+H126","v":0},{"$f":"+I126","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W126*W127/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH126*AH127/10^6","v":0},{"$f":"AI126*AI127/10^6","v":0},{"$f":"AJ126*AJ127/10^6","v":0},{"$f":"AK126*AK127/10^6","v":0},{"$f":"AL126*AL127/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X128=\"\",X128=0),\"-\",IFERROR((X128/W128-1)*(W128/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D126+1","v":21},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X129=\"\",X129=0),\"-\",IFERROR((X129/W129-1)*(W131/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F129","v":"[Service]"},{"$f":"+G129","v":0},{"$f":"+H129","v":0},{"$f":"+I129","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X130=\"\",X130=0),\"-\",IFERROR((X130/W130-1)*(W131/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F129","v":"[Service]"},{"$f":"+G129","v":0},{"$f":"+H129","v":0},{"$f":"+I129","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W129*W130/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH129*AH130/10^6","v":0},{"$f":"AI129*AI130/10^6","v":0},{"$f":"AJ129*AJ130/10^6","v":0},{"$f":"AK129*AK130/10^6","v":0},{"$f":"AL129*AL130/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X131=\"\",X131=0),\"-\",IFERROR((X131/W131-1)*(W131/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D129+1","v":22},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X132=\"\",X132=0),\"-\",IFERROR((X132/W132-1)*(W134/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F132","v":"[Service]"},{"$f":"+G132","v":0},{"$f":"+H132","v":0},{"$f":"+I132","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E133","v":"Qty"},"[Service]",{"$f":"I133","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X133=\"\",X133=0),\"-\",IFERROR((X133/W133-1)*(W134/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F132","v":"[Service]"},{"$f":"+G132","v":0},{"$f":"+H132","v":0},{"$f":"+I132","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132*W133/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH132*AH133/10^6","v":0},{"$f":"AI132*AI133/10^6","v":0},{"$f":"AJ132*AJ133/10^6","v":0},{"$f":"AK132*AK133/10^6","v":0},{"$f":"AL132*AL133/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X134=\"\",X134=0),\"-\",IFERROR((X134/W134-1)*(W134/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D132+1","v":23},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X135=\"\",X135=0),\"-\",IFERROR((X135/W135-1)*(W137/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F135","v":"[Service]"},{"$f":"+G135","v":0},{"$f":"+H135","v":0},{"$f":"+I135","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X136=\"\",X136=0),\"-\",IFERROR((X136/W136-1)*(W137/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F135","v":"[Service]"},{"$f":"+G135","v":0},{"$f":"+H135","v":0},{"$f":"+I135","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W135*W136/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH135*AH136/10^6","v":0},{"$f":"AI135*AI136/10^6","v":0},{"$f":"AJ135*AJ136/10^6","v":0},{"$f":"AK135*AK136/10^6","v":0},{"$f":"AL135*AL136/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR(X137/W137-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR((X137/W137-1)*(W137/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D135+1","v":24},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X138=\"\",X138=0),\"-\",IFERROR((X138/W138-1)*(W140/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F138","v":"[Service]"},{"$f":"+G138","v":0},{"$f":"+H138","v":0},{"$f":"+I138","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X139=\"\",X139=0),\"-\",IFERROR((X139/W139-1)*(W140/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F138","v":"[Service]"},{"$f":"+G138","v":0},{"$f":"+H138","v":0},{"$f":"+I138","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W138*W139/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH138*AH139/10^6","v":0},{"$f":"AI138*AI139/10^6","v":0},{"$f":"AJ138*AJ139/10^6","v":0},{"$f":"AK138*AK139/10^6","v":0},{"$f":"AL138*AL139/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X140=\"\",X140=0),\"-\",IFERROR((X140/W140-1)*(W140/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D138+1","v":25},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X141=\"\",X141=0),\"-\",IFERROR((X141/W141-1)*(W143/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F141","v":"[Service]"},{"$f":"+G141","v":0},{"$f":"+H141","v":0},{"$f":"+I141","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X142=\"\",X142=0),\"-\",IFERROR((X142/W142-1)*(W143/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F141","v":"[Service]"},{"$f":"+G141","v":0},{"$f":"+H141","v":0},{"$f":"+I141","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W141*W142/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH141*AH142/10^6","v":0},{"$f":"AI141*AI142/10^6","v":0},{"$f":"AJ141*AJ142/10^6","v":0},{"$f":"AK141*AK142/10^6","v":0},{"$f":"AL141*AL142/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X143=\"\",X143=0),\"-\",IFERROR((X143/W143-1)*(W143/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D141+1","v":26},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X144=\"\",X144=0),\"-\",IFERROR((X144/W144-1)*(W146/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F144","v":"[Service]"},{"$f":"+G144","v":0},{"$f":"+H144","v":0},{"$f":"+I144","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X145=\"\",X145=0),\"-\",IFERROR((X145/W145-1)*(W146/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F144","v":"[Service]"},{"$f":"+G144","v":0},{"$f":"+H144","v":0},{"$f":"+I144","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144*W145/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH144*AH145/10^6","v":0},{"$f":"AI144*AI145/10^6","v":0},{"$f":"AJ144*AJ145/10^6","v":0},{"$f":"AK144*AK145/10^6","v":0},{"$f":"AL144*AL145/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X146=\"\",X146=0),\"-\",IFERROR((X146/W146-1)*(W146/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D144+1","v":27},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X147=\"\",X147=0),\"-\",IFERROR((X147/W147-1)*(W149/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F147","v":"[Service]"},{"$f":"+G147","v":0},{"$f":"+H147","v":0},{"$f":"+I147","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP148","v":"Qty"},"[Service]","[Price]",{"$f":"IF(OR(X148=\"\",X148=0),\"-\",IFERROR((X148/W148-1)*(W149/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F147","v":"[Service]"},{"$f":"+G147","v":0},{"$f":"+H147","v":0},{"$f":"+I147","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W147*W148/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH147*AH148/10^6","v":0},{"$f":"AI147*AI148/10^6","v":0},{"$f":"AJ147*AJ148/10^6","v":0},{"$f":"AK147*AK148/10^6","v":0},{"$f":"AL147*AL148/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X149=\"\",X149=0),\"-\",IFERROR((X149/W149-1)*(W149/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D147+1","v":28},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X150=\"\",X150=0),\"-\",IFERROR((X150/W150-1)*(W152/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F150","v":"[Service]"},{"$f":"+G150","v":0},{"$f":"+H150","v":0},{"$f":"+I150","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X151=\"\",X151=0),\"-\",IFERROR((X151/W151-1)*(W152/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F150","v":"[Service]"},{"$f":"+G150","v":0},{"$f":"+H150","v":0},{"$f":"+I150","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W150*W151/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH150*AH151/10^6","v":0},{"$f":"AI150*AI151/10^6","v":0},{"$f":"AJ150*AJ151/10^6","v":0},{"$f":"AK150*AK151/10^6","v":0},{"$f":"AL150*AL151/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X152=\"\",X152=0),\"-\",IFERROR((X152/W152-1)*(W152/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D150+1","v":29},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X153=\"\",X153=0),\"-\",IFERROR((X153/W153-1)*(W155/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F153","v":"[Service]"},{"$f":"+G153","v":0},{"$f":"+H153","v":0},{"$f":"+I153","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X154=\"\",X154=0),\"-\",IFERROR(X154/W154-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X154=\"\",X154=0),\"-\",IFERROR((X154/W154-1)*(W155/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F153","v":"[Service]"},{"$f":"+G153","v":0},{"$f":"+H153","v":0},{"$f":"+I153","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W153*W154/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH153*AH154/10^6","v":0},{"$f":"AI153*AI154/10^6","v":0},{"$f":"AJ153*AJ154/10^6","v":0},{"$f":"AK153*AK154/10^6","v":0},{"$f":"AL153*AL154/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X155=\"\",X155=0),\"-\",IFERROR((X155/W155-1)*(W155/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D153+1","v":30},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X156=\"\",X156=0),\"-\",IFERROR((X156/W156-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F156","v":"[Service]"},{"$f":"+G156","v":0},{"$f":"+H156","v":0},{"$f":"+I156","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X157=\"\",X157=0),\"-\",IFERROR((X157/W157-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"[Service]"},{"$f":"+G156","v":0},{"$f":"+H156","v":0},{"$f":"+I156","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W156*W157/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH156*AH157/10^6","v":0},{"$f":"AI156*AI157/10^6","v":0},{"$f":"AJ156*AJ157/10^6","v":0},{"$f":"AK156*AK157/10^6","v":0},{"$f":"AL156*AL157/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X158=\"\",X158=0),\"-\",IFERROR((X158/W158-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":31},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X159=\"\",X159=0),\"-\",IFERROR((X159/W159-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F159","v":"[Service]"},{"$f":"+G159","v":0},{"$f":"+H159","v":0},{"$f":"+I159","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X160=\"\",X160=0),\"-\",IFERROR((X160/W160-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"[Service]"},{"$f":"+G159","v":0},{"$f":"+H159","v":0},{"$f":"+I159","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W159*W160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH159*AH160/10^6","v":0},{"$f":"AI159*AI160/10^6","v":0},{"$f":"AJ159*AJ160/10^6","v":0},{"$f":"AK159*AK160/10^6","v":0},{"$f":"AL159*AL160/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X161=\"\",X161=0),\"-\",IFERROR((X161/W161-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":32},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X162=\"\",X162=0),\"-\",IFERROR((X162/W162-1)*(W164/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F162","v":"[Service]"},{"$f":"+G162","v":0},{"$f":"+H162","v":0},{"$f":"+I162","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X163=\"\",X163=0),\"-\",IFERROR((X163/W163-1)*(W164/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"[Service]"},{"$f":"+G162","v":0},{"$f":"+H162","v":0},{"$f":"+I162","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W162*W163/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH162*AH163/10^6","v":0},{"$f":"AI162*AI163/10^6","v":0},{"$f":"AJ162*AJ163/10^6","v":0},{"$f":"AK162*AK163/10^6","v":0},{"$f":"AL162*AL163/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X164=\"\",X164=0),\"-\",IFERROR((X164/W164-1)*(W164/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+1","v":33},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X165=\"\",X165=0),\"-\",IFERROR((X165/W165-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F165","v":"[Service]"},{"$f":"+G165","v":0},{"$f":"+H165","v":0},{"$f":"+I165","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X166=\"\",X166=0),\"-\",IFERROR((X166/W166-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F165","v":"[Service]"},{"$f":"+G165","v":0},{"$f":"+H165","v":0},{"$f":"+I165","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W165*W166/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH165*AH166/10^6","v":0},{"$f":"AI165*AI166/10^6","v":0},{"$f":"AJ165*AJ166/10^6","v":0},{"$f":"AK165*AK166/10^6","v":0},{"$f":"AL165*AL166/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X167=\"\",X167=0),\"-\",IFERROR((X167/W167-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D165+1","v":34},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X168=\"\",X168=0),\"-\",IFERROR((X168/W168-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F168","v":"[Service]"},{"$f":"+G168","v":0},{"$f":"+H168","v":0},{"$f":"+I168","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X169=\"\",X169=0),\"-\",IFERROR((X169/W169-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F168","v":"[Service]"},{"$f":"+G168","v":0},{"$f":"+H168","v":0},{"$f":"+I168","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W168*W169/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH168*AH169/10^6","v":0},{"$f":"AI168*AI169/10^6","v":0},{"$f":"AJ168*AJ169/10^6","v":0},{"$f":"AK168*AK169/10^6","v":0},{"$f":"AL168*AL169/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X170=\"\",X170=0),\"-\",IFERROR((X170/W170-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D168+1","v":35},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR(X171/W171-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR((X171/W171-1)*(W173/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F171","v":"[Service]"},{"$f":"+G171","v":0},{"$f":"+H171","v":0},{"$f":"+I171","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X172=\"\",X172=0),\"-\",IFERROR((X172/W172-1)*(W173/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F171","v":"[Service]"},{"$f":"+G171","v":0},{"$f":"+H171","v":0},{"$f":"+I171","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W171*W172/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH171*AH172/10^6","v":0},{"$f":"AI171*AI172/10^6","v":0},{"$f":"AJ171*AJ172/10^6","v":0},{"$f":"AK171*AK172/10^6","v":0},{"$f":"AL171*AL172/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X173=\"\",X173=0),\"-\",IFERROR((X173/W173-1)*(W173/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D171+1","v":36},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X174=\"\",X174=0),\"-\",IFERROR((X174/W174-1)*(W176/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F174","v":"[Service]"},{"$f":"+G174","v":0},{"$f":"+H174","v":0},{"$f":"+I174","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X175=\"\",X175=0),\"-\",IFERROR((X175/W175-1)*(W176/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F174","v":"[Service]"},{"$f":"+G174","v":0},{"$f":"+H174","v":0},{"$f":"+I174","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W174*W175/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH174*AH175/10^6","v":0},{"$f":"AI174*AI175/10^6","v":0},{"$f":"AJ174*AJ175/10^6","v":0},{"$f":"AK174*AK175/10^6","v":0},{"$f":"AL174*AL175/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X176=\"\",X176=0),\"-\",IFERROR((X176/W176-1)*(W176/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D174+1","v":37},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X177=\"\",X177=0),\"-\",IFERROR((X177/W177-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F177","v":"[Service]"},{"$f":"+G177","v":0},{"$f":"+H177","v":0},{"$f":"+I177","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X178=\"\",X178=0),\"-\",IFERROR((X178/W178-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F177","v":"[Service]"},{"$f":"+G177","v":0},{"$f":"+H177","v":0},{"$f":"+I177","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W177*W178/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH177*AH178/10^6","v":0},{"$f":"AI177*AI178/10^6","v":0},{"$f":"AJ177*AJ178/10^6","v":0},{"$f":"AK177*AK178/10^6","v":0},{"$f":"AL177*AL178/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X179=\"\",X179=0),\"-\",IFERROR((X179/W179-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D177+1","v":38},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X180=\"\",X180=0),\"-\",IFERROR((X180/W180-1)*(W182/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F180","v":"[Service]"},{"$f":"+G180","v":0},{"$f":"+H180","v":0},{"$f":"+I180","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X181=\"\",X181=0),\"-\",IFERROR((X181/W181-1)*(W182/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F180","v":"[Service]"},{"$f":"+G180","v":0},{"$f":"+H180","v":0},{"$f":"+I180","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W180*W181/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH180*AH181/10^6","v":0},{"$f":"AI180*AI181/10^6","v":0},{"$f":"AJ180*AJ181/10^6","v":0},{"$f":"AK180*AK181/10^6","v":0},{"$f":"AL180*AL181/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X182=\"\",X182=0),\"-\",IFERROR((X182/W182-1)*(W182/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D180+1","v":39},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X183=\"\",X183=0),\"-\",IFERROR((X183/W183-1)*(W185/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F183","v":"[Service]"},{"$f":"+G183","v":0},{"$f":"+H183","v":0},{"$f":"+I183","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X184=\"\",X184=0),\"-\",IFERROR((X184/W184-1)*(W185/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F183","v":"[Service]"},{"$f":"+G183","v":0},{"$f":"+H183","v":0},{"$f":"+I183","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W183*W184/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH183*AH184/10^6","v":0},{"$f":"AI183*AI184/10^6","v":0},{"$f":"AJ183*AJ184/10^6","v":0},{"$f":"AK183*AK184/10^6","v":0},{"$f":"AL183*AL184/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X185=\"\",X185=0),\"-\",IFERROR((X185/W185-1)*(W185/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D183+1","v":40},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X186=\"\",X186=0),\"-\",IFERROR((X186/W186-1)*(W188/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F186","v":"[Service]"},{"$f":"+G186","v":0},{"$f":"+H186","v":0},{"$f":"+I186","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X187=\"\",X187=0),\"-\",IFERROR((X187/W187-1)*(W188/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F186","v":"[Service]"},{"$f":"+G186","v":0},{"$f":"+H186","v":0},{"$f":"+I186","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W186*W187/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH186*AH187/10^6","v":0},{"$f":"AI186*AI187/10^6","v":0},{"$f":"AJ186*AJ187/10^6","v":0},{"$f":"AK186*AK187/10^6","v":0},{"$f":"AL186*AL187/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",IFERROR(X188/W188-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",IFERROR((X188/W188-1)*(W188/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D186+1","v":41},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X189=\"\",X189=0),\"-\",IFERROR((X189/W189-1)*(W191/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F189","v":"[Service]"},{"$f":"+G189","v":0},{"$f":"+H189","v":0},{"$f":"+I189","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X190=\"\",X190=0),\"-\",IFERROR((X190/W190-1)*(W191/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F189","v":"[Service]"},{"$f":"+G189","v":0},{"$f":"+H189","v":0},{"$f":"+I189","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W189*W190/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH189*AH190/10^6","v":0},{"$f":"AI189*AI190/10^6","v":0},{"$f":"AJ189*AJ190/10^6","v":0},{"$f":"AK189*AK190/10^6","v":0},{"$f":"AL189*AL190/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X191=\"\",X191=0),\"-\",IFERROR((X191/W191-1)*(W191/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D189+1","v":42},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X192=\"\",X192=0),\"-\",IFERROR((X192/W192-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F192","v":"[Service]"},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X193=\"\",X193=0),\"-\",IFERROR((X193/W193-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F192","v":"[Service]"},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W192*W193/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH192*AH193/10^6","v":0},{"$f":"AI192*AI193/10^6","v":0},{"$f":"AJ192*AJ193/10^6","v":0},{"$f":"AK192*AK193/10^6","v":0},{"$f":"AL192*AL193/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X194=\"\",X194=0),\"-\",IFERROR((X194/W194-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D192+1","v":43},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X195=\"\",X195=0),\"-\",IFERROR((X195/W195-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F195","v":"[Service]"},{"$f":"+G195","v":0},{"$f":"+H195","v":0},{"$f":"+I195","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X196=\"\",X196=0),\"-\",IFERROR((X196/W196-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F195","v":"[Service]"},{"$f":"+G195","v":0},{"$f":"+H195","v":0},{"$f":"+I195","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W195*W196/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH195*AH196/10^6","v":0},{"$f":"AI195*AI196/10^6","v":0},{"$f":"AJ195*AJ196/10^6","v":0},{"$f":"AK195*AK196/10^6","v":0},{"$f":"AL195*AL196/10^6","v":0},null,null,null,{"$f":"E197","v":"Rev"},"[Service]",{"$f":"I197","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X197=\"\",X197=0),\"-\",IFERROR((X197/W197-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D195+1","v":44},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X198=\"\",X198=0),\"-\",IFERROR((X198/W198-1)*(W200/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F198","v":"[Service]"},{"$f":"+G198","v":0},{"$f":"+H198","v":0},{"$f":"+I198","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X199=\"\",X199=0),\"-\",IFERROR((X199/W199-1)*(W200/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F198","v":"[Service]"},{"$f":"+G198","v":0},{"$f":"+H198","v":0},{"$f":"+I198","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W198*W199/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH198*AH199/10^6","v":0},{"$f":"AI198*AI199/10^6","v":0},{"$f":"AJ198*AJ199/10^6","v":0},{"$f":"AK198*AK199/10^6","v":0},{"$f":"AL198*AL199/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X200=\"\",X200=0),\"-\",IFERROR((X200/W200-1)*(W200/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D198+1","v":45},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X201=\"\",X201=0),\"-\",IFERROR((X201/W201-1)*(W203/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F201","v":"[Service]"},{"$f":"+G201","v":0},{"$f":"+H201","v":0},{"$f":"+I201","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X202=\"\",X202=0),\"-\",IFERROR((X202/W202-1)*(W203/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F201","v":"[Service]"},{"$f":"+G201","v":0},{"$f":"+H201","v":0},{"$f":"+I201","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W201*W202/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH201*AH202/10^6","v":0},{"$f":"AI201*AI202/10^6","v":0},{"$f":"AJ201*AJ202/10^6","v":0},{"$f":"AK201*AK202/10^6","v":0},{"$f":"AL201*AL202/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X203=\"\",X203=0),\"-\",IFERROR((X203/W203-1)*(W203/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D201+1","v":46},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X204=\"\",X204=0),\"-\",IFERROR((X204/W204-1)*(W206/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F204","v":"[Service]"},{"$f":"+G204","v":0},{"$f":"+H204","v":0},{"$f":"+I204","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",IFERROR(X205/W205-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",IFERROR((X205/W205-1)*(W206/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F204","v":"[Service]"},{"$f":"+G204","v":0},{"$f":"+H204","v":0},{"$f":"+I204","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W204*W205/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH204*AH205/10^6","v":0},{"$f":"AI204*AI205/10^6","v":0},{"$f":"AJ204*AJ205/10^6","v":0},{"$f":"AK204*AK205/10^6","v":0},{"$f":"AL204*AL205/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X206=\"\",X206=0),\"-\",IFERROR((X206/W206-1)*(W206/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D204+1","v":47},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X207=\"\",X207=0),\"-\",IFERROR((X207/W207-1)*(W209/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F207","v":"[Service]"},{"$f":"+G207","v":0},{"$f":"+H207","v":0},{"$f":"+I207","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X208=\"\",X208=0),\"-\",IFERROR((X208/W208-1)*(W209/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F207","v":"[Service]"},{"$f":"+G207","v":0},{"$f":"+H207","v":0},{"$f":"+I207","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W207*W208/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH207*AH208/10^6","v":0},{"$f":"AI207*AI208/10^6","v":0},{"$f":"AJ207*AJ208/10^6","v":0},{"$f":"AK207*AK208/10^6","v":0},{"$f":"AL207*AL208/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X209=\"\",X209=0),\"-\",IFERROR((X209/W209-1)*(W209/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D207+1","v":48},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X210=\"\",X210=0),\"-\",IFERROR((X210/W210-1)*(W212/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F210","v":"[Service]"},{"$f":"+G210","v":0},{"$f":"+H210","v":0},{"$f":"+I210","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X211=\"\",X211=0),\"-\",IFERROR((X211/W211-1)*(W212/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F210","v":"[Service]"},{"$f":"+G210","v":0},{"$f":"+H210","v":0},{"$f":"+I210","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W210*W211/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH210*AH211/10^6","v":0},{"$f":"AI210*AI211/10^6","v":0},{"$f":"AJ210*AJ211/10^6","v":0},{"$f":"AK210*AK211/10^6","v":0},{"$f":"AL210*AL211/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP212","v":"Rev"},"[Service]","[Price]",{"$f":"IF(OR(X212=\"\",X212=0),\"-\",IFERROR((X212/W212-1)*(W212/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D210+1","v":49},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X213=\"\",X213=0),\"-\",IFERROR((X213/W213-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F213","v":"[Service]"},{"$f":"+G213","v":0},{"$f":"+H213","v":0},{"$f":"+I213","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X214=\"\",X214=0),\"-\",IFERROR((X214/W214-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F213","v":"[Service]"},{"$f":"+G213","v":0},{"$f":"+H213","v":0},{"$f":"+I213","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W213*W214/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH213*AH214/10^6","v":0},{"$f":"AI213*AI214/10^6","v":0},{"$f":"AJ213*AJ214/10^6","v":0},{"$f":"AK213*AK214/10^6","v":0},{"$f":"AL213*AL214/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X215=\"\",X215=0),\"-\",IFERROR((X215/W215-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D213+1","v":50},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X216=\"\",X216=0),\"-\",IFERROR((X216/W216-1)*(W218/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F216","v":"[Service]"},{"$f":"+G216","v":0},{"$f":"+H216","v":0},{"$f":"+I216","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X217=\"\",X217=0),\"-\",IFERROR((X217/W217-1)*(W218/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F216","v":"[Service]"},{"$f":"+G216","v":0},{"$f":"+H216","v":0},{"$f":"+I216","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W216*W217/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH216*AH217/10^6","v":0},{"$f":"AI216*AI217/10^6","v":0},{"$f":"AJ216*AJ217/10^6","v":0},{"$f":"AK216*AK217/10^6","v":0},{"$f":"AL216*AL217/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X218=\"\",X218=0),\"-\",IFERROR((X218/W218-1)*(W218/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D216+1","v":51},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X219=\"\",X219=0),\"-\",IFERROR((X219/W219-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F219","v":"[Service]"},{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X220=\"\",X220=0),\"-\",IFERROR((X220/W220-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F219","v":"[Service]"},{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W219*W220/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH219*AH220/10^6","v":0},{"$f":"AI219*AI220/10^6","v":0},{"$f":"AJ219*AJ220/10^6","v":0},{"$f":"AK219*AK220/10^6","v":0},{"$f":"AL219*AL220/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X221=\"\",X221=0),\"-\",IFERROR((X221/W221-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+1","v":52},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR(X222/W222-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR((X222/W222-1)*(W224/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F222","v":"[Service]"},{"$f":"+G222","v":0},{"$f":"+H222","v":0},{"$f":"+I222","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X223=\"\",X223=0),\"-\",IFERROR((X223/W223-1)*(W224/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F222","v":"[Service]"},{"$f":"+G222","v":0},{"$f":"+H222","v":0},{"$f":"+I222","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W222*W223/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH222*AH223/10^6","v":0},{"$f":"AI222*AI223/10^6","v":0},{"$f":"AJ222*AJ223/10^6","v":0},{"$f":"AK222*AK223/10^6","v":0},{"$f":"AL222*AL223/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X224=\"\",X224=0),\"-\",IFERROR((X224/W224-1)*(W224/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D222+1","v":53},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X225=\"\",X225=0),\"-\",IFERROR((X225/W225-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F225","v":"[Service]"},{"$f":"+G225","v":0},{"$f":"+H225","v":0},{"$f":"+I225","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X226=\"\",X226=0),\"-\",IFERROR((X226/W226-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F225","v":"[Service]"},{"$f":"+G225","v":0},{"$f":"+H225","v":0},{"$f":"+I225","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W225*W226/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH225*AH226/10^6","v":0},{"$f":"AI225*AI226/10^6","v":0},{"$f":"AJ225*AJ226/10^6","v":0},{"$f":"AK225*AK226/10^6","v":0},{"$f":"AL225*AL226/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X227=\"\",X227=0),\"-\",IFERROR((X227/W227-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D225+1","v":54},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X228=\"\",X228=0),\"-\",IFERROR((X228/W228-1)*(W230/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F228","v":"[Service]"},{"$f":"+G228","v":0},{"$f":"+H228","v":0},{"$f":"+I228","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X229=\"\",X229=0),\"-\",IFERROR((X229/W229-1)*(W230/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F228","v":"[Service]"},{"$f":"+G228","v":0},{"$f":"+H228","v":0},{"$f":"+I228","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W228*W229/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH228*AH229/10^6","v":0},{"$f":"AI228*AI229/10^6","v":0},{"$f":"AJ228*AJ229/10^6","v":0},{"$f":"AK228*AK229/10^6","v":0},{"$f":"AL228*AL229/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X230=\"\",X230=0),\"-\",IFERROR((X230/W230-1)*(W230/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D228+1","v":55},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X231=\"\",X231=0),\"-\",IFERROR((X231/W231-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F231","v":"[Service]"},{"$f":"+G231","v":0},{"$f":"+H231","v":0},{"$f":"+I231","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X232=\"\",X232=0),\"-\",IFERROR((X232/W232-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F231","v":"[Service]"},{"$f":"+G231","v":0},{"$f":"+H231","v":0},{"$f":"+I231","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W231*W232/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH231*AH232/10^6","v":0},{"$f":"AI231*AI232/10^6","v":0},{"$f":"AJ231*AJ232/10^6","v":0},{"$f":"AK231*AK232/10^6","v":0},{"$f":"AL231*AL232/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X233=\"\",X233=0),\"-\",IFERROR((X233/W233-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D231+1","v":56},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X234=\"\",X234=0),\"-\",IFERROR((X234/W234-1)*(W236/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F234","v":"[Service]"},{"$f":"+G234","v":0},{"$f":"+H234","v":0},{"$f":"+I234","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X235=\"\",X235=0),\"-\",IFERROR((X235/W235-1)*(W236/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F234","v":"[Service]"},{"$f":"+G234","v":0},{"$f":"+H234","v":0},{"$f":"+I234","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W234*W235/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH234*AH235/10^6","v":0},{"$f":"AI234*AI235/10^6","v":0},{"$f":"AJ234*AJ235/10^6","v":0},{"$f":"AK234*AK235/10^6","v":0},{"$f":"AL234*AL235/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X236=\"\",X236=0),\"-\",IFERROR((X236/W236-1)*(W236/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D234+1","v":57},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X237=\"\",X237=0),\"-\",IFERROR((X237/W237-1)*(W239/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F237","v":"[Service]"},{"$f":"+G237","v":0},{"$f":"+H237","v":0},{"$f":"+I237","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X238=\"\",X238=0),\"-\",IFERROR((X238/W238-1)*(W239/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F237","v":"[Service]"},{"$f":"+G237","v":0},{"$f":"+H237","v":0},{"$f":"+I237","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W237*W238/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH237*AH238/10^6","v":0},{"$f":"AI237*AI238/10^6","v":0},{"$f":"AJ237*AJ238/10^6","v":0},{"$f":"AK237*AK238/10^6","v":0},{"$f":"AL237*AL238/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",IFERROR(X239/W239-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",IFERROR((X239/W239-1)*(W239/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D237+1","v":58},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X240=\"\",X240=0),\"-\",IFERROR((X240/W240-1)*(W242/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F240","v":"[Service]"},{"$f":"+G240","v":0},{"$f":"+H240","v":0},{"$f":"+I240","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X241=\"\",X241=0),\"-\",IFERROR((X241/W241-1)*(W242/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F240","v":"[Service]"},{"$f":"+G240","v":0},{"$f":"+H240","v":0},{"$f":"+I240","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W240*W241/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH240*AH241/10^6","v":0},{"$f":"AI240*AI241/10^6","v":0},{"$f":"AJ240*AJ241/10^6","v":0},{"$f":"AK240*AK241/10^6","v":0},{"$f":"AL240*AL241/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X242=\"\",X242=0),\"-\",IFERROR((X242/W242-1)*(W242/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D240+1","v":59},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X243=\"\",X243=0),\"-\",IFERROR((X243/W243-1)*(W245/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F243","v":"[Service]"},{"$f":"+G243","v":0},{"$f":"+H243","v":0},{"$f":"+I243","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X244=\"\",X244=0),\"-\",IFERROR((X244/W244-1)*(W245/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F243","v":"[Service]"},{"$f":"+G243","v":0},{"$f":"+H243","v":0},{"$f":"+I243","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W243*W244/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH243*AH244/10^6","v":0},{"$f":"AI243*AI244/10^6","v":0},{"$f":"AJ243*AJ244/10^6","v":0},{"$f":"AK243*AK244/10^6","v":0},{"$f":"AL243*AL244/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X245=\"\",X245=0),\"-\",IFERROR((X245/W245-1)*(W245/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D243+1","v":60},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X246=\"\",X246=0),\"-\",IFERROR((X246/W246-1)*(W248/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F246","v":"[Service]"},{"$f":"+G246","v":0},{"$f":"+H246","v":0},{"$f":"+I246","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X247=\"\",X247=0),\"-\",IFERROR((X247/W247-1)*(W248/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F246","v":"[Service]"},{"$f":"+G246","v":0},{"$f":"+H246","v":0},{"$f":"+I246","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W246*W247/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH246*AH247/10^6","v":0},{"$f":"AI246*AI247/10^6","v":0},{"$f":"AJ246*AJ247/10^6","v":0},{"$f":"AK246*AK247/10^6","v":0},{"$f":"AL246*AL247/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X248=\"\",X248=0),\"-\",IFERROR((X248/W248-1)*(W248/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D246+1","v":61},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X249=\"\",X249=0),\"-\",IFERROR((X249/W249-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F249","v":"[Service]"},{"$f":"+G249","v":0},{"$f":"+H249","v":0},{"$f":"+I249","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X250=\"\",X250=0),\"-\",IFERROR((X250/W250-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F249","v":"[Service]"},{"$f":"+G249","v":0},{"$f":"+H249","v":0},{"$f":"+I249","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W249*W250/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH249*AH250/10^6","v":0},{"$f":"AI249*AI250/10^6","v":0},{"$f":"AJ249*AJ250/10^6","v":0},{"$f":"AK249*AK250/10^6","v":0},{"$f":"AL249*AL250/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X251=\"\",X251=0),\"-\",IFERROR((X251/W251-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D249+1","v":62},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X252=\"\",X252=0),\"-\",IFERROR((X252/W252-1)*(W254/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F252","v":"[Service]"},{"$f":"+G252","v":0},{"$f":"+H252","v":0},{"$f":"+I252","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X253=\"\",X253=0),\"-\",IFERROR((X253/W253-1)*(W254/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"[Service]"},{"$f":"+G252","v":0},{"$f":"+H252","v":0},{"$f":"+I252","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W252*W253/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH252*AH253/10^6","v":0},{"$f":"AI252*AI253/10^6","v":0},{"$f":"AJ252*AJ253/10^6","v":0},{"$f":"AK252*AK253/10^6","v":0},{"$f":"AL252*AL253/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X254=\"\",X254=0),\"-\",IFERROR((X254/W254-1)*(W254/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D252+1","v":63},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X255=\"\",X255=0),\"-\",IFERROR((X255/W255-1)*(W257/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F255","v":"[Service]"},{"$f":"+G255","v":0},{"$f":"+H255","v":0},{"$f":"+I255","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",IFERROR(X256/W256-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",IFERROR((X256/W256-1)*(W257/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F255","v":"[Service]"},{"$f":"+G255","v":0},{"$f":"+H255","v":0},{"$f":"+I255","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W255*W256/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH255*AH256/10^6","v":0},{"$f":"AI255*AI256/10^6","v":0},{"$f":"AJ255*AJ256/10^6","v":0},{"$f":"AK255*AK256/10^6","v":0},{"$f":"AL255*AL256/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X257=\"\",X257=0),\"-\",IFERROR((X257/W257-1)*(W257/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D255+1","v":64},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X258=\"\",X258=0),\"-\",IFERROR((X258/W258-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F258","v":"[Service]"},{"$f":"+G258","v":0},{"$f":"+H258","v":0},{"$f":"+I258","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X259=\"\",X259=0),\"-\",IFERROR((X259/W259-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"[Service]"},{"$f":"+G258","v":0},{"$f":"+H258","v":0},{"$f":"+I258","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W258*W259/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH258*AH259/10^6","v":0},{"$f":"AI258*AI259/10^6","v":0},{"$f":"AJ258*AJ259/10^6","v":0},{"$f":"AK258*AK259/10^6","v":0},{"$f":"AL258*AL259/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X260=\"\",X260=0),\"-\",IFERROR((X260/W260-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D258+1","v":65},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E261","v":"Price"},"[Service]",{"$f":"I261","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X261=\"\",X261=0),\"-\",IFERROR((X261/W261-1)*(W263/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F261","v":"[Service]"},{"$f":"+G261","v":0},{"$f":"+H261","v":0},{"$f":"+I261","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X262=\"\",X262=0),\"-\",IFERROR((X262/W262-1)*(W263/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},{"$f":"+G261","v":0},{"$f":"+H261","v":0},{"$f":"+I261","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W261*W262/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH261*AH262/10^6","v":0},{"$f":"AI261*AI262/10^6","v":0},{"$f":"AJ261*AJ262/10^6","v":0},{"$f":"AK261*AK262/10^6","v":0},{"$f":"AL261*AL262/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X263=\"\",X263=0),\"-\",IFERROR((X263/W263-1)*(W263/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D261+1","v":66},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X264=\"\",X264=0),\"-\",IFERROR((X264/W264-1)*(W266/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F264","v":"[Service]"},{"$f":"+G264","v":0},{"$f":"+H264","v":0},{"$f":"+I264","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X265=\"\",X265=0),\"-\",IFERROR((X265/W265-1)*(W266/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},{"$f":"+G264","v":0},{"$f":"+H264","v":0},{"$f":"+I264","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W264*W265/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH264*AH265/10^6","v":0},{"$f":"AI264*AI265/10^6","v":0},{"$f":"AJ264*AJ265/10^6","v":0},{"$f":"AK264*AK265/10^6","v":0},{"$f":"AL264*AL265/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X266=\"\",X266=0),\"-\",IFERROR((X266/W266-1)*(W266/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D264+1","v":67},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X267=\"\",X267=0),\"-\",IFERROR((X267/W267-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F267","v":"[Service]"},{"$f":"+G267","v":0},{"$f":"+H267","v":0},{"$f":"+I267","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X268=\"\",X268=0),\"-\",IFERROR((X268/W268-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},{"$f":"+G267","v":0},{"$f":"+H267","v":0},{"$f":"+I267","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W267*W268/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH267*AH268/10^6","v":0},{"$f":"AI267*AI268/10^6","v":0},{"$f":"AJ267*AJ268/10^6","v":0},{"$f":"AK267*AK268/10^6","v":0},{"$f":"AL267*AL268/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X269=\"\",X269=0),\"-\",IFERROR((X269/W269-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D267+1","v":68},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X270=\"\",X270=0),\"-\",IFERROR((X270/W270-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F270","v":"[Service]"},{"$f":"+G270","v":0},{"$f":"+H270","v":0},{"$f":"+I270","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X271=\"\",X271=0),\"-\",IFERROR((X271/W271-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},{"$f":"+G270","v":0},{"$f":"+H270","v":0},{"$f":"+I270","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W270*W271/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH270*AH271/10^6","v":0},{"$f":"AI270*AI271/10^6","v":0},{"$f":"AJ270*AJ271/10^6","v":0},{"$f":"AK270*AK271/10^6","v":0},{"$f":"AL270*AL271/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X272=\"\",X272=0),\"-\",IFERROR((X272/W272-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR(X273/W273-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR((X273/W273-1)*(W275/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F273","v":"[Service]"},{"$f":"+G273","v":0},{"$f":"+H273","v":0},{"$f":"+I273","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X274=\"\",X274=0),\"-\",IFERROR((X274/W274-1)*(W275/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},{"$f":"+G273","v":0},{"$f":"+H273","v":0},{"$f":"+I273","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W273*W274/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH273*AH274/10^6","v":0},{"$f":"AI273*AI274/10^6","v":0},{"$f":"AJ273*AJ274/10^6","v":0},{"$f":"AK273*AK274/10^6","v":0},{"$f":"AL273*AL274/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X275=\"\",X275=0),\"-\",IFERROR((X275/W275-1)*(W275/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D273+1","v":70},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP276","v":"Price"},"[Service]","[Price]",{"$f":"IF(OR(X276=\"\",X276=0),\"-\",IFERROR((X276/W276-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F276","v":"[Service]"},{"$f":"+G276","v":0},{"$f":"+H276","v":0},{"$f":"+I276","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X277=\"\",X277=0),\"-\",IFERROR((X277/W277-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},{"$f":"+G276","v":0},{"$f":"+H276","v":0},{"$f":"+I276","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W276*W277/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH276*AH277/10^6","v":0},{"$f":"AI276*AI277/10^6","v":0},{"$f":"AJ276*AJ277/10^6","v":0},{"$f":"AK276*AK277/10^6","v":0},{"$f":"AL276*AL277/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X278=\"\",X278=0),\"-\",IFERROR((X278/W278-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":71},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X279=\"\",X279=0),\"-\",IFERROR((X279/W279-1)*(W281/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F279","v":"[Service]"},{"$f":"+G279","v":0},{"$f":"+H279","v":0},{"$f":"+I279","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X280=\"\",X280=0),\"-\",IFERROR((X280/W280-1)*(W281/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},{"$f":"+G279","v":0},{"$f":"+H279","v":0},{"$f":"+I279","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W279*W280/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH279*AH280/10^6","v":0},{"$f":"AI279*AI280/10^6","v":0},{"$f":"AJ279*AJ280/10^6","v":0},{"$f":"AK279*AK280/10^6","v":0},{"$f":"AL279*AL280/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X281=\"\",X281=0),\"-\",IFERROR((X281/W281-1)*(W281/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D279+1","v":72},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X282=\"\",X282=0),\"-\",IFERROR((X282/W282-1)*(W284/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F282","v":"[Service]"},{"$f":"+G282","v":0},{"$f":"+H282","v":0},{"$f":"+I282","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X283=\"\",X283=0),\"-\",IFERROR((X283/W283-1)*(W284/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},{"$f":"+G282","v":0},{"$f":"+H282","v":0},{"$f":"+I282","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W282*W283/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH282*AH283/10^6","v":0},{"$f":"AI282*AI283/10^6","v":0},{"$f":"AJ282*AJ283/10^6","v":0},{"$f":"AK282*AK283/10^6","v":0},{"$f":"AL282*AL283/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X284=\"\",X284=0),\"-\",IFERROR((X284/W284-1)*(W284/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D282+1","v":73},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X285=\"\",X285=0),\"-\",IFERROR((X285/W285-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F285","v":"[Service]"},{"$f":"+G285","v":0},{"$f":"+H285","v":0},{"$f":"+I285","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X286=\"\",X286=0),\"-\",IFERROR((X286/W286-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},{"$f":"+G285","v":0},{"$f":"+H285","v":0},{"$f":"+I285","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285*W286/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH285*AH286/10^6","v":0},{"$f":"AI285*AI286/10^6","v":0},{"$f":"AJ285*AJ286/10^6","v":0},{"$f":"AK285*AK286/10^6","v":0},{"$f":"AL285*AL286/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X287=\"\",X287=0),\"-\",IFERROR((X287/W287-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D285+1","v":74},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X288=\"\",X288=0),\"-\",IFERROR((X288/W288-1)*(W290/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F288","v":"[Service]"},{"$f":"+G288","v":0},{"$f":"+H288","v":0},{"$f":"+I288","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X289=\"\",X289=0),\"-\",IFERROR((X289/W289-1)*(W290/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},{"$f":"+G288","v":0},{"$f":"+H288","v":0},{"$f":"+I288","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W288*W289/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH288*AH289/10^6","v":0},{"$f":"AI288*AI289/10^6","v":0},{"$f":"AJ288*AJ289/10^6","v":0},{"$f":"AK288*AK289/10^6","v":0},{"$f":"AL288*AL289/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",IFERROR(X290/W290-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",IFERROR((X290/W290-1)*(W290/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D288+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X291=\"\",X291=0),\"-\",IFERROR((X291/W291-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F291","v":"[Service]"},{"$f":"+G291","v":0},{"$f":"+H291","v":0},{"$f":"+I291","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X292=\"\",X292=0),\"-\",IFERROR((X292/W292-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},{"$f":"+G291","v":0},{"$f":"+H291","v":0},{"$f":"+I291","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W291*W292/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH291*AH292/10^6","v":0},{"$f":"AI291*AI292/10^6","v":0},{"$f":"AJ291*AJ292/10^6","v":0},{"$f":"AK291*AK292/10^6","v":0},{"$f":"AL291*AL292/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X293=\"\",X293=0),\"-\",IFERROR((X293/W293-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X294=\"\",X294=0),\"-\",IFERROR((X294/W294-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F294","v":"[Service]"},{"$f":"+G294","v":0},{"$f":"+H294","v":0},{"$f":"+I294","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X295=\"\",X295=0),\"-\",IFERROR((X295/W295-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},{"$f":"+G294","v":0},{"$f":"+H294","v":0},{"$f":"+I294","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W294*W295/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH294*AH295/10^6","v":0},{"$f":"AI294*AI295/10^6","v":0},{"$f":"AJ294*AJ295/10^6","v":0},{"$f":"AK294*AK295/10^6","v":0},{"$f":"AL294*AL295/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X296=\"\",X296=0),\"-\",IFERROR((X296/W296-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X297=\"\",X297=0),\"-\",IFERROR((X297/W297-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F297","v":"[Service]"},{"$f":"+G297","v":0},{"$f":"+H297","v":0},{"$f":"+I297","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X298=\"\",X298=0),\"-\",IFERROR((X298/W298-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},{"$f":"+G297","v":0},{"$f":"+H297","v":0},{"$f":"+I297","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W297*W298/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH297*AH298/10^6","v":0},{"$f":"AI297*AI298/10^6","v":0},{"$f":"AJ297*AJ298/10^6","v":0},{"$f":"AK297*AK298/10^6","v":0},{"$f":"AL297*AL298/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X299=\"\",X299=0),\"-\",IFERROR((X299/W299-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X300=\"\",X300=0),\"-\",IFERROR((X300/W300-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F300","v":"[Service]"},{"$f":"+G300","v":0},{"$f":"+H300","v":0},{"$f":"+I300","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X301=\"\",X301=0),\"-\",IFERROR((X301/W301-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},{"$f":"+G300","v":0},{"$f":"+H300","v":0},{"$f":"+I300","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W300*W301/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH300*AH301/10^6","v":0},{"$f":"AI300*AI301/10^6","v":0},{"$f":"AJ300*AJ301/10^6","v":0},{"$f":"AK300*AK301/10^6","v":0},{"$f":"AL300*AL301/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X302=\"\",X302=0),\"-\",IFERROR((X302/W302-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X303=\"\",X303=0),\"-\",IFERROR((X303/W303-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F303","v":"[Service]"},{"$f":"+G303","v":0},{"$f":"+H303","v":0},{"$f":"+I303","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X304=\"\",X304=0),\"-\",IFERROR((X304/W304-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},{"$f":"+G303","v":0},{"$f":"+H303","v":0},{"$f":"+I303","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W303*W304/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH303*AH304/10^6","v":0},{"$f":"AI303*AI304/10^6","v":0},{"$f":"AJ303*AJ304/10^6","v":0},{"$f":"AK303*AK304/10^6","v":0},{"$f":"AL303*AL304/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X305=\"\",X305=0),\"-\",IFERROR((X305/W305-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X306=\"\",X306=0),\"-\",IFERROR((X306/W306-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F306","v":"[Service]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X307=\"\",X307=0),\"-\",IFERROR(X307/W307-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X307=\"\",X307=0),\"-\",IFERROR((X307/W307-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W306*W307/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH306*AH307/10^6","v":0},{"$f":"AI306*AI307/10^6","v":0},{"$f":"AJ306*AJ307/10^6","v":0},{"$f":"AK306*AK307/10^6","v":0},{"$f":"AL306*AL307/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X308=\"\",X308=0),\"-\",IFERROR((X308/W308-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X309=\"\",X309=0),\"-\",IFERROR((X309/W309-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F309","v":"[Service]"},{"$f":"+G309","v":0},{"$f":"+H309","v":0},{"$f":"+I309","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X310=\"\",X310=0),\"-\",IFERROR((X310/W310-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},{"$f":"+G309","v":0},{"$f":"+H309","v":0},{"$f":"+I309","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W309*W310/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH309*AH310/10^6","v":0},{"$f":"AI309*AI310/10^6","v":0},{"$f":"AJ309*AJ310/10^6","v":0},{"$f":"AK309*AK310/10^6","v":0},{"$f":"AL309*AL310/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X311=\"\",X311=0),\"-\",IFERROR((X311/W311-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D309+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X312=\"\",X312=0),\"-\",IFERROR((X312/W312-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F312","v":"[Service]"},{"$f":"+G312","v":0},{"$f":"+H312","v":0},{"$f":"+I312","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X313=\"\",X313=0),\"-\",IFERROR((X313/W313-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},{"$f":"+G312","v":0},{"$f":"+H312","v":0},{"$f":"+I312","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W312*W313/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH312*AH313/10^6","v":0},{"$f":"AI312*AI313/10^6","v":0},{"$f":"AJ312*AJ313/10^6","v":0},{"$f":"AK312*AK313/10^6","v":0},{"$f":"AL312*AL313/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X314=\"\",X314=0),\"-\",IFERROR((X314/W314-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D312+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X315=\"\",X315=0),\"-\",IFERROR((X315/W315-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F315","v":"[Service]"},{"$f":"+G315","v":0},{"$f":"+H315","v":0},{"$f":"+I315","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X316=\"\",X316=0),\"-\",IFERROR((X316/W316-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},{"$f":"+G315","v":0},{"$f":"+H315","v":0},{"$f":"+I315","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W315*W316/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH315*AH316/10^6","v":0},{"$f":"AI315*AI316/10^6","v":0},{"$f":"AJ315*AJ316/10^6","v":0},{"$f":"AK315*AK316/10^6","v":0},{"$f":"AL315*AL316/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X317=\"\",X317=0),\"-\",IFERROR((X317/W317-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X318=\"\",X318=0),\"-\",IFERROR((X318/W318-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F318","v":"[Service]"},{"$f":"+G318","v":0},{"$f":"+H318","v":0},{"$f":"+I318","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X319=\"\",X319=0),\"-\",IFERROR((X319/W319-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":"[Service]"},{"$f":"+G318","v":0},{"$f":"+H318","v":0},{"$f":"+I318","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W318*W319/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH318*AH319/10^6","v":0},{"$f":"AI318*AI319/10^6","v":0},{"$f":"AJ318*AJ319/10^6","v":0},{"$f":"AK318*AK319/10^6","v":0},{"$f":"AL318*AL319/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X320=\"\",X320=0),\"-\",IFERROR((X320/W320-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X321=\"\",X321=0),\"-\",IFERROR((X321/W321-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},{"$f":"+G321","v":0},{"$f":"+H321","v":0},{"$f":"+I321","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X322=\"\",X322=0),\"-\",IFERROR((X322/W322-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":"[Service]"},{"$f":"+G321","v":0},{"$f":"+H321","v":0},{"$f":"+I321","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W321*W322/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH321*AH322/10^6","v":0},{"$f":"AI321*AI322/10^6","v":0},{"$f":"AJ321*AJ322/10^6","v":0},{"$f":"AK321*AK322/10^6","v":0},{"$f":"AL321*AL322/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X323=\"\",X323=0),\"-\",IFERROR((X323/W323-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X324=\"\",X324=0),\"-\",IFERROR(X324/W324-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X324=\"\",X324=0),\"-\",IFERROR((X324/W324-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F324","v":"[Service]"},{"$f":"+G324","v":0},{"$f":"+H324","v":0},{"$f":"+I324","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E325","v":"Qty"},"[Service]",{"$f":"I325","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X325=\"\",X325=0),\"-\",IFERROR((X325/W325-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":"[Service]"},{"$f":"+G324","v":0},{"$f":"+H324","v":0},{"$f":"+I324","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W324*W325/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH324*AH325/10^6","v":0},{"$f":"AI324*AI325/10^6","v":0},{"$f":"AJ324*AJ325/10^6","v":0},{"$f":"AK324*AK325/10^6","v":0},{"$f":"AL324*AL325/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X326=\"\",X326=0),\"-\",IFERROR((X326/W326-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D324+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X327=\"\",X327=0),\"-\",IFERROR((X327/W327-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F327","v":"[Service]"},{"$f":"+G327","v":0},{"$f":"+H327","v":0},{"$f":"+I327","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X328=\"\",X328=0),\"-\",IFERROR((X328/W328-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":"[Service]"},{"$f":"+G327","v":0},{"$f":"+H327","v":0},{"$f":"+I327","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W327*W328/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH327*AH328/10^6","v":0},{"$f":"AI327*AI328/10^6","v":0},{"$f":"AJ327*AJ328/10^6","v":0},{"$f":"AK327*AK328/10^6","v":0},{"$f":"AL327*AL328/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X329=\"\",X329=0),\"-\",IFERROR((X329/W329-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X330=\"\",X330=0),\"-\",IFERROR((X330/W330-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F330","v":"[Service]"},{"$f":"+G330","v":0},{"$f":"+H330","v":0},{"$f":"+I330","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X331=\"\",X331=0),\"-\",IFERROR((X331/W331-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":"[Service]"},{"$f":"+G330","v":0},{"$f":"+H330","v":0},{"$f":"+I330","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W330*W331/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH330*AH331/10^6","v":0},{"$f":"AI330*AI331/10^6","v":0},{"$f":"AJ330*AJ331/10^6","v":0},{"$f":"AK330*AK331/10^6","v":0},{"$f":"AL330*AL331/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X332=\"\",X332=0),\"-\",IFERROR((X332/W332-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X333=\"\",X333=0),\"-\",IFERROR((X333/W333-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F333","v":"[Service]"},{"$f":"+G333","v":0},{"$f":"+H333","v":0},{"$f":"+I333","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X334=\"\",X334=0),\"-\",IFERROR((X334/W334-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"[Service]"},{"$f":"+G333","v":0},{"$f":"+H333","v":0},{"$f":"+I333","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W333*W334/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH333*AH334/10^6","v":0},{"$f":"AI333*AI334/10^6","v":0},{"$f":"AJ333*AJ334/10^6","v":0},{"$f":"AK333*AK334/10^6","v":0},{"$f":"AL333*AL334/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X335=\"\",X335=0),\"-\",IFERROR((X335/W335-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X336=\"\",X336=0),\"-\",IFERROR((X336/W336-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F336","v":"[Service]"},{"$f":"+G336","v":0},{"$f":"+H336","v":0},{"$f":"+I336","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X337=\"\",X337=0),\"-\",IFERROR((X337/W337-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":"[Service]"},{"$f":"+G336","v":0},{"$f":"+H336","v":0},{"$f":"+I336","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W336*W337/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH336*AH337/10^6","v":0},{"$f":"AI336*AI337/10^6","v":0},{"$f":"AJ336*AJ337/10^6","v":0},{"$f":"AK336*AK337/10^6","v":0},{"$f":"AL336*AL337/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X338=\"\",X338=0),\"-\",IFERROR((X338/W338-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X339=\"\",X339=0),\"-\",IFERROR((X339/W339-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F339","v":"[Service]"},{"$f":"+G339","v":0},{"$f":"+H339","v":0},{"$f":"+I339","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP340","v":"Qty"},"[Service]","[Price]",{"$f":"IF(OR(X340=\"\",X340=0),\"-\",IFERROR((X340/W340-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":"[Service]"},{"$f":"+G339","v":0},{"$f":"+H339","v":0},{"$f":"+I339","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W339*W340/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH339*AH340/10^6","v":0},{"$f":"AI339*AI340/10^6","v":0},{"$f":"AJ339*AJ340/10^6","v":0},{"$f":"AK339*AK340/10^6","v":0},{"$f":"AL339*AL340/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X341=\"\",X341=0),\"-\",IFERROR(X341/W341-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X341=\"\",X341=0),\"-\",IFERROR((X341/W341-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X342=\"\",X342=0),\"-\",IFERROR((X342/W342-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F342","v":"[Service]"},{"$f":"+G342","v":0},{"$f":"+H342","v":0},{"$f":"+I342","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X343=\"\",X343=0),\"-\",IFERROR((X343/W343-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":"[Service]"},{"$f":"+G342","v":0},{"$f":"+H342","v":0},{"$f":"+I342","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W342*W343/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH342*AH343/10^6","v":0},{"$f":"AI342*AI343/10^6","v":0},{"$f":"AJ342*AJ343/10^6","v":0},{"$f":"AK342*AK343/10^6","v":0},{"$f":"AL342*AL343/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X344=\"\",X344=0),\"-\",IFERROR((X344/W344-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X345=\"\",X345=0),\"-\",IFERROR((X345/W345-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F345","v":"[Service]"},{"$f":"+G345","v":0},{"$f":"+H345","v":0},{"$f":"+I345","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X346=\"\",X346=0),\"-\",IFERROR((X346/W346-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":"[Service]"},{"$f":"+G345","v":0},{"$f":"+H345","v":0},{"$f":"+I345","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W345*W346/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH345*AH346/10^6","v":0},{"$f":"AI345*AI346/10^6","v":0},{"$f":"AJ345*AJ346/10^6","v":0},{"$f":"AK345*AK346/10^6","v":0},{"$f":"AL345*AL346/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X347=\"\",X347=0),\"-\",IFERROR((X347/W347-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X348=\"\",X348=0),\"-\",IFERROR((X348/W348-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F348","v":"[Service]"},{"$f":"+G348","v":0},{"$f":"+H348","v":0},{"$f":"+I348","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X349=\"\",X349=0),\"-\",IFERROR((X349/W349-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":"[Service]"},{"$f":"+G348","v":0},{"$f":"+H348","v":0},{"$f":"+I348","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W348*W349/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH348*AH349/10^6","v":0},{"$f":"AI348*AI349/10^6","v":0},{"$f":"AJ348*AJ349/10^6","v":0},{"$f":"AK348*AK349/10^6","v":0},{"$f":"AL348*AL349/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X350=\"\",X350=0),\"-\",IFERROR((X350/W350-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X351=\"\",X351=0),\"-\",IFERROR((X351/W351-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F351","v":"[Service]"},{"$f":"+G351","v":0},{"$f":"+H351","v":0},{"$f":"+I351","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X352=\"\",X352=0),\"-\",IFERROR((X352/W352-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":"[Service]"},{"$f":"+G351","v":0},{"$f":"+H351","v":0},{"$f":"+I351","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W351*W352/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH351*AH352/10^6","v":0},{"$f":"AI351*AI352/10^6","v":0},{"$f":"AJ351*AJ352/10^6","v":0},{"$f":"AK351*AK352/10^6","v":0},{"$f":"AL351*AL352/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X353=\"\",X353=0),\"-\",IFERROR((X353/W353-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X354=\"\",X354=0),\"-\",IFERROR((X354/W354-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F354","v":"[Service]"},{"$f":"+G354","v":0},{"$f":"+H354","v":0},{"$f":"+I354","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X355=\"\",X355=0),\"-\",IFERROR((X355/W355-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":"[Service]"},{"$f":"+G354","v":0},{"$f":"+H354","v":0},{"$f":"+I354","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354*W355/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH354*AH355/10^6","v":0},{"$f":"AI354*AI355/10^6","v":0},{"$f":"AJ354*AJ355/10^6","v":0},{"$f":"AK354*AK355/10^6","v":0},{"$f":"AL354*AL355/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X356=\"\",X356=0),\"-\",IFERROR((X356/W356-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X357=\"\",X357=0),\"-\",IFERROR((X357/W357-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F357","v":"[Service]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X358=\"\",X358=0),\"-\",IFERROR(X358/W358-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X358=\"\",X358=0),\"-\",IFERROR((X358/W358-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":"[Service]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W357*W358/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH357*AH358/10^6","v":0},{"$f":"AI357*AI358/10^6","v":0},{"$f":"AJ357*AJ358/10^6","v":0},{"$f":"AK357*AK358/10^6","v":0},{"$f":"AL357*AL358/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X359=\"\",X359=0),\"-\",IFERROR((X359/W359-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X360=\"\",X360=0),\"-\",IFERROR((X360/W360-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F360","v":"[Service]"},{"$f":"+G360","v":0},{"$f":"+H360","v":0},{"$f":"+I360","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X361=\"\",X361=0),\"-\",IFERROR((X361/W361-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":"[Service]"},{"$f":"+G360","v":0},{"$f":"+H360","v":0},{"$f":"+I360","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W360*W361/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH360*AH361/10^6","v":0},{"$f":"AI360*AI361/10^6","v":0},{"$f":"AJ360*AJ361/10^6","v":0},{"$f":"AK360*AK361/10^6","v":0},{"$f":"AL360*AL361/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X362=\"\",X362=0),\"-\",IFERROR((X362/W362-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X363=\"\",X363=0),\"-\",IFERROR((X363/W363-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F363","v":"[Service]"},{"$f":"+G363","v":0},{"$f":"+H363","v":0},{"$f":"+I363","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X364=\"\",X364=0),\"-\",IFERROR((X364/W364-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":"[Service]"},{"$f":"+G363","v":0},{"$f":"+H363","v":0},{"$f":"+I363","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W363*W364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH363*AH364/10^6","v":0},{"$f":"AI363*AI364/10^6","v":0},{"$f":"AJ363*AJ364/10^6","v":0},{"$f":"AK363*AK364/10^6","v":0},{"$f":"AL363*AL364/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X365=\"\",X365=0),\"-\",IFERROR((X365/W365-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X366=\"\",X366=0),\"-\",IFERROR((X366/W366-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F366","v":"[Service]"},{"$f":"+G366","v":0},{"$f":"+H366","v":0},{"$f":"+I366","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X367=\"\",X367=0),\"-\",IFERROR((X367/W367-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":"[Service]"},{"$f":"+G366","v":0},{"$f":"+H366","v":0},{"$f":"+I366","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W366*W367/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH366*AH367/10^6","v":0},{"$f":"AI366*AI367/10^6","v":0},{"$f":"AJ366*AJ367/10^6","v":0},{"$f":"AK366*AK367/10^6","v":0},{"$f":"AL366*AL367/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X368=\"\",X368=0),\"-\",IFERROR((X368/W368-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X369=\"\",X369=0),\"-\",IFERROR((X369/W369-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F369","v":"[Service]"},{"$f":"+G369","v":0},{"$f":"+H369","v":0},{"$f":"+I369","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X370=\"\",X370=0),\"-\",IFERROR((X370/W370-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},{"$f":"+G369","v":0},{"$f":"+H369","v":0},{"$f":"+I369","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W369*W370/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH369*AH370/10^6","v":0},{"$f":"AI369*AI370/10^6","v":0},{"$f":"AJ369*AJ370/10^6","v":0},{"$f":"AK369*AK370/10^6","v":0},{"$f":"AL369*AL370/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X371=\"\",X371=0),\"-\",IFERROR((X371/W371-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X372=\"\",X372=0),\"-\",IFERROR((X372/W372-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F372","v":"[Service]"},{"$f":"+G372","v":0},{"$f":"+H372","v":0},{"$f":"+I372","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X373=\"\",X373=0),\"-\",IFERROR((X373/W373-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},{"$f":"+G372","v":0},{"$f":"+H372","v":0},{"$f":"+I372","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W372*W373/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH372*AH373/10^6","v":0},{"$f":"AI372*AI373/10^6","v":0},{"$f":"AJ372*AJ373/10^6","v":0},{"$f":"AK372*AK373/10^6","v":0},{"$f":"AL372*AL373/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X374=\"\",X374=0),\"-\",IFERROR((X374/W374-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X375=\"\",X375=0),\"-\",IFERROR(X375/W375-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X375=\"\",X375=0),\"-\",IFERROR((X375/W375-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F375","v":"[Service]"},{"$f":"+G375","v":0},{"$f":"+H375","v":0},{"$f":"+I375","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X376=\"\",X376=0),\"-\",IFERROR((X376/W376-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},{"$f":"+G375","v":0},{"$f":"+H375","v":0},{"$f":"+I375","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W375*W376/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH375*AH376/10^6","v":0},{"$f":"AI375*AI376/10^6","v":0},{"$f":"AJ375*AJ376/10^6","v":0},{"$f":"AK375*AK376/10^6","v":0},{"$f":"AL375*AL376/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X377=\"\",X377=0),\"-\",IFERROR((X377/W377-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X378=\"\",X378=0),\"-\",IFERROR((X378/W378-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F378","v":"[Service]"},{"$f":"+G378","v":0},{"$f":"+H378","v":0},{"$f":"+I378","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X379=\"\",X379=0),\"-\",IFERROR((X379/W379-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},{"$f":"+G378","v":0},{"$f":"+H378","v":0},{"$f":"+I378","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W378*W379/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH378*AH379/10^6","v":0},{"$f":"AI378*AI379/10^6","v":0},{"$f":"AJ378*AJ379/10^6","v":0},{"$f":"AK378*AK379/10^6","v":0},{"$f":"AL378*AL379/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X380=\"\",X380=0),\"-\",IFERROR((X380/W380-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X381=\"\",X381=0),\"-\",IFERROR((X381/W381-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F381","v":"[Service]"},{"$f":"+G381","v":0},{"$f":"+H381","v":0},{"$f":"+I381","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X382=\"\",X382=0),\"-\",IFERROR((X382/W382-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},{"$f":"+G381","v":0},{"$f":"+H381","v":0},{"$f":"+I381","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W381*W382/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH381*AH382/10^6","v":0},{"$f":"AI381*AI382/10^6","v":0},{"$f":"AJ381*AJ382/10^6","v":0},{"$f":"AK381*AK382/10^6","v":0},{"$f":"AL381*AL382/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X383=\"\",X383=0),\"-\",IFERROR((X383/W383-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D381+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X384=\"\",X384=0),\"-\",IFERROR((X384/W384-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},{"$f":"+G384","v":0},{"$f":"+H384","v":0},{"$f":"+I384","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X385=\"\",X385=0),\"-\",IFERROR((X385/W385-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},{"$f":"+G384","v":0},{"$f":"+H384","v":0},{"$f":"+I384","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W384*W385/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH384*AH385/10^6","v":0},{"$f":"AI384*AI385/10^6","v":0},{"$f":"AJ384*AJ385/10^6","v":0},{"$f":"AK384*AK385/10^6","v":0},{"$f":"AL384*AL385/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X386=\"\",X386=0),\"-\",IFERROR((X386/W386-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D384+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X387=\"\",X387=0),\"-\",IFERROR((X387/W387-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F387","v":"[Service]"},{"$f":"+G387","v":0},{"$f":"+H387","v":0},{"$f":"+I387","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X388=\"\",X388=0),\"-\",IFERROR((X388/W388-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},{"$f":"+G387","v":0},{"$f":"+H387","v":0},{"$f":"+I387","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W387*W388/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH387*AH388/10^6","v":0},{"$f":"AI387*AI388/10^6","v":0},{"$f":"AJ387*AJ388/10^6","v":0},{"$f":"AK387*AK388/10^6","v":0},{"$f":"AL387*AL388/10^6","v":0},null,null,null,{"$f":"E389","v":"Rev"},"[Service]",{"$f":"I389","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X389=\"\",X389=0),\"-\",IFERROR((X389/W389-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X390=\"\",X390=0),\"-\",IFERROR((X390/W390-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F390","v":"[Service]"},{"$f":"+G390","v":0},{"$f":"+H390","v":0},{"$f":"+I390","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X391=\"\",X391=0),\"-\",IFERROR((X391/W391-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},{"$f":"+G390","v":0},{"$f":"+H390","v":0},{"$f":"+I390","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W390*W391/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH390*AH391/10^6","v":0},{"$f":"AI390*AI391/10^6","v":0},{"$f":"AJ390*AJ391/10^6","v":0},{"$f":"AK390*AK391/10^6","v":0},{"$f":"AL390*AL391/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X392=\"\",X392=0),\"-\",IFERROR(X392/W392-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X392=\"\",X392=0),\"-\",IFERROR((X392/W392-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X393=\"\",X393=0),\"-\",IFERROR((X393/W393-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F393","v":"[Service]"},{"$f":"+G393","v":0},{"$f":"+H393","v":0},{"$f":"+I393","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X394=\"\",X394=0),\"-\",IFERROR((X394/W394-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},{"$f":"+G393","v":0},{"$f":"+H393","v":0},{"$f":"+I393","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W393*W394/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH393*AH394/10^6","v":0},{"$f":"AI393*AI394/10^6","v":0},{"$f":"AJ393*AJ394/10^6","v":0},{"$f":"AK393*AK394/10^6","v":0},{"$f":"AL393*AL394/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X395=\"\",X395=0),\"-\",IFERROR((X395/W395-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X396=\"\",X396=0),\"-\",IFERROR((X396/W396-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F396","v":"[Service]"},{"$f":"+G396","v":0},{"$f":"+H396","v":0},{"$f":"+I396","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X397=\"\",X397=0),\"-\",IFERROR((X397/W397-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},{"$f":"+G396","v":0},{"$f":"+H396","v":0},{"$f":"+I396","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W396*W397/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH396*AH397/10^6","v":0},{"$f":"AI396*AI397/10^6","v":0},{"$f":"AJ396*AJ397/10^6","v":0},{"$f":"AK396*AK397/10^6","v":0},{"$f":"AL396*AL397/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X398=\"\",X398=0),\"-\",IFERROR((X398/W398-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X399=\"\",X399=0),\"-\",IFERROR((X399/W399-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F399","v":"[Service]"},{"$f":"+G399","v":0},{"$f":"+H399","v":0},{"$f":"+I399","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X400=\"\",X400=0),\"-\",IFERROR((X400/W400-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},{"$f":"+G399","v":0},{"$f":"+H399","v":0},{"$f":"+I399","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W399*W400/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH399*AH400/10^6","v":0},{"$f":"AI399*AI400/10^6","v":0},{"$f":"AJ399*AJ400/10^6","v":0},{"$f":"AK399*AK400/10^6","v":0},{"$f":"AL399*AL400/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X401=\"\",X401=0),\"-\",IFERROR((X401/W401-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X402=\"\",X402=0),\"-\",IFERROR((X402/W402-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F402","v":"[Service]"},{"$f":"+G402","v":0},{"$f":"+H402","v":0},{"$f":"+I402","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X403=\"\",X403=0),\"-\",IFERROR((X403/W403-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},{"$f":"+G402","v":0},{"$f":"+H402","v":0},{"$f":"+I402","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W402*W403/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH402*AH403/10^6","v":0},{"$f":"AI402*AI403/10^6","v":0},{"$f":"AJ402*AJ403/10^6","v":0},{"$f":"AK402*AK403/10^6","v":0},{"$f":"AL402*AL403/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP404","v":"Rev"},"[Service]","[Price]",{"$f":"IF(OR(X404=\"\",X404=0),\"-\",IFERROR((X404/W404-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X405=\"\",X405=0),\"-\",IFERROR((X405/W405-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F405","v":"[Service]"},{"$f":"+G405","v":0},{"$f":"+H405","v":0},{"$f":"+I405","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X406=\"\",X406=0),\"-\",IFERROR((X406/W406-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},{"$f":"+G405","v":0},{"$f":"+H405","v":0},{"$f":"+I405","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W405*W406/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH405*AH406/10^6","v":0},{"$f":"AI405*AI406/10^6","v":0},{"$f":"AJ405*AJ406/10^6","v":0},{"$f":"AK405*AK406/10^6","v":0},{"$f":"AL405*AL406/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X407=\"\",X407=0),\"-\",IFERROR((X407/W407-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X408=\"\",X408=0),\"-\",IFERROR((X408/W408-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F408","v":"[Service]"},{"$f":"+G408","v":0},{"$f":"+H408","v":0},{"$f":"+I408","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X409=\"\",X409=0),\"-\",IFERROR(X409/W409-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X409=\"\",X409=0),\"-\",IFERROR((X409/W409-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},{"$f":"+G408","v":0},{"$f":"+H408","v":0},{"$f":"+I408","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W408*W409/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH408*AH409/10^6","v":0},{"$f":"AI408*AI409/10^6","v":0},{"$f":"AJ408*AJ409/10^6","v":0},{"$f":"AK408*AK409/10^6","v":0},{"$f":"AL408*AL409/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X410=\"\",X410=0),\"-\",IFERROR((X410/W410-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X411=\"\",X411=0),\"-\",IFERROR((X411/W411-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F411","v":"[Service]"},{"$f":"+G411","v":0},{"$f":"+H411","v":0},{"$f":"+I411","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X412=\"\",X412=0),\"-\",IFERROR((X412/W412-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},{"$f":"+G411","v":0},{"$f":"+H411","v":0},{"$f":"+I411","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W411*W412/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH411*AH412/10^6","v":0},{"$f":"AI411*AI412/10^6","v":0},{"$f":"AJ411*AJ412/10^6","v":0},{"$f":"AK411*AK412/10^6","v":0},{"$f":"AL411*AL412/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X413=\"\",X413=0),\"-\",IFERROR((X413/W413-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X414=\"\",X414=0),\"-\",IFERROR((X414/W414-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F414","v":"[Service]"},{"$f":"+G414","v":0},{"$f":"+H414","v":0},{"$f":"+I414","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X415=\"\",X415=0),\"-\",IFERROR((X415/W415-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},{"$f":"+G414","v":0},{"$f":"+H414","v":0},{"$f":"+I414","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W414*W415/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH414*AH415/10^6","v":0},{"$f":"AI414*AI415/10^6","v":0},{"$f":"AJ414*AJ415/10^6","v":0},{"$f":"AK414*AK415/10^6","v":0},{"$f":"AL414*AL415/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X416=\"\",X416=0),\"-\",IFERROR((X416/W416-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X417=\"\",X417=0),\"-\",IFERROR((X417/W417-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F417","v":"[Service]"},{"$f":"+G417","v":0},{"$f":"+H417","v":0},{"$f":"+I417","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X418=\"\",X418=0),\"-\",IFERROR((X418/W418-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},{"$f":"+G417","v":0},{"$f":"+H417","v":0},{"$f":"+I417","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W417*W418/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH417*AH418/10^6","v":0},{"$f":"AI417*AI418/10^6","v":0},{"$f":"AJ417*AJ418/10^6","v":0},{"$f":"AK417*AK418/10^6","v":0},{"$f":"AL417*AL418/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X419=\"\",X419=0),\"-\",IFERROR((X419/W419-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X420=\"\",X420=0),\"-\",IFERROR((X420/W420-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F420","v":"[Service]"},{"$f":"+G420","v":0},{"$f":"+H420","v":0},{"$f":"+I420","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X421=\"\",X421=0),\"-\",IFERROR((X421/W421-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},{"$f":"+G420","v":0},{"$f":"+H420","v":0},{"$f":"+I420","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W420*W421/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH420*AH421/10^6","v":0},{"$f":"AI420*AI421/10^6","v":0},{"$f":"AJ420*AJ421/10^6","v":0},{"$f":"AK420*AK421/10^6","v":0},{"$f":"AL420*AL421/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X422=\"\",X422=0),\"-\",IFERROR((X422/W422-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X423=\"\",X423=0),\"-\",IFERROR((X423/W423-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F423","v":"[Service]"},{"$f":"+G423","v":0},{"$f":"+H423","v":0},{"$f":"+I423","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X424=\"\",X424=0),\"-\",IFERROR((X424/W424-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},{"$f":"+G423","v":0},{"$f":"+H423","v":0},{"$f":"+I423","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W423*W424/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH423*AH424/10^6","v":0},{"$f":"AI423*AI424/10^6","v":0},{"$f":"AJ423*AJ424/10^6","v":0},{"$f":"AK423*AK424/10^6","v":0},{"$f":"AL423*AL424/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X425=\"\",X425=0),\"-\",IFERROR((X425/W425-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X426=\"\",X426=0),\"-\",IFERROR(X426/W426-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X426=\"\",X426=0),\"-\",IFERROR((X426/W426-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F426","v":"[Service]"},{"$f":"+G426","v":0},{"$f":"+H426","v":0},{"$f":"+I426","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X427=\"\",X427=0),\"-\",IFERROR((X427/W427-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},{"$f":"+G426","v":0},{"$f":"+H426","v":0},{"$f":"+I426","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W426*W427/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH426*AH427/10^6","v":0},{"$f":"AI426*AI427/10^6","v":0},{"$f":"AJ426*AJ427/10^6","v":0},{"$f":"AK426*AK427/10^6","v":0},{"$f":"AL426*AL427/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X428=\"\",X428=0),\"-\",IFERROR((X428/W428-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X429=\"\",X429=0),\"-\",IFERROR((X429/W429-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F429","v":"[Service]"},{"$f":"+G429","v":0},{"$f":"+H429","v":0},{"$f":"+I429","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X430=\"\",X430=0),\"-\",IFERROR((X430/W430-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},{"$f":"+G429","v":0},{"$f":"+H429","v":0},{"$f":"+I429","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W429*W430/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH429*AH430/10^6","v":0},{"$f":"AI429*AI430/10^6","v":0},{"$f":"AJ429*AJ430/10^6","v":0},{"$f":"AK429*AK430/10^6","v":0},{"$f":"AL429*AL430/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X431=\"\",X431=0),\"-\",IFERROR((X431/W431-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X432=\"\",X432=0),\"-\",IFERROR((X432/W432-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F432","v":"[Service]"},{"$f":"+G432","v":0},{"$f":"+H432","v":0},{"$f":"+I432","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X433=\"\",X433=0),\"-\",IFERROR((X433/W433-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},{"$f":"+G432","v":0},{"$f":"+H432","v":0},{"$f":"+I432","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W432*W433/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH432*AH433/10^6","v":0},{"$f":"AI432*AI433/10^6","v":0},{"$f":"AJ432*AJ433/10^6","v":0},{"$f":"AK432*AK433/10^6","v":0},{"$f":"AL432*AL433/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X434=\"\",X434=0),\"-\",IFERROR((X434/W434-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X435=\"\",X435=0),\"-\",IFERROR((X435/W435-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F435","v":"[Service]"},{"$f":"+G435","v":0},{"$f":"+H435","v":0},{"$f":"+I435","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X436=\"\",X436=0),\"-\",IFERROR((X436/W436-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},{"$f":"+G435","v":0},{"$f":"+H435","v":0},{"$f":"+I435","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W435*W436/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH435*AH436/10^6","v":0},{"$f":"AI435*AI436/10^6","v":0},{"$f":"AJ435*AJ436/10^6","v":0},{"$f":"AK435*AK436/10^6","v":0},{"$f":"AL435*AL436/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X437=\"\",X437=0),\"-\",IFERROR((X437/W437-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X438=\"\",X438=0),\"-\",IFERROR((X438/W438-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F438","v":"[Service]"},{"$f":"+G438","v":0},{"$f":"+H438","v":0},{"$f":"+I438","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X439=\"\",X439=0),\"-\",IFERROR((X439/W439-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},{"$f":"+G438","v":0},{"$f":"+H438","v":0},{"$f":"+I438","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W438*W439/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH438*AH439/10^6","v":0},{"$f":"AI438*AI439/10^6","v":0},{"$f":"AJ438*AJ439/10^6","v":0},{"$f":"AK438*AK439/10^6","v":0},{"$f":"AL438*AL439/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X440=\"\",X440=0),\"-\",IFERROR((X440/W440-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X441=\"\",X441=0),\"-\",IFERROR((X441/W441-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F441","v":"[Service]"},{"$f":"+G441","v":0},{"$f":"+H441","v":0},{"$f":"+I441","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X442=\"\",X442=0),\"-\",IFERROR((X442/W442-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},{"$f":"+G441","v":0},{"$f":"+H441","v":0},{"$f":"+I441","v":"[Price]"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W441*W442/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH441*AH442/10^6","v":0},{"$f":"AI441*AI442/10^6","v":0},{"$f":"AJ441*AJ442/10^6","v":0},{"$f":"AK441*AK442/10^6","v":0},{"$f":"AL441*AL442/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X443=\"\",X443=0),\"-\",IFERROR(X443/W443-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X443=\"\",X443=0),\"-\",IFERROR((X443/W443-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Trade Waste",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Bulk Water",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$69:AG$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I453)","v":0},0,0,0,0,{"$f":"+SUMIFS(AL$69:AL$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I453)","v":0}]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W448:W453)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH448:AH453)","v":0},{"$f":"SUM(AI448:AI453)","v":0},{"$f":"SUM(AJ448:AJ453)","v":0},{"$f":"SUM(AK448:AK453)","v":0},{"$f":"SUM(AL448:AL453)","v":0}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W13-W65","v":0},0,{"$f":"+Y13-Y65","v":0},{"$f":"+Z13-Z65","v":0},0,0,{"$f":"+AC13","v":0},{"$f":"+AD13","v":0},0,0,0,{"$f":"+AH13","v":0},{"$f":"+AI13","v":0},{"$f":"+AJ13","v":0},{"$f":"+AK13","v":0},{"$f":"+AL13","v":0}]
[null,null,null,null,null,null,null,null,"Difference",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W455-W454","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH455-AH454","v":0},{"$f":"+AI455-AI454","v":0},{"$f":"+AJ455-AJ454","v":0},{"$f":"+AK455-AK454","v":0},{"$f":"+AL455-AL454","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(W454,2)=ROUND(W465,2),0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Price cap - Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W461:W464)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH461:AH464)","v":0},{"$f":"SUM(AI461:AI464)","v":0},{"$f":"SUM(AJ461:AJ464)","v":0},{"$f":"SUM(AK461:AK464)","v":0},{"$f":"SUM(AL461:AL464)","v":0}]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((W461+W463)/W465,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR((AH461+AH463)/AH465,\"\")","v":""},{"$f":"IFERROR((AI461+AI463)/AI465,\"\")","v":""},{"$f":"IFERROR((AJ461+AJ463)/AJ465,\"\")","v":""},{"$f":"IFERROR((AK461+AK463)/AK465,\"\")","v":""},{"$f":"IFERROR((AL461+AL463)/AL465,\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((W462+W464)/W465,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR((AH462+AH464)/AH465,\"\")","v":""},{"$f":"IFERROR((AI462+AI464)/AI465,\"\")","v":""},{"$f":"IFERROR((AJ462+AJ464)/AJ465,\"\")","v":""},{"$f":"IFERROR((AK462+AK464)/AK465,\"\")","v":""},{"$f":"IFERROR((AL462+AL464)/AL465,\"\")","v":""}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W474:W477)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH474:AH477)","v":0},{"$f":"SUM(AI474:AI477)","v":0},{"$f":"SUM(AJ474:AJ477)","v":0},{"$f":"SUM(AK474:AK477)","v":0},{"$f":"SUM(AL474:AL477)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"$I$461","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$473,$I$69:$I$444,$I474)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$473,$I$69:$I$444,$I474)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$462","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$463","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$464","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W473-W448","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH473-AH448","v":0},{"$f":"AI473-AI448","v":0},{"$f":"AJ473-AJ448","v":0},{"$f":"AK473-AK448","v":0},{"$f":"AL473-AL448","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W480:W483)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH480:AH483)","v":0},{"$f":"SUM(AI480:AI483)","v":0},{"$f":"SUM(AJ480:AJ483)","v":0},{"$f":"SUM(AK480:AK483)","v":0},{"$f":"SUM(AL480:AL483)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$479,$I$69:$I$444,$I480)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$479,$I$69:$I$444,$I480)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W479-W449","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH479-AH449","v":0},{"$f":"AI479-AI449","v":0},{"$f":"AJ479-AJ449","v":0},{"$f":"AK479-AK449","v":0},{"$f":"AL479-AL449","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W486:W489)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH486:AH489)","v":0},{"$f":"SUM(AI486:AI489)","v":0},{"$f":"SUM(AJ486:AJ489)","v":0},{"$f":"SUM(AK486:AK489)","v":0},{"$f":"SUM(AL486:AL489)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$485,$I$69:$I$444,$I486)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$485,$I$69:$I$444,$I486)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W485-W450","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH485-AH450","v":0},{"$f":"AI485-AI450","v":0},{"$f":"AJ485-AJ450","v":0},{"$f":"AK485-AK450","v":0},{"$f":"AL485-AL450","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I451","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W492:W495)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH492:AH495)","v":0},{"$f":"SUM(AI492:AI495)","v":0},{"$f":"SUM(AJ492:AJ495)","v":0},{"$f":"SUM(AK492:AK495)","v":0},{"$f":"SUM(AL492:AL495)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$491,$I$69:$I$444,$I492)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$491,$I$69:$I$444,$I492)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W491-W451","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH491-AH451","v":0},{"$f":"AI491-AI451","v":0},{"$f":"AJ491-AJ451","v":0},{"$f":"AK491-AK451","v":0},{"$f":"AL491-AL451","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I452","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W498:W501)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH498:AH501)","v":0},{"$f":"SUM(AI498:AI501)","v":0},{"$f":"SUM(AJ498:AJ501)","v":0},{"$f":"SUM(AK498:AK501)","v":0},{"$f":"SUM(AL498:AL501)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$497,$I$69:$I$444,$I498)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$497,$I$69:$I$444,$I498)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I495","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W497-W452","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH497-AH452","v":0},{"$f":"AI497-AI452","v":0},{"$f":"AJ497-AJ452","v":0},{"$f":"AK497-AK452","v":0},{"$f":"AL497-AL452","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I453","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W504:W507)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH504:AH507)","v":0},{"$f":"SUM(AI504:AI507)","v":0},{"$f":"SUM(AJ504:AJ507)","v":0},{"$f":"SUM(AK504:AK507)","v":0},{"$f":"SUM(AL504:AL507)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$503,$I$69:$I$444,$I504)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AI$69:AI$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$503,$I$69:$I$444,$I504)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I501","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W503-W453","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH503-AH453","v":0},{"$f":"AI503-AI453","v":0},{"$f":"AJ503-AJ453","v":0},{"$f":"AK503-AK453","v":0},{"$f":"AL503-AL453","v":0}]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W474:W477,W480:W483,W486:W489,W492:W495,W498:W501,W504:W507)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH474:AH477,AH480:AH483,AH486:AH489,AH492:AH495,AH498:AH501,AH504:AH507)","v":0},{"$f":"SUM(AI474:AI477,AI480:AI483,AI486:AI489,AI492:AI495,AI498:AI501,AI504:AI507)","v":0},{"$f":"SUM(AJ474:AJ477,AJ480:AJ483,AJ486:AJ489,AJ492:AJ495,AJ498:AJ501,AJ504:AJ507)","v":0},{"$f":"SUM(AK474:AK477,AK480:AK483,AK486:AK489,AK492:AK495,AK498:AK501,AK504:AK507)","v":0},{"$f":"SUM(AL474:AL477,AL480:AL483,AL486:AL489,AL492:AL495,AL498:AL501,AL504:AL507)","v":0}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W509-W455","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH509-AH455","v":0},{"$f":"AI509-AI455","v":0},{"$f":"AJ509-AJ455","v":0},{"$f":"AK509-AK455","v":0},{"$f":"AL509-AL455","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W473/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH473/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI473/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ473/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK473/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL473/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W474/W$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH474/AH$473,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W475/W$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W476/W$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W477/W$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W513+W515,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH513+AH515,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W514+W516,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W479/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH479/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI479/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ479/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK479/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL479/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W480/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH480/AH$479,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W481/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W482/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W483/W$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W522+W524,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH522+AH524,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W523+W525,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W485/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH485/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI485/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ485/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK485/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL485/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W486/W$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH486/AH$485,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W487/W$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W488/W$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W489/W$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W531+W533,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH531+AH533,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W532+W534,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W491/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH491/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI491/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ491/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK491/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL491/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W492/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH492/AH$491,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W493/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W494/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I495","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W495/W$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W540+W542,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH540+AH542,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W541+W543,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I497","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W497/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH497/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI497/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ497/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK497/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL497/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W498/W$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH498/AH$497,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W499/W$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W500/W$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I501","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W501/W$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W549+W551,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH549+AH551,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W550+W552,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I503","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W503/W$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH503/AH$509,\"-\")","v":"-"},{"$f":"IFERROR(AI503/AI$509,\"-\")","v":"-"},{"$f":"IFERROR(AJ503/AJ$509,\"-\")","v":"-"},{"$f":"IFERROR(AK503/AK$509,\"-\")","v":"-"},{"$f":"IFERROR(AL503/AL$509,\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,{"$f":"I504","v":"Price cap - Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W504/W$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH504/AH$503,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I505","v":"Price cap - Variable "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W505/W$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I506","v":"Revenue cap - Fixed "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W506/W$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I507","v":"Revenue cap - Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W507/W$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W558+W560,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH558+AH560,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W559+W561,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]

{"sheet":"NotPres_FO","index":14,"n_rows":251,"n_cols":38,"rows_kept":251,"cut":false,"hidden":false,"merged":[[2,1,2,5],[148,3,148,7],[163,3,163,7],[193,3,193,7],[73,3,73,7],[88,3,88,7],[118,3,118,7],[103,3,103,7],[28,3,28,7],[43,3,43,7],[58,3,58,7],[208,3,208,7],[223,3,223,7],[238,3,238,7],[178,3,178,7],[133,3,133,7]]}
[80,"Non Prescribed Services"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,"Non Prescribed Services summary"]
[]
[null,null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E12,W$31:W$1619)","v":4.307241491031391},3.7269077777777775,4.0579136047774158,5.4648511902231682,3.7043734663865546,2.5691112,2.4015151964636541,2.3065740922190203,2.20441580131209,2.1094655758683727,2.109501096892139,2.109501096892139,2.109501096892139,2.109501096892139,2.109501096892139,2.109501096892139]
[]
[null,null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E14,W$31:W$1619)","v":2.3590591255605382},2.3452620022002204,2.5661715526601516,1.8403605419766209,1.6590540021008402,1.0781225500000002,1.0527077210216111,1.0387790201729108,1.0386648828491096,1.0451733638025593,1.0451733638025593,1.0451733638025593,1.0451733638025593,1.0451733638025593,1.0451733638025593,1.0451733638025593]
[]
[null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E16,W$31:W$1619)","v":0.81403981900452493},0.37632149200710485,6.08130102915952,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net capital expenditure - non-prescribed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W16-W17-W18","v":0.81403981900452493},{"$f":"+X16-X17-X18","v":0.37632149200710485},6.08130102915952,0,0,0,0,0,0,0,0,{"$f":"+AH16-AH17-AH18","v":0},{"$f":"+AI16-AI17-AI18","v":0},{"$f":"+AJ16-AJ17-AJ18","v":0},{"$f":"+AK16-AK17-AK18","v":0},{"$f":"+AL16-AL17-AL18","v":0}]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E21,W$31:W$1619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Total Non Prescribed Services"]
[]
[]
[null,null,null,"SPI"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3382538116591927,1.7473313091309128,1.8854189142236697,1.9290881827842721,1.5843348739495799,1.12045404,1.119353359528487,1.1165146493756004,1.11109427366448,1.1053458318098721,{"$f":"AF31","v":1.1053458318098721},{"$f":"AG31","v":1.1053458318098721},1.1053458318098721,1.1053458318098721,1.1053458318098721,1.1053458318098721]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0066003251121076,1.2280260066006605,1.4809410966340932,1.1209459298618492,0.984946775210084,0.80929795000000015,0.80251228880157177,0.78831809798270891,0.78823352389878165,0.79489517367458862,{"$f":"AF33","v":0.79489517367458862},{"$f":"AG33","v":0.79489517367458862},0.79489517367458862,0.79489517367458862,0.79489517367458862,0.79489517367458862]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W35-W36-W37","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH35-AH36-AH37","v":0},{"$f":"+AI35-AI36-AI37","v":0},{"$f":"+AJ35-AJ36-AJ37","v":0},{"$f":"+AK35-AK36-AK37","v":0},{"$f":"+AL35-AL36-AL37","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Origin"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85153418161434979,0.76312628162816276,0.69141138979370242,0.59816664187035073,0.511597731092437,0.42608003999999999,0.33854825147347739,0.24642487992315082,0.15091245548266166,6.3089926873857394E-2,{"$f":"AF46","v":6.3089926873857394E-2},{"$f":"AG46","v":6.3089926873857394E-2},{"$f":"AH46","v":6.3089926873857394E-2},{"$f":"AI46","v":6.3089926873857394E-2},6.3089926873857394E-2,6.3089926873857394E-2]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.62428783632286999,0.67951152915291524,0.60222052117263836,0.45016287991498416,3.8092415966386559E-2,4.2566469999999995E-2,4.2763153241650288E-2,4.2845984630163314E-2,4.2829550140581076E-2,4.2796160877513721E-2,{"$f":"AF48","v":4.2796160877513721E-2},{"$f":"AG48","v":4.2796160877513721E-2},{"$f":"AH48","v":4.2796160877513721E-2},{"$f":"AI48","v":4.2796160877513721E-2},4.2796160877513721E-2,4.2796160877513721E-2]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W50-W51-W52","v":0},{"$f":"+X50-X51-X52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH50-AH51-AH52","v":0},{"$f":"+AI50-AI51-AI52","v":0},{"$f":"+AJ50-AJ51-AJ52","v":0},{"$f":"+AK50-AK51-AK52","v":0},{"$f":"+AL50-AL51-AL52","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Parks Vic"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+0.378342589686099","v":1.378342589686099},0.36138020902090207,0.36526572204125946,0.1243305526036132,5.34798949579832E-2,0.11012796000000001,0.11001982318271118,0.10974080691642651,0.1092080412371134,0.10864303473491772,{"$f":"AF61","v":0.10864303473491772},{"$f":"AG61","v":0.10864303473491772},{"$f":"AH61","v":0.10864303473491772},{"$f":"AI61","v":0.10864303473491772},0.10864303473491772,0.10864303473491772]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28868995515695062,0.27896539053905389,0.28269642779587401,7.7194548352816153E-2,3.8040850840336142E-2,8.7035749999999995E-2,8.7432278978388997E-2,8.7614937560038422E-2,8.7601808809746939E-2,8.7482029250457019E-2,{"$f":"AF63","v":8.7482029250457019E-2},{"$f":"AG63","v":8.7482029250457019E-2},{"$f":"AH63","v":8.7482029250457019E-2},{"$f":"AI63","v":8.7482029250457019E-2},8.7482029250457019E-2,8.7482029250457019E-2]
[]
[null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.726/KeyAssumptionsPriceControl_FO!W15","v":0.81403981900452493},{"$f":"0.342/KeyAssumptionsPriceControl_FO!X15","v":0.37632149200710485},{"$f":"5.723/KeyAssumptionsPriceControl_FO!Z15","v":6.08130102915952}]
[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,{"$f":"+W65-W66-W67","v":0.81403981900452493},{"$f":"+X65-X66-X67","v":0.37632149200710485},6.08130102915952,0,0,0,0,0,0,0,0,{"$f":"+AH65-AH66-AH67","v":0},{"$f":"+AI65-AI66-AI67","v":0},{"$f":"+AJ65-AJ66-AJ67","v":0},{"$f":"+AK65-AK66-AK67","v":0},{"$f":"+AL65-AL66-AL67","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Aquaculture"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4386266816143497E-2,3.4873487348734871E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33962733183856503,5.8149394939493941E-2,4.4863148751357218E-2,2.8275175345377268E-2,2.4077132352941177E-2,1.12116E-2,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W80-W81-W82","v":0},{"$f":"+X80-X81-X82","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH80-AH81-AH82","v":0},{"$f":"+AI80-AI81-AI82","v":0},{"$f":"+AJ80-AJ81-AJ82","v":0},{"$f":"+AK80-AK81-AK82","v":0},{"$f":"+AL80-AL81-AL82","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Interest"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12554720852017939,0.13573754675467548,8.5808045602605867E-2,7.1001891604675876E-2,0.13258495798319328,4.8000000000000001E-2,2.9469548133595286E-2,2.8818443804034585E-2,2.8116213683223996E-2,2.7422303473491776E-2,{"$f":"AF91","v":2.7422303473491776E-2},2.7422303473491776E-2,2.7422303473491776E-2,2.7422303473491776E-2,2.7422303473491776E-2,2.7422303473491776E-2]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W95-W96-W97","v":0},{"$f":"+X95-X96-X97","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH95-AH96-AH97","v":0},{"$f":"+AI95-AI96-AI97","v":0},{"$f":"+AJ95-AJ96-AJ97","v":0},{"$f":"+AK95-AK96-AK97","v":0},{"$f":"+AL95-AL96-AL97","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Brine Receival"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16710041479820628,0.15391556655665567,0.45718377850162867,2.0824275345377261,0.40674684873949579,0.36,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9853677130044824E-2,0.1006096809680968,0.15545035830618892,0.16378200850159408,0.13389682773109246,0.12801077999999999,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W110-W111-W112","v":0},{"$f":"+X110-X111-X112","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH110-AH111-AH112","v":0},{"$f":"+AI110-AI111-AI112","v":0},{"$f":"+AJ110-AJ111-AJ112","v":0},{"$f":"+AK110-AK111-AK112","v":0},{"$f":"+AL110-AL111-AL112","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Carbon Neutrality Project Revenue"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.20543845819761131,0.21394704569606804,0.12262560924369749,0.1023,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W125-W126-W127","v":0},{"$f":"+X125-X126-X127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH125-AH126-AH127","v":0},{"$f":"+AI125-AI126-AI127","v":0},{"$f":"+AJ125-AJ126-AJ127","v":0},{"$f":"+AK125-AK126-AK127","v":0},{"$f":"+AL125-AL126-AL127","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Rental Income"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39009439461883405,0.4883117821782178,0.31799967426710096,0.40277350690754521,0.40401825630252103,0.36269915999999996,0.36448045186640465,0.36533825168107592,0.3653468228678538,0.36523829067641678,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W140-W141-W142","v":0},{"$f":"+X140-X141-X142","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH140-AH141-AH142","v":0},{"$f":"+AI140-AI141-AI142","v":0},{"$f":"+AJ140-AJ141-AJ142","v":0},{"$f":"+AK140-AK141-AK142","v":0},{"$f":"+AL140-AL141-AL142","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Biosolids"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1982623318385646E-2,7.3617733773377339E-2,4.9387622149837128E-2,4.3115834218916044E-2,5.8985294117647066E-2,3.9449999999999999E-2,3.9643762278978388E-2,3.9737060518731986E-2,3.973799437675727E-2,3.9726188299817181E-2,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155-W156-W157","v":0},{"$f":"+X155-X156-X157","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH155-AH156-AH157","v":0},{"$f":"+AI155-AI156-AI157","v":0},{"$f":"+AJ155-AJ156-AJ157","v":0},{"$f":"+AK155-AK156-AK157","v":0},{"$f":"+AL155-AL156-AL157","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"Framlingham"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43]
[]
[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,0.44]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W170-W171-W172","v":0},{"$f":"+X170-X171-X172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH170-AH171-AH172","v":0},{"$f":"+AI170-AI171-AI172","v":0},{"$f":"+AJ170-AJ171-AJ172","v":0},{"$f":"+AK170-AK171-AK172","v":0},{"$f":"+AL170-AL171-AL172","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 11]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W185-W186-W187","v":0},{"$f":"+X185-X186-X187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH185-AH186-AH187","v":0},{"$f":"+AI185-AI186-AI187","v":0},{"$f":"+AJ185-AJ186-AJ187","v":0},{"$f":"+AK185-AK186-AK187","v":0},{"$f":"+AL185-AL186-AL187","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 12]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W200-W201-W202","v":0},{"$f":"+X200-X201-X202","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH200-AH201-AH202","v":0},{"$f":"+AI200-AI201-AI202","v":0},{"$f":"+AJ200-AJ201-AJ202","v":0},{"$f":"+AK200-AK201-AK202","v":0},{"$f":"+AL200-AL201-AL202","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 13]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W215-W216-W217","v":0},{"$f":"+X215-X216-X217","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH215-AH216-AH217","v":0},{"$f":"+AI215-AI216-AI217","v":0},{"$f":"+AJ215-AJ216-AJ217","v":0},{"$f":"+AK215-AK216-AK217","v":0},{"$f":"+AL215-AL216-AL217","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 14]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W230-W231-W232","v":0},{"$f":"+X230-X231-X232","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH230-AH231-AH232","v":0},{"$f":"+AI230-AI231-AI232","v":0},{"$f":"+AJ230-AJ231-AJ232","v":0},{"$f":"+AK230-AK231-AK232","v":0},{"$f":"+AL230-AL231-AL232","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 15]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W245-W246-W247","v":0},{"$f":"+X245-X246-X247","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH245-AH246-AH247","v":0},{"$f":"+AI245-AI246-AI247","v":0},{"$f":"+AJ245-AJ246-AJ247","v":0},{"$f":"+AK245-AK246-AK247","v":0},{"$f":"+AL245-AL246-AL247","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]

{"sheet":"Finance&Tax_FO","index":15,"n_rows":146,"n_cols":38,"rows_kept":146,"cut":false,"hidden":false,"merged":[[72,3,72,7],[86,3,86,7],[85,3,85,7],[83,3,83,7],[81,3,81,7],[80,3,80,7],[79,3,79,7],[75,3,75,7],[74,3,74,7],[73,3,73,7],[53,3,53,7],[52,3,52,7],[51,3,51,7],[66,3,66,7],[65,3,65,7],[64,3,64,7],[63,3,63,7],[62,3,62,7],[61,3,61,7],[60,3,60,7],[59,3,59,7],[54,3,54,7],[143,3,143,7],[144,3,144,7],[145,3,145,7],[131,3,131,7],[132,3,132,7],[133,3,133,7],[134,3,134,7],[135,3,135,7],[136,3,136,7],[139,3,139,7],[140,3,140,7],[141,3,141,7],[142,3,142,7],[137,3,137,7],[138,3,138,7],[128,3,128,7],[129,3,129,7],[130,3,130,7],[125,3,125,7],[126,3,126,7],[115,3,115,7],[116,3,116,7],[117,3,117,7],[118,3,118,7],[119,3,119,7],[120,3,120,7],[121,3,121,7],[122,3,122,7],[123,3,123,7],[124,3,124,7],[127,3,127,7],[110,3,110,7],[111,3,111,7],[112,3,112,7],[113,3,113,7],[114,3,114,7],[76,3,76,7],[56,3,56,7],[57,3,57,7],[58,3,58,7],[88,3,88,7],[89,3,89,7],[90,3,90,7],[82,3,82,7],[77,3,77,7],[78,3,78,7],[107,3,107,7],[108,3,108,7],[67,3,67,7],[68,3,68,7],[69,3,69,7],[70,3,70,7],[71,3,71,7],[84,3,84,7],[106,3,106,7],[2,1,2,5],[45,3,45,7],[46,3,46,7],[47,3,47,7],[48,3,48,7],[49,3,49,7],[50,3,50,7],[109,3,109,7],[105,3,105,7],[104,3,104,7],[103,3,103,7],[102,3,102,7],[101,3,101,7],[100,3,100,7],[99,3,99,7],[98,3,98,7],[97,3,97,7],[96,3,96,7],[95,3,95,7],[94,3,94,7],[93,3,93,7],[92,3,92,7],[91,3,91,7],[87,3,87,7]]}
[80,"Cash, debt and tax assumptions"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27",{"$f":"+CONCATENATE(AG6-1,\"-\",RIGHT(AG6,2))","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33"]
[]
[]
[null,null,null,"Finance and tax summary"]
[]
[null,null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W26","v":0.92},{"$f":"+X26","v":1.1000000000000001},2.3199999999999998,4.9400000000000004,2.58,3.01,0.34877793840579691,0.40859380325412431,0.39800256853397364,0.36644266966706318,0.29094604411649483,{"$f":"+AH26","v":0.22721858117717825},0.14941962707061909,0.26182137109222514,0.46496533275473789,0.44273419667416042]
[null,null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W27","v":0.1},0.09,0.04,0.03,0.01,0.06,4.9490291262135923E-2,4.804882646809313E-2,4.6649346085527309E-2,4.5290627267502236E-2,4.31304392192082E-2,4.1874212834182717E-2,4.0654575567167679E-2,3.9470461715696778E-2,3.8320836617181338E-2,3.7204695744836251E-2]
[null,null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W29","v":49.64},{"$f":"+X29","v":43.15},37.049999999999997,36.130000000000003,28.36,25,51,93.689320388349515,108.39852955038175,105.69886165528993,102.62025403426206,{"$f":"+AH29","v":95.318270674450119},91.704526106860143,93.912069560157335,91.966175797573484,97.334925007640592]
[null,null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W30","v":2.95},2.52,1.88,1.41,0.89,1.18,2.532496452669903,3.5798010853227629,3.8841186506243011,3.631063818942089,3.6747134214765382,3.6849307294080789,3.6589118010450914,3.6628588472166603,3.7324494865134619,3.7502333310794937]
[]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W37","v":21.760999999999999},{"$f":"+X37","v":21.745999999999999},24.852,24.597999999999999,28.369,28.795999999999999,27.824827262842838,29.20047498240784,26.352052876478702,26.954903927311193,27.316999003362486,{"$f":"+AH37","v":27.318562639559993},{"$f":"+AI37","v":27.217051277282707},{"$f":"+AJ37","v":27.335558750385111},{"$f":"+AK37","v":27.827776118950805},{"$f":"+AL37","v":28.182757930617967}]
[null,null,null,null,"Tax depreciation - existing assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W39","v":12.552999999999999},11.383999999999999,12.121,15.756,16.271999999999998,{"$f":"+AB39","v":14.804214274742055},{"$f":"+AC39","v":13.669840274742056},13.605438175045087,12.365078805804529,12.026291405962089,12.026291405962089,11.967967724533523,11.383678530258017,11.322292960115226,10.3229223781144,10.139490016433445]
[null,null,null,null,"Tax depreciation - new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC42+AC45","v":1.0837714692171363},3.0237878995470315,4.401842652606974,5.4040299458682686,5.9881744548347182,{"$f":"AH42+AH45","v":6.1505173509603335},{"$f":"AI42+AI45","v":6.3412861103720184},{"$f":"AJ42+AJ45","v":6.7396850016144105},{"$f":"AK42+AK45","v":7.3379537048960488},{"$f":"AL42+AL45","v":7.8632030796711803}]
[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,{"$f":"+X35","v":78.558000000000007},null,null,null,null,{"$f":"+AC35","v":39.849210442}]
[]
[]
[]
[null,null,"Cash and Debt",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"}]
[]
[null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92,1.1000000000000001,2.3199999999999998,4.9400000000000004,2.58,3.01,0.34877793840579691,0.40859380325412431,0.39800256853397364,0.36644266966706318,0.29094604411649483,0.22721858117717825,0.14941962707061909,0.26182137109222514,0.46496533275473789,0.44273419667416042]
[null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.09,0.04,0.03,0.01,0.06,4.9490291262135923E-2,4.804882646809313E-2,4.6649346085527309E-2,4.5290627267502236E-2,4.31304392192082E-2,4.1874212834182717E-2,4.0654575567167679E-2,3.9470461715696778E-2,3.8320836617181338E-2,3.7204695744836251E-2]
[]
[null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.64,43.15,37.049999999999997,36.130000000000003,28.36,25,51,93.689320388349515,108.39852955038175,105.69886165528993,102.62025403426206,95.318270674450119,91.704526106860143,93.912069560157335,91.966175797573484,97.334925007640592]
[null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.95,2.52,1.88,1.41,0.89,1.18,2.532496452669903,3.5798010853227629,3.8841186506243011,3.631063818942089,3.6747134214765382,3.6849307294080789,3.6589118010450914,3.6628588472166603,3.7324494865134619,3.7502333310794937]
[]
[]
[null,null,"Depreciation",null,null,null,"$m, MOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter positive values"]
[null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78.558000000000007,null,null,null,null,39.849210442]
[]
[null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"21.761","v":21.760999999999999},{"$f":"21.746","v":21.745999999999999},24.852,24.597999999999999,28.369,28.795999999999999,27.824827262842838,29.20047498240784,26.352052876478702,26.954903927311193,27.316999003362486,27.318562639559993,27.217051277282707,27.335558750385111,27.827776118950805,28.182757930617967]
[]
[null,null,null,"Tax depreciation - existing assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"11.911+0.642","v":12.552999999999999},{"$f":"10.729+0.655","v":11.383999999999999},{"$f":"11.464+0.657","v":12.121},{"$f":"15.081+0.675","v":15.756},16.271999999999998,14.804214274742055,13.669840274742056,13.605438175045087,12.365078805804529,12.026291405962089,12.026291405962089,11.967967724533523,11.383678530258017,11.322292960115226,10.3229223781144,10.139490016433445]
[]
[]
[null,null,null,"Tax depreciation - new assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Prescribed Tax Depreciation - new assets"]
[]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C41","v":"Project/program Name"},null,null,null,null,{"$f":"+'Capex_FO input'!M41","v":"Asset life (Tax)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC46:AC808)","v":1.0837714692171363},3.0237878995470315,4.401842652606974,5.4040299458682686,5.9881744548347182,{"$f":"SUM(AH46:AH808)","v":6.1505173509603335},{"$f":"SUM(AI46:AI808)","v":6.3412861103720184},{"$f":"SUM(AJ46:AJ808)","v":6.7396850016144105},{"$f":"SUM(AK46:AK808)","v":7.3379537048960488},{"$f":"SUM(AL46:AL808)","v":7.8632030796711803}]
[null,null,null,{"$f":"+'Capex_FO input'!C42","v":"Wbool STP upgrade - completion of works - carry over project"},null,null,null,null,{"$f":"+'Capex_FO input'!M42","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP42","v":0.25286308806249996},{"$f":"+'Capex_FO input'!CQ42","v":0.59532656764124992},{"$f":"+'Capex_FO input'!CR42","v":0.68526496010723115},{"$f":"+'Capex_FO input'!CS42","v":0.68595110203518572},{"$f":"+'Capex_FO input'!CT42","v":0.68629924301340883},{"$f":"+'Capex_FO input'!CU42","v":0.68629924301340883},{"$f":"+'Capex_FO input'!CV42","v":0.68629924301340883},{"$f":"+'Capex_FO input'!CW42","v":0.68629924301340883},{"$f":"+'Capex_FO input'!CX42","v":0.68629924301340883},{"$f":"+'Capex_FO input'!CY42","v":0.68629924301340883}]
[null,null,null,{"$f":"+'Capex_FO input'!C43","v":"Great Tasting Water - Project"},null,null,null,null,{"$f":"+'Capex_FO input'!M43","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP43","v":3.0578125000000001E-2},{"$f":"+'Capex_FO input'!CQ43","v":9.2651718750000001E-2},{"$f":"+'Capex_FO input'!CR43","v":0.14292843281250001},{"$f":"+'Capex_FO input'!CS43","v":0.18105436079687498},{"$f":"+'Capex_FO input'!CT43","v":0.20583314069203126},{"$f":"+'Capex_FO input'!CU43","v":0.21686435805529219},{"$f":"+'Capex_FO input'!CV43","v":0.2224614781952719},{"$f":"+'Capex_FO input'!CW43","v":0.2224614781952719},{"$f":"+'Capex_FO input'!CX43","v":0.2224614781952719},{"$f":"+'Capex_FO input'!CY43","v":0.2224614781952719}]
[null,null,null,{"$f":"+'Capex_FO input'!C44","v":"Wbool STP UV disinfection IDEA tanks"},null,null,null,null,{"$f":"+'Capex_FO input'!M44","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP44","v":1.816340625E-2},{"$f":"+'Capex_FO input'!CQ44","v":3.9642125E-2},{"$f":"+'Capex_FO input'!CR44","v":5.7045078870312502E-2},{"$f":"+'Capex_FO input'!CS44","v":7.4649935271875009E-2},{"$f":"+'Capex_FO input'!CT44","v":7.8167150303125002E-2},{"$f":"+'Capex_FO input'!CU44","v":7.8167150303125002E-2},{"$f":"+'Capex_FO input'!CV44","v":7.8167150303125002E-2},{"$f":"+'Capex_FO input'!CW44","v":7.8167150303125002E-2},{"$f":"+'Capex_FO input'!CX44","v":7.8167150303125002E-2},{"$f":"+'Capex_FO input'!CY44","v":7.8167150303125002E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C45","v":"Wbool effluent management investigation"},null,null,null,null,{"$f":"+'Capex_FO input'!M45","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP45","v":6.8237500000000008E-3},{"$f":"+'Capex_FO input'!CQ45","v":2.2532537500000002E-2},{"$f":"+'Capex_FO input'!CR45","v":3.7973936999999999E-2},{"$f":"+'Capex_FO input'!CS45","v":5.5504009897499998E-2},{"$f":"+'Capex_FO input'!CT45","v":7.0390270795762502E-2},{"$f":"+'Capex_FO input'!CU45","v":7.430282079652499E-2},{"$f":"+'Capex_FO input'!CV45","v":7.430282079652499E-2},{"$f":"+'Capex_FO input'!CW45","v":7.430282079652499E-2},{"$f":"+'Capex_FO input'!CX45","v":7.430282079652499E-2},{"$f":"+'Capex_FO input'!CY45","v":7.430282079652499E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C46","v":"CX Plus - Billing and CRM System"},null,null,null,null,{"$f":"+'Capex_FO input'!M46","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP46","v":0.17715392299999999},{"$f":"+'Capex_FO input'!CQ46","v":0.35430784599999998},{"$f":"+'Capex_FO input'!CR46","v":0.35430784599999998},{"$f":"+'Capex_FO input'!CS46","v":0.35430784599999998},{"$f":"+'Capex_FO input'!CT46","v":0.35430784599999998},{"$f":"+'Capex_FO input'!CU46","v":0.35430784599999998},{"$f":"+'Capex_FO input'!CV46","v":0.35430784599999998},{"$f":"+'Capex_FO input'!CW46","v":0.35430784599999998},{"$f":"+'Capex_FO input'!CX46","v":0.35430784599999998},{"$f":"+'Capex_FO input'!CY46","v":0.35430784599999998}]
[null,null,null,{"$f":"+'Capex_FO input'!C47","v":"Hopkins Point road water supply upgrade"},null,null,null,null,{"$f":"+'Capex_FO input'!M47","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP47","v":4.8637732999999997E-3},{"$f":"+'Capex_FO input'!CQ47","v":1.8735547714499999E-2},{"$f":"+'Capex_FO input'!CR47","v":2.9812403394465E-2},{"$f":"+'Capex_FO input'!CS47","v":3.188125795993E-2},{"$f":"+'Capex_FO input'!CT47","v":3.188125795993E-2},{"$f":"+'Capex_FO input'!CU47","v":3.188125795993E-2},{"$f":"+'Capex_FO input'!CV47","v":3.188125795993E-2},{"$f":"+'Capex_FO input'!CW47","v":3.188125795993E-2},{"$f":"+'Capex_FO input'!CX47","v":3.188125795993E-2},{"$f":"+'Capex_FO input'!CY47","v":3.188125795993E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C48","v":"Operations Platform - Conversion of Citect to Clear SCADA"},null,null,null,null,{"$f":"+'Capex_FO input'!M48","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP48","v":2.7810000000000001E-2},{"$f":"+'Capex_FO input'!CQ48","v":8.42643E-2},{"$f":"+'Capex_FO input'!CR48","v":0.142412229},{"$f":"+'Capex_FO input'!CS48","v":0.18204543729000003},{"$f":"+'Capex_FO input'!CT48","v":0.20260848324870001},{"$f":"+'Capex_FO input'!CU48","v":0.21304194991740003},{"$f":"+'Capex_FO input'!CV48","v":0.21304194991740003},{"$f":"+'Capex_FO input'!CW48","v":0.21304194991740003},{"$f":"+'Capex_FO input'!CX48","v":0.21304194991740003},{"$f":"+'Capex_FO input'!CY48","v":0.21304194991740003}]
[null,null,null,{"$f":"+'Capex_FO input'!C49","v":"Camperdown WTP - UV System"},null,null,null,null,{"$f":"+'Capex_FO input'!M49","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP49","v":0},{"$f":"+'Capex_FO input'!CQ49","v":0},{"$f":"+'Capex_FO input'!CR49","v":3.414771875E-3},{"$f":"+'Capex_FO input'!CS49","v":2.8276465846053124E-2},{"$f":"+'Capex_FO input'!CT49","v":4.9723387942106248E-2},{"$f":"+'Capex_FO input'!CU49","v":4.9723387942106248E-2},{"$f":"+'Capex_FO input'!CV49","v":4.9723387942106248E-2},{"$f":"+'Capex_FO input'!CW49","v":4.9723387942106248E-2},{"$f":"+'Capex_FO input'!CX49","v":4.9723387942106248E-2},{"$f":"+'Capex_FO input'!CY49","v":4.9723387942106248E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C50","v":"Data Center - Servers, storage and backup"},null,null,null,null,{"$f":"+'Capex_FO input'!M50","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP50","v":1.9726560000000001E-2},{"$f":"+'Capex_FO input'!CQ50","v":0.1444312968},{"$f":"+'Capex_FO input'!CR50","v":0.25812943505999997},{"$f":"+'Capex_FO input'!CS50","v":0.27583095682379993},{"$f":"+'Capex_FO input'!CT50","v":0.312565538466342},{"$f":"+'Capex_FO input'!CU50","v":0.32059199980508396},{"$f":"+'Capex_FO input'!CV50","v":0.19588726300508399},{"$f":"+'Capex_FO input'!CW50","v":8.2189124745083997E-2},{"$f":"+'Capex_FO input'!CX50","v":6.4487602981284003E-2},{"$f":"+'Capex_FO input'!CY50","v":2.7753021338742002E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C51","v":"Camperdown IWRP Lagoon No.2 - ANCOLD related dam safety work"},null,null,null,null,{"$f":"+'Capex_FO input'!M51","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP51","v":0},{"$f":"+'Capex_FO input'!CQ51","v":9.4685324999999986E-4},{"$f":"+'Capex_FO input'!CR51","v":5.4956829440948995E-3},{"$f":"+'Capex_FO input'!CS51","v":1.2807695125607546E-2},{"$f":"+'Capex_FO input'!CT51","v":1.6517730863025295E-2},{"$f":"+'Capex_FO input'!CU51","v":1.6517730863025295E-2},{"$f":"+'Capex_FO input'!CV51","v":1.6517730863025295E-2},{"$f":"+'Capex_FO input'!CW51","v":1.6517730863025295E-2},{"$f":"+'Capex_FO input'!CX51","v":1.6517730863025295E-2},{"$f":"+'Capex_FO input'!CY51","v":1.6517730863025295E-2}]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C53","v":"Bores"},null,null,null,null,{"$f":"+'Capex_FO input'!M53","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU53","v":2.9925935681758067E-3},{"$f":"+'Capex_FO input'!CV53","v":1.2903227629366508E-2},{"$f":"+'Capex_FO input'!CW53","v":3.2727082124993395E-2},{"$f":"+'Capex_FO input'!CX53","v":4.5878152712003295E-2},{"$f":"+'Capex_FO input'!CY53","v":4.6376023578331038E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C54","v":"Buildings"},null,null,null,null,{"$f":"+'Capex_FO input'!M54","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP54","v":3.8624999999999998E-4},{"$f":"+'Capex_FO input'!CQ54","v":2.06049890625E-3},{"$f":"+'Capex_FO input'!CR54","v":3.7582704375000004E-3},{"$f":"+'Capex_FO input'!CS54","v":4.1680430624999997E-3},{"$f":"+'Capex_FO input'!CT54","v":5.6171356553749996E-3},{"$f":"+'Capex_FO input'!CU54","v":1.2726036133797461E-2},{"$f":"+'Capex_FO input'!CV54","v":2.0847321260317915E-2},{"$f":"+'Capex_FO input'!CW54","v":2.4876426477008086E-2},{"$f":"+'Capex_FO input'!CX54","v":3.6392949979423252E-2},{"$f":"+'Capex_FO input'!CY54","v":5.2148551203478929E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C55","v":"Headworks"},null,null,null,null,{"$f":"+'Capex_FO input'!M55","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP55","v":3.6033663105624995E-4},{"$f":"+'Capex_FO input'!CQ55","v":1.0908775972826874E-3},{"$f":"+'Capex_FO input'!CR55","v":1.8433500726906019E-3},{"$f":"+'Capex_FO input'!CS55","v":2.613952559708521E-3},{"$f":"+'Capex_FO input'!CT55","v":3.4017426826039527E-3},{"$f":"+'Capex_FO input'!CU55","v":4.2187723593436885E-3},{"$f":"+'Capex_FO input'!CV55","v":5.0640024500143779E-3},{"$f":"+'Capex_FO input'!CW55","v":5.9156668629829915E-3},{"$f":"+'Capex_FO input'!CX55","v":6.4801367757824193E-3},{"$f":"+'Capex_FO input'!CY55","v":6.6757051461524284E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C56","v":"Headworks"},null,null,null,null,{"$f":"+'Capex_FO input'!M56","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP56","v":2.5744354845525007E-4},{"$f":"+'Capex_FO input'!CQ56","v":7.800580496782701E-4},{"$f":"+'Capex_FO input'!CR56","v":1.3181103546636964E-3},{"$f":"+'Capex_FO input'!CS56","v":1.8705461187128796E-3},{"$f":"+'Capex_FO input'!CT56","v":2.4367202099701275E-3},{"$f":"+'Capex_FO input'!CU56","v":3.0190110111797345E-3},{"$f":"+'Capex_FO input'!CV56","v":3.6191651396991998E-3},{"$f":"+'Capex_FO input'!CW56","v":4.2378229053486949E-3},{"$f":"+'Capex_FO input'!CX56","v":4.8741814612485168E-3},{"$f":"+'Capex_FO input'!CY56","v":5.5182755639829181E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C57","v":"ICT"},null,null,null,null,{"$f":"+'Capex_FO input'!M57","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP57","v":0},{"$f":"+'Capex_FO input'!CQ57","v":0},{"$f":"+'Capex_FO input'!CR57","v":0},{"$f":"+'Capex_FO input'!CS57","v":0},{"$f":"+'Capex_FO input'!CT57","v":0},{"$f":"+'Capex_FO input'!CU57","v":0},{"$f":"+'Capex_FO input'!CV57","v":0},{"$f":"+'Capex_FO input'!CW57","v":7.1255817078053424E-2},{"$f":"+'Capex_FO input'!CX57","v":0.21590512574650189},{"$f":"+'Capex_FO input'!CY57","v":0.28929861733689688}]
[null,null,null,{"$f":"+'Capex_FO input'!C58","v":"ICT"},null,null,null,null,{"$f":"+'Capex_FO input'!M58","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP58","v":0.18584418749999998},{"$f":"+'Capex_FO input'!CQ58","v":0.46854191437499998},{"$f":"+'Capex_FO input'!CR58","v":0.68017959555624996},{"$f":"+'Capex_FO input'!CS58","v":0.86466790485181255},{"$f":"+'Capex_FO input'!CT58","v":0.83262597346862566},{"$f":"+'Capex_FO input'!CU58","v":0.76537208783931632},{"$f":"+'Capex_FO input'!CV58","v":0.80038083415983785},{"$f":"+'Capex_FO input'!CW58","v":0.79413583816680422},{"$f":"+'Capex_FO input'!CX58","v":0.79028828216555103},{"$f":"+'Capex_FO input'!CY58","v":0.84740095773967095}]
[null,null,null,{"$f":"+'Capex_FO input'!C59","v":"ICT"},null,null,null,null,{"$f":"+'Capex_FO input'!M59","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP59","v":6.0705573500000005E-2},{"$f":"+'Capex_FO input'!CQ59","v":0.31655359692750001},{"$f":"+'Capex_FO input'!CR59","v":0.61120952006347506},{"$f":"+'Capex_FO input'!CS59","v":0.76418010343626963},{"$f":"+'Capex_FO input'!CT59","v":0.85592840033062267},{"$f":"+'Capex_FO input'!CU59","v":0.77924446501328004},{"$f":"+'Capex_FO input'!CV59","v":0.59294138108091643},{"$f":"+'Capex_FO input'!CW59","v":0.49481219179220071},{"$f":"+'Capex_FO input'!CX59","v":0.45906165757058165},{"$f":"+'Capex_FO input'!CY59","v":0.39822424889327868}]
[null,null,null,{"$f":"+'Capex_FO input'!C60","v":"ICT"},null,null,null,null,{"$f":"+'Capex_FO input'!M60","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP60","v":0.10444089918749999},{"$f":"+'Capex_FO input'!CQ60","v":0.25683586417562498},{"$f":"+'Capex_FO input'!CR60","v":0.36272637698214372},{"$f":"+'Capex_FO input'!CS60","v":0.46987660414676558},{"$f":"+'Capex_FO input'!CT60","v":0.50311563875736409},{"$f":"+'Capex_FO input'!CU60","v":0.48446574572542722},{"$f":"+'Capex_FO input'!CV60","v":0.43221582535868847},{"$f":"+'Capex_FO input'!CW60","v":0.33728940885847647},{"$f":"+'Capex_FO input'!CX60","v":0.20744961223951658},{"$f":"+'Capex_FO input'!CY60","v":8.1779881577841149E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C61","v":"Mains"},null,null,null,null,{"$f":"+'Capex_FO input'!M61","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP61","v":7.2096495759749997E-3},{"$f":"+'Capex_FO input'!CQ61","v":2.1845547345020297E-2},{"$f":"+'Capex_FO input'!CR61","v":3.6920432940246946E-2},{"$f":"+'Capex_FO input'!CS61","v":5.2447380254090632E-2},{"$f":"+'Capex_FO input'!CT61","v":6.8440388319469192E-2},{"$f":"+'Capex_FO input'!CU61","v":8.4913240027256504E-2},{"$f":"+'Capex_FO input'!CV61","v":0.10188028034544536},{"$f":"+'Capex_FO input'!CW61","v":0.11935593797026058},{"$f":"+'Capex_FO input'!CX61","v":0.13735583192264011},{"$f":"+'Capex_FO input'!CY61","v":0.15589572177702707}]
[null,null,null,{"$f":"+'Capex_FO input'!C62","v":"Mech and Elec"},null,null,null,null,{"$f":"+'Capex_FO input'!M62","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP62","v":6.4375000000000005E-3},{"$f":"+'Capex_FO input'!CQ62","v":1.2875000000000001E-2},{"$f":"+'Capex_FO input'!CR62","v":1.2875000000000001E-2},{"$f":"+'Capex_FO input'!CS62","v":1.2875000000000001E-2},{"$f":"+'Capex_FO input'!CT62","v":1.2875000000000001E-2},{"$f":"+'Capex_FO input'!CU62","v":1.2875000000000001E-2},{"$f":"+'Capex_FO input'!CV62","v":1.2875000000000001E-2},{"$f":"+'Capex_FO input'!CW62","v":1.2875000000000001E-2},{"$f":"+'Capex_FO input'!CX62","v":1.2875000000000001E-2},{"$f":"+'Capex_FO input'!CY62","v":1.2875000000000001E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C63","v":"Mech and Elec"},null,null,null,null,{"$f":"+'Capex_FO input'!M63","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP63","v":1.4714193750000001E-3},{"$f":"+'Capex_FO input'!CQ63","v":2.9428387500000002E-3},{"$f":"+'Capex_FO input'!CR63","v":2.9428387500000002E-3},{"$f":"+'Capex_FO input'!CS63","v":2.9428387500000002E-3},{"$f":"+'Capex_FO input'!CT63","v":2.9428387500000002E-3},{"$f":"+'Capex_FO input'!CU63","v":7.4250125580957345E-3},{"$f":"+'Capex_FO input'!CV63","v":1.190718636619147E-2},{"$f":"+'Capex_FO input'!CW63","v":2.1091269456251685E-2},{"$f":"+'Capex_FO input'!CX63","v":3.4842058689714267E-2},{"$f":"+'Capex_FO input'!CY63","v":4.4280881682107615E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C64","v":"Mech and Elec"},null,null,null,null,{"$f":"+'Capex_FO input'!M64","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP64","v":0},{"$f":"+'Capex_FO input'!CQ64","v":0},{"$f":"+'Capex_FO input'!CR64","v":0},{"$f":"+'Capex_FO input'!CS64","v":0},{"$f":"+'Capex_FO input'!CT64","v":0},{"$f":"+'Capex_FO input'!CU64","v":0},{"$f":"+'Capex_FO input'!CV64","v":0},{"$f":"+'Capex_FO input'!CW64","v":6.3338504069380816E-3},{"$f":"+'Capex_FO input'!CX64","v":3.093452538748559E-2},{"$f":"+'Capex_FO input'!CY64","v":6.2640513754536234E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C65","v":"Mech and Elec"},null,null,null,null,{"$f":"+'Capex_FO input'!M65","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP65","v":0},{"$f":"+'Capex_FO input'!CQ65","v":0},{"$f":"+'Capex_FO input'!CR65","v":0},{"$f":"+'Capex_FO input'!CS65","v":0},{"$f":"+'Capex_FO input'!CT65","v":0},{"$f":"+'Capex_FO input'!CU65","v":7.1680451926006538E-3},{"$f":"+'Capex_FO input'!CV65","v":2.6238963389016379E-2},{"$f":"+'Capex_FO input'!CW65","v":4.0912895945866862E-2},{"$f":"+'Capex_FO input'!CX65","v":4.6538146838528742E-2},{"$f":"+'Capex_FO input'!CY65","v":4.9392338178155214E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C66","v":"Mech and Elec"},null,null,null,null,{"$f":"+'Capex_FO input'!M66","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP66","v":0},{"$f":"+'Capex_FO input'!CQ66","v":0},{"$f":"+'Capex_FO input'!CR66","v":0},{"$f":"+'Capex_FO input'!CS66","v":0},{"$f":"+'Capex_FO input'!CT66","v":0},{"$f":"+'Capex_FO input'!CU66","v":1.1970374272703226E-3},{"$f":"+'Capex_FO input'!CV66","v":2.3940748545406452E-3},{"$f":"+'Capex_FO input'!CW66","v":2.3940748545406452E-3},{"$f":"+'Capex_FO input'!CX66","v":2.3940748545406452E-3},{"$f":"+'Capex_FO input'!CY66","v":2.3940748545406452E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C67","v":"Mech and Elec"},null,null,null,null,{"$f":"+'Capex_FO input'!M67","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP67","v":6.456812499999999E-3},{"$f":"+'Capex_FO input'!CQ67","v":1.5565874999999998E-2},{"$f":"+'Capex_FO input'!CR67","v":2.7810219196875E-2},{"$f":"+'Capex_FO input'!CS67","v":8.3140177660125006E-2},{"$f":"+'Capex_FO input'!CT67","v":0.17684880312103402},{"$f":"+'Capex_FO input'!CU67","v":0.22929912613426509},{"$f":"+'Capex_FO input'!CV67","v":0.23377868795296219},{"$f":"+'Capex_FO input'!CW67","v":0.23377868795296219},{"$f":"+'Capex_FO input'!CX67","v":0.23655826257613843},{"$f":"+'Capex_FO input'!CY67","v":0.24489535140177116}]
[null,null,null,{"$f":"+'Capex_FO input'!C68","v":"Mech and Elec"},null,null,null,null,{"$f":"+'Capex_FO input'!M68","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP68","v":5.1628749999999999E-4},{"$f":"+'Capex_FO input'!CQ68","v":1.032575E-3},{"$f":"+'Capex_FO input'!CR68","v":1.032575E-3},{"$f":"+'Capex_FO input'!CS68","v":1.032575E-3},{"$f":"+'Capex_FO input'!CT68","v":7.8603370244787821E-3},{"$f":"+'Capex_FO input'!CU68","v":1.9775508114856434E-2},{"$f":"+'Capex_FO input'!CV68","v":2.4862917180755305E-2},{"$f":"+'Capex_FO input'!CW68","v":2.4862917180755305E-2},{"$f":"+'Capex_FO input'!CX68","v":2.4862917180755305E-2},{"$f":"+'Capex_FO input'!CY68","v":2.8231107606486512E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C69","v":"Meters"},null,null,null,null,{"$f":"+'Capex_FO input'!M69","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP69","v":0},{"$f":"+'Capex_FO input'!CQ69","v":0},{"$f":"+'Capex_FO input'!CR69","v":0},{"$f":"+'Capex_FO input'!CS69","v":0},{"$f":"+'Capex_FO input'!CT69","v":0},{"$f":"+'Capex_FO input'!CU69","v":3.5463353206911303E-4},{"$f":"+'Capex_FO input'!CV69","v":1.0745396021694124E-3},{"$f":"+'Capex_FO input'!CW69","v":1.8160428543727209E-3},{"$f":"+'Capex_FO input'!CX69","v":2.5797912041421287E-3},{"$f":"+'Capex_FO input'!CY69","v":3.3664520044046188E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C70","v":"Office Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M70","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP70","v":0},{"$f":"+'Capex_FO input'!CQ70","v":0},{"$f":"+'Capex_FO input'!CR70","v":0},{"$f":"+'Capex_FO input'!CS70","v":0},{"$f":"+'Capex_FO input'!CT70","v":0},{"$f":"+'Capex_FO input'!CU70","v":4.179183037851501E-3},{"$f":"+'Capex_FO input'!CV70","v":1.967320563761181E-2},{"$f":"+'Capex_FO input'!CW70","v":3.4788355443683465E-2},{"$f":"+'Capex_FO input'!CX70","v":4.1198212055504807E-2},{"$f":"+'Capex_FO input'!CY70","v":4.6495591181851537E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C71","v":"Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M71","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP71","v":0},{"$f":"+'Capex_FO input'!CQ71","v":0},{"$f":"+'Capex_FO input'!CR71","v":0},{"$f":"+'Capex_FO input'!CS71","v":0},{"$f":"+'Capex_FO input'!CT71","v":0},{"$f":"+'Capex_FO input'!CU71","v":1.2686805650620626E-3},{"$f":"+'Capex_FO input'!CV71","v":8.4330689725045961E-3},{"$f":"+'Capex_FO input'!CW71","v":1.527885437592578E-2},{"$f":"+'Capex_FO input'!CX71","v":1.6652983221710996E-2},{"$f":"+'Capex_FO input'!CY71","v":2.1595617352905275E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C72","v":"Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M72","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP72","v":5.7602749999999996E-4},{"$f":"+'Capex_FO input'!CQ72","v":1.7090274999999999E-3},{"$f":"+'Capex_FO input'!CR72","v":2.8140708859374997E-3},{"$f":"+'Capex_FO input'!CS72","v":3.362141771875E-3},{"$f":"+'Capex_FO input'!CT72","v":3.362141771875E-3},{"$f":"+'Capex_FO input'!CU72","v":6.3342871944727479E-3},{"$f":"+'Capex_FO input'!CV72","v":2.3758219206978608E-2},{"$f":"+'Capex_FO input'!CW72","v":3.8210005796886722E-2},{"$f":"+'Capex_FO input'!CX72","v":3.8470960433652571E-2},{"$f":"+'Capex_FO input'!CY72","v":4.0761228803228043E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C73","v":"Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M73","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP73","v":9.0117127066249997E-3},{"$f":"+'Capex_FO input'!CQ73","v":2.7302941606502252E-2},{"$f":"+'Capex_FO input'!CR73","v":4.6143550935525968E-2},{"$f":"+'Capex_FO input'!CS73","v":6.5549699337460465E-2},{"$f":"+'Capex_FO input'!CT73","v":8.5537676636635696E-2},{"$f":"+'Capex_FO input'!CU73","v":0.10963769840222862},{"$f":"+'Capex_FO input'!CV73","v":0.13519918603686873},{"$f":"+'Capex_FO input'!CW73","v":0.15788548189900273},{"$f":"+'Capex_FO input'!CX73","v":0.18038258962023995},{"$f":"+'Capex_FO input'!CY73","v":0.20368825863920853}]
[null,null,null,{"$f":"+'Capex_FO input'!C74","v":"Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M74","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP74","v":6.321625E-3},{"$f":"+'Capex_FO input'!CQ74","v":1.6422706249999999E-2},{"$f":"+'Capex_FO input'!CR74","v":2.0202162499999999E-2},{"$f":"+'Capex_FO input'!CS74","v":2.2804901623124998E-2},{"$f":"+'Capex_FO input'!CT74","v":2.8088462043068748E-2},{"$f":"+'Capex_FO input'!CU74","v":3.4696595971439911E-2},{"$f":"+'Capex_FO input'!CV74","v":5.1937293196216552E-2},{"$f":"+'Capex_FO input'!CW74","v":6.525067778944077E-2},{"$f":"+'Capex_FO input'!CX74","v":6.9833693597640994E-2},{"$f":"+'Capex_FO input'!CY74","v":8.7727781169376212E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C75","v":"Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M75","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP75","v":2.5106249999999998E-3},{"$f":"+'Capex_FO input'!CQ75","v":7.6071937499999995E-3},{"$f":"+'Capex_FO input'!CR75","v":1.2856659562499999E-2},{"$f":"+'Capex_FO input'!CS75","v":1.8263609349374998E-2},{"$f":"+'Capex_FO input'!CT75","v":2.3832767629856248E-2},{"$f":"+'Capex_FO input'!CU75","v":2.8605465008905314E-2},{"$f":"+'Capex_FO input'!CV75","v":3.2523645453119324E-2},{"$f":"+'Capex_FO input'!CW75","v":3.6525209104299849E-2},{"$f":"+'Capex_FO input'!CX75","v":4.2469878685696912E-2},{"$f":"+'Capex_FO input'!CY75","v":6.5964124602423263E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C76","v":"Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M76","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP76","v":4.6350000000000004E-4},{"$f":"+'Capex_FO input'!CQ76","v":1.9878999999999999E-3},{"$f":"+'Capex_FO input'!CR76","v":4.1449472355099999E-3},{"$f":"+'Capex_FO input'!CS76","v":5.2411000985640496E-3},{"$f":"+'Capex_FO input'!CT76","v":5.2411115224784725E-3},{"$f":"+'Capex_FO input'!CU76","v":6.6292538607864082E-3},{"$f":"+'Capex_FO input'!CV76","v":1.1958419739884072E-2},{"$f":"+'Capex_FO input'!CW76","v":2.1478833391984215E-2},{"$f":"+'Capex_FO input'!CX76","v":2.7748987463974178E-2},{"$f":"+'Capex_FO input'!CY76","v":3.394735164956985E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C77","v":"Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP77","v":0},{"$f":"+'Capex_FO input'!CQ77","v":0},{"$f":"+'Capex_FO input'!CR77","v":0},{"$f":"+'Capex_FO input'!CS77","v":0},{"$f":"+'Capex_FO input'!CT77","v":0},{"$f":"+'Capex_FO input'!CU77","v":0},{"$f":"+'Capex_FO input'!CV77","v":4.6120269953432632E-4},{"$f":"+'Capex_FO input'!CW77","v":2.5058680008031731E-3},{"$f":"+'Capex_FO input'!CX77","v":4.0893306025376937E-3},{"$f":"+'Capex_FO input'!CY77","v":4.0893306025376937E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C78","v":"Pipelines"},null,null,null,null,{"$f":"+'Capex_FO input'!M78","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP78","v":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},{"$f":"+'Capex_FO input'!CU78","v":1.4962967840879034E-3},{"$f":"+'Capex_FO input'!CV78","v":2.9925935681758067E-3},{"$f":"+'Capex_FO input'!CW78","v":2.9925935681758067E-3},{"$f":"+'Capex_FO input'!CX78","v":2.9925935681758067E-3},{"$f":"+'Capex_FO input'!CY78","v":2.9925935681758067E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C79","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M79","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP79","v":3.0899999999999999E-3},{"$f":"+'Capex_FO input'!CQ79","v":9.3626999999999981E-3},{"$f":"+'Capex_FO input'!CR79","v":1.5823581E-2},{"$f":"+'Capex_FO input'!CS79","v":2.247828843E-2},{"$f":"+'Capex_FO input'!CT79","v":2.9332637082899998E-2},{"$f":"+'Capex_FO input'!CU79","v":5.1766039513197873E-2},{"$f":"+'Capex_FO input'!CV79","v":8.3942763773913104E-2},{"$f":"+'Capex_FO input'!CW79","v":0.11743222912943233},{"$f":"+'Capex_FO input'!CX79","v":0.1468339627184389},{"$f":"+'Capex_FO input'!CY79","v":0.1633589150916363}]
[null,null,null,{"$f":"+'Capex_FO input'!C80","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M80","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP80","v":0},{"$f":"+'Capex_FO input'!CQ80","v":0},{"$f":"+'Capex_FO input'!CR80","v":9.0692707682725005E-4},{"$f":"+'Capex_FO input'!CS80","v":2.7479890427865679E-3},{"$f":"+'Capex_FO input'!CT80","v":4.6442828677246643E-3},{"$f":"+'Capex_FO input'!CU80","v":6.2870605679444481E-3},{"$f":"+'Capex_FO input'!CV80","v":7.6687166597043692E-3},{"$f":"+'Capex_FO input'!CW80","v":9.091822434217087E-3},{"$f":"+'Capex_FO input'!CX80","v":1.0557621381965187E-2},{"$f":"+'Capex_FO input'!CY80","v":1.6105023070337725E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C81","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M81","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP81","v":0},{"$f":"+'Capex_FO input'!CQ81","v":0},{"$f":"+'Capex_FO input'!CR81","v":0},{"$f":"+'Capex_FO input'!CS81","v":0},{"$f":"+'Capex_FO input'!CT81","v":0},{"$f":"+'Capex_FO input'!CU81","v":1.7910784447935E-3},{"$f":"+'Capex_FO input'!CV81","v":5.4269676877243059E-3},{"$f":"+'Capex_FO input'!CW81","v":9.1719336079430346E-3},{"$f":"+'Capex_FO input'!CX81","v":1.3029248505768327E-2},{"$f":"+'Capex_FO input'!CY81","v":1.7002282850528377E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C82","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M82","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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":1.2202808724600375E-2},{"$f":"+'Capex_FO input'!CU82","v":2.440561744920075E-2},{"$f":"+'Capex_FO input'!CV82","v":2.440561744920075E-2},{"$f":"+'Capex_FO input'!CW82","v":2.440561744920075E-2},{"$f":"+'Capex_FO input'!CX82","v":2.440561744920075E-2},{"$f":"+'Capex_FO input'!CY82","v":2.440561744920075E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C83","v":"Plant and Equipment"},null,null,null,null,{"$f":"+'Capex_FO input'!M83","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP83","v":0},{"$f":"+'Capex_FO input'!CQ83","v":3.3153124999999997E-3},{"$f":"+'Capex_FO input'!CR83","v":6.6306249999999994E-3},{"$f":"+'Capex_FO input'!CS83","v":6.6306249999999994E-3},{"$f":"+'Capex_FO input'!CT83","v":6.6306249999999994E-3},{"$f":"+'Capex_FO input'!CU83","v":6.6306249999999994E-3},{"$f":"+'Capex_FO input'!CV83","v":8.1718106876105395E-3},{"$f":"+'Capex_FO input'!CW83","v":9.7129963752210814E-3},{"$f":"+'Capex_FO input'!CX83","v":9.7129963752210814E-3},{"$f":"+'Capex_FO input'!CY83","v":9.7129963752210814E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C84","v":"Reuse"},null,null,null,null,{"$f":"+'Capex_FO input'!M84","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP84","v":4.6214498218674941E-4},{"$f":"+'Capex_FO input'!CQ84","v":1.3967725058681739E-3},{"$f":"+'Capex_FO input'!CR84","v":2.3457999093990153E-3},{"$f":"+'Capex_FO input'!CS84","v":3.3133723538557179E-3},{"$f":"+'Capex_FO input'!CT84","v":4.3202052342916821E-3},{"$f":"+'Capex_FO input'!CU84","v":5.368255576429024E-3},{"$f":"+'Capex_FO input'!CV84","v":6.4360860427324085E-3},{"$f":"+'Capex_FO input'!CW84","v":7.5390779038432094E-3},{"$f":"+'Capex_FO input'!CX84","v":8.6933400002027084E-3},{"$f":"+'Capex_FO input'!CY84","v":9.8842733984949079E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C85","v":"SAP"},null,null,null,null,{"$f":"+'Capex_FO input'!M85","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP85","v":2.5656480696800012E-3},{"$f":"+'Capex_FO input'!CQ85","v":7.7641235959110023E-3},{"$f":"+'Capex_FO input'!CR85","v":1.3127809170937811E-2},{"$f":"+'Capex_FO input'!CS85","v":1.8672192760453704E-2},{"$f":"+'Capex_FO input'!CT85","v":2.4375160719352775E-2},{"$f":"+'Capex_FO input'!CU85","v":3.0241253674495303E-2},{"$f":"+'Capex_FO input'!CV85","v":3.6283313682067934E-2},{"$f":"+'Capex_FO input'!CW85","v":4.2513422910942747E-2},{"$f":"+'Capex_FO input'!CX85","v":4.8929395671790644E-2},{"$f":"+'Capex_FO input'!CY85","v":5.5530324509408646E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C86","v":"SPS"},null,null,null,null,{"$f":"+'Capex_FO input'!M86","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP86","v":0},{"$f":"+'Capex_FO input'!CQ86","v":0},{"$f":"+'Capex_FO input'!CR86","v":0},{"$f":"+'Capex_FO input'!CS86","v":1.128322582025E-3},{"$f":"+'Capex_FO input'!CT86","v":9.0553528820416368E-3},{"$f":"+'Capex_FO input'!CU86","v":2.5705355933834894E-2},{"$f":"+'Capex_FO input'!CV86","v":8.6090581091986862E-2},{"$f":"+'Capex_FO input'!CW86","v":0.13760170749128028},{"$f":"+'Capex_FO input'!CX86","v":0.1449710020832112},{"$f":"+'Capex_FO input'!CY86","v":0.16392031876969568}]
[null,null,null,{"$f":"+'Capex_FO input'!C87","v":"SPS"},null,null,null,null,{"$f":"+'Capex_FO input'!M87","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP87","v":0},{"$f":"+'Capex_FO input'!CQ87","v":0},{"$f":"+'Capex_FO input'!CR87","v":0},{"$f":"+'Capex_FO input'!CS87","v":0},{"$f":"+'Capex_FO input'!CT87","v":0},{"$f":"+'Capex_FO input'!CU87","v":2.9105024727894379E-3},{"$f":"+'Capex_FO input'!CV87","v":5.8210049455788759E-3},{"$f":"+'Capex_FO input'!CW87","v":2.2052288344658579E-2},{"$f":"+'Capex_FO input'!CX87","v":5.5001793644790374E-2},{"$f":"+'Capex_FO input'!CY87","v":7.1720015545842467E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C88","v":"SPS"},null,null,null,null,{"$f":"+'Capex_FO input'!M88","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP88","v":2.5234610469449989E-3},{"$f":"+'Capex_FO input'!CQ88","v":7.6990767420545732E-3},{"$f":"+'Capex_FO input'!CR88","v":1.3082815858264126E-2},{"$f":"+'Capex_FO input'!CS88","v":1.8526932254775322E-2},{"$f":"+'Capex_FO input'!CT88","v":2.4137156584405763E-2},{"$f":"+'Capex_FO input'!CU88","v":3.0019108665294399E-2},{"$f":"+'Capex_FO input'!CV88","v":3.6068830453268468E-2},{"$f":"+'Capex_FO input'!CW88","v":4.2138729401079218E-2},{"$f":"+'Capex_FO input'!CX88","v":4.8169609436360526E-2},{"$f":"+'Capex_FO input'!CY88","v":5.3917191929438162E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C89","v":"SPS"},null,null,null,null,{"$f":"+'Capex_FO input'!M89","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU89","v":0},{"$f":"+'Capex_FO input'!CV89","v":0},{"$f":"+'Capex_FO input'!CW89","v":4.9562221088030323E-3},{"$f":"+'Capex_FO input'!CX89","v":3.4300267070643271E-2},{"$f":"+'Capex_FO input'!CY89","v":6.9944296240274914E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C90","v":"SPS"},null,null,null,null,{"$f":"+'Capex_FO input'!M90","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP90","v":0},{"$f":"+'Capex_FO input'!CQ90","v":5.4370594549999996E-3},{"$f":"+'Capex_FO input'!CR90","v":1.8386617035E-2},{"$f":"+'Capex_FO input'!CS90","v":2.5899115159999996E-2},{"$f":"+'Capex_FO input'!CT90","v":2.5899115159999996E-2},{"$f":"+'Capex_FO input'!CU90","v":2.5899115159999996E-2},{"$f":"+'Capex_FO input'!CV90","v":2.5899115159999996E-2},{"$f":"+'Capex_FO input'!CW90","v":2.5899115159999996E-2},{"$f":"+'Capex_FO input'!CX90","v":2.5899115159999996E-2},{"$f":"+'Capex_FO input'!CY90","v":2.6993777048362637E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C91","v":"Storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M91","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP91","v":0},{"$f":"+'Capex_FO input'!CQ91","v":0},{"$f":"+'Capex_FO input'!CR91","v":0},{"$f":"+'Capex_FO input'!CS91","v":0},{"$f":"+'Capex_FO input'!CT91","v":0},{"$f":"+'Capex_FO input'!CU91","v":2.6933342113582263E-4},{"$f":"+'Capex_FO input'!CV91","v":5.3866684227164526E-4},{"$f":"+'Capex_FO input'!CW91","v":5.3866684227164526E-4},{"$f":"+'Capex_FO input'!CX91","v":8.1266921087578669E-4},{"$f":"+'Capex_FO input'!CY91","v":1.9793505635463298E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C92","v":"Storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M92","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP92","v":0},{"$f":"+'Capex_FO input'!CQ92","v":0},{"$f":"+'Capex_FO input'!CR92","v":0},{"$f":"+'Capex_FO input'!CS92","v":0},{"$f":"+'Capex_FO input'!CT92","v":0},{"$f":"+'Capex_FO input'!CU92","v":2.8367398921713589E-3},{"$f":"+'Capex_FO input'!CV92","v":5.6734797843427179E-3},{"$f":"+'Capex_FO input'!CW92","v":1.1487954457911877E-2},{"$f":"+'Capex_FO input'!CX92","v":3.5308299068324618E-2},{"$f":"+'Capex_FO input'!CY92","v":5.3314169005168194E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C93","v":"Storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M93","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP93","v":4.1199629257164996E-3},{"$f":"+'Capex_FO input'!CQ93","v":1.2483102961416038E-2},{"$f":"+'Capex_FO input'!CR93","v":2.1097161089292264E-2},{"$f":"+'Capex_FO input'!CS93","v":2.9969117909648353E-2},{"$f":"+'Capex_FO input'!CT93","v":3.9106552744474034E-2},{"$f":"+'Capex_FO input'!CU93","v":4.9413905290621743E-2},{"$f":"+'Capex_FO input'!CV93","v":6.0004287902801663E-2},{"$f":"+'Capex_FO input'!CW93","v":7.070541881853383E-2},{"$f":"+'Capex_FO input'!CX93","v":8.3611300762161916E-2},{"$f":"+'Capex_FO input'!CY93","v":9.6935293108505308E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C94","v":"Towers and Tanks"},null,null,null,null,{"$f":"+'Capex_FO input'!M94","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP94","v":2.575E-3},{"$f":"+'Capex_FO input'!CQ94","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CR94","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CS94","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CT94","v":5.1500000000000001E-3},{"$f":"+'Capex_FO input'!CU94","v":6.3360491610115147E-3},{"$f":"+'Capex_FO input'!CV94","v":7.5220983220230294E-3},{"$f":"+'Capex_FO input'!CW94","v":7.5220983220230294E-3},{"$f":"+'Capex_FO input'!CX94","v":7.5220983220230294E-3},{"$f":"+'Capex_FO input'!CY94","v":9.6923216872068854E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C95","v":"Towers and Tanks"},null,null,null,null,{"$f":"+'Capex_FO input'!M95","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP95","v":0},{"$f":"+'Capex_FO input'!CQ95","v":0},{"$f":"+'Capex_FO input'!CR95","v":0},{"$f":"+'Capex_FO input'!CS95","v":1.8335241957906253E-3},{"$f":"+'Capex_FO input'!CT95","v":3.6670483915812505E-3},{"$f":"+'Capex_FO input'!CU95","v":4.7892709796471776E-3},{"$f":"+'Capex_FO input'!CV95","v":7.4488358994941935E-3},{"$f":"+'Capex_FO input'!CW95","v":1.1361372133877062E-2},{"$f":"+'Capex_FO input'!CX95","v":1.3940946523477096E-2},{"$f":"+'Capex_FO input'!CY95","v":1.4145327010475347E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C96","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M96","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP96","v":0},{"$f":"+'Capex_FO input'!CQ96","v":0},{"$f":"+'Capex_FO input'!CR96","v":0},{"$f":"+'Capex_FO input'!CS96","v":0},{"$f":"+'Capex_FO input'!CT96","v":0},{"$f":"+'Capex_FO input'!CU96","v":7.4628268533062506E-4},{"$f":"+'Capex_FO input'!CV96","v":5.3359212001139692E-3},{"$f":"+'Capex_FO input'!CW96","v":9.179277029566689E-3},{"$f":"+'Capex_FO input'!CX96","v":9.179277029566689E-3},{"$f":"+'Capex_FO input'!CY96","v":9.179277029566689E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C97","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M97","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP97","v":1.42655E-3},{"$f":"+'Capex_FO input'!CQ97","v":5.3170402500000002E-3},{"$f":"+'Capex_FO input'!CR97","v":9.6358845825000004E-3},{"$f":"+'Capex_FO input'!CS97","v":1.4927459472034374E-2},{"$f":"+'Capex_FO input'!CT97","v":2.1781090613068006E-2},{"$f":"+'Capex_FO input'!CU97","v":4.8787113777011643E-2},{"$f":"+'Capex_FO input'!CV97","v":8.7738838528444454E-2},{"$f":"+'Capex_FO input'!CW97","v":0.17108263769446921},{"$f":"+'Capex_FO input'!CX97","v":0.34597301607658443},{"$f":"+'Capex_FO input'!CY97","v":0.45432360753100981}]
[null,null,null,{"$f":"+'Capex_FO input'!C98","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M98","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP98","v":0},{"$f":"+'Capex_FO input'!CQ98","v":0},{"$f":"+'Capex_FO input'!CR98","v":0},{"$f":"+'Capex_FO input'!CS98","v":0},{"$f":"+'Capex_FO input'!CT98","v":0},{"$f":"+'Capex_FO input'!CU98","v":2.5062971133472381E-3},{"$f":"+'Capex_FO input'!CV98","v":5.7831870704997462E-3},{"$f":"+'Capex_FO input'!CW98","v":6.5537799143050163E-3},{"$f":"+'Capex_FO input'!CX98","v":6.5537799143050163E-3},{"$f":"+'Capex_FO input'!CY98","v":6.5537799143050163E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C99","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M99","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP99","v":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},{"$f":"+'Capex_FO input'!CU99","v":0},{"$f":"+'Capex_FO input'!CV99","v":2.1907128227880495E-3},{"$f":"+'Capex_FO input'!CW99","v":4.3814256455760991E-3},{"$f":"+'Capex_FO input'!CX99","v":6.7055528792719418E-3},{"$f":"+'Capex_FO input'!CY99","v":9.0296801129677827E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C100","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M100","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP100","v":0},{"$f":"+'Capex_FO input'!CQ100","v":9.62600984375E-4},{"$f":"+'Capex_FO input'!CR100","v":6.5479493945312496E-3},{"$f":"+'Capex_FO input'!CS100","v":1.7164910537320312E-2},{"$f":"+'Capex_FO input'!CT100","v":2.3159124254328124E-2},{"$f":"+'Capex_FO input'!CU100","v":2.3271346513134717E-2},{"$f":"+'Capex_FO input'!CV100","v":2.338356877194131E-2},{"$f":"+'Capex_FO input'!CW100","v":2.338356877194131E-2},{"$f":"+'Capex_FO input'!CX100","v":2.338356877194131E-2},{"$f":"+'Capex_FO input'!CY100","v":2.338356877194131E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C101","v":"Treatment Plants"},null,null,null,null,{"$f":"+'Capex_FO input'!M101","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP101","v":2.9041171875000002E-4},{"$f":"+'Capex_FO input'!CQ101","v":5.8082343750000005E-4},{"$f":"+'Capex_FO input'!CR101","v":5.8082343750000005E-4},{"$f":"+'Capex_FO input'!CS101","v":1.1435778425000001E-3},{"$f":"+'Capex_FO input'!CT101","v":6.3441530909964386E-3},{"$f":"+'Capex_FO input'!CU101","v":1.0981973934492876E-2},{"$f":"+'Capex_FO input'!CV101","v":1.0981973934492876E-2},{"$f":"+'Capex_FO input'!CW101","v":1.0981973934492876E-2},{"$f":"+'Capex_FO input'!CX101","v":1.0981973934492876E-2},{"$f":"+'Capex_FO input'!CY101","v":1.1066178695136156E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C102","v":"Vehicles"},null,null,null,null,{"$f":"+'Capex_FO input'!M102","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP102","v":0.124951875},{"$f":"+'Capex_FO input'!CQ102","v":0.42355981875000004},{"$f":"+'Capex_FO input'!CR102","v":0.68121927562499995},{"$f":"+'Capex_FO input'!CS102","v":0.88224040783968749},{"$f":"+'Capex_FO input'!CT102","v":0.99961655889824064},{"$f":"+'Capex_FO input'!CU102","v":0.9893070355933149},{"$f":"+'Capex_FO input'!CV102","v":1.0740435673133764},{"$f":"+'Capex_FO input'!CW102","v":1.2372203708399603},{"$f":"+'Capex_FO input'!CX102","v":1.3714840884267248},{"$f":"+'Capex_FO input'!CY102","v":1.4725430337681353}]
[null,null,null,{"$f":"+'Capex_FO input'!C103","v":"WPS"},null,null,null,null,{"$f":"+'Capex_FO input'!M103","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU103","v":3.6455909178401032E-3},{"$f":"+'Capex_FO input'!CV103","v":5.9457050508841973E-2},{"$f":"+'Capex_FO input'!CW103","v":0.11162291918200373},{"$f":"+'Capex_FO input'!CX103","v":0.11602613724547228},{"$f":"+'Capex_FO input'!CY103","v":0.17197694793415882}]
[null,null,null,{"$f":"+'Capex_FO input'!C104","v":"WPS"},null,null,null,null,{"$f":"+'Capex_FO input'!M104","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP104","v":3.3465102785362466E-3},{"$f":"+'Capex_FO input'!CQ104","v":1.0139935004866853E-2},{"$f":"+'Capex_FO input'!CR104","v":1.7137631803856752E-2},{"$f":"+'Capex_FO input'!CS104","v":2.4346295624806585E-2},{"$f":"+'Capex_FO input'!CT104","v":3.1771290503633594E-2},{"$f":"+'Capex_FO input'!CU104","v":3.9418815183055178E-2},{"$f":"+'Capex_FO input'!CV104","v":4.7295480909675655E-2},{"$f":"+'Capex_FO input'!CW104","v":5.5407438137509257E-2},{"$f":"+'Capex_FO input'!CX104","v":6.3763371381989009E-2},{"$f":"+'Capex_FO input'!CY104","v":7.2371242446200357E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C105","v":"WRP"},null,null,null,null,{"$f":"+'Capex_FO input'!M105","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP105","v":5.1499431002250007E-3},{"$f":"+'Capex_FO input'!CQ105","v":1.5604362633219564E-2},{"$f":"+'Capex_FO input'!CR105","v":2.6372379652327464E-2},{"$f":"+'Capex_FO input'!CS105","v":3.7463422722922003E-2},{"$f":"+'Capex_FO input'!CT105","v":4.8887166810136766E-2},{"$f":"+'Capex_FO input'!CU105","v":6.0652343661854569E-2},{"$f":"+'Capex_FO input'!CV105","v":7.2770044289728442E-2},{"$f":"+'Capex_FO input'!CW105","v":8.5251865197348356E-2},{"$f":"+'Capex_FO input'!CX105","v":9.8107282356502054E-2},{"$f":"+'Capex_FO input'!CY105","v":0.11134797322445358}]
[null,null,null,{"$f":"+'Capex_FO input'!C106","v":"WTP"},null,null,null,null,{"$f":"+'Capex_FO input'!M106","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP106","v":0},{"$f":"+'Capex_FO input'!CQ106","v":0},{"$f":"+'Capex_FO input'!CR106","v":0},{"$f":"+'Capex_FO input'!CS106","v":3.4554879074515633E-3},{"$f":"+'Capex_FO input'!CT106","v":6.9109758149031265E-3},{"$f":"+'Capex_FO input'!CU106","v":6.9109758149031265E-3},{"$f":"+'Capex_FO input'!CV106","v":6.9109758149031265E-3},{"$f":"+'Capex_FO input'!CW106","v":6.9109758149031265E-3},{"$f":"+'Capex_FO input'!CX106","v":6.9109758149031265E-3},{"$f":"+'Capex_FO input'!CY106","v":6.9109758149031265E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C107","v":"WTP"},null,null,null,null,{"$f":"+'Capex_FO input'!M107","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP107","v":0},{"$f":"+'Capex_FO input'!CQ107","v":0},{"$f":"+'Capex_FO input'!CR107","v":6.3673543767187495E-3},{"$f":"+'Capex_FO input'!CS107","v":1.2734708753437499E-2},{"$f":"+'Capex_FO input'!CT107","v":1.2734708753437499E-2},{"$f":"+'Capex_FO input'!CU107","v":1.2734708753437499E-2},{"$f":"+'Capex_FO input'!CV107","v":1.2734708753437499E-2},{"$f":"+'Capex_FO input'!CW107","v":1.2734708753437499E-2},{"$f":"+'Capex_FO input'!CX107","v":1.2734708753437499E-2},{"$f":"+'Capex_FO input'!CY107","v":1.2734708753437499E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C108","v":"WTP"},null,null,null,null,{"$f":"+'Capex_FO input'!M108","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP108","v":2.3174869579854996E-3},{"$f":"+'Capex_FO input'!CQ108","v":7.0219628382099247E-3},{"$f":"+'Capex_FO input'!CR108","v":1.1867560057895746E-2},{"$f":"+'Capex_FO input'!CS108","v":1.6858550411562E-2},{"$f":"+'Capex_FO input'!CT108","v":2.1999253496712567E-2},{"$f":"+'Capex_FO input'!CU108","v":2.7294035692381681E-2},{"$f":"+'Capex_FO input'!CV108","v":3.2747534792362656E-2},{"$f":"+'Capex_FO input'!CW108","v":3.8364587813762507E-2},{"$f":"+'Capex_FO input'!CX108","v":4.4150284400638458E-2},{"$f":"+'Capex_FO input'!CY108","v":5.010914582414875E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C109","v":"NCCs - water"},null,null,null,null,{"$f":"+'Capex_FO input'!M109","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP109","v":0},{"$f":"+'Capex_FO input'!CQ109","v":0},{"$f":"+'Capex_FO input'!CR109","v":0},{"$f":"+'Capex_FO input'!CS109","v":0},{"$f":"+'Capex_FO input'!CT109","v":0},{"$f":"+'Capex_FO input'!CU109","v":0},{"$f":"+'Capex_FO input'!CV109","v":0},{"$f":"+'Capex_FO input'!CW109","v":0},{"$f":"+'Capex_FO input'!CX109","v":0},{"$f":"+'Capex_FO input'!CY109","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C110","v":"NCCs - sewerage"},null,null,null,null,{"$f":"+'Capex_FO input'!M110","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP110","v":0},{"$f":"+'Capex_FO input'!CQ110","v":0},{"$f":"+'Capex_FO input'!CR110","v":0},{"$f":"+'Capex_FO input'!CS110","v":0},{"$f":"+'Capex_FO input'!CT110","v":0},{"$f":"+'Capex_FO input'!CU110","v":0},{"$f":"+'Capex_FO input'!CV110","v":0},{"$f":"+'Capex_FO input'!CW110","v":0},{"$f":"+'Capex_FO input'!CX110","v":0},{"$f":"+'Capex_FO input'!CY110","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C111","v":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'!CP111","v":0},{"$f":"+'Capex_FO input'!CQ111","v":0},{"$f":"+'Capex_FO input'!CR111","v":0},{"$f":"+'Capex_FO input'!CS111","v":0},{"$f":"+'Capex_FO input'!CT111","v":0},{"$f":"+'Capex_FO input'!CU111","v":0},{"$f":"+'Capex_FO input'!CV111","v":0},{"$f":"+'Capex_FO input'!CW111","v":0},{"$f":"+'Capex_FO input'!CX111","v":0},{"$f":"+'Capex_FO input'!CY111","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C112","v":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'!CP112","v":0},{"$f":"+'Capex_FO input'!CQ112","v":0},{"$f":"+'Capex_FO input'!CR112","v":0},{"$f":"+'Capex_FO input'!CS112","v":0},{"$f":"+'Capex_FO input'!CT112","v":0},{"$f":"+'Capex_FO input'!CU112","v":0},{"$f":"+'Capex_FO input'!CV112","v":0},{"$f":"+'Capex_FO input'!CW112","v":0},{"$f":"+'Capex_FO input'!CX112","v":0},{"$f":"+'Capex_FO input'!CY112","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C113","v":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'!CP113","v":0},{"$f":"+'Capex_FO input'!CQ113","v":0},{"$f":"+'Capex_FO input'!CR113","v":0},{"$f":"+'Capex_FO input'!CS113","v":0},{"$f":"+'Capex_FO input'!CT113","v":0},{"$f":"+'Capex_FO input'!CU113","v":0},{"$f":"+'Capex_FO input'!CV113","v":0},{"$f":"+'Capex_FO input'!CW113","v":0},{"$f":"+'Capex_FO input'!CX113","v":0},{"$f":"+'Capex_FO input'!CY113","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C114","v":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'!CP114","v":0},{"$f":"+'Capex_FO input'!CQ114","v":0},{"$f":"+'Capex_FO input'!CR114","v":0},{"$f":"+'Capex_FO input'!CS114","v":0},{"$f":"+'Capex_FO input'!CT114","v":0},{"$f":"+'Capex_FO input'!CU114","v":0},{"$f":"+'Capex_FO input'!CV114","v":0},{"$f":"+'Capex_FO input'!CW114","v":0},{"$f":"+'Capex_FO input'!CX114","v":0},{"$f":"+'Capex_FO input'!CY114","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C115","v":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'!CP115","v":0},{"$f":"+'Capex_FO input'!CQ115","v":0},{"$f":"+'Capex_FO input'!CR115","v":0},{"$f":"+'Capex_FO input'!CS115","v":0},{"$f":"+'Capex_FO input'!CT115","v":0},{"$f":"+'Capex_FO input'!CU115","v":0},{"$f":"+'Capex_FO input'!CV115","v":0},{"$f":"+'Capex_FO input'!CW115","v":0},{"$f":"+'Capex_FO input'!CX115","v":0},{"$f":"+'Capex_FO input'!CY115","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C116","v":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'!CP116","v":0},{"$f":"+'Capex_FO input'!CQ116","v":0},{"$f":"+'Capex_FO input'!CR116","v":0},{"$f":"+'Capex_FO input'!CS116","v":0},{"$f":"+'Capex_FO input'!CT116","v":0},{"$f":"+'Capex_FO input'!CU116","v":0},{"$f":"+'Capex_FO input'!CV116","v":0},{"$f":"+'Capex_FO input'!CW116","v":0},{"$f":"+'Capex_FO input'!CX116","v":0},{"$f":"+'Capex_FO input'!CY116","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C117","v":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'!CP117","v":0},{"$f":"+'Capex_FO input'!CQ117","v":0},{"$f":"+'Capex_FO input'!CR117","v":0},{"$f":"+'Capex_FO input'!CS117","v":0},{"$f":"+'Capex_FO input'!CT117","v":0},{"$f":"+'Capex_FO input'!CU117","v":0},{"$f":"+'Capex_FO input'!CV117","v":0},{"$f":"+'Capex_FO input'!CW117","v":0},{"$f":"+'Capex_FO input'!CX117","v":0},{"$f":"+'Capex_FO input'!CY117","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C118","v":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'!CP118","v":0},{"$f":"+'Capex_FO input'!CQ118","v":0},{"$f":"+'Capex_FO input'!CR118","v":0},{"$f":"+'Capex_FO input'!CS118","v":0},{"$f":"+'Capex_FO input'!CT118","v":0},{"$f":"+'Capex_FO input'!CU118","v":0},{"$f":"+'Capex_FO input'!CV118","v":0},{"$f":"+'Capex_FO input'!CW118","v":0},{"$f":"+'Capex_FO input'!CX118","v":0},{"$f":"+'Capex_FO input'!CY118","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C119","v":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'!CP119","v":0},{"$f":"+'Capex_FO input'!CQ119","v":0},{"$f":"+'Capex_FO input'!CR119","v":0},{"$f":"+'Capex_FO input'!CS119","v":0},{"$f":"+'Capex_FO input'!CT119","v":0},{"$f":"+'Capex_FO input'!CU119","v":0},{"$f":"+'Capex_FO input'!CV119","v":0},{"$f":"+'Capex_FO input'!CW119","v":0},{"$f":"+'Capex_FO input'!CX119","v":0},{"$f":"+'Capex_FO input'!CY119","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C120","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP120","v":0},{"$f":"+'Capex_FO input'!CQ120","v":0},{"$f":"+'Capex_FO input'!CR120","v":0},{"$f":"+'Capex_FO input'!CS120","v":0},{"$f":"+'Capex_FO input'!CT120","v":0},{"$f":"+'Capex_FO input'!CU120","v":0},{"$f":"+'Capex_FO input'!CV120","v":0},{"$f":"+'Capex_FO input'!CW120","v":0},{"$f":"+'Capex_FO input'!CX120","v":0},{"$f":"+'Capex_FO input'!CY120","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C121","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP121","v":0},{"$f":"+'Capex_FO input'!CQ121","v":0},{"$f":"+'Capex_FO input'!CR121","v":0},{"$f":"+'Capex_FO input'!CS121","v":0},{"$f":"+'Capex_FO input'!CT121","v":0},{"$f":"+'Capex_FO input'!CU121","v":0},{"$f":"+'Capex_FO input'!CV121","v":0},{"$f":"+'Capex_FO input'!CW121","v":0},{"$f":"+'Capex_FO input'!CX121","v":0},{"$f":"+'Capex_FO input'!CY121","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C122","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP122","v":0},{"$f":"+'Capex_FO input'!CQ122","v":0},{"$f":"+'Capex_FO input'!CR122","v":0},{"$f":"+'Capex_FO input'!CS122","v":0},{"$f":"+'Capex_FO input'!CT122","v":0},{"$f":"+'Capex_FO input'!CU122","v":0},{"$f":"+'Capex_FO input'!CV122","v":0},{"$f":"+'Capex_FO input'!CW122","v":0},{"$f":"+'Capex_FO input'!CX122","v":0},{"$f":"+'Capex_FO input'!CY122","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C123","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP123","v":0},{"$f":"+'Capex_FO input'!CQ123","v":0},{"$f":"+'Capex_FO input'!CR123","v":0},{"$f":"+'Capex_FO input'!CS123","v":0},{"$f":"+'Capex_FO input'!CT123","v":0},{"$f":"+'Capex_FO input'!CU123","v":0},{"$f":"+'Capex_FO input'!CV123","v":0},{"$f":"+'Capex_FO input'!CW123","v":0},{"$f":"+'Capex_FO input'!CX123","v":0},{"$f":"+'Capex_FO input'!CY123","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C124","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP124","v":0},{"$f":"+'Capex_FO input'!CQ124","v":0},{"$f":"+'Capex_FO input'!CR124","v":0},{"$f":"+'Capex_FO input'!CS124","v":0},{"$f":"+'Capex_FO input'!CT124","v":0},{"$f":"+'Capex_FO input'!CU124","v":0},{"$f":"+'Capex_FO input'!CV124","v":0},{"$f":"+'Capex_FO input'!CW124","v":0},{"$f":"+'Capex_FO input'!CX124","v":0},{"$f":"+'Capex_FO input'!CY124","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C125","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP125","v":0},{"$f":"+'Capex_FO input'!CQ125","v":0},{"$f":"+'Capex_FO input'!CR125","v":0},{"$f":"+'Capex_FO input'!CS125","v":0},{"$f":"+'Capex_FO input'!CT125","v":0},{"$f":"+'Capex_FO input'!CU125","v":0},{"$f":"+'Capex_FO input'!CV125","v":0},{"$f":"+'Capex_FO input'!CW125","v":0},{"$f":"+'Capex_FO input'!CX125","v":0},{"$f":"+'Capex_FO input'!CY125","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C126","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP126","v":0},{"$f":"+'Capex_FO input'!CQ126","v":0},{"$f":"+'Capex_FO input'!CR126","v":0},{"$f":"+'Capex_FO input'!CS126","v":0},{"$f":"+'Capex_FO input'!CT126","v":0},{"$f":"+'Capex_FO input'!CU126","v":0},{"$f":"+'Capex_FO input'!CV126","v":0},{"$f":"+'Capex_FO input'!CW126","v":0},{"$f":"+'Capex_FO input'!CX126","v":0},{"$f":"+'Capex_FO input'!CY126","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C127","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP127","v":0},{"$f":"+'Capex_FO input'!CQ127","v":0},{"$f":"+'Capex_FO input'!CR127","v":0},{"$f":"+'Capex_FO input'!CS127","v":0},{"$f":"+'Capex_FO input'!CT127","v":0},{"$f":"+'Capex_FO input'!CU127","v":0},{"$f":"+'Capex_FO input'!CV127","v":0},{"$f":"+'Capex_FO input'!CW127","v":0},{"$f":"+'Capex_FO input'!CX127","v":0},{"$f":"+'Capex_FO input'!CY127","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C128","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP128","v":0},{"$f":"+'Capex_FO input'!CQ128","v":0},{"$f":"+'Capex_FO input'!CR128","v":0},{"$f":"+'Capex_FO input'!CS128","v":0},{"$f":"+'Capex_FO input'!CT128","v":0},{"$f":"+'Capex_FO input'!CU128","v":0},{"$f":"+'Capex_FO input'!CV128","v":0},{"$f":"+'Capex_FO input'!CW128","v":0},{"$f":"+'Capex_FO input'!CX128","v":0},{"$f":"+'Capex_FO input'!CY128","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C129","v":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'!CP129","v":0},{"$f":"+'Capex_FO input'!CQ129","v":0},{"$f":"+'Capex_FO input'!CR129","v":0},{"$f":"+'Capex_FO input'!CS129","v":0},{"$f":"+'Capex_FO input'!CT129","v":0},{"$f":"+'Capex_FO input'!CU129","v":0},{"$f":"+'Capex_FO input'!CV129","v":0},{"$f":"+'Capex_FO input'!CW129","v":0},{"$f":"+'Capex_FO input'!CX129","v":0},{"$f":"+'Capex_FO input'!CY129","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C130","v":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'!CP130","v":0},{"$f":"+'Capex_FO input'!CQ130","v":0},{"$f":"+'Capex_FO input'!CR130","v":0},{"$f":"+'Capex_FO input'!CS130","v":0},{"$f":"+'Capex_FO input'!CT130","v":0},{"$f":"+'Capex_FO input'!CU130","v":0},{"$f":"+'Capex_FO input'!CV130","v":0},{"$f":"+'Capex_FO input'!CW130","v":0},{"$f":"+'Capex_FO input'!CX130","v":0},{"$f":"+'Capex_FO input'!CY130","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C131","v":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'!CP131","v":0},{"$f":"+'Capex_FO input'!CQ131","v":0},{"$f":"+'Capex_FO input'!CR131","v":0},{"$f":"+'Capex_FO input'!CS131","v":0},{"$f":"+'Capex_FO input'!CT131","v":0},{"$f":"+'Capex_FO input'!CU131","v":0},{"$f":"+'Capex_FO input'!CV131","v":0},{"$f":"+'Capex_FO input'!CW131","v":0},{"$f":"+'Capex_FO input'!CX131","v":0},{"$f":"+'Capex_FO input'!CY131","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C132","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP132","v":0},{"$f":"+'Capex_FO input'!CQ132","v":0},{"$f":"+'Capex_FO input'!CR132","v":0},{"$f":"+'Capex_FO input'!CS132","v":0},{"$f":"+'Capex_FO input'!CT132","v":0},{"$f":"+'Capex_FO input'!CU132","v":0},{"$f":"+'Capex_FO input'!CV132","v":0},{"$f":"+'Capex_FO input'!CW132","v":0},{"$f":"+'Capex_FO input'!CX132","v":0},{"$f":"+'Capex_FO input'!CY132","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C133","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP133","v":0},{"$f":"+'Capex_FO input'!CQ133","v":0},{"$f":"+'Capex_FO input'!CR133","v":0},{"$f":"+'Capex_FO input'!CS133","v":0},{"$f":"+'Capex_FO input'!CT133","v":0},{"$f":"+'Capex_FO input'!CU133","v":0},{"$f":"+'Capex_FO input'!CV133","v":0},{"$f":"+'Capex_FO input'!CW133","v":0},{"$f":"+'Capex_FO input'!CX133","v":0},{"$f":"+'Capex_FO input'!CY133","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C134","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP134","v":0},{"$f":"+'Capex_FO input'!CQ134","v":0},{"$f":"+'Capex_FO input'!CR134","v":0},{"$f":"+'Capex_FO input'!CS134","v":0},{"$f":"+'Capex_FO input'!CT134","v":0},{"$f":"+'Capex_FO input'!CU134","v":0},{"$f":"+'Capex_FO input'!CV134","v":0},{"$f":"+'Capex_FO input'!CW134","v":0},{"$f":"+'Capex_FO input'!CX134","v":0},{"$f":"+'Capex_FO input'!CY134","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C135","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP135","v":0},{"$f":"+'Capex_FO input'!CQ135","v":0},{"$f":"+'Capex_FO input'!CR135","v":0},{"$f":"+'Capex_FO input'!CS135","v":0},{"$f":"+'Capex_FO input'!CT135","v":0},{"$f":"+'Capex_FO input'!CU135","v":0},{"$f":"+'Capex_FO input'!CV135","v":0},{"$f":"+'Capex_FO input'!CW135","v":0},{"$f":"+'Capex_FO input'!CX135","v":0},{"$f":"+'Capex_FO input'!CY135","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C136","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP136","v":0},{"$f":"+'Capex_FO input'!CQ136","v":0},{"$f":"+'Capex_FO input'!CR136","v":0},{"$f":"+'Capex_FO input'!CS136","v":0},{"$f":"+'Capex_FO input'!CT136","v":0},{"$f":"+'Capex_FO input'!CU136","v":0},{"$f":"+'Capex_FO input'!CV136","v":0},{"$f":"+'Capex_FO input'!CW136","v":0},{"$f":"+'Capex_FO input'!CX136","v":0},{"$f":"+'Capex_FO input'!CY136","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C137","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP137","v":0},{"$f":"+'Capex_FO input'!CQ137","v":0},{"$f":"+'Capex_FO input'!CR137","v":0},{"$f":"+'Capex_FO input'!CS137","v":0},{"$f":"+'Capex_FO input'!CT137","v":0},{"$f":"+'Capex_FO input'!CU137","v":0},{"$f":"+'Capex_FO input'!CV137","v":0},{"$f":"+'Capex_FO input'!CW137","v":0},{"$f":"+'Capex_FO input'!CX137","v":0},{"$f":"+'Capex_FO input'!CY137","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C138","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP138","v":0},{"$f":"+'Capex_FO input'!CQ138","v":0},{"$f":"+'Capex_FO input'!CR138","v":0},{"$f":"+'Capex_FO input'!CS138","v":0},{"$f":"+'Capex_FO input'!CT138","v":0},{"$f":"+'Capex_FO input'!CU138","v":0},{"$f":"+'Capex_FO input'!CV138","v":0},{"$f":"+'Capex_FO input'!CW138","v":0},{"$f":"+'Capex_FO input'!CX138","v":0},{"$f":"+'Capex_FO input'!CY138","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C139","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP139","v":0},{"$f":"+'Capex_FO input'!CQ139","v":0},{"$f":"+'Capex_FO input'!CR139","v":0},{"$f":"+'Capex_FO input'!CS139","v":0},{"$f":"+'Capex_FO input'!CT139","v":0},{"$f":"+'Capex_FO input'!CU139","v":0},{"$f":"+'Capex_FO input'!CV139","v":0},{"$f":"+'Capex_FO input'!CW139","v":0},{"$f":"+'Capex_FO input'!CX139","v":0},{"$f":"+'Capex_FO input'!CY139","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C140","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP140","v":0},{"$f":"+'Capex_FO input'!CQ140","v":0},{"$f":"+'Capex_FO input'!CR140","v":0},{"$f":"+'Capex_FO input'!CS140","v":0},{"$f":"+'Capex_FO input'!CT140","v":0},{"$f":"+'Capex_FO input'!CU140","v":0},{"$f":"+'Capex_FO input'!CV140","v":0},{"$f":"+'Capex_FO input'!CW140","v":0},{"$f":"+'Capex_FO input'!CX140","v":0},{"$f":"+'Capex_FO input'!CY140","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C141","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP141","v":0},{"$f":"+'Capex_FO input'!CQ141","v":0},{"$f":"+'Capex_FO input'!CR141","v":0},{"$f":"+'Capex_FO input'!CS141","v":0},{"$f":"+'Capex_FO input'!CT141","v":0},{"$f":"+'Capex_FO input'!CU141","v":0},{"$f":"+'Capex_FO input'!CV141","v":0},{"$f":"+'Capex_FO input'!CW141","v":0},{"$f":"+'Capex_FO input'!CX141","v":0},{"$f":"+'Capex_FO input'!CY141","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C142","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!M142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP142","v":0},{"$f":"+'Capex_FO input'!CQ142","v":0},{"$f":"+'Capex_FO input'!CR142","v":0},{"$f":"+'Capex_FO input'!CS142","v":0},{"$f":"+'Capex_FO input'!CT142","v":0},{"$f":"+'Capex_FO input'!CU142","v":0},{"$f":"+'Capex_FO input'!CV142","v":0},{"$f":"+'Capex_FO input'!CW142","v":0},{"$f":"+'Capex_FO input'!CX142","v":0},{"$f":"+'Capex_FO input'!CY142","v":0}]

{"sheet":"Rev&RAV_FO","index":16,"n_rows":122,"n_cols":40,"rows_kept":122,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[80,"Revenue requirement detail"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,"2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,"Revenue requirement and RAV outputs"]
[]
[]
[null,null,null,"Revenue requirement - Building Blocks"]
[]
[null,null,null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!AC15","v":50.356677684661264},{"$f":"ExpSummary_FO!AD15","v":53.286785104149679},{"$f":"ExpSummary_FO!AE15","v":53.418174621288337},{"$f":"ExpSummary_FO!AF15","v":54.016531324049453},{"$f":"ExpSummary_FO!AG15","v":53.892475211416254},{"$f":"ExpSummary_FO!AH15","v":53.706958030155327},{"$f":"ExpSummary_FO!AI15","v":53.964805304239171},{"$f":"ExpSummary_FO!AJ15","v":53.551007063936488},{"$f":"ExpSummary_FO!AK15","v":53.382659853242686},{"$f":"ExpSummary_FO!AL15","v":53.249809482239471}]
[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,{"$f":"+AC47+AC64","v":10.846420670736853},10.907802863389607,10.738865791461444,10.396125527733215,10.127139540649715,{"$f":"+AH47+AH64","v":9.9005137608543077},{"$f":"+AI47+AI64","v":9.7844804522792366},{"$f":"+AJ47+AJ64","v":10.092789351534728},{"$f":"+AK47+AK64","v":10.51303860777074},{"$f":"+AL47+AL64","v":10.711357202273698}]
[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,{"$f":"RollForward_FO!AC17","v":11.560747644496947},{"$f":"RollForward_FO!AD17","v":12.399086056731365},{"$f":"RollForward_FO!AE17","v":13.527609596973619},{"$f":"RollForward_FO!AF17","v":14.503338694924317},{"$f":"RollForward_FO!AG17","v":14.942233272602866},{"$f":"RollForward_FO!AH17","v":14.749438058652636},{"$f":"RollForward_FO!AI17","v":14.592803725672008},{"$f":"RollForward_FO!AJ17","v":14.537763141378857},{"$f":"RollForward_FO!AK17","v":14.490901108361172},{"$f":"RollForward_FO!AL17","v":14.359526080969392}]
[null,null,null,null,null,"Adjustments from last period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PrevPerAdj_FO!AC14","v":0},{"$f":"+PrevPerAdj_FO!AD14","v":0},{"$f":"+PrevPerAdj_FO!AE14","v":0},{"$f":"+PrevPerAdj_FO!AF14","v":0},{"$f":"+PrevPerAdj_FO!AG14","v":0},{"$f":"+PrevPerAdj_FO!AH14","v":0},{"$f":"+PrevPerAdj_FO!AI14","v":0},{"$f":"+PrevPerAdj_FO!AJ14","v":0},{"$f":"+PrevPerAdj_FO!AK14","v":0},{"$f":"+PrevPerAdj_FO!AL14","v":0}]
[null,null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RevenuePriceCap_FO!AC61+RevenueTariffBasket_FO!AC61","v":0},{"$f":"+RevenuePriceCap_FO!AD61+RevenueTariffBasket_FO!AD61","v":0},{"$f":"+RevenuePriceCap_FO!AE61+RevenueTariffBasket_FO!AE61","v":0},{"$f":"+RevenuePriceCap_FO!AF61+RevenueTariffBasket_FO!AF61","v":0},{"$f":"+RevenuePriceCap_FO!AG61+RevenueTariffBasket_FO!AG61","v":0},{"$f":"+RevenuePriceCap_FO!AH61+RevenueTariffBasket_FO!AH61","v":0},{"$f":"+RevenuePriceCap_FO!AI61+RevenueTariffBasket_FO!AI61","v":0},{"$f":"+RevenuePriceCap_FO!AJ61+RevenueTariffBasket_FO!AJ61","v":0},{"$f":"+RevenuePriceCap_FO!AK61+RevenueTariffBasket_FO!AK61","v":0},{"$f":"+RevenuePriceCap_FO!AL61+RevenueTariffBasket_FO!AL61","v":0}]
[null,null,null,null,null,"Tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC122","v":0},{"$f":"AD122","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Determination_Lookup!M10","v":79.864884315259545},{"$f":"Determination_Lookup!N10","v":72.020014479989442},{"$f":"Determination_Lookup!O10","v":73.816698341640972},{"$f":"Determination_Lookup!P10","v":74.005406047395184},{"$f":"Determination_Lookup!Q10","v":75.691877185072869},{"$f":"Determination_Lookup!R10","v":76.095955437895284},{"$f":"+SUM(AC15:AC20)","v":72.763845999895068},76.593674024270655,77.684650009723399,78.915995546706995,78.961848024668825,78.356909849662273,78.342089482190417,78.181559556850075,78.386599569374596,78.320692765482562]
[]
[]
[]
[]
[null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,"<< Now data entry field"]
[]
[]
[]
[null,null,null,"Revenue requirement detail"]
[]
[]
[null,null,null,null,"Existing assets detail"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W24","v":359.00655335484635},{"$f":"+RollForward_FO!X24","v":370.45285261181709},{"$f":"+RollForward_FO!Y24","v":385.84494156067893},{"$f":"+RollForward_FO!Z24","v":392.28983740190222},{"$f":"+RollForward_FO!AA24","v":399.423575420693},{"$f":"+RollForward_FO!AB24","v":400.15058810895425},{"$f":"AB43","v":399.28329902788062},{"$f":"AC43","v":387.67030626142821},376.5167285808472,365.81531035582952,355.53630278413311,{"$f":"AG43","v":345.44515975120578},{"$f":"AH43","v":335.60757615886814},{"$f":"AI43","v":326.0750099413691},{"$f":"AJ43","v":316.92249652009946},{"$f":"AK43","v":308.07439275141695}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W25","v":23.088008144796383},{"$f":"+RollForward_FO!X25","v":28.897529307282419},{"$f":"+RollForward_FO!Y25","v":28.401775085889568},{"$f":"+RollForward_FO!Z25","v":23.915037735849058},{"$f":"+RollForward_FO!AA25","v":16.734093083816791},{"$f":"+RollForward_FO!AB25","v":14.948933260469346}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W27","v":0.41935384615384619},{"$f":"+RollForward_FO!X27","v":0.76020242451154529},{"$f":"+RollForward_FO!Y27","v":2.535648791411043},{"$f":"+RollForward_FO!Z27","v":1.1858696397941682},{"$f":"+RollForward_FO!AA27","v":1.5527833180661577},{"$f":"+RollForward_FO!AB27","v":0.99792760180995477}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W26","v":0.11100542986425338},{"$f":"+RollForward_FO!X26","v":0.97425562966252233},{"$f":"+RollForward_FO!Y26","v":6.8226441717791415},{"$f":"+RollForward_FO!Z26","v":2.5215668953687822},{"$f":"+RollForward_FO!AA26","v":0.10721921374045801},{"$f":"+RollForward_FO!AB26","v":0}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!W17","v":10.575349611807534},{"$f":"RollForward_FO!X17","v":11.065982304246512},{"$f":"RollForward_FO!Y17","v":11.656034134236888},{"$f":"RollForward_FO!Z17","v":12.471364897161193},{"$f":"RollForward_FO!AA17","v":13.848281645261494},{"$f":"RollForward_FO!AB17","v":14.257661255570129},{"$f":"+RollForward_FO!AC15","v":11.012992766452397},{"$f":"+RollForward_FO!AD15","v":10.55357768058099},{"$f":"+RollForward_FO!AE15","v":10.101418225017692},{"$f":"+RollForward_FO!AF15","v":9.6790075716964292},{"$f":"+RollForward_FO!AG15","v":9.491143032927317},{"$f":"+RollForward_FO!AH15","v":9.2375835923376535},{"$f":"+RollForward_FO!AI15","v":8.9325662174990565},{"$f":"+RollForward_FO!AJ15","v":8.5525134212696194},{"$f":"+RollForward_FO!AK15","v":8.2481037686825083},{"$f":"+RollForward_FO!AL15","v":7.9464537450373891}]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W25","v":0.53600000000000003},{"$f":"ExpSummary_FO!X25","v":0.70499999999999996},{"$f":"ExpSummary_FO!Y25","v":0.94255214723926384},{"$f":"ExpSummary_FO!Z25","v":0.6024982847341338},{"$f":"ExpSummary_FO!AA25","v":0.49879621848739497},{"$f":"ExpSummary_FO!AB25","v":0.56063348416289593},{"$f":"ExpSummary_FO!AC25","v":0.6},{"$f":"ExpSummary_FO!AD25","v":0.6},{"$f":"ExpSummary_FO!AE25","v":0.6},{"$f":"ExpSummary_FO!AF25","v":0.6},{"$f":"ExpSummary_FO!AG25","v":0.6},{"$f":"ExpSummary_FO!AH25","v":0.6},{"$f":"ExpSummary_FO!AI25","v":0.6},{"$f":"ExpSummary_FO!AJ25","v":0.6},{"$f":"ExpSummary_FO!AK25","v":0.6},{"$f":"ExpSummary_FO!AL25","v":0.6}]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W37:W38)-SUM(W39:W42)","v":370.45285261181709},385.84494156067893,392.28983740190222,399.423575420693,400.15058810895425,399.28329902788062,{"$f":"+SUM(AC37:AC38)-SUM(AC39:AC42)","v":387.67030626142821},376.5167285808472,365.81531035582952,355.53630278413311,345.44515975120578,335.60757615886814,326.0750099413691,316.92249652009946,308.07439275141695,299.52793900637954]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(W37,W43)","v":364.72970298333172},378.14889708624798,389.06738948129055,395.85670641129764,399.7870817648236,399.71694356841743,{"$f":"+AVERAGE(AC37,AC43)","v":393.47680264465441},382.09351742113768,371.16601946833839,360.67580656998132,350.49073126766945,340.52636795503696,330.84129305011862,321.49875323073428,312.49844463575823,303.80116587889825]
[]
[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,{"$f":"+Determination_Lookup!M9","v":17.457671613484031},{"$f":"+Determination_Lookup!N9","v":13.984326640228019},{"$f":"+Determination_Lookup!O9","v":14.724981386985773},{"$f":"+Determination_Lookup!P9","v":15.967687853797329},{"$f":"+Determination_Lookup!Q9","v":16.881711260134555},{"$f":"+Determination_Lookup!R9","v":17.077834868754195},{"$f":"+AC45*KeyAssumptionsPriceControl_FO!AC42","v":10.033658467438688},{"$f":"+AD45*KeyAssumptionsPriceControl_FO!AD42","v":9.0174070111388485},{"$f":"+AE45*KeyAssumptionsPriceControl_FO!AE42","v":8.3883520399844471},{"$f":"+AF45*KeyAssumptionsPriceControl_FO!AF42","v":7.8266650025685944},{"$f":"+AG45*KeyAssumptionsPriceControl_FO!AG42","v":7.395354429747826},{"$f":"+AH45*KeyAssumptionsPriceControl_FO!AH42","v":7.0148431798737612},{"$f":"+AI45*KeyAssumptionsPriceControl_FO!AI42","v":6.6499099903073846},{"$f":"+AJ45*KeyAssumptionsPriceControl_FO!AJ42","v":6.5585745659069801},{"$f":"+AK45*KeyAssumptionsPriceControl_FO!AK42","v":6.4999676484237705},{"$f":"+AL45*KeyAssumptionsPriceControl_FO!AL42","v":6.319064250281083}]
[]
[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,{"$f":"+W47+W41","v":28.033021225291563},25.05030894447453,26.381015521222661,28.439052750958524,30.729992905396049,31.335496124324322,{"$f":"+AC47+AC41","v":21.046651233891083},19.570984691719836,18.489770265002139,17.505672574265024,16.886497462675145,16.252426772211415,15.58247620780644,15.1110879871766,14.748071417106278,14.265517995318472]
[]
[]
[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,{"$f":"+AB60","v":0},63.746055160640438,96.456983165695064,111.55308333669413,125.26355492732624,{"$f":"+AG60","v":133.67342240934568},{"$f":"+AH60","v":146.48876991886269},{"$f":"+AI60","v":165.40878848629674},{"$f":"+AJ60","v":181.08285716348252},{"$f":"+AK60","v":204.78935046603385}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC19","v":65.755762538684991},{"$f":"+ExpSummary_FO!AD19","v":36.030696381205004},{"$f":"+ExpSummary_FO!AE19","v":20.010839042954998},{"$f":"+ExpSummary_FO!AF19","v":20.029102713859999},{"$f":"+ExpSummary_FO!AG19","v":15.369545221694999},{"$f":"+ExpSummary_FO!AH19","v":19.898096975831997},{"$f":"+ExpSummary_FO!AI19","v":26.110676075607003},{"$f":"+ExpSummary_FO!AJ19","v":23.252045897294998},{"$f":"+ExpSummary_FO!AK19","v":31.498760642229996},{"$f":"+ExpSummary_FO!AL19","v":20.790544672384996}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC21","v":1.4619525},{"$f":"+ExpSummary_FO!AD21","v":1.4742599999999999},{"$f":"+ExpSummary_FO!AE21","v":1.4885475000000001},{"$f":"+ExpSummary_FO!AF21","v":1.4943},{"$f":"+ExpSummary_FO!AG21","v":1.5085875},{"$f":"+ExpSummary_FO!AH21","v":1.5208949999999999},{"$f":"+ExpSummary_FO!AI21","v":1.5304199999999999},{"$f":"+ExpSummary_FO!AJ21","v":1.5427275},{"$f":"+ExpSummary_FO!AK21","v":1.5494700000000001},{"$f":"+ExpSummary_FO!AL21","v":1.5703125}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC20","v":0},{"$f":"+ExpSummary_FO!AD20","v":0},{"$f":"+ExpSummary_FO!AE20","v":0},{"$f":"+ExpSummary_FO!AF20","v":0},{"$f":"+ExpSummary_FO!AG20","v":0},{"$f":"+ExpSummary_FO!AH20","v":0.05},{"$f":"+ExpSummary_FO!AI20","v":0},{"$f":"+ExpSummary_FO!AJ20","v":0.05},{"$f":"+ExpSummary_FO!AK20","v":0},{"$f":"+ExpSummary_FO!AL20","v":0.05}]
[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,{"$f":"+RollForward_FO!AC16","v":0.54775487804455003},{"$f":"+RollForward_FO!AD16","v":1.8455083761503748},{"$f":"+RollForward_FO!AE16","v":3.4261913719559258},{"$f":"+RollForward_FO!AF16","v":4.8243311232278874},{"$f":"+RollForward_FO!AG16","v":5.4510902396755494},{"$f":"+RollForward_FO!AH16","v":5.5118544663149827},{"$f":"+RollForward_FO!AI16","v":5.6602375081729512},{"$f":"+RollForward_FO!AJ16","v":5.9852497201092376},{"$f":"+RollForward_FO!AK16","v":6.2427973396786642},{"$f":"+RollForward_FO!AL16","v":6.4130723359320028}]
[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,{"$f":"+SUM(AC54:AC55)-SUM(AC56:AC59)","v":63.746055160640438},96.456983165695064,111.55308333669413,125.26355492732624,133.67342240934568,{"$f":"+SUM(AH54:AH55)-SUM(AH56:AH59)","v":146.48876991886269},{"$f":"+SUM(AI54:AI55)-SUM(AI56:AI59)","v":165.40878848629674},{"$f":"+SUM(AJ54:AJ55)-SUM(AJ56:AJ59)","v":181.08285716348252},{"$f":"+SUM(AK54:AK55)-SUM(AK56:AK59)","v":204.78935046603385},{"$f":"+SUM(AL54:AL55)-SUM(AL56:AL59)","v":217.54651030248687}]
[]
[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,{"$f":"+AVERAGE(AC54,AC60)","v":31.873027580320219},80.101519163167751,104.00503325119459,118.40831913201018,129.46848866833597,{"$f":"+AVERAGE(AH54,AH60)","v":140.08109616410417},{"$f":"+AVERAGE(AI54,AI60)","v":155.94877920257971},{"$f":"+AVERAGE(AJ54,AJ60)","v":173.24582282488961},{"$f":"+AVERAGE(AK54,AK60)","v":192.93610381475818},{"$f":"+AVERAGE(AL54,AL60)","v":211.16793038426036}]
[]
[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,{"$f":"+AC62*KeyAssumptionsPriceControl_FO!AC42","v":0.81276220329816551},{"$f":"+AD62*KeyAssumptionsPriceControl_FO!AD42","v":1.8903958522507589},{"$f":"+AE62*KeyAssumptionsPriceControl_FO!AE42","v":2.3505137514769974},{"$f":"+AF62*KeyAssumptionsPriceControl_FO!AF42","v":2.569460525164621},{"$f":"+AG62*KeyAssumptionsPriceControl_FO!AG42","v":2.7317851109018889},{"$f":"+AH62*KeyAssumptionsPriceControl_FO!AH42","v":2.8856705809805461},{"$f":"+AI62*KeyAssumptionsPriceControl_FO!AI42","v":3.1345704619718524},{"$f":"+AJ62*KeyAssumptionsPriceControl_FO!AJ42","v":3.5342147856277486},{"$f":"+AK62*KeyAssumptionsPriceControl_FO!AK42","v":4.0130709593469698},{"$f":"+AL62*KeyAssumptionsPriceControl_FO!AL42","v":4.3922929519926148}]
[]
[null,null,null,null,"Return on and of new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC64+AC58","v":1.3605170813427154},3.7359042284011337,5.7767051234329232,7.3937916483925079,8.1828753505774383,{"$f":"+AH64+AH58","v":8.3975250472955292},{"$f":"+AI64+AI58","v":8.7948079701448041},{"$f":"+AJ64+AJ58","v":9.5194645057369858},{"$f":"+AK64+AK58","v":10.255868299025634},{"$f":"+AL64+AL58","v":10.805365287924618}]
[]
[]
[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,{"$f":"W37","v":359.00655335484635},{"$f":"+W78","v":370.45285261181709},385.84494156067893,392.28983740190222,399.423575420693,400.15058810895425,399.28329902788062,451.41636142206863,472.97371174654228,477.36839369252368,480.79985771145931,{"$f":"+AG78","v":479.1185821605514},{"$f":"+AH78","v":482.09634607773074},{"$f":"+AI78","v":491.4837984276657},{"$f":"+AJ78","v":498.0053536835818},{"$f":"+AK78","v":512.86374321745063}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W55+W38","v":23.088008144796383},{"$f":"+X55+X38","v":28.897529307282419},28.401775085889568,23.915037735849058,16.734093083816791,{"$f":"+AB55+AB38","v":14.948933260469346},{"$f":"+AC55+AC38","v":65.755762538684991},36.030696381205004,20.010839042954998,20.029102713859999,15.369545221694999,{"$f":"+AH55+AH38","v":19.898096975831997},26.110676075607003,23.252045897294998,31.498760642229996,20.790544672384996]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W56+W39","v":0.41935384615384619},0.76020242451154529,2.535648791411043,1.1858696397941682,1.5527833180661577,0.99792760180995477,1.4619525,1.4742599999999999,1.4885475000000001,1.4943,1.5085875,1.5208949999999999,1.5304199999999999,1.5427275,1.5494700000000001,1.5703125]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57+W40","v":0.11100542986425338},0.97425562966252233,6.8226441717791415,2.5215668953687822,0.10721921374045801,0,0,0,0,0,0,0.05,0,0.05,0,0.05]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W58+W41","v":10.575349611807534},11.065982304246512,11.656034134236888,12.471364897161193,13.848281645261494,14.257661255570129,11.560747644496947,12.399086056731365,13.527609596973619,14.503338694924317,14.942233272602866,14.749438058652636,14.592803725672008,14.537763141378857,14.490901108361172,14.359526080969392]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59+W42","v":0.53600000000000003},0.70499999999999996,0.94255214723926384,0.6024982847341338,0.49879621848739497,0.56063348416289593,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"Rolled forward RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W71:W72)-SUM(W73:W76)","v":370.45285261181709},385.84494156067893,392.28983740190222,399.423575420693,400.15058810895425,399.28329902788062,451.41636142206863,472.97371174654228,477.36839369252368,480.79985771145931,479.1185821605514,{"$f":"+SUM(AH71:AH72)-SUM(AH73:AH76)","v":482.09634607773074},{"$f":"+SUM(AI71:AI72)-SUM(AI73:AI76)","v":491.4837984276657},{"$f":"+SUM(AJ71:AJ72)-SUM(AJ73:AJ76)","v":498.0053536835818},{"$f":"+SUM(AK71:AK72)-SUM(AK73:AK76)","v":512.86374321745063},{"$f":"+SUM(AL71:AL72)-SUM(AL73:AL76)","v":517.07444930886618}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W30","v":370.45285261181709},{"$f":"+RollForward_FO!X30","v":385.84494156067893},{"$f":"+RollForward_FO!Y30","v":392.28983740190222},{"$f":"+RollForward_FO!Z30","v":399.423575420693},{"$f":"+RollForward_FO!AA30","v":400.15058810895425},{"$f":"+RollForward_FO!AB30","v":399.28329902788062},{"$f":"+RollForward_FO!AC30","v":451.41636142206863},{"$f":"+RollForward_FO!AD30","v":472.97371174654228},{"$f":"+RollForward_FO!AE30","v":477.36839369252368},{"$f":"+RollForward_FO!AF30","v":480.79985771145931},{"$f":"+RollForward_FO!AG30","v":479.1185821605514},{"$f":"+RollForward_FO!AH30","v":482.09634607773074},{"$f":"+RollForward_FO!AI30","v":491.4837984276657},{"$f":"+RollForward_FO!AJ30","v":498.0053536835818},{"$f":"+RollForward_FO!AK30","v":512.86374321745063},{"$f":"+RollForward_FO!AL30","v":517.07444930886618}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(W79,2)=ROUND(W78,2),0,1)","v":0},{"$f":"IF(ROUND(X79,2)=ROUND(X78,2),0,1)","v":0},{"$f":"IF(ROUND(Y79,2)=ROUND(Y78,2),0,1)","v":0},{"$f":"IF(ROUND(Z79,2)=ROUND(Z78,2),0,1)","v":0},{"$f":"IF(ROUND(AA79,2)=ROUND(AA78,2),0,1)","v":0},{"$f":"IF(ROUND(AB79,2)=ROUND(AB78,2),0,1)","v":0},{"$f":"IF(ROUND(AC79,2)=ROUND(AC78,2),0,1)","v":0},{"$f":"IF(ROUND(AD79,2)=ROUND(AD78,2),0,1)","v":0},{"$f":"IF(ROUND(AE79,2)=ROUND(AE78,2),0,1)","v":0},{"$f":"IF(ROUND(AF79,2)=ROUND(AF78,2),0,1)","v":0},{"$f":"IF(ROUND(AG79,2)=ROUND(AG78,2),0,1)","v":0},{"$f":"IF(ROUND(AH79,2)=ROUND(AH78,2),0,1)","v":0},{"$f":"IF(ROUND(AI79,2)=ROUND(AI78,2),0,1)","v":0},{"$f":"IF(ROUND(AJ79,2)=ROUND(AJ78,2),0,1)","v":0},{"$f":"IF(ROUND(AK79,2)=ROUND(AK78,2),0,1)","v":0},{"$f":"IF(ROUND(AL79,2)=ROUND(AL78,2),0,1)","v":0}]
[null,null,null,null,"Benchmark tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W78-W79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AG78-AG79","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,"Parameters"]
[null,null,null,null,null,"Forecast inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!W14","v":2.1256931608133023E-2},{"$f":"+KeyAssumptionsPriceControl_FO!X14","v":1.9004524886877761E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Y14","v":1.3321492007104752E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Z14","v":2.1910604732690686E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AA14","v":1.1149228130360234E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AB14","v":5.0890585241730291E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AC14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AD14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AE14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AF14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AG14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AH14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AI14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AJ14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AK14","v":0.03},{"$f":"+KeyAssumptionsPriceControl_FO!AL14","v":0.03}]
[null,null,null,null,null,"Inflation factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!W15","v":0.89184826472962064},{"$f":"+KeyAssumptionsPriceControl_FO!X15","v":0.90879741727199348},{"$f":"+KeyAssumptionsPriceControl_FO!Y15","v":0.92090395480225984},{"$f":"+KeyAssumptionsPriceControl_FO!Z15","v":0.94108151735270373},{"$f":"+KeyAssumptionsPriceControl_FO!AA15","v":0.95157384987893467},{"$f":"+KeyAssumptionsPriceControl_FO!AB15","v":1},{"$f":"+KeyAssumptionsPriceControl_FO!AC15","v":1.03},{"$f":"+KeyAssumptionsPriceControl_FO!AD15","v":1.0609},{"$f":"+KeyAssumptionsPriceControl_FO!AE15","v":1.092727},{"$f":"+KeyAssumptionsPriceControl_FO!AF15","v":1.1255088100000001},{"$f":"+KeyAssumptionsPriceControl_FO!AG15","v":1.1592740743000001},{"$f":"+KeyAssumptionsPriceControl_FO!AH15","v":1.1940522965290001},{"$f":"+KeyAssumptionsPriceControl_FO!AI15","v":1.2298738654248702},{"$f":"+KeyAssumptionsPriceControl_FO!AJ15","v":1.2667700813876164},{"$f":"+KeyAssumptionsPriceControl_FO!AK15","v":1.3047731838292449},{"$f":"+KeyAssumptionsPriceControl_FO!AL15","v":1.3439163793441222}]
[null,null,null,null,null,"Gearing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$90","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W28","v":0.3},0.3,0.3,0.3,0.3,0.3,{"$f":"+AC28","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[]
[null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!F38","v":"Gearing (Debt/Assets)"},null,{"$f":"KeyAssumptionsPriceControl_FO!AC43","v":0.6}]
[null,null,null,null,null,"Cost of debt (nominal)",null,{"$f":"+KeyAssumptionsPriceControl_FO!AC32","v":4.5590838412683798E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KeyAssumptionsPriceControl_FO!AC32","v":4.5590838412683798E-2},{"$f":"KeyAssumptionsPriceControl_FO!AD32","v":4.2291638412683803E-2},{"$f":"KeyAssumptionsPriceControl_FO!AE32","v":4.0684105079350476E-2},{"$f":"KeyAssumptionsPriceControl_FO!AF32","v":3.9167266666666666E-2},{"$f":"KeyAssumptionsPriceControl_FO!AG32","v":3.8012233333333333E-2},{"$f":"KeyAssumptionsPriceControl_FO!AH32","v":3.7237233333333335E-2},{"$f":"KeyAssumptionsPriceControl_FO!AI32","v":3.6377233333333335E-2},{"$f":"KeyAssumptionsPriceControl_FO!AJ32","v":3.6824700000000002E-2},{"$f":"KeyAssumptionsPriceControl_FO!AK32","v":3.7533000000000004E-2},{"$f":"KeyAssumptionsPriceControl_FO!AL32","v":3.7533000000000004E-2}]
[null,null,null,null,null,"Franking credit value",null,0.5]
[]
[]
[null,null,null,null,null,"Taxation calculation"]
[]
[null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"}]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC15:AC19)","v":72.763845999895068},76.593674024270655,77.684650009723399,78.915995546706995,78.961848024668825,{"$f":"SUM(AH15:AH19)","v":78.356909849662273},{"$f":"SUM(AI15:AI19)","v":78.342089482190417},{"$f":"SUM(AJ15:AJ19)","v":78.181559556850075},{"$f":"SUM(AK15:AK19)","v":78.386599569374596},{"$f":"SUM(AL15:AL19)","v":78.320692765482562}]
[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,{"$f":"+AC73","v":1.4619525},1.4742599999999999,1.4885475000000001,1.4943,1.5085875,{"$f":"+AH73","v":1.5208949999999999},1.5304199999999999,1.5427275,1.5494700000000001,1.5703125]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.05,0,0.05,0,0.05]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!AC24","v":2},{"$f":"ExpSummary_FO!AD24","v":2},{"$f":"ExpSummary_FO!AE24","v":2},{"$f":"ExpSummary_FO!AF24","v":2},{"$f":"ExpSummary_FO!AG24","v":2},{"$f":"ExpSummary_FO!AH24","v":2},{"$f":"ExpSummary_FO!AI24","v":2},{"$f":"ExpSummary_FO!AJ24","v":2},{"$f":"ExpSummary_FO!AK24","v":2},{"$f":"ExpSummary_FO!AL24","v":2}]
[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,{"$f":"+AC15","v":50.356677684661264},53.286785104149679,53.418174621288337,54.016531324049453,53.892475211416254,{"$f":"+AH15","v":53.706958030155327},{"$f":"+AI15","v":53.964805304239171},{"$f":"+AJ15","v":53.551007063936488},{"$f":"+AK15","v":53.382659853242686},{"$f":"+AL15","v":53.249809482239471}]
[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,{"$f":"+AC62+AC45","v":425.34983022497465},462.1950365843054,475.17105271953301,479.08412570199152,479.95921993600541,{"$f":"+AH62+AH45","v":480.60746411914113},{"$f":"+AI62+AI45","v":486.79007225269834},{"$f":"+AJ62+AJ45","v":494.7445760556239},{"$f":"+AK62+AK45","v":505.43454845051644},{"$f":"+AL62+AL45","v":514.96909626315858}]
[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,{"$f":"+AC103*AC86","v":255.20989813498477},277.31702195058324,285.10263163171982,287.45047542119488,287.97553196160322,{"$f":"+AH103*AH86","v":288.36447847148469},{"$f":"+AI103*AI86","v":292.07404335161897},{"$f":"+AJ103*AJ86","v":296.84674563337433},{"$f":"+AK103*AK86","v":303.26072907030988},{"$f":"+AL103*AL86","v":308.98145775789516}]
[]
[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$85","v":74.946761379891925},81.25822877234873,84.888114551175022,88.820648237739505,91.538423273815241,{"$f":"+AH98*AH$85","v":93.562248154905063},96.350888416922601,99.03806056284175,102.276733089681,105.25646184911071]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.505811075,1.5640424339999999,1.6265760440325001,1.6818478147830003,1.7488663775630513,1.8160281675294736,1.8822235611235296,1.954281040733914,2.0217069051479002,2.1103686894388169]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.9702614826450007E-2,0,6.3338504069380824E-2,0,6.7195818967206111E-2]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC101*AC$85","v":2.06},2.1217999999999999,2.185454,2.2510176200000003,2.3185481486000001,2.3881045930580003,2.4597477308497404,2.5335401627752328,2.6095463676584898,2.6878327586882444]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC102*AC$85","v":51.867378015201105},{"$f":"+AD102*AD$85","v":56.531950316992393},{"$f":"+AE102*AE$85","v":58.37148169939654},{"$f":"+AF102*AF$85","v":60.79608189085863},{"$f":"+AG102*AG$85","v":62.476149312450282},64.128916575493591,66.369903696425169,67.836813576771647,69.652263057989074,71.563291160135577]
[null,null,null,null,null,"Tax depreciation (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!AC19","v":1.0837714692171363},{"$f":"+'Finance&Tax_FO'!AD19","v":3.0237878995470315},{"$f":"+'Finance&Tax_FO'!AE19","v":4.401842652606974},{"$f":"+'Finance&Tax_FO'!AF19","v":5.4040299458682686},{"$f":"+'Finance&Tax_FO'!AG19","v":5.9881744548347182},{"$f":"+'Finance&Tax_FO'!AH19","v":6.1505173509603335},{"$f":"+'Finance&Tax_FO'!AI19","v":6.3412861103720184},{"$f":"+'Finance&Tax_FO'!AJ19","v":6.7396850016144105},{"$f":"+'Finance&Tax_FO'!AK19","v":7.3379537048960488},{"$f":"+'Finance&Tax_FO'!AL19","v":7.8632030796711803}]
[null,null,null,null,null,"Tax depreciation (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!AC18","v":13.669840274742056},{"$f":"+'Finance&Tax_FO'!AD18","v":13.605438175045087},{"$f":"+'Finance&Tax_FO'!AE18","v":12.365078805804529},{"$f":"+'Finance&Tax_FO'!AF18","v":12.026291405962089},{"$f":"+'Finance&Tax_FO'!AG18","v":12.026291405962089},{"$f":"+'Finance&Tax_FO'!AH18","v":11.967967724533523},{"$f":"+'Finance&Tax_FO'!AI18","v":11.383678530258017},{"$f":"+'Finance&Tax_FO'!AJ18","v":11.322292960115226},{"$f":"+'Finance&Tax_FO'!AK18","v":10.3229223781144},{"$f":"+'Finance&Tax_FO'!AL18","v":10.139490016433445}]
[null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC104*AC$91*AC$85","v":11.984290224005269},{"$f":"AD104*AD$91*AD$85","v":12.44243806319356},{"$f":"AE104*AE$91*AE$85","v":12.674699381408063},12.671709115730879,12.690101600379915,12.821608626302469,13.067219959113904,13.847434104853807,14.851300165890217,15.585399667778043]
[null,null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!AC20","v":39.849210442},{"$f":"IF(AC116<0,-AC116,0)","v":39.941917970273636},40.601461218702994,39.714419162711579,37.859017848608943,{"$f":"IF(AG116<0,-AG116,0)","v":35.433896822257637},{"$f":"IF(AH116<0,-AH116,0)","v":32.736526184055009},{"$f":"IF(AI116<0,-AI116,0)","v":29.205754771328259},{"$f":"IF(AJ116<0,-AJ116,0)","v":25.426098648332427},{"$f":"IF(AK116<0,-AK116,0)","v":20.682551592734782}]
[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,{"$f":"SUM(AC107:AC108,AC110)-SUM(AC111:AC115)","v":-39.941917970273636},-40.601461218702994,-39.714419162711579,-37.859017848608943,-35.433896822257637,{"$f":"SUM(AH107:AH108,AH110)-SUM(AH111:AH115)","v":-32.736526184055009},{"$f":"SUM(AI107:AI108,AI110)-SUM(AI111:AI115)","v":-29.205754771328259},{"$f":"SUM(AJ107:AJ108,AJ110)-SUM(AJ111:AJ115)","v":-25.426098648332427},{"$f":"SUM(AK107:AK108,AK110)-SUM(AK111:AK115)","v":-20.682551592734782},{"$f":"SUM(AL107:AL108,AL110)-SUM(AL111:AL115)","v":-15.779272219515263}]
[null,null,null,null,null,"Benchmark gross tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC116<0,0,AC116*AC$87/(1-AC87*(1-$H$92)))","v":0},0,0,0,0,{"$f":"IF(AH116<0,0,AH116*AH$87/(1-AH87*(1-$H$92)))","v":0},{"$f":"IF(AI116<0,0,AI116*AI$87/(1-AI87*(1-$H$92)))","v":0},{"$f":"IF(AJ116<0,0,AJ116*AJ$87/(1-AJ87*(1-$H$92)))","v":0},{"$f":"IF(AK116<0,0,AK116*AK$87/(1-AK87*(1-$H$92)))","v":0},{"$f":"IF(AL116<0,0,AL116*AL$87/(1-AL87*(1-$H$92)))","v":0}]
[null,null,null,null,null,"Franking benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC117*$H92","v":0},0,0,0,0,{"$f":"+AH117*$H92","v":0},{"$f":"+AI117*$H92","v":0},{"$f":"+AJ117*$H92","v":0},{"$f":"+AK117*$H92","v":0},{"$f":"+AL117*$H92","v":0}]
[]
[null,null,null,null,null,"Benchmark tax liability (MOD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC117-AC118","v":0},0,0,0,0,{"$f":"AH117-AH118","v":0},{"$f":"AI117-AI118","v":0},{"$f":"AJ117-AJ118","v":0},{"$f":"AK117-AK118","v":0},{"$f":"AL117-AL118","v":0}]
[]
[null,null,null,null,"Benchmark tax liability (real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC120/AC85","v":0},0,0,0,0,{"$f":"+AH120/AH85","v":0},{"$f":"+AI120/AI85","v":0},{"$f":"+AJ120/AJ85","v":0},{"$f":"+AK120/AK85","v":0},{"$f":"+AL120/AL85","v":0}]

{"sheet":"Indicators_FO","index":17,"n_rows":252,"n_cols":38,"rows_kept":252,"cut":false,"hidden":false,"merged":[[57,4,57,8],[58,4,58,8],[59,4,59,8],[47,4,47,8],[48,4,48,8],[49,4,49,8],[54,4,54,8],[55,4,55,8],[56,4,56,8],[44,4,44,8],[25,4,25,8],[26,4,26,8],[31,4,31,8],[32,4,32,8],[2,1,2,5],[23,4,23,8],[24,4,24,8],[45,4,45,8],[46,4,46,8],[15,4,15,8],[16,4,16,8],[17,4,17,8],[18,4,18,8],[38,4,38,8],[39,4,39,8],[33,4,33,8],[34,4,34,8],[35,4,35,8],[36,4,36,8],[37,4,37,8]]}
[80,"Financial indicators"]
[null,{"$f":"Model_Name","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,"Adjustments to financial indicator inputs"]
[]
[null,null,null,"All adjustments must be defined and explained"]
[null,null,null,"[Note: any adjustments due to non-prescribed services should be included on the Non Prescribed worksheet, rather than below]"]
[]
[null,null,1,"Revenue adjustments"]
[]
[]
[]
[]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D15))","v":"Total revenue adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W16:W19)","v":0},{"$f":"+SUM(X16:X19)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH16:AH19)","v":0},{"$f":"+SUM(AI16:AI19)","v":0},{"$f":"+SUM(AJ16:AJ19)","v":0},{"$f":"+SUM(AK16:AK19)","v":0},{"$f":"+SUM(AL16:AL19)","v":0}]
[]
[]
[null,null,2,"Operating expenditure adjustments"]
[]
[]
[]
[]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D23))","v":"Total operating expenditure adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W24:W27)","v":0},{"$f":"+SUM(X24:X27)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH24:AH27)","v":0},{"$f":"+SUM(AI24:AI27)","v":0},{"$f":"+SUM(AJ24:AJ27)","v":0},{"$f":"+SUM(AK24:AK27)","v":0},{"$f":"+SUM(AL24:AL27)","v":0}]
[]
[]
[null,null,3,"Operating cash flow adjustments"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D31))","v":"Total operating cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W32:W40)","v":0},{"$f":"+SUM(X32:X40)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH32:AH40)","v":0},{"$f":"+SUM(AI32:AI40)","v":0},{"$f":"+SUM(AJ32:AJ40)","v":0},{"$f":"+SUM(AK32:AK40)","v":0},{"$f":"+SUM(AL32:AL40)","v":0}]
[]
[]
[null,null,4,"Investing cash flow adjustments"]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D44))","v":"Total investing cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W45:W50)","v":0},{"$f":"+SUM(X45:X50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH45:AH50)","v":0},{"$f":"+SUM(AI45:AI50)","v":0},{"$f":"+SUM(AJ45:AJ50)","v":0},{"$f":"+SUM(AK45:AK50)","v":0},{"$f":"+SUM(AL45:AL50)","v":0}]
[]
[]
[null,null,5,"Interest payment adjustments"]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D54))","v":"Total interest payment adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W55:W60)","v":0},{"$f":"+SUM(X55:X60)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH55:AH60)","v":0},{"$f":"+SUM(AI55:AI60)","v":0},{"$f":"+SUM(AJ55:AJ60)","v":0},{"$f":"+SUM(AK55:AK60)","v":0},{"$f":"+SUM(AL55:AL60)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"Other inputs required for the calculation of indicators"]
[null,null,null,null,null,"RP3",null,"RP4",null,"RP5"]
[null,null,null,null,"Dividend plus tax equivalents benchmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only for Metro businesses"]
[null,null,null,null,"Marginal Interest Rate - Borrowings",{"$f":"Determination_Lookup!W20","v":6.5000000000000002E-2},null,{"$f":"Determination_Lookup!X20","v":0.05},null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[null,null,null,null,"Marginal Interest Rate - Cash",{"$f":"Determination_Lookup!W21","v":4.4999999999999998E-2},null,{"$f":"Determination_Lookup!X21","v":3.5000000000000003E-2},null,3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[]
[]
[]
[]
[]
[null,null,null,"Dividends - whole of business"]
[null,null,null,"$m, MOD"]
[null,null,null,null,null,{"$f":"F$68","v":"RP3"},null,{"$f":"H$68","v":"RP4"},null,{"$f":"J$68","v":"RP5"}]
[null,null,null,null,"Dividend plus tax equivalents benchmark",{"$f":"F69","v":0},null,{"$f":"H69","v":0},null,{"$f":"J69","v":0}]
[]
[null,null,null,null,"Revenue from ordinary activities"]
[null,null,null,null,"Prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!W17+RevenuePriceCap_FO!W15)*'Rev&RAV_FO'!W85,(RevenueTariffBasket_FO!W17+RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85)","v":67.043022457306265},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!X17+RevenuePriceCap_FO!X15)*'Rev&RAV_FO'!X85,(RevenueTariffBasket_FO!X17+RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85)","v":67.13362299923871},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Y17+RevenuePriceCap_FO!Y15)*'Rev&RAV_FO'!Y85,(RevenueTariffBasket_FO!Y17+RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85)","v":66.114211699303411},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Z17+RevenuePriceCap_FO!Z15)*'Rev&RAV_FO'!Z85,(RevenueTariffBasket_FO!Z17+RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85)","v":64.55400011664959},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AA17+RevenuePriceCap_FO!AA15)*'Rev&RAV_FO'!AA85,(RevenueTariffBasket_FO!AA17+RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85)","v":66.537276280931835},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AB17+RevenuePriceCap_FO!AB15)*'Rev&RAV_FO'!AB85,(RevenueTariffBasket_FO!AB17+RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85)","v":68.534601454625758},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AC17+RevenuePriceCap_FO!AC15)*'Rev&RAV_FO'!AC85,(RevenueTariffBasket_FO!AC17+RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85)","v":71.995453358615791},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AD17+RevenuePriceCap_FO!AD15)*'Rev&RAV_FO'!AD85,(RevenueTariffBasket_FO!AD17+RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85)","v":75.387766439273165},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AE17+RevenuePriceCap_FO!AE15)*'Rev&RAV_FO'!AE85,(RevenueTariffBasket_FO!AE17+RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85)","v":78.944303147897287},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AF17+RevenuePriceCap_FO!AF15)*'Rev&RAV_FO'!AF85,(RevenueTariffBasket_FO!AF17+RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85)","v":82.676886090599183},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AG17+RevenuePriceCap_FO!AG15)*'Rev&RAV_FO'!AG85,(RevenueTariffBasket_FO!AG17+RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85)","v":86.596425711396506},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AH17+RevenuePriceCap_FO!AH15)*'Rev&RAV_FO'!AH85,(RevenueTariffBasket_FO!AH17+RevenueTariffBasket_FO!AH15)*'Rev&RAV_FO'!AH85)","v":90.734946479784639},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AI17+RevenuePriceCap_FO!AI15)*'Rev&RAV_FO'!AI85,(RevenueTariffBasket_FO!AI17+RevenueTariffBasket_FO!AI15)*'Rev&RAV_FO'!AI85)","v":95.072770679559582},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AJ17+RevenuePriceCap_FO!AJ15)*'Rev&RAV_FO'!AJ85,(RevenueTariffBasket_FO!AJ17+RevenueTariffBasket_FO!AJ15)*'Rev&RAV_FO'!AJ85)","v":99.616036406644398},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AK17+RevenuePriceCap_FO!AK15)*'Rev&RAV_FO'!AK85,(RevenueTariffBasket_FO!AK17+RevenueTariffBasket_FO!AK15)*'Rev&RAV_FO'!AK85)","v":104.37956360949011},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AL17+RevenuePriceCap_FO!AL15)*'Rev&RAV_FO'!AL85,(RevenueTariffBasket_FO!AL17+RevenueTariffBasket_FO!AL15)*'Rev&RAV_FO'!AL85)","v":109.37255169724276}]
[null,null,null,null,"(less income not received)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W15,RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85","v":3.7999999999999999E-2},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X15,RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85","v":0.20399999999999999},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y15,RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85","v":0.249},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z15,RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85","v":0.16800000000000001},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA15,RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85","v":0.27700000000000002},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB15,RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85","v":0.20200000000000001},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC15,RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85","v":0.28840000000000005},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD15,RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85","v":0.29705200000000004},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE15,RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85","v":0.30596356000000002},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF15,RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85","v":0.31514246680000008},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG15,RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85","v":0.32459674080400003},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH15,RevenueTariffBasket_FO!AH15)*'Rev&RAV_FO'!AH85","v":0.33433464302812005},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI15,RevenueTariffBasket_FO!AI15)*'Rev&RAV_FO'!AI85","v":0.34436468231896367},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ15,RevenueTariffBasket_FO!AJ15)*'Rev&RAV_FO'!AJ85","v":0.35469562278853262},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK15,RevenueTariffBasket_FO!AK15)*'Rev&RAV_FO'!AK85","v":0.36533649147218861},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL15,RevenueTariffBasket_FO!AL15)*'Rev&RAV_FO'!AL85","v":0.37629658621635426}]
[null,null,null,null,"Government and developer contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W24+NotPres_FO!W21)*'Rev&RAV_FO'!W85","v":1.18},{"$f":"+(ExpSummary_FO!X24+NotPres_FO!X21)*'Rev&RAV_FO'!X85","v":1.2509999999999999},{"$f":"+(ExpSummary_FO!Y24+NotPres_FO!Y21)*'Rev&RAV_FO'!Y85","v":1.85423},{"$f":"+(ExpSummary_FO!Z24+NotPres_FO!Z21)*'Rev&RAV_FO'!Z85","v":2.1259999999999999},{"$f":"+(ExpSummary_FO!AA24+NotPres_FO!AA21)*'Rev&RAV_FO'!AA85","v":3.5928589999999998},{"$f":"+(ExpSummary_FO!AB24+NotPres_FO!AB21)*'Rev&RAV_FO'!AB85","v":1.1212669683257919},{"$f":"+(ExpSummary_FO!AC24+NotPres_FO!AC21)*'Rev&RAV_FO'!AC85","v":2.06},{"$f":"+(ExpSummary_FO!AD24+NotPres_FO!AD21)*'Rev&RAV_FO'!AD85","v":2.1217999999999999},{"$f":"+(ExpSummary_FO!AE24+NotPres_FO!AE21)*'Rev&RAV_FO'!AE85","v":2.185454},{"$f":"+(ExpSummary_FO!AF24+NotPres_FO!AF21)*'Rev&RAV_FO'!AF85","v":2.2510176200000003},{"$f":"+(ExpSummary_FO!AG24+NotPres_FO!AG21)*'Rev&RAV_FO'!AG85","v":2.3185481486000001},{"$f":"+(ExpSummary_FO!AH24+NotPres_FO!AH21)*'Rev&RAV_FO'!AH85","v":2.3881045930580003},{"$f":"+(ExpSummary_FO!AI24+NotPres_FO!AI21)*'Rev&RAV_FO'!AI85","v":2.4597477308497404},{"$f":"+(ExpSummary_FO!AJ24+NotPres_FO!AJ21)*'Rev&RAV_FO'!AJ85","v":2.5335401627752328},{"$f":"+(ExpSummary_FO!AK24+NotPres_FO!AK21)*'Rev&RAV_FO'!AK85","v":2.6095463676584898},{"$f":"+(ExpSummary_FO!AL24+NotPres_FO!AL21)*'Rev&RAV_FO'!AL85","v":2.6878327586882444}]
[null,null,null,null,"Developer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W21+NotPres_FO!W18)*'Rev&RAV_FO'!W85","v":0.374},{"$f":"+(ExpSummary_FO!X21+NotPres_FO!X18)*'Rev&RAV_FO'!X85","v":0.69086999999999998},{"$f":"+(ExpSummary_FO!Y21+NotPres_FO!Y18)*'Rev&RAV_FO'!Y85","v":2.335089},{"$f":"+(ExpSummary_FO!Z21+NotPres_FO!Z18)*'Rev&RAV_FO'!Z85","v":1.1159999999999999},{"$f":"+(ExpSummary_FO!AA21+NotPres_FO!AA18)*'Rev&RAV_FO'!AA85","v":1.4775879999999999},{"$f":"+(ExpSummary_FO!AB21+NotPres_FO!AB18)*'Rev&RAV_FO'!AB85","v":0.99792760180995477},{"$f":"+(ExpSummary_FO!AC21+NotPres_FO!AC18)*'Rev&RAV_FO'!AC85","v":1.505811075},{"$f":"+(ExpSummary_FO!AD21+NotPres_FO!AD18)*'Rev&RAV_FO'!AD85","v":1.5640424339999999},{"$f":"+(ExpSummary_FO!AE21+NotPres_FO!AE18)*'Rev&RAV_FO'!AE85","v":1.6265760440325001},{"$f":"+(ExpSummary_FO!AF21+NotPres_FO!AF18)*'Rev&RAV_FO'!AF85","v":1.6818478147830003},{"$f":"+(ExpSummary_FO!AG21+NotPres_FO!AG18)*'Rev&RAV_FO'!AG85","v":1.7488663775630513},{"$f":"+(ExpSummary_FO!AH21+NotPres_FO!AH18)*'Rev&RAV_FO'!AH85","v":1.8160281675294736},{"$f":"+(ExpSummary_FO!AI21+NotPres_FO!AI18)*'Rev&RAV_FO'!AI85","v":1.8822235611235296},{"$f":"+(ExpSummary_FO!AJ21+NotPres_FO!AJ18)*'Rev&RAV_FO'!AJ85","v":1.954281040733914},{"$f":"+(ExpSummary_FO!AK21+NotPres_FO!AK18)*'Rev&RAV_FO'!AK85","v":2.0217069051479002},{"$f":"+(ExpSummary_FO!AL21+NotPres_FO!AL18)*'Rev&RAV_FO'!AL85","v":2.1103686894388169}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W20+NotPres_FO!W17)*'Rev&RAV_FO'!W85","v":9.8999999999999991E-2},{"$f":"+(ExpSummary_FO!X20+NotPres_FO!X17)*'Rev&RAV_FO'!X85","v":0.8854010000000001},{"$f":"+(ExpSummary_FO!Y20+NotPres_FO!Y17)*'Rev&RAV_FO'!Y85","v":6.2830000000000004},{"$f":"+(ExpSummary_FO!Z20+NotPres_FO!Z17)*'Rev&RAV_FO'!Z85","v":2.3729999999999998},{"$f":"+(ExpSummary_FO!AA20+NotPres_FO!AA17)*'Rev&RAV_FO'!AA85","v":0.10202699999999999},{"$f":"+(ExpSummary_FO!AB20+NotPres_FO!AB17)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+(ExpSummary_FO!AC20+NotPres_FO!AC17)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+(ExpSummary_FO!AD20+NotPres_FO!AD17)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+(ExpSummary_FO!AE20+NotPres_FO!AE17)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+(ExpSummary_FO!AF20+NotPres_FO!AF17)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+(ExpSummary_FO!AG20+NotPres_FO!AG17)*'Rev&RAV_FO'!AG85","v":0},{"$f":"+(ExpSummary_FO!AH20+NotPres_FO!AH17)*'Rev&RAV_FO'!AH85","v":5.9702614826450007E-2},{"$f":"+(ExpSummary_FO!AI20+NotPres_FO!AI17)*'Rev&RAV_FO'!AI85","v":0},{"$f":"+(ExpSummary_FO!AJ20+NotPres_FO!AJ17)*'Rev&RAV_FO'!AJ85","v":6.3338504069380824E-2},{"$f":"+(ExpSummary_FO!AK20+NotPres_FO!AK17)*'Rev&RAV_FO'!AK85","v":0},{"$f":"+(ExpSummary_FO!AL20+NotPres_FO!AL17)*'Rev&RAV_FO'!AL85","v":6.7195818967206111E-2}]
[null,null,null,null,"Investment income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":8.8262308313155777E-2},8.180306698950765E-2,-2.9525423728813463E-3,-5.9703147699757889E-2,8.6301614205004054E-2,4.0577118644067801E-2,{"$f":"+AC189","v":0.14375155532047101},4.838474919446948E-2,5.9703032155275178E-2,7.153437631754303E-2,4.9421933170996128E-2,4.6306286338468026E-2,4.9419000951943126E-2,6.3444168853841576E-2,4.2156159344665281E-2,3.3422115862148376E-2]
[null,null,null,null,"Proceeds from asset disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W25+NotPres_FO!W22)*'Rev&RAV_FO'!W85","v":0.4780306698950767},{"$f":"+(ExpSummary_FO!X25+NotPres_FO!X22)*'Rev&RAV_FO'!X85","v":0.64070217917675532},{"$f":"+(ExpSummary_FO!Y25+NotPres_FO!Y22)*'Rev&RAV_FO'!Y85","v":0.86799999999999999},{"$f":"+(ExpSummary_FO!Z25+NotPres_FO!Z22)*'Rev&RAV_FO'!Z85","v":0.56699999999999995},{"$f":"+(ExpSummary_FO!AA25+NotPres_FO!AA22)*'Rev&RAV_FO'!AA85","v":0.47464143793110469},{"$f":"+(ExpSummary_FO!AB25+NotPres_FO!AB22)*'Rev&RAV_FO'!AB85","v":0.56063348416289593},{"$f":"+(ExpSummary_FO!AC25+NotPres_FO!AC22)*'Rev&RAV_FO'!AC85","v":0.61799999999999999},{"$f":"+(ExpSummary_FO!AD25+NotPres_FO!AD22)*'Rev&RAV_FO'!AD85","v":0.63653999999999999},{"$f":"+(ExpSummary_FO!AE25+NotPres_FO!AE22)*'Rev&RAV_FO'!AE85","v":0.6556362},{"$f":"+(ExpSummary_FO!AF25+NotPres_FO!AF22)*'Rev&RAV_FO'!AF85","v":0.67530528600000006},{"$f":"+(ExpSummary_FO!AG25+NotPres_FO!AG22)*'Rev&RAV_FO'!AG85","v":0.69556444458},{"$f":"+(ExpSummary_FO!AH25+NotPres_FO!AH22)*'Rev&RAV_FO'!AH85","v":0.71643137791740008},{"$f":"+(ExpSummary_FO!AI25+NotPres_FO!AI22)*'Rev&RAV_FO'!AI85","v":0.73792431925492208},{"$f":"+(ExpSummary_FO!AJ25+NotPres_FO!AJ22)*'Rev&RAV_FO'!AJ85","v":0.76006204883256978},{"$f":"+(ExpSummary_FO!AK25+NotPres_FO!AK22)*'Rev&RAV_FO'!AK85","v":0.78286391029754687},{"$f":"+(ExpSummary_FO!AL25+NotPres_FO!AL22)*'Rev&RAV_FO'!AL85","v":0.80634982760647333}]
[null,null,null,null,"Other non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12*'Rev&RAV_FO'!W85","v":3.8414058495477699},{"$f":"+NotPres_FO!X12*'Rev&RAV_FO'!X85","v":3.3870041628553489},{"$f":"+NotPres_FO!Y12*'Rev&RAV_FO'!Y85","v":3.7369486868854165},{"$f":"+NotPres_FO!Z12*'Rev&RAV_FO'!Z85","v":5.142870450201948},{"$f":"+NotPres_FO!AA12*'Rev&RAV_FO'!AA85","v":3.5249849207988282},{"$f":"+NotPres_FO!AB12*'Rev&RAV_FO'!AB85","v":2.5691112},{"$f":"+NotPres_FO!AC12*'Rev&RAV_FO'!AC85","v":2.4735606523575639},{"$f":"+NotPres_FO!AD12*'Rev&RAV_FO'!AD85","v":2.4470444544351584},{"$f":"+NotPres_FO!AE12*'Rev&RAV_FO'!AE85","v":2.4088246653203562},{"$f":"+NotPres_FO!AF12*'Rev&RAV_FO'!AF85","v":2.3742220900315774},{"$f":"+NotPres_FO!AG12*'Rev&RAV_FO'!AG85","v":2.4454899313344693},{"$f":"+NotPres_FO!AH12*'Rev&RAV_FO'!AH85","v":2.5188546292745033},{"$f":"+NotPres_FO!AI12*'Rev&RAV_FO'!AI85","v":2.5944202681527386},{"$f":"+NotPres_FO!AJ12*'Rev&RAV_FO'!AJ85","v":2.6722528761973212},{"$f":"+NotPres_FO!AK12*'Rev&RAV_FO'!AK85","v":2.7524204624832409},{"$f":"+NotPres_FO!AL12*'Rev&RAV_FO'!AL85","v":2.8349930763577378}]
[null,null,null,null,"Revenue adjustments 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W20","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH20","v":0},{"$f":"+AI20","v":0},{"$f":"+AJ20","v":0},{"$f":"+AK20","v":0},{"$f":"+AL20","v":0}]
[null,null,null,null,"Total revenue from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(W83-W84)+SUM(W85:W91)","v":73.065721285062267},73.866403408260325,80.939526843815955,75.651167419151776,75.518678253866767,73.622117827568474,78.508176641293829,81.908526076902803,85.574533529405429,89.415670810931303,93.529719805841026,{"$f":"+(AH83-AH84)+SUM(AH85:AH91)","v":97.946039505700824},{"$f":"+(AI83-AI84)+SUM(AI85:AI91)","v":102.45214087757348},{"$f":"+(AJ83-AJ84)+SUM(AJ85:AJ91)","v":107.30825958531813},{"$f":"+(AK83-AK84)+SUM(AK85:AK91)","v":112.22292092294975},{"$f":"+(AL83-AL84)+SUM(AL85:AL91)","v":117.53641739794702}]
[]
[null,null,null,null,"Expenditure from ordinary activities"]
[null,null,null,null,"Operating expenditure (prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!W15*'Rev&RAV_FO'!W85","v":41.004999999999995},{"$f":"+ExpSummary_FO!X15*'Rev&RAV_FO'!X85","v":42.651000000000003},{"$f":"+ExpSummary_FO!Y15*'Rev&RAV_FO'!Y85","v":43.597499000000006},{"$f":"+ExpSummary_FO!Z15*'Rev&RAV_FO'!Z85","v":44.562306000000007},{"$f":"+ExpSummary_FO!AA15*'Rev&RAV_FO'!AA85","v":52.639295619544434},{"$f":"+ExpSummary_FO!AB15*'Rev&RAV_FO'!AB85","v":50.899406986951981},{"$f":"+ExpSummary_FO!AC15*'Rev&RAV_FO'!AC85","v":51.867378015201105},{"$f":"+ExpSummary_FO!AD15*'Rev&RAV_FO'!AD85","v":56.531950316992393},{"$f":"+ExpSummary_FO!AE15*'Rev&RAV_FO'!AE85","v":58.37148169939654},{"$f":"+ExpSummary_FO!AF15*'Rev&RAV_FO'!AF85","v":60.79608189085863},{"$f":"+ExpSummary_FO!AG15*'Rev&RAV_FO'!AG85","v":62.476149312450282},{"$f":"+ExpSummary_FO!AH15*'Rev&RAV_FO'!AH85","v":64.128916575493591},{"$f":"+ExpSummary_FO!AI15*'Rev&RAV_FO'!AI85","v":66.369903696425169},{"$f":"+ExpSummary_FO!AJ15*'Rev&RAV_FO'!AJ85","v":67.836813576771647},{"$f":"+ExpSummary_FO!AK15*'Rev&RAV_FO'!AK85","v":69.652263057989074},{"$f":"+ExpSummary_FO!AL15*'Rev&RAV_FO'!AL85","v":71.563291160135577}]
[null,null,null,null,"Operating expenditure (non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W14*'Rev&RAV_FO'!W85","v":2.1039227875257422},{"$f":"+NotPres_FO!X14*'Rev&RAV_FO'!X85","v":2.1313680504257047},{"$f":"+NotPres_FO!Y14*'Rev&RAV_FO'!Y85","v":2.3631975315457892},{"$f":"+NotPres_FO!Z14*'Rev&RAV_FO'!Z85","v":1.7319292913194027},{"$f":"+NotPres_FO!AA14*'Rev&RAV_FO'!AA85","v":1.5787124039361506},{"$f":"+NotPres_FO!AB14*'Rev&RAV_FO'!AB85","v":1.0781225500000002},{"$f":"+NotPres_FO!AC14*'Rev&RAV_FO'!AC85","v":1.0842889526522594},{"$f":"+NotPres_FO!AD14*'Rev&RAV_FO'!AD85","v":1.1020406625014409},{"$f":"+NotPres_FO!AE14*'Rev&RAV_FO'!AE85","v":1.1349771614410591},{"$f":"+NotPres_FO!AF14*'Rev&RAV_FO'!AF85","v":1.1763518289371158},{"$f":"+NotPres_FO!AG14*'Rev&RAV_FO'!AG85","v":1.2116423838052293},{"$f":"+NotPres_FO!AH14*'Rev&RAV_FO'!AH85","v":1.2479916553193862},{"$f":"+NotPres_FO!AI14*'Rev&RAV_FO'!AI85","v":1.2854314049789677},{"$f":"+NotPres_FO!AJ14*'Rev&RAV_FO'!AJ85","v":1.3239943471283369},{"$f":"+NotPres_FO!AK14*'Rev&RAV_FO'!AK85","v":1.363714177542187},{"$f":"+NotPres_FO!AL14*'Rev&RAV_FO'!AL85","v":1.4046256028684525}]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!W17","v":21.760999999999999},{"$f":"+'Finance&Tax_FO'!X17","v":21.745999999999999},{"$f":"+'Finance&Tax_FO'!Y17","v":24.852},{"$f":"+'Finance&Tax_FO'!Z17","v":24.597999999999999},{"$f":"+'Finance&Tax_FO'!AA17","v":28.369},{"$f":"+'Finance&Tax_FO'!AB17","v":28.795999999999999},{"$f":"+'Finance&Tax_FO'!AC17","v":27.824827262842838},{"$f":"+'Finance&Tax_FO'!AD17","v":29.20047498240784},{"$f":"+'Finance&Tax_FO'!AE17","v":26.352052876478702},{"$f":"+'Finance&Tax_FO'!AF17","v":26.954903927311193},{"$f":"+'Finance&Tax_FO'!AG17","v":27.316999003362486},{"$f":"+'Finance&Tax_FO'!AH17","v":27.318562639559993},{"$f":"+'Finance&Tax_FO'!AI17","v":27.217051277282707},{"$f":"+'Finance&Tax_FO'!AJ17","v":27.335558750385111},{"$f":"+'Finance&Tax_FO'!AK17","v":27.827776118950805},{"$f":"+'Finance&Tax_FO'!AL17","v":28.182757930617967}]
[null,null,null,null,"Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W195","v":2.6739597699757862},2.5662597082964718,2.3289905787654881,2.0353674709147507,1.8972193429921951,2.2256129022068372,2.1378924638417294,3.1699464992729895,3.6420162332290311,3.5558464496074711,3.7404262989742176,{"$f":"+AH195","v":3.8319046904270211},{"$f":"+AI195","v":3.914788146695237},{"$f":"+AJ195","v":4.1551033157030135},{"$f":"+AK195","v":4.4547570871870983},{"$f":"+AL195","v":4.7051206108845074}]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W25*'Rev&RAV_FO'!W85","v":3.55},{"$f":"Capex_FO_AC!X25*'Rev&RAV_FO'!X85","v":3.9559999999999995},{"$f":"Capex_FO_AC!Y25*'Rev&RAV_FO'!Y85","v":2.5710000000000002},{"$f":"Capex_FO_AC!Z25*'Rev&RAV_FO'!Z85","v":1.9259999999999999},{"$f":"Capex_FO_AC!AA25*'Rev&RAV_FO'!AA85","v":2.186493},{"$f":"Capex_FO_AC!AB25*'Rev&RAV_FO'!AB85","v":1.8052398190045251},{"$f":"Capex_FO_AC!AC25*'Rev&RAV_FO'!AC85","v":2.8839999999999999},{"$f":"Capex_FO_AC!AD25*'Rev&RAV_FO'!AD85","v":2.9705199999999996},{"$f":"Capex_FO_AC!AE25*'Rev&RAV_FO'!AE85","v":3.0596356},{"$f":"Capex_FO_AC!AF25*'Rev&RAV_FO'!AF85","v":3.1514246680000002},{"$f":"Capex_FO_AC!AG25*'Rev&RAV_FO'!AG85","v":3.2459674080399998},{"$f":"Capex_FO_AC!AH25*'Rev&RAV_FO'!AH85","v":3.3433464302812004},{"$f":"Capex_FO_AC!AI25*'Rev&RAV_FO'!AI85","v":3.4436468231896362},{"$f":"Capex_FO_AC!AJ25*'Rev&RAV_FO'!AJ85","v":3.5469562278853255},{"$f":"Capex_FO_AC!AK25*'Rev&RAV_FO'!AK85","v":3.6533649147218856},{"$f":"Capex_FO_AC!AL25*'Rev&RAV_FO'!AL85","v":3.7629658621635418}]
[null,null,null,null,"Expenditure adjustments 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH28","v":0},{"$f":"+AI28","v":0},{"$f":"+AJ28","v":0},{"$f":"+AK28","v":0},{"$f":"+AL28","v":0}]
[null,null,null,null,"Total expenditure from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W95:W100)","v":71.093882557501516},73.050627758722186,75.712687110311279,74.853602762234161,86.670720366472793,84.804382258163344,85.798386694537925,92.97493246117466,92.560163570545313,95.634608764714415,97.991184406632215,{"$f":"+SUM(AH95:AH100)","v":99.870721991081183},{"$f":"+SUM(AI95:AI100)","v":102.23082134857172},{"$f":"+SUM(AJ95:AJ100)","v":104.19842621787345},{"$f":"+SUM(AK95:AK100)","v":106.95187535639107},{"$f":"+SUM(AL95:AL100)","v":109.61876116667004}]
[]
[null,null,null,null,"Profit from ordinary activities (before tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W92-W101","v":1.9718387275607512},0.81577564953813919,5.2268397335046757,0.79756465691761491,-11.152042112606026,-11.18226443059487,-7.2902100532440954,-11.066406384271858,-6.9856300411398848,-6.2189379537831115,-4.4614646007911887,{"$f":"+AH92-AH101","v":-1.9246824853803588},{"$f":"+AI92-AI101","v":0.22131952900176088},{"$f":"+AJ92-AJ101","v":3.1098333674446792},{"$f":"+AK92-AK101","v":5.2710455665586835},{"$f":"+AL92-AL101","v":7.9176562312769789}]
[]
[null,null,null,null,"Prima facie income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!W87*W103","v":0.59155161826822533},{"$f":"'Rev&RAV_FO'!X87*X103","v":0.24473269486144175},{"$f":"'Rev&RAV_FO'!Y87*Y103","v":1.5680519200514027},{"$f":"'Rev&RAV_FO'!Z87*Z103","v":0.23926939707528447},{"$f":"'Rev&RAV_FO'!AA87*AA103","v":-3.3456126337818075},{"$f":"'Rev&RAV_FO'!AB87*AB103","v":-3.3546793291784609},{"$f":"'Rev&RAV_FO'!AC87*AC103","v":-2.1870630159732287},{"$f":"'Rev&RAV_FO'!AD87*AD103","v":-3.3199219152815571},{"$f":"'Rev&RAV_FO'!AE87*AE103","v":-2.0956890123419654},{"$f":"'Rev&RAV_FO'!AF87*AF103","v":-1.8656813861349333},{"$f":"'Rev&RAV_FO'!AG87*AG103","v":-1.3384393802373566},{"$f":"'Rev&RAV_FO'!AH87*AH103","v":-0.5774047456141076},{"$f":"'Rev&RAV_FO'!AI87*AI103","v":6.6395858700528262E-2},{"$f":"'Rev&RAV_FO'!AJ87*AJ103","v":0.93295001023340374},{"$f":"'Rev&RAV_FO'!AK87*AK103","v":1.5813136699676049},{"$f":"'Rev&RAV_FO'!AL87*AL103","v":2.3752968693830936}]
[]
[null,null,null,null,"Return to government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W103<=0,0,W103*$F$80)","v":0},{"$f":"IF(X103<=0,0,X103*$H$80)","v":0},{"$f":"IF(Y103<=0,0,Y103*$H$80)","v":0},{"$f":"IF(Z103<=0,0,Z103*$H$80)","v":0},0,0,{"$f":"IF(AC103<=0,0,AC103*$J$80)","v":0},{"$f":"IF(AD103<=0,0,AD103*$J$80)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Dividend payments (offset)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W107<=0,0,IF(W107-W174<=0,0,W107-W174))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH107<=0,0,IF(AH107-AH174<=0,0,AH107-AH174))","v":0},{"$f":"IF(AI107<=0,0,IF(AI107-AI174<=0,0,AI107-AI174))","v":0},{"$f":"IF(AJ107<=0,0,IF(AJ107-AJ174<=0,0,AJ107-AJ174))","v":0},{"$f":"IF(AK107<=0,0,IF(AK107-AK174<=0,0,AK107-AK174))","v":0},{"$f":"IF(AL107<=0,0,IF(AL107-AL174<=0,0,AL107-AL174))","v":0}]
[]
[null,null,null,null,"Retained revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W103-W105-W109","v":1.3802871092925257},0.57104295467669741,3.658787813453273,0.55829525984233042,-7.8064294788242181,-7.8275851014164086,-5.1031470372708672,-7.7464844689903005,-4.889941028797919,-4.3532565676481783,-3.1230252205538322,{"$f":"AH103-AH105-AH109","v":-1.3472777397662512},{"$f":"AI103-AI105-AI109","v":0.15492367030123261},{"$f":"AJ103-AJ105-AJ109","v":2.1768833572112753},{"$f":"AK103-AK105-AK109","v":3.6897318965910788},{"$f":"AL103-AL105-AL109","v":5.5423593618938849}]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash flow statement"]
[null,null,null,"$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,{"$f":"+W83","v":67.043022457306265},67.13362299923871,66.114211699303411,64.55400011664959,66.537276280931835,68.534601454625758,{"$f":"+AC83","v":71.995453358615791},75.387766439273165,78.944303147897287,82.676886090599183,86.596425711396506,90.734946479784639,95.072770679559582,99.616036406644398,104.37956360949011,109.37255169724276]
[null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W90","v":3.8414058495477699},3.3870041628553489,3.7369486868854165,5.142870450201948,3.5249849207988282,2.5691112,2.4735606523575639,2.4470444544351584,2.4088246653203562,2.3742220900315774,2.4454899313344693,{"$f":"+AH90","v":2.5188546292745033},{"$f":"+AI90","v":2.5944202681527386},{"$f":"+AJ90","v":2.6722528761973212},{"$f":"+AK90","v":2.7524204624832409},{"$f":"+AL90","v":2.8349930763577378}]
[null,null,null,null,"Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":0.374},{"$f":"+X86","v":0.69086999999999998},2.335089,1.1159999999999999,1.4775879999999999,0.99792760180995477,{"$f":"+AC86","v":1.505811075},1.5640424339999999,1.6265760440325001,1.6818478147830003,1.7488663775630513,{"$f":"+AH86","v":1.8160281675294736},1.8822235611235296,1.954281040733914,2.0217069051479002,2.1103686894388169]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8999999999999991E-2,0.8854010000000001,6.2830000000000004,2.3729999999999998,0.10202699999999999,0,0,0,0,0,0,5.9702614826450007E-2,0,6.3338504069380824E-2,0,6.7195818967206111E-2]
[null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W84","v":-3.7999999999999999E-2},-0.20399999999999999,-0.249,-0.16800000000000001,-0.27700000000000002,-0.20200000000000001,-0.28840000000000005,-0.29705200000000004,-0.30596356000000002,-0.31514246680000008,-0.32459674080400003,{"$f":"-AH84","v":-0.33433464302812005},{"$f":"-AI84","v":-0.34436468231896367},{"$f":"-AJ84","v":-0.35469562278853262},{"$f":"-AK84","v":-0.36533649147218861},{"$f":"-AL84","v":-0.37629658621635426}]
[]
[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,{"$f":"-SUM(W95:W96)","v":-43.108922787525735},-44.78236805042571,-45.960696531545793,-46.29423529131941,-54.218008023480586,-51.977529536951984,-52.951666967853363,-57.633990979493831,-59.506458860837597,-61.972433719795745,-63.687791696255509,{"$f":"-SUM(AH95:AH96)","v":-65.376908230812973},{"$f":"-SUM(AI95:AI96)","v":-67.655335101404134},{"$f":"-SUM(AJ95:AJ96)","v":-69.160807923899981},{"$f":"-SUM(AK95:AK96)","v":-71.015977235531267},{"$f":"-SUM(AL95:AL96)","v":-72.967916763004027}]
[null,null,null,null,"Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W174","v":-4.3892516182682266},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH174","v":-1.2160315973290223},{"$f":"-AI174","v":-3.9471158966532194},{"$f":"-AJ174","v":-4.7601095639748348},{"$f":"-AK174","v":-5.7273931551662862},{"$f":"-AL174","v":-6.5380473326959958}]
[null,null,null,null,"Interest received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":8.8262308313155777E-2},8.180306698950765E-2,-2.9525423728813463E-3,-5.9703147699757889E-2,8.6301614205004054E-2,4.0577118644067801E-2,0.14375155532047101,4.838474919446948E-2,5.9703032155275178E-2,7.153437631754303E-2,4.9421933170996128E-2,{"$f":"+AH189","v":4.6306286338468026E-2},{"$f":"+AI189","v":4.9419000951943126E-2},{"$f":"+AJ189","v":6.3444168853841576E-2},{"$f":"+AK189","v":4.2156159344665281E-2},{"$f":"+AL189","v":3.3422115862148376E-2}]
[null,null,null,null,"Interest paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-2.6739597699757862},-2.5662597082964718,-2.3289905787654881,-2.0353674709147507,-1.8972193429921951,-2.2256129022068372,-2.1378924638417294,-3.1699464992729895,-3.6420162332290311,-3.5558464496074711,-3.7404262989742176,{"$f":"-AH195","v":-3.8319046904270211},{"$f":"-AI195","v":-3.914788146695237},{"$f":"-AJ195","v":-4.1551033157030135},{"$f":"-AK195","v":-4.4547570871870983},{"$f":"-AL195","v":-4.7051206108845074}]
[null,null,null,null,"Operating Adjustments 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W41","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH41","v":0},{"$f":"+AI41","v":0},{"$f":"+AJ41","v":0},{"$f":"+AK41","v":0},{"$f":"+AL41","v":0}]
[null,null,null,"Net cash inflows from operating activities ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W122:W132)","v":21.235556439397442},24.626073470361398,29.927609733504664,24.628564656917625,15.335950449462892,17.737074935920951,20.740617209598732,18.346248598135979,19.584968235338795,20.96106773552809,23.087389217431291,{"$f":"+SUM(AH122:AH132)","v":24.416659016156395},{"$f":"+SUM(AI122:AI132)","v":23.737229682716237},{"$f":"+SUM(AJ122:AJ132)","v":25.938636570132498},{"$f":"+SUM(AK122:AK132)","v":27.632383167109069},{"$f":"+SUM(AL122:AL132)","v":29.831150105067778}]
[]
[null,null,null,"Investing activities"]
[null,null,null,null,"Payment for property, plant, equipment and WIP (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-('Rev&RAV_FO'!W72+NotPres_FO!W16)*'Rev&RAV_FO'!W85","v":-21.317},{"$f":"-('Rev&RAV_FO'!X72+NotPres_FO!X16)*'Rev&RAV_FO'!X85","v":-26.603999999999999},{"$f":"-('Rev&RAV_FO'!Y72+NotPres_FO!Y16)*'Rev&RAV_FO'!Y85","v":-31.755601168096049},{"$f":"-('Rev&RAV_FO'!Z72+NotPres_FO!Z16)*'Rev&RAV_FO'!Z85","v":-22.506},{"$f":"-('Rev&RAV_FO'!AA72+NotPres_FO!AA16)*'Rev&RAV_FO'!AA85","v":-15.923725379999999},{"$f":"-('Rev&RAV_FO'!AB72+NotPres_FO!AB16)*'Rev&RAV_FO'!AB85","v":-14.948933260469346},{"$f":"-('Rev&RAV_FO'!AC72+NotPres_FO!AC16)*'Rev&RAV_FO'!AC85","v":-67.728435414845549},{"$f":"-('Rev&RAV_FO'!AD72+NotPres_FO!AD16)*'Rev&RAV_FO'!AD85","v":-38.224965790820384},{"$f":"-('Rev&RAV_FO'!AE72+NotPres_FO!AE16)*'Rev&RAV_FO'!AE85","v":-21.866384114891087},{"$f":"-('Rev&RAV_FO'!AF72+NotPres_FO!AF16)*'Rev&RAV_FO'!AF85","v":-22.542931560844341},{"$f":"-('Rev&RAV_FO'!AG72+NotPres_FO!AG16)*'Rev&RAV_FO'!AG85","v":-17.81751530929246},{"$f":"-('Rev&RAV_FO'!AH72+NotPres_FO!AH16)*'Rev&RAV_FO'!AH85","v":-23.75936839054895},{"$f":"-('Rev&RAV_FO'!AI72+NotPres_FO!AI16)*'Rev&RAV_FO'!AI85","v":-32.112838113963463},{"$f":"-('Rev&RAV_FO'!AJ72+NotPres_FO!AJ16)*'Rev&RAV_FO'!AJ85","v":-29.454996073744976},{"$f":"-('Rev&RAV_FO'!AK72+NotPres_FO!AK16)*'Rev&RAV_FO'!AK85","v":-41.098738209837741},{"$f":"-('Rev&RAV_FO'!AL72+NotPres_FO!AL16)*'Rev&RAV_FO'!AL85","v":-27.940753520703876}]
[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,{"$f":"+W89","v":0.4780306698950767},0.64070217917675532,0.86799999999999999,0.56699999999999995,0.47464143793110469,0.56063348416289593,0.61799999999999999,0.63653999999999999,0.6556362,0.67530528600000006,0.69556444458,{"$f":"+AH89","v":0.71643137791740008},{"$f":"+AI89","v":0.73792431925492208},{"$f":"+AJ89","v":0.76006204883256978},{"$f":"+AK89","v":0.78286391029754687},{"$f":"+AL89","v":0.80634982760647333}]
[null,null,null,null,"Investing adjustments 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH51","v":0},{"$f":"+AI51","v":0},{"$f":"+AJ51","v":0},{"$f":"+AK51","v":0},{"$f":"+AL51","v":0}]
[null,null,null,"Net cash (outflow) from investing activities ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W136:W138)","v":-20.838969330104923},-25.963297820823243,-30.887601168096051,-21.939,-15.449083942068894,-14.38829977630645,-67.110435414845554,-37.588425790820388,-21.210747914891087,-21.867626274844341,-17.12195086471246,{"$f":"+SUM(AH136:AH138)","v":-23.042937012631551},{"$f":"+SUM(AI136:AI138)","v":-31.37491379470854},{"$f":"+SUM(AJ136:AJ138)","v":-28.694934024912406},{"$f":"+SUM(AK136:AK138)","v":-40.315874299540191},{"$f":"+SUM(AL136:AL138)","v":-27.134403693097401}]
[]
[null,null,null,"Dividend payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W109","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH109","v":0},{"$f":"-AI109","v":0},{"$f":"-AJ109","v":0},{"$f":"-AK109","v":0},{"$f":"-AL109","v":0}]
[]
[null,null,null,"Net cash (outflow) for cash or debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W133+W139+W141","v":0.39658710929251839},-1.3372243504618453,-0.95999143459138736,2.689564656917625,-0.1131334926060017,3.348775159614501,-46.369818205246823,-19.242177192684409,-1.6257796795522914,-0.90655853931625074,5.9654383527188308,{"$f":"AH133+AH139+AH141","v":1.3737220035248434},{"$f":"AI133+AI139+AI141","v":-7.6376841119923036},{"$f":"AJ133+AJ139+AJ141","v":-2.756297454779908},{"$f":"AK133+AK139+AK141","v":-12.683491132431122},{"$f":"AL133+AL139+AL141","v":2.696746411970377}]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash and debt"]
[]
[]
[null,null,null,"Target cash balance"]
[]
[null,null,null,"Target Cash ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1.1*KeyAssumptionsPriceControl_FO!X15","v":0.99967715899919296},{"$f":"2.32*KeyAssumptionsPriceControl_FO!Y15","v":2.1364971751412427},{"$f":"4.94*KeyAssumptionsPriceControl_FO!Z15","v":4.648942695722357},{"$f":"2.58*KeyAssumptionsPriceControl_FO!AA15","v":2.4550605326876513},{"$f":"3.01*KeyAssumptionsPriceControl_FO!AB15","v":3.01},{"$f":"0.349*KeyAssumptionsPriceControl_FO!AC15","v":0.35947000000000001},{"$f":"0.645*KeyAssumptionsPriceControl_FO!AD15","v":0.68428049999999996},{"$f":"0.915*KeyAssumptionsPriceControl_FO!AE15","v":0.99984520500000007},{"$f":"0.285*KeyAssumptionsPriceControl_FO!AF15","v":0.32077001085000001},{"$f":"0.143*KeyAssumptionsPriceControl_FO!AG15","v":0.16577619262490001},{"$f":"0.14*KeyAssumptionsPriceControl_FO!AH15","v":0.16716732151406002},{"$f":"0.582*KeyAssumptionsPriceControl_FO!AI15","v":0.71578658967727438},{"$f":"0.302*KeyAssumptionsPriceControl_FO!AJ15","v":0.38256456457906013},{"$f":"0.093*KeyAssumptionsPriceControl_FO!AK15","v":0.12134390609611978},{"$f":"0.194*KeyAssumptionsPriceControl_FO!AL15","v":0.26071977759275972}]
[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,{"$f":"+J157","v":0.8},{"$f":"+W157","v":1},{"$f":"+X157","v":0.99967715899919296},2.1364971751412427,4.648942695722357,2.4550605326876513,3.01,0.35946999999999996,0.68428049999999996,0.99984520500000007,0.32077001085000001,{"$f":"+AG157","v":0.16577619262490001},{"$f":"+AH157","v":0.16716732151406002},{"$f":"+AI157","v":0.71578658967727438},{"$f":"+AJ157","v":0.38256456457906013},{"$f":"+AK157","v":0.12134390609611978}]
[null,null,null,"Increase in Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W159-W143+(W154-W155)>=0,W154-W155,W143-W159)","v":0.19999999999999996},-3.2284100080703926E-4,1.1368200161420496,2.5124455205811143,-2.1938821630347056,0.55493946731234844,-2.6505299999999998,0.3248105,0.31556470500000011,-0.67907519415000006,-0.1549938182251,{"$f":"IF(AH159-AH143+(AH154-AH155)>=0,AH154-AH155,AH143-AH159)","v":1.3911288891600149E-3},{"$f":"IF(AI159-AI143+(AI154-AI155)>=0,AI154-AI155,AI143-AI159)","v":0.54861926816321438},{"$f":"IF(AJ159-AJ143+(AJ154-AJ155)>=0,AJ154-AJ155,AJ143-AJ159)","v":-0.33322202509821425},{"$f":"IF(AK159-AK143+(AK154-AK155)>=0,AK154-AK155,AK143-AK159)","v":-0.26122065848294035},{"$f":"IF(AL159-AL143+(AL154-AL155)>=0,AL154-AL155,AL143-AL159)","v":0.13937587149663994}]
[null,null,null,"Cash at the end of the financial year",null,null,null,null,"Enter 2017-18 closing balance here>>>",0.8,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155+W156","v":1},0.99967715899919296,2.1364971751412427,4.648942695722357,2.4550605326876513,3.01,0.35946999999999996,0.68428049999999996,0.99984520500000007,0.32077001085000001,0.16577619262490001,{"$f":"+AH155+AH156","v":0.16716732151406002},{"$f":"+AI155+AI156","v":0.71578658967727438},{"$f":"+AJ155+AJ156","v":0.38256456457906013},{"$f":"+AK155+AK156","v":0.12134390609611978},{"$f":"+AL155+AL156","v":0.26071977759275972}]
[]
[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,{"$f":"J161","v":44.932999999999993},{"$f":"+W161","v":44.736412890707477},46.073314400168513,48.170125850901954,47.993006714565446,45.912258044136742,43.118422351834589,86.837710557081408,106.40469824976581,108.34604263431811,108.57352597948436,{"$f":"+AG161","v":102.45309380854043},{"$f":"+AH161","v":101.08076293390475},{"$f":"+AI161","v":109.26706631406027},{"$f":"+AJ161","v":111.69014174374196},{"$f":"+AK161","v":124.11241221769015}]
[null,null,null,"Increase in Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(W143-W156)","v":-0.19658710929251844},1.3369015094610384,2.096811450733437,-0.17711913633651077,-2.0807486704287039,-2.7938356923021526,43.719288205246826,19.56698769268441,1.9413443845522915,0.22748334516625068,-6.1204321709439311,{"$f":"-(AH143-AH156)","v":-1.3723308746356835},{"$f":"-(AI143-AI156)","v":8.1863033801555183},{"$f":"-(AJ143-AJ156)","v":2.4230754296816936},{"$f":"-(AK143-AK156)","v":12.422270473948181},{"$f":"-(AL143-AL156)","v":-2.557370540473737}]
[null,null,null,"Debt at the end of the financial year",null,null,null,null,"Enter 2017-18 closing balance here>>>",{"$f":"10.712+34.221","v":44.932999999999993},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W159+W160","v":44.736412890707477},46.073314400168513,48.170125850901954,47.993006714565446,45.912258044136742,43.118422351834589,86.837710557081408,106.40469824976581,108.34604263431811,108.57352597948436,102.45309380854043,{"$f":"+AH159+AH160","v":101.08076293390475},{"$f":"+AI159+AI160","v":109.26706631406027},{"$f":"+AJ159+AJ160","v":111.69014174374196},{"$f":"+AK159+AK160","v":124.11241221769015},{"$f":"+AL159+AL160","v":121.55504167721641}]
[]
[]
[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,{"$f":"+SUM(W83,W85:W86,W88:W90)-W84","v":72.966721285062278},72.981002408260338,74.656526843815939,73.278167419151771,75.41665125386676,73.622117827568459,78.508176641293829,81.908526076902788,85.574533529405429,89.415670810931303,93.529719805841012,{"$f":"+SUM(AH83,AH85:AH86,AH88:AH90)-AH84","v":97.886336890874361},{"$f":"+SUM(AI83,AI85:AI86,AI88:AI90)-AI84","v":102.45214087757347},{"$f":"+SUM(AJ83,AJ85:AJ86,AJ88:AJ90)-AJ84","v":107.24492108124875},{"$f":"+SUM(AK83,AK85:AK86,AK88:AK90)-AK84","v":112.22292092294977},{"$f":"+SUM(AL83,AL85:AL86,AL88:AL90)-AL84","v":117.46922157897981}]
[null,null,null,null,"less Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W128","v":-43.108922787525735},-44.78236805042571,-45.960696531545793,-46.29423529131941,-54.218008023480586,-51.977529536951984,-52.951666967853363,-57.633990979493831,-59.506458860837597,-61.972433719795745,-63.687791696255509,{"$f":"+AH128","v":-65.376908230812973},{"$f":"+AI128","v":-67.655335101404134},{"$f":"+AJ128","v":-69.160807923899981},{"$f":"+AK128","v":-71.015977235531267},{"$f":"+AL128","v":-72.967916763004027}]
[null,null,null,null,"less Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-2.6739597699757862},-2.5662597082964718,-2.3289905787654881,-2.0353674709147507,-1.8972193429921951,-2.2256129022068372,-2.1378924638417294,-3.1699464992729895,-3.6420162332290311,-3.5558464496074711,-3.7404262989742176,{"$f":"-AH195","v":-3.8319046904270211},{"$f":"-AI195","v":-3.914788146695237},{"$f":"-AJ195","v":-4.1551033157030135},{"$f":"-AK195","v":-4.4547570871870983},{"$f":"-AL195","v":-4.7051206108845074}]
[null,null,null,null,"less Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM('Finance&Tax_FO'!W18:W19)","v":-12.552999999999999},{"$f":"-SUM('Finance&Tax_FO'!X18:X19)","v":-11.383999999999999},{"$f":"-SUM('Finance&Tax_FO'!Y18:Y19)","v":-12.121},{"$f":"-SUM('Finance&Tax_FO'!Z18:Z19)","v":-15.756},{"$f":"-SUM('Finance&Tax_FO'!AA18:AA19)","v":-16.271999999999998},{"$f":"-SUM('Finance&Tax_FO'!AB18:AB19)","v":-14.804214274742055},{"$f":"-SUM('Finance&Tax_FO'!AC18:AC19)","v":-14.753611743959192},{"$f":"-SUM('Finance&Tax_FO'!AD18:AD19)","v":-16.629226074592118},{"$f":"-SUM('Finance&Tax_FO'!AE18:AE19)","v":-16.766921458411502},{"$f":"-SUM('Finance&Tax_FO'!AF18:AF19)","v":-17.430321351830358},{"$f":"-SUM('Finance&Tax_FO'!AG18:AG19)","v":-18.014465860796808},{"$f":"-SUM('Finance&Tax_FO'!AH18:AH19)","v":-18.118485075493858},{"$f":"-SUM('Finance&Tax_FO'!AI18:AI19)","v":-17.724964640630034},{"$f":"-SUM('Finance&Tax_FO'!AJ18:AJ19)","v":-18.061977961729635},{"$f":"-SUM('Finance&Tax_FO'!AK18:AK19)","v":-17.66087608301045},{"$f":"-SUM('Finance&Tax_FO'!AL18:AL19)","v":-18.002693096104625}]
[null,null,null,null,"less Tax Losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V172<0,V172,0)","v":0},{"$f":"-'Finance&Tax_FO'!X20","v":-78.558000000000007},{"$f":"IF(X172<0,X172,0)","v":-64.309625350461843},{"$f":"IF(Y172<0,Y172,0)","v":-50.063785616957183},-40.871220960039572,-37.841797072645591,{"$f":"-'Finance&Tax_FO'!AC20","v":-39.849210442},-31.184204976360455,-26.708842452816604,-21.049705475889308,-14.59263618619158,{"$f":"IF(AG172<0,AG172,0)","v":-6.5056002363771022},{"$f":"IF(AH172<0,AH172,0)","v":0},{"$f":"IF(AI172<0,AI172,0)","v":0},{"$f":"IF(AJ172<0,AJ172,0)","v":0},{"$f":"IF(AK172<0,AK172,0)","v":0}]
[null,null,null,null,"add taxable income adjustment"]
[]
[null,null,null,null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W165:W171)","v":14.630838727560755},-64.309625350461843,-50.063785616957183,{"$f":"+SUM(Z165:Z171)","v":-40.871220960039572},-37.841797072645591,-33.227035958978007,-31.184204976360455,-26.708842452816604,-21.049705475889308,-14.59263618619158,-6.5056002363771022,{"$f":"+SUM(AH165:AH171)","v":4.0534386577634081},{"$f":"+SUM(AI165:AI171)","v":13.157052988844065},{"$f":"+SUM(AJ165:AJ171)","v":15.867031879916116},{"$f":"+SUM(AK165:AK171)","v":19.091310517220954},{"$f":"+SUM(AL165:AL171)","v":21.793491108986654}]
[]
[null,null,null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX('Rev&RAV_FO'!W87*W172,0)","v":4.3892516182682266},{"$f":"MAX('Rev&RAV_FO'!X87*X172,0)","v":0},{"$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},{"$f":"MAX('Rev&RAV_FO'!AH87*AH172,0)","v":1.2160315973290223},{"$f":"MAX('Rev&RAV_FO'!AI87*AI172,0)","v":3.9471158966532194},{"$f":"MAX('Rev&RAV_FO'!AJ87*AJ172,0)","v":4.7601095639748348},{"$f":"MAX('Rev&RAV_FO'!AK87*AK172,0)","v":5.7273931551662862},{"$f":"MAX('Rev&RAV_FO'!AL87*AL172,0)","v":6.5380473326959958}]
[]
[]
[]
[]
[]
[null,null,null,"Interest adjustments"]
[]
[null,null,null,null,null,{"$f":"F$68","v":"RP3"},null,{"$f":"H$68","v":"RP4"},null,{"$f":"J$68","v":"RP5"}]
[null,null,null,"Marginal Interest Rate - Borrowings",null,{"$f":"F70","v":6.5000000000000002E-2},null,{"$f":"H70","v":0.05},null,{"$f":"J70","v":0.05}]
[null,null,null,"Marginal Interest Rate - Cash",null,{"$f":"F71","v":4.4999999999999998E-2},null,{"$f":"H71","v":3.5000000000000003E-2},null,{"$f":"J71","v":3.5000000000000003E-2}]
[]
[null,null,null,"Forecast Cash (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W12*'Rev&RAV_FO'!W85","v":0.82050040355125098},{"$f":"'Finance&Tax_FO'!X12*'Rev&RAV_FO'!X85","v":0.99967715899919296},{"$f":"'Finance&Tax_FO'!Y12*'Rev&RAV_FO'!Y85","v":2.1364971751412427},{"$f":"'Finance&Tax_FO'!Z12*'Rev&RAV_FO'!Z85","v":4.648942695722357},{"$f":"'Finance&Tax_FO'!AA12*'Rev&RAV_FO'!AA85","v":2.4550605326876513},{"$f":"'Finance&Tax_FO'!AB12*'Rev&RAV_FO'!AB85","v":3.01},{"$f":"'Finance&Tax_FO'!AC12*'Rev&RAV_FO'!AC85","v":0.35924127655797083},{"$f":"'Finance&Tax_FO'!AD12*'Rev&RAV_FO'!AD85","v":0.43347716587230045},{"$f":"'Finance&Tax_FO'!AE12*'Rev&RAV_FO'!AE85","v":0.43490815270642341},{"$f":"'Finance&Tax_FO'!AF12*'Rev&RAV_FO'!AF85","v":0.41243445307019944},{"$f":"'Finance&Tax_FO'!AG12*'Rev&RAV_FO'!AG85","v":0.33728620596439651},{"$f":"'Finance&Tax_FO'!AH12*'Rev&RAV_FO'!AH85","v":0.27131086866867071},{"$f":"'Finance&Tax_FO'!AI12*'Rev&RAV_FO'!AI85","v":0.18376729431568489},{"$f":"'Finance&Tax_FO'!AJ12*'Rev&RAV_FO'!AJ85","v":0.33166747956751536},{"$f":"'Finance&Tax_FO'!AK12*'Rev&RAV_FO'!AK85","v":0.60667429758862368},{"$f":"'Finance&Tax_FO'!AL12*'Rev&RAV_FO'!AL85","v":0.59499773860616623}]
[null,null,null,"Adjusted Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155","v":0.8},1,0.99967715899919296,2.1364971751412427,4.648942695722357,2.4550605326876513,3.01,0.35946999999999996,0.68428049999999996,0.99984520500000007,0.32077001085000001,{"$f":"+AH155","v":0.16577619262490001},{"$f":"+AI155","v":0.16716732151406002},{"$f":"+AJ155","v":0.71578658967727438},{"$f":"+AK155","v":0.38256456457906013},{"$f":"+AL155","v":0.12134390609611978}]
[null,null,null,"Forecast Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W13*'Rev&RAV_FO'!W85","v":8.9184826472962067E-2},{"$f":"'Finance&Tax_FO'!X13*'Rev&RAV_FO'!X85","v":8.1791767554479408E-2},{"$f":"'Finance&Tax_FO'!Y13*'Rev&RAV_FO'!Y85","v":3.6836158192090393E-2},{"$f":"'Finance&Tax_FO'!Z13*'Rev&RAV_FO'!Z85","v":2.8232445520581111E-2},{"$f":"'Finance&Tax_FO'!AA13*'Rev&RAV_FO'!AA85","v":9.5157384987893476E-3},{"$f":"'Finance&Tax_FO'!AB13*'Rev&RAV_FO'!AB85","v":0.06},{"$f":"'Finance&Tax_FO'!AC13*'Rev&RAV_FO'!AC85","v":5.0974999999999999E-2},{"$f":"'Finance&Tax_FO'!AD13*'Rev&RAV_FO'!AD85","v":5.0974999999999999E-2},{"$f":"'Finance&Tax_FO'!AE13*'Rev&RAV_FO'!AE85","v":5.0974999999999999E-2},{"$f":"'Finance&Tax_FO'!AF13*'Rev&RAV_FO'!AF85","v":5.0974999999999999E-2},{"$f":"'Finance&Tax_FO'!AG13*'Rev&RAV_FO'!AG85","v":0.05},{"$f":"'Finance&Tax_FO'!AH13*'Rev&RAV_FO'!AH85","v":0.05},{"$f":"'Finance&Tax_FO'!AI13*'Rev&RAV_FO'!AI85","v":4.9999999999999996E-2},{"$f":"'Finance&Tax_FO'!AJ13*'Rev&RAV_FO'!AJ85","v":0.05},{"$f":"'Finance&Tax_FO'!AK13*'Rev&RAV_FO'!AK85","v":0.05},{"$f":"'Finance&Tax_FO'!AL13*'Rev&RAV_FO'!AL85","v":0.05}]
[null,null,null,"Adjusted Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W188+(W187-W186)*$F$184","v":8.8262308313155777E-2},{"$f":"X188+(X187-X186)*$H$184","v":8.180306698950765E-2},{"$f":"Y188+(Y187-Y186)*$H$184","v":-2.9525423728813463E-3},{"$f":"Z188+(Z187-Z186)*$H$184","v":-5.9703147699757889E-2},8.6301614205004054E-2,4.0577118644067801E-2,{"$f":"AC188+(AC187-AC186)*$J$184","v":0.14375155532047101},4.838474919446948E-2,5.9703032155275178E-2,7.153437631754303E-2,4.9421933170996128E-2,4.6306286338468026E-2,4.9419000951943126E-2,6.3444168853841576E-2,4.2156159344665281E-2,3.3422115862148376E-2]
[]
[null,null,null,"Forecast Debt  (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W14*'Rev&RAV_FO'!W85","v":44.27134786117837},{"$f":"'Finance&Tax_FO'!X14*'Rev&RAV_FO'!X85","v":39.214608555286517},{"$f":"'Finance&Tax_FO'!Y14*'Rev&RAV_FO'!Y85","v":34.119491525423726},{"$f":"'Finance&Tax_FO'!Z14*'Rev&RAV_FO'!Z85","v":34.001275221953186},{"$f":"'Finance&Tax_FO'!AA14*'Rev&RAV_FO'!AA85","v":26.986634382566585},{"$f":"'Finance&Tax_FO'!AB14*'Rev&RAV_FO'!AB85","v":25},{"$f":"'Finance&Tax_FO'!AC14*'Rev&RAV_FO'!AC85","v":52.53},{"$f":"'Finance&Tax_FO'!AD14*'Rev&RAV_FO'!AD85","v":99.394999999999996},{"$f":"'Finance&Tax_FO'!AE14*'Rev&RAV_FO'!AE85","v":118.45},{"$f":"'Finance&Tax_FO'!AF14*'Rev&RAV_FO'!AF85","v":118.96500000000002},{"$f":"'Finance&Tax_FO'!AG14*'Rev&RAV_FO'!AG85","v":118.965},{"$f":"'Finance&Tax_FO'!AH14*'Rev&RAV_FO'!AH85","v":113.81500000000001},{"$f":"'Finance&Tax_FO'!AI14*'Rev&RAV_FO'!AI85","v":112.78500000000001},{"$f":"'Finance&Tax_FO'!AJ14*'Rev&RAV_FO'!AJ85","v":118.965},{"$f":"'Finance&Tax_FO'!AK14*'Rev&RAV_FO'!AK85","v":119.995},{"$f":"'Finance&Tax_FO'!AL14*'Rev&RAV_FO'!AL85","v":130.81}]
[null,null,null,"Adjusted Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W159","v":44.932999999999993},44.736412890707477,46.073314400168513,48.170125850901954,47.993006714565446,45.912258044136742,43.118422351834589,86.837710557081408,106.40469824976581,108.34604263431811,108.57352597948436,{"$f":"+AH159","v":102.45309380854043},{"$f":"+AI159","v":101.08076293390475},{"$f":"+AJ159","v":109.26706631406027},{"$f":"+AK159","v":111.69014174374196},{"$f":"+AL159","v":124.11241221769015}]
[null,null,null,"Forecast Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W15*'Rev&RAV_FO'!W85","v":2.6309523809523809},{"$f":"'Finance&Tax_FO'!X15*'Rev&RAV_FO'!X85","v":2.2901694915254236},{"$f":"'Finance&Tax_FO'!Y15*'Rev&RAV_FO'!Y85","v":1.7312994350282485},{"$f":"'Finance&Tax_FO'!Z15*'Rev&RAV_FO'!Z85","v":1.3269249394673122},{"$f":"'Finance&Tax_FO'!AA15*'Rev&RAV_FO'!AA85","v":0.84690072639225189},{"$f":"'Finance&Tax_FO'!AB15*'Rev&RAV_FO'!AB85","v":1.18},{"$f":"'Finance&Tax_FO'!AC15*'Rev&RAV_FO'!AC85","v":2.60847134625},{"$f":"'Finance&Tax_FO'!AD15*'Rev&RAV_FO'!AD85","v":3.7978109714189188},{"$f":"'Finance&Tax_FO'!AE15*'Rev&RAV_FO'!AE85","v":4.2442813207407406},{"$f":"'Finance&Tax_FO'!AF15*'Rev&RAV_FO'!AF85","v":4.0867943178915667},{"$f":"'Finance&Tax_FO'!AG15*'Rev&RAV_FO'!AG85","v":4.26},{"$f":"'Finance&Tax_FO'!AH15*'Rev&RAV_FO'!AH85","v":4.4000000000000004},{"$f":"'Finance&Tax_FO'!AI15*'Rev&RAV_FO'!AI85","v":4.5},{"$f":"'Finance&Tax_FO'!AJ15*'Rev&RAV_FO'!AJ85","v":4.6399999999999997},{"$f":"'Finance&Tax_FO'!AK15*'Rev&RAV_FO'!AK85","v":4.87},{"$f":"'Finance&Tax_FO'!AL15*'Rev&RAV_FO'!AL85","v":5.04}]
[null,null,null,"Interest paid adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W61","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH61","v":0},{"$f":"AI61","v":0},{"$f":"AJ61","v":0},{"$f":"AK61","v":0},{"$f":"AL61","v":0}]
[null,null,null,"Adjusted Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W194+W193+(W192-W191)*$F$183","v":2.6739597699757862},{"$f":"X194+X193+(X192-X191)*$H$183","v":2.5662597082964718},{"$f":"Y194+Y193+(Y192-Y191)*$H$183","v":2.3289905787654881},{"$f":"Z194+Z193+(Z192-Z191)*$H$183","v":2.0353674709147507},1.8972193429921951,2.2256129022068372,{"$f":"AC194+AC193+(AC192-AC191)*$J$183","v":2.1378924638417294},3.1699464992729895,3.6420162332290311,3.5558464496074711,3.7404262989742176,3.8319046904270211,3.914788146695237,4.1551033157030135,4.4547570871870983,4.7051206108845074]
[]
[]
[]
[]
[]
[null,null,null,"Financial indicators"]
[]
[]
[null,null,null,"Funds from operations ($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,{"$f":"+W83","v":67.043022457306265},67.13362299923871,66.114211699303411,64.55400011664959,66.537276280931835,68.534601454625758,{"$f":"+AC83","v":71.995453358615791},75.387766439273165,78.944303147897287,82.676886090599183,86.596425711396506,90.734946479784639,95.072770679559582,99.616036406644398,104.37956360949011,109.37255169724276]
[null,null,null,null,"plus developer charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":0.374},0.69086999999999998,2.335089,1.1159999999999999,1.4775879999999999,0.99792760180995477,{"$f":"+AC86","v":1.505811075},1.5640424339999999,1.6265760440325001,1.6818478147830003,1.7488663775630513,1.8160281675294736,1.8822235611235296,1.954281040733914,2.0217069051479002,2.1103686894388169]
[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,{"$f":"+W90","v":3.8414058495477699},3.3870041628553489,3.7369486868854165,5.142870450201948,3.5249849207988282,2.5691112,2.4735606523575639,2.4470444544351584,2.4088246653203562,2.3742220900315774,2.4454899313344693,{"$f":"+AH90","v":2.5188546292745033},{"$f":"+AI90","v":2.5944202681527386},{"$f":"+AJ90","v":2.6722528761973212},{"$f":"+AK90","v":2.7524204624832409},{"$f":"+AL90","v":2.8349930763577378}]
[null,null,null,null,"plus operating adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132","v":0},0,0,0,0,0,{"$f":"AC132","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"less Income not received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W84","v":-3.7999999999999999E-2},-0.20399999999999999,-0.249,-0.16800000000000001,-0.27700000000000002,-0.20200000000000001,-0.28840000000000005,-0.29705200000000004,-0.30596356000000002,-0.31514246680000008,-0.32459674080400003,{"$f":"-AH84","v":-0.33433464302812005},{"$f":"-AI84","v":-0.34436468231896367},{"$f":"-AJ84","v":-0.35469562278853262},{"$f":"-AK84","v":-0.36533649147218861},{"$f":"-AL84","v":-0.37629658621635426}]
[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,{"$f":"+W128","v":-43.108922787525735},-44.78236805042571,-45.960696531545793,-46.29423529131941,-54.218008023480586,-51.977529536951984,-52.951666967853363,-57.633990979493831,-59.506458860837597,-61.972433719795745,-63.687791696255509,{"$f":"+AH128","v":-65.376908230812973},{"$f":"+AI128","v":-67.655335101404134},{"$f":"+AJ128","v":-69.160807923899981},{"$f":"+AK128","v":-71.015977235531267},{"$f":"+AL128","v":-72.967916763004027}]
[null,null,null,null,"less Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W174","v":-4.3892516182682266},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH174","v":-1.2160315973290223},{"$f":"-AI174","v":-3.9471158966532194},{"$f":"-AJ174","v":-4.7601095639748348},{"$f":"-AK174","v":-5.7273931551662862},{"$f":"-AL174","v":-6.5380473326959958}]
[null,null,null,null,"plus Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":8.8262308313155777E-2},8.180306698950765E-2,-2.9525423728813463E-3,-5.9703147699757889E-2,8.6301614205004054E-2,4.0577118644067801E-2,0.14375155532047101,4.838474919446948E-2,5.9703032155275178E-2,7.153437631754303E-2,4.9421933170996128E-2,{"$f":"+AH189","v":4.6306286338468026E-2},{"$f":"+AI189","v":4.9419000951943126E-2},{"$f":"+AJ189","v":6.3444168853841576E-2},{"$f":"+AK189","v":4.2156159344665281E-2},{"$f":"+AL189","v":3.3422115862148376E-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,{"$f":"-W195","v":-2.6739597699757862},-2.5662597082964718,-2.3289905787654881,-2.0353674709147507,-1.8972193429921951,-2.2256129022068372,-2.1378924638417294,-3.1699464992729895,-3.6420162332290311,-3.5558464496074711,-3.7404262989742176,{"$f":"-AH195","v":-3.8319046904270211},{"$f":"-AI195","v":-3.914788146695237},{"$f":"-AJ195","v":-4.1551033157030135},{"$f":"-AK195","v":-4.4547570871870983},{"$f":"-AL195","v":-4.7051206108845074}]
[]
[null,null,null,"Funds from operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W205:W214)","v":21.136556439397438},23.740672470361396,23.644609733504662,22.25556465691762,15.233923449462885,17.737074935920951,{"$f":"+SUM(AC205:AC214)","v":20.740617209598732},18.346248598135979,19.584968235338795,20.96106773552809,23.087389217431291,24.356956401329946,23.737229682716222,25.87529806606312,27.632383167109069,29.763954286100571]
[]
[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,{"$f":"+W215","v":21.136556439397438},23.740672470361396,23.644609733504662,22.25556465691762,15.233923449462885,17.737074935920951,20.740617209598732,18.346248598135979,19.584968235338795,20.96106773552809,23.087389217431291,{"$f":"+AH215","v":24.356956401329946},{"$f":"+AI215","v":23.737229682716222},{"$f":"+AJ215","v":25.87529806606312},{"$f":"+AK215","v":27.632383167109069},{"$f":"+AL215","v":29.763954286100571}]
[null,null,null,null,"plus Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W213","v":2.6739597699757862},2.5662597082964718,2.3289905787654881,2.0353674709147507,1.8972193429921951,2.2256129022068372,2.1378924638417294,3.1699464992729895,3.6420162332290311,3.5558464496074711,3.7404262989742176,{"$f":"-AH213","v":3.8319046904270211},{"$f":"-AI213","v":3.914788146695237},{"$f":"-AJ213","v":4.1551033157030135},{"$f":"-AK213","v":4.4547570871870983},{"$f":"-AL213","v":4.7051206108845074}]
[null,null,null,null,"less Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W212","v":-8.8262308313155777E-2},-8.180306698950765E-2,2.9525423728813463E-3,5.9703147699757889E-2,-8.6301614205004054E-2,-4.0577118644067801E-2,-0.14375155532047101,-4.838474919446948E-2,-5.9703032155275178E-2,-7.153437631754303E-2,-4.9421933170996128E-2,{"$f":"-AH212","v":-4.6306286338468026E-2},{"$f":"-AI212","v":-4.9419000951943126E-2},{"$f":"-AJ212","v":-6.3444168853841576E-2},{"$f":"-AK212","v":-4.2156159344665281E-2},{"$f":"-AL212","v":-3.3422115862148376E-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,{"$f":"+W221+W222","v":2.5856974616626305},2.4844566413069642,2.3319431211383694,2.0950706186145087,1.8109177287871909,2.1850357835627694,1.9941409085212585,3.12156175007852,3.5823132010737559,3.484312073289928,3.6910043658032214,{"$f":"+AH221+AH222","v":3.7855984040885531},{"$f":"+AI221+AI222","v":3.8653691457432937},{"$f":"+AJ221+AJ222","v":4.0916591468491719},{"$f":"+AK221+AK222","v":4.4126009278424334},{"$f":"+AL221+AL222","v":4.6716984950223592}]
[]
[null,null,null,null,null,null,null,"> 1.5 times",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(W220:W222)/W223),0,SUM(W220:W222)/W223)","v":9.1744120310991111},10.55567993244288,11.139445306008248,11.622823144565622,9.4122669999290114,9.1175214929432844,11.400778160144558,6.8772659543494523,6.4671289571968282,7.015841088463814,7.2550425112832686,{"$f":"+IF(ISERROR(SUM(AH220:AH222)/AH223),0,SUM(AH220:AH222)/AH223)","v":7.4341099613270512},{"$f":"+IF(ISERROR(SUM(AI220:AI222)/AI223),0,SUM(AI220:AI222)/AI223)","v":7.1409994201605951},{"$f":"+IF(ISERROR(SUM(AJ220:AJ222)/AJ223),0,SUM(AJ220:AJ222)/AJ223)","v":7.323913389996985},{"$f":"+IF(ISERROR(SUM(AK220:AK222)/AK223),0,SUM(AK220:AK222)/AK223)","v":7.2621532331998306},{"$f":"+IF(ISERROR(SUM(AL220:AL222)/AL223),0,SUM(AL220:AL222)/AL223)","v":7.3711205502267996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W225>=1.5,0,1)","v":0},{"$f":"IF(X225>=1.5,0,1)","v":0},{"$f":"IF(Y225>=1.5,0,1)","v":0},{"$f":"IF(Z225>=1.5,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Secondary Indicators"]
[]
[null,null,null,"Net Debt / RAV (Gearing) (%)"]
[null,null,null,null,"Interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W192","v":44.932999999999993},44.736412890707477,46.073314400168513,48.170125850901954,47.993006714565446,45.912258044136742,43.118422351834589,86.837710557081408,106.40469824976581,108.34604263431811,108.57352597948436,{"$f":"+AH192","v":102.45309380854043},{"$f":"+AI192","v":101.08076293390475},{"$f":"+AJ192","v":109.26706631406027},{"$f":"+AK192","v":111.69014174374196},{"$f":"+AL192","v":124.11241221769015}]
[null,null,null,null,"less cash assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W187","v":-0.8},-1,-0.99967715899919296,-2.1364971751412427,-4.648942695722357,-2.4550605326876513,-3.01,-0.35946999999999996,-0.68428049999999996,-0.99984520500000007,-0.32077001085000001,{"$f":"-AH187","v":-0.16577619262490001},{"$f":"-AI187","v":-0.16716732151406002},{"$f":"-AJ187","v":-0.71578658967727438},{"$f":"-AK187","v":-0.38256456457906013},{"$f":"-AL187","v":-0.12134390609611978}]
[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,{"$f":"+SUM('Rev&RAV_FO'!W45,'Rev&RAV_FO'!W62)*'Rev&RAV_FO'!W85","v":325.28355270103435},{"$f":"+SUM('Rev&RAV_FO'!X45,'Rev&RAV_FO'!X62)*'Rev&RAV_FO'!X85","v":343.66074101623502},{"$f":"+SUM('Rev&RAV_FO'!Y45,'Rev&RAV_FO'!Y62)*'Rev&RAV_FO'!Y85","v":358.29369765791159},{"$f":"+SUM('Rev&RAV_FO'!Z45,'Rev&RAV_FO'!Z62)*'Rev&RAV_FO'!Z85","v":372.53342992378776},{"$f":"+SUM('Rev&RAV_FO'!AA45,'Rev&RAV_FO'!AA62)*'Rev&RAV_FO'!AA85","v":380.42693252681761},{"$f":"+SUM('Rev&RAV_FO'!AB45,'Rev&RAV_FO'!AB62)*'Rev&RAV_FO'!AB85","v":399.71694356841743},{"$f":"+SUM('Rev&RAV_FO'!AC45,'Rev&RAV_FO'!AC62)*'Rev&RAV_FO'!AC85","v":438.11032513172393},{"$f":"+SUM('Rev&RAV_FO'!AD45,'Rev&RAV_FO'!AD62)*'Rev&RAV_FO'!AD85","v":490.34271431228956},{"$f":"+SUM('Rev&RAV_FO'!AE45,'Rev&RAV_FO'!AE62)*'Rev&RAV_FO'!AE85","v":519.23223892505712},{"$f":"+SUM('Rev&RAV_FO'!AF45,'Rev&RAV_FO'!AF62)*'Rev&RAV_FO'!AF85","v":539.21340420873901},{"$f":"+SUM('Rev&RAV_FO'!AG45,'Rev&RAV_FO'!AG62)*'Rev&RAV_FO'!AG85","v":556.40428039306278},{"$f":"+SUM('Rev&RAV_FO'!AH45,'Rev&RAV_FO'!AH62)*'Rev&RAV_FO'!AH85","v":573.87044626043951},{"$f":"+SUM('Rev&RAV_FO'!AI45,'Rev&RAV_FO'!AI62)*'Rev&RAV_FO'!AI85","v":598.69038781187794},{"$f":"+SUM('Rev&RAV_FO'!AJ45,'Rev&RAV_FO'!AJ62)*'Rev&RAV_FO'!AJ85","v":626.72762687606439},{"$f":"+SUM('Rev&RAV_FO'!AK45,'Rev&RAV_FO'!AK62)*'Rev&RAV_FO'!AK85","v":659.47744499907708},{"$f":"+SUM('Rev&RAV_FO'!AL45,'Rev&RAV_FO'!AL62)*'Rev&RAV_FO'!AL85","v":692.07540332409883}]
[]
[null,null,null,null,null,null,null,"< 70 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W230:W231)/W232","v":0.13567547339401542},0.12726624740834538,0.12580080960342294,0.1235691215287127,0.11393531927655416,0.10871992846610654,9.1548680893963036E-2,0.17636285404661917,0.20360911712384036,0.19907924504740707,0.19455773397746143,{"$f":"SUM(AH230:AH231)/AH232","v":0.17824113139552494},{"$f":"SUM(AI230:AI231)/AI232","v":0.16855723370006739},{"$f":"SUM(AJ230:AJ231)/AJ232","v":0.17320327853657719},{"$f":"SUM(AK230:AK231)/AK232","v":0.16878147694546047},{"$f":"SUM(AL230:AL231)/AL232","v":0.17915832251233618}]
[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,{"$f":"+W215","v":21.136556439397438},23.740672470361396,23.644609733504662,22.25556465691762,15.233923449462885,17.737074935920951,20.740617209598732,18.346248598135979,19.584968235338795,20.96106773552809,23.087389217431291,{"$f":"+AH215","v":24.356956401329946},{"$f":"+AI215","v":23.737229682716222},{"$f":"+AJ215","v":25.87529806606312},{"$f":"+AK215","v":27.632383167109069},{"$f":"+AL215","v":29.763954286100571}]
[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,{"$f":"+W192","v":44.932999999999993},44.736412890707477,46.073314400168513,48.170125850901954,47.993006714565446,45.912258044136742,43.118422351834589,86.837710557081408,106.40469824976581,108.34604263431811,108.57352597948436,{"$f":"+AH192","v":102.45309380854043},{"$f":"+AI192","v":101.08076293390475},{"$f":"+AJ192","v":109.26706631406027},{"$f":"+AK192","v":111.69014174374196},{"$f":"+AL192","v":124.11241221769015}]
[null,null,null,null,"plus Current interest bearing liabilities"]
[null,null,null,null,"less cash assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W187","v":-0.8},-1,-0.99967715899919296,-2.1364971751412427,-4.648942695722357,-2.4550605326876513,-3.01,-0.35946999999999996,-0.68428049999999996,-0.99984520500000007,-0.32077001085000001,{"$f":"-AH187","v":-0.16577619262490001},{"$f":"-AI187","v":-0.16716732151406002},{"$f":"-AJ187","v":-0.71578658967727438},{"$f":"-AK187","v":-0.38256456457906013},{"$f":"-AL187","v":-0.12134390609611978}]
[]
[null,null,null,null,null,null,null,"> 10 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(W237/SUM(W238:W240)),0,W237/SUM(W238:W240))","v":0.47892861213598531},0.54281251939171937,0.52457736230587948,0.48346318326707155,0.35146504589048683,0.40815045496774155,0.51711376298125666,0.21214872643050864,0.18525246733034384,0.19526604795973199,0.21327299255199317,{"$f":"+IF(ISERROR(AH237/SUM(AH238:AH240)),0,AH237/SUM(AH238:AH240))","v":0.23812293614726773},{"$f":"+IF(ISERROR(AI237/SUM(AI238:AI240)),0,AI237/SUM(AI238:AI240))","v":0.23522330701495331},{"$f":"+IF(ISERROR(AJ237/SUM(AJ238:AJ240)),0,AJ237/SUM(AJ238:AJ240))","v":0.23836935070467863},{"$f":"+IF(ISERROR(AK237/SUM(AK238:AK240)),0,AK237/SUM(AK238:AK240))","v":0.24825248978900538},{"$f":"+IF(ISERROR(AL237/SUM(AL238:AL240)),0,AL237/SUM(AL238:AL240))","v":0.24004918008531614}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W242>=0.1,0,1)","v":0},{"$f":"IF(X242>=0.1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"+W215","v":21.136556439397438},23.740672470361396,23.644609733504662,22.25556465691762,15.233923449462885,17.737074935920951,20.740617209598732,18.346248598135979,19.584968235338795,20.96106773552809,23.087389217431291,{"$f":"+AH215","v":24.356956401329946},{"$f":"+AI215","v":23.737229682716222},{"$f":"+AJ215","v":25.87529806606312},{"$f":"+AK215","v":27.632383167109069},{"$f":"+AL215","v":29.763954286100571}]
[null,null,null,null,"less Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W109","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH109","v":0},{"$f":"-AI109","v":0},{"$f":"-AJ109","v":0},{"$f":"-AK109","v":0},{"$f":"-AL109","v":0}]
[null,null,null,null,"(divided by Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W136","v":21.317},26.603999999999999,31.755601168096049,22.506,15.923725379999999,14.948933260469346,67.728435414845549,38.224965790820384,21.866384114891087,22.542931560844341,17.81751530929246,{"$f":"-AH136","v":23.75936839054895},{"$f":"-AI136","v":32.112838113963463},{"$f":"-AJ136","v":29.454996073744976},{"$f":"-AK136","v":41.098738209837741},{"$f":"-AL136","v":27.940753520703876}]
[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,{"$f":"-W86","v":-0.374},-0.69086999999999998,-2.335089,-1.1159999999999999,-1.4775879999999999,-0.99792760180995477,-1.505811075,-1.5640424339999999,-1.6265760440325001,-1.6818478147830003,-1.7488663775630513,{"$f":"-AH86","v":-1.8160281675294736},-1.8822235611235296,-1.954281040733914,-2.0217069051479002,-2.1103686894388169]
[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,{"$f":"-W87","v":-9.8999999999999991E-2},-0.8854010000000001,-6.2830000000000004,-2.3729999999999998,-0.10202699999999999,0,0,0,0,0,0,-5.9702614826450007E-2,0,-6.3338504069380824E-2,0,-6.7195818967206111E-2]
[]
[null,null,null,null,null,null,null,"> 35 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(W245:W246)/SUM(W247:W249)),0,SUM(W245:W246)/SUM(W247:W249))","v":1.0140355229033504},0.94857477761411746,1.0219166849799799,1.1702983991648326,1.062033339530317,1.2713832514942425,0.31319533794312787,0.50043061980660264,0.96764594638312629,1.004792847326814,1.4367971641873738,{"$f":"+IF(ISERROR(SUM(AH245:AH246)/SUM(AH247:AH249)),0,SUM(AH245:AH246)/SUM(AH247:AH249))","v":1.1130213741161081},{"$f":"+IF(ISERROR(SUM(AI245:AI246)/SUM(AI247:AI249)),0,SUM(AI245:AI246)/SUM(AI247:AI249))","v":0.78520499942950361},{"$f":"+IF(ISERROR(SUM(AJ245:AJ246)/SUM(AJ247:AJ249)),0,SUM(AJ245:AJ246)/SUM(AJ247:AJ249))","v":0.9430674991382344},{"$f":"+IF(ISERROR(SUM(AK245:AK246)/SUM(AK247:AK249)),0,SUM(AK245:AK246)/SUM(AK247:AK249))","v":0.70712595723188321},{"$f":"+IF(ISERROR(SUM(AL245:AL246)/SUM(AL247:AL249)),0,SUM(AL245:AL246)/SUM(AL247:AL249))","v":1.1552899864955766}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W251>=0.35,0,1)","v":0},{"$f":"IF(X251>=0.35,0,1)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0]

{"sheet":"Outcomes","index":18,"n_rows":183,"n_cols":38,"rows_kept":183,"cut":false,"hidden":false,"merged":[[2,1,2,5],[17,10,17,26],[17,27,17,37]]}
[null,"Outcomes"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[null,"Minimum flow rates"]
[]
[null,"20mm",20]
[null,"25mm",35]
[null,"32mm",60]
[null,"40mm",90]
[null,"50mm",160]
[]
[]
[null,"Business proposed outcomes and outputs",null,null,null,null,null,null,null,null,"ACTUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FORECAST"]
[]
[]
[null,"Outcome 1","Ongoing reliability of water and sewerage services "]
[]
[null,"Output descriptor",null,null,null,null,null,null," Unit of measurement"]
[null,"Output 1","Average score of customers surveyed who agree they can rely on their sewerage service from Wannon Water",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not measured","Not measured",8.6,8.6,8.6,8.6,8.6,8.6]
[null,"Output 2","Average satisfaction score of customers surveyed with water supply reliability",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,8.9,9,9,9,9,9,9]
[null,"Output 3","Number of customers who experienced two or more unplanned interruptions to their water service ",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,44,86,86,86,86,86,86]
[null,"Output 4","Number of sewer spills to customer properties",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,35,35,35,35,35,35,35]
[null,"Output 5","Number of unplanned water interruptions ",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,166,119,119,119,119,119,119]
[null,"Output 6","Number of residential sewer supply customer interruptions ",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,19,79,79,79,79,79,79]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 2","Ongoing protection of the environment through action and education, prioritising Country and our communities"]
[]
[null,"Output 1","Number of non-compliance events with our EPA Amalgamated Licence",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,7,5,5,5,5,5,5]
[null,"Output 2","On track to achieve carbon neutrality by 2030, reducing total net emissions to those created directly from our operations (scope one)",null,null,null,null,null,"Tonnes of Co2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23887,25680,21063,19954,14417,6980,6980,6980]
[null,"Output 3","Install disinfection system as the first step of the Warrnambool Sewage Treatment Plant upgrade by 31 December 2025",null,null,null,null,null,"Event",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not measured","Not measured","On track","On track","On track","Complete","Complete","Complete"]
[null,"Output 4","Complete an evaluation study report which identifies alternative wastewater disposal methodologies for further upgrades of the Warrnambool Sewage Treatment Plant by 30 June 2025",null,null,null,null,null,"Event",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not measured","Not measured","On track","On track","On track","Complete","Complete","Complete"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 3","Fair and reasonable bills for all"]
[]
[null,"Output 1","Average satisfaction score of surveyed customers with Wannon Water’s services in terms of value for money",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,6.8,7,7,7,7,7.1,7.2]
[null,"Output 2","Percentage of customers surveyed who are aware of financial/customer support program",null,null,null,null,null,"Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not measured",0.4,0.4,0.4,0.45,0.5,0.55000000000000004,0.6]
[null,"Output 3","The variable portion of a residential customer’s bill has increased to 20 per cent (Group A, owner, average kL water use)",null,null,null,null,null,"Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.19900000000000001,0.188,0.19,0.192,0.19400000000000001,0.19600000000000001,0.19900000000000001]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 4","Improved water quality in identified communities"]
[]
[null,"Output 1","Average satisfaction score of surveyed customers who are satisfied with water quality",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3,7.2,7.2,7.3,7.3,7.5,7.7,8]
[null,"Output 2","Average satisfaction score of surveyed customers who are satisfied with water quality in terms of taste",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7,6.6,6.6,6.6,6.6,7,7.2,7.2]
[null,"Output 3","Percentage of surveyed customers in Area 1 (Portland, Heywood, Port Fairy) who drink the water we supply",null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.47,0.47,0.47,0.47,0.55000000000000004,0.62,0.69]
[null,"Output 4","Average satisfaction score of surveyed customers in Area 1 (Portland, Heywood, Port Fairy) who are satisfied with water quality in terms of taste of water",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9,3.7,3.7,3.7,3.7,4.5,5.2,5.9]
[null,"Output 5","Install additional water treatment to improve taste of water in at least one of Portland, Heywood or Port Fairy communities by 2026",null,null,null,null,null,"Event",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not measured","Not measured","On track","On track","On track","Complete","Complete","Complete"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 5","Improved customer experience of our products and services"]
[]
[null,"Output 1","Percentage of surveyed customers who experienced water service interruptions that are satisfied with Wannon Water’s management of the interruption",null,null,null,null,null,"Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92,0.9,0.9,0.94,0.95,0.96,0.97,0.98]
[null,"Output 2","Percentage of surveyed customers who experienced sewer spills on or within their property, that are satisfied with Wannon Water’s management of the spill",null,null,null,null,null,"Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[null,"Output 3","Net Promoter Score",null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"+19","+10","+10","+16","+18","+20","+22","+24"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 6","Active partnerships for healthy and resilient communities"]
[]
[null,"Output 1","Percentage of regional stakeholders surveyed who are satisfied with Wannon Water’s performance partnering on areas of regional priority",null,null,null,null,null,"Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"Output 2","Percentage of customers surveyed who are satisfied with Wannon Water’s performance partnering with communities to help its region flourish",null,null,null,null,null,"Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,0.51,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 7"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 8"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 9"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 10"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Other"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Examples of standards required by Customer Service Code "]
[]
[null,"Number of unplanned water supply interruptions for each customer in any 12 month period"]
[null,"Number of sewer blockages for each customer in any 12 month period"]
[null,"Hours from notification to attend water bursts and leaks, and sewer spills and blockages"]
[null,"Hours to restore an interruption to water services"]
[null,"Hours for clearance of sewer blockages in the water business's pipe"]
[null,"Hours for containment of sewer spills"]

{"sheet":"GSL","index":19,"n_rows":41,"n_cols":38,"rows_kept":41,"cut":false,"hidden":false,"merged":[[2,1,2,5],[9,6,9,8],[14,2,14,4],[15,2,15,4],[16,2,16,4],[19,28,21,32],[19,33,21,37],[9,10,9,26],[9,27,9,37],[17,2,17,4],[18,2,18,4]]}
[null,"Guaranteed Service Levels (GSL)"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2023-24"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2024-25"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2025-26"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2026-27"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2027-28"}]
[]
[]
[null,null,null,null,null,null,"$,nominal",null,null,null,"ACTUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FORECAST"]
[]
[null,"Guaranteed Service Levels",null,null,null,null,"Current",null,"Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of GSL applicable events for each GSL indicator"]
[null,null,null,null,null,null,"GSL payment/rebate",null,"GSL payment/rebate"]
[]
[null,"GSL 1","Subject to exclusions, if there are more than two unplanned interruptions to the service supplying water to the customer’s property in any 12-month period, the customer will be entitled to a GSL rebate of $100.",null,null,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A",64,156,80,44,{"$f":"ROUNDUP(AVERAGE(X15:AA15),-0.1)","v":86},0,0,0,0,0,0,0,0,0,0]
[null,"GSL 2","Subject to exclusions, if there is a sewerage spill in a customer’s house the customer will be entitled to a GSL rebate of $500. ",null,null,null,500,null,500,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A",21,2,11,8,{"$f":"ROUNDUP(AVERAGE(X16:AA16),-0.1)","v":11},0,0,0,0,0,0,0,0,0,0]
[null,"GSL 3","Subject to exclusions, if there is a sewerage spill on a customer’s property the customer will be entitled to a GSL rebate of $100. ",null,null,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A",59,31,36,59,{"$f":"ROUNDUP(AVERAGE(X17:AA17),-0.1)","v":47},0,0,0,0,0,0,0,0,0,0]
[null,"GSL 4","If Wannon Water restricts the water supply of, or takes legal action against, a residential customer prior to taking reasonable endeavors to contact the customer and provide information about help that is available if the customer is experiencing difficulties paying, the customer will be entitled to a GSL rebate of $300.",null,null,null,300,null,300,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A",0,0,0,0,{"$f":"ROUNDUP(AVERAGE(X18:AA18),-0.1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"GSL 5"]
[null,"GSL 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,null,"Wannon Water has not included an allowance for any of the GSL's in our operating costs.  We believe they should not be funded by our customer base. They are, in principle, a penalty borne by us for not delivering the level of service expected by our customers.",null,null,null,null,"Wannon Water has not included an allowance for any of the GSL's in our operating costs.  We believe they should not be funded by our customer base. They are, in principle, a penalty borne by us for not delivering the level of service expected by our customers."]
[null,"GSL 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:AC34,$I$15:$I$34)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (nominal)",{"$f":"+AC37/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (real)",{"$f":"+AC38/KeyAssumptionsPriceControl_FO!AC15","v":0},{"$f":"+AD38/KeyAssumptionsPriceControl_FO!AD15","v":0},{"$f":"+AE38/KeyAssumptionsPriceControl_FO!AE15","v":0},{"$f":"+AF38/KeyAssumptionsPriceControl_FO!AF15","v":0},{"$f":"+AG38/KeyAssumptionsPriceControl_FO!AG15","v":0},{"$f":"+AH38/KeyAssumptionsPriceControl_FO!AH15","v":0},{"$f":"+AI38/KeyAssumptionsPriceControl_FO!AI15","v":0},{"$f":"+AJ38/KeyAssumptionsPriceControl_FO!AJ15","v":0},{"$f":"+AK38/KeyAssumptionsPriceControl_FO!AK15","v":0},{"$f":"+AL38/KeyAssumptionsPriceControl_FO!AL15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to GSL Payments (Opex_Breakdown)(real)",{"$f":"+Opex_Breakdown!AC23","v":0},{"$f":"+Opex_Breakdown!AD23","v":0},{"$f":"+Opex_Breakdown!AE23","v":0},{"$f":"+Opex_Breakdown!AF23","v":0},{"$f":"+Opex_Breakdown!AG23","v":0},{"$f":"+Opex_Breakdown!AH23","v":0},{"$f":"+Opex_Breakdown!AI23","v":0},{"$f":"+Opex_Breakdown!AJ23","v":0},{"$f":"+Opex_Breakdown!AK23","v":0},{"$f":"+Opex_Breakdown!AL23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+AC40-AC39","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Household Bill","index":20,"n_rows":172,"n_cols":59,"rows_kept":172,"cut":false,"hidden":false,"merged":[[7,18,7,22],[2,1,2,5],[4,1,4,17],[7,3,7,7],[7,13,7,17],[7,8,7,12]]}
[null,"Household Bill"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[]
[null,"Average Annual Household Bill"]
[]
[null,{"$f":"\"Billing\"&IF(C7=\"Q\",\" : Quarterly\",\" : Triannual\")","v":"Billing : Quarterly"},"Q",2014,{"$f":"D7+1","v":2015},{"$f":"E7+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"R7+1","v":2029},{"$f":"S7+1","v":2030},{"$f":"T7+1","v":2031},{"$f":"U7+1","v":2032},{"$f":"V7+1","v":2033}]
[null,null,"Q","3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,"6th Reg Period"]
[null,null,"T","2013-14",{"$f":"+CONCATENATE(E7-1,\"-\",RIGHT(E7,2))","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(S7-1,\"-\",RIGHT(S7,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[null,"Avg. annual consumption (kL per household)",null,140,140,144.20394957045633,144,146,147,141.1663438777706,141.1663438777706,141.1663438777706,142,142,142,142,142,142,142,142,142,142,142]
[]
[null,"Supply charge Water (annual)",null,{"$f":"158.63/KeyAssumptionsPriceControl_FO!S15","v":191.93610351562501},{"$f":"162.78/KeyAssumptionsPriceControl_FO!T15","v":191.35144212523718},{"$f":"164.44/KeyAssumptionsPriceControl_FO!U15","v":190.76887640449439},{"$f":"162.77/KeyAssumptionsPriceControl_FO!V15","v":186.3881977818854},{"$f":"165.68/KeyAssumptionsPriceControl_FO!W15","v":185.7715113122172},{"$f":"168.18/KeyAssumptionsPriceControl_FO!X15","v":185.05774422735348},{"$f":"169.12/KeyAssumptionsPriceControl_FO!Y15","v":183.64564417177917},{"$f":"170.02/KeyAssumptionsPriceControl_FO!Z15","v":180.66447684391082},{"$f":"168.73/KeyAssumptionsPriceControl_FO!AA15","v":177.31676844783712},{"$f":"RevenuePriceCap_FO!AB69","v":175.21},{"$f":"RevenuePriceCap_FO!AC69","v":173.09472531518949},{"$f":"RevenuePriceCap_FO!AD69","v":171.00498791131156},{"$f":"RevenuePriceCap_FO!AE69","v":168.94047948196891},{"$f":"RevenuePriceCap_FO!AF69","v":166.9008954428846},{"$f":"RevenuePriceCap_FO!AG69","v":164.88593488696574},{"$f":"RevenuePriceCap_FO!AH69","v":166.68417847712217},{"$f":"RevenuePriceCap_FO!AI69","v":168.50203368552704},{"$f":"RevenuePriceCap_FO!AJ69","v":170.33971439620163},{"$f":"RevenuePriceCap_FO!AK69","v":172.19743682578323},{"$f":"RevenuePriceCap_FO!AL69","v":174.07541954896462}]
[null,"Tier 1",null,{"$f":"1.7794/KeyAssumptionsPriceControl_FO!S15","v":2.1530044921875002},{"$f":"1.826/KeyAssumptionsPriceControl_FO!T15","v":2.1465028462998101},{"$f":"1.8447/KeyAssumptionsPriceControl_FO!U15","v":2.1400592696629217},{"$f":"1.8258/KeyAssumptionsPriceControl_FO!V15","v":2.090726617375231},{"$f":"1.8561/KeyAssumptionsPriceControl_FO!W15","v":2.0811836199095022},{"$f":"1.793/KeyAssumptionsPriceControl_FO!X15","v":1.9729369449378331},{"$f":"1.7056/KeyAssumptionsPriceControl_FO!Y15","v":1.8520932515337425},{"$f":"1.6152/KeyAssumptionsPriceControl_FO!Z15","v":1.7163231560891938},{"$f":"1.5052/KeyAssumptionsPriceControl_FO!AA15","v":1.5818005089058524},{"$f":"RevenuePriceCap_FO!AB123","v":1.4614},{"$f":"RevenuePriceCap_FO!AC123","v":1.4906280000000001},{"$f":"RevenuePriceCap_FO!AD123","v":1.5204405600000002},{"$f":"RevenuePriceCap_FO!AE123","v":1.5508493712000002},{"$f":"RevenuePriceCap_FO!AF123","v":1.5818663586240003},{"$f":"RevenuePriceCap_FO!AG123","v":1.6135036857964804},{"$f":"RevenuePriceCap_FO!AH123","v":1.6311005333545594},{"$f":"RevenuePriceCap_FO!AI123","v":1.6488892918742979},{"$f":"RevenuePriceCap_FO!AJ123","v":1.666872054333832},{"$f":"RevenuePriceCap_FO!AK123","v":1.685050936537287},{"$f":"RevenuePriceCap_FO!AL123","v":1.7034280773637165}]
[null,"Tier 2",null,{"$f":"2.1363/KeyAssumptionsPriceControl_FO!S15","v":2.5848395507812501},{"$f":"2.1922/KeyAssumptionsPriceControl_FO!T15","v":2.5769789373814045},{"$f":"2.2146/KeyAssumptionsPriceControl_FO!U15","v":2.5691848314606744},{"$f":"2.192/KeyAssumptionsPriceControl_FO!V15","v":2.5100628465804067},{"$f":"2.2284/KeyAssumptionsPriceControl_FO!W15","v":2.4986313122171948},{"$f":"2.2457/KeyAssumptionsPriceControl_FO!X15","v":2.4710677619893429},{"$f":"2.2334/KeyAssumptionsPriceControl_FO!Y15","v":2.4252257668711659},{"$f":"2.2205/KeyAssumptionsPriceControl_FO!Z15","v":2.359519296740995},{"$f":"2.1795/KeyAssumptionsPriceControl_FO!AA15","v":2.2904160305343511},{"$f":"RevenuePriceCap_FO!AB126","v":2.2383000000000002},{"$f":"RevenuePriceCap_FO!AC126","v":2.2830660000000003},{"$f":"RevenuePriceCap_FO!AD126","v":2.3287273200000005},{"$f":"RevenuePriceCap_FO!AE126","v":2.3753018664000005},{"$f":"RevenuePriceCap_FO!AF126","v":2.4228079037280006},{"$f":"RevenuePriceCap_FO!AG126","v":2.4712640618025605},{"$f":"RevenuePriceCap_FO!AH126","v":2.4982156314544341},{"$f":"RevenuePriceCap_FO!AI126","v":2.5254611345300675},{"$f":"RevenuePriceCap_FO!AJ126","v":2.5530037766630738},{"$f":"RevenuePriceCap_FO!AK126","v":2.5808467984476593},{"$f":"RevenuePriceCap_FO!AL126","v":2.6089934758199034}]
[null,"Tier 3",null,{"$f":"3.2044/KeyAssumptionsPriceControl_FO!S15","v":3.8771988281250005},{"$f":"3.2883/KeyAssumptionsPriceControl_FO!T15","v":3.8654684060721061},{"$f":"3.3219/KeyAssumptionsPriceControl_FO!U15","v":3.8537772471910117},{"$f":"3.288/KeyAssumptionsPriceControl_FO!V15","v":3.7650942698706098},{"$f":"3.3427/KeyAssumptionsPriceControl_FO!W15","v":3.7480590950226245},{"$f":"3.3687/KeyAssumptionsPriceControl_FO!X15","v":3.7067666962699826},{"$f":"3.3502/KeyAssumptionsPriceControl_FO!Y15","v":3.6379472392638039},{"$f":"3.331/KeyAssumptionsPriceControl_FO!Z15","v":3.5395445969125214},{"$f":"3.2696/KeyAssumptionsPriceControl_FO!AA15","v":3.435991857506361},{"$f":"RevenuePriceCap_FO!AB129","v":3.3576999999999999},{"$f":"RevenuePriceCap_FO!AC129","v":3.4248539999999998},{"$f":"RevenuePriceCap_FO!AD129","v":3.4933510800000001},{"$f":"RevenuePriceCap_FO!AE129","v":3.5632181016},{"$f":"RevenuePriceCap_FO!AF129","v":3.6344824636320001},{"$f":"RevenuePriceCap_FO!AG129","v":3.7071721129046402},{"$f":"RevenuePriceCap_FO!AH129","v":3.7476024776547168},{"$f":"RevenuePriceCap_FO!AI129","v":3.7884737753704183},{"$f":"RevenuePriceCap_FO!AJ129","v":3.8297908148602073},{"$f":"RevenuePriceCap_FO!AK129","v":3.8715584573773421},{"$f":"RevenuePriceCap_FO!AL129","v":3.9137816171918365}]
[null,"Supply charge Wastewater (annual)",null,{"$f":"728.4/KeyAssumptionsPriceControl_FO!S15","v":881.33554687499998},{"$f":"741.49/KeyAssumptionsPriceControl_FO!T15","v":871.63767552182162},{"$f":"743.07/KeyAssumptionsPriceControl_FO!U15","v":862.04469101123607},{"$f":"729.48/KeyAssumptionsPriceControl_FO!V15","v":835.32876155268025},{"$f":"734.99/KeyAssumptionsPriceControl_FO!W15","v":824.12000904977378},{"$f":"737.08/KeyAssumptionsPriceControl_FO!X15","v":811.04984014209606},{"$f":"730.08/KeyAssumptionsPriceControl_FO!Y15","v":792.78625766871176},{"$f":"722.96/KeyAssumptionsPriceControl_FO!Z15","v":768.22250428816471},{"$f":"706.75/KeyAssumptionsPriceControl_FO!AA15","v":742.71692111959283},{"$f":"RevenuePriceCap_FO!AB252","v":722.87},{"$f":"RevenuePriceCap_FO!AC252","v":730.09870000000001},{"$f":"RevenuePriceCap_FO!AD252","v":737.39968699999997},{"$f":"RevenuePriceCap_FO!AE252","v":744.77368387000001},{"$f":"RevenuePriceCap_FO!AF252","v":752.22142070870007},{"$f":"RevenuePriceCap_FO!AG252","v":759.74363491578708},{"$f":"RevenuePriceCap_FO!AH252","v":768.02938786728066},{"$f":"RevenuePriceCap_FO!AI252","v":776.40550511906986},{"$f":"RevenuePriceCap_FO!AJ252","v":784.87297218288973},{"$f":"RevenuePriceCap_FO!AK252","v":793.43278531845192},{"$f":"RevenuePriceCap_FO!AL252","v":802.08595165066197}]
[null,"Volumetric wastewater",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Water Fixed",null,{"$f":"D13","v":191.93610351562501},191.35144212523718,190.76887640449439,186.3881977818854,185.7715113122172,185.05774422735348,183.64564417177917,180.66447684391082,177.31676844783712,175.21,173.09472531518949,171.00498791131156,168.94047948196891,166.9008954428846,164.88593488696574,{"$f":"S13","v":166.68417847712217},168.50203368552704,170.33971439620163,172.19743682578323,174.07541954896462]
[null,"Water Variable",null,{"$f":"(D14*D$142)+(D15*D$143)+(D16*D$144)","v":301.37694475713317},300.46684625030935,308.56027363808562,301.02100034654023,303.8087718678733,290.13993085043239,261.41534106683531,242.25195079049701,223.26463270296276,207.48872481159418,211.63849930782607,215.87126929398261,220.18869467986227,224.59246857345951,229.08431794492873,{"$f":"(S14*S$142)+(S15*S$143)+(S16*S$144)","v":231.58270816015374},234.10834578246244,236.66152797167726,239.24255512844135,241.85173092956285]
[null,"Sewerage Fixed",null,{"$f":"D17","v":881.33554687499998},871.63767552182162,862.04469101123607,835.32876155268025,824.12000904977378,811.04984014209606,792.78625766871176,768.22250428816471,742.71692111959283,722.87,730.09870000000001,737.39968699999997,744.77368387000001,752.22142070870007,759.74363491578708,{"$f":"S17","v":768.02938786728066},776.40550511906986,784.87297218288973,793.43278531845192,802.08595165066197]
[null,"Sewerage Variable",null,{"$f":"D18*D$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S18*S$152","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,"6th Reg Period"]
[null,"Total Household Bill - Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D9","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"S9","v":"2028-29"},{"$f":"T9","v":"2029-30"},{"$f":"U9","v":"2030-31"},{"$f":"V9","v":"2031-32"},{"$f":"W9","v":"2032-33"}]
[null,"Owner Occupier",null,{"$f":"SUM(D20:D23)","v":1374.6485951477582},{"$f":"SUM(E20:E23)","v":1363.4559638973683},1361.373841053816,1322.7379596811058,1313.7002922298643,1286.247515219882,1237.8472429073263,1191.1389319225725,1143.2983222703926,1105.5687248115942,1114.8319246230155,1124.2759442052941,1133.9028580318313,1143.7147847250442,1153.7138877476816,{"$f":"SUM(S20:S23)","v":1166.2962745045565},1179.0158845870592,1191.8742145507686,1204.8727772726766,1218.0131021291895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Occupier Bill",{"$f":"IF(D26=\"0\",\"\",D26)","v":1374.6485951477582},1363.4559638973683,1361.373841053816,1322.7379596811058,1313.7002922298643,1286.247515219882,1237.8472429073263,1191.1389319225725,1143.2983222703926,1105.5687248115942,1114.8319246230155,1124.2759442052941,1133.9028580318313,1143.7147847250442,1153.7138877476816,{"$f":"IF(S26=\"0\",\"\",S26)","v":1166.2962745045565},{"$f":"IF(T26=\"0\",\"\",T26)","v":1179.0158845870592},{"$f":"IF(U26=\"0\",\"\",U26)","v":1191.8742145507686},{"$f":"IF(V26=\"0\",\"\",V26)","v":1204.8727772726766},{"$f":"IF(W26=\"0\",\"\",W26)","v":1218.0131021291895}]
[null,"YoY Change",null,null,{"$f":"IF(E26=0,\"-\",E26/D26-1)","v":-8.1421763277522707E-3},{"$f":"IF(F26=0,\"-\",F26/E26-1)","v":-1.5270921090847489E-3},-2.8380067405146314E-2,-6.8325456188014222E-3,-2.0897290784174349E-2,-3.7629050194341263E-2,-3.7733501651666002E-2,-4.0163752833569211E-2,-3.300065846670186E-2,8.3786738929323423E-3,8.4712496778132085E-3,8.562767776145952E-3,8.6532339377325407E-3,8.7426543367115084E-3,{"$f":"IF(S26=0,\"-\",S26/R26-1)","v":1.0905985349139558E-2},{"$f":"IF(T26=0,\"-\",T26/S26-1)","v":1.0905985349139558E-2},{"$f":"IF(U26=0,\"-\",U26/T26-1)","v":1.0905985349139558E-2},{"$f":"IF(V26=0,\"-\",V26/U26-1)","v":1.0905985349139558E-2},{"$f":"IF(W26=0,\"-\",W26/V26-1)","v":1.0905985349139558E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OB - YoY Change",null,{"$f":"E27","v":-8.1421763277522707E-3},-1.5270921090847489E-3,-2.8380067405146314E-2,-6.8325456188014222E-3,-2.0897290784174349E-2,-3.7629050194341263E-2,-3.7733501651666002E-2,-4.0163752833569211E-2,-3.300065846670186E-2,8.3786738929323423E-3,8.4712496778132085E-3,8.562767776145952E-3,8.6532339377325407E-3,8.7426543367115084E-3,{"$f":"S27","v":1.0905985349139558E-2},{"$f":"T27","v":1.0905985349139558E-2},{"$f":"U27","v":1.0905985349139558E-2},{"$f":"V27","v":1.0905985349139558E-2},{"$f":"W27","v":1.0905985349139558E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant Bill",{"$f":"D29","v":301.37694475713317},300.46684625030935,308.56027363808562,301.02100034654023,303.8087718678733,290.13993085043239,261.41534106683531,242.25195079049701,223.26463270296276,207.48872481159418,211.63849930782607,215.87126929398261,220.18869467986227,224.59246857345951,229.08431794492873,{"$f":"S29","v":231.58270816015374},{"$f":"T29","v":234.10834578246244},{"$f":"U29","v":236.66152797167726},{"$f":"V29","v":239.24255512844135},{"$f":"W29","v":241.85173092956285}]
[null,"Tenant",null,{"$f":"D21+D23","v":301.37694475713317},300.46684625030935,308.56027363808562,301.02100034654023,303.8087718678733,290.13993085043239,261.41534106683531,242.25195079049701,223.26463270296276,207.48872481159418,211.63849930782607,215.87126929398261,220.18869467986227,224.59246857345951,229.08431794492873,{"$f":"S21+S23","v":231.58270816015374},234.10834578246244,236.66152797167726,239.24255512844135,241.85173092956285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB - YoY Change",null,{"$f":"E30","v":-3.0198013572578786E-3},2.6936174452451667E-2,-2.4433713396262768E-2,9.2610532757639863E-3,-4.4991594328900764E-2,-9.9002538876335033E-2,-7.3306295637174723E-2,-7.8378390867757219E-2,-7.0660129642464486E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2]
[null,"YoY Change",null,null,{"$f":"IF(E29=0,\"-\",E29/D29-1)","v":-3.0198013572578786E-3},{"$f":"IF(F29=0,\"-\",F29/E29-1)","v":2.6936174452451667E-2},-2.4433713396262768E-2,9.2610532757639863E-3,-4.4991594328900764E-2,-9.9002538876335033E-2,-7.3306295637174723E-2,-7.8378390867757219E-2,-7.0660129642464486E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"IF(S29=0,\"-\",S29/R29-1)","v":1.0905985349139558E-2},{"$f":"IF(T29=0,\"-\",T29/S29-1)","v":1.0905985349139558E-2},{"$f":"IF(U29=0,\"-\",U29/T29-1)","v":1.0905985349139558E-2},{"$f":"IF(V29=0,\"-\",V29/U29-1)","v":1.0905985349139558E-2},{"$f":"IF(W29=0,\"-\",W29/V29-1)","v":1.0905985349139558E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjustments to Max. Prices (show / hide)"]
[]
[null,"1. Carbon Tax Reduction"]
[null,{"$f":"B13","v":"Supply charge Water (annual)"},null,0,0,0.63,0.63,0.63]
[null,"Tier 1",null,0,0,0,0,0]
[null,"Tier 2",null,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,0,0,0.63,0.63,0.63]
[null,"Volumetric wastewater",null,0,0,0,0,0]
[]
[null,"2. Efficiency Savings - Tariff Reduction"]
[null,{"$f":"B35","v":"Supply charge Water (annual)"},null,0,0,0,0,0]
[null,"Tier 1",null,0,0,0,0,0]
[null,"Tier 2",null,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,0,0,0,0,0]
[null,"Volumetric wastewater",null,0,0,0,0,0]
[]
[null,"3. Other adjustments"]
[null,{"$f":"B43","v":"Supply charge Water (annual)"},null,0,0,0,0,0]
[null,"Tier 1",null,0,0,0,0,0]
[null,"Tier 2",null,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,0,0,0,0,0]
[null,"Volumetric wastewater",null,0,0,0,0,0]
[]
[null,"Supply charge Water (annual)",null,{"$f":"D13-D35-D43-D51","v":191.93610351562501},{"$f":"E13-E35-E43-E51","v":191.35144212523718},{"$f":"F13-F35-F43-F51","v":190.1388764044944},185.7581977818854,185.1415113122172,185.05774422735348,183.64564417177917,180.66447684391082,177.31676844783712,175.21,173.09472531518949,171.00498791131156,168.94047948196891,166.9008954428846,164.88593488696574,{"$f":"S13-S35-S43-S51","v":166.68417847712217},168.50203368552704,170.33971439620163,172.19743682578323,174.07541954896462]
[null,"Tier 1",null,{"$f":"D14-D36-D44-D52","v":2.1530044921875002},2.1465028462998101,2.1400592696629217,2.090726617375231,2.0811836199095022,1.9729369449378331,1.8520932515337425,1.7163231560891938,1.5818005089058524,1.4614,1.4906280000000001,1.5204405600000002,1.5508493712000002,1.5818663586240003,1.6135036857964804,{"$f":"S14-S36-S44-S52","v":1.6311005333545594},1.6488892918742979,1.666872054333832,1.685050936537287,1.7034280773637165]
[null,"Tier 2",null,2.5848395507812501,2.5769789373814045,2.5691848314606744,2.5100628465804067,2.4986313122171948,2.4710677619893429,2.4252257668711659,2.359519296740995,2.2904160305343511,2.2383000000000002,2.2830660000000003,2.3287273200000005,2.3753018664000005,2.4228079037280006,2.4712640618025605,{"$f":"S15-S37-S45-S53","v":2.4982156314544341},2.5254611345300675,2.5530037766630738,2.5808467984476593,2.6089934758199034]
[null,"Tier 3",null,3.8771988281250005,3.8654684060721061,3.8537772471910117,3.7650942698706098,3.7480590950226245,3.7067666962699826,3.6379472392638039,3.5395445969125214,3.435991857506361,3.3576999999999999,3.4248539999999998,3.4933510800000001,3.5632181016,3.6344824636320001,3.7071721129046402,{"$f":"S16-S38-S46-S54","v":3.7476024776547168},3.7884737753704183,3.8297908148602073,3.8715584573773421,3.9137816171918365]
[null,"Supply charge Wastewater (annual)",null,881.33554687499998,871.63767552182162,861.41469101123607,834.69876155268025,823.49000904977379,811.04984014209606,792.78625766871176,768.22250428816471,742.71692111959283,722.87,730.09870000000001,737.39968699999997,744.77368387000001,752.22142070870007,759.74363491578708,{"$f":"S17-S39-S47-S55","v":768.02938786728066},776.40550511906986,784.87297218288973,793.43278531845192,802.08595165066197]
[null,"Volumetric wastewater",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S18-S40-S48-S56","v":0},0,0,0,0]
[]
[null,"Water Fixed",null,{"$f":"D58","v":191.93610351562501},191.35144212523718,190.1388764044944,185.7581977818854,185.1415113122172,185.05774422735348,183.64564417177917,180.66447684391082,177.31676844783712,175.21,173.09472531518949,171.00498791131156,168.94047948196891,166.9008954428846,164.88593488696574,{"$f":"S58","v":166.68417847712217},168.50203368552704,170.33971439620163,172.19743682578323,174.07541954896462]
[null,"Water Variable",null,{"$f":"(D59*D$142)+(D60*D$143)+(D61*D$144)","v":301.37694475713317},300.46684625030935,308.56027363808562,301.02100034654023,303.8087718678733,290.13993085043239,261.41534106683531,242.25195079049701,223.26463270296276,207.48872481159418,211.63849930782607,215.87126929398261,220.18869467986227,224.59246857345951,229.08431794492873,{"$f":"(S59*S$142)+(S60*S$143)+(S61*S$144)","v":231.58270816015374},234.10834578246244,236.66152797167726,239.24255512844135,241.85173092956285]
[null,"Sewerage Fixed",null,{"$f":"D62","v":881.33554687499998},871.63767552182162,861.41469101123607,834.69876155268025,823.49000904977379,811.04984014209606,792.78625766871176,768.22250428816471,742.71692111959283,722.87,730.09870000000001,737.39968699999997,744.77368387000001,752.22142070870007,759.74363491578708,{"$f":"S62","v":768.02938786728066},776.40550511906986,784.87297218288973,793.43278531845192,802.08595165066197]
[null,"Sewerage Variable",null,{"$f":"D63*D$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S63*S$152","v":0},0,0,0,0]
[]
[null,"Owner Occupier",null,{"$f":"SUM(D65:D68)","v":1374.6485951477582},1363.4559638973683,1360.113841053816,1321.4779596811059,1312.4402922298643,1286.247515219882,1237.8472429073263,1191.1389319225725,1143.2983222703926,1105.5687248115942,1114.8319246230155,1124.2759442052941,1133.9028580318313,1143.7147847250442,1153.7138877476816,{"$f":"SUM(S65:S68)","v":1166.2962745045565},1179.0158845870592,1191.8742145507686,1204.8727772726766,1218.0131021291895]
[null,"Tenant",null,{"$f":"D66+D68","v":301.37694475713317},300.46684625030935,308.56027363808562,301.02100034654023,303.8087718678733,290.13993085043239,261.41534106683531,242.25195079049701,223.26463270296276,207.48872481159418,211.63849930782607,215.87126929398261,220.18869467986227,224.59246857345951,229.08431794492873,{"$f":"S66+S68","v":231.58270816015374},234.10834578246244,236.66152797167726,239.24255512844135,241.85173092956285]
[]
[null,"4. Efficiency Savings - Rebate"]
[null,"Owner Occupier",null,0,70,70,70,70,56,42,28,14,0]
[null,"Tenant",null,0,70,70,70,70,56,42,28,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,"6th Reg Period"]
[null,"Total Household Bill - Actual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN25","v":"2013-14"},{"$f":"AO25","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32",{"$f":"BG25","v":"2032-33"}]
[null,"Owner Occupier",null,{"$f":"D70-D74","v":1374.6485951477582},1293.4559638973683,1290.113841053816,1251.4779596811059,1242.4402922298643,1230.247515219882,1195.8472429073263,1163.1389319225725,1129.2983222703926,1105.5687248115942,1114.8319246230155,1124.2759442052941,1133.9028580318313,1143.7147847250442,1153.7138877476816,{"$f":"S70-S74","v":1166.2962745045565},1179.0158845870592,1191.8742145507686,1204.8727772726766,1218.0131021291895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D78","v":1374.6485951477582},{"$f":"E78","v":1293.4559638973683},{"$f":"F78","v":1290.113841053816},{"$f":"G78","v":1251.4779596811059},{"$f":"H78","v":1242.4402922298643},{"$f":"I78","v":1230.247515219882},{"$f":"J78","v":1195.8472429073263},{"$f":"K78","v":1163.1389319225725},{"$f":"L78","v":1129.2983222703926},{"$f":"M78","v":1105.5687248115942},{"$f":"N78","v":1114.8319246230155},{"$f":"O78","v":1124.2759442052941},{"$f":"P78","v":1133.9028580318313},{"$f":"Q78","v":1143.7147847250442},{"$f":"R78","v":1153.7138877476816},{"$f":"S78","v":1166.2962745045565},{"$f":"T78","v":1179.0158845870592},{"$f":"U78","v":1191.8742145507686},{"$f":"V78","v":1204.8727772726766},{"$f":"W78","v":1218.0131021291895}]
[null,"YoY Change",null,null,{"$f":"IF(E78=0,\"-\",E78/D78-1)","v":-5.9064281254848749E-2},{"$f":"IF(F78=0,\"-\",F78/E78-1)","v":-2.5838706046721338E-3},-2.9947652790974555E-2,-7.2215953795498056E-3,-9.8135717959527691E-3,-2.7962074206187126E-2,-2.7351579542244764E-2,-2.9094211124241265E-2,-2.10126916783967E-2,8.3786738929323423E-3,8.4712496778132085E-3,8.562767776145952E-3,8.6532339377325407E-3,8.7426543367115084E-3,{"$f":"IF(S78=0,\"-\",S78/R78-1)","v":1.0905985349139558E-2},{"$f":"IF(T78=0,\"-\",T78/S78-1)","v":1.0905985349139558E-2},{"$f":"IF(U78=0,\"-\",U78/T78-1)","v":1.0905985349139558E-2},{"$f":"IF(V78=0,\"-\",V78/U78-1)","v":1.0905985349139558E-2},{"$f":"IF(W78=0,\"-\",W78/V78-1)","v":1.0905985349139558E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-5.9064281254848749E-2,-2.5838706046721338E-3,-2.9947652790974555E-2,-7.2215953795498056E-3,-9.8135717959527691E-3,-2.7962074206187126E-2,-2.7351579542244764E-2,-2.9094211124241265E-2,-2.10126916783967E-2,8.3786738929323423E-3,8.4712496778132085E-3,8.562767776145952E-3,8.6532339377325407E-3,8.7426543367115084E-3,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D81","v":301.37694475713317},{"$f":"E81","v":230.46684625030935},{"$f":"F81","v":238.56027363808562},{"$f":"G81","v":231.02100034654023},{"$f":"H81","v":233.8087718678733},{"$f":"I81","v":234.13993085043239},{"$f":"J81","v":219.41534106683531},{"$f":"K81","v":214.25195079049701},{"$f":"L81","v":209.26463270296276},{"$f":"M81","v":207.48872481159418},{"$f":"N81","v":211.63849930782607},{"$f":"O81","v":215.87126929398261},{"$f":"P81","v":220.18869467986227},{"$f":"Q81","v":224.59246857345951},{"$f":"R81","v":229.08431794492873},{"$f":"S81","v":231.58270816015374},{"$f":"T81","v":234.10834578246244},{"$f":"U81","v":236.66152797167726},{"$f":"V81","v":239.24255512844135},{"$f":"W81","v":241.85173092956285}]
[null,"Tenant",null,{"$f":"D71-D75","v":301.37694475713317},230.46684625030935,238.56027363808562,231.02100034654023,233.8087718678733,234.13993085043239,219.41534106683531,214.25195079049701,209.26463270296276,207.48872481159418,211.63849930782607,215.87126929398261,220.18869467986227,224.59246857345951,229.08431794492873,{"$f":"S71-S75","v":231.58270816015374},234.10834578246244,236.66152797167726,239.24255512844135,241.85173092956285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.23528707069469845,3.5117534341516654E-2,-3.1603222014169208E-2,1.2067177949845798E-2,1.416366802295288E-3,-6.2887990656335768E-2,-2.3532494360845591E-2,-2.3277818797603489E-2,-8.4864215631188511E-3,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2]
[null,"YoY Change",null,null,{"$f":"IF(E81=0,\"-\",E81/D81-1)","v":-0.23528707069469845},{"$f":"IF(F81=0,\"-\",F81/E81-1)","v":3.5117534341516654E-2},-3.1603222014169208E-2,1.2067177949845798E-2,1.416366802295288E-3,-6.2887990656335768E-2,-2.3532494360845591E-2,-2.3277818797603489E-2,-8.4864215631188511E-3,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"IF(S81=0,\"-\",S81/R81-1)","v":1.0905985349139558E-2},{"$f":"IF(T81=0,\"-\",T81/S81-1)","v":1.0905985349139558E-2},{"$f":"IF(U81=0,\"-\",U81/T81-1)","v":1.0905985349139558E-2},{"$f":"IF(V81=0,\"-\",V81/U81-1)","v":1.0905985349139558E-2},{"$f":"IF(W81=0,\"-\",W81/V81-1)","v":1.0905985349139558E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CPI Adjustment to Actual Prices (Show / Hide)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",{"$f":"KeyAssumptionsPriceControl_FO!AC44","v":0.03}]
[null,"Year","2012-13",{"$f":"D9","v":"2013-14"},{"$f":"E9","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"S9","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[null,"Dollars",{"$f":"+\"$,\"&C87","v":"$,2012-13"},"$,2013-14","$,2014-15","$,2015-16","$,2016-17","$,2017-18",{"$f":"+\"$,\"&I87","v":"$,2018-19"},"$,2019-20","$,2020-21","$,2021-22","$,2022-23","$,2023-24","$,2024-25","$,2025-26","$,2026-27","$,2027-28",{"$f":"+\"$,\"&S87","v":"$,2028-29"},"$,2029-30","$,2030-31","$,2031-32","$,2032-33"]
[null,"CPI Index",{"$f":"KeyAssumptionsPriceControl_FO!R13","v":99.9},{"$f":"KeyAssumptionsPriceControl_FO!S13","v":102.4},{"$f":"KeyAssumptionsPriceControl_FO!T13","v":105.4},{"$f":"KeyAssumptionsPriceControl_FO!U13","v":106.8},{"$f":"KeyAssumptionsPriceControl_FO!V13","v":108.2},{"$f":"KeyAssumptionsPriceControl_FO!W13","v":110.5},{"$f":"KeyAssumptionsPriceControl_FO!X13","v":112.6},{"$f":"KeyAssumptionsPriceControl_FO!Y13","v":114.1},{"$f":"KeyAssumptionsPriceControl_FO!Z13","v":116.6},{"$f":"KeyAssumptionsPriceControl_FO!AA13","v":117.9},{"$f":"KeyAssumptionsPriceControl_FO!AB13","v":123.9},{"$f":"M89*(1+$N$86)","v":127.617},{"$f":"N89*(1+$N$86)","v":131.44551000000001},{"$f":"O89*(1+$N$86)","v":135.38887530000002},139.45054155900002,{"$f":"Q89*(1+$N$86)","v":143.63405780577003},147.94307953994314,152.38137192614144,156.95281308392569,161.66139747644345,166.51123940073677]
[null,"Inflation",0,{"$f":"D89/C89-1","v":2.5025025025025016E-2},{"$f":"E89/D89-1","v":2.9296875E-2},{"$f":"F89/E89-1","v":1.3282732447817747E-2},{"$f":"G89/F89-1","v":1.3108614232209881E-2},{"$f":"H89/G89-1","v":2.1256931608133023E-2},{"$f":"I89/H89-1","v":1.9004524886877761E-2},1.3321492007104752E-2,2.1910604732690686E-2,1.1149228130360234E-2,5.0890585241730291E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"S89/R89-1","v":3.0000000000000027E-2},{"$f":"T89/S89-1","v":3.0000000000000027E-2},{"$f":"U89/T89-1","v":3.0000000000000027E-2},{"$f":"V89/U89-1","v":3.0000000000000027E-2},{"$f":"W89/V89-1","v":3.0000000000000027E-2}]
[]
[null,"Household Bill - Actual ($22-23)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN38","v":0},{"$f":"AO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG38","v":0}]
[null,"Owner Occupier",null,{"$f":"D78*($M$89/D$89)","v":1663.2711029180396},1520.4857108812516,1496.6770122337809,1433.0694935719871,1393.107259794391,1353.7092996069573,1298.5580490466061,1235.9598084494573,1186.7689748032371,1105.5687248115942,{"$f":"N78","v":1114.8319246230155},1124.2759442052941,1133.9028580318313,1143.7147847250442,1153.7138877476816,{"$f":"S78","v":1166.2962745045565},1179.0158845870592,1191.8742145507686,1204.8727772726766,1218.0131021291895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D93","v":1663.2711029180396},{"$f":"E93","v":1520.4857108812516},{"$f":"F93","v":1496.6770122337809},{"$f":"G93","v":1433.0694935719871},{"$f":"H93","v":1393.107259794391},{"$f":"I93","v":1353.7092996069573},{"$f":"J93","v":1298.5580490466061},{"$f":"K93","v":1235.9598084494573},{"$f":"L93","v":1186.7689748032371},{"$f":"M93","v":1105.5687248115942},{"$f":"N93","v":1114.8319246230155},{"$f":"O93","v":1124.2759442052941},{"$f":"P93","v":1133.9028580318313},{"$f":"Q93","v":1143.7147847250442},{"$f":"R93","v":1153.7138877476816},{"$f":"S93","v":1166.2962745045565},{"$f":"T93","v":1179.0158845870592},{"$f":"U93","v":1191.8742145507686},{"$f":"V93","v":1204.8727772726766},{"$f":"W93","v":1218.0131021291895}]
[null,"YoY Change",null,null,{"$f":"IF(E93=0,\"-\",E93/D93-1)","v":-8.5846132832035349E-2},{"$f":"IF(F93=0,\"-\",F93/E93-1)","v":-1.5658613873899219E-2},-4.2499161904584914E-2,-2.7885761267577136E-2,-2.8280636620362176E-2,-4.0740837472538649E-2,-4.8205962485164289E-2,-3.9799703283176613E-2,-6.8421278037796518E-2,8.3786738929323423E-3,8.4712496778132085E-3,8.562767776145952E-3,8.6532339377325407E-3,8.7426543367115084E-3,{"$f":"IF(S93=0,\"-\",S93/R93-1)","v":1.0905985349139558E-2},{"$f":"IF(T93=0,\"-\",T93/S93-1)","v":1.0905985349139558E-2},{"$f":"IF(U93=0,\"-\",U93/T93-1)","v":1.0905985349139558E-2},{"$f":"IF(V93=0,\"-\",V93/U93-1)","v":1.0905985349139558E-2},{"$f":"IF(W93=0,\"-\",W93/V93-1)","v":1.0905985349139558E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8.5846132832035349E-2,-1.5658613873899219E-2,-4.2499161904584914E-2,-2.7885761267577136E-2,-2.8280636620362176E-2,-4.0740837472538649E-2,-4.8205962485164289E-2,-3.9799703283176613E-2,-6.8421278037796518E-2,8.3786738929323423E-3,8.4712496778132085E-3,8.562767776145952E-3,8.6532339377325407E-3,8.7426543367115084E-3,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D96","v":364.65433061922658},{"$f":"E96","v":270.91880692991771},{"$f":"F96","v":276.75672194530722},{"$f":"G96","v":264.54253182011399},{"$f":"H96","v":262.16205280026702},{"$f":"I96","v":257.63709975460552},{"$f":"J96","v":238.26083048361875},{"$f":"K96","v":227.66566640602557},{"$f":"L96","v":219.91423233161225},{"$f":"M96","v":207.48872481159418},{"$f":"N96","v":211.63849930782607},{"$f":"O96","v":215.87126929398261},{"$f":"P96","v":220.18869467986227},{"$f":"Q96","v":224.59246857345951},{"$f":"R96","v":229.08431794492873},{"$f":"S96","v":231.58270816015374},{"$f":"T96","v":234.10834578246244},{"$f":"U96","v":236.66152797167726},{"$f":"V96","v":239.24255512844135},{"$f":"W96","v":241.85173092956285}]
[null,"Tenant",null,{"$f":"D81*($M$89/D$89)","v":364.65433061922658},270.91880692991771,276.75672194530722,264.54253182011399,262.16205280026702,257.63709975460552,238.26083048361875,227.66566640602557,219.91423233161225,207.48872481159418,{"$f":"N81","v":211.63849930782607},215.87126929398261,220.18869467986227,224.59246857345951,229.08431794492873,{"$f":"S81","v":231.58270816015374},234.10834578246244,236.66152797167726,239.24255512844135,241.85173092956285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.25705309335044713,2.1548577898837795E-2,-4.4133309714540547E-2,-8.9984737178885332E-3,-1.7260137374301543E-2,-7.5207605152527668E-2,-4.4468761634412379E-2,-3.4047444205263622E-2,-5.6501606959577955E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2,1.0905985349139558E-2]
[null,"YoY Change",null,null,{"$f":"IF(E96=0,\"-\",E96/D96-1)","v":-0.25705309335044713},{"$f":"IF(F96=0,\"-\",F96/E96-1)","v":2.1548577898837795E-2},-4.4133309714540547E-2,-8.9984737178885332E-3,-1.7260137374301543E-2,-7.5207605152527668E-2,-4.4468761634412379E-2,-3.4047444205263622E-2,-5.6501606959577955E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"IF(S96=0,\"-\",S96/R96-1)","v":1.0905985349139558E-2},{"$f":"IF(T96=0,\"-\",T96/S96-1)","v":1.0905985349139558E-2},{"$f":"IF(U96=0,\"-\",U96/T96-1)","v":1.0905985349139558E-2},{"$f":"IF(V96=0,\"-\",V96/U96-1)","v":1.0905985349139558E-2},{"$f":"IF(W96=0,\"-\",W96/V96-1)","v":1.0905985349139558E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Workings (show / hide)"]
[]
[null,null,null,{"$f":"D9","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"S9","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[null,"Inclining Blocks"]
[null,"First block",null,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336]
[null,"Middle Block",null,101,100,101,102,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103,103]
[null,"Third Block",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Relative","T1",{"$f":"D103","v":53.333333333333336},{"$f":"E103","v":53.333333333333336},{"$f":"F103","v":53.333333333333336},{"$f":"G103","v":53.333333333333336},{"$f":"H103","v":53.333333333333336},{"$f":"I103","v":53.333333333333336},53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336,{"$f":"S103","v":53.333333333333336},53.333333333333336,53.333333333333336,53.333333333333336,53.333333333333336]
[null,null,"T2",{"$f":"D104-D103","v":47.666666666666664},{"$f":"E104-E103","v":46.666666666666664},{"$f":"F104-F103","v":47.666666666666664},{"$f":"G104-G103","v":48.666666666666664},{"$f":"H104-H103","v":49.666666666666664},{"$f":"I104-I103","v":49.666666666666664},49.666666666666664,49.666666666666664,49.666666666666664,49.666666666666664,49.666666666666664,49.666666666666664,49.666666666666664,49.666666666666664,49.666666666666664,{"$f":"S104-S103","v":49.666666666666664},49.666666666666664,49.666666666666664,49.666666666666664,49.666666666666664]
[null,null,"T3"]
[]
[null,"Monthly Load Profile"]
[null,"Jan",0.13500000000000001,{"$f":"$C112*D$11","v":18.900000000000002},18.900000000000002,19.467533192011604,19.440000000000001,19.71,19.845000000000002,19.057456423499033,19.057456423499033,19.057456423499033,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,{"$f":"$C112*T$11","v":19.170000000000002},19.170000000000002,19.170000000000002,19.170000000000002]
[null,"Feb",0.13500000000000001,18.900000000000002,18.900000000000002,19.467533192011604,19.440000000000001,19.71,19.845000000000002,19.057456423499033,19.057456423499033,19.057456423499033,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002]
[null,"Mar",9.5000000000000001E-2,13.3,13.3,13.699375209193352,13.68,13.870000000000001,13.965,13.410802668388207,13.410802668388207,13.410802668388207,13.49,13.49,13.49,13.49,13.49,13.49,13.49,13.49,13.49,13.49,13.49]
[null,"Apr",7.3999999999999996E-2,10.36,10.36,10.671092268213767,10.655999999999999,10.804,10.878,10.446309446955024,10.446309446955024,10.446309446955024,10.507999999999999,10.507999999999999,10.507999999999999,10.507999999999999,10.507999999999999,10.507999999999999,10.507999999999999,10.507999999999999,10.507999999999999,10.507999999999999,10.507999999999999]
[null,"May",5.7971014492753624E-2,8.1159420289855078,8.1159420289855078,8.3596492504612367,8.3478260869565215,8.4637681159420293,8.5217391304347831,8.183556166827282,8.183556166827282,8.183556166827282,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137]
[null,"Jun",5.7971014492753624E-2,8.1159420289855078,8.1159420289855078,8.3596492504612367,8.3478260869565215,8.4637681159420293,8.5217391304347831,8.183556166827282,8.183556166827282,8.183556166827282,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137]
[null,"Jul",5.7971014492753624E-2,8.1159420289855078,8.1159420289855078,8.3596492504612367,8.3478260869565215,8.4637681159420293,8.5217391304347831,8.183556166827282,8.183556166827282,8.183556166827282,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137]
[null,"Aug",5.7971014492753624E-2,8.1159420289855078,8.1159420289855078,8.3596492504612367,8.3478260869565215,8.4637681159420293,8.5217391304347831,8.183556166827282,8.183556166827282,8.183556166827282,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137]
[null,"Sep",5.7971014492753624E-2,8.1159420289855078,8.1159420289855078,8.3596492504612367,8.3478260869565215,8.4637681159420293,8.5217391304347831,8.183556166827282,8.183556166827282,8.183556166827282,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137,8.2318840579710137]
[null,"Oct",6.3E-2,8.82,8.82,9.0848488229387492,9.0719999999999992,9.1980000000000004,9.2609999999999992,8.8934796642995479,8.8934796642995479,8.8934796642995479,8.9459999999999997,8.9459999999999997,8.9459999999999997,8.9459999999999997,8.9459999999999997,8.9459999999999997,8.9459999999999997,8.9459999999999997,8.9459999999999997,8.9459999999999997,8.9459999999999997]
[null,"Nov",7.2999999999999995E-2,10.219999999999999,10.219999999999999,10.526888318643312,10.511999999999999,10.657999999999999,10.731,10.305143103077253,10.305143103077253,10.305143103077253,10.366,10.366,10.366,10.366,10.366,10.366,10.366,10.366,10.366,10.366,10.366]
[null,"Dec",0.13500000000000001,18.900000000000002,18.900000000000002,19.467533192011604,19.440000000000001,19.71,19.845000000000002,19.057456423499033,19.057456423499033,19.057456423499033,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002,19.170000000000002]
[null,"Total",{"$f":"SUM(C112:C123)","v":0.99985507246376826},139.97971014492751,139.97971014492751,144.18305044733017,143.9791304347826,145.97884057971015,{"$f":"SUM(I112:I123)","v":146.97869565217391},141.14588498735355,141.14588498735355,141.14588498735355,141.97942028985509,141.97942028985509,141.97942028985509,141.97942028985509,141.97942028985509,141.97942028985509,{"$f":"SUM(S112:S123)","v":141.97942028985509},141.97942028985509,141.97942028985509,141.97942028985509,141.97942028985509]
[]
[null,"Periodic Consumption"]
[null,"P1",null,{"$f":"IF($C$7=\"Q\",SUM(D112:D114),SUM(D112:D115))","v":51.100000000000009},{"$f":"IF($C$7=\"Q\",SUM(E112:E114),SUM(E112:E115))","v":51.100000000000009},{"$f":"IF($C$7=\"Q\",SUM(F112:F114),SUM(F112:F115))","v":52.634441593216565},{"$f":"IF($C$7=\"Q\",SUM(G112:G114),SUM(G112:G115))","v":52.56},{"$f":"IF($C$7=\"Q\",SUM(H112:H114),SUM(H112:H115))","v":53.290000000000006},{"$f":"IF($C$7=\"Q\",SUM(I112:I114),SUM(I112:I115))","v":53.655000000000001},51.525715515386274,51.525715515386274,51.525715515386274,51.830000000000005,51.830000000000005,51.830000000000005,51.830000000000005,51.830000000000005,51.830000000000005,{"$f":"IF($C$7=\"Q\",SUM(S112:S114),SUM(S112:S115))","v":51.830000000000005},51.830000000000005,51.830000000000005,51.830000000000005,51.830000000000005]
[null,"P2",null,{"$f":"IF($C$7=\"Q\",SUM(D115:D117),SUM(D116:D119))","v":26.591884057971015},{"$f":"IF($C$7=\"Q\",SUM(E115:E117),SUM(E116:E119))","v":26.591884057971015},{"$f":"IF($C$7=\"Q\",SUM(F115:F117),SUM(F116:F119))","v":27.390390769136239},{"$f":"IF($C$7=\"Q\",SUM(G115:G117),SUM(G116:G119))","v":27.351652173913045},{"$f":"IF($C$7=\"Q\",SUM(H115:H117),SUM(H116:H119))","v":27.731536231884057},{"$f":"IF($C$7=\"Q\",SUM(I115:I117),SUM(I116:I119))","v":27.921478260869563},26.813421780609588,26.813421780609588,26.813421780609588,26.971768115942027,26.971768115942027,26.971768115942027,26.971768115942027,26.971768115942027,26.971768115942027,{"$f":"IF($C$7=\"Q\",SUM(S115:S117),SUM(S116:S119))","v":26.971768115942027},26.971768115942027,26.971768115942027,26.971768115942027,26.971768115942027]
[null,"P3",null,{"$f":"IF($C$7=\"Q\",SUM(D118:D120),SUM(D120:D123))","v":24.347826086956523},{"$f":"IF($C$7=\"Q\",SUM(E118:E120),SUM(E120:E123))","v":24.347826086956523},{"$f":"IF($C$7=\"Q\",SUM(F118:F120),SUM(F120:F123))","v":25.078947751383708},{"$f":"IF($C$7=\"Q\",SUM(G118:G120),SUM(G120:G123))","v":25.043478260869563},{"$f":"IF($C$7=\"Q\",SUM(H118:H120),SUM(H120:H123))","v":25.391304347826086},{"$f":"IF($C$7=\"Q\",SUM(I118:I120),SUM(I120:I123))","v":25.565217391304351},24.550668500481848,24.550668500481848,24.550668500481848,24.695652173913039,24.695652173913039,24.695652173913039,24.695652173913039,24.695652173913039,24.695652173913039,{"$f":"IF($C$7=\"Q\",SUM(S118:S120),SUM(S120:S123))","v":24.695652173913039},24.695652173913039,24.695652173913039,24.695652173913039,24.695652173913039]
[null,"P4",null,{"$f":"IF($C$7=\"Q\",SUM(D121:D123),0)","v":37.94},{"$f":"IF($C$7=\"Q\",SUM(E121:E123),0)","v":37.94},{"$f":"IF($C$7=\"Q\",SUM(F121:F123),0)","v":39.079270333593669},{"$f":"IF($C$7=\"Q\",SUM(G121:G123),0)","v":39.024000000000001},{"$f":"IF($C$7=\"Q\",SUM(H121:H123),0)","v":39.566000000000003},{"$f":"IF($C$7=\"Q\",SUM(I121:I123),0)","v":39.837000000000003},38.256079190875838,38.256079190875838,38.256079190875838,38.481999999999999,38.481999999999999,38.481999999999999,38.481999999999999,38.481999999999999,38.481999999999999,{"$f":"IF($C$7=\"Q\",SUM(S121:S123),0)","v":38.481999999999999},38.481999999999999,38.481999999999999,38.481999999999999,38.481999999999999]
[null,"Total",null,{"$f":"SUM(D127:D130)","v":139.97971014492754},{"$f":"SUM(E127:E130)","v":139.97971014492754},{"$f":"SUM(F127:F130)","v":144.18305044733017},{"$f":"SUM(G127:G130)","v":143.9791304347826},{"$f":"SUM(H127:H130)","v":145.97884057971015},{"$f":"SUM(I127:I130)","v":146.97869565217394},141.14588498735355,141.14588498735355,141.14588498735355,141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506,{"$f":"SUM(S127:S130)","v":141.97942028985506},141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506]
[]
[null,"Consumption by Tier"]
[null,"P1","T1",{"$f":"IF(D107=0,D127,IF(D127<D107,D127,D107))","v":51.100000000000009},{"$f":"IF(E107=0,E127,IF(E127<E107,E127,E107))","v":51.100000000000009},{"$f":"IF(F107=0,F127,IF(F127<F107,F127,F107))","v":52.634441593216565},{"$f":"IF(G107=0,G127,IF(G127<G107,G127,G107))","v":52.56},{"$f":"IF(H107=0,H127,IF(H127<H107,H127,H107))","v":53.290000000000006},{"$f":"IF(I107=0,I127,IF(I127<I107,I127,I107))","v":53.333333333333336},51.525715515386274,51.525715515386274,51.525715515386274,51.830000000000005,51.830000000000005,51.830000000000005,51.830000000000005,51.830000000000005,51.830000000000005,{"$f":"IF(S107=0,S127,IF(S127<S107,S127,S107))","v":51.830000000000005},51.830000000000005,51.830000000000005,51.830000000000005,51.830000000000005]
[null,null,"T2",{"$f":"IF((D127-D134)<D108,(D127-D134),D108)","v":0},{"$f":"IF((E127-E134)<E108,(E127-E134),E108)","v":0},{"$f":"IF((F127-F134)<F108,(F127-F134),F108)","v":0},{"$f":"IF((G127-G134)<G108,(G127-G134),G108)","v":0},{"$f":"IF((H127-H134)<H108,(H127-H134),H108)","v":0},{"$f":"IF((I127-I134)<I108,(I127-I134),I108)","v":0.32166666666666544},0,0,0,0,0,0,0,0,0,{"$f":"IF((S127-S134)<S108,(S127-S134),S108)","v":0},0,0,0,0]
[null,"P2","T1",{"$f":"IF(D107=0,D128,IF(D128<D107,D128,D107))","v":26.591884057971015},{"$f":"IF(E107=0,E128,IF(E128<E107,E128,E107))","v":26.591884057971015},{"$f":"IF(F107=0,F128,IF(F128<F107,F128,F107))","v":27.390390769136239},{"$f":"IF(G107=0,G128,IF(G128<G107,G128,G107))","v":27.351652173913045},{"$f":"IF(H107=0,H128,IF(H128<H107,H128,H107))","v":27.731536231884057},{"$f":"IF(I107=0,I128,IF(I128<I107,I128,I107))","v":27.921478260869563},26.813421780609588,26.813421780609588,26.813421780609588,26.971768115942027,26.971768115942027,26.971768115942027,26.971768115942027,26.971768115942027,26.971768115942027,{"$f":"IF(S107=0,S128,IF(S128<S107,S128,S107))","v":26.971768115942027},26.971768115942027,26.971768115942027,26.971768115942027,26.971768115942027]
[null,null,"T2",{"$f":"IF((D128-D136)<D108,(D128-D136),D108)","v":0},{"$f":"IF((E128-E136)<E108,(E128-E136),E108)","v":0},{"$f":"IF((F128-F136)<F108,(F128-F136),F108)","v":0},{"$f":"IF((G128-G136)<G108,(G128-G136),G108)","v":0},{"$f":"IF((H128-H136)<H108,(H128-H136),H108)","v":0},{"$f":"IF((I128-I136)<I108,(I128-I136),I108)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((S128-S136)<S108,(S128-S136),S108)","v":0},0,0,0,0]
[null,"P3","T1",{"$f":"IF(D107=0,D129,IF(D129<D107,D129,D107))","v":24.347826086956523},{"$f":"IF(E107=0,E129,IF(E129<E107,E129,E107))","v":24.347826086956523},{"$f":"IF(F107=0,F129,IF(F129<F107,F129,F107))","v":25.078947751383708},{"$f":"IF(G107=0,G129,IF(G129<G107,G129,G107))","v":25.043478260869563},{"$f":"IF(H107=0,H129,IF(H129<H107,H129,H107))","v":25.391304347826086},{"$f":"IF(I107=0,I129,IF(I129<I107,I129,I107))","v":25.565217391304351},24.550668500481848,24.550668500481848,24.550668500481848,24.695652173913039,24.695652173913039,24.695652173913039,24.695652173913039,24.695652173913039,24.695652173913039,{"$f":"IF(S107=0,S129,IF(S129<S107,S129,S107))","v":24.695652173913039},24.695652173913039,24.695652173913039,24.695652173913039,24.695652173913039]
[null,null,"T2",{"$f":"IF((D129-D138)<D108,(D129-D138),D108)","v":0},{"$f":"IF((E129-E138)<E108,(E129-E138),E108)","v":0},{"$f":"IF((F129-F138)<F108,(F129-F138),F108)","v":0},{"$f":"IF((G129-G138)<G108,(G129-G138),G108)","v":0},{"$f":"IF((H129-H138)<H108,(H129-H138),H108)","v":0},{"$f":"IF((I129-I138)<I108,(I129-I138),I108)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((S129-S138)<S108,(S129-S138),S108)","v":0},0,0,0,0]
[null,"P4","T1",{"$f":"IF($C$7=\"T\",0,IF(D107=0,D130,IF(D130<D107,D130,D107)))","v":37.94},{"$f":"IF($C$7=\"T\",0,IF(E107=0,E130,IF(E130<E107,E130,E107)))","v":37.94},{"$f":"IF($C$7=\"T\",0,IF(F107=0,F130,IF(F130<F107,F130,F107)))","v":39.079270333593669},{"$f":"IF($C$7=\"T\",0,IF(G107=0,G130,IF(G130<G107,G130,G107)))","v":39.024000000000001},{"$f":"IF($C$7=\"T\",0,IF(H107=0,H130,IF(H130<H107,H130,H107)))","v":39.566000000000003},{"$f":"IF($C$7=\"T\",0,IF(I107=0,I130,IF(I130<I107,I130,I107)))","v":39.837000000000003},38.256079190875838,38.256079190875838,38.256079190875838,38.481999999999999,38.481999999999999,38.481999999999999,38.481999999999999,38.481999999999999,38.481999999999999,{"$f":"IF($C$7=\"T\",0,IF(S107=0,S130,IF(S130<S107,S130,S107)))","v":38.481999999999999},38.481999999999999,38.481999999999999,38.481999999999999,38.481999999999999]
[null,null,"T2",{"$f":"IF($C$7=\"T\",0,IF((D130-D140)<D108,(D130-D140),D108))","v":0},{"$f":"IF($C$7=\"T\",0,IF((E130-E140)<E108,(E130-E140),E108))","v":0},{"$f":"IF($C$7=\"T\",0,IF((F130-F140)<F108,(F130-F140),F108))","v":0},{"$f":"IF($C$7=\"T\",0,IF((G130-G140)<G108,(G130-G140),G108))","v":0},{"$f":"IF($C$7=\"T\",0,IF((H130-H140)<H108,(H130-H140),H108))","v":0},{"$f":"IF($C$7=\"T\",0,IF((I130-I140)<I108,(I130-I140),I108))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($C$7=\"T\",0,IF((S130-S140)<S108,(S130-S140),S108))","v":0},0,0,0,0]
[null,"All","T1",{"$f":"D134+D136+D138+D140","v":139.97971014492754},139.97971014492754,144.18305044733017,143.9791304347826,145.97884057971015,146.65702898550722,141.14588498735355,141.14588498735355,141.14588498735355,141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506,{"$f":"S134+S136+S138+S140","v":141.97942028985506},141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506]
[null,null,"T2",0,0,0,0,0,0.32166666666666544,0,0,0,0,0,0,0,0,0,{"$f":"S135+S137+S139+S141","v":0},0,0,0,0]
[null,null,"T3",{"$f":"SUM(D127:D130)-SUM(D142:D143)","v":0},{"$f":"SUM(E127:E130)-SUM(E142:E143)","v":0},{"$f":"SUM(F127:F130)-SUM(F142:F143)","v":0},{"$f":"SUM(G127:G130)-SUM(G142:G143)","v":0},{"$f":"SUM(H127:H130)-SUM(H142:H143)","v":0},{"$f":"SUM(I127:I130)-SUM(I142:I143)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S127:S130)-SUM(S142:S143)","v":0},0,0,0,0]
[null,"Total",null,{"$f":"SUM(D142:D144)","v":139.97971014492754},{"$f":"SUM(E142:E144)","v":139.97971014492754},{"$f":"SUM(F142:F144)","v":144.18305044733017},{"$f":"SUM(G142:G144)","v":143.9791304347826},{"$f":"SUM(H142:H144)","v":145.97884057971015},{"$f":"SUM(I142:I144)","v":146.97869565217388},141.14588498735355,141.14588498735355,141.14588498735355,141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506,{"$f":"SUM(S142:S144)","v":141.97942028985506},141.97942028985506,141.97942028985506,141.97942028985506,141.97942028985506]
[]
[null,"Variable Wastewater"]
[null,null,"P1",{"$f":"D127*$G$159*$H$159","v":23.397964951950257},{"$f":"E127*$G$159*$H$159","v":23.397964951950257},{"$f":"F127*$G$159*$H$159","v":24.100563985588138},{"$f":"G127*$G$159*$H$159","v":24.06647823629169},{"$f":"H127*$G$159*$H$159","v":24.400734878462409},{"$f":"I127*$G$159*$H$159","v":24.567863199547766},23.592894046050244,23.592894046050244,23.592894046050244,23.732221594120976,23.732221594120976,23.732221594120976,23.732221594120976,23.732221594120976,23.732221594120976,{"$f":"S127*$G$159*$H$159","v":23.732221594120976},23.732221594120976,23.732221594120976,23.732221594120976,23.732221594120976]
[null,null,"P2",{"$f":"D128*$G$162*$H$162","v":18.409765886287627},{"$f":"E128*$G$162*$H$162","v":18.409765886287627},{"$f":"F128*$G$162*$H$162","v":18.962578224786625},{"$f":"G128*$G$162*$H$162","v":18.935759197324415},{"$f":"H128*$G$162*$H$162","v":19.198755852842808},{"$f":"I128*$G$162*$H$162","v":19.330254180602005},18.563138155806637,18.563138155806637,18.563138155806637,18.672762541806019,18.672762541806019,18.672762541806019,18.672762541806019,18.672762541806019,18.672762541806019,{"$f":"S128*$G$162*$H$162","v":18.672762541806019},18.672762541806019,18.672762541806019,18.672762541806019,18.672762541806019]
[null,null,"P3",{"$f":"D129*$G$165*$H$165","v":19.940652818991101},{"$f":"E129*$G$165*$H$165","v":19.940652818991101},{"$f":"F129*$G$165*$H$165","v":20.539434953655501},{"$f":"G129*$G$165*$H$165","v":20.510385756676556},{"$f":"H129*$G$165*$H$165","v":20.795252225519288},{"$f":"I129*$G$165*$H$165","v":20.937685459940656},20.106778949949526,20.106778949949526,20.106778949949526,20.225519287833823,20.225519287833823,20.225519287833823,20.225519287833823,20.225519287833823,20.225519287833823,{"$f":"S129*$G$165*$H$165","v":20.225519287833823},20.225519287833823,20.225519287833823,20.225519287833823,20.225519287833823]
[null,null,"P4",{"$f":"D130*$G$168*$H$168","v":20.492054794520545},{"$f":"E130*$G$168*$H$168","v":20.492054794520545},{"$f":"F130*$G$168*$H$168","v":21.107394544171921},{"$f":"G130*$G$168*$H$168","v":21.077542074363993},{"$f":"H130*$G$168*$H$168","v":21.370285714285714},{"$f":"I130*$G$168*$H$168","v":21.516657534246576},20.662774670610041,20.662774670610041,20.662774670610041,20.784798434442269,20.784798434442269,20.784798434442269,20.784798434442269,20.784798434442269,20.784798434442269,{"$f":"S130*$G$168*$H$168","v":20.784798434442269},20.784798434442269,20.784798434442269,20.784798434442269,20.784798434442269]
[null,null,"Total",{"$f":"SUM(D148:D151)","v":82.240438451749526},{"$f":"SUM(E148:E151)","v":82.240438451749526},{"$f":"SUM(F148:F151)","v":84.70997170820219},{"$f":"SUM(G148:G151)","v":84.590165264656648},{"$f":"SUM(H148:H151)","v":85.765028671110215},{"$f":"SUM(I148:I151)","v":86.352460374336999},82.925585822416451,82.925585822416451,82.925585822416451,83.41530185820308,83.41530185820308,83.41530185820308,83.41530185820308,83.41530185820308,83.41530185820308,{"$f":"SUM(S148:S151)","v":83.41530185820308},83.41530185820308,83.41530185820308,83.41530185820308,83.41530185820308]
[null,null,"% of water",{"$f":"IF(D152=0,0,D152/D131)","v":0.58751685059643399},{"$f":"IF(E152=0,0,E152/E131)","v":0.58751685059643399},{"$f":"IF(F152=0,0,F152/F131)","v":0.58751685059643399},{"$f":"IF(G152=0,0,G152/G131)","v":0.58751685059643399},{"$f":"IF(H152=0,0,H152/H131)","v":0.58751685059643388},{"$f":"IF(I152=0,0,I152/I131)","v":0.58751685059643388},0.58751685059643399,0.58751685059643399,0.58751685059643399,0.58751685059643399,0.58751685059643399,0.58751685059643399,0.58751685059643399,0.58751685059643399,0.58751685059643399,{"$f":"IF(S152=0,0,S152/S131)","v":0.58751685059643399},0.58751685059643399,0.58751685059643399,0.58751685059643399,0.58751685059643399]
[]
[null,"Sewerage Disposal Charge"]
[null,null,"Month","SI","No. Days","S.I * Days","SF","DF"]
[null,null,"Jan",2,31,{"$f":"E157*D157","v":62}]
[null,null,"Feb",2,28,56]
[null,null,"Mar",1.9,31,58.9,{"$f":"SUM(E157:E159)/SUM(F157:F159)","v":0.50876201243640473},0.9]
[null,null,"Apr",1.5,30,45]
[null,null,"May",1.3,31,40.300000000000004]
[null,null,"Jun",1.1000000000000001,30,33,{"$f":"SUM(E160:E162)/SUM(F160:F162)","v":0.76923076923076916},0.9]
[null,null,"Jul",1,31,31]
[null,null,"Aug",1.1000000000000001,31,34.1]
[null,null,"Sep",1.2,30,36,{"$f":"SUM(E163:E165)/SUM(F163:F165)","v":0.90999010880316522},0.9]
[null,null,"Oct",1.4,31,43.4]
[null,null,"Nov",1.7,30,51]
[null,null,"Dec",1.9,31,58.9,{"$f":"SUM(E166:E168)/SUM(F166:F168)","v":0.60013046314416174},0.9]
[]
[null,null,"SI = Seasonal Index"]
[null,null,"SF = Seasonal Factor; number of days in metering period divided by (seasonal indices X days in the month)"]
[null,null,"DF = Discharge Factor"]

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

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

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

{"sheet":"Dashboard - Data","index":24,"n_rows":105,"n_cols":41,"rows_kept":105,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[null,"Dashboard - Data"]
[null,{"$f":"+Contents!H7","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[]
[null,"REVENUE REQUIREMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL EXPENDITURE"]
[null,"Revenue requirement ($m)"]
[null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,"6th Reg Period",null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by service category ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Water",{"$f":"Capex_FO_AC!X12","v":9.8448783303730032},{"$f":"Capex_FO_AC!Y12","v":7.7753721901840489},{"$f":"Capex_FO_AC!Z12","v":10.854532590051459},{"$f":"Capex_FO_AC!AA12","v":11.868789155394401},{"$f":"Capex_FO_AC!AB12","v":6.7225577231667506},{"$f":"Capex_FO_AC!AC12","v":18.720180220019998},{"$f":"Capex_FO_AC!AD12","v":17.216089185214997},{"$f":"Capex_FO_AC!AE12","v":13.546511398674998},{"$f":"Capex_FO_AC!AF12","v":14.33810182209},{"$f":"Capex_FO_AC!AG12","v":10.868249216599999},{"$f":"Capex_FO_AC!AH12","v":10.520013210831999},{"$f":"Capex_FO_AC!AI12","v":12.964226123647002},{"$f":"Capex_FO_AC!AJ12","v":9.7525174554900005},{"$f":"Capex_FO_AC!AK12","v":13.033558369889999},{"$f":"Capex_FO_AC!AL12","v":15.150316012544998}]
[null,null,"Values",{"$f":"'Rev&RAV_FO'!X23","v":72.020014479989442},{"$f":"'Rev&RAV_FO'!Y23","v":73.816698341640972},{"$f":"'Rev&RAV_FO'!Z23","v":74.005406047395184},{"$f":"'Rev&RAV_FO'!AA23","v":75.691877185072869},{"$f":"'Rev&RAV_FO'!AB23","v":76.095955437895284},{"$f":"'Rev&RAV_FO'!AC23","v":72.763845999895068},{"$f":"'Rev&RAV_FO'!AD23","v":76.593674024270655},{"$f":"'Rev&RAV_FO'!AE23","v":77.684650009723399},{"$f":"'Rev&RAV_FO'!AF23","v":78.915995546706995},{"$f":"'Rev&RAV_FO'!AG23","v":78.961848024668825},{"$f":"'Rev&RAV_FO'!AH23","v":78.356909849662273},{"$f":"'Rev&RAV_FO'!AI23","v":78.342089482190417},{"$f":"'Rev&RAV_FO'!AJ23","v":78.181559556850075},{"$f":"'Rev&RAV_FO'!AK23","v":78.386599569374596},{"$f":"'Rev&RAV_FO'!AL23","v":78.320692765482562},null,null,null,null,null,null,null,"Sewerage",{"$f":"Capex_FO_AC!X13","v":19.052650976909415},{"$f":"Capex_FO_AC!Y13","v":20.626402895705521},{"$f":"Capex_FO_AC!Z13","v":13.060505145797599},{"$f":"Capex_FO_AC!AA13","v":4.8653039284223905},{"$f":"Capex_FO_AC!AB13","v":8.2263755373025962},{"$f":"Capex_FO_AC!AC13","v":47.035582318665},{"$f":"Capex_FO_AC!AD13","v":18.814607195990003},{"$f":"Capex_FO_AC!AE13","v":6.46432764428},{"$f":"Capex_FO_AC!AF13","v":5.6910008917699999},{"$f":"Capex_FO_AC!AG13","v":4.5012960050950008},{"$f":"Capex_FO_AC!AH13","v":9.3780837649999995},{"$f":"Capex_FO_AC!AI13","v":13.146449951960001},{"$f":"Capex_FO_AC!AJ13","v":13.499528441804999},{"$f":"Capex_FO_AC!AK13","v":18.465202272339997},{"$f":"Capex_FO_AC!AL13","v":5.64022865984}]
[null,null,"Reg period average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",{"$f":"Capex_FO_AC!X14","v":0},{"$f":"Capex_FO_AC!Y14","v":0},{"$f":"Capex_FO_AC!Z14","v":0},{"$f":"Capex_FO_AC!AA14","v":0},{"$f":"Capex_FO_AC!AB14","v":0},{"$f":"Capex_FO_AC!AC14","v":0},{"$f":"Capex_FO_AC!AD14","v":0},{"$f":"Capex_FO_AC!AE14","v":0},{"$f":"Capex_FO_AC!AF14","v":0},{"$f":"Capex_FO_AC!AG14","v":0},{"$f":"Capex_FO_AC!AH14","v":0},{"$f":"Capex_FO_AC!AI14","v":0},{"$f":"Capex_FO_AC!AJ14","v":0},{"$f":"Capex_FO_AC!AK14","v":0},{"$f":"Capex_FO_AC!AL14","v":0}]
[null,null,"Reg period average",{"$f":"AVERAGE($D$9:$E$9)","v":72.918356410815207},72.918356410815207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",{"$f":"Capex_FO_AC!X15","v":0},{"$f":"Capex_FO_AC!Y15","v":0},{"$f":"Capex_FO_AC!Z15","v":0},{"$f":"Capex_FO_AC!AA15","v":0},{"$f":"Capex_FO_AC!AB15","v":0},{"$f":"Capex_FO_AC!AC15","v":0},{"$f":"Capex_FO_AC!AD15","v":0},{"$f":"Capex_FO_AC!AE15","v":0},{"$f":"Capex_FO_AC!AF15","v":0},{"$f":"Capex_FO_AC!AG15","v":0},{"$f":"Capex_FO_AC!AH15","v":0},{"$f":"Capex_FO_AC!AI15","v":0},{"$f":"Capex_FO_AC!AJ15","v":0},{"$f":"Capex_FO_AC!AK15","v":0},{"$f":"Capex_FO_AC!AL15","v":0}]
[null,null,"Reg period average",null,null,{"$f":"AVERAGE($F$9:$H$9)","v":75.264412890121108},75.264412890121108,75.264412890121108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",{"$f":"Capex_FO_AC!X16","v":0},{"$f":"Capex_FO_AC!Y16","v":0},{"$f":"Capex_FO_AC!Z16","v":0},{"$f":"Capex_FO_AC!AA16","v":0},{"$f":"Capex_FO_AC!AB16","v":0},{"$f":"Capex_FO_AC!AC16","v":0},{"$f":"Capex_FO_AC!AD16","v":0},{"$f":"Capex_FO_AC!AE16","v":0},{"$f":"Capex_FO_AC!AF16","v":0},{"$f":"Capex_FO_AC!AG16","v":0},{"$f":"Capex_FO_AC!AH16","v":0},{"$f":"Capex_FO_AC!AI16","v":0},{"$f":"Capex_FO_AC!AJ16","v":0},{"$f":"Capex_FO_AC!AK16","v":0},{"$f":"Capex_FO_AC!AL16","v":0}]
[null,null,"Reg period average",null,null,null,null,null,{"$f":"AVERAGE($I$9:$M$9)","v":76.984002721052988},76.984002721052988,76.984002721052988,76.984002721052988,76.984002721052988,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA8:AA12)","v":28.897529307282419},28.401775085889568,23.915037735849058,16.734093083816791,14.948933260469346,65.755762538684991,36.030696381205004,20.010839042954998,20.029102713859999,15.369545221694999,19.898096975831997,26.110676075607003,23.252045897294998,31.498760642229996,20.790544672384996]
[null,null,"Reg period average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE($N$9:$R$9)","v":78.317570244711987},78.317570244711987,78.317570244711987,78.317570244711987,78.317570244711987]
[]
[null,"REVENUE REQUIREMENT - BUILDING BLOCKS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,"Revenue requirement ($m)",null,"5th reg period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",{"$f":"'Capex_FO input'!D11","v":8.4819430386850012},{"$f":"'Capex_FO input'!E11","v":9.909256381205001},{"$f":"'Capex_FO input'!F11","v":8.4844631329549998},{"$f":"'Capex_FO input'!G11","v":7.8998733038600006},{"$f":"'Capex_FO input'!H11","v":9.6906255516949997},{"$f":"'Capex_FO input'!I11","v":11.101456345831998},{"$f":"'Capex_FO input'!J11","v":9.7279661956070012},{"$f":"'Capex_FO input'!K11","v":9.7665061272949991},{"$f":"'Capex_FO input'!L11","v":9.6134336322300005},{"$f":"'Capex_FO input'!M11","v":8.6221202523849989}]
[null,null,"Operating expenditure",{"$f":"SUM('Rev&RAV_FO'!AC15:AG15)","v":264.97064394556497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",{"$f":"'Capex_FO input'!D12","v":41.844172500000006},{"$f":"'Capex_FO input'!E12","v":16.187035000000002},{"$f":"'Capex_FO input'!F12","v":0.43960250000000012},{"$f":"'Capex_FO input'!G12","v":0.74539100000000014},{"$f":"'Capex_FO input'!H12","v":5.0582499999999975E-2},{"$f":"'Capex_FO input'!I12","v":0.72103438000000031},{"$f":"'Capex_FO input'!J12","v":8.6494367499999996},{"$f":"'Capex_FO input'!K12","v":-0.38925486000000009},{"$f":"'Capex_FO input'!L12","v":2.8081868700000001},{"$f":"'Capex_FO input'!M12","v":4.5266475000000002}]
[null,null,"Return on assets",{"$f":"SUM('Rev&RAV_FO'!AC16:AG16)","v":53.016354393970836},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"'Capex_FO input'!D13","v":13.967694500000002},{"$f":"'Capex_FO input'!E13","v":8.4601450000000007},{"$f":"'Capex_FO input'!F13","v":9.59822591},{"$f":"'Capex_FO input'!G13","v":9.8895384100000001},{"$f":"'Capex_FO input'!H13","v":4.11974967},{"$f":"'Capex_FO input'!I13","v":6.5047112499999997},{"$f":"'Capex_FO input'!J13","v":6.2028531299999994},{"$f":"'Capex_FO input'!K13","v":12.28206713},{"$f":"'Capex_FO input'!L13","v":17.527670139999998},{"$f":"'Capex_FO input'!M13","v":6.0214644199999992}]
[null,null,"Regulatory depreciation of assets",{"$f":"SUM('Rev&RAV_FO'!AC17:AG17)","v":66.933015265729111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",{"$f":"'Capex_FO input'!D14","v":0},{"$f":"'Capex_FO input'!E14","v":0},{"$f":"'Capex_FO input'!F14","v":0},{"$f":"'Capex_FO input'!G14","v":0},{"$f":"'Capex_FO input'!H14","v":0},{"$f":"'Capex_FO input'!I14","v":0.05},{"$f":"'Capex_FO input'!J14","v":0},{"$f":"'Capex_FO input'!K14","v":0.05},{"$f":"'Capex_FO input'!L14","v":0},{"$f":"'Capex_FO input'!M14","v":0.05}]
[null,null,"Adjustments from last period",{"$f":"SUM('Rev&RAV_FO'!AC18:AG18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",{"$f":"'Capex_FO input'!D15","v":1.4619525},{"$f":"'Capex_FO input'!E15","v":1.4742599999999999},{"$f":"'Capex_FO input'!F15","v":1.4885475000000001},{"$f":"'Capex_FO input'!G15","v":1.4943},{"$f":"'Capex_FO input'!H15","v":1.5085875},{"$f":"'Capex_FO input'!I15","v":1.5208949999999999},{"$f":"'Capex_FO input'!J15","v":1.5304199999999999},{"$f":"'Capex_FO input'!K15","v":1.5427275},{"$f":"'Capex_FO input'!L15","v":1.5494700000000001},{"$f":"'Capex_FO input'!M15","v":1.5703125}]
[null,null,"Non-prescribed revenue offset of revenue requirement",{"$f":"SUM('Rev&RAV_FO'!AC19:AG19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA18:AA22)","v":65.755762538685005},{"$f":"SUM(AB18:AB22)","v":36.030696381205004},{"$f":"SUM(AC18:AC22)","v":20.010839042954998},20.029102713860002,15.369545221695002,{"$f":"SUM(AF18:AF22)","v":19.898096975831997},{"$f":"SUM(AG18:AG22)","v":26.110676075607003},{"$f":"SUM(AH18:AH22)","v":23.252045897295002},31.498760642229996,20.790544672385]
[null,null,"Tax liability",{"$f":"SUM('Rev&RAV_FO'!AC20:AG20)","v":0}]
[null,null,"Total revenue requirement",{"$f":"SUM(D19:D24)","v":384.92001360526496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver - Water ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":5.4981562200200003},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":6.9243631852150003},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":5.4974876586749994},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":4.9203120820900006},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":6.7032982165999995},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":6.7225472608319974},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":5.6988882936470002},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":6.4029306254900007},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":5.9429275298900013},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":5.1634293925449999},"Renewals"]
[null,"VARIABLE COSTS VS FIXED COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":2.2218919999999995},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":2.5626609999999999},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":0.67016900000000013},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":0.30052000000000001},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":0.29854000000000003},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":1.015965},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":5.1795800000000005},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":0.68634000000000006},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":3.6433360000000001},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":4.4166400000000001},"Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":10.755602000000001},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":7.4835449999999994},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":7.1303647399999992},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":8.8677897399999992},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":3.614951},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":2.4780609499999997},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":1.8313278300000002},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":2.35782683},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":3.18989484},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":5.25987662},"Improvements / Compliance"]
[null,"Total tariff revenue - Fixed vs Variable ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Government contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AB$42:AB$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AC$42:AC$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AD$42:AD$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AE$42:AE$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AF$42:AF$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AG$42:AG$593)","v":0.05},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AH$42:AH$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AI$42:AI$593)","v":0.05},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AJ$42:AJ$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AK$42:AK$593)","v":0.05}]
[null,null,"Fixed ",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X461,RevenueTariffBasket_FO!X461+RevenueTariffBasket_FO!X463)","v":42.173260063277084},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y461,RevenueTariffBasket_FO!Y461+RevenueTariffBasket_FO!Y463)","v":41.701490316687114},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z461,RevenueTariffBasket_FO!Z461+RevenueTariffBasket_FO!Z463)","v":41.084430985608925},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA461,RevenueTariffBasket_FO!AA461+RevenueTariffBasket_FO!AA463)","v":40.224998143562338},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB461,RevenueTariffBasket_FO!AB461+RevenueTariffBasket_FO!AB463)","v":39.657588901152472},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC461,RevenueTariffBasket_FO!AC461+RevenueTariffBasket_FO!AC463)","v":40.119403617305565},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD461,RevenueTariffBasket_FO!AD461+RevenueTariffBasket_FO!AD463)","v":40.590075544865719},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE461,RevenueTariffBasket_FO!AE461+RevenueTariffBasket_FO!AE463)","v":41.070246052367679},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF461,RevenueTariffBasket_FO!AF461+RevenueTariffBasket_FO!AF463)","v":41.56007868724295},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG461,RevenueTariffBasket_FO!AG461+RevenueTariffBasket_FO!AG463)","v":42.059382831033695},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH461,RevenueTariffBasket_FO!AH461+RevenueTariffBasket_FO!AH463)","v":42.833696309683013},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI461,RevenueTariffBasket_FO!AI461+RevenueTariffBasket_FO!AI463)","v":43.622365257854028},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ461,RevenueTariffBasket_FO!AJ461+RevenueTariffBasket_FO!AJ463)","v":44.425657008933484},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK461,RevenueTariffBasket_FO!AK461+RevenueTariffBasket_FO!AK463)","v":45.24384388893079},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL461,RevenueTariffBasket_FO!AL461+RevenueTariffBasket_FO!AL463)","v":46.077203309891615},null,null,null,null,null,null,null,"Customer contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AM$42:AM$593)","v":0.24453},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AN$42:AN$593)","v":0.24551999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AO$42:AO$593)","v":0.24848999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AP$42:AP$593)","v":0.24948000000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AQ$42:AQ$593)","v":0.25146000000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AR$42:AR$593)","v":0.25344},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AS$42:AS$593)","v":0.25442999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AT$42:AT$593)","v":0.25541999999999998},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AU$42:AU$593)","v":0.25740000000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AV$42:AV$593)","v":0.26036999999999999}]
[null,null,"Variable",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X462,RevenueTariffBasket_FO!X462+RevenueTariffBasket_FO!X464)","v":31.483376718567278},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y462,RevenueTariffBasket_FO!Y462+RevenueTariffBasket_FO!Y464)","v":28.835115895439905},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z462,RevenueTariffBasket_FO!Z462+RevenueTariffBasket_FO!Z464)","v":26.079510490685081},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA462,RevenueTariffBasket_FO!AA462+RevenueTariffBasket_FO!AA464)","v":27.181522066195559},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB462,RevenueTariffBasket_FO!AB462+RevenueTariffBasket_FO!AB464)","v":26.370172033473295},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC462,RevenueTariffBasket_FO!AC462+RevenueTariffBasket_FO!AC464)","v":27.016439033220166},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD462,RevenueTariffBasket_FO!AD462+RevenueTariffBasket_FO!AD464)","v":27.679626509847473},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE462,RevenueTariffBasket_FO!AE462+RevenueTariffBasket_FO!AE464)","v":28.356822620568401},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF462,RevenueTariffBasket_FO!AF462+RevenueTariffBasket_FO!AF464)","v":29.051620767625259},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG462,RevenueTariffBasket_FO!AG462+RevenueTariffBasket_FO!AG464)","v":29.765127599450373},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH462,RevenueTariffBasket_FO!AH462+RevenueTariffBasket_FO!AH464)","v":30.281065813733353},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI462,RevenueTariffBasket_FO!AI462+RevenueTariffBasket_FO!AI464)","v":30.806170457151897},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ462,RevenueTariffBasket_FO!AJ462+RevenueTariffBasket_FO!AJ464)","v":31.337834931787555},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK462,RevenueTariffBasket_FO!AK462+RevenueTariffBasket_FO!AK464)","v":31.880073091671115},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL462,RevenueTariffBasket_FO!AL462+RevenueTariffBasket_FO!AL464)","v":32.431919780316946},null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA26:AA30)","v":18.720180220020001},17.216089185214997,13.546511398674999,14.33810182209,10.868249216599999,10.520013210831998,12.964226123646998,9.7525174554900005,13.033558369890002,15.150316012545]
[null,null,"Total tariff revenue",{"$f":"SUM(D30:D31)","v":73.656636781844355},70.536606212127026,67.163941476294013,67.4065202097579,66.027760934625775,67.135842650525731,68.269702054713193,69.427068672936088,70.611699454868216,71.824510430484068,{"$f":"SUM(N30:N31)","v":73.114762123416369},74.428535715005921,75.763491940721039,77.123916980601905,78.509123090208561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver - Sewerage ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","Sewerage"]
[null,"DIFFERENCES BETWEEN REGULATORY PERIOD 4 AND REGULATORY PERIOD 5 (REV RAV, OPEX, CAPEX)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":2.9837868186650001},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":2.9848931959900007},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":2.9869754742800003},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":2.9795612217699996},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":2.9873273350950003},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":4.3789090849999992},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":4.0290779019600009},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":3.3635755018049998},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":3.6705061023399996},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":3.4586908598399999},"Renewals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":39.622280500000002},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":13.624374},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":-0.23056650000000012},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":0.44487100000000002},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":-0.24795749999999983},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":-0.29493062000000003},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":3.4698567499999999},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":-1.07559486},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":-0.83514913000000002},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":0.11000750000000004},"Growth"]
[null,"$m",null,"Total revenue requirement ","Total operating expenditure","Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":3.2120924999999998},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":0.97659999999999991},{"$f":"SUMIFS('Capex_FO input'!AZ$42:AZ$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":2.4678611699999995},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":1.02174867},{"$f":"SUMIFS('Capex_FO input'!BB$42:BB$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":0.50479867},{"$f":"SUMIFS('Capex_FO input'!BC$42:BC$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":4.0266503},{"$f":"SUMIFS('Capex_FO input'!BD$42:BD$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":4.3715253000000001},{"$f":"SUMIFS('Capex_FO input'!BE$42:BE$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":9.9242402999999992},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":14.337775300000001},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":0.76158779999999993},"Improvements / Compliance"]
[null,null,"4th regulatory period",{"$f":"SUM('Rev&RAV_FO'!X23:AB23)","v":371.62995149199372},{"$f":"SUM(Opex_Breakdown!X37:AB37)","v":247.84309535334447},{"$f":"SUM(Capex_FO_AC!X17:AB17)","v":112.89736847330718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AB$42:AB$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AC$42:AC$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AD$42:AD$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AE$42:AE$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AF$42:AF$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AG$42:AG$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AH$42:AH$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AI$42:AI$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AJ$42:AJ$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$33,'Capex_FO input'!AK$42:AK$593)","v":0}]
[null,null,"5th regulatory period",{"$f":"SUM('Rev&RAV_FO'!AC23:AG23)","v":384.92001360526496},{"$f":"SUM(Opex_Breakdown!AC37:AG37)","v":264.97064394556503},{"$f":"SUM(Capex_FO_AC!AC17:AG17)","v":157.1959458984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AM$42:AM$594)","v":1.2174225000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AN$42:AN$594)","v":1.2287399999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AO$42:AO$594)","v":1.2400575},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AP$42:AP$594)","v":1.24482},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AQ$42:AQ$594)","v":1.2571275},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AR$42:AR$594)","v":1.267455},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AS$42:AS$594)","v":1.27599},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AT$42:AT$594)","v":1.2873075},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AU$42:AU$594)","v":1.2920700000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AV$42:AV$594)","v":1.3099425}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA34:AA38)","v":47.035582318665},18.81460719599,6.46432764428,5.6910008917699999,4.5012960050949999,{"$f":"SUM(AF34:AF38)","v":9.3780837649999995},13.146449951960001,13.499528441804999,18.465202272339997,5.64022865984]
[null,"OPERATING EXPENDITURE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by capital type ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,"Total prescribed operating expenditure ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Top 10 Major Projects",{"$f":"'Capex_FO input'!D19","v":53.027026999999997},{"$f":"'Capex_FO input'!E19","v":23.509315000000001},{"$f":"'Capex_FO input'!F19","v":7.7299637399999996},{"$f":"'Capex_FO input'!G19","v":7.3029797399999996},{"$f":"'Capex_FO input'!H19","v":1.7094},{"$f":"'Capex_FO input'!I19","v":0.75},{"$f":"'Capex_FO input'!J19","v":0},{"$f":"'Capex_FO input'!K19","v":0},{"$f":"'Capex_FO input'!L19","v":0},{"$f":"'Capex_FO input'!M19","v":0}]
[null,null,"Controllable opex",{"$f":"Opex_Breakdown!X17","v":42.651969804618126},{"$f":"Opex_Breakdown!Y17","v":43.110901840490804},{"$f":"Opex_Breakdown!Z17","v":43.340560034305327},{"$f":"Opex_Breakdown!AA17","v":51.301788091603058},{"$f":"Opex_Breakdown!AB17","v":47.043267417303511},{"$f":"Opex_Breakdown!AC17","v":46.565697762417301},{"$f":"Opex_Breakdown!AD17","v":49.559624621087409},{"$f":"Opex_Breakdown!AE17","v":49.753520934682179},{"$f":"Opex_Breakdown!AF17","v":50.413098789701969},{"$f":"Opex_Breakdown!AG17","v":50.349004628350528},{"$f":"Opex_Breakdown!AH17","v":50.222216096728943},{"$f":"Opex_Breakdown!AI17","v":50.537584085444848},{"$f":"Opex_Breakdown!AJ17","v":50.180123469659357},{"$f":"Opex_Breakdown!AK17","v":50.066955127248818},{"$f":"Opex_Breakdown!AL17","v":49.988148701674838},null,null,null,null,null,null,null,"Significant projects",{"$f":"'Capex_FO input'!D20","v":0},{"$f":"'Capex_FO input'!E20","v":0},{"$f":"'Capex_FO input'!F20","v":0},{"$f":"'Capex_FO input'!G20","v":0},{"$f":"'Capex_FO input'!H20","v":0},{"$f":"'Capex_FO input'!I20","v":0},{"$f":"'Capex_FO input'!J20","v":0},{"$f":"'Capex_FO input'!K20","v":0},{"$f":"'Capex_FO input'!L20","v":0},{"$f":"'Capex_FO input'!M20","v":0}]
[null,null,"Non-controllable opex",{"$f":"Opex_Breakdown!X34","v":4.2792815275310838},{"$f":"Opex_Breakdown!Y34","v":4.2311676257668713},{"$f":"Opex_Breakdown!Z34","v":4.0116673533447686},{"$f":"Opex_Breakdown!AA34","v":4.0163520887324395},{"$f":"Opex_Breakdown!AB34","v":3.8561395696484704},{"$f":"Opex_Breakdown!AC34","v":3.7909799222439649},{"$f":"Opex_Breakdown!AD34","v":3.7271604830622751},{"$f":"Opex_Breakdown!AE34","v":3.6646536866061643},{"$f":"Opex_Breakdown!AF34","v":3.6034325343474851},{"$f":"Opex_Breakdown!AG34","v":3.5434705830657229},{"$f":"Opex_Breakdown!AH34","v":3.4847419334263874},{"$f":"Opex_Breakdown!AI34","v":3.4272212187943243},{"$f":"Opex_Breakdown!AJ34","v":3.3708835942771236},{"$f":"Opex_Breakdown!AK34","v":3.3157047259938706},{"$f":"Opex_Breakdown!AL34","v":3.2616607805646316},null,null,null,null,null,null,null,"Capital Programs / Allocation",{"$f":"'Capex_FO input'!D21","v":12.728735538684997},{"$f":"'Capex_FO input'!E21","v":12.521381381205002},{"$f":"'Capex_FO input'!F21","v":12.280875302955},{"$f":"'Capex_FO input'!G21","v":12.726122973860001},{"$f":"'Capex_FO input'!H21","v":13.660145221695002},{"$f":"'Capex_FO input'!I21","v":19.148096975831997},{"$f":"'Capex_FO input'!J21","v":26.110676075607003},{"$f":"'Capex_FO input'!K21","v":23.252045897294998},{"$f":"'Capex_FO input'!L21","v":31.498760642229996},{"$f":"'Capex_FO input'!M21","v":20.790544672385003}]
[null,null,"Total prescribed opex",{"$f":"SUM(D43:D44)","v":46.931251332149209},47.342069466257676,47.352227387650096,55.318140180335497,50.899406986951981,50.356677684661264,53.286785104149686,53.418174621288344,54.016531324049453,53.892475211416254,{"$f":"SUM(N43:N44)","v":53.706958030155327},53.964805304239171,53.551007063936481,53.382659853242686,53.249809482239471,null,null,null,null,null,null,null,"Other Capital expenditure",{"$f":"'Capex_FO input'!D22","v":0},{"$f":"'Capex_FO input'!E22","v":0},{"$f":"'Capex_FO input'!F22","v":0},{"$f":"'Capex_FO input'!G22","v":0},{"$f":"'Capex_FO input'!H22","v":0},{"$f":"'Capex_FO input'!I22","v":0},{"$f":"'Capex_FO input'!J22","v":0},{"$f":"'Capex_FO input'!K22","v":0},{"$f":"'Capex_FO input'!L22","v":0},{"$f":"'Capex_FO input'!M22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA42:AA45)","v":65.755762538684991},36.030696381205004,20.010839042954998,20.029102713859999,15.369545221695002,19.898096975831997,26.110676075607003,23.252045897294998,31.498760642229996,20.790544672385003]
[null,"Forecast variations to baseline operating expenditure ($m)",null,null,null,null,null,null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Water",null,null,null,null,null,{"$f":"Opex_FO!AC182","v":-0.36738739999999992},{"$f":"Opex_FO!AD182","v":2.5569583895000001},{"$f":"Opex_FO!AE182","v":2.5322662454938945},{"$f":"Opex_FO!AF182","v":3.0094364524788153},{"$f":"Opex_FO!AG182","v":3.0607268479742804},{"$f":"Opex_FO!AH182","v":3.0445049583884956},{"$f":"Opex_FO!AI182","v":3.4722690971640979},{"$f":"Opex_FO!AJ182","v":3.2245491470030219},{"$f":"Opex_FO!AK182","v":3.2229510968150854},{"$f":"Opex_FO!AL182","v":3.2213194875732021},null,null,null,null,null,null,"Total prescribed capital expenditure by capital type - Water ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Sewerage",null,null,null,null,null,{"$f":"Opex_FO!AC183","v":0},{"$f":"Opex_FO!AD183","v":0.19},{"$f":"Opex_FO!AE183","v":0.52864819004524888},{"$f":"Opex_FO!AF183","v":0.83075771493212669},{"$f":"Opex_FO!AG183","v":0.8347185158371041},{"$f":"Opex_FO!AH183","v":0.84314204267873305},{"$f":"Opex_FO!AI183","v":0.84938219661571046},{"$f":"Opex_FO!AJ183","v":0.85792528790301126},{"$f":"Opex_FO!AK183","v":0.86428751713901986},{"$f":"Opex_FO!AL183","v":0.90469529231427626},null,null,null,null,null,null,null,"Top 10 Major Projects",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":9.8658239999999999},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":8.1562009999999994},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":4.6577227399999996},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":5.1934887400000003},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":1.1694},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0.75},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0}]
[null,null,"Recycled Water",null,null,null,null,null,{"$f":"Opex_FO!AC184","v":0},{"$f":"Opex_FO!AD184","v":0},{"$f":"Opex_FO!AE184","v":0},{"$f":"Opex_FO!AF184","v":0},{"$f":"Opex_FO!AG184","v":0},{"$f":"Opex_FO!AH184","v":0},{"$f":"Opex_FO!AI184","v":0},{"$f":"Opex_FO!AJ184","v":0},{"$f":"Opex_FO!AK184","v":0},{"$f":"Opex_FO!AL184","v":0},null,null,null,null,null,null,null,"Significant projects",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z50,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0}]
[null,null,"Rural water",null,null,null,null,null,{"$f":"Opex_FO!AC185","v":0},{"$f":"Opex_FO!AD185","v":0},{"$f":"Opex_FO!AE185","v":0},{"$f":"Opex_FO!AF185","v":0},{"$f":"Opex_FO!AG185","v":0},{"$f":"Opex_FO!AH185","v":0},{"$f":"Opex_FO!AI185","v":0},{"$f":"Opex_FO!AJ185","v":0},{"$f":"Opex_FO!AK185","v":0},{"$f":"Opex_FO!AL185","v":0},null,null,null,null,null,null,null,"Capital Programs / Allocation",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":8.8543562200199997},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":9.0598881852149997},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":8.8887886586749989},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":9.1446130820900002},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":9.6988492166000011},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":9.7700132108319995},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":12.964226123647002},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":9.7525174554900005},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":13.033558369889999},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z51,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":15.150316012545}]
[null,null,"Bulk Water",null,null,null,null,null,{"$f":"Opex_FO!AC186","v":0},{"$f":"Opex_FO!AD186","v":0},{"$f":"Opex_FO!AE186","v":0},{"$f":"Opex_FO!AF186","v":0},{"$f":"Opex_FO!AG186","v":0},{"$f":"Opex_FO!AH186","v":0},{"$f":"Opex_FO!AI186","v":0},{"$f":"Opex_FO!AJ186","v":0},{"$f":"Opex_FO!AK186","v":0},{"$f":"Opex_FO!AL186","v":0},null,null,null,null,null,null,null,"Other Capital expenditure",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z52,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":0}]
[null,null,"Forecast variations to baseline operating expenditure",null,null,null,null,null,{"$f":"SUM(I48:I52)","v":-0.36738739999999992},2.7469583895,3.0609144355391433,3.8401941674109419,3.8954453638113846,{"$f":"SUM(N48:N52)","v":3.8876470010672284},4.3216512937798086,4.0824744349060333,4.0872386139541055,4.1260147798874787,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA49:AA52)","v":18.720180220019998},17.216089185214997,13.546511398674998,14.33810182209,10.868249216600001,{"$f":"SUM(AF49:AF52)","v":10.520013210831999},12.964226123647002,9.7525174554900005,13.033558369889999,15.150316012545]
[]
[null,"Non-controllable operating expenditure ($m)",null,null,null,null,"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,"Total prescribed capital expenditure by capital type - Sewerage ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,{"$f":"Opex_FO!AA191","v":0},{"$f":"Opex_FO!AB191","v":0},{"$f":"Opex_FO!AC191","v":0.35940458015267168},{"$f":"Opex_FO!AD191","v":0.35940458015267168},{"$f":"Opex_FO!AE191","v":0.35940458015267168},{"$f":"Opex_FO!AF191","v":0.35940458015267168},{"$f":"Opex_FO!AG191","v":0.35940458015267168},{"$f":"Opex_FO!AH191","v":0.35940458015267168},{"$f":"Opex_FO!AI191","v":0.35940458015267168},{"$f":"Opex_FO!AJ191","v":0.35940458015267168},{"$f":"Opex_FO!AK191","v":0.35940458015267168},{"$f":"Opex_FO!AL191","v":0.35940458015267168},null,null,null,null,null,null,null,"Top 10 Major Projects",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":43.161203},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":15.353114},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":3.072241},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":2.1094910000000002},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0.54},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0}]
[null,null,"External temporary water purchases",null,null,null,{"$f":"Opex_FO!AA192","v":0},{"$f":"Opex_FO!AB192","v":0},{"$f":"Opex_FO!AC192","v":0},{"$f":"Opex_FO!AD192","v":0},{"$f":"Opex_FO!AE192","v":0},{"$f":"Opex_FO!AF192","v":0},{"$f":"Opex_FO!AG192","v":0},{"$f":"Opex_FO!AH192","v":0},{"$f":"Opex_FO!AI192","v":0},{"$f":"Opex_FO!AJ192","v":0},{"$f":"Opex_FO!AK192","v":0},{"$f":"Opex_FO!AL192","v":0},null,null,null,null,null,null,null,"Significant projects",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z57,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0}]
[null,null,"License fees",null,null,null,{"$f":"Opex_FO!AA193","v":0},{"$f":"Opex_FO!AB193","v":0},{"$f":"Opex_FO!AC193","v":0.32873498949579838},{"$f":"Opex_FO!AD193","v":0.32873498949579838},{"$f":"Opex_FO!AE193","v":0.32873498949579838},{"$f":"Opex_FO!AF193","v":0.32873498949579838},{"$f":"Opex_FO!AG193","v":0.32873498949579838},{"$f":"Opex_FO!AH193","v":0.32873498949579838},{"$f":"Opex_FO!AI193","v":0.32873498949579838},{"$f":"Opex_FO!AJ193","v":0.32873498949579838},{"$f":"Opex_FO!AK193","v":0.32873498949579838},{"$f":"Opex_FO!AL193","v":0.32873498949579838},null,null,null,null,null,null,null,"Capital Programs / Allocation",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":3.8743793186649995},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":3.4614931959900006},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":3.39208664428},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":3.5815098917699997},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":3.9612960050950003},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":9.3780837649999995},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":13.146449951960001},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":13.499528441804999},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":18.465202272340001},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z58,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":5.64022865984}]
[null,null,"Environmental Contribution",null,null,null,{"$f":"Opex_FO!AA194","v":0},{"$f":"Opex_FO!AB194","v":0},{"$f":"Opex_FO!AC194","v":3.1028403525954951},{"$f":"Opex_FO!AD194","v":3.0390209134138053},{"$f":"Opex_FO!AE194","v":2.9765141169576941},{"$f":"Opex_FO!AF194","v":2.9152929646990153},{"$f":"Opex_FO!AG194","v":2.8553310134172531},{"$f":"Opex_FO!AH194","v":2.7966023637779172},{"$f":"Opex_FO!AI194","v":2.7390816491458545},{"$f":"Opex_FO!AJ194","v":2.6827440246286538},{"$f":"Opex_FO!AK194","v":2.6275651563454003},{"$f":"Opex_FO!AL194","v":2.5735212109161614},null,null,null,null,null,null,null,"Other Capital expenditure",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z59,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":0}]
[null,null,"Other non-controllable",null,null,null,{"$f":"Opex_FO!AA195","v":0},{"$f":"Opex_FO!AB195","v":0},{"$f":"Opex_FO!AC195","v":0},{"$f":"Opex_FO!AD195","v":0},{"$f":"Opex_FO!AE195","v":0},{"$f":"Opex_FO!AF195","v":0},{"$f":"Opex_FO!AG195","v":0},{"$f":"Opex_FO!AH195","v":0},{"$f":"Opex_FO!AI195","v":0},{"$f":"Opex_FO!AJ195","v":0},{"$f":"Opex_FO!AK195","v":0},{"$f":"Opex_FO!AL195","v":0},null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA56:AA59)","v":47.035582318665},18.81460719599,6.46432764428,5.6910008917699999,4.5012960050949999,{"$f":"SUM(AF56:AF59)","v":9.3780837649999995},13.146449951960001,13.499528441804999,18.465202272340001,5.64022865984]
[null,null,"Total non-controllable operating expenditure",null,null,null,{"$f":"SUM(G56:G60)","v":0},0,3.7909799222439649,3.7271604830622751,3.6646536866061643,3.6034325343474851,3.5434705830657229,{"$f":"SUM(N56:N60)","v":3.4847419334263874},3.4272212187943243,3.3708835942771236,3.3157047259938706,3.2616607805646316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital programs / Allocation and other capital expenditure by service category ($m)",null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,"Total prescribed operating expenditure - Water ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Water",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":8.8543562200199997},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":9.0598881852149997},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":8.8887886586749989},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":9.1446130820900002},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":9.6988492166000011},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":9.7700132108319995},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":12.964226123647002},{"$f":"SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":9.7525174554900005},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":13.033558369889999},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z63) + SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z63)","v":15.150316012545}]
[null,null,"Operations and maintenance",{"$f":"Opex_Breakdown!X49","v":9.3530195381882795},{"$f":"Opex_Breakdown!Y49","v":8.7186073619631905},{"$f":"Opex_Breakdown!Z49","v":8.5879914236706707},{"$f":"Opex_Breakdown!AA49","v":8.923132977099236},{"$f":"Opex_Breakdown!AB49","v":4.77343706518141},{"$f":"Opex_Breakdown!AC49","v":9.2483611774610548},{"$f":"Opex_Breakdown!AD49","v":9.8429816439931805},{"$f":"Opex_Breakdown!AE49","v":9.881491174082301},{"$f":"Opex_Breakdown!AF49","v":10.012489194535059},{"$f":"Opex_Breakdown!AG49","v":9.9997595247990034},{"$f":"Opex_Breakdown!AH49","v":9.9745781962687392},{"$f":"Opex_Breakdown!AI49","v":10.037213079962207},{"$f":"Opex_Breakdown!AJ49","v":9.9662182266612014},{"$f":"Opex_Breakdown!AK49","v":9.9437419886843266},{"$f":"Opex_Breakdown!AL49","v":9.9280903325976624},null,null,null,null,null,null,null,"Sewerage",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":3.8743793186649995},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":3.4614931959900006},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":3.39208664428},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":3.5815098917699997},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":3.9612960050950003},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":9.3780837649999995},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":13.146449951960001},{"$f":"SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":13.499528441804999},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":18.465202272340001},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z64) + SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z64)","v":5.64022865984}]
[null,null,"Treatment",{"$f":"Opex_Breakdown!X51","v":3.8303365896980464},{"$f":"Opex_Breakdown!Y51","v":3.5888650306748469},{"$f":"Opex_Breakdown!Z51","v":3.5522958833619214},{"$f":"Opex_Breakdown!AA51","v":3.5611003816793891},{"$f":"Opex_Breakdown!AB51","v":3.5519557804218316},{"$f":"Opex_Breakdown!AC51","v":3.7657013444784577},{"$f":"Opex_Breakdown!AD51","v":4.0078159253548442},{"$f":"Opex_Breakdown!AE51","v":4.0234960427777287},{"$f":"Opex_Breakdown!AF51","v":4.0768351600848227},{"$f":"Opex_Breakdown!AG51","v":4.0716519569723992},{"$f":"Opex_Breakdown!AH51","v":4.0613987498492534},{"$f":"Opex_Breakdown!AI51","v":4.0869021078182914},{"$f":"Opex_Breakdown!AJ51","v":4.0579947793309277},{"$f":"Opex_Breakdown!AK51","v":4.0488430174193573},{"$f":"Opex_Breakdown!AL51","v":4.0424700545518926},null,null,null,null,null,null,null,"Recycled Water",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z65) + SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z65)","v":0}]
[null,null,"Customer service and billing",{"$f":"Opex_Breakdown!X52","v":1.5118880994671404},{"$f":"Opex_Breakdown!Y52","v":1.430116564417178},{"$f":"Opex_Breakdown!Z52","v":1.2815042881646657},{"$f":"Opex_Breakdown!AA52","v":1.4480326463104327},{"$f":"Opex_Breakdown!AB52","v":1.4443142223012253},{"$f":"Opex_Breakdown!AC52","v":1.4696083599498031},{"$f":"Opex_Breakdown!AD52","v":1.5640963661862508},{"$f":"Opex_Breakdown!AE52","v":1.570215712767852},{"$f":"Opex_Breakdown!AF52","v":1.5910319181798362},{"$f":"Opex_Breakdown!AG52","v":1.5890091134142634},{"$f":"Opex_Breakdown!AH52","v":1.5850076811374936},{"$f":"Opex_Breakdown!AI52","v":1.594960660582623},{"$f":"Opex_Breakdown!AJ52","v":1.5836792424024118},{"$f":"Opex_Breakdown!AK52","v":1.5801076618167038},{"$f":"Opex_Breakdown!AL52","v":1.5776205395914087},null,null,null,null,null,null,null,"Rural water",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z66) + SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z66)","v":0}]
[null,null,"GSL Payments",{"$f":"Opex_Breakdown!X53","v":0},{"$f":"Opex_Breakdown!Y53","v":0},{"$f":"Opex_Breakdown!Z53","v":0},{"$f":"Opex_Breakdown!AA53","v":0},{"$f":"Opex_Breakdown!AB53","v":0},{"$f":"Opex_Breakdown!AC53","v":0},{"$f":"Opex_Breakdown!AD53","v":0},{"$f":"Opex_Breakdown!AE53","v":0},{"$f":"Opex_Breakdown!AF53","v":0},{"$f":"Opex_Breakdown!AG53","v":0},{"$f":"Opex_Breakdown!AH53","v":0},{"$f":"Opex_Breakdown!AI53","v":0},{"$f":"Opex_Breakdown!AJ53","v":0},{"$f":"Opex_Breakdown!AK53","v":0},{"$f":"Opex_Breakdown!AL53","v":0},null,null,null,null,null,null,null,"Bulk Water",{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!X$42:X$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!Y$42:Y$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$58,'Capex_FO input'!$E$42:$E$497,$Z67) + SUMIFS('Capex_FO input'!Z$42:Z$497,'Capex_FO input'!$H$42:$H$497,$Z$59,'Capex_FO input'!$E$42:$E$497,$Z67)","v":0}]
[null,null,"Corporate costs",{"$f":"Opex_Breakdown!X55","v":6.6208374777975143},{"$f":"Opex_Breakdown!Y55","v":7.3862208588957055},{"$f":"Opex_Breakdown!Z55","v":7.2097898799313898},{"$f":"Opex_Breakdown!AA55","v":10.280211043256998},{"$f":"Opex_Breakdown!AB55","v":10.253812340396005},{"$f":"Opex_Breakdown!AC55","v":7.653831697207659},{"$f":"Opex_Breakdown!AD55","v":8.1459323934524619},{"$f":"Opex_Breakdown!AE55","v":8.1778024141388279},{"$f":"Opex_Breakdown!AF55","v":8.2862147892584641},{"$f":"Opex_Breakdown!AG55","v":8.2756798687626851},{"$f":"Opex_Breakdown!AH55","v":8.254840106259417},{"$f":"Opex_Breakdown!AI55","v":8.3066759773900021},{"$f":"Opex_Breakdown!AJ55","v":8.2479214966655565},{"$f":"Opex_Breakdown!AK55","v":8.2293204343410622},{"$f":"Opex_Breakdown!AL55","v":8.2163673133317037},null,null,null,null,null,null,null,"Total capital programs / allocations",{"$f":"SUM(AA63:AA67)","v":12.728735538684999},12.521381381205,12.280875302955,12.726122973860001,13.660145221695002,{"$f":"SUM(AF63:AF67)","v":19.148096975831997},26.110676075607003,23.252045897294998,31.49876064223,20.790544672385]
[null,null,"Other operating expenditure",{"$f":"Opex_Breakdown!X56","v":1.7594680284191833},{"$f":"Opex_Breakdown!Y56","v":1.7005030674846628},{"$f":"Opex_Breakdown!Z56","v":1.9955763293310465},{"$f":"Opex_Breakdown!AA56","v":2.2572709414758267},{"$f":"Opex_Breakdown!AB56","v":2.251474462725533},{"$f":"Opex_Breakdown!AC56","v":2.0544711650514529},{"$f":"Opex_Breakdown!AD56","v":2.1865627409748609},{"$f":"Opex_Breakdown!AE56","v":2.1951174154333573},{"$f":"Opex_Breakdown!AF56","v":2.2242178852933483},{"$f":"Opex_Breakdown!AG56","v":2.2213900611079032},{"$f":"Opex_Breakdown!AH56","v":2.2157961712964633},{"$f":"Opex_Breakdown!AI56","v":2.2297101567048392},{"$f":"Opex_Breakdown!AJ56","v":2.213939051297598},{"$f":"Opex_Breakdown!AK56","v":2.2089460820637772},{"$f":"Opex_Breakdown!AL56","v":2.2054691551252277}]
[null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!X50","v":0.35761545293072827},{"$f":"Opex_Breakdown!Y50","v":0.37354601226993867},{"$f":"Opex_Breakdown!Z50","v":0.37191252144082337},{"$f":"Opex_Breakdown!AA50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AB50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AC50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AD50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AE50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AF50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AG50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AH50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AI50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AJ50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AK50","v":0.35940458015267168},{"$f":"Opex_Breakdown!AL50","v":0.35940458015267168},null,null,null,null,null,null,"CAPITAL EXPENDITURE VS REGULATORY DEPRECIATION"]
[null,null,"License fees",{"$f":"Opex_Breakdown!X54","v":7.0422735346358789E-2},{"$f":"Opex_Breakdown!Y54","v":4.5625789509202458E-2},{"$f":"Opex_Breakdown!Z54","v":4.7079874785591773E-2},{"$f":"Opex_Breakdown!AA54","v":8.1969465648854961E-2},{"$f":"Opex_Breakdown!AB54","v":8.1758975070574683E-2},{"$f":"Opex_Breakdown!AC54","v":6.897999553687284E-2},{"$f":"Opex_Breakdown!AD54","v":6.897999553687284E-2},{"$f":"Opex_Breakdown!AE54","v":6.897999553687284E-2},{"$f":"Opex_Breakdown!AF54","v":6.897999553687284E-2},{"$f":"Opex_Breakdown!AG54","v":6.897999553687284E-2},{"$f":"Opex_Breakdown!AH54","v":6.897999553687284E-2},{"$f":"Opex_Breakdown!AI54","v":6.897999553687284E-2},{"$f":"Opex_Breakdown!AJ54","v":6.897999553687284E-2},{"$f":"Opex_Breakdown!AK54","v":6.897999553687284E-2},{"$f":"Opex_Breakdown!AL54","v":6.897999553687284E-2}]
[null,null,"Total prescribed opex - Water",{"$f":"SUM(D64:D71)","v":23.503587921847249},23.243484685214725,23.04615020068611,26.911122035623404,22.71615742624925,24.620358319837969,26.175773645651137,26.276507334889608,26.61917352304107,26.585875100745795,{"$f":"SUM(N64:N71)","v":26.52000548050091},26.683846558147508,26.498137372047236,26.439343760014772,26.398401970887438,null,null,null,null,null,null,"$m",null,"4th regulatory period","5th regulatory period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditure",{"$f":"SUM(Capex_FO_AC!X17:AB17)","v":112.89736847330718},{"$f":"SUM('Capex_FO input'!D16:H16)","v":157.19594589840003}]
[null,"Total prescribed operating expenditure - Sewerage ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Regulatory depreciation",{"$f":"SUM(RollForward_FO!X17:AB17)","v":63.299324236476217},{"$f":"SUM(RollForward_FO!AC17:AG17)","v":66.933015265729111}]
[null,null,"Operations and maintenance",{"$f":"Opex_Breakdown!X60","v":6.188397868561279},{"$f":"Opex_Breakdown!Y60","v":6.6022085889570556},{"$f":"Opex_Breakdown!Z60","v":7.0163953687821614},{"$f":"Opex_Breakdown!AA60","v":7.3456306106870226},{"$f":"Opex_Breakdown!AB60","v":7.3267676594302644},{"$f":"Opex_Breakdown!AC60","v":7.03924267745451},{"$f":"Opex_Breakdown!AD60","v":7.4918285664119662},{"$f":"Opex_Breakdown!AE60","v":7.5211394813395422},{"$f":"Opex_Breakdown!AF60","v":7.6208465363019293},{"$f":"Opex_Breakdown!AG60","v":7.611157551112389},{"$f":"Opex_Breakdown!AH60","v":7.5919911843297827},{"$f":"Opex_Breakdown!AI60","v":7.6396647275589293},{"$f":"Opex_Breakdown!AJ60","v":7.5856281267334777},{"$f":"Opex_Breakdown!AK60","v":7.568520696502377},{"$f":"Opex_Breakdown!AL60","v":7.5566076879829227}]
[null,null,"Treatment",{"$f":"Opex_Breakdown!X62","v":4.3012886323268216},{"$f":"Opex_Breakdown!Y62","v":3.8516503067484664},{"$f":"Opex_Breakdown!Z62","v":3.9730883361921099},{"$f":"Opex_Breakdown!AA62","v":4.2333445801526715},{"$f":"Opex_Breakdown!AB62","v":4.2224737132794719},{"$f":"Opex_Breakdown!AC62","v":4.894776494231297},{"$f":"Opex_Breakdown!AD62","v":5.2094846059412383},{"$f":"Opex_Breakdown!AE62","v":5.2298661134393987},{"$f":"Opex_Breakdown!AF62","v":5.2991979679160233},{"$f":"Opex_Breakdown!AG62","v":5.2924606782483981},{"$f":"Opex_Breakdown!AH62","v":5.2791332386492789},{"$f":"Opex_Breakdown!AI62","v":5.3122833017295212},{"$f":"Opex_Breakdown!AJ62","v":5.2747086512069981},{"$f":"Opex_Breakdown!AK62","v":5.2628129045750356},{"$f":"Opex_Breakdown!AL62","v":5.2545291279319377},null,null,null,null,null,null,"LABOUR COSTS"]
[null,null,"Customer service and billing",{"$f":"Opex_Breakdown!X63","v":1.4524689165186504},{"$f":"Opex_Breakdown!Y63","v":1.3475889570552149},{"$f":"Opex_Breakdown!Z63","v":1.221998284734134},{"$f":"Opex_Breakdown!AA63","v":1.3884366412213742},{"$f":"Opex_Breakdown!AB63","v":1.3848712546569653},{"$f":"Opex_Breakdown!AC63","v":1.4019667328954886},{"$f":"Opex_Breakdown!AD63","v":1.4921057420432358},{"$f":"Opex_Breakdown!AE63","v":1.4979434336134958},{"$f":"Opex_Breakdown!AF63","v":1.5178015320620633},{"$f":"Opex_Breakdown!AG63","v":1.5158718308806054},{"$f":"Opex_Breakdown!AH63","v":1.5120545724266883},{"$f":"Opex_Breakdown!AI63","v":1.5215494463370005},{"$f":"Opex_Breakdown!AJ63","v":1.5107872777078846},{"$f":"Opex_Breakdown!AK63","v":1.5073800861720461},{"$f":"Opex_Breakdown!AL63","v":1.505007438658917}]
[null,null,"GSL Payments",{"$f":"Opex_Breakdown!X64","v":0},{"$f":"Opex_Breakdown!Y64","v":0},{"$f":"Opex_Breakdown!Z64","v":0},{"$f":"Opex_Breakdown!AA64","v":0},{"$f":"Opex_Breakdown!AB64","v":0},{"$f":"Opex_Breakdown!AC64","v":0},{"$f":"Opex_Breakdown!AD64","v":0},{"$f":"Opex_Breakdown!AE64","v":0},{"$f":"Opex_Breakdown!AF64","v":0},{"$f":"Opex_Breakdown!AG64","v":0},{"$f":"Opex_Breakdown!AH64","v":0},{"$f":"Opex_Breakdown!AI64","v":0},{"$f":"Opex_Breakdown!AJ64","v":0},{"$f":"Opex_Breakdown!AK64","v":0},{"$f":"Opex_Breakdown!AL64","v":0},null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Corporate costs",{"$f":"Opex_Breakdown!X66","v":6.237913854351687},{"$f":"Opex_Breakdown!Y66","v":7.0952024539877305},{"$f":"Opex_Breakdown!Z66","v":6.8506286449399658},{"$f":"Opex_Breakdown!AA66","v":9.873001450381679},{"$f":"Opex_Breakdown!AB66","v":9.8476484269332225},{"$f":"Opex_Breakdown!AC66","v":7.2979292282884227},{"$f":"Opex_Breakdown!AD66","v":7.7671472874856535},{"$f":"Opex_Breakdown!AE66","v":7.797535355145679},{"$f":"Opex_Breakdown!AF66","v":7.9009065648082073},{"$f":"Opex_Breakdown!AG66","v":7.8908615171451011},{"$f":"Opex_Breakdown!AH66","v":7.8709908016786665},{"$f":"Opex_Breakdown!AI66","v":7.9204163095763258},{"$f":"Opex_Breakdown!AJ66","v":7.8643939067936417},{"$f":"Opex_Breakdown!AK66","v":7.8466577921538763},{"$f":"Opex_Breakdown!AL66","v":7.8343069900783311},null,null,null,null,null,null,null,"Labour costs per water connections",{"$f":"(Expenditure_Detail!X34*1000000)/Opex_FO!X15","v":498.1609191441857},{"$f":"(Expenditure_Detail!Y34*1000000)/Opex_FO!Y15","v":498.10511434106598},{"$f":"(Expenditure_Detail!Z34*1000000)/Opex_FO!Z15","v":483.02300109529023},{"$f":"(Expenditure_Detail!AA34*1000000)/Opex_FO!AA15","v":504.08150092664619},{"$f":"(Expenditure_Detail!AB34*1000000)/Opex_FO!AB15","v":498.25059606070016},{"$f":"(Expenditure_Detail!AC34*1000000)/Opex_FO!AC15","v":503.51177813269942},{"$f":"(Expenditure_Detail!AD34*1000000)/Opex_FO!AD15","v":501.70234425368687},{"$f":"(Expenditure_Detail!AE34*1000000)/Opex_FO!AE15","v":499.95971349737374},{"$f":"(Expenditure_Detail!AF34*1000000)/Opex_FO!AF15","v":496.53018562529212},{"$f":"(Expenditure_Detail!AG34*1000000)/Opex_FO!AG15","v":493.13307611730158},{"$f":"(Expenditure_Detail!AH34*1000000)/Opex_FO!AH15","v":489.49198343196389},{"$f":"(Expenditure_Detail!AI34*1000000)/Opex_FO!AI15","v":485.87726428857661},{"$f":"(Expenditure_Detail!AJ34*1000000)/Opex_FO!AJ15","v":482.28873315902166},{"$f":"(Expenditure_Detail!AK34*1000000)/Opex_FO!AK15","v":478.7262057617603},{"$f":"(Expenditure_Detail!AL34*1000000)/Opex_FO!AL15","v":475.18949905407254}]
[null,null,"Other operating expenditure",{"$f":"Opex_Breakdown!X67","v":1.3963507992895206},{"$f":"Opex_Breakdown!Y67","v":1.3899386503067486},{"$f":"Opex_Breakdown!Z67","v":1.6512915951972558},{"$f":"Opex_Breakdown!AA67","v":1.9916268193384223},{"$f":"Opex_Breakdown!AB67","v":1.9865124919775861},{"$f":"Opex_Breakdown!AC67","v":1.7398088853991527},{"$f":"Opex_Breakdown!AD67","v":1.8516693492437089},{"$f":"Opex_Breakdown!AE67","v":1.8589137919439873},{"$f":"Opex_Breakdown!AF67","v":1.8835572412622132},{"$f":"Opex_Breakdown!AG67","v":1.8811625259077829},{"$f":"Opex_Breakdown!AH67","v":1.8764253948331575},{"$f":"Opex_Breakdown!AI67","v":1.8882083177851083},{"$f":"Opex_Breakdown!AJ67","v":1.8748527108596651},{"$f":"Opex_Breakdown!AK67","v":1.870624463520254},{"$f":"Opex_Breakdown!AL67","v":1.8676800618248321}]
[null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!X61","v":0},{"$f":"Opex_Breakdown!Y61","v":0},{"$f":"Opex_Breakdown!Z61","v":0},{"$f":"Opex_Breakdown!AA61","v":0},{"$f":"Opex_Breakdown!AB61","v":0},{"$f":"Opex_Breakdown!AC61","v":0},{"$f":"Opex_Breakdown!AD61","v":0},{"$f":"Opex_Breakdown!AE61","v":0},{"$f":"Opex_Breakdown!AF61","v":0},{"$f":"Opex_Breakdown!AG61","v":0},{"$f":"Opex_Breakdown!AH61","v":0},{"$f":"Opex_Breakdown!AI61","v":0},{"$f":"Opex_Breakdown!AJ61","v":0},{"$f":"Opex_Breakdown!AK61","v":0},{"$f":"Opex_Breakdown!AL61","v":0},null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"License fees",{"$f":"Opex_Breakdown!X65","v":0.2134689165186501},{"$f":"Opex_Breakdown!Y65","v":0.2220449037423313},{"$f":"Opex_Breakdown!Z65","v":0.22739794168096056},{"$f":"Opex_Breakdown!AA65","v":0.2469592875318066},{"$f":"Opex_Breakdown!AB65","v":0.24632511719980832},{"$f":"Opex_Breakdown!AC65","v":0.25975499395892554},{"$f":"Opex_Breakdown!AD65","v":0.25975499395892554},{"$f":"Opex_Breakdown!AE65","v":0.25975499395892554},{"$f":"Opex_Breakdown!AF65","v":0.25975499395892554},{"$f":"Opex_Breakdown!AG65","v":0.25975499395892554},{"$f":"Opex_Breakdown!AH65","v":0.25975499395892554},{"$f":"Opex_Breakdown!AI65","v":0.25975499395892554},{"$f":"Opex_Breakdown!AJ65","v":0.25975499395892554},{"$f":"Opex_Breakdown!AK65","v":0.25975499395892554},{"$f":"Opex_Breakdown!AL65","v":0.25975499395892554},null,null,null,null,null,null,null,"FTE's per water connections",{"$f":"Expenditure_Detail!X33/Opex_FO!X15","v":4.5494434437208442E-3},{"$f":"Expenditure_Detail!Y33/Opex_FO!Y15","v":4.5868403550214437E-3},{"$f":"Expenditure_Detail!Z33/Opex_FO!Z15","v":4.515236085585279E-3},{"$f":"Expenditure_Detail!AA33/Opex_FO!AA15","v":4.7449851578663304E-3},{"$f":"Expenditure_Detail!AB33/Opex_FO!AB15","v":4.7099801823833878E-3},{"$f":"Expenditure_Detail!AC33/Opex_FO!AC15","v":4.7417008774065673E-3},{"$f":"Expenditure_Detail!AD33/Opex_FO!AD15","v":4.7946859439215658E-3},{"$f":"Expenditure_Detail!AE33/Opex_FO!AE15","v":4.8684572904156339E-3},{"$f":"Expenditure_Detail!AF33/Opex_FO!AF15","v":4.8325208062604498E-3},{"$f":"Expenditure_Detail!AG33/Opex_FO!AG15","v":4.7968445110362192E-3},{"$f":"Expenditure_Detail!AH33/Opex_FO!AH15","v":4.7614265755788103E-3},{"$f":"Expenditure_Detail!AI33/Opex_FO!AI15","v":4.7262651830021537E-3},{"$f":"Expenditure_Detail!AJ33/Opex_FO!AJ15","v":4.6913585286219193E-3},{"$f":"Expenditure_Detail!AK33/Opex_FO!AK15","v":4.656704819879608E-3},{"$f":"Expenditure_Detail!AL33/Opex_FO!AL15","v":4.6223022762670561E-3}]
[null,null,"Total prescribed opex - Sewerage",{"$f":"SUM(D75:D82)","v":19.789888987566613},20.508633860797552,20.940800171526586,25.078999389312973,25.014598663477319,22.633479012227795,24.071990545084727,24.16515316944103,24.482064836309359,24.451269097253203,{"$f":"SUM(N75:N82)","v":24.390350185876496},24.541877096945807,24.370125667260591,24.315750936882516,24.277886300435863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,"Controllable opex per water connections",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Average unit labour cost (labour costs per FTE)",{"$f":"(Expenditure_Detail!X34*1000000)/Expenditure_Detail!X33","v":109499.31025777427},{"$f":"(Expenditure_Detail!Y34*1000000)/Expenditure_Detail!Y33","v":108594.38650306751},{"$f":"(Expenditure_Detail!Z34*1000000)/Expenditure_Detail!Z33","v":106976.24486066696},{"$f":"(Expenditure_Detail!AA34*1000000)/Expenditure_Detail!AA33","v":106234.5790673275},{"$f":"(Expenditure_Detail!AB34*1000000)/Expenditure_Detail!AB33","v":105786.13428657161},{"$f":"(Expenditure_Detail!AC34*1000000)/Expenditure_Detail!AC33","v":106188.00956674662},{"$f":"(Expenditure_Detail!AD34*1000000)/Expenditure_Detail!AD33","v":104637.16500341737},{"$f":"(Expenditure_Detail!AE34*1000000)/Expenditure_Detail!AE33","v":102693.66324351401},{"$f":"(Expenditure_Detail!AF34*1000000)/Expenditure_Detail!AF33","v":102747.65604362129},{"$f":"(Expenditure_Detail!AG34*1000000)/Expenditure_Detail!AG33","v":102803.63997263994},{"$f":"(Expenditure_Detail!AH34*1000000)/Expenditure_Detail!AH33","v":102803.63997263994},{"$f":"(Expenditure_Detail!AI34*1000000)/Expenditure_Detail!AI33","v":102803.63997263994},{"$f":"(Expenditure_Detail!AJ34*1000000)/Expenditure_Detail!AJ33","v":102803.63997263994},{"$f":"(Expenditure_Detail!AK34*1000000)/Expenditure_Detail!AK33","v":102803.63997263994},{"$f":"(Expenditure_Detail!AL34*1000000)/Expenditure_Detail!AL33","v":102803.63997263994}]
[null,null,"Controllable opex per water connections",{"$f":"(Opex_Breakdown!X17*1000000)/Opex_FO!X15","v":984.98844867715411},{"$f":"(Opex_Breakdown!Y17*1000000)/Opex_FO!Y15","v":988.7141215166572},{"$f":"(Opex_Breakdown!Z17*1000000)/Opex_FO!Z15","v":983.38120922799283},{"$f":"(Opex_Breakdown!AA17*1000000)/Opex_FO!AA15","v":1153.6787823064462},{"$f":"(Opex_Breakdown!AB17*1000000)/Opex_FO!AB15","v":1050.1083281993444},{"$f":"(Opex_Breakdown!AC17*1000000)/Opex_FO!AC15","v":1031.7785511079587},{"$f":"(Opex_Breakdown!AD17*1000000)/Opex_FO!AD15","v":1090.013007141087},{"$f":"(Opex_Breakdown!AE17*1000000)/Opex_FO!AE15","v":1086.201308153813},{"$f":"(Opex_Breakdown!AF17*1000000)/Opex_FO!AF15","v":1092.4769004901268},{"$f":"(Opex_Breakdown!AG17*1000000)/Opex_FO!AG15","v":1083.0329438907643},{"$f":"(Opex_Breakdown!AH17*1000000)/Opex_FO!AH15","v":1072.3291229032604},{"$f":"(Opex_Breakdown!AI17*1000000)/Opex_FO!AI15","v":1071.0942784577655},{"$f":"(Opex_Breakdown!AJ17*1000000)/Opex_FO!AJ15","v":1055.6634538416474},{"$f":"(Opex_Breakdown!AK17*1000000)/Opex_FO!AK15","v":1045.5023823217739},{"$f":"(Opex_Breakdown!AL17*1000000)/Opex_FO!AL15","v":1036.1449934086445}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHEMICAL COSTS"]
[null,"Controllable water opex per water connections",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Controllable water opex per water connections",{"$f":"(Opex_Breakdown!X12*1000000)/Opex_FO!X15","v":532.89801241444184},{"$f":"(Opex_Breakdown!Y12*1000000)/Opex_FO!Y15","v":523.45739704689095},{"$f":"(Opex_Breakdown!Z12*1000000)/Opex_FO!Z15","v":513.40180619562307},{"$f":"(Opex_Breakdown!AA12*1000000)/Opex_FO!AA15","v":595.25384523301886},{"$f":"(Opex_Breakdown!AB12*1000000)/Opex_FO!AB15","v":497.22644405328873},{"$f":"(Opex_Breakdown!AC12*1000000)/Opex_FO!AC15","v":536.03319219077218},{"$f":"(Opex_Breakdown!AD12*1000000)/Opex_FO!AD15","v":566.28735993772784},{"$f":"(Opex_Breakdown!AE12*1000000)/Opex_FO!AE15","v":564.30709278289623},{"$f":"(Opex_Breakdown!AF12*1000000)/Opex_FO!AF15","v":567.56741040561667},{"$f":"(Opex_Breakdown!AG12*1000000)/Opex_FO!AG15","v":562.6610531282422},{"$f":"(Opex_Breakdown!AH12*1000000)/Opex_FO!AH15","v":557.10016670895288},{"$f":"(Opex_Breakdown!AI12*1000000)/Opex_FO!AI15","v":556.45863601492283},{"$f":"(Opex_Breakdown!AJ12*1000000)/Opex_FO!AJ15","v":548.44196018052833},{"$f":"(Opex_Breakdown!AK12*1000000)/Opex_FO!AK15","v":543.16304485802266},{"$f":"(Opex_Breakdown!AL12*1000000)/Opex_FO!AL15","v":538.3016615269878},null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical costs per water volume",{"$f":"(Expenditure_Detail!X114*1000000)/Opex_FO!X19","v":81.959573543319792},{"$f":"(Expenditure_Detail!Y114*1000000)/Opex_FO!Y19","v":77.345464728339465},{"$f":"(Expenditure_Detail!Z114*1000000)/Opex_FO!Z19","v":78.507977383531866},{"$f":"(Expenditure_Detail!AA114*1000000)/Opex_FO!AA19","v":86.555268182142015},{"$f":"(Expenditure_Detail!AB114*1000000)/Opex_FO!AB19","v":86.030864678966736},{"$f":"(Expenditure_Detail!AC114*1000000)/Opex_FO!AC19","v":85.502792011730151},{"$f":"(Expenditure_Detail!AD114*1000000)/Opex_FO!AD19","v":84.977215446197192},{"$f":"(Expenditure_Detail!AE114*1000000)/Opex_FO!AE19","v":117.88655090397657},{"$f":"(Expenditure_Detail!AF114*1000000)/Opex_FO!AF19","v":158.69968077595729},{"$f":"(Expenditure_Detail!AG114*1000000)/Opex_FO!AG19","v":157.73653664508424},{"$f":"(Expenditure_Detail!AH114*1000000)/Opex_FO!AH19","v":156.76689249296035},{"$f":"(Expenditure_Detail!AI114*1000000)/Opex_FO!AI19","v":155.80220758619376},{"$f":"(Expenditure_Detail!AJ114*1000000)/Opex_FO!AJ19","v":154.8580941124886},{"$f":"(Expenditure_Detail!AK114*1000000)/Opex_FO!AK19","v":153.91311275278719},{"$f":"(Expenditure_Detail!AL114*1000000)/Opex_FO!AL19","v":152.97295947917294}]
[null,"Controllable sewerage opex per sewerage connections",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Controllable sewerage opex per sewerage connections",{"$f":"(Opex_Breakdown!X13*1000000)/Opex_FO!X17","v":528.54959962870464},{"$f":"(Opex_Breakdown!Y13*1000000)/Opex_FO!Y17","v":543.57034798250891},{"$f":"(Opex_Breakdown!Z13*1000000)/Opex_FO!Z17","v":548.96115312852839},{"$f":"(Opex_Breakdown!AA13*1000000)/Opex_FO!AA17","v":650.88831490081964},{"$f":"(Opex_Breakdown!AB13*1000000)/Opex_FO!AB17","v":644.42744945628704},{"$f":"(Opex_Breakdown!AC13*1000000)/Opex_FO!AC17","v":577.83032214960144},{"$f":"(Opex_Breakdown!AD13*1000000)/Opex_FO!AD17","v":610.44355534164185},{"$f":"(Opex_Breakdown!AE13*1000000)/Opex_FO!AE17","v":608.30887707042871},{"$f":"(Opex_Breakdown!AF13*1000000)/Opex_FO!AF17","v":611.82341760577685},{"$f":"(Opex_Breakdown!AG13*1000000)/Opex_FO!AG17","v":606.53448765242945},{"$f":"(Opex_Breakdown!AH13*1000000)/Opex_FO!AH17","v":600.53999171839462},{"$f":"(Opex_Breakdown!AI13*1000000)/Opex_FO!AI17","v":599.84843773815453},{"$f":"(Opex_Breakdown!AJ13*1000000)/Opex_FO!AJ17","v":591.20666247602026},{"$f":"(Opex_Breakdown!AK13*1000000)/Opex_FO!AK17","v":585.51612430442458},{"$f":"(Opex_Breakdown!AL13*1000000)/Opex_FO!AL17","v":580.27567513599911},null,null,null,null,null,null,"ENERGY COSTS"]
[]
[null,"TOTEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy costs per water volume",{"$f":"(Expenditure_Detail!X92*1000000)/Opex_FO!X19","v":385.04896335541258},{"$f":"(Expenditure_Detail!Y92*1000000)/Opex_FO!Y19","v":352.1837457815065},{"$f":"(Expenditure_Detail!Z92*1000000)/Opex_FO!Z19","v":372.44894482413036},{"$f":"(Expenditure_Detail!AA92*1000000)/Opex_FO!AA19","v":358.47309463692363},{"$f":"(Expenditure_Detail!AB92*1000000)/Opex_FO!AB19","v":301.24978389011278},{"$f":"(Expenditure_Detail!AC92*1000000)/Opex_FO!AC19","v":285.22310609245892},{"$f":"(Expenditure_Detail!AD92*1000000)/Opex_FO!AD19","v":300.98873819156125},{"$f":"(Expenditure_Detail!AE92*1000000)/Opex_FO!AE19","v":306.22086845851766},{"$f":"(Expenditure_Detail!AF92*1000000)/Opex_FO!AF19","v":302.27627189301069},{"$f":"(Expenditure_Detail!AG92*1000000)/Opex_FO!AG19","v":289.84916527626962},{"$f":"(Expenditure_Detail!AH92*1000000)/Opex_FO!AH19","v":288.0673932525786},{"$f":"(Expenditure_Detail!AI92*1000000)/Opex_FO!AI19","v":286.29473410252984},{"$f":"(Expenditure_Detail!AJ92*1000000)/Opex_FO!AJ19","v":284.5598760404738},{"$f":"(Expenditure_Detail!AK92*1000000)/Opex_FO!AK19","v":282.82342319234652},{"$f":"(Expenditure_Detail!AL92*1000000)/Opex_FO!AL19","v":281.09584220581843}]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Total prescribed expenditure per water connections",{"$f":"(SUM(Capex_FO_AC!X17,Opex_Breakdown!X37)*1000000)/Opex_FO!X15","v":1751.1611620579101},{"$f":"(SUM(Capex_FO_AC!Y17,Opex_Breakdown!Y37)*1000000)/Opex_FO!Y15","v":1737.1246141813003},{"$f":"(SUM(Capex_FO_AC!Z17,Opex_Breakdown!Z37)*1000000)/Opex_FO!Z15","v":1617.0277749075206},{"$f":"(SUM(Capex_FO_AC!AA17,Opex_Breakdown!AA37)*1000000)/Opex_FO!AA15","v":1620.3164807086509},{"$f":"(SUM(Capex_FO_AC!AB17,Opex_Breakdown!AB37)*1000000)/Opex_FO!AB15","v":1469.8785668634735},{"$f":"(SUM(Capex_FO_AC!AC17,Opex_Breakdown!AC37)*1000000)/Opex_FO!AC15","v":2572.7591574058811},{"$f":"(SUM(Capex_FO_AC!AD17,Opex_Breakdown!AD37)*1000000)/Opex_FO!AD15","v":1964.4462065335085},{"$f":"(SUM(Capex_FO_AC!AE17,Opex_Breakdown!AE37)*1000000)/Opex_FO!AE15","v":1603.0763089762991},{"$f":"(SUM(Capex_FO_AC!AF17,Opex_Breakdown!AF37)*1000000)/Opex_FO!AF15","v":1604.6056820670151},{"$f":"(SUM(Capex_FO_AC!AG17,Opex_Breakdown!AG37)*1000000)/Opex_FO!AG15","v":1489.8616257302608},{"$f":"(SUM(Capex_FO_AC!AH17,Opex_Breakdown!AH37)*1000000)/Opex_FO!AH15","v":1571.5922197419202},{"$f":"(SUM(Capex_FO_AC!AI17,Opex_Breakdown!AI37)*1000000)/Opex_FO!AI15","v":1697.1208953260277},{"$f":"(SUM(Capex_FO_AC!AJ17,Opex_Breakdown!AJ37)*1000000)/Opex_FO!AJ15","v":1615.7428588962973},{"$f":"(SUM(Capex_FO_AC!AK17,Opex_Breakdown!AK37)*1000000)/Opex_FO!AK15","v":1772.500986275764},{"$f":"(SUM(Capex_FO_AC!AL17,Opex_Breakdown!AL37)*1000000)/Opex_FO!AL15","v":1534.6946078230476},null,null,null,null,null,null,"COMPOSITION OF RAV"]
[]
[null,"INTEREST COVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Existing assets ",{"$f":"+'Rev&RAV_FO'!X37","v":370.45285261181709},{"$f":"+'Rev&RAV_FO'!Y37","v":385.84494156067893},{"$f":"+'Rev&RAV_FO'!Z37","v":392.28983740190222},{"$f":"+'Rev&RAV_FO'!AA37","v":399.423575420693},{"$f":"+'Rev&RAV_FO'!AB37","v":400.15058810895425},{"$f":"+'Rev&RAV_FO'!AC37","v":399.28329902788062},{"$f":"+'Rev&RAV_FO'!AD37","v":387.67030626142821},{"$f":"+'Rev&RAV_FO'!AE37","v":376.5167285808472},{"$f":"+'Rev&RAV_FO'!AF37","v":365.81531035582952},{"$f":"+'Rev&RAV_FO'!AG37","v":355.53630278413311},{"$f":"+'Rev&RAV_FO'!AH37","v":345.44515975120578},{"$f":"+'Rev&RAV_FO'!AI37","v":335.60757615886814},{"$f":"+'Rev&RAV_FO'!AJ37","v":326.0750099413691},{"$f":"+'Rev&RAV_FO'!AK37","v":316.92249652009946},{"$f":"+'Rev&RAV_FO'!AL37","v":308.07439275141695}]
[null,null,"Interest cover",{"$f":"Indicators_FO!X225","v":10.55567993244288},{"$f":"Indicators_FO!Y225","v":11.139445306008248},{"$f":"Indicators_FO!Z225","v":11.622823144565622},{"$f":"Indicators_FO!AA225","v":9.4122669999290114},{"$f":"Indicators_FO!AB225","v":9.1175214929432844},{"$f":"Indicators_FO!AC225","v":11.400778160144558},{"$f":"Indicators_FO!AD225","v":6.8772659543494523},{"$f":"Indicators_FO!AE225","v":6.4671289571968282},{"$f":"Indicators_FO!AF225","v":7.015841088463814},{"$f":"Indicators_FO!AG225","v":7.2550425112832686},{"$f":"Indicators_FO!AH225","v":7.4341099613270512},{"$f":"Indicators_FO!AI225","v":7.1409994201605951},{"$f":"Indicators_FO!AJ225","v":7.323913389996985},{"$f":"Indicators_FO!AK225","v":7.2621532331998306},{"$f":"Indicators_FO!AL225","v":7.3711205502267996},null,null,null,null,null,null,null,"New assets",{"$f":"+'Rev&RAV_FO'!X54","v":0},{"$f":"+'Rev&RAV_FO'!Y54","v":0},{"$f":"+'Rev&RAV_FO'!Z54","v":0},{"$f":"+'Rev&RAV_FO'!AA54","v":0},{"$f":"+'Rev&RAV_FO'!AB54","v":0},{"$f":"+'Rev&RAV_FO'!AC54","v":0},{"$f":"+'Rev&RAV_FO'!AD54","v":63.746055160640438},{"$f":"+'Rev&RAV_FO'!AE54","v":96.456983165695064},{"$f":"+'Rev&RAV_FO'!AF54","v":111.55308333669413},{"$f":"+'Rev&RAV_FO'!AG54","v":125.26355492732624},{"$f":"+'Rev&RAV_FO'!AH54","v":133.67342240934568},{"$f":"+'Rev&RAV_FO'!AI54","v":146.48876991886269},{"$f":"+'Rev&RAV_FO'!AJ54","v":165.40878848629674},{"$f":"+'Rev&RAV_FO'!AK54","v":181.08285716348252},{"$f":"+'Rev&RAV_FO'!AL54","v":204.78935046603385}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AA100,AA101)","v":370.45285261181709},385.84494156067893,392.28983740190222,399.423575420693,400.15058810895425,399.28329902788062,451.41636142206863,472.97371174654228,477.36839369252368,480.79985771145937,{"$f":"SUM(AK100,AK101)","v":479.11858216055145},482.0963460777308,491.48379842766587,498.00535368358197,512.86374321745075]
[null,"INTERNAL FINANCING RATIO"]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Internal financing ratio",{"$f":"Indicators_FO!X251","v":0.94857477761411746},{"$f":"Indicators_FO!Y251","v":1.0219166849799799},{"$f":"Indicators_FO!Z251","v":1.1702983991648326},{"$f":"Indicators_FO!AA251","v":1.062033339530317},{"$f":"Indicators_FO!AB251","v":1.2713832514942425},{"$f":"Indicators_FO!AC251","v":0.31319533794312787},{"$f":"Indicators_FO!AD251","v":0.50043061980660264},{"$f":"Indicators_FO!AE251","v":0.96764594638312629},{"$f":"Indicators_FO!AF251","v":1.004792847326814},{"$f":"Indicators_FO!AG251","v":1.4367971641873738},{"$f":"Indicators_FO!AH251","v":1.1130213741161081},{"$f":"Indicators_FO!AI251","v":0.78520499942950361},{"$f":"Indicators_FO!AJ251","v":0.9430674991382344},{"$f":"Indicators_FO!AK251","v":0.70712595723188321},{"$f":"Indicators_FO!AL251","v":1.1552899864955766}]

{"sheet":"Determination_Lookup","index":25,"n_rows":305,"n_cols":76,"rows_kept":305,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"+KeyAssumptionsPriceControl_FO!B2","v":"Wannon Water"}]
[null,{"$f":"Expenditure_Detail!B6","v":"$m, 01/01/23"}]
[]
[]
[null,"Water business 1","Water business 2","Parameter 1","Parameter 2","ID","Year","Index","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23",null,null,"WACC - HISTORIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WNW1","WNW2","WNW3"]
[null,{"$f":"$B$2","v":"Wannon Water"},{"$f":"INDEX($C$25:$C$42,MATCH($B8,$B$25:$B$42,0))","v":"WNW"},"RAV (Opening Base)",null,{"$f":"C8&D8&E8","v":"WNWRAV (Opening Base)"},{"$f":"INDEX($D$25:$D$42,MATCH($B8,$B$25:$B$42,0))","v":"2017-18"},{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G8,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},{"$f":"INDEX($I$47:$R$305,MATCH($F8,$F$47:$F$305,0),MATCH(I$6,$I$46:$R$46,0))/$H8","v":320.48211271853978},{"$f":"INDEX($I$47:$R$305,MATCH($F8,$F$47:$F$305,0),MATCH(J$6,$I$46:$R$46,0))/$H8","v":332.81546575962449},339.69921150727441,347.59910005131928,359.00655335484635,369.56130763064573,380.26853903037409,409.27469887771048,446.90159355110097,458.28399680463951,null,null,"Risk Free Rate (Real)",null,{"$f":"INDEX($W$48:$BX$54,MATCH($U8,$U$48:$U$54,0),MATCH(W$7,$W$47:$BX$47,0))","v":2.6700000000000002E-2},{"$f":"INDEX($W$48:$BX$54,MATCH($U8,$U$48:$U$54,0),MATCH(X$7,$W$47:$BX$47,0))","v":3.2300000000000002E-2},5.9589999999999999E-3]
[null,"Wannon Water","WNW","RoA",null,"WNWRoA",{"$f":"INDEX($D$25:$D$42,MATCH($B9,$B$25:$B$42,0))","v":"2017-18"},{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G9,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},14.637864847711462,15.401144924193172,16.178703100794372,16.863089482401879,17.457671613484031,13.984326640228019,14.724981386985773,15.967687853797329,16.881711260134555,17.077834868754195,null,null,"Debt Premium",null,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2]
[null,"Wannon Water","WNW","Revenue Req",null,"WNWRevenue Req","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G10,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},77.109215319420912,78.675957709483782,79.406083291091036,80.196702906725875,79.864884315259545,72.020014479989442,73.816698341640972,74.005406047395184,75.691877185072869,76.095955437895284,null,null,"Equity Premium",null,0.06,0.06,0.06]
[null,"Wannon Water","WNW","RegDepEx",null,"WNWRegDepEx","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G11,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},{"$f":"INDEX($I$47:$R$305,MATCH($F11,$F$47:$F$305,0),MATCH(I$6,$I$46:$R$46,0))/$H11","v":8.2547422130156161},7.218945311141808,6.5327298636504105,6.4982033002546169,6.4561240511159941,10.367823431241908,9.5689267833303742,8.6711038107134755,8.1017399071548724,7.6452569930198404,null,null,"Equity Beta",null,0.75,0.65,0.65]
[null,"Wannon Water","WNW","RegDepNew",null,"WNWRegDepNew","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G12,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0.98108585429812611,2.629801751454929,3.9393188209386247,4.3198133711515885,4.1192255606915396,0.69815887300460444,2.0871073509065146,3.8002610864477178,5.7465417381066226,6.6124042625502888,null,null,"Gearing (Debt/Assets)",null,0.6,0.6,0.6]
[null,"Wannon Water","WNW","Total prescribed capex","Water","WNWTotal prescribed capexWater","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G13,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},10.333066406250001,9.5793273244781787,13.231081460674156,13.594240723981901,11.865542845324102,11.591186143642974,13.275943605436519,15.38679098882087,16.992200674463227,{"$f":"INDEX($I$47:$R$305,MATCH($F13,$F$47:$F$305,0),MATCH(R$6,$I$46:$R$46,0))/$H13","v":6.7225577231667506},null,null,"Forecast Inflation",null,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2]
[null,"Wannon Water","WNW","Total prescribed capex","Sewerage","WNWTotal prescribed capexSewerage","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G14,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},{"$f":"INDEX($I$47:$R$305,MATCH($F14,$F$47:$F$305,0),MATCH(I$6,$I$46:$R$46,0))/$H14","v":12.638041992187498},9.8884895635673615,{"$f":"INDEX($I$47:$R$305,MATCH($F14,$F$47:$F$305,0),MATCH(K$6,$I$46:$R$46,0))/$H14","v":6.5163511235955056},10.567941176470589,11.002524843187839,11.883101677978889,29.184403787901481,36.48183699802037,9.9238606044272917,8.2263755373025962,null,null,"Franking credit value",null,0.5,0.5,0.5]
[null,"Wannon Water","WNW","Total prescribed capex","Recycled Water","WNWTotal prescribed capexRecycled Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G15,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total prescribed capex","Rural Water","WNWTotal prescribed capexRural Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G16,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total prescribed capex","Bulk Water","WNWTotal prescribed capexBulk Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G17,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0,null,null,"INDICATORS - HISTORIC"]
[null,"Wannon Water","WNW","Total controllable opex",null,"WNWTotal controllable opex","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G18,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},41.857388671874993,40.302224914611003,39.038941011235963,40.715109773755657,43.536548239819005,42.556224474367276,43.103903641744964,41.314654407166799,40.799174138399536,40.650672853148201,null,null,null,null,"WNW3","WNW4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend plus tax equivalents benchmark",null,{"$f":"INDEX($W$59:$BX$61,MATCH($U19,$U$59:$U$61,0),MATCH(W$18,$W$58:$BX$58,0))","v":0},0]
[null,"Wannon Water","WNW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WNWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,{"$f":"INDEX($I$47:$R$305,MATCH($F20,$F$47:$F$305,0),MATCH(I$6,$I$46:$R$46,0))","v":0},0,42466,42766,43070,43302,43603,0,0,0,null,null,"Marginal Interest Rate - Borrowings :",null,6.5000000000000002E-2,0.05]
[null,"Wannon Water","WNW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WNWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,0,0,36146,36492,36816,37038,37321,0,0,0,null,null,"Marginal Interest Rate - Cash :",null,4.4999999999999998E-2,3.5000000000000003E-2]
[null,"Wannon Water","WNW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WNWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,0,0,11975,10737,12033,11986,11469,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDICATORS - HISTORIC"]
[null,"Water business 1","Water business 2","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WNW4"]
[null,"Barwon Water","BW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Debt",null,{"$f":"INDEX($W$65:$AO$69,MATCH($U25,$U$65:$U$69,0),MATCH(W$24,$W$64:$AO$64,0))","v":3.6189986789390227E-2}]
[null,"Central Highlands Water","CHW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,{"$f":"INDEX($W$65:$AO$69,MATCH($U26,$U$65:$U$69,0),MATCH(W$24,$W$64:$AO$64,0))","v":3.9E-2}]
[null,"City West Water","CWW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,0.6]
[null,"Coliban Water","CW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,2.3E-2]
[null,"East Gippsland Water","EGW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,3.73E-2]
[null,"Gippsland Water","CGW","2017-18"]
[null,"Goulburn Valley Water","GVW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COST EFFICIENCY AND CUSTOMER GROWTH"]
[null,"GWM Water","GWMW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WNW3","WNW4"]
[null,"Lower Murray Water - Urban","LMW-U","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost efficiency improvement rate (% per annum)",null,{"$f":"INDEX($W$73:$AZ$74,MATCH($U33,$U$73:$U$74,0),MATCH(W$32,$W$72:$AZ$72,0))","v":0.01},{"$f":"INDEX($W$73:$AZ$74,MATCH($U33,$U$73:$U$74,0),MATCH(X$32,$W$72:$AZ$72,0))","v":0.01}]
[null,"Lower Murray Water - Rural","LMW-R","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer growth forecast (% per annum)",null,{"$f":"INDEX($W$73:$AZ$74,MATCH($U34,$U$73:$U$74,0),MATCH(W$32,$W$72:$AZ$72,0))","v":6.2434370732550966E-3},{"$f":"INDEX($W$73:$AZ$74,MATCH($U34,$U$73:$U$74,0),MATCH(X$32,$W$72:$AZ$72,0))","v":8.0827417932984365E-3}]
[null,"North East Water","NEW","2017-18"]
[null,"South East Water","SEW","2017-18"]
[null,"Wannon Water","WNW","2017-18"]
[null,"Westernport Water","WPW","2017-18"]
[null,"Yarra Valley Water","YVW","2017-18"]
[null,"Southern Rural Water","SRW","2017-18"]
[null,"South Gippsland Water","SGW","2019-20"]
[null,"Western Water","WW","2019-20"]
[]
[]
[]
[null,"Water business 1","Water business 2","Parameter 1","Parameter 2","ID","Year",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23",null,null,"WACC - HISTORIC"]
[null,"South Gippsland Water","SGW","RAV (Opening Base)",null,{"$f":"C47&D47&E47","v":"SGWRAV (Opening Base)"},"2019-20",null,121.1032723217405,130.42501950294542,146.33465468090489,151.82282346638263,149.38102459807763,159.70116794996562,161.93044637381365,172.24541841070368,178.04276522407611,182.7760238532544,null,null,null,null,"BW1","BW2","BW3","CGW1","CGW2","CGW3","CHW1","CHW2","CHW3","CW1","CW2","CW3","CWW1","CWW2","CWW3","EGW1","EGW2","EGW3","GVW1","GVW2","GVW3","GWMW1","GWMW2","GWMW3","LMW-R1","LMW-R2","LMW-R3","LMW-R4","LMW-U1","LMW-U2","LMW-U3","NEW1","NEW2","NEW3","SEW1","SEW2","SEW3","SGW1","SGW2","SGW3","SRW1","SRW2","SRW3","WNW1","WNW2","WNW3","WPW1","WPW2","WPW3","WW1","WW2","WW3","YVW1","YVW2"]
[null,"South Gippsland Water","SGW","RoA",null,{"$f":"C48&D48&E48","v":"SGWRoA"},"2019-20",null,5.9745388283995187,6.2551962764679665,6.4885180814527592,6.7156054535982275,6.8765483872963973,5.9605549378184302,6.4467503846668466,6.9357060359686411,7.1442120237311446,7.3548679508470407,null,null,"Risk Free Rate (Real)",null,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,9.1599999999999997E-3,8.2000000000000007E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,9.1599999999999997E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2]
[null,"South Gippsland Water","SGW","Revenue Req",null,"SGWRevenue Req","2019-20",null,28.389813769185761,28.724125563118065,29.21575454344331,28.969999356090131,29.280845442154124,30.272537771398909,31.12142821952995,32.262337614180723,32.907958391095306,33.429662741528141,null,null,"Debt Premium",null,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.1579999999999997E-2,2.5000000000000001E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.1579999999999997E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2]
[null,"South Gippsland Water","SGW","RegDepEx",null,"SGWRegDepEx","2019-20",null,3.597002700156414,3.597002700156414,3.597002700156414,3.597002700156414,3.597002700156414,4.0183195080085694,4.0183195080085694,4.6672097039840663,4.6672097039840663,4.6672097039840663,null,null,"Equity Premium",null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"South Gippsland Water","SGW","RegDepNew",null,"SGWRegDepNew","2019-20",null,0.11065225340429827,0.26884502890499323,0.35680970631342174,0.42915183464811441,0.79046942802800302,0.1221506238538765,0.43788130745435921,0.17865946428571433,0.54970410714285711,0.98835946428571431,null,null,"Equity Beta",null,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.7,0.7,0.7,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.7,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65]
[null,"South Gippsland Water","SGW","Total prescribed capex","Water","SGWTotal prescribed capexWater","2019-20",null,3.4486279296874995,3.0928244781783678,3.5351769662921342,5.1545360443622918,30.393761381125898,8.9468659561367669,10.256825891402714,4.5439999999999996,4.3130000000000006,3.8690000000000002,null,null,"Gearing (Debt/Assets)",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"South Gippsland Water","SGW","Total prescribed capex","Sewerage","SGWTotal prescribed capexSewerage","2019-20",null,10.445052734375,18.003767552182161,7.5906413857677899,3.2890748613678369,3.0066350944216165,5.9556051056483126,6.9354667909502261,8.9109999999999996,8.7040000000000006,10.652000000000001,null,null,"Forecast Inflation",null,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.7E-2,2.3E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.7E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2]
[null,"South Gippsland Water","SGW","Total prescribed capex","Recycled Water","SGWTotal prescribed capexRecycled Water","2019-20",null,0,0,0,0,0,0.21426861293072824,0,0,0,0,null,null,"Franking credit value",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"South Gippsland Water","SGW","Total prescribed capex","Rural Water","SGWTotal prescribed capexRural Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"South Gippsland Water","SGW","Total prescribed capex","Bulk Water","SGWTotal prescribed capexBulk Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"South Gippsland Water","SGW","Total controllable opex",null,"SGWTotal controllable opex","2019-20",null,18.182458984374996,18.172644212523718,19.867074906367041,19.516161737523106,19.519433430316742,24.093372621277204,20.848617793561235,20.652480809942308,20.718550956237241,20.590944022411321,null,null,"INDICATORS - HISTORIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BW2","BW3","BW4","CGW2","CGW3","CGW4","CHW2","CHW3","CHW4","CW2","CW3","CW4","CWW2","CWW3","CWW4","EGW2","EGW3","EGW4","GVW2","GVW3","GVW4","GWMW3","GWMW4","LMW-R2","LMW-R3","LMW-R4","LMW-U2","LMW-U3","LMW-U4","NEW2","NEW3","SEW2","SEW3","SEW4","SGW2","SGW3","SGW4A","SGW4B","SRW2","SRW3","SRW4","WNW2","WNW3","WNW4","WPW2","WPW3","WPW4","WW2","WW3","WW4A","WW4B","YVW2","YVW3","YVW4"]
[null,"Barwon Water","BW","RAV (Opening Base)",null,{"$f":"C59&D59&E59","v":"BWRAV (Opening Base)"},"2017-18",null,1198.5382457516466,1256.5183488738435,1274.210709204069,1305.8108191763256,1359.8884406686229,1334.5909897599724,1342.8874276685729,1363.9528735597069,1377.8518693765282,1382.5250710288626,null,null,"Dividend plus tax equivalents benchmark",null,0.65,0.75,0,0,0.65,0,0,0.65,0,0,0.65,0,0.65,0.65,0.65,0,0.65,0,0,0,0,0,0.65,0,0.65,0,0,0.65,0,0,0.65,0.65,0.65,0.65,0,0,0,0,0.65,0.65,0,0,0,0,0,0.65,0,0,0,0,0,0.65,0.65,0.65]
[null,"Barwon Water","BW","RoA",null,{"$f":"C60&D60&E60","v":"BWRoA"},"2017-18",null,51.891163693954447,53.871279923905917,55.147271233143528,56.309468649821653,56.822824524228828,55.289929319899464,55.896252220363991,56.618267941633263,57.001783819371326,57.30658550264004,null,null,"Marginal Interest Rate - Borrowings :",null,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,7.4999999999999997E-2,6.5000000000000002E-2,0.05,6.7000000000000004E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.5000000000000002E-2,0.05,6.3299999999999995E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,6.7000000000000004E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,0.05,6.7000000000000004E-2,6.5000000000000002E-2,0.05]
[null,"Barwon Water","BW","Revenue Req",null,"BWRevenue Req","2017-18",null,188.06608950920486,190.67832268547201,192.89671300390896,196.01667635646717,197.21799454974169,191.32885346794029,193.28009071239302,194.98360824210599,197.29909286575983,196.48439834761638,null,null,"Marginal Interest Rate - Cash :",null,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,6.5000000000000002E-2,4.4999999999999998E-2,1.4999999999999999E-2,0.05,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8299999999999998E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,0.05,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.05,4.4999999999999998E-2,3.5000000000000003E-2]
[null,"Barwon Water","BW","RegDepEx",null,"BWRegDepEx","2017-18",null,30.706158446557939,30.183681886673483,30.183681886673483,30.183681886673483,30.183681886673483,36.589297101260605,37.044297101260597,37.349859601260597,37.56119320306459,36.623154760804326]
[null,"Barwon Water","BW","RegDepNew",null,"BWRegDepNew","2017-18",null,0.69308010114915297,1.8266397064882134,2.8620854056298883,3.9777133330002239,4.9090690180231631,1.0868803026068981,3.2215111070199218,5.1572252522334869,6.6800727953239827,7.1793383761372409,null,null,"REGULATORY RATE OF RETURN"]
[null,"Barwon Water","BW","Total prescribed capex","Water","BWTotal prescribed capexWater","2017-18",null,65.582403293323992,29.867468423339673,35.75575021740157,73.928716507035162,24.95077872508859,44.738334081480005,41.803727161586011,46.215223137793075,35.099354543518501,34.993666404892501,null,null,null,null,"BW4","CGW4","CHW4","CW4","CWW4","EGW4","GVW4","GWMW4","LMW-U4","NEW4","SEW4","SGW4A","SGW4B","SRW4","WNW4","WPW4","WW4A","WW4B","YVW4"]
[null,"Barwon Water","BW","Total prescribed capex","Sewerage","BWTotal prescribed capexSewerage","2017-18",null,20.352322611803455,32.041759190719041,44.631047951636553,26.709516438961835,25.029352933019517,36.202362691640005,32.689204916298003,15.168015010398001,16.094176818277997,23.06997519526,null,null,"Cost of Debt",null,3.6189986789390227E-2,3.6189986789390227E-2,3.6191615984567882E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6191648568471457E-2,3.6191615984567882E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6191648568471457E-2,3.6189986789390227E-2,3.6051485698385344E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6190019373294025E-2,3.6189986789390227E-2,3.6051190713134451E-2,3.6190019373294025E-2]
[null,"Barwon Water","BW","Total prescribed capex","Recycled Water","BWTotal prescribed capexRecycled Water","2017-18",null,17.46762636497176,4.65997876578,2.2760141749225467,6.0706739741070415,0.64927733793793785,5.0960944868800002,4.5773665921160003,2.092630254316,4.7484399612759995,2.9849790329199997,null,null,"Return on Equity",null,4.9000000000000002E-2,4.4999999999999998E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.4999999999999998E-2,5.2999999999999999E-2,4.9000000000000002E-2,4.4999999999999998E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.9000000000000002E-2,3.9E-2,4.4999999999999998E-2,4.4999999999999998E-2,3.9E-2,4.9000000000000002E-2]
[null,"Barwon Water","BW","Total prescribed capex","Rural Water","BWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0,null,null,"Gearing",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Barwon Water","BW","Total prescribed capex","Bulk Water","BWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0,null,null,"Forecast Inflation",null,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,1.7000000000000001E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,1.7000000000000001E-2,2.3E-2]
[null,"Barwon Water","BW","Total controllable opex",null,"BWTotal controllable opex","2017-18",null,90.621503686189996,86.354309676307679,85.592348181466051,88.941347860778279,91.414888290000022,89.739498497606576,88.680336794017194,87.601944907410797,87.977037438477666,87.41340025463802,null,null,"RRR (real)",null,4.1300000000000003E-2,3.9699999999999999E-2,4.1300000000000003E-2,4.1300000000000003E-2,4.1300000000000003E-2,3.9699999999999999E-2,4.2900000000000001E-2,4.1300000000000003E-2,3.9699999999999999E-2,4.1300000000000003E-2,4.1300000000000003E-2,3.9699999999999999E-2,3.9600000000000003E-2,4.1300000000000003E-2,3.73E-2,3.9699999999999999E-2,3.9699999999999999E-2,3.7199999999999997E-2,4.1300000000000003E-2]
[]
[null,"Gippsland Water","CGW","RAV (Opening Base)",null,{"$f":"C71&D71&E71","v":"CGWRAV (Opening Base)"},"2017-18",null,545.36165424204262,577.47001064561857,612.93539948220155,631.1666813493373,648.08868052644505,663.94923537982606,683.93833631246446,714.52172599744017,741.58499066366005,758.25591379876892,null,null,"COST EFFICIENCY AND CUSTOMER GROWTH"]
[null,"Gippsland Water","CGW","RoA",null,{"$f":"C72&D72&E72","v":"CGWRoA"},"2017-18",null,24.745174038659698,26.311182079860558,27.779599710604863,28.49819888062973,29.136287731467554,26.755568298091966,27.759432236851605,28.903718325722835,29.771841953579212,30.322268807212907,null,null,null,null,"BW3","BW4","CGW3","CGW4","CHW3","CHW4","CW3","CW4","CWW3","CWW4","EGW3","EGW4","GVW3","GVW4","GWMW3","GWMW4","LMW-U3","LMW-U4","SEW3","SEW4","SGW4A","SGW4B","WNW3","WNW4","WPW3","WPW4","WW4A","WW4A","YVW3","YVW4"]
[null,"Gippsland Water","CGW","Revenue Req",null,"CGWRevenue Req","2017-18",null,116.31981058583483,118.28194608523799,121.39785016479165,122.65531648789015,124.23449224723136,121.59706060229658,122.76634799490935,123.75013398191739,125.67928613620174,127.73813354730667,null,null,"Cost efficiency improvement rate (% per annum)",null,0.01,2.2533892743973001E-2,0.01,1.0027421856949967E-2,0.01,1.6425244508275649E-2,0.01,1.4999999999999999E-2,0.02,0.02,0.01,1.15E-2,0.01,3.1E-2,0.02,1.4999999999999999E-2,0.01,0.01,0.01,2.2953928107491972E-2,1.52E-2,0.01,0.01,0.01,0.01,2.661221893821596E-2,3.9890000000000002E-2,0.02,0.01,2.5000000000000001E-2]
[null,"Gippsland Water","CGW","RegDepEx",null,"CGWRegDepEx","2017-18",null,12.308811397928466,12.308811397928466,12.308811397928466,12.308811397928466,12.308811397928466,16.962620661309323,16.962620661309323,16.962620661309323,16.962620661309323,16.962620661309323,null,null,"Customer growth forecast (% per annum)",null,1.8579904845819784E-2,1.6251489620157898E-2,1.3652458780887241E-2,1.2299605412484291E-2,1.5569537430140997E-2,1.6425244508275649E-2,1.5304775547447913E-2,1.7204484275110496E-2,3.4433828105757007E-2,2.6166738923617004E-2,1.311253308077307E-2,1.2800000000000001E-2,1.208877947061331E-2,1.32E-2,4.6933759238713948E-3,5.0000000000000001E-3,1.3579884452245117E-2,1.0599999999999988E-2,2.2577868126224632E-2,2.2953928107491972E-2,1.6047046332709092E-2,1.6386258383069952E-2,6.2434370732550966E-3,8.0827417932984365E-3,1.1884833771814068E-2,1.8711999999999999E-2,4.9198993398492541E-2,4.8021178691686504E-2,2.092397621798725E-2,1.738076755735176E-2]
[null,"Gippsland Water","CGW","RegDepNew",null,"CGWRegDepNew","2017-18",null,0.47812107544866278,1.4734408138756752,2.7406353325949024,3.9399226155367897,4.8748535338633943,0.40221784474229905,1.203773195051737,2.0421058267962104,2.8816542982729776,3.8626660191388686]
[null,"Gippsland Water","CGW","Total prescribed capex","Water","CGWTotal prescribed capexWater","2017-18",null,26.210297851562501,13.316612903225806,14.720917602996254,14.974808501640483,19.937863628802791,15.856822027873349,18.225644398491873,18.848381840433781,17.368191530702369,16.165744555334989]
[null,"Gippsland Water","CGW","Total prescribed capex","Sewerage","CGWTotal prescribed capexSewerage","2017-18",null,31.569116210937501,41.421774193548394,24.995969101123595,19.103692442352123,17.105761735255864,22.12302038094376,31.079726625387366,27.710594553156849,19.537914156615901,21.005513215967213]
[null,"Gippsland Water","CGW","Total prescribed capex","Recycled Water","CGWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total prescribed capex","Rural Water","CGWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total prescribed capex","Bulk Water","CGWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total controllable opex",null,"CGWTotal controllable opex","2017-18",null,72.755202812499988,67.180148225806434,69.372637701310865,68.83632729279114,68.719993465523942,71.938418121049978,71.415765259877801,70.526633436367732,70.858601960989375,71.459249006835208]
[]
[null,"Central Highlands Water","CHW","RAV (Opening Base)",null,{"$f":"C83&D83&E83","v":"CHWRAV (Opening Base)"},"2017-18",null,321.56408115192403,321.98753112004101,324.74817438549923,328.74839347472846,335.00576585744034,342.24946385151048,351.44844758735155,362.53581876041204,369.46683107369859,374.90753576872208]
[null,"Central Highlands Water","CHW","RoA",null,{"$f":"C84&D84&E84","v":"CHWRoA"},"2017-18",null,15.044013319123314,15.342068578134592,15.560747485435025,15.841384569608392,16.08309513749634,14.324861871212502,14.743775100081319,15.115854719074385,15.371330675295987,15.502258089732397]
[null,"Central Highlands Water","CHW","Revenue Req",null,"CHWRevenue Req","2017-18",null,84.664569783059108,85.570430077772301,86.393781340030003,87.198674958824213,88.486514787276775,87.61673669749257,88.279329158110315,88.338025904432001,89.01666044157065,89.391263841495459]
[null,"Central Highlands Water","CHW","RegDepEx",null,"CHWRegDepEx","2017-18",null,13.048986935186594,12.566174418584689,12.101225965097054,11.653480604388465,11.222301822026093,15.8056701896797,15.8056701896797,15.4399208457278,15.282794632182901,14.782794632182901]
[null,"Central Highlands Water","CHW","RegDepNew",null,"CHWRegDepNew","2017-18",null,0.49153387447964247,1.3090170740215801,2.072145014539243,2.9350976275022465,3.7927574511710236,0.39,1.17,1.9500000000000002,2.73,3.51]
[null,"Central Highlands Water","CHW","Total prescribed capex","Water","CHWTotal prescribed capexWater","2017-18",null,8.06466958476563,11.186290322580644,11.59629213483146,14.468146950092425,13.897592189689691,16.698032998595696,14.616735310595695,13.068429685095492,10.937650147063138,12.058819024166429]
[null,"Central Highlands Water","CHW","Total prescribed capex","Sewerage","CHWTotal prescribed capexSewerage","2017-18",null,8.6855009718750047,8.331532258064513,10.31954119850187,8.6551524953789301,10.211165077577578,6.8673612895926786,12.464567525807819,10.456511307902371,13.194166918111801,8.3898395126781136]
[null,"Central Highlands Water","CHW","Total prescribed capex","Recycled Water","CHWTotal prescribed capexRecycled Water","2017-18",null,0,1.2528225806451612,8.3870967741935518E-2,7.1487985212569296E-3,0,3.6556035749999998,2.8342894100000002,2.6752120399999999,1.3143727000000001,0.76718635000000002]
[null,"Central Highlands Water","CHW","Total prescribed capex","Rural Water","CHWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Central Highlands Water","CHW","Total prescribed capex","Bulk Water","CHWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Central Highlands Water","CHW","Total controllable opex",null,"CHWTotal controllable opex","2017-18",null,49.731662998925785,46.976129032258058,49.586357677902633,50.357158040665432,51.191000000000003,52.156999999999975,51.703999999999979,51.060999999999979,50.947999999999993,50.964999999999989]
[]
[null,"City West Water","CWW","RAV (Opening Base)",null,{"$f":"C95&D95&E95","v":"CWWRAV (Opening Base)"},"2017-18",null,1796.1559735379567,1865.2286636357612,1868.7987780177928,1846.0533251208687,1846.1316751164693,1874.3347586898367,1893.6443985468034,1915.8204959410514,1916.2600587584768,1903.5174962884416]
[null,"City West Water","CWW","RoA",null,{"$f":"C96&D96&E96","v":"CWWRoA"},"2017-18",null,78.181339291018574,82.327115561950791,84.591612109803577,87.300621639268584,90.397905298560019,77.808769596936614,78.665450071174206,79.13246345454526,78.878406511718879,78.629640871839726]
[null,"City West Water","CWW","Revenue Req",null,"CWWRevenue Req","2017-18",null,617.8609881377655,641.11602016087147,648.44350944356734,652.96182483728239,663.06427611878939,649.5061207740689,644.21557407571709,636.40586129524161,638.81984596864652,622.28546935855957]
[null,"City West Water","CWW","RegDepEx",null,"CWWRegDepEx","2017-18",null,37.384265101836533,36.38686049061009,35.180919973383077,34.074813867276966,33.291404581193511,75,69.792610096566762,66.879971682664845,66.879971682664845,49.476220176127597]
[null,"City West Water","CWW","RegDepNew",null,"CWWRegDepNew","2017-18",null,4.618495456120697,13.737813268487503,19.832857562117642,23.138848900200102,26.309205845439148,1.8138396380598072,5.8554442367989452,9.3381107976221447,11.765135183477419,15.657996873879602]
[null,"City West Water","CWW","Total prescribed capex","Water","CWWTotal prescribed capexWater","2017-18",null,63.896840820312498,37.832096774193545,34.718515701508473,37.424784023644733,39.716200582518177,49.344267023750135,45.981941067973196,50.271791633292878,45.698180636257682,43.17951152039354]
[null,"City West Water","CWW","Total prescribed capex","Sewerage","CWWTotal prescribed capexSewerage","2017-18",null,38.666367187500001,19.116290322580646,20.849225182457101,29.214221684575392,44.403743310885773,54.705503916985606,63.25982845924996,43.274614867950604,37.587734929802849,40.391844737717847]
[null,"City West Water","CWW","Total prescribed capex","Recycled Water","CWWTotal prescribed capexRecycled Water","2017-18",null,27.565649414062499,23.996532258064516,23.719709065753531,25.879615887112625,25.398743106596054,16.895200554290767,13.542810200390559,7.8528767964688324,7.2717508300465097,6.5513960401804781]
[null,"City West Water","CWW","Total prescribed capex","Rural Water","CWWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"City West Water","CWW","Total prescribed capex","Bulk Water","CWWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"City West Water","CWW","Total controllable opex",null,"CWWTotal controllable opex","2017-18",null,100.8868986632813,101.01620191209682,104.37890725337088,99.07038007687072,101.40513774087813,105.0890108447815,105.91594979386188,106.30948732268172,106.98487083571646,107.33864046525851]
[]
[null,"Coliban Water","CW","RAV (Opening Base)",null,{"$f":"C107&D107&E107","v":"CWRAV (Opening Base)"},"2017-18",null,358.57726467025662,396.1935323233007,419.90931385764389,466.59234447571095,481.43511636484953,496.30395179633865,496.14936404736767,495.00958982830406,494.39015446957944,496.62570599440465]
[null,"Coliban Water","CW","RoA",null,{"$f":"C108&D108&E108","v":"CWRoA"},"2017-18",null,17.66505143047161,19.582312438188168,20.717276701607972,21.505754538151027,22.222947078965582,20.494160972172537,20.467432397532626,20.431104719751303,20.46447751858128,20.519939201818804]
[null,"Coliban Water","CW","Revenue Req",null,"CWRevenue Req","2017-18",null,104.68897419604183,108.38774947594857,111.74137211264414,114.07390756715945,115.13806489992817,119.32300464685233,120.07057701844843,121.19975964044042,121.85837494233627,123.24348563945017]
[null,"Coliban Water","CW","RegDepEx",null,"CWRegDepEx","2017-18",null,11.851425395290761,11.851425395290761,11.851425395290761,11.851425395290761,11.851425395290761,30.989961195015617,30.989961195015617,30.989961195015617,30.989961195015617,30.989961195015617]
[null,"Coliban Water","CW","RegDepNew",null,"CWRegDepNew","2017-18",null,0.56317684355967823,1.8286153695595433,3.2543597177283075,4.3850770483340327,5.3751722961837904,0.53737415345156037,1.5932010871963045,2.6056560766399146,3.6690449101383349,4.9795732829834041]
[null,"Coliban Water","CW","Total prescribed capex","Water","CWTotal prescribed capexWater","2017-18",null,25.482590543959962,21.410042214516125,20.697794185079591,18.221303211677444,16.15570928466245,18.658963313066781,24.083128700189125,22.399436958866215,20.113521678011317,22.568765612601013]
[null,"Coliban Water","CW","Total prescribed capex","Sewerage","CWTotal prescribed capexSewerage","2017-18",null,17.561112783461912,15.680727903225808,24.363238188682118,13.802239359098891,10.936188297086002,15.559597931486577,10.37600344153776,13.976730049095032,18.937501699110012,18.838216750316253]
[null,"Coliban Water","CW","Total prescribed capex","Recycled Water","CWTotal prescribed capexRecycled Water","2017-18",null,2.0117780826025391,0.78314516129032252,0.62184878863529969,0.78319233184380777,1.7373335434017685,1.8126980799999999,0.81350447999999997,0.18949648000000002,2.0296688000000001,0.18342079999999999]
[null,"Coliban Water","CW","Total prescribed capex","Rural Water","CWTotal prescribed capexRural Water","2017-18",null,12.642405083432617,9.4008870967741931,19.750054069672284,3.8751544769547133,9.2001098381913327,0.74593733468972534,1.8775358468972536,1.9590118468972535,1.4348216754832148,0.524451]
[null,"Coliban Water","CW","Total prescribed capex","Bulk Water","CWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Coliban Water","CW","Total controllable opex",null,"CWTotal controllable opex","2017-18",null,56.105192089843747,54.622578814516132,58.373198805038754,57.104309721950095,60.236634309999999,59.663399621726924,59.494678316573825,59.758000125383795,59.429088502611194,59.518803132497283]
[]
[null,"East Gippsland Water","EGW","RAV (Opening Base)",null,{"$f":"C119&D119&E119","v":"EGWRAV (Opening Base)"},"2017-18",null,140.24954630692699,144.59772643909923,143.14901726937674,144.11166289912367,145.50298635219031,146.72630855713402,149.02498426515353,156.9116178898397,160.06312609785923,162.51451284541989]
[null,"East Gippsland Water","EGW","RoA",null,{"$f":"C120&D120&E120","v":"EGWRoA"},"2017-18",null,6.1203336188143256,6.3511870943748718,6.5209200636187274,6.5346030439938279,6.5423381507463994,5.8706631625224075,6.0728415527766151,6.2919486681558228,6.4031661330240892,6.5542119402315073]
[null,"East Gippsland Water","EGW","Revenue Req",null,"EGWRevenue Req","2017-18",null,31.263057290839239,32.237048766012045,33.317467513850417,33.762609126666653,34.33846413420283,32.478474114106696,33.190621273043121,33.962686130417843,34.990664369842172,35.287511119822597]
[null,"East Gippsland Water","EGW","RegDepEx",null,"EGWRegDepEx","2017-18",null,6.2605605605605605,6.2605605605605605,6.2605605605605605,6.2605605605605605,6.2605605605605605,6.731126375313826,6.731126375313826,6.731126375313826,6.6429103357726733,6.1850128496218746]
[null,"East Gippsland Water","EGW","RegDepNew",null,"EGWRegDepNew","2017-18",null,0.22425930726719212,0.74058655982606802,1.2496938096925088,1.6522559863728215,2.0250647694926038,0.26319791666666664,0.82523999999999997,1.5133654166666661,2.1397029166666663,2.6210133333333334]
[null,"East Gippsland Water","EGW","Total prescribed capex","Water","EGWTotal prescribed capexWater","2017-18",null,6.351,3.0494000000000003,3.625,2.5419100000000001,2.8952327327327323,5.6355000000000004,10.076499999999999,6.1260000000000003,5.7695000000000007,8.6045000000000016]
[null,"East Gippsland Water","EGW","Total prescribed capex","Sewerage","EGWTotal prescribed capexSewerage","2017-18",null,5.1989999999999998,3.3484411764705877,5.3908999999999994,7.0313400000000001,6.713714802264132,2.9365000000000001,3.6105,2.9819999999999998,3.6095000000000002,3.1955]
[null,"East Gippsland Water","EGW","Total prescribed capex","Recycled Water","EGWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0.82099999999999995,1.8559999999999999,2.3879999999999999,1.9550000000000001,2.2640000000000002]
[null,"East Gippsland Water","EGW","Total prescribed capex","Rural Water","EGWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"East Gippsland Water","EGW","Total prescribed capex","Bulk Water","EGWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"East Gippsland Water","EGW","Total controllable opex",null,"EGWTotal controllable opex","2017-18",null,17.573,17.167999999999999,17.915299999999998,18.771720000000002,19.380000000000003,18.260999999999999,18.242000000000001,17.757000000000001,17.754000000000001,17.912000000000003]
[]
[null,"Goulburn Valley Water","GVW","RAV (Opening Base)",null,{"$f":"C131&D131&E131","v":"GVWRAV (Opening Base)"},"2017-18",null,277.81255069037621,289.77026521991598,307.85270312099397,320.20551595616513,337.88409652998399,351.42037257343918,367.29395148720687,384.89393939643583,401.02523566336106,409.35018478124323]
[null,"Goulburn Valley Water","GVW","RoA",null,{"$f":"C132&D132&E132","v":"GVWRoA"},"2017-18",null,12.809298857981942,13.70377359577895,14.596709348042753,15.423509767087371,16.098250926561619,15.41642225110086,16.134430259454135,16.857966305032644,17.382552768536762,17.813777703218015]
[null,"Goulburn Valley Water","GVW","Revenue Req",null,"GVWRevenue Req","2017-18",null,69.501488030189378,70.093984290521064,71.146702175381108,73.474224601859021,74.75931245447623,72.317814166927676,73.89689943630222,75.518159966708637,77.078090279992125,76.359575545372778]
[null,"Goulburn Valley Water","GVW","RegDepEx",null,"GVWRegDepEx","2017-18",null,9.1528084335066406,9.1528084335066406,9.1528084335066406,9.1528084335066406,9.1528084335066406,10.675951548638302,10.675951548638302,10.630085681234032,10.584219813829762,9.2830604548433815]
[null,"Goulburn Valley Water","GVW","RegDepNew",null,"GVWRegDepNew","2017-18",null,0.39165703695362031,1.0701436654154153,1.9507987313222315,2.8820809926744926,3.6920336411563079,0.37127953759398508,1.1823305421327714,2.279858051840729,3.4297910682880985,4.3209621044723097]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Water","GVWTotal prescribed capexWater","2017-18",null,13.631209999999999,25.209510000000002,14.92061,20.732530000000001,21.584554554554554,16.208000000000002,15.466000000000001,16.762,17.462,16.535000000000004]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Sewerage","GVWTotal prescribed capexSewerage","2017-18",null,10.34535,6.7641900000000001,11.83323,13.445870000000001,7.4385635635635632,12.922000000000001,16.706,14.548999999999999,7.1869999999999994,11.213000000000001]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Recycled Water","GVWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Rural Water","GVWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Bulk Water","GVWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total controllable opex",null,"GVWTotal controllable opex","2017-18",null,39.341900000000003,39.232759999999999,41.796510000000005,44.222469999999994,43.455039999999997,41.754677805685795,41.871783207210129,41.754706133009918,41.742251473498591,41.095263257479935]
[]
[null,"South East Water","SEW","RAV (Opening Base)",null,{"$f":"C143&D143&E143","v":"SEWRAV (Opening Base)"},"2017-18",null,2903.9747410494479,3061.6826088475927,3204.407563373084,3239.8224923135085,3289.8638001535178,3342.7940731897165,3468.9613884142459,3592.9131951538402,3661.9896417420714,3762.6670447002816]
[null,"South East Water","SEW","RoA",null,{"$f":"C144&D144&E144","v":"SEWRoA"},"2017-18",null,134.49139494858747,144.05577499556179,152.03188211903958,158.38671713066927,163.85386297002691,140.66275028212183,145.82771015068101,149.81374358190061,153.31916057503463,156.83984493667941]
[null,"South East Water","SEW","Revenue Req",null,"SEWRevenue Req","2017-18",null,904.10460252591952,920.06871698861664,931.19140233456312,944.48812507055766,953.42102840445784,880.48000400369085,889.57751189153271,892.76023205778642,904.21383242554077,916.01734070498844]
[null,"South East Water","SEW","RegDepEx",null,"SEWRegDepEx","2017-18",null,42.622553714371932,42.622553714371932,42.622553714371932,42.622553714371932,42.622553714371932,54.971124374111433,54.971124374111433,54.971124374111433,54.971124374111433,54.971124374111433]
[null,"South East Water","SEW","RegDepNew",null,"SEWRegDepNew","2017-18",null,4.5371538428543028,13.610360872233764,21.998650617160479,28.508273380923765,32.715023799101346,3.9759139403939687,12.04179852332105,20.496290105562544,28.514928927660328,35.82023179344727]
[null,"South East Water","SEW","Total prescribed capex","Water","SEWTotal prescribed capexWater","2017-18",null,48.16138183593749,49.884354838709676,33.307265917602997,35.189450092421438,42.64818397120537,72.727703282711147,59.389348458834775,56.429474989563467,62.968783720714541,58.894867538868922]
[null,"South East Water","SEW","Total prescribed capex","Sewerage","SEWTotal prescribed capexSewerage","2017-18",null,165.8935205078125,167.30895161290323,110.14615168539326,125.10805914972272,121.44841376336056,169.17350198165505,180.85656473570418,129.68952825370999,112.1851611739994,122.76894894966878]
[null,"South East Water","SEW","Total prescribed capex","Recycled Water","SEWTotal prescribed capexRecycled Water","2017-18",null,15.299501953124999,15.508790322580644,6.1168164794007485,9.16169593345656,4.3893114154340607,8.0369864866960778,12.773734057045582,7.5932316294663327,44.356135046792311,14.190697442358744]
[null,"South East Water","SEW","Total prescribed capex","Rural Water","SEWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"South East Water","SEW","Total prescribed capex","Bulk Water","SEWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"South East Water","SEW","Total controllable opex",null,"SEWTotal controllable opex","2017-18",null,120.88851074218749,114.40419354838713,113.48184456928831,120.16238752695347,122.68150240639829,123.71226319800121,124.02018819800114,125.05499319800121,125.38155319800127,125.38155319800121]
[]
[null,"Wannon Water","WNW","RAV (Opening Base)",null,{"$f":"C155&D155&E155","v":"WNWRAV (Opening Base)"},"2017-18",null,285.82141610491237,296.82089561290155,302.96015231278307,310.00565420234688,320.17937163608167,329.59261092160091,339.14183666550713,365.01092999182413,398.56841071345161,408.71978730357279]
[null,"Wannon Water","WNW","RoA",null,{"$f":"C156&D156&E156","v":"WNWRoA"},"2017-18",null,13.05475436377818,13.735484375491085,14.428948286019192,15.039317092860431,15.569594134705289,12.471897447499565,13.132449098159224,14.240754704153389,15.055924893017501,15.230837393037437]
[null,"Wannon Water","WNW","Revenue Req",null,"WNWRevenue Req","2017-18",null,68.769719877288225,70.167016359144128,70.818177592135271,71.523290324400392,71.227358489396124,64.230924939780735,65.833294324062365,66.001592963980372,67.505669321634798,67.866045810229451]
[null,"Wannon Water","WNW","RegDepEx",null,"WNWRegDepEx","2017-18",null,7.3619775184683256,6.4382038489198532,5.82620379284399,5.7954113371923741,5.7578830318669683,9.2465253361761963,8.5340307470379848,7.7333088868752142,7.22552267748679,6.8184091826367421]
[null,"Wannon Water","WNW","RegDepNew",null,"WNWRegDepNew","2017-18",null,0.87497971670656116,2.3453841286179955,3.5132746546708478,3.8526180590173569,3.6737241683326478,0.62265177939474403,1.8613830692104103,3.3892562554678998,5.1250432773267294,5.8972612672462219]
[null,"Wannon Water","WNW","Total prescribed capex","Water","WNWTotal prescribed capexWater","2017-18",null,9.2155273437500007,8.5433064516129029,11.800117041198501,12.124000000000001,10.582263796677266,10.337579248366008,11.840127267156863,13.722682843137257,15.154464685457517,5.9955014399509761]
[null,"Wannon Water","WNW","Total prescribed capex","Sewerage","WNWTotal prescribed capexSewerage","2017-18",null,11.271215820312499,8.8190322580645155,5.8115964419475654,9.4250000000000007,9.8125826890416157,10.597923611111115,26.028059875408502,32.536263020833339,8.8505778594771236,7.3366787479575208]
[null,"Wannon Water","WNW","Total prescribed capex","Recycled Water","WNWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total prescribed capex","Rural Water","WNWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total prescribed capex","Bulk Water","WNWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total controllable opex",null,"WNWTotal controllable opex","2017-18",null,37.330439453124995,35.943469354838705,34.816811797752813,36.311700000000002,38.827995000000001,37.95369495090867,38.442141665963021,36.846402840935681,36.386672657733243,36.254232044171722]
[]
[null,"Westernport Water","WPW","RAV (Opening Base)",null,{"$f":"C167&D167&E167","v":"WPWRAV (Opening Base)"},"2017-18",null,109.4974191677727,110.89180079273756,113.81094913460961,115.28759725982846,117.08759826920013,120.43155716823556,122.81004692093403,125.18063015763767,127.1574894865643,128.29919162569232]
[null,"Westernport Water","WPW","RoA",null,{"$f":"C168&D168&E168","v":"WPWRoA"},"2017-18",null,4.9333324830537082,5.0769005247640742,5.1253694882066574,5.2296762049915673,5.3717396925667202,4.8283458411700169,4.9226149400096482,5.0089116749374094,5.0708151200782936,5.1241653735387782]
[null,"Westernport Water","WPW","Revenue Req",null,"WPWRevenue Req","2017-18",null,20.547732462124777,20.858029190096534,21.113012709870109,21.417617131973724,21.665606252105956,21.959608132726206,22.274848238263871,22.573460265714573,22.648800088036577,22.948324187338077]
[null,"Westernport Water","WPW","RegDepEx",null,"WPWRegDepEx","2017-18",null,1.7272469647547348,1.7272469647547348,1.7272469647547348,1.7272469647547348,1.638323279729234,2.1827844425517395,2.1827844425517395,2.1827844425517395,2.1827844425517395,2.1827844425517395]
[null,"Westernport Water","WPW","RegDepNew",null,"WPWRegDepNew","2017-18",null,0.14289580881557901,0.36235974337320437,0.56843015295713262,0.77045377134494786,0.96177190078317698,9.850220157596018E-2,0.34016840147741606,0.60179578968407632,0.86560424392507518,1.1557014773166099]
[null,"Westernport Water","WPW","Total prescribed capex","Water","WPWTotal prescribed capexWater","2017-18",null,2.2658107680761721,1.1452056975806451,1.451531267406367,2.978490857301292,2.5604093192472468,3.1131982917883523,3.0669103320680309,2.2682007676383211,2.1216826030704463,3.1252237162897591]
[null,"Westernport Water","WPW","Total prescribed capex","Sewerage","WPWTotal prescribed capexSewerage","2017-18",null,2.1333976984658203,4.2635760222983858,2.7282362543595502,2.2760971987985212,3.4393222240643557,2.1291103071201585,2.4437363814598831,3.0265748678168669,2.3195713652289429,1.9856837399248239]
[null,"Westernport Water","WPW","Total prescribed capex","Recycled Water","WPWTotal prescribed capexRecycled Water","2017-18",null,5.9996624619140628E-3,6.1929268951612894E-3,9.7302683711610494E-2,9.9212864140480594E-3,0.58623623623623622,4.5791401091489159E-2,2.5453286472085831E-2,0.12022436454481249,0.37274603170061071,0.365092543785417]
[null,"Westernport Water","WPW","Total prescribed capex","Rural Water","WPWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Westernport Water","WPW","Total prescribed capex","Bulk Water","WPWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Westernport Water","WPW","Total controllable opex",null,"WPWTotal controllable opex","2017-18",null,12.872602539062498,12.409758064516129,14.356722846441947,13.745410568391867,13.768871060999999,13.254741394007992,13.253995986057483,13.224137959047187,13.223450199361139,13.193504281476422]
[]
[null,"Yarra Valley Water","YVW","RAV (Opening Base)",null,{"$f":"C179&D179&E179","v":"YVWRAV (Opening Base)"},"2017-18",null,3579.6767410959183,3660.5309429729464,3717.1517149236588,3841.8854198759932,3938.4216356039456,4058.0603250275967,4153.6692306824343,4251.8535713884603,4374.7585499578099,4448.7225259153356]
[null,"Yarra Valley Water","YVW","RoA",null,{"$f":"C180&D180&E180","v":"YVWRoA"},"2017-18",null,163.96295512860442,170.43119624983137,177.26542959377107,184.01670553857147,190.46747208743523,169.57221532541215,173.57404586276397,178.13954030580047,182.20488421678047,184.81018519798482]
[null,"Yarra Valley Water","YVW","Revenue Req",null,"YVWRevenue Req","2017-18",null,1019.0800467996735,1005.1526196772246,999.84065046889782,1010.2999022245964,1018.778385427715,951.51215400889896,952.16034135135158,952.21469524801421,955.98136412452436,959.99587253004995]
[null,"Yarra Valley Water","YVW","RegDepEx",null,"YVWRegDepEx","2017-18",null,94.296316235659617,74.526699692647142,60.778842420216954,60.778842420216954,60.778842420216954,93.869704030062053,92.938230534704743,84.31957157199534,80.420288194591109,79.224660010558281]
[null,"Yarra Valley Water","YVW","RegDepNew",null,"YVWRegDepNew","2017-18",null,3.5799945826244679,9.8018831953500403,15.162902065650739,20.820745918373987,24.15730994355523,2.2034384913032423,6.7023084373029249,11.424049607314769,16.554367677734447,20.081971157613108]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Water","YVWTotal prescribed capexWater","2017-18",null,114.2196630859375,64.67604838709677,72.614433520599249,74.624265249537885,91.606699978965267,83.272286676939288,85.563726216318557,77.198188760895704,73.135298691166909,78.082807379369257]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Sewerage","YVWTotal prescribed capexSewerage","2017-18",null,92.53187988281249,108.92217741935484,171.12083801498125,145.83038354898338,146.48157632632632,139.82406045180042,151.73254228860333,182.24378911538921,135.01597833264481,110.03267706906175]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Recycled Water","YVWTotal prescribed capexRecycled Water","2017-18",null,4.3574121093749998,7.5693548387096774,13.343806179775282,6.9516959334565609,10.202833333333334,15.693584938405728,8.540392393074951,4.0002964195098887,6.2826962247089337,6.2490445545647342]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Rural Water","YVWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Bulk Water","YVWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Yarra Valley Water","YVW","Total controllable opex",null,"YVWTotal controllable opex","2017-18",null,137.03294921875002,131.32201612903231,132.66725187265911,140.34929759704249,137.10627579881077,136.89649575553767,135.97099680230104,134.97734624197889,133.88705627665351,132.69768636453068]
[]
[null,"Western Water","WW","RAV (Opening Base)",null,{"$f":"C191&D191&E191","v":"WWRAV (Opening Base)"},"2019-20",null,322.6689130326701,333.87145758698011,340.98342220609499,364.72894759275408,416.79975664831113,458.39638531495171,501.688836526817,539.52821761097834,593.05276037302292,654.79995350149068]
[null,"Western Water","WW","RoA",null,{"$f":"C192&D192&E192","v":"WWRoA"},"2019-20",null,14.640297931657098,15.455694590054335,16.664110059184083,18.708896452589286,21.172133347766518,19.450366477887123,21.450845191577709,21.066006190502421,23.210060478065952,25.655669042622481]
[null,"Western Water","WW","Revenue Req",null,"WWRevenue Req","2019-20",null,71.808324208367395,75.479082085038684,77.98049867418365,95.245586399282402,100.22493837459284,83.303136431523711,87.249987801196411,96.714502628955074,100.19764480971078,105.00380157946171]
[null,"Western Water","WW","RegDepEx",null,"WWRegDepEx","2019-20",null,4.7622999989010779,4.7622999989010779,4.7622999989010779,4.7622999989010779,4.7622999989010779,5.9828859713948406,5.9828859713948406,12.350999999999999,11.157999999999999,10.651999999999999]
[null,"Western Water","WW","RegDepNew",null,"WWRegDepNew","2019-20",null,7.009952667175201E-2,0.3809412945077596,0.80340395057232883,1.6029505909737169,2.685805768712465,0.75614093856084863,2.2817188504265187,0.6463565071283881,2.2678989209137992,4.531408050917296]
[null,"Western Water","WW","Total prescribed capex","Water","WWTotal prescribed capexWater","2019-20",null,8.1628796003906245,7.7259433440227703,11.358478188764046,27.168142596137152,15.009252695746609,32.120596700000007,25.2454753269474,36.174054288534649,29.13575306468055,32.815674084564641]
[null,"Western Water","WW","Total prescribed capex","Sewerage","WWTotal prescribed capexSewerage","2019-20",null,11.198053505859376,10.575135284819734,21.321718180149816,39.70954316136784,43.134048026425347,31.675758000000002,32.031847246687796,43.533629934702603,52.494441391290806,54.864523588825577]
[null,"Western Water","WW","Total prescribed capex","Recycled Water","WWTotal prescribed capexRecycled Water","2019-20",null,2.3610622267578125,0.68306995237191648,5.333100368539327,6.4261612987060994,6.6310828847058829,7.1650443000000008,17.422807755054059,10.609490352324061,12.082039089595886,10.617225865050546]
[null,"Western Water","WW","Total prescribed capex","Rural Water","WWTotal prescribed capexRural Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"Western Water","WW","Total prescribed capex","Bulk Water","WWTotal prescribed capexBulk Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"Western Water","WW","Total controllable opex",null,"WWTotal controllable opex","2019-20",null,52.437400974609361,44.154662831283112,56.682215365481611,54.735202900184845,55.340996057013569,59.626162665807584,59.1338662693896,61.374041615800941,63.08227113569226,64.224724485921939]
[]
[null,"GWM Water","GWMW","RAV (Opening Base)",null,{"$f":"C203&D203&E203","v":"GWMWRAV (Opening Base)"},"2017-18",null,337.16639941828373,352.21887248552895,357.23813631681088,363.21772938205032,358.91392287149341,402.13130095953261,401.7378044042888,405.73068156837752,411.14478565207332,412.75041605681906]
[null,"GWM Water","GWMW","RoA",null,{"$f":"C204&D204&E204","v":"GWMWRoA"},"2017-18",null,15.291003087527343,15.968995787889257,16.251929400516559,16.223100518373784,16.095090687139415,16.599897025762914,16.674224235335561,16.868478398102312,17.013435915288628,17.019820291140206]
[null,"GWM Water","GWMW","Revenue Req",null,"GWMWRevenue Req","2017-18",null,61.000745325041848,61.686216899603217,62.616014541380409,62.599445801498099,62.346372144649379,62.49492241191578,63.061404856117029,63.477905501457684,64.004751155170766,64.228813695156774]
[null,"GWM Water","GWMW","RegDepEx",null,"GWMWRegDepEx","2017-18",null,10.122012173972797,10.122012173972797,10.122012173972797,10.122012173972797,10.122012173972797,12.07689918140523,12.07689918140523,12.07689918140523,12.07689918140523,12.07689918140523]
[null,"GWM Water","GWMW","RegDepNew",null,"GWMWRegDepNew","2017-18",null,0.40417887704371036,1.3852527399065733,2.2129902288121457,2.667741171129463,3.1042720202702703,0.14161422383860328,0.68358906450605372,1.2822944348989713,1.7615811138490063,2.2392741299227841]
[null,"GWM Water","GWMW","Total prescribed capex","Urban Water","GWMWTotal prescribed capexUrban Water","2017-18",null,16.210970091652495,5.0720967741935477,6.3264208528145405,4.882755662507444,22.336852338338339,9.3384775228727488,11.659873132319976,12.450641287023245,6.7309062552052872,10.261389561360906]
[null,"GWM Water","GWMW","Total prescribed capex","Sewerage","GWMWTotal prescribed capexSewerage","2017-18",null,3.2260638919552318,5.4295967741935485,2.8225434458297767,4.401259092488691,2.2226444408908907,5.899759610113402,4.1975288324173388,5.9033659482257672,3.063543582243236,3.3423758941549075]
[null,"GWM Water","GWMW","Total prescribed capex","Recycled Water","GWMWTotal prescribed capexRecycled Water","2017-18",null,0.16645246134516012,1.2580645161290323E-2,-7.1524977211848552E-5,9.9454775031398253E-4,3.8273981231231234E-2,0,0.17399999999999999,0,0,0]
[null,"GWM Water","GWMW","Total prescribed capex","Bulk water - headworks","GWMWTotal prescribed capexBulk water - headworks","2017-18",null,3.247949969299265,0.53258064516129022,0.687935840313597,1.3448761624655494,0.76288165790790796,0.75209106284273286,1.8985197453352964,1.7871632643719022,7.0587182465184064,0.69298395061890372]
[null,"GWM Water","GWMW","Total prescribed capex","Domestic and stock","GWMWTotal prescribed capexDomestic and stock","2017-18",null,7.9579485067871021,9.2866129032258069,12.734097025446365,11.655261266322976,83.402419457857846,0.422031350792057,0.57441933456991801,0.43245332572218698,0.42580892850585245,0.55897527050546647]
[null,"GWM Water","GWMW","Total prescribed capex","Surface water diversions",{"$f":"C213&D213&E213","v":"GWMWTotal prescribed capexSurface water diversions"},"2017-18",null,7.1874269745976728E-3,1.1532258064516127E-2,2.4521067415730349E-4,8.9372779461068582E-3,6.3918188538538534E-2,6.1685806025590035E-3,5.1500055096497816E-3,4.1767678627610844E-3,6.6107701958525037E-3,4.6727587581431159E-3]
[null,"GWM Water","GWMW","Total prescribed capex","Groundwater diversions",{"$f":"C214&D214&E214","v":"GWMWTotal prescribed capexGroundwater diversions"},"2017-18",null,0.11220427273809994,7.2338709677419344E-2,1.1360579301890388,0.17327161360403759,0.15977421751751752,0.11327527277649295,9.5343489847822885E-2,7.7958756794137399E-2,0.1244011173313662,8.8654044601673268E-2]
[null,"GWM Water","GWMW","Total controllable opex",null,"GWMWTotal controllable opex","2017-18",null,32.511062023407227,31.757741935483871,32.542454054206225,31.200713744060195,32.760163930000004,31.128800164481504,31.128800134481505,30.801040734481496,30.751246774481501,30.520571854481503]
[]
[null,"Lower Murray Water - Urban","LMW-U","RAV (Opening Base)",null,{"$f":"C217&D217&E217","v":"LMW-URAV (Opening Base)"},"2017-18",null,147.99365101211072,152.94668271018222,153.84467162716021,157.39740560141473,154.96390335163301,156.09742923481821,167.96214324316173,170.6710321274856,175.81058409263935,177.66993728961546]
[null,"Lower Murray Water - Urban","LMW-U","RoA",null,"LMW-URoA","2017-18",null,7.0744233371768361,7.4393697138446617,7.629629469782957,7.6484992579226869,7.6197277142635711,6.4325825136879011,6.7218685311073489,6.8776600819694789,7.0165883494377574,7.0951920275894018]
[null,"Lower Murray Water - Urban","LMW-U","Revenue Req",null,"LMW-URevenue Req","2017-18",null,33.651945929434184,34.712157249405301,35.775102144991848,35.601340348467865,36.061149626284006,37.899134311694937,37.38896106583109,37.050660939461658,37.504169903643252,37.712740340225714]
[null,"Lower Murray Water - Urban","LMW-U","RegDepEx",null,"LMW-URegDepEx","2017-18",null,5.4640365989815258,5.4640365989815258,5.4318558372220433,5.3445081535701657,5.3433546883585752,7.8536032833231433,7.5879368274816903,7.171608920262913,6.9430009176072245,6.6602401493054684]
[null,"Lower Murray Water - Urban","LMW-U","RegDepNew",null,"LMW-URegDepNew","2017-18",null,0.3393049304860416,0.92789222597597598,1.3920978898342784,1.7616549759481703,2.1084261226504277,0.28723270833333336,0.86704928819444449,1.3921641145833339,1.8017458854166668,2.323905017361112]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Water","LMW-UTotal prescribed capexWater","2017-18",null,5.8210596069335931,6.3659112903225807,9.2923340262172296,3.5084830004736598,4.2423846338838835,11.719196999999999,5.9570924999999999,11.1123955,8.1818139999999993,9.0815245000000004]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Sewerage","LMW-UTotal prescribed capexSewerage","2017-18",null,7.1180425659179694,3.0590887096774195,2.1696612921348319,2.9294929947897415,5.5679220603103099,9.4613530000000008,6.3817824999999999,3.7659294999999999,3.597286,3.1781504999999997]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Recycled Water","LMW-UTotal prescribed capexRecycled Water","2017-18",null,7.2299804687500011E-2,2.0967741935483874E-3,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Rural Water","LMW-UTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Bulk Water","LMW-UTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Urban","LMW-U","Total controllable opex",null,"LMW-UTotal controllable opex","2017-18",null,17.514843280057377,19.236620237197581,20.618262272048224,22.052535388816999,20.42741384,21.709389050965612,20.647721418498332,20.096369037688572,20.281116906861776,20.212614595240836]
[]
[null,"Lower Murray Water - Rural","LMW-R","RAV (Opening Base)",null,"LMW-RRAV (Opening Base)","2017-18",null,78.16451380685244,54.615451445294255,45.004300659725672,74.129038682507499,84.563004282445903,73.967290303616394,83.91813398940495,86.765719781068285,88.715143233430439,89.818773162219827]
[null,"Lower Murray Water - Rural","LMW-R","RoA",null,"LMW-RRoA","2017-18",null,3.7162770897817885,4.2531999023026428,4.4034819129746774,4.3838836019396989,4.3591154644523948,3.1577084858604265,3.4136770754094643,3.509617260289974,3.5706783279130052,3.6234965250539704]
[null,"Lower Murray Water - Rural","LMW-R","Revenue Req",null,"LMW-RRevenue Req","2017-18",null,29.517785287345259,30.229937175960739,30.583799863396589,30.715983992118431,30.752115539161508,25.874875434588006,25.630721185349259,25.611108558090091,25.578625219150897,25.567097548376612]
[null,"Lower Murray Water - Rural","LMW-R","RegDepEx",null,"LMW-RRegDepEx","2017-18",null,2.1921977020095618,2.0652491101266515,1.902386722701183,1.7520383829129891,1.6527015150323752,2.0215081892114446,1.8556119687533355,1.7157017733322892,1.5977758177383832,1.5121087002133717]
[null,"Lower Murray Water - Rural","LMW-R","RegDepNew",null,"LMW-RRegDepNew","2017-18",null,0.2623917502224446,0.66582677705483251,0.87627778167055947,1.0159376882437994,1.1584866825158491,0.21409812499999997,0.56792723958333335,0.80954977430555553,0.99349425347222231,1.2129363715277783]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Irrigation","LMW-RTotal prescribed capexIrrigation","2017-18",null,11.606141967773434,45.48008064516128,53.037723782771543,13.18690979031885,2.2416595220220219,13.466449999999996,5.5011250000000009,4.7546750000000007,3.9149000000000003,4.4823250000000003]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Drainage","LMW-RTotal prescribed capexDrainage","2017-18",null,0.34962890625000004,0.22540322580645158,0.19761704119850187,7.70344316081331E-2,0.2101601601601602,0.22,0.22,0.22,0.28000000000000003,0.28000000000000003]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Domestic and stock","LMW-RTotal prescribed capexDomestic and stock","2017-18",null,0.14028320312500001,1.5725806451612902E-2,0,1.4093345656192235E-3,5.8623623623623625E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Surface water diversions","LMW-RTotal prescribed capexSurface water diversions","2017-18",null,0.25574707031249999,0.1142741935483871,0.11381086142322097,0.17207055914972272,9.2912912912912912E-2,0.17,0.17,0.12000000000000001,0.12000000000000001,0.12000000000000001]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Groundwater diversions","LMW-RTotal prescribed capexGroundwater diversions","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Bulk water services","LMW-RTotal prescribed capexBulk water services","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Rural","LMW-R","Total controllable opex",null,"LMW-RTotal controllable opex","2017-18",null,16.502812681248056,18.132274110320687,18.891043756934376,19.142645655348968,15.895781367016131,16.771588869516133,16.094851879516128,15.888650992897368,15.739903570897368,15.539748609516129]
[]
[null,"Southern Rural Water","SRW","RAV (Opening Base)",null,{"$f":"C242&D242&E242","v":"SRWRAV (Opening Base)"},"2017-18",null,45.915120646316403,47.297775529124536,44.519656047146967,48.202610062562073,44.100288163423073,61.297264158062973,71.641021290559422,84.773986310616834,91.114860607446445,91.572218630522997]
[null,"Southern Rural Water","SRW","RoA",null,"SRWRoA","2017-18",null,2.0286702302075734,2.3261905707018342,2.6118828155160689,2.769194006945134,2.8032701491009258,2.7451755945140528,3.2299699069642904,3.632104688858008,3.77248818626407,3.7811210259861703]
[null,"Southern Rural Water","SRW","Revenue Req",null,"SRWRevenue Req","2017-18",null,30.870401567045977,31.285637784973236,31.787373099722977,31.812077276232657,31.256622750033756,28.422791356922669,29.494625267049329,30.633752512240086,31.405317561147466,32.097871295340667]
[null,"Southern Rural Water","SRW","RegDepEx",null,"SRWRegDepEx","2017-18",null,3.0852921753379245,2.7643038929036745,2.4209518400148742,1.9781350453183979,1.1056344729733738,3.3936697978885388,3.3936697978885388,3.3936697978885388,3.3936697978885388,3.3936697978885393]
[null,"Southern Rural Water","SRW","RegDepNew",null,"SRWRegDepNew","2017-18",null,0.49507964226192169,1.3780009410251819,2.1246570031107774,2.7119256325340753,3.4150122639402913,0.42239647428737193,1.2633000635747265,2.0016010402285294,2.5205441692431449,2.8878296370011141]
[null,"Southern Rural Water","SRW","Total prescribed capex","Irrigation","SRWTotal prescribed capexIrrigation","2017-18",null,10.955757062851728,10.493673681460786,14.143805849910059,17.266086833125652,32.629996861530948,36.251616336475436,22.008674736496271,10.869860613014305,4.6547756254055619,3.2677770078991406]
[null,"Southern Rural Water","SRW","Total prescribed capex","Drainage","SRWTotal prescribed capexDrainage","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Southern Rural Water","SRW","Total prescribed capex","Domestic and stock","SRWTotal prescribed capexDomestic and stock","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Southern Rural Water","SRW","Total prescribed capex","Surface water diversions","SRWTotal prescribed capexSurface water diversions","2017-18",null,0.41159088312706016,0.50526701120672413,0.23796953287787068,0.49377580822612405,9.0060934064264478E-2,6.4930348715958708E-2,6.4429715359366951E-2,1.451383755013373E-2,1.4431951003895408E-2,1.4351905504151198E-2]
[null,"Southern Rural Water","SRW","Total prescribed capex","Groundwater diversions","SRWTotal prescribed capexGroundwater diversions","2017-18",null,0.7118209444291419,0.51446299388579542,0.27489087729028239,0.56980980360226119,0.71129921692881237,0.86481234047249567,0.91049568127612912,0.89674435550851439,0.56626965206025648,0.56316397503293247]
[null,"Southern Rural Water","SRW","Total prescribed capex","Bulk water services","SRWTotal prescribed capexBulk water services","2017-18",null,7.5025400350983817,3.1625665771715417,3.015182708522762,2.7210294860903916,6.6515525174759711,7.2712854797271991,4.3933207059908321,3.6004531259781265,3.0704294552396485,3.9465182995978134]
[null,"Southern Rural Water","SRW","Total prescribed capex","Licence applications","SRWTotal prescribed capexLicence applications","2017-18",null,0.23226955996026086,0.15633835758128325,0.12511554977124481,0.26618258016186597,0,0,0,0,0,0]
[null,"Southern Rural Water","SRW","Total controllable opex",null,"SRWTotal controllable opex","2017-18",null,22.657168185658808,22.371259627006758,21.840586696305962,22.622950131779753,21.873748805005487,19.646841604120446,19.655306075241047,19.668090731430816,19.672049338266774,19.671733314989236]
[]
[null,{"$f":"INDEX($B$25:$B$42,MATCH(C256,$C$25:$C$42,0))","v":"City West Water"},"CWW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,{"$f":"C256&D256&E256","v":"CWWTotal metered volume of water delivered to customers (ML) - [BED 10]"},"ML",null,null,null,101082,102600,102031,105302.25,103119.53200000001]
[null,"South East Water","SEW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"SEWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,136500,134648,140358,140418,136326.70000000001]
[null,"Yarra Valley Water","YVW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"YVWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,140354,136002,143156,150068,143427]
[null,"Barwon Water","BW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"BWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,33670,31729.496154,33488,36057.089810000005,34053.313959999999]
[null,"Central Highlands Water","CHW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"CHWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,14728,13416.7,14454.43,14930.759999999998,14052]
[null,"Coliban Water","CW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"CWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,21195,18990,20447,21301,20304]
[null,"East Gippsland Water","EGW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"EGWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,4663,4671,5002,5093,4878]
[null,"Gippsland Water","CGW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"CGWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,15441,15365.3,15875,16882,15527.5]
[null,"Goulburn Valley Water","GVW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"GVWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,26256,22438,24037,26296,25546]
[null,"GWM Water","GWMW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"GWMWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,10201.1,8359.5999999999985,9296.0194797562654,10138.799999999999,9769.25]
[null,"Lower Murray Water - Urban","LMW-U","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"LMW-UTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,19397,17033,19223,20508.905999999999,19452]
[null,"North East Water","NEW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"NEWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,14762,13823,14581.754000000001,15440.29,15072.308000000001]
[null,"South Gippsland Water","SGW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"SGWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,4771,4613,4530,4642,4726]
[null,"Wannon Water","WNW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WNWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,11975,10737,12033,11986,11469]
[null,"Western Water","WW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,13054,12555,13539.466,14718,14687.5]
[null,"Westernport Water","WPW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WPWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,1819,2004,1973,2232,2047]
[]
[null,"City West Water","CWW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,{"$f":"C273&D273&E273","v":"CWWWater customers (No.) - Residential & Non-Residential - [BED 1]"},"Number",null,null,null,429233,444681,459044,473135,488191]
[null,"South East Water","SEW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"SEWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,727106,743040,762245,778018,792546]
[null,"Yarra Valley Water","YVW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"YVWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,765287,783886,802130,821734,839516]
[null,"Barwon Water","BW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"BWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,151418,154266,158109,161695,165804]
[null,"Central Highlands Water","CHW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"CHWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,67022,68251,69565,71054,72128]
[null,"Coliban Water","CW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"CWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,73228,74163,75238,76478,77709]
[null,"East Gippsland Water","EGW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"EGWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,23157,23460,23760,24128,24448]
[null,"Gippsland Water","CGW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"CGWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,67930,68772,69788,70906,71963]
[null,"Goulburn Valley Water","GVW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"GVWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,57236,57873,58662,59499,60279]
[null,"GWM Water","GWMW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"GWMWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,31613,31728,31826,31947,32052]
[null,"Lower Murray Water - Urban","LMW-U","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"LMW-UWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,33244,33395,33719,34040,34311]
[null,"North East Water","NEW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"NEWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,49576,50273,51094,51923,52707]
[null,"South Gippsland Water","SGW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"SGWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,19829,20048,20372,20692,20956]
[null,"Wannon Water","WNW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WNWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,42466,42766,43070,43302,43603]
[null,"Western Water","WW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,60158,62234,64981,68031,72286]
[null,"Westernport Water","WPW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WPWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,15972,16320,16529,16948,17256]
[]
[null,"City West Water","CWW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,{"$f":"C290&D290&E290","v":"CWWSewer customers (No.) - Residential & Non-Residential - [BED 2]"},"Number",null,null,null,425764,441214,455602,469686,484744]
[null,"South East Water","SEW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"SEWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,697973,714354,734766,751488,766516]
[null,"Yarra Valley Water","YVW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"YVWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,722699,726808,745096,764990,782501]
[null,"Barwon Water","BW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"BWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,135561,137852,141376,146272,150417]
[null,"Central Highlands Water","CHW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"CHWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,57448,58830,59932,61156,62475]
[null,"Coliban Water","CW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"CWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,66088,67055,67996,69173,70474]
[null,"East Gippsland Water","EGW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"EGWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,19356,19599,19832,20090,20206]
[null,"Gippsland Water","CGW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"CGWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,60311,61492,62469,63600,64559]
[null,"Goulburn Valley Water","GVW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"GVWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,50348,50940,51667,52492,53206]
[null,"GWM Water","GWMW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"GWMWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,25565,25755,25833,26043,26126]
[null,"Lower Murray Water - Urban","LMW-U","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"LMW-USewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,28691,28980,29295,29612,29868]
[null,"North East Water","NEW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"NEWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,44780,45517,46323,47129,47852]
[null,"South Gippsland Water","SGW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"SGWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,17181,17725,17954,18257,18517]
[null,"Wannon Water","WNW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WNWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,36146,36492,36816,37038,37321]
[null,"Western Water","WW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,54197,56264,58966,62005,66238]
[null,"Westernport Water","WPW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WPWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,14439,14753,15046,15497,15794]

{"sheet":"General_BL","index":26,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":true,"merged":[[2,1,2,2]]}
["BL","General Lookup"]
[null,{"$f":"Model_Name","v":"Wannon Water"}]
[null,"Go to Table of Contents"]
[]
[]
[]
[null,"Method of Depreciation",null,null,"Service by Asset Class",null,null,null,"Asset category"]
[]
[null,null,"Depreciation Method",null,null,"[Service]",null,null,"[Asset category]"]
[null,null,"Straight line",null,null,"Water",null,null,"Headworks"]
[null,null,"Declining Balance",null,null,"Sewerage",null,null,"Pipelines/network"]
[null,null,null,null,null,"Recycled Water",null,null,"Treatment"]
[null,null,null,null,null,"Rural water",null,null,"Corporate"]
[null,null,null,null,null,"Bulk Water"]
[]
[]
[]
[]
[]
[]
[]
[null,"Service by Cost Driver",null,null,"Depreciation deferral",null,null,null,"Capital type"]
[]
[null,null,"[Major Cost Driver]",null,null,"[Year finalised?]",null,null,"[Capital type]"]
[null,null,"Renewals",null,null,"Ongoing",null,null,"Top 10 Major Projects"]
[null,null,"Growth",null,null,"2023-24",null,null,"Significant projects"]
[null,null,"Improvements / Compliance",null,null,"2024-25",null,null,"Capital Programs / Allocation"]
[null,null,null,null,null,"2025-26",null,null,"Other Capital expenditure"]
[null,null,null,null,null,"2026-27"]
[null,null,null,null,null,"2027-28"]
[null,null,null,null,null,"2028-29"]
[null,null,null,null,null,"2029-30"]
[null,null,null,null,null,"2030-31"]
[null,null,null,null,null,"2031-32"]
[null,null,null,null,null,"2032-33"]
[]
[]
[null,"Service for pricing by Asset Class",null,null,"Tariff - fixed or variable"]
[]
[null,null,"[Service]",null,null,"[Price]"]
[null,null,"Water",null,null,"Fixed"]
[null,null,"Sewerage",null,null,"Variable"]
[null,null,"Recycled Water"]
[null,null,"Trade Waste"]
[null,null,"Rural Water"]
[null,null,"Bulk Water"]
[]
[]
[]
[]
[]
[]
[null,"Pricing Unit"]
[null,null,null,null,"Form of price control"]
[null,null,"[Pricing Unit]"]
[null,null,"kL",null,null,"[Price Control]"]
[null,null,"cust",null,null,"Price caps"]
[null,null,"kg",null,null,"Revenue Cap"]
[null,null,"Ml"]
[]
[null,null,null,null,"Tariff - fixed or variable"]
[]
[null,null,null,null,null,"[Price]"]
[null,null,null,null,null,"Price cap - Fixed"]
[null,null,null,null,null,"Price cap - Variable "]
[null,null,null,null,null,"Revenue cap - Fixed "]
[null,null,null,null,null,"Revenue cap - Variable"]